XML 42 R31.htm IDEA: XBRL DOCUMENT
v3.20.2

BORROWINGS (Tables) | 9 Months Ended
--- | ---
Sep. 30, 2020
Debt Disclosure [Abstract] |
Short-Term Borrowings | Total short-term borrowings consist of the following as of September 30, 2020 and December 31, 2019 (dollars in thousands):
​ | ​ | ​ | ​ | ​ | ​ | ​ | ​
​ |  | September 30, | ​ | December 31, |
​ | ​ | 2020 | ​ | 2019 |
Securities sold under agreements to repurchase | ​ | $ | 91,086 | ​ | $ | 66,053 | ​
Federal Funds Purchased | ​ | ​ | 25,000 | ​ | ​ | — | ​
FHLB Advances | ​ |  | 150,200 | ​ |  | 370,200 | ​
Total short-term borrowings | ​ | $ | 266,286 | ​ | $ | 436,253 | ​
​ | ​ | ​ | ​ | ​ | ​ | ​ | ​
Average outstanding balance during the period | ​ | $ | 223,068 | ​ | $ | 673,116 | ​
Average interest rate (during the period) | ​ |  | 0.96 | % |  | 2.30 | %
Average interest rate at end of period | ​ |  | 0.25 | % |  | 1.52 | %
Long-Term Borrowings | Total long-term borrowings consist of the following as of September 30, 2020 (dollars in thousands): ​
​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​
​ | ​ | ​ | ​ | Spread to | ​ | ​ | ​ | ​ | ​ | ​ | ​
​ | ​ | Principal | ​ | 3-Month LIBOR | ​ | Rate (1) | ​ | Maturity | ​ | Investment (2)
Trust Preferred Capital Securities | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​
Trust Preferred Capital Note - Statutory Trust I | ​ | $ | 22,500 |  | 2.75 | % | 2.98 | % | 6/17/2034 | ​ | $ | 696
Trust Preferred Capital Note - Statutory Trust II | ​ |  | 36,000 |  | 1.40 | % | 1.63 | % | 6/15/2036 | ​ |  | 1,114
VFG Limited Liability Trust I Indenture | ​ |  | 20,000 |  | 2.73 | % | 2.96 | % | 3/18/2034 | ​ |  | 619
FNB Statutory Trust II Indenture | ​ |  | 12,000 |  | 3.10 | % | 3.33 | % | 6/26/2033 | ​ |  | 372
Gateway Capital Statutory Trust I | ​ |  | 8,000 |  | 3.10 | % | 3.33 | % | 9/17/2033 | ​ |  | 248
Gateway Capital Statutory Trust II | ​ |  | 7,000 |  | 2.65 | % | 2.88 | % | 6/17/2034 | ​ |  | 217
Gateway Capital Statutory Trust III | ​ |  | 15,000 |  | 1.50 | % | 1.73 | % | 5/30/2036 | ​ |  | 464
Gateway Capital Statutory Trust IV | ​ |  | 25,000 |  | 1.55 | % | 1.78 | % | 7/30/2037 | ​ |  | 774
MFC Capital Trust II | ​ |  | 5,000 |  | 2.85 | % | 3.08 | % | 1/23/2034 | ​ |  | 155
Total Trust Preferred Capital Securities | ​ | $ | 150,500 |  |  |  |  |  |  | ​ | $ | 4,659
FHLB Advances(3) | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​
Convertible Flipper | ​ | $ | 50,000 | ​ | - | % | 0.85 | % | 8/17/2029 | ​ | ​ | ​
Convertible Flipper | ​ | ​ | 150,000 | ​ | (0.75) | % | - | % | 5/22/2029 | ​ | ​ | ​
Convertible Flipper | ​ | ​ | 50,000 | ​ | (0.75) | % | - | % | 5/30/2029 | ​ | ​ | ​
Convertible Flipper | ​ | ​ | 100,000 | ​ | (0.75) | % | - | % | 6/21/2029 | ​ | ​ | ​
Fixed Rate Convertible | ​ | ​ | 200,000 | ​ | - | % | 1.78 | % | 10/26/2028 | ​ | ​ | ​
Fixed Rate Credit | ​ | ​ | 10,000 | ​ | - | % | 1.54 | % | 10/2/2020 | ​ | ​ | ​
Total FHLB Advances | ​ | $ | 560,000 | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​
Subordinated Debt(4)(5) | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​
2025 Subordinated Debt | ​ | $ | 8,500 | ​ | - | % | 6.75 | % | 6/30/2025 | ​ | ​ | ​
2026 Subordinated Debt(6) | ​ | ​ | 150,000 | ​ | - | % | 5.00 | % | 12/15/2026 | ​ | ​ | ​
Total Subordinated Debt | ​ | $ | 158,500 | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​
PPPLF Advances(7) | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​
PPPLF Advance 4/8/2022 | ​ | $ | 55,422 | ​ | - | % | 0.35 | % | 4/8/2022 | ​ | ​ | ​
PPPLF Advance 4/11/2022 | ​ | ​ | 134,523 | ​ | - | % | 0.35 | % | 4/11/2022 | ​ | ​ | ​
Total PPPLF Advances | ​ | $ | 189,945 | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​
Fair Value Premium (Discount)(8) | ​ | ​ | (15,568) | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​
Investment in Trust Preferred Capital Securities | ​ | ​ | 4,659 | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​
Total Long-term Borrowings | ​ | $ | 1,048,036 | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​
(1) | Rate as of September 30, 2020. Calculated using non-rounded numbers.
(2) | The total of the trust preferred capital securities and investments in the respective trusts represents the principal asset of the Company’s junior subordinated debt securities with like maturities and like interest rates to the capital securities. The Company’s investment in the trusts is reported in "Other Assets" on the Company’s Consolidated Balance Sheets.
(3) | Convertible Flippers have interest rate floors of 0%.
(4) | The remaining issuance discount as of September 30, 2020 is $1.2 million.
(5) | Subordinated notes qualify as Tier 2 capital for the Company for regulatory purposes.
(6) | Fixed-to-floating rate notes. On December 15, 2021, the interest rate will change to a floating rate of LIBOR plus 3.175% through its maturity date.
(7) | The Company’s available borrowing capacity under the PPPLF as of September 30, 2020 was $1.4 billion.
(8) | Includes discount on issued subordinated notes.
​ ​ ​ ​ Total long-term borrowings consist of the following as of December 31, 2019 (dollars in thousands):
​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​
​ | ​ | ​ | ​ | Spread to | ​ | ​ | ​ | ​ | ​ | ​ | ​
​ | ​ | Principal | ​ | 3-Month LIBOR | ​ | Rate (1) | ​ | Maturity | ​ | Investment (2)
Trust Preferred Capital Securities | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​
Trust Preferred Capital Note - Statutory Trust I | ​ | $ | 22,500 |  | 2.75 | % | 4.66 | % | 6/17/2034 | ​ | $ | 696
Trust Preferred Capital Note - Statutory Trust II | ​ |  | 36,000 |  | 1.40 | % | 3.31 | % | 6/15/2036 | ​ |  | 1,114
VFG Limited Liability Trust I Indenture | ​ |  | 20,000 |  | 2.73 | % | 4.64 | % | 3/18/2034 | ​ |  | 619
FNB Statutory Trust II Indenture | ​ |  | 12,000 |  | 3.10 | % | 5.01 | % | 6/26/2033 | ​ |  | 372
Gateway Capital Statutory Trust I | ​ |  | 8,000 |  | 3.10 | % | 5.01 | % | 9/17/2033 | ​ |  | 248
Gateway Capital Statutory Trust II | ​ |  | 7,000 |  | 2.65 | % | 4.56 | % | 6/17/2034 | ​ |  | 217
Gateway Capital Statutory Trust III | ​ |  | 15,000 |  | 1.50 | % | 3.41 | % | 5/30/2036 | ​ |  | 464
Gateway Capital Statutory Trust IV | ​ |  | 25,000 |  | 1.55 | % | 3.46 | % | 7/30/2037 | ​ |  | 774
MFC Capital Trust II | ​ |  | 5,000 |  | 2.85 | % | 4.76 | % | 1/23/2034 | ​ |  | 155
Total Trust Preferred Capital Securities | ​ | $ | 150,500 |  |  |  |  |  |  | ​ | $ | 4,659
FHLB Advances(3) | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​
Convertible Flipper | ​ | $ | 50,000 | ​ | (0.75) | % | 1.16 | % | 8/17/2029 | ​ | ​ | ​
Convertible Flipper | ​ | ​ | 200,000 | ​ | (0.50) | % | 1.41 | % | 5/15/2024 | ​ | ​ | ​
Convertible Flipper | ​ | ​ | 150,000 | ​ | (0.75) | % | 1.16 | % | 5/22/2029 | ​ | ​ | ​
Convertible Flipper | ​ | ​ | 50,000 | ​ | (0.75) | ​ | 1.16 | ​ | 5/30/2029 | ​ | ​ | ​
Convertible Flipper | ​ | ​ | 100,000 | ​ | (0.75) | % | 1.16 | % | 6/21/2029 | ​ | ​ | ​
Fixed Rate Convertible | ​ | ​ | 200,000 | ​ | - | % | 1.78 | % | 10/26/2028 | ​ | ​ | ​
Fixed Rate Hybrid | ​ | ​ | 20,000 | ​ | - | % | 1.58 | % | 5/18/2020 | ​ | ​ | ​
Fixed Rate Credit | ​ | ​ | 10,000 | ​ | - | % | 1.54 | % | 10/2/2020 | ​ | ​ | ​
Total FHLB Advances | ​ | $ | 780,000 | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​
Subordinated Debt(4)(5) | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​
2025 Subordinated Debt | ​ | $ | 8,500 | ​ | - | % | 6.75 | % | 6/30/2025 | ​ | ​ | ​
2026 Subordinated Debt(6) | ​ | ​ | 150,000 | ​ | - | % | 5.00 | % | 12/15/2026 | ​ | ​ | ​
Total Subordinated Debt | ​ | $ | 158,500 | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​
Fair Value Premium (Discount)(7) | ​ | ​ | (16,164) | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​
Investment in Trust Preferred Capital Securities | ​ | ​ | 4,659 | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​
Total Long-term Borrowings | ​ | $ | 1,077,495 | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​
(1) | Rate as of December 31, 2019. Calculated using non-rounded numbers.
(2) | The total of the trust preferred capital securities and investments in the respective trusts represents the principal asset of the Company’s junior subordinated debt securities with like maturities and like interest rates to the capital securities. The Company’s investment in the trusts is reported in "Other Assets" on the Company’s Consolidated Balance Sheets.
(3) | Convertible Flippers have interest rate floors of 0%.
(4) | The remaining issuance discount as of December 31, 2019 is $1.4 million.
(5) | Subordinated notes qualify as Tier 2 capital for the Company for regulatory purposes.
(6) | Fixed-to-floating rate notes. On December 15, 2021, the interest rate will change to a floating rate of LIBOR plus 3.175% through its maturity date.
(7) | Includes discount on issued subordinated notes.
Contractual Maturities of Long-Term Debt | As of September 30, 2020, the contractual maturities of long-term debt are as follows for the years ending (dollars in thousands):
​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​
​ |  | Trust |  | ​ |  | ​ |  | ​ |  | ​ |  | ​
​ |  | Preferred |  | ​ |  | ​ |  | ​ |  | Fair Value |  | Total
​ |  | Capital |  | Subordinated |  | PPPLF |  | FHLB |  | Premium |  | Long-term
​ |  | Notes |  | Debt |  | Advances |  | Advances |  | (Discount) (1) |  | Borrowings
For the remaining three months of 2020 | ​ | $ | — | ​ | $ | — | ​ | $ | — | ​ | $ | 10,000 | ​ | $ | (238) | ​ | $ | 9,762
2021 | ​ |  | — | ​ |  | — | ​ | ​ | — | ​ |  | — | ​ |  | (1,008) | ​ |  | (1,008)
2022 | ​ |  | — | ​ |  | — | ​ | ​ | 189,945 | ​ |  | — | ​ |  | (1,030) | ​ |  | 188,915
2023 | ​ |  | — | ​ |  | — | ​ | ​ | — | ​ |  | — | ​ |  | (1,053) | ​ |  | (1,053)
2024 | ​ |  | — | ​ |  | — | ​ | ​ | — | ​ |  | — | ​ |  | (1,078) | ​ |  | (1,078)
Thereafter | ​ |  | 155,159 | ​ |  | 158,500 | ​ | ​ | — | ​ |  | 550,000 | ​ |  | (11,161) | ​ |  | 852,498
Total long-term borrowings | ​ | $ | 155,159 | ​ | $ | 158,500 | ​ | $ | 189,945 | ​ | $ | 560,000 | ​ | $ | (15,568) | ​ | $ | 1,048,036
​
(1) | Includes discount on issued subordinated notes.

X
- References No definition available. + Details
Name: | us-gaap_DebtDisclosureAbstract
Namespace Prefix: | us-gaap_
Data Type: | xbrli:stringItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of information pertaining to short-term and long-debt instruments or arrangements, including but not limited to identification of terms, features, collateral requirements and other information necessary to a fair presentation. + References No definition available. + Details
Name: | us-gaap_ScheduleOfDebtTableTextBlock
Namespace Prefix: | us-gaap_
Data Type: | nonnum:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of maturity and sinking fund requirement for long-term debt. + References Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Publisher FASB -Name Accounting Standards Codification -Topic 470 -SubTopic 10 -Section 50 -Paragraph 1 -URI http://asc.fasb.org/extlink&oid=6802200&loc=d3e1835-112601 + Details
Name: | us-gaap_ScheduleOfMaturitiesOfLongTermDebtTableTextBlock
Namespace Prefix: | us-gaap_
Data Type: | nonnum:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of short-term debt arrangements (having initial terms of repayment within one year or the normal operating cycle, if longer) including: (1) description of the short-term debt arrangement; (2) identification of the lender or type of lender; (3) repayment terms; (4) weighted average interest rate; (5) carrying amount of funds borrowed under the specified short-term debt arrangement as of the balance sheet date; (6) description of the refinancing of a short-term obligation when that obligation is excluded from current liabilities in the balance sheet; and (7) amount of a short-term obligation that has been excluded from current liabilities in the balance sheet because of a refinancing of the obligation. + References Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Publisher FASB -Name Accounting Standards Codification -Topic 210 -SubTopic 10 -Section S99 -Paragraph 1 -Subparagraph (SX 210.5-02.19) -URI http://asc.fasb.org/extlink&oid=120391452&loc=d3e13212-122682 + Details
Name: | us-gaap_ScheduleOfShortTermDebtTextBlock
Namespace Prefix: | us-gaap_
Data Type: | nonnum:textBlockItemType
Balance Type: | na
Period Type: | duration