v3.25.2
BORROWINGS (Tables)
6 Months Ended
Jun. 30, 2025
Borrowings [Abstract]  
Short-Term Borrowings

Total short-term borrowings consisted of the following as of the periods ended (dollars in thousands):

June 30, 

December 31, 

2025

2024

 

Securities sold under agreements to repurchase

$

127,351

$

56,275

FHLB Advances

 

 

60,000

Total short-term borrowings

$

127,351

$

116,275

Average outstanding balance during the period

$

236,865

$

445,339

Average interest rate during the period

 

3.80

%  

 

5.22

%

Average interest rate at end of period

 

3.86

%  

 

3.34

%

Long-Term Borrowings

Long-term Borrowings

In connection with the Sandy Spring acquisition, the Company assumed subordinated debt with a principal balance of $358.0 million during the second quarter of 2025. Refer to the table below for contractual rates and maturity terms. Total long-term borrowings consisted of the following as of June 30, 2025 (dollars in thousands):

Spread to

Principal

3-Month SOFR

Rate (3)

Maturity

Investment (4)

Trust Preferred Capital Securities (6)

Trust Preferred Capital Note – Statutory Trust I

$

22,500

2.75

(1)

7.30

%  

6/17/2034

$

696

Trust Preferred Capital Note – Statutory Trust II

 

36,000

 

1.40

(1)

5.95

%  

6/15/2036

 

1,114

VFG Limited Liability Trust I Indenture

 

20,000

 

2.73

(1)

7.28

%  

3/18/2034

 

619

FNB Statutory Trust II Indenture

 

12,000

 

3.10

(1)

7.65

%  

6/26/2033

 

372

Gateway Capital Statutory Trust I

 

8,000

 

3.10

(1)

7.65

%  

9/17/2033

 

248

Gateway Capital Statutory Trust II

 

7,000

 

2.65

(1)

7.20

%  

6/17/2034

 

217

Gateway Capital Statutory Trust III

 

15,000

 

1.50

(1)

6.05

%  

5/30/2036

 

464

Gateway Capital Statutory Trust IV

 

25,000

 

1.55

(1)

6.10

%  

7/30/2037

 

774

MFC Capital Trust II

 

5,000

 

2.85

(1)

7.40

%  

1/23/2034

 

155

AMNB Statutory Trust I (5)

20,000

1.35

(1)

5.90

%  

6/30/2036

619

MidCarolina Trust I (5)

5,000

3.45

(2)

7.74

%

11/7/2032

155

MidCarolina Trust II (5)

3,500

2.95

(2)

7.24

%

1/7/2034

109

Total Trust Preferred Capital Securities

$

179,000

 

  

 

  

 

  

$

5,542

Subordinated Debt (6)

2031 Subordinated Debt (7)

$

250,000

%

2.88

%

12/15/2031

2032 Subordinated Debt (8)

190,000

%

3.88

%

3/30/2032

2029 Subordinated Debt (9)

168,000

2.62

(1)

7.17

%

11/15/2029

Total Subordinated Debt

$

608,000

Fair Value Discount (10)

(27,126)

Investment in Trust Preferred Capital Securities

5,542

Total Long-term Borrowings

$

765,416

(1) Three-Month Chicago Mercantile Exchange Secured Overnight Financing Rate (“SOFR”) + 0.262%.

(2) Three-Month Chicago Mercantile Exchange SOFR.

(3) Rate as of June 30, 2025. Calculated using non-rounded numbers.

(4) Represents the junior subordinated debentures owned by the Company in trust and is reported in “Other assets” on the Company’s Consolidated Balance Sheets.

(5) Acquired in the American National acquisition and adjusted to fair value at the time of acquisition.

(6) Trust Preferred Capital Securities and Subordinated notes qualify as Tier 2 capital for the Company for regulatory purposes.

(7) Fixed-to-floating rate notes. On December 15, 2026, the interest rate changes to a floating rate of the then current Three-Month Term SOFR plus a spread of 186 bps through its maturity date or earlier redemption. The notes may be redeemed before maturity on any interest payment date occurring on or after December 15, 2026.

(8) Fixed-to-floating rate notes acquired in the Sandy Spring acquisition. On March 30, 2027, the interest rate changes to a floating rate equal to the then current Three-Month Term SOFR plus a spread of 196.5 bps through its maturity date or earlier redemption. The notes may be redeemed before maturity on any interest payment date occurring on or after March 30, 2027.

(9) Fixed-to-floating rate notes acquired in the Sandy Spring acquisition. On November 15, 2024, the interest rate changed to a floating rate equal to the then current Three-Month Term SOFR plus a spread of 262 bps and a 26 bps spread adjustment through its maturity date or earlier redemption. The notes may be redeemed before maturity on any interest payment date occurring on or after November 15, 2024.

(10) Remaining discounts of $13.5 million and $13.6 million on Trust Preferred Capital Securities and Subordinated Debt, respectively.

Total long-term borrowings consisted of the following as of December 31, 2024 (dollars in thousands):

Spread to

Principal

3-Month SOFR

Rate (3)

Maturity

Investment (4)

Trust Preferred Capital Securities (6)

Trust Preferred Capital Note – Statutory Trust I

$

22,500

2.75

(1)

7.32

%  

6/17/2034

$

696

Trust Preferred Capital Note – Statutory Trust II

 

36,000

 

1.40

(1)

5.97

%  

6/15/2036

 

1,114

VFG Limited Liability Trust I Indenture

 

20,000

 

2.73

(1)

7.30

%  

3/18/2034

 

619

FNB Statutory Trust II Indenture

 

12,000

 

3.10

(1)

7.67

%  

6/26/2033

 

372

Gateway Capital Statutory Trust I

 

8,000

 

3.10

(1)

7.67

%  

9/17/2033

 

248

Gateway Capital Statutory Trust II

 

7,000

 

2.65

(1)

7.22

%  

6/17/2034

 

217

Gateway Capital Statutory Trust III

 

15,000

 

1.50

(1)

6.07

%  

5/30/2036

 

464

Gateway Capital Statutory Trust IV

 

25,000

 

1.55

(1)

6.12

%  

7/30/2037

 

774

MFC Capital Trust II

 

5,000

 

2.85

(1)

7.42

%  

1/23/2034

 

155

AMNB Statutory Trust I (5)

20,000

1.35

(1)

5.92

%  

6/30/2036

619

MidCarolina Trust I (5)

5,000

3.45

(2)

7.76

%

11/7/2032

155

MidCarolina Trust II (5)

3,500

2.95

(2)

7.26

%

1/7/2034

109

Total Trust Preferred Capital Securities

$

179,000

 

  

 

  

 

  

$

5,542

Subordinated Debt (6)

2031 Subordinated Debt

250,000

%

2.875

%

12/15/2031

Total Subordinated Debt (7)

$

250,000

Fair Value Discount (8)

(16,239)

Investment in Trust Preferred Capital Securities

5,542

Total Long-term Borrowings

$

418,303

(1) Three-Month Chicago Mercantile Exchange SOFR + 0.262%.

(2) Three-Month Chicago Mercantile Exchange SOFR.

(3) Rate as of December 31, 2024. Calculated using non-rounded numbers.

(4) Represents the junior subordinated debentures owned by the Company in trust and is reported in “Other assets” on the Company’s Consolidated Balance Sheets.

(5) Acquired in the American National acquisition and adjusted to fair value at the time of acquisition.

(6) Trust Preferred Capital Securities and Subordinated notes qualify as Tier 2 capital for the Company for regulatory purposes.

(7) Fixed-to-floating rate notes. On December 15, 2026, the interest changes to a floating rate of the then current Three-Month Term SOFR plus a spread of 186 bps through its maturity date or earlier redemption. The notes may be redeemed before maturity on any interest payment date occurring on or after December 15, 2026.

(8) Remaining discounts of $14.0 million and $2.2 million on Trust Preferred Capital Securities and Subordinated Debt, respectively.

Contractual Maturities of Long-Term Debt

As of June 30, 2025, the scheduled maturities of long-term debt are as follows for the years ending (dollars in thousands):

  

Trust

  

  

  

  

Preferred

  

  

  

Total

  

Capital

  

Subordinated

  

Fair Value

  

 Long-term

  

Notes

  

Debt

  

Discount (1)

  

Borrowings

For the remaining six months of 2025

$

$

$

(6,444)

 

(6,444)

2026

 

 

 

(5,165)

 

(5,165)

2027

 

 

 

(2,485)

 

(2,485)

2028

(2,309)

 

(2,309)

2029

168,000

(2,198)

165,802

Thereafter

 

184,542

 

440,000

 

(8,525)

 

616,017

Total long-term borrowings

$

184,542

$

608,000

$

(27,126)

$

765,416

(1) Includes discount on Trust Preferred Capital Securities and Subordinated Debt.