XML 33 R26.htm IDEA: XBRL DOCUMENT v3.25.1
Loans and Allowance for Credit Losses (Tables)
3 Months Ended
Mar. 31, 2025
Receivables [Abstract]  
Types of Loans in Loan Portfolio

The loan portfolio consists of various types of loans and is categorized by major type as follows:

 

 

March 31, 2025

 

 

December 31, 2024

 

 

 

(Dollars in thousands)

 

Residential mortgage loans held for sale

 

$

9,764

 

 

$

10,690

 

 

 

 

 

 

 

 

Commercial and industrial

 

 

2,425,525

 

 

 

2,508,088

 

Real estate:

 

 

 

 

 

 

Construction, land development and other land loans

 

 

2,845,082

 

 

 

2,859,281

 

1-4 family residential (includes home equity)

 

 

8,463,115

 

 

 

8,476,899

 

Commercial real estate (includes multi-family residential)

 

 

5,783,410

 

 

 

5,800,985

 

Farmland

 

 

676,199

 

 

 

681,883

 

Agriculture

 

 

337,761

 

 

 

351,663

 

Consumer and other

 

 

378,821

 

 

 

378,817

 

Total loans held for investment, excluding Warehouse Purchase Program

 

 

20,909,913

 

 

 

21,057,616

 

Warehouse Purchase Program

 

 

1,057,893

 

 

 

1,080,903

 

Total loans, including Warehouse Purchase Program

 

$

21,977,570

 

 

$

22,149,209

 

Related Party Loans

An analysis of activity with respect to these related party loans is as follows:

 

 

 

As of and for the
three months ended
March 31, 2025

 

 

As of and for the
year ended
December
31, 2024

 

 

 

(Dollars in thousands)

 

Beginning balance on January 1

 

$

266

 

 

$

292

 

New loans

 

 

 

 

 

5

 

Repayments

 

 

(9

)

 

 

(31

)

Ending balance

 

$

257

 

 

$

266

 

Aging Analysis of Past Due Loans

An aging analysis of past due loans, segregated by category of loan, is presented below:

 

 

 

March 31, 2025

 

 

 

Loans Past Due and Still Accruing

 

 

 

 

 

 

 

 

 

 

 

 

30-89 Days

 

 

90 or More Days

 

 

Total Past Due Loans

 

 

Nonaccrual Loans

 

 

Current Loans

 

 

Total Loans

 

 

 

(Dollars in thousands)

 

Construction, land development and other land loans

 

$

30,468

 

 

$

 

 

$

30,468

 

 

$

833

 

 

$

2,813,781

 

 

$

2,845,082

 

Warehouse Purchase Program loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1,057,893

 

 

 

1,057,893

 

Agriculture and agriculture real estate (includes farmland)

 

 

6,731

 

 

 

 

 

 

6,731

 

 

 

15,725

 

 

 

991,504

 

 

 

1,013,960

 

1-4 family (includes home equity) (1)

 

 

49,316

 

 

 

 

 

 

49,316

 

 

 

37,304

 

 

 

8,386,259

 

 

 

8,472,879

 

Commercial real estate (includes multi-family residential)

 

 

16,902

 

 

 

91

 

 

 

16,993

 

 

 

10,807

 

 

 

5,755,610

 

 

 

5,783,410

 

Commercial and industrial

 

 

14,169

 

 

 

 

 

 

14,169

 

 

 

8,609

 

 

 

2,402,747

 

 

 

2,425,525

 

Consumer and other

 

 

490

 

 

 

 

 

 

490

 

 

 

9

 

 

 

378,322

 

 

 

378,821

 

Total

 

$

118,076

 

 

$

91

 

 

$

118,167

 

 

$

73,287

 

 

$

21,786,116

 

 

$

21,977,570

 

 

 

 

December 31, 2024

 

 

 

Loans Past Due and Still Accruing

 

 

 

 

 

 

 

 

 

 

 

 

30-89 Days

 

 

90 or More Days

 

 

Total Past Due Loans

 

 

Nonaccrual Loans

 

 

Current Loans

 

 

Total Loans

 

 

 

(Dollars in thousands)

 

Construction, land development and other land loans

 

$

21,464

 

 

$

267

 

 

$

21,731

 

 

$

2,079

 

 

$

2,835,471

 

 

$

2,859,281

 

Warehouse Purchase Program loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1,080,903

 

 

 

1,080,903

 

Agriculture and agriculture real estate (includes farmland)

 

 

4,554

 

 

 

575

 

 

 

5,129

 

 

 

2,634

 

 

 

1,025,783

 

 

 

1,033,546

 

1-4 family (includes home equity) (1)

 

 

49,391

 

 

 

 

 

 

49,391

 

 

 

42,048

 

 

 

8,396,150

 

 

 

8,487,589

 

Commercial real estate (includes multi-family residential)

 

 

15,692

 

 

 

 

 

 

15,692

 

 

 

18,455

 

 

 

5,766,838

 

 

 

5,800,985

 

Commercial and industrial

 

 

26,852

 

 

 

1,347

 

 

 

28,199

 

 

 

8,348

 

 

 

2,471,541

 

 

 

2,508,088

 

Consumer and other

 

 

478

 

 

 

 

 

 

478

 

 

 

83

 

 

 

378,256

 

 

 

378,817

 

Total

 

$

118,431

 

 

$

2,189

 

 

$

120,620

 

 

$

73,647

 

 

$

21,954,942

 

 

$

22,149,209

 

 

(1)
Includes $9.8 million and $10.7 million of residential mortgage loans held for sale at March 31, 2025 and December 31, 2024, respectively.
Non-performing Assets

The following table presents information regarding nonperforming assets as of the dates indicated:

 

 

 

March 31, 2025

 

 

December 31, 2024

 

 

 

(Dollars in thousands)

 

Nonaccrual loans (1)

 

$

73,287

 

 

$

73,647

 

Accruing loans 90 or more days past due

 

 

91

 

 

 

2,189

 

Total nonperforming loans

 

 

73,378

 

 

 

75,836

 

Repossessed assets

 

 

29

 

 

 

4

 

Other real estate

 

 

8,012

 

 

 

5,701

 

Total nonperforming assets

 

$

81,419

 

 

$

81,541

 

 

 

 

 

 

 

 

Nonperforming assets to total loans and other real estate

 

 

0.37

%

 

 

0.37

%

Nonperforming assets to total loans, excluding Warehouse Purchase Program loans, and other real estate

 

 

0.39

%

 

 

0.39

%

Nonaccrual loans to total loans

 

 

0.33

%

 

 

0.33

%

Nonaccrual loans to total loans, excluding Warehouse Purchase Program loans

 

 

0.35

%

 

 

0.35

%

 

(1)
There were no nonperforming Warehouse Purchase Program loans or Warehouse Purchase Program lines of credit for the periods presented.
Recorded Investment and Outstanding Balance for Purchased Credit Deteriorated Loans and Non Purchased Credit Deteriorated Loans The recorded investment in PCD loans included in the consolidated balance sheet and the related outstanding balance as of the dates indicated are presented in the table below. The outstanding balance represents the total amount owed as of March 31, 2025 and December 31, 2024.

 

 

 

March 31, 2025

 

 

December 31, 2024

 

 

 

(Dollars in thousands)

 

PCD loans:

 

 

 

Outstanding balance

 

$

428,043

 

 

$

440,024

 

Discount

 

 

(6,713

)

 

 

(7,390

)

Recorded investment

 

$

421,330

 

 

$

432,634

 

The recorded investment in Non-PCD loans included in the consolidated balance sheet and the related outstanding balance as of the dates indicated are presented in the table below. The outstanding balance represents the total amount owed as of March 31, 2025 and December 31, 2024.

 

 

 

March 31, 2025

 

 

December 31, 2024

 

 

 

(Dollars in thousands)

 

Non-PCD loans:

 

 

 

Outstanding balance

 

$

1,927,341

 

 

$

2,089,629

 

Discount

 

 

(25,250

)

 

 

(27,845

)

Recorded investment

 

$

1,902,091

 

 

$

2,061,784

 

Summary of Changes in Accretable Yields of Acquired Loans

Changes in the accretable yield for acquired PCD loans for the three months ended March 31, 2025 and 2024 were as follows:

 

 

 

Three Months Ended March 31,

 

 

 

2025

 

 

2024

 

 

 

(Dollars in thousands)

 

Balance at beginning of period

 

$

7,390

 

 

$

7,914

 

Accretion charge-offs

 

 

 

 

 

(5

)

Accretion

 

 

(677

)

 

 

(548

)

Balance at March 31,

 

$

6,713

 

 

$

7,361

 

Changes in the discount accretion for Non-PCD loans for the three months ended March 31, 2025 and 2024 were as follows:

 

 

 

Three Months Ended March 31,

 

 

 

2025

 

 

2024

 

 

 

(Dollars in thousands)

 

Balance at beginning of period

 

$

27,845

 

 

$

19,992

 

Accretion recoveries

 

 

20

 

 

 

1

 

Accretion

 

 

(2,615

)

 

 

(1,312

)

Balance at March 31,

 

$

25,250

 

 

$

18,681

 

Risk Grade by Category of Loan and Year of Origination/Renewal

The following tables present loans by risk grade, by category of loan and year of origination/renewal at March 31, 2025.

 

 

 

Term Loans

 

 

 

 

 

 

 

 

 

 

 

 

Amortized Cost Basis by Origination Year

 

 

 

 

 

 

 

 

 

 

 

 

2025

 

 

2024

 

 

2023

 

 

2022

 

 

2021

 

 

Prior

 

 

Revolving Loans

 

 

Revolving Loans Converted to Term Loans

 

 

Total

 

 

 

(Dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction, Land Development and Other Land Loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Grade 1

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

Grade 2

 

 

 

 

 

 

 

 

672

 

 

 

145

 

 

 

 

 

 

13

 

 

 

 

 

 

 

 

 

830

 

Grade 3

 

 

151,175

 

 

 

656,718

 

 

 

401,854

 

 

 

467,856

 

 

 

173,816

 

 

 

123,319

 

 

 

97,929

 

 

 

 

 

 

2,072,667

 

Grade 4

 

 

10,137

 

 

 

109,448

 

 

 

174,759

 

 

 

197,912

 

 

 

82,223

 

 

 

19,303

 

 

 

23,539

 

 

 

18,718

 

 

 

636,039

 

Grade 5

 

 

928

 

 

 

4,626

 

 

 

13

 

 

 

 

 

 

7,420

 

 

 

5,316

 

 

 

5,200

 

 

 

 

 

 

23,503

 

Grade 6

 

 

 

 

 

7,800

 

 

 

 

 

 

 

 

 

149

 

 

 

642

 

 

 

 

 

 

 

 

 

8,591

 

Grade 7

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

13

 

 

 

 

 

 

 

 

 

13

 

Grade 8

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Grade 9

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

PCD Loans

 

 

2,477

 

 

 

20,944

 

 

 

13,443

 

 

 

36,999

 

 

 

5,858

 

 

 

3,431

 

 

 

20,287

 

 

 

 

 

 

103,439

 

Total

 

$

164,717

 

 

$

799,536

 

 

$

590,741

 

 

$

702,912

 

 

$

269,466

 

 

$

152,037

 

 

$

146,955

 

 

$

18,718

 

 

$

2,845,082

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current-period gross write-offs

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Agriculture and Agriculture Real Estate (includes Farmland)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Grade 1

 

$

1,721

 

 

$

2,192

 

 

$

355

 

 

$

31

 

 

$

10

 

 

$

3

 

 

$

9,069

 

 

$

192

 

 

$

13,573

 

Grade 2

 

 

 

 

 

 

 

 

9

 

 

 

45

 

 

 

 

 

 

568

 

 

 

 

 

 

 

 

 

622

 

Grade 3

 

 

53,111

 

 

 

115,215

 

 

 

76,058

 

 

 

171,650

 

 

 

82,868

 

 

 

130,218

 

 

 

146,691

 

 

 

165

 

 

 

775,976

 

Grade 4

 

 

14,993

 

 

 

38,458

 

 

 

14,098

 

 

 

23,317

 

 

 

27,570

 

 

 

13,411

 

 

 

37,077

 

 

 

28

 

 

 

168,952

 

Grade 5

 

 

1,012

 

 

 

 

 

 

57

 

 

 

147

 

 

 

676

 

 

 

1,094

 

 

 

 

 

 

 

 

 

2,986

 

Grade 6

 

 

 

 

 

 

 

 

 

 

 

2,806

 

 

 

 

 

 

671

 

 

 

 

 

 

 

 

 

3,477

 

Grade 7

 

 

 

 

 

108

 

 

 

 

 

 

1,544

 

 

 

8

 

 

 

331

 

 

 

 

 

 

 

 

 

1,991

 

Grade 8

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Grade 9

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

PCD Loans

 

 

524

 

 

 

16,751

 

 

 

20

 

 

 

16,612

 

 

 

1,445

 

 

 

5,437

 

 

 

5,594

 

 

 

 

 

 

46,383

 

Total

 

$

71,361

 

 

$

172,724

 

 

$

90,597

 

 

$

216,152

 

 

$

112,577

 

 

$

151,733

 

 

$

198,431

 

 

$

385

 

 

$

1,013,960

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current-period gross write-offs

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1-4 Family (includes Home Equity) (1)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Grade 1

 

$

85

 

 

$

 

 

$

71

 

 

$

141

 

 

$

 

 

$

107

 

 

$

 

 

$

 

 

$

404

 

Grade 2

 

 

 

 

 

 

 

 

512

 

 

 

1,092

 

 

 

143

 

 

 

2,145

 

 

 

 

 

 

 

 

 

3,892

 

Grade 3

 

 

103,328

 

 

 

522,235

 

 

 

1,544,528

 

 

 

2,181,515

 

 

 

1,851,108

 

 

 

1,944,350

 

 

 

104,648

 

 

 

4,441

 

 

 

8,256,153

 

Grade 4

 

 

1,905

 

 

 

15,395

 

 

 

19,164

 

 

 

19,102

 

 

 

30,565

 

 

 

69,106

 

 

 

2,774

 

 

 

 

 

 

158,011

 

Grade 5

 

 

133

 

 

 

 

 

 

683

 

 

 

1,846

 

 

 

 

 

 

2,920

 

 

 

76

 

 

 

 

 

 

5,658

 

Grade 6

 

 

 

 

 

133

 

 

 

231

 

 

 

410

 

 

 

204

 

 

 

3,615

 

 

 

 

 

 

 

 

 

4,593

 

Grade 7

 

 

 

 

 

 

 

 

4,744

 

 

 

11,262

 

 

 

6,474

 

 

 

14,523

 

 

 

95

 

 

 

 

 

 

37,098

 

Grade 8

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Grade 9

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

PCD Loans

 

 

48

 

 

 

33

 

 

 

1,663

 

 

 

3,118

 

 

 

281

 

 

 

1,927

 

 

 

 

 

 

 

 

 

7,070

 

Total

 

$

105,499

 

 

$

537,796

 

 

$

1,571,596

 

 

$

2,218,486

 

 

$

1,888,775

 

 

$

2,038,693

 

 

$

107,593

 

 

$

4,441

 

 

$

8,472,879

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current-period gross write-offs

 

$

 

 

$

 

 

$

239

 

 

$

329

 

 

$

30

 

 

$

17

 

 

$

442

 

 

$

 

 

$

1,057

 

 

 

 

 

Term Loans

 

 

 

 

 

 

 

 

 

 

 

 

Amortized Cost Basis by Origination Year

 

 

 

 

 

 

 

 

 

 

 

 

2025

 

 

2024

 

 

2023

 

 

2022

 

 

2021

 

 

Prior

 

 

Revolving Loans

 

 

Revolving Loans Converted to Term Loans

 

 

Total

 

 

 

(Dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial Real Estate (includes Multi-Family Residential)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Grade 1

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

Grade 2

 

 

 

 

 

 

 

 

 

 

 

1,761

 

 

 

 

 

 

1,041

 

 

 

6,721

 

 

 

 

 

 

9,523

 

Grade 3

 

 

88,688

 

 

 

313,249

 

 

 

392,507

 

 

 

895,780

 

 

 

762,177

 

 

 

1,148,674

 

 

 

59,275

 

 

 

1,855

 

 

 

3,662,205

 

Grade 4

 

 

11,203

 

 

 

55,086

 

 

 

108,977

 

 

 

396,266

 

 

 

240,063

 

 

 

692,061

 

 

 

5,648

 

 

 

500

 

 

 

1,509,804

 

Grade 5

 

 

 

 

 

26,059

 

 

 

1,039

 

 

 

19,897

 

 

 

5,889

 

 

 

182,724

 

 

 

 

 

 

 

 

 

235,608

 

Grade 6

 

 

4,742

 

 

 

29,197

 

 

 

4,981

 

 

 

5,017

 

 

 

1,415

 

 

 

82,058

 

 

 

 

 

 

 

 

 

127,410

 

Grade 7

 

 

 

 

 

146

 

 

 

38

 

 

 

1,594

 

 

 

3,859

 

 

 

986

 

 

 

 

 

 

 

 

 

6,623

 

Grade 8

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Grade 9

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

PCD Loans

 

 

33,121

 

 

 

36,932

 

 

 

16,224

 

 

 

58,080

 

 

 

42,515

 

 

 

45,365

 

 

 

 

 

 

 

 

 

232,237

 

Total

 

$

137,754

 

 

$

460,669

 

 

$

523,766

 

 

$

1,378,395

 

 

$

1,055,918

 

 

$

2,152,909

 

 

$

71,644

 

 

$

2,355

 

 

$

5,783,410

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current-period gross write-offs

 

$

 

 

$

 

 

$

304

 

 

$

33

 

 

$

 

 

$

 

 

$

50

 

 

$

 

 

$

387

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and Industrial

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Grade 1

 

$

10,679

 

 

$

34,427

 

 

$

5,381

 

 

$

1,533

 

 

$

2,487

 

 

$

744

 

 

$

51,928

 

 

$

35

 

 

$

107,214

 

Grade 2

 

 

 

 

 

1,776

 

 

 

653

 

 

 

6,913

 

 

 

1,750

 

 

 

1,596

 

 

 

18,103

 

 

 

 

 

 

30,791

 

Grade 3

 

 

81,549

 

 

 

296,992

 

 

 

188,260

 

 

 

156,883

 

 

 

104,983

 

 

 

221,829

 

 

 

819,558

 

 

 

34,564

 

 

 

1,904,618

 

Grade 4

 

 

3,940

 

 

 

52,437

 

 

 

34,210

 

 

 

28,168

 

 

 

6,322

 

 

 

25,010

 

 

 

82,965

 

 

 

1,109

 

 

 

234,161

 

Grade 5

 

 

127

 

 

 

5,277

 

 

 

159

 

 

 

18,791

 

 

 

676

 

 

 

2,331

 

 

 

42,929

 

 

 

36

 

 

 

70,326

 

Grade 6

 

 

75

 

 

 

1,405

 

 

 

3,379

 

 

 

3,392

 

 

 

482

 

 

 

209

 

 

 

30,205

 

 

 

14

 

 

 

39,161

 

Grade 7

 

 

 

 

 

842

 

 

 

3,759

 

 

 

376

 

 

 

106

 

 

 

196

 

 

 

1,799

 

 

 

 

 

 

7,078

 

Grade 8

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Grade 9

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

PCD Loans

 

 

89

 

 

 

2,256

 

 

 

802

 

 

 

9,290

 

 

 

877

 

 

 

1,982

 

 

 

16,880

 

 

 

 

 

 

32,176

 

Total

 

$

96,459

 

 

$

395,412

 

 

$

236,603

 

 

$

225,346

 

 

$

117,683

 

 

$

253,897

 

 

$

1,064,367

 

 

$

35,758

 

 

$

2,425,525

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current-period gross write-offs

 

$

 

 

$

 

 

$

50

 

 

$

198

 

 

$

83

 

 

$

66

 

 

$

545

 

 

$

 

 

$

942

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consumer and Other

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Grade 1

 

$

8,476

 

 

$

19,319

 

 

$

4,631

 

 

$

1,835

 

 

$

973

 

 

$

324

 

 

$

2,014

 

 

$

 

 

$

37,572

 

Grade 2

 

 

 

 

 

110,058

 

 

 

10,598

 

 

 

13,882

 

 

 

 

 

 

1,760

 

 

 

82

 

 

 

 

 

 

136,380

 

Grade 3

 

 

27,348

 

 

 

24,701

 

 

 

22,779

 

 

 

29,878

 

 

 

17,467

 

 

 

12,943

 

 

 

38,643

 

 

 

 

 

 

173,759

 

Grade 4

 

 

 

 

 

605

 

 

 

1,363

 

 

 

45

 

 

 

920

 

 

 

16,572

 

 

 

11,469

 

 

 

 

 

 

30,974

 

Grade 5

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

107

 

 

 

 

 

 

107

 

Grade 6

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Grade 7

 

 

 

 

 

 

 

 

 

 

 

4

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

4

 

Grade 8

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Grade 9

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

PCD Loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

17

 

 

 

6

 

 

 

2

 

 

 

 

 

 

25

 

Total

 

$

35,824

 

 

$

154,683

 

 

$

39,371

 

 

$

45,644

 

 

$

19,377

 

 

$

31,605

 

 

$

52,317

 

 

$

 

 

$

378,821

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current-period gross write-offs

 

$

1,174

 

 

$

37

 

 

$

54

 

 

$

17

 

 

$

 

 

$

242

 

 

$

28

 

 

$

5

 

 

$

1,557

 

 

 

 

 

Term Loans

 

 

 

 

 

 

 

 

 

 

 

 

Amortized Cost Basis by Origination Year

 

 

 

 

 

 

 

 

 

 

 

 

2025

 

 

2024

 

 

2023

 

 

2022

 

 

2021

 

 

Prior

 

 

Revolving Loans

 

 

Revolving Loans Converted to Term Loans

 

 

Total

 

 

 

(Dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Warehouse Purchase Program

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Grade 1

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

Grade 2

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Grade 3

 

 

1,057,893

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1,057,893

 

Grade 4

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Grade 5

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Grade 6

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Grade 7

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Grade 8

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Grade 9

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

PCD Loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

1,057,893

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

1,057,893

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current-period gross write-offs

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Grade 1

 

$

20,961

 

 

$

55,938

 

 

$

10,438

 

 

$

3,540

 

 

$

3,470

 

 

$

1,178

 

 

$

63,011

 

 

$

227

 

 

$

158,763

 

Grade 2

 

 

 

 

 

111,834

 

 

 

12,444

 

 

 

23,838

 

 

 

1,893

 

 

 

7,123

 

 

 

24,906

 

 

 

 

 

 

182,038

 

Grade 3

 

 

1,563,092

 

 

 

1,929,110

 

 

 

2,625,986

 

 

 

3,903,562

 

 

 

2,992,419

 

 

 

3,581,333

 

 

 

1,266,744

 

 

 

41,025

 

 

 

17,903,271

 

Grade 4

 

 

42,178

 

 

 

271,429

 

 

 

352,571

 

 

 

664,810

 

 

 

387,663

 

 

 

835,463

 

 

 

163,472

 

 

 

20,355

 

 

 

2,737,941

 

Grade 5

 

 

2,200

 

 

 

35,962

 

 

 

1,951

 

 

 

40,681

 

 

 

14,661

 

 

 

194,385

 

 

 

48,312

 

 

 

36

 

 

 

338,188

 

Grade 6

 

 

4,817

 

 

 

38,535

 

 

 

8,591

 

 

 

11,625

 

 

 

2,250

 

 

 

87,195

 

 

 

30,205

 

 

 

14

 

 

 

183,232

 

Grade 7

 

 

 

 

 

1,096

 

 

 

8,541

 

 

 

14,780

 

 

 

10,447

 

 

 

16,049

 

 

 

1,894

 

 

 

 

 

 

52,807

 

Grade 8

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Grade 9

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

PCD Loans

 

 

36,259

 

 

 

76,916

 

 

 

32,152

 

 

 

124,099

 

 

 

50,993

 

 

 

58,148

 

 

 

42,763

 

 

 

 

 

 

421,330

 

Total

 

$

1,669,507

 

 

$

2,520,820

 

 

$

3,052,674

 

 

$

4,786,935

 

 

$

3,463,796

 

 

$

4,780,874

 

 

$

1,641,307

 

 

$

61,657

 

 

$

21,977,570

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current-period gross write-offs

 

$

1,174

 

 

$

37

 

 

$

647

 

 

$

577

 

 

$

113

 

 

$

325

 

 

$

1,065

 

 

$

5

 

 

$

3,943

 

 

(1)
Includes $9.8 million of residential mortgage loans held for sale at March 31, 2025.
Allowance for Credit Losses on Loans by Category of Loan

The following table details activity in the allowance for credit losses on loans by category of loan for the three months ended March 31, 2025 and 2024.

 

 

 

Construction, Land Development and Other Land Loans

 

 

Agriculture and Agriculture Real Estate (includes Farmland)

 

 

1-4 Family (includes Home Equity)

 

 

Commercial Real Estate (includes Multi-Family Residential)

 

 

Commercial and Industrial

 

 

Consumer and Other

 

 

Total

 

 

 

(Dollars in thousands)

 

Allowance for credit losses on loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance December 31, 2024

 

$

77,984

 

 

$

27,693

 

 

$

80,735

 

 

$

92,147

 

 

$

65,500

 

 

$

7,746

 

 

$

351,805

 

Provision for credit losses on loans

 

 

2,440

 

 

 

(1,596

)

 

 

4,211

 

 

 

(1,662

)

 

 

(4,996

)

 

 

1,603

 

 

 

 

Charge-offs

 

 

 

 

 

 

 

 

(1,057

)

 

 

(387

)

 

 

(942

)

 

 

(1,557

)

 

 

(3,943

)

Recoveries

 

 

156

 

 

 

 

 

 

6

 

 

 

209

 

 

 

612

 

 

 

256

 

 

 

1,239

 

Net (charge-offs) recoveries

 

 

156

 

 

 

 

 

 

(1,051

)

 

 

(178

)

 

 

(330

)

 

 

(1,301

)

 

 

(2,704

)

Balance March 31, 2025

 

$

80,580

 

 

$

26,097

 

 

$

83,895

 

 

$

90,307

 

 

$

60,174

 

 

$

8,048

 

 

$

349,101

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for credit losses on loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance December 31, 2023

 

$

87,775

 

 

$

11,380

 

 

$

77,652

 

 

$

88,664

 

 

$

59,832

 

 

$

7,059

 

 

$

332,362

 

Provision for credit losses on loans

 

 

(5,619

)

 

 

1,270

 

 

 

2,469

 

 

 

(1,468

)

 

 

2,067

 

 

 

1,281

 

 

 

 

Charge-offs

 

 

 

 

 

(121

)

 

 

(461

)

 

 

 

 

 

(1,360

)

 

 

(1,659

)

 

 

(3,601

)

Recoveries

 

 

2

 

 

 

98

 

 

 

4

 

 

 

17

 

 

 

1,077

 

 

 

260

 

 

 

1,458

 

Net (charge-offs) recoveries

 

 

2

 

 

 

(23

)

 

 

(457

)

 

 

17

 

 

 

(283

)

 

 

(1,399

)

 

 

(2,143

)

Balance March 31, 2024

 

$

82,158

 

 

$

12,627

 

 

$

79,664

 

 

$

87,213

 

 

$

61,616

 

 

$

6,941

 

 

$

330,219

 

Schedule of Amortized Cost of Loans Experiencing Financial Difficulty and Modified

The following table displays the amortized cost of loans that were both experiencing financial difficulty and modified during the three months ended March 31, 2025 and 2024, presented by category of loan and type of modification.

 

 

 

Term Extension

 

 

Interest Rate Reduction

 

 

Total

 

 

Percent of Total Class of Loans

 

 

 

(Dollars in thousands)

 

 

 

 

Three Months Ended March 31, 2025

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate (includes multi-family residential)

 

$

742

 

 

$

23,434

 

 

$

24,176

 

 

 

0.4

%

Agriculture and agriculture real estate (includes farmland)

 

 

185

 

 

 

 

 

 

185

 

 

 

0.0

%

Total

 

$

927

 

 

$

23,434

 

 

$

24,361

 

 

 

0.4

%

 

 

 

Term Extension

 

 

Interest Rate Reduction

 

 

Total

 

 

Percent of Total Class of Loans

 

 

 

(Dollars in thousands)

 

 

 

 

Three Months Ended March 31, 2024

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

$

413

 

 

$

 

 

$

413

 

 

 

0.0

%

Agriculture and agriculture real estate (includes farmland)

 

 

11,000

 

 

 

 

 

 

11,000

 

 

 

1.4

%

Total

 

$

11,413

 

 

$

 

 

$

11,413

 

 

 

0.3

%