XML 34 R27.htm IDEA: XBRL DOCUMENT v3.25.2
Loans and Allowance for Credit Losses (Tables)
6 Months Ended
Jun. 30, 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:

 

 

June 30, 2025

 

 

December 31, 2024

 

 

 

(Dollars in thousands)

 

Residential mortgage loans held for sale

 

$

6,004

 

 

$

10,690

 

 

 

 

 

 

 

 

Commercial and industrial

 

 

2,410,882

 

 

 

2,508,088

 

Real estate:

 

 

 

 

 

 

Construction, land development and other land loans

 

 

2,873,238

 

 

 

2,859,281

 

1-4 family residential (includes home equity)

 

 

8,394,183

 

 

 

8,476,899

 

Commercial real estate (includes multi-family residential)

 

 

5,827,645

 

 

 

5,800,985

 

Farmland

 

 

672,871

 

 

 

681,883

 

Agriculture

 

 

356,378

 

 

 

351,663

 

Consumer and other

 

 

368,747

 

 

 

378,817

 

Total loans held for investment, excluding Warehouse Purchase Program

 

 

20,903,944

 

 

 

21,057,616

 

Warehouse Purchase Program

 

 

1,287,440

 

 

 

1,080,903

 

Total loans, including Warehouse Purchase Program

 

$

22,197,388

 

 

$

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
six months ended
June 30, 2025

 

 

As of and for the
year ended
December
31, 2024

 

 

 

(Dollars in thousands)

 

Beginning balance on January 1

 

$

266

 

 

$

292

 

New loans

 

 

7

 

 

 

5

 

Repayments

 

 

(25

)

 

 

(31

)

Ending balance

 

$

248

 

 

$

266

 

Aging Analysis of Past Due Loans

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

 

 

 

June 30, 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

 

$

12,465

 

 

$

162

 

 

$

12,627

 

 

$

734

 

 

$

2,859,877

 

 

$

2,873,238

 

Warehouse Purchase Program loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1,287,440

 

 

 

1,287,440

 

Agriculture and agriculture real estate (includes farmland)

 

 

4,663

 

 

 

82

 

 

 

4,745

 

 

 

17,465

 

 

 

1,007,039

 

 

 

1,029,249

 

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

 

 

48,448

 

 

 

 

 

 

48,448

 

 

 

44,861

 

 

 

8,306,878

 

 

 

8,400,187

 

Commercial real estate (includes multi-family residential)

 

 

11,495

 

 

 

 

 

 

11,495

 

 

 

11,594

 

 

 

5,804,556

 

 

 

5,827,645

 

Commercial and industrial

 

 

20,631

 

 

 

332

 

 

 

20,963

 

 

 

27,348

 

 

 

2,362,571

 

 

 

2,410,882

 

Consumer and other

 

 

2,085

 

 

 

 

 

 

2,085

 

 

 

29

 

 

 

366,633

 

 

 

368,747

 

Total

 

$

99,787

 

 

$

576

 

 

$

100,363

 

 

$

102,031

 

 

$

21,994,994

 

 

$

22,197,388

 

 

 

 

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 $6.0 million and $10.7 million of residential mortgage loans held for sale at June 30, 2025 and December 31, 2024, respectively.
Non-performing Assets

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

 

 

 

June 30, 2025

 

 

December 31, 2024

 

 

 

(Dollars in thousands)

 

Nonaccrual loans (1)

 

$

102,031

 

 

$

73,647

 

Accruing loans 90 or more days past due

 

 

576

 

 

 

2,189

 

Total nonperforming loans

 

 

102,607

 

 

 

75,836

 

Repossessed assets

 

 

6

 

 

 

4

 

Other real estate

 

 

7,874

 

 

 

5,701

 

Total nonperforming assets

 

$

110,487

 

 

$

81,541

 

 

 

 

 

 

 

 

Nonperforming assets to total loans and other real estate

 

 

0.50

%

 

 

0.37

%

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

 

 

0.53

%

 

 

0.39

%

Nonaccrual loans to total loans

 

 

0.46

%

 

 

0.33

%

Nonaccrual loans to total loans, excluding Warehouse Purchase Program loans

 

 

0.49

%

 

 

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 June 30, 2025 and December 31, 2024.

 

 

 

June 30, 2025

 

 

December 31, 2024

 

 

 

(Dollars in thousands)

 

PCD loans:

 

 

 

Outstanding balance

 

$

387,143

 

 

$

440,024

 

Discount

 

 

(6,075

)

 

 

(7,390

)

Recorded investment

 

$

381,068

 

 

$

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 June 30, 2025 and December 31, 2024.

 

 

 

June 30, 2025

 

 

December 31, 2024

 

 

 

(Dollars in thousands)

 

Non-PCD loans:

 

 

 

Outstanding balance

 

$

1,786,602

 

 

$

2,089,629

 

Discount

 

 

(22,766

)

 

 

(27,845

)

Recorded investment

 

$

1,763,836

 

 

$

2,061,784

 

Summary of Changes in Accretable Yields of Acquired Loans

Changes in the accretable yield for acquired PCD loans for the three and six months ended June 30, 2025 and 2024 were as follows:

 

 

 

Three Months Ended June 30,

 

 

Six Months Ended June 30,

 

 

 

2025

 

 

2024

 

 

2025

 

 

2024

 

 

 

(Dollars in thousands)

 

Balance at beginning of period

 

$

6,713

 

 

$

7,361

 

 

$

7,390

 

 

$

7,914

 

Additions

 

 

 

 

 

4,558

 

 

 

 

 

 

4,558

 

Accretion charge-offs

 

 

 

 

 

(18

)

 

 

 

 

 

(23

)

Accretion

 

 

(638

)

 

 

(2,394

)

 

 

(1,315

)

 

 

(2,942

)

Balance at June 30,

 

$

6,075

 

 

$

9,507

 

 

$

6,075

 

 

$

9,507

 

Changes in the discount accretion for Non-PCD loans for the three and six months ended June 30, 2025 and 2024 were as follows:

 

 

 

Three Months Ended June 30,

 

 

Six Months Ended June 30,

 

 

 

2025

 

 

2024

 

 

2025

 

 

2024

 

 

 

(Dollars in thousands)

 

Balance at beginning of period

 

$

25,250

 

 

$

18,681

 

 

$

27,845

 

 

$

19,992

 

Additions

 

 

 

 

 

20,378

 

 

 

 

 

 

20,378

 

Accretion recoveries (charge-offs)

 

 

2

 

 

 

(12

)

 

 

22

 

 

 

(11

)

Accretion

 

 

(2,486

)

 

 

(4,797

)

 

 

(5,101

)

 

 

(6,109

)

Balance at June 30,

 

$

22,766

 

 

$

34,250

 

 

$

22,766

 

 

$

34,250

 

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 June 30, 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

 

$

274

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

274

 

Grade 2

 

 

 

 

 

 

 

 

659

 

 

 

139

 

 

 

 

 

 

13

 

 

 

 

 

 

 

 

 

811

 

Grade 3

 

 

441,971

 

 

 

552,385

 

 

 

324,163

 

 

 

335,752

 

 

 

157,548

 

 

 

57,530

 

 

 

110,247

 

 

 

849

 

 

 

1,980,445

 

Grade 4

 

 

30,416

 

 

 

122,532

 

 

 

199,392

 

 

 

291,566

 

 

 

79,910

 

 

 

18,311

 

 

 

45,440

 

 

 

 

 

 

787,567

 

Grade 5

 

 

2,723

 

 

 

250

 

 

 

13

 

 

 

 

 

 

352

 

 

 

5,346

 

 

 

912

 

 

 

 

 

 

9,596

 

Grade 6

 

 

7,262

 

 

 

525

 

 

 

 

 

 

 

 

 

146

 

 

 

460

 

 

 

 

 

 

 

 

 

8,393

 

Grade 7

 

 

 

 

 

 

 

 

 

 

 

82

 

 

 

 

 

 

186

 

 

 

 

 

 

 

 

 

268

 

Grade 8

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Grade 9

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

PCD Loans

 

 

11,930

 

 

 

11,700

 

 

 

8,159

 

 

 

29,856

 

 

 

5,733

 

 

 

3,258

 

 

 

15,248

 

 

 

 

 

 

85,884

 

Total

 

$

494,576

 

 

$

687,392

 

 

$

532,386

 

 

$

657,395

 

 

$

243,689

 

 

$

85,104

 

 

$

171,847

 

 

$

849

 

 

$

2,873,238

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current-period gross write-offs

 

$

 

 

$

82

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

82

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Agriculture and Agriculture Real Estate (includes Farmland)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Grade 1

 

$

3,003

 

 

$

1,520

 

 

$

346

 

 

$

8

 

 

$

7

 

 

$

2

 

 

$

9,226

 

 

$

 

 

$

14,112

 

Grade 2

 

 

 

 

 

 

 

 

8

 

 

 

45

 

 

 

 

 

 

552

 

 

 

 

 

 

 

 

 

605

 

Grade 3

 

 

98,098

 

 

 

105,904

 

 

 

70,970

 

 

 

166,396

 

 

 

80,789

 

 

 

119,280

 

 

 

154,960

 

 

 

226

 

 

 

796,623

 

Grade 4

 

 

34,478

 

 

 

31,885

 

 

 

13,690

 

 

 

17,798

 

 

 

26,794

 

 

 

12,667

 

 

 

28,211

 

 

 

 

 

 

165,523

 

Grade 5

 

 

1,369

 

 

 

1,525

 

 

 

45

 

 

 

241

 

 

 

623

 

 

 

1,358

 

 

 

 

 

 

 

 

 

5,161

 

Grade 6

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

656

 

 

 

 

 

 

 

 

 

656

 

Grade 7

 

 

 

 

 

1,796

 

 

 

 

 

 

1,514

 

 

 

 

 

 

385

 

 

 

250

 

 

 

 

 

 

3,945

 

Grade 8

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Grade 9

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

PCD Loans

 

 

14,382

 

 

 

14,277

 

 

 

19

 

 

 

2,346

 

 

 

1,422

 

 

 

5,120

 

 

 

5,058

 

 

 

 

 

 

42,624

 

Total

 

$

151,330

 

 

$

156,907

 

 

$

85,078

 

 

$

188,348

 

 

$

109,635

 

 

$

140,020

 

 

$

197,705

 

 

$

226

 

 

$

1,029,249

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current-period gross write-offs

 

$

 

 

$

29

 

 

$

 

 

$

 

 

$

8

 

 

$

 

 

$

 

 

$

 

 

$

37

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Grade 1

 

$

 

 

$

 

 

$

70

 

 

$

138

 

 

$

 

 

$

106

 

 

$

 

 

$

 

 

$

314

 

Grade 2

 

 

 

 

 

 

 

 

506

 

 

 

1,010

 

 

 

140

 

 

 

2,042

 

 

 

 

 

 

 

 

 

3,698

 

Grade 3

 

 

222,803

 

 

 

526,947

 

 

 

1,530,991

 

 

 

2,127,012

 

 

 

1,799,587

 

 

 

1,872,142

 

 

 

96,821

 

 

 

2,848

 

 

 

8,179,151

 

Grade 4

 

 

6,715

 

 

 

11,689

 

 

 

18,532

 

 

 

18,607

 

 

 

27,701

 

 

 

66,708

 

 

 

2,804

 

 

 

 

 

 

152,756

 

Grade 5

 

 

132

 

 

 

488

 

 

 

679

 

 

 

2,356

 

 

 

2,442

 

 

 

2,665

 

 

 

76

 

 

 

 

 

 

8,838

 

Grade 6

 

 

 

 

 

132

 

 

 

370

 

 

 

400

 

 

 

201

 

 

 

2,734

 

 

 

 

 

 

 

 

 

3,837

 

Grade 7

 

 

 

 

 

212

 

 

 

5,292

 

 

 

14,237

 

 

 

7,307

 

 

 

17,521

 

 

 

95

 

 

 

 

 

 

44,664

 

Grade 8

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Grade 9

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

PCD Loans

 

 

47

 

 

 

32

 

 

 

1,616

 

 

 

3,093

 

 

 

279

 

 

 

1,862

 

 

 

 

 

 

 

 

 

6,929

 

Total

 

$

229,697

 

 

$

539,500

 

 

$

1,558,056

 

 

$

2,166,853

 

 

$

1,837,657

 

 

$

1,965,780

 

 

$

99,796

 

 

$

2,848

 

 

$

8,400,187

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current-period gross write-offs

 

$

 

 

$

 

 

$

483

 

 

$

467

 

 

$

51

 

 

$

25

 

 

$

442

 

 

$

 

 

$

1,468

 

 

 

 

 

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

 

 

387

 

 

 

 

 

 

 

 

 

763

 

 

 

 

 

 

751

 

 

 

6,523

 

 

 

 

 

 

8,424

 

Grade 3

 

 

217,566

 

 

 

312,016

 

 

 

385,826

 

 

 

882,609

 

 

 

746,270

 

 

 

1,067,147

 

 

 

51,582

 

 

 

 

 

 

3,663,016

 

Grade 4

 

 

98,326

 

 

 

51,622

 

 

 

97,967

 

 

 

417,711

 

 

 

216,346

 

 

 

672,776

 

 

 

9,210

 

 

 

300

 

 

 

1,564,258

 

Grade 5

 

 

3,511

 

 

 

27,256

 

 

 

1,023

 

 

 

19,537

 

 

 

12,271

 

 

 

180,937

 

 

 

 

 

 

 

 

 

244,535

 

Grade 6

 

 

4,732

 

 

 

28,076

 

 

 

4,942

 

 

 

4,858

 

 

 

1,969

 

 

 

79,856

 

 

 

 

 

 

 

 

 

124,433

 

Grade 7

 

 

 

 

 

1,069

 

 

 

 

 

 

1,576

 

 

 

3,855

 

 

 

1,021

 

 

 

 

 

 

 

 

 

7,521

 

Grade 8

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Grade 9

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

PCD Loans

 

 

21,034

 

 

 

36,645

 

 

 

15,932

 

 

 

55,576

 

 

 

42,290

 

 

 

43,981

 

 

 

 

 

 

 

 

 

215,458

 

Total

 

$

345,556

 

 

$

456,684

 

 

$

505,690

 

 

$

1,382,630

 

 

$

1,023,001

 

 

$

2,046,469

 

 

$

67,315

 

 

$

300

 

 

$

5,827,645

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current-period gross write-offs

 

$

 

 

$

74

 

 

$

342

 

 

$

33

 

 

$

 

 

$

 

 

$

50

 

 

$

 

 

$

499

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and Industrial

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Grade 1

 

$

22,560

 

 

$

25,250

 

 

$

3,590

 

 

$

1,056

 

 

$

2,054

 

 

$

673

 

 

$

47,178

 

 

$

 

 

$

102,361

 

Grade 2

 

 

 

 

 

1,578

 

 

 

506

 

 

 

6,831

 

 

 

 

 

 

1,558

 

 

 

9,678

 

 

 

 

 

 

20,151

 

Grade 3

 

 

173,577

 

 

 

264,443

 

 

 

167,051

 

 

 

135,397

 

 

 

96,679

 

 

 

211,646

 

 

 

880,871

 

 

 

3,519

 

 

 

1,933,183

 

Grade 4

 

 

8,642

 

 

 

34,903

 

 

 

26,999

 

 

 

25,956

 

 

 

5,665

 

 

 

23,723

 

 

 

81,067

 

 

 

1,494

 

 

 

208,449

 

Grade 5

 

 

145

 

 

 

4,244

 

 

 

149

 

 

 

18,114

 

 

 

550

 

 

 

2,327

 

 

 

8,752

 

 

 

 

 

 

34,281

 

Grade 6

 

 

75

 

 

 

1,335

 

 

 

8,495

 

 

 

3,053

 

 

 

451

 

 

 

213

 

 

 

39,131

 

 

 

3,624

 

 

 

56,377

 

Grade 7

 

 

 

 

 

737

 

 

 

4,117

 

 

 

227

 

 

 

83

 

 

 

167

 

 

 

20,596

 

 

 

 

 

 

25,927

 

Grade 8

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Grade 9

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

PCD Loans

 

 

76

 

 

 

1,254

 

 

 

749

 

 

 

8,503

 

 

 

808

 

 

 

1,842

 

 

 

16,921

 

 

 

 

 

 

30,153

 

Total

 

$

205,075

 

 

$

333,744

 

 

$

211,656

 

 

$

199,137

 

 

$

106,290

 

 

$

242,149

 

 

$

1,104,194

 

 

$

8,637

 

 

$

2,410,882

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current-period gross write-offs

 

$

 

 

$

515

 

 

$

160

 

 

$

273

 

 

$

104

 

 

$

85

 

 

$

1,440

 

 

$

 

 

$

2,577

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consumer and Other

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Grade 1

 

$

16,520

 

 

$

12,960

 

 

$

3,624

 

 

$

1,209

 

 

$

888

 

 

$

278

 

 

$

1,772

 

 

$

 

 

$

37,251

 

Grade 2

 

 

9,986

 

 

 

99,954

 

 

 

10,503

 

 

 

13,789

 

 

 

 

 

 

1,740

 

 

 

2

 

 

 

 

 

 

135,974

 

Grade 3

 

 

32,418

 

 

 

20,183

 

 

 

19,593

 

 

 

27,975

 

 

 

16,556

 

 

 

11,206

 

 

 

39,251

 

 

 

2

 

 

 

167,184

 

Grade 4

 

 

11

 

 

 

537

 

 

 

1,232

 

 

 

42

 

 

 

875

 

 

 

16,326

 

 

 

9,083

 

 

 

100

 

 

 

28,206

 

Grade 5

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

88

 

 

 

 

 

 

88

 

Grade 6

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Grade 7

 

 

 

 

 

 

 

 

21

 

 

 

3

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

24

 

Grade 8

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Grade 9

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

PCD Loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

13

 

 

 

5

 

 

 

2

 

 

 

 

 

 

20

 

Total

 

$

58,935

 

 

$

133,634

 

 

$

34,973

 

 

$

43,018

 

 

$

18,332

 

 

$

29,555

 

 

$

50,198

 

 

$

102

 

 

$

368,747

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current-period gross write-offs

 

$

3,022

 

 

$

46

 

 

$

81

 

 

$

38

 

 

$

 

 

$

244

 

 

$

66

 

 

$

5

 

 

$

3,502

 

 

 

 

 

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

 

 

1,287,440

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1,287,440

 

Grade 4

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Grade 5

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Grade 6

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Grade 7

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Grade 8

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Grade 9

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

PCD Loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

1,287,440

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

1,287,440

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current-period gross write-offs

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Grade 1

 

$

42,357

 

 

$

39,730

 

 

$

7,630

 

 

$

2,411

 

 

$

2,949

 

 

$

1,059

 

 

$

58,176

 

 

$

 

 

$

154,312

 

Grade 2

 

 

10,373

 

 

 

101,532

 

 

 

12,182

 

 

 

22,577

 

 

 

140

 

 

 

6,656

 

 

 

16,203

 

 

 

 

 

 

169,663

 

Grade 3

 

 

2,473,873

 

 

 

1,781,878

 

 

 

2,498,594

 

 

 

3,675,141

 

 

 

2,897,429

 

 

 

3,338,951

 

 

 

1,333,732

 

 

 

7,444

 

 

 

18,007,042

 

Grade 4

 

 

178,588

 

 

 

253,168

 

 

 

357,812

 

 

 

771,680

 

 

 

357,291

 

 

 

810,511

 

 

 

175,815

 

 

 

1,894

 

 

 

2,906,759

 

Grade 5

 

 

7,880

 

 

 

33,763

 

 

 

1,909

 

 

 

40,248

 

 

 

16,238

 

 

 

192,633

 

 

 

9,828

 

 

 

 

 

 

302,499

 

Grade 6

 

 

12,069

 

 

 

30,068

 

 

 

13,807

 

 

 

8,311

 

 

 

2,767

 

 

 

83,919

 

 

 

39,131

 

 

 

3,624

 

 

 

193,696

 

Grade 7

 

 

 

 

 

3,814

 

 

 

9,430

 

 

 

17,639

 

 

 

11,245

 

 

 

19,280

 

 

 

20,941

 

 

 

 

 

 

82,349

 

Grade 8

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Grade 9

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

PCD Loans

 

 

47,469

 

 

 

63,908

 

 

 

26,475

 

 

 

99,374

 

 

 

50,545

 

 

 

56,068

 

 

 

37,229

 

 

 

 

 

 

381,068

 

Total

 

$

2,772,609

 

 

$

2,307,861

 

 

$

2,927,839

 

 

$

4,637,381

 

 

$

3,338,604

 

 

$

4,509,077

 

 

$

1,691,055

 

 

$

12,962

 

 

$

22,197,388

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current-period gross write-offs

 

$

3,022

 

 

$

746

 

 

$

1,066

 

 

$

811

 

 

$

163

 

 

$

354

 

 

$

1,998

 

 

$

5

 

 

$

8,165

 

 

(1)
Includes $6.0 million of residential mortgage loans held for sale at June 30, 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 and six months ended June 30, 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 March 31, 2025

 

$

80,580

 

 

$

26,097

 

 

$

83,895

 

 

$

90,307

 

 

$

60,174

 

 

$

8,048

 

 

$

349,101

 

Provision for credit losses on loans

 

 

(2,765

)

 

 

737

 

 

 

(1,448

)

 

 

(1,131

)

 

 

3,126

 

 

 

1,481

 

 

 

 

Charge-offs

 

 

(82

)

 

 

(37

)

 

 

(410

)

 

 

(112

)

 

 

(1,636

)

 

 

(1,945

)

 

 

(4,222

)

Recoveries

 

 

85

 

 

 

51

 

 

 

68

 

 

 

57

 

 

 

592

 

 

 

352

 

 

 

1,205

 

Net (charge-offs) recoveries

 

 

3

 

 

 

14

 

 

 

(342

)

 

 

(55

)

 

 

(1,044

)

 

 

(1,593

)

 

 

(3,017

)

Balance June 30, 2025

 

$

77,818

 

 

$

26,848

 

 

$

82,105

 

 

$

89,121

 

 

$

62,256

 

 

$

7,936

 

 

$

346,084

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Six 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

 

 

(325

)

 

 

(859

)

 

 

2,763

 

 

 

(2,793

)

 

 

(1,870

)

 

 

3,084

 

 

 

 

Charge-offs

 

 

(82

)

 

 

(37

)

 

 

(1,468

)

 

 

(499

)

 

 

(2,577

)

 

 

(3,502

)

 

 

(8,165

)

Recoveries

 

 

241

 

 

 

51

 

 

 

75

 

 

 

266

 

 

 

1,203

 

 

 

608

 

 

 

2,444

 

Net (charge-offs) recoveries

 

 

159

 

 

 

14

 

 

 

(1,393

)

 

 

(233

)

 

 

(1,374

)

 

 

(2,894

)

 

 

(5,721

)

Balance June 30, 2025

 

$

77,818

 

 

$

26,848

 

 

$

82,105

 

 

$

89,121

 

 

$

62,256

 

 

$

7,936

 

 

$

346,084

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for credit losses on loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance March 31, 2024

 

$

82,158

 

 

$

12,627

 

 

$

79,664

 

 

$

87,213

 

 

$

61,616

 

 

$

6,941

 

 

$

330,219

 

Initial allowance on loans purchased with credit deterioration

 

 

942

 

 

 

14,309

 

 

 

344

 

 

 

4,306

 

 

 

6,176

 

 

 

1

 

 

 

26,078

 

Provision for credit losses on loans

 

 

(6,215

)

 

 

2,757

 

 

 

1,106

 

 

 

3,828

 

 

 

5,097

 

 

 

1,350

 

 

 

7,923

 

Charge-offs

 

 

(109

)

 

 

(400

)

 

 

(433

)

 

 

(511

)

 

 

(3,176

)

 

 

(1,488

)

 

 

(6,117

)

Recoveries

 

 

 

 

 

186

 

 

 

8

 

 

 

892

 

 

 

399

 

 

 

264

 

 

 

1,749

 

Net (charge-offs) recoveries

 

 

(109

)

 

 

(214

)

 

 

(425

)

 

 

381

 

 

 

(2,777

)

 

 

(1,224

)

 

 

(4,368

)

Balance June 30, 2024

 

$

76,776

 

 

$

29,479

 

 

$

80,689

 

 

$

95,728

 

 

$

70,112

 

 

$

7,068

 

 

$

359,852

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Six Months Ended

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance December 31, 2023

 

$

87,775

 

 

$

11,380

 

 

$

77,652

 

 

$

88,664

 

 

$

59,832

 

 

$

7,059

 

 

$

332,362

 

Initial allowance on loans purchased with credit deterioration

 

 

942

 

 

 

14,309

 

 

 

344

 

 

 

4,306

 

 

 

6,176

 

 

 

1

 

 

 

26,078

 

Provision for credit losses on loans

 

 

(11,834

)

 

 

4,027

 

 

 

3,575

 

 

 

2,360

 

 

 

7,164

 

 

 

2,631

 

 

 

7,923

 

Charge-offs

 

 

(109

)

 

 

(522

)

 

 

(894

)

 

 

(511

)

 

 

(4,536

)

 

 

(3,146

)

 

 

(9,718

)

Recoveries

 

 

2

 

 

 

285

 

 

 

12

 

 

 

909

 

 

 

1,476

 

 

 

523

 

 

 

3,207

 

Net (charge-offs) recoveries

 

 

(107

)

 

 

(237

)

 

 

(882

)

 

 

398

 

 

 

(3,060

)

 

 

(2,623

)

 

 

(6,511

)

Balance June 30, 2024

 

$

76,776

 

 

$

29,479

 

 

$

80,689

 

 

$

95,728

 

 

$

70,112

 

 

$

7,068

 

 

$

359,852

 

Rollforward of Allowance for Credit Losses on Off-Balance Sheet Credit Exposures

The following table represents a rollforward of the allowance for credit losses on off-balance sheet credit exposures for the three and six months ended June 30, 2025 and 2024.

 

 

Three Months Ended June 30,

 

 

Six Months Ended June 30,

 

 

 

2025

 

 

2024

 

 

2025

 

 

2024

 

 

 

(Dollars in thousands)

 

Balance at beginning of period

 

$

37,646

 

 

$

36,503

 

 

$

37,646

 

 

$

36,503

 

Provision for credit losses on off-balance sheet credit exposures

 

 

 

 

 

1,143

 

 

 

 

 

 

1,143

 

Balance at end of period

 

$

37,646

 

 

$

37,646

 

 

$

37,646

 

 

$

37,646

 

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 and six months ended June 30, 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 June 30, 2025

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate (includes multi-family residential)

 

$

 

 

$

 

 

$

 

 

 

0.0

%

Agriculture and agriculture real estate (includes farmland)

 

 

 

 

 

 

 

 

 

 

 

0.0

%

Total

 

$

 

 

$

 

 

$

 

 

 

0.0

%

 

 

 

 

 

 

 

 

 

 

 

 

 

Six Months Ended June 30, 2025

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate (includes multi-family residential)

 

$

680

 

 

$

23,205

 

 

$

23,885

 

 

 

0.4

%

Agriculture and agriculture real estate (includes farmland)

 

 

158

 

 

 

 

 

 

158

 

 

 

0.0

%

Total

 

$

838

 

 

$

23,205

 

 

$

24,043

 

 

 

0.4

%

 

 

 

Term Extension

 

 

Interest Rate Reduction

 

 

Total

 

 

Percent of Total Class of Loans

 

 

 

(Dollars in thousands)

 

 

 

 

Three Months Ended June 30, 2024

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

$

2,489

 

 

$

 

 

$

2,489

 

 

 

0.1

%

Agriculture and agriculture real estate (includes farmland)

 

 

650

 

 

 

 

 

 

650

 

 

 

0.1

%

Total

 

$

3,139

 

 

$

 

 

$

3,139

 

 

 

0.1

%

 

 

 

 

 

 

 

 

 

 

 

 

 

Six Months Ended June 30, 2024

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

$

2,902

 

 

$

 

 

$

2,902

 

 

 

0.1

%

Agriculture and agriculture real estate (includes farmland)

 

 

11,650

 

 

 

 

 

 

11,650

 

 

 

1.1

%

Total

 

$

14,552

 

 

$

 

 

$

14,552

 

 

 

0.4

%