XML 62 R43.htm IDEA: XBRL DOCUMENT v3.25.0.1
Loans Receivable and Allowance for Credit Losses (Tables)
 12 Months Ended
Dec. 31, 2024
Receivables [Abstract]  
Schedule of Summarized Loans Held for Investment
Loans held for investment as of December 31, 2024 and 2023 are summarized as follows (in thousands):
20242023
Mortgage loans:
Commercial$7,228,078 4,512,411 
Multi-family3,382,933 1,812,500 
Construction823,503 653,246 
Residential2,010,637 1,164,956 
Total mortgage loans13,445,151 8,143,113 
Commercial loans4,608,600 2,440,621 
Consumer loans613,819 299,164 
Total gross loans18,667,570 10,882,898 
Premiums on purchased loans1,338 1,474 
Net deferred fees(9,538)(12,456)
Total loans$18,659,370 10,871,916 
Schedule of Aging Loans Held for Investment by Portfolio Segment and Class
The following tables summarize the aging of loans held for investment by portfolio segment and class of loans (in thousands):
 As of December 31, 2024
 30-59
 Days		60-89 
Days		90 days or more past due and
accruing		Non-accrualTotal 
Past Due		Current
Total Loans
Receivable
Non-accrual loans with no related allowance
Mortgage loans:
Commercial$8,538 3,954 — 20,883 33,375 7,194,703 7,228,078 13,575 
Multi-family— — — 7,498 7,498 3,375,435 3,382,933 7,498 
Construction— — — 13,246 13,246 810,257 823,503 13,246 
Residential6,388 5,049 — 4,535 15,972 1,994,665 2,010,637 4,535 
Total mortgage loans14,926 9,003 — 46,162 70,091 13,375,060 13,445,151 38,854 
Commercial loans4,248 2,377 — 24,243 30,868 4,577,732 4,608,600 15,164 
Consumer loans3,152 856 — 1,656 5,664 608,155 613,819 1,656 
Total gross loans$22,326 12,236 — 72,061 106,623 18,560,947 18,667,570 55,674 
 As of December 31, 2023
 30-59 
Days		60-89 
Days		90 days or more past due and
accruing		Non-accrualTotal
Past Due		Current
Total Loans
Receivable
Non-accrual loans with no related allowance
Mortgage loans:
Commercial$825 — — 5,151 5,976 4,506,435 4,512,411 5,151 
Multi-family3,815 1,635 — 744 6,194 1,806,306 1,812,500 744 
Construction— — — 771 771 652,475 653,246 771 
Residential3,429 1,208 — 853 5,490 1,159,466 1,164,956 853 
Total mortgage loans8,069 2,843 — 7,519 18,431 8,124,682 8,143,113 7,519 
Commercial loans998 198 — 41,487 42,683 2,397,938 2,440,621 36,281 
Consumer loans875 275 — 633 1,783 297,381 299,164 633 
Total gross loans$9,942 3,316 — 49,639 62,897 10,820,001 10,882,898 44,433 
Schedule of Allowance for Loan Losses by Portfolio Segment
The activity in the allowance for credit losses for the years ended December 31, 2024, 2023 and 2022 is as follows (in thousands):
 Years Ended December 31,
 202420232022
Balance at beginning of period$107,200 88,023 80,740 
Initial allowance related to PCD loans17,188 — — 
Provision charge for credit losses on loans (1)
83,604 27,900 8,400 
Cumulative effect of adopting ASU 2022-02— (594)— 
Recoveries of loans previously charged off3,263 2,292 5,431 
Loans charged off(17,823)(10,421)(6,548)
Balance at end of period$193,432 107,200 88,023 
(1) The provision charge for credit losses on loans for the year ended December 31, 2024 includes a $60.1 million charge recorded as part of the Lakeland merger in accordance with GAAP requirements for accounting for business combinations.

The activity in the allowance for credit losses by portfolio segment for the years ended December 31, 2024 and 2023 are as follows (in thousands):
 For the Year Ended December 31, 2024
 
Mortgage
loans
Commercial
loans (1)
Consumer
loans
Total
Portfolio
Segments
Balance at beginning of period$73,407 31,475 2,318 107,200 
Initial allowance related to PCD loans10,628 6,070 490 17,188 
Provision charge for credit losses on loans61,274 20,011 2,319 83,604 
Recoveries of loans previously charged off86 2,621 556 3,263 
Loans charged off(808)(16,535)(480)(17,823)
Balance at end of period$144,587 43,642 5,203 193,432 
(1) The provision charge for credit losses on loans for the year ended December 31, 2024 includes a $2.8 million benefit to the allowance as a result of the $151.3 transfer from the commercial loans loans held for investment portfolio into the loans held for sale portfolio.
 For the Year Ended December 31, 2023
 
Mortgage
loans
Commercial
loans
Consumer
loans
Total
Portfolio
Segments
Balance at beginning of period$58,218 27,413 2,392 88,023 
Cumulative effect of adopting ASU 2022-02(510)(43)(41)(594)
Provision charge (benefit) for credit losses on loans16,877 11,159 (136)27,900 
Recoveries of loans previously charged off546 1,309 437 2,292 
Loans charged off(1,724)(8,363)(334)(10,421)
Balance at end of period$73,407 31,475 2,318 107,200 
Schedule of Loan Modifications
The following table summarizes the Company's gross charge-offs recorded for the year ended December 31, 2024 by year of origination (in thousands):
20242023202220212020Prior to 2020Total Loans
Mortgage loans:
Commercial$— — — — — 801 801 
Residential— — 7 — — — 7 
Total mortgage loans— — 7 — — 801 808 
Commercial loans— 1,434 2,731 10,259 1,775 335 16,535 
Consumer loans (1)
25 8 9 4 — 35 81 
Total gross loans$25 1,442 2,746 10,263 1,775 1,172 17,425 
(1) During the year ended December 31, 2024, charge-offs on consumer overdraft accounts totaled $398,000, which are not included in the table above.
The following table summarizes the Company's gross charge-offs recorded for the year ended December 31, 2023 by year of origination (in thousands):
20232022202120202019Prior to 2019Total Loans
Mortgage loans:
Commercial$— — — — — 1,700 1,700 
Residential— — — — — 24 24 
Total mortgage loans— — — — — 1,724 1,724 
Commercial loans— — — 5,000 — 3,363 8,363 
Consumer loans (1)
24 — — — — 13 37 
Total gross loans$24 — — 5,000 — 5,100 10,124 
(1) During the year ended December 31, 2023, charge-offs on consumer overdraft accounts totaled $297,000, which are not included in the table above.
The following illustrates the most common loan modifications by loan classes offered by the Company that are required to be disclosed pursuant to the requirements of ASU 2022-02:
Loan ClassesModification types
CommercialTerm extension, interest rate reductions, payment delay, or combination thereof. These modifications extend the term of the loan, lower the payment amount, or otherwise delay payments during a defined period for the purpose of providing borrowers additional time to return to compliance with the original loan term.
Residential Mortgage/ Home EquityForbearance period greater than six months. These modifications require reduced or no payments during the forbearance period for the purpose of providing borrowers additional time to return to compliance with the original loan term, as well as term extension and rate adjustment. These modifications extend the term of the loan and provides for an adjustment to the interest rate, which reduces the monthly payment requirement.
Automobile/ Direct InstallmentTerm extension greater than three months. These modifications extend the term of the loan, which reduces the monthly payment requirement.
The following table presents the amortized cost basis of loan modifications made to borrowers experiencing financial difficulty for the year ended December 31, 2024 (in thousands):
Year Ended December 31, 2024
Term ExtensionInterest Rate ChangeInterest Rate Change and Term Extension
Change in Payment Type (1)
Total% of Total Class of Loans and Leases
Mortgage loans:
Commercial$— — 3,072 2,852 5,924 0.08 %
Multi-family— 1,297 — — 1,297 0.04 
Total mortgage loans— 1,297 3,072 2,852 7,221 0.05 
Commercial loans— 12,814 8,466 — 21,280 0.46 
Total gross loans$— 14,111 11,538 2,852 28,501 0.15 %
(1) The change in payment type reflects a change from monthly principal and interest payments to interest only monthly payments.

The following table presents the amortized cost basis of loan modifications made to borrowers experiencing financial difficulty for the year ended December 31, 2023 (in thousands):
Year Ended December 31, 2023
Term ExtensionInterest Rate ChangeInterest Rate Change and Term ExtensionTotal% of Total Class of Loans and Leases
Mortgage loans:
Multi-family$— — 1,508 1,508 0.08 %
Total mortgage loans— — 1,508 1,508 0.02 
Commercial loans3,771 — 1,250 5,021 0.21 
Total gross loans$3,771 — 2,758 6,529 0.06 %
The following table presents the financial effect of loan modifications made to borrowers experiencing financial difficulty for the year ended December 31, 2024 (in thousands):
Weighted Average Months of Term ReductionWeighted Average Rate Increase
Mortgage loans:
Commercial22.40 %
Multi-family05.00 %
Total mortgage loans15.00 
Commercial loans22.22 
Total gross loans33.03 %
The following table presents the financial effect of loan modifications made to borrowers experiencing financial difficulty for the year ended December 31, 2023 (in thousands):
Weighted Average Months of Term ExtensionWeighted Average Rate Increase
Mortgage loans:
Multi-family22.23 %
Total mortgage loans22.23 
Commercial loans100.20 
Total gross loans90.61 %
The following table presents the aging analysis of loan modifications made to borrowers experiencing financial difficulty for the year ended December 31, 2024 (in thousands):
Current30-59 Days Past Due60-89 Days Past Due90 days or more Past DueNon- AccrualTotal
Mortgage loans:
Commercial$5,924 — — — — 5,924 
Multi-family481 94 — 320 402 1,297 
Total mortgage loans6,405 94 — 320 402 7,221 
Commercial loans15,340 — — 88 5,852 21,280 
Total gross loans$21,745 94 — 408 6,254 28,501 
The following table presents the aging analysis of loan modifications made to borrowers experiencing financial difficulty for the year ended December 31, 2023 (in thousands):
Current30-59 Days Past Due60-89 Days Past Due90 days or more Past DueNon- AccrualTotal
Mortgage loans:
Multi-family$1,508 — — — — 1,508 
Total mortgage loans1,508 — — — — 1,508 
Commercial loans5,021 — — — — 5,021 
Total gross loans$6,529 — — — — 6,529 
Schedule of Fair Value of Loans Acquired in Acquisition
The table below is a summary of the PCD loans that were acquired from Lakeland as of the closing date (in thousands):

Gross amortized cost basis as of May 16, 2024$564,147 
Charge-offs on PCD Loans at acquisition(4,364)
Interest component of expected cash flows (accretable difference)(33,365)
Allowance for credit losses on PCD loans(17,188)
Net PCD loans$509,230 
Schedule of Loans Receivable by Credit Quality Risk Rating Indicator
The following table summarizes the Company's gross loans held for investment by year of origination and internally assigned credit grades (in thousands):
Gross Loans Held for Investment by Year of Origination
as of December 31, 2024
20242023202220212020Prior to 2020Revolving LoansRevolving loans to term loansTotal Loans
Commercial Mortgage
Special mention$262 4,377 10,150 9,127 14,569 69,525 4,461 — 112,471 
Substandard3,044 73 10,952 — 21,051 50,870 — — 85,990 
Doubtful— — — — — — — — — 
Loss— — — — — — — — — 
Total criticized and classified3,306 4,450 21,102 9,127 35,620 120,395 4,461 — 198,461 
Pass/Watch417,991 904,924 1,623,911 997,658 884,295 2,063,646 126,297 10,895 7,029,617 
Total Commercial Mortgage$421,297 909,374 1,645,013 1,006,785 919,915 2,184,041 130,758 10,895 7,228,078 
Multi-family
Special mention$— — — — — 16,472 16,472 
Substandard — 1,560 — 1,043 — 5,439 8,042 
Doubtful— — — — — — — — — 
Loss— — — — — — — — — 
Total criticized and classified— 1,560 — 1,043 — 21,911 — — 24,514 
Pass/Watch363,254 478,184 701,811 460,979 460,161 882,291 10,181 1,558 3,358,419 
Total Multi-Family$363,254 479,744 701,811 462,022 460,161 904,202 10,181 1,558 3,382,933 
Construction
Special mention$— 1,064 — — — — 1,064 
Substandard— — — 12,346 — — 12,346 
Doubtful— — — — — — — — — 
Loss— — — — — — — — — 
Total criticized and classified— 1,064 — 12,346 — — — — 13,410 
Pass/Watch104,009 309,034 260,190 110,100 24,017 2,743 — — 810,093 
Total Construction$104,009 310,098 260,190 122,446 24,017 2,743 — — 823,503 
Residential (1)
Special mention$403 1,356 344 — — 2,836 — — 4,939 
Substandard— 764 689 1,119 — 1,963 — — 4,535 
Doubtful— — — — — — — — — 
Gross Loans Held for Investment by Year of Origination
as of December 31, 2024
20242023202220212020Prior to 2020Revolving LoansRevolving loans to term loansTotal Loans
Loss— — — — — — — — — 
Total criticized and classified403 2,120 1,033 1,119 — 4,799 — — 9,474 
Pass/Watch140,382 348,493 428,269 333,150 276,703 474,166 — — 2,001,163 
Total Residential$140,785 350,613 429,302 334,269 276,703 478,965 — — 2,010,637 
Total Mortgage
Special mention$665 6,797 10,494 9,127 14,569 88,833 4,461 — 134,946 
Substandard3,044 2,397 11,641 14,508 21,051 58,272 — — 110,913 
Doubtful— — — — — — — — — 
Loss— — — — — — — — — 
Total criticized and classified3,709 9,194 22,135 23,635 35,620 147,105 4,461 — 245,859 
Pass/Watch1,025,636 2,040,635 3,014,181 1,901,887 1,645,176 3,422,846 136,478 12,453 13,199,292 
Total Mortgage$1,029,345 2,049,829 3,036,316 1,925,522 1,680,796 3,569,951 140,939 12,453 13,445,151 
Commercial
Special mention$298 2,612 3,084 5,804 9,493 26,924 20,030 4,761 73,006 
Substandard6,887 5,023 62,028 28,208 23,130 21,170 31,787 1,746 179,979 
Doubtful— — — — — — — — — 
Loss— — — — — — — — — 
Total criticized and classified7,185 7,635 65,112 34,012 32,623 48,094 51,817 6,507 252,985 
Pass/Watch747,299 427,445 697,899 390,770 256,421 678,154 1,089,408 68,219 4,355,615 
Total Commercial$754,484 435,080 763,011 424,782 289,044 726,248 1,141,225 74,726 4,608,600 
Consumer (1)
Special mention$— — 3 — 124 109 725 — 961 
Substandard— 95 — 9 — 321 950 — 1,375 
Doubtful— — — — — — — — — 
Loss— — — — — — — — — 
Total criticized and classified— 95 3 9 124 430 1,675 — 2,336 
Pass/Watch31,975 45,605 59,669 40,080 9,433 83,728 327,107 13,886 611,483 
Total Consumer$31,975 45,700 59,672 40,089 9,557 84,158 328,782 13,886 613,819 
Total Loans
Special mention$963 9,409 13,581 14,931 24,186 115,866 25,216 4,761 208,913 
Substandard9,931 7,515 73,669 42,725 44,181 79,763 32,737 1,746 292,267 
Doubtful— — — — — — — — — 
Loss— — — — — — — — — 
Total criticized and classified10,894 16,924 87,250 57,656 68,367 195,629 57,953 6,507 501,180 
Pass/Watch1,804,910 2,513,685 3,771,749 2,332,737 1,911,030 4,184,728 1,552,993 94,558 18,166,390 
Total Loans$1,815,804 2,530,609 3,858,999 2,390,393 1,979,397 4,380,357 1,610,946 101,065 18,667,570 
(1) For residential and consumer loans, the Company assigns internal credit grades based on the delinquency status of each loan.
Gross Loans Held for Investment by Year of Origination
as of December 31, 2023
20232022202120202019Prior to 2019Revolving LoansRevolving loans to term loansTotal Loans
Commercial Mortgage
Special mention$— 10,926 3,048 28,511 10,558 24,598 4,500 — 82,141 
Substandard482 — — — — 9,599 434 — 10,515 
Doubtful— — — — — — — — — 
Loss— — — — — — — — — 
Total criticized and classified482 10,926 3,048 28,511 10,558 34,197 4,934 — 92,656 
Pass/Watch628,709 883,149 677,464 470,257 470,971 1,166,205 90,760 32,240 4,419,755 
Total Commercial Mortgage$629,191 894,075 680,512 498,768 481,529 1,200,402 95,694 32,240 4,512,411 
Multi-family
Special mention$— — — — — 9,500 — — 9,500 
Substandard3,253 — — — — — — — 3,253 
Doubtful— — — — — — — — — 
Loss— — — — — — — — — 
Total criticized and classified3,253 — — — — 9,500 — — 12,753 
Pass/Watch340,842 172,244 184,136 271,878 230,456 592,470 6,115 1,606 1,799,747 
Total Multi-Family$344,095 172,244 184,136 271,878 230,456 601,970 6,115 1,606 1,812,500 
Construction
Special mention$— — — — — — — — — 
Substandard— — — — — 771 — — 771 
Doubtful— — — — — — — — — 
Loss— — — — — — — — — 
Total criticized and classified— — — — — 771 — — 771 
Pass/Watch41,209 342,890 185,034 68,603 1,339 13,400 — — 652,475 
Total Construction$41,209 342,890 185,034 68,603 1,339 14,171 — — 653,246 
Residential (1)
Special mention$— — — — — 1,208 — — 1,208 
Substandard— — — — — 1,285 — — 1,285 
Doubtful— — — — — — — — — 
Loss— — — — — — — — — 
Total criticized and classified— — — — — 2,493 — — 2,493 
Pass/Watch96,259 141,683 200,111 195,964 89,654 438,792 — — 1,162,463 
Total Residential$96,259 141,683 200,111 195,964 89,654 441,285 — — 1,164,956 
Total Mortgage
Gross Loans Held for Investment by Year of Origination
as of December 31, 2023
20232022202120202019Prior to 2019Revolving LoansRevolving loans to term loansTotal Loans
Special mention$— 10,926 3,048 28,511 10,558 35,306 4,500 — 92,849 
Substandard3,735 — — — — 11,655 434 — 15,824 
Doubtful— — — — — — — — — 
Loss— — — — — — — — — 
Total criticized and classified3,735 10,926 3,048 28,511 10,558 46,961 4,934 — 108,673 
Pass/Watch1,107,019 1,539,966 1,246,745 1,006,702 792,420 2,210,867 96,875 33,846 8,034,440 
Total Mortgage$1,110,754 1,550,892 1,249,793 1,035,213 802,978 2,257,828 101,809 33,846 8,143,113 
Commercial
Special mention$450 17,008 9,338 2,409 152 22,752 23,333 687 76,129 
Substandard686 — 20,262 9,235 2,034 11,313 10,736 508 54,774 
Doubtful7,011 — — — — — — — 7,011 
Loss— — — — — — — — — 
Total criticized and classified8,147 17,008 29,600 11,644 2,186 34,065 34,069 1,195 137,914 
Pass/Watch358,578 316,015 318,416 131,647 143,677 491,406 471,962 71,006 2,302,707 
Total Commercial$366,725 333,023 348,016 143,291 145,863 525,471 506,031 72,201 2,440,621 
Consumer (1)
Special mention$— — — — — 97 178 — 275 
Substandard— — — — 9 146 389 90 634 
Doubtful— — — — — — — — — 
Loss— — — — — — — — — 
Total criticized and classified— — — — 9 243 567 90 909 
Pass/Watch29,083 26,098 18,101 3,459 14,375 85,383 108,431 13,325 298,255 
Total Consumer$29,083 26,098 18,101 3,459 14,384 85,626 108,998 13,415 299,164 
Total Loans
Special mention$450 27,934 12,386 30,920 10,710 58,155 28,011 687 169,253 
Substandard4,421 — 20,262 9,235 2,043 23,114 11,559 598 71,232 
Doubtful7,011 — — — — — — — 7,011 
Loss— — — — — — — — — 
Total criticized and classified11,882 27,934 32,648 40,155 12,753 81,269 39,570 1,285 247,496 
Pass/Watch1,494,680 1,882,079 1,583,262 1,141,808 950,472 2,787,656 677,268 118,177 10,635,402 
Total Loans $1,506,562 1,910,013 1,615,910 1,181,963 963,225 2,868,925 716,838 119,462 10,882,898 
(1) For residential and consumer loans, the Company assigns internal credit grades based on the delinquency status of each loan.