XML 43 R32.htm IDEA: XBRL DOCUMENT v3.24.2.u1
LOANS AND LEASES (Tables)
6 Months Ended
Jun. 30, 2024
Receivables [Abstract]  
Financial Receivable Credit Quality Indicators
The following table sets forth the Company's loan portfolio at June 30, 2024 by risk attribute and origination date as well as current period gross chargeoffs:
(Dollars in thousands)20242023202220212020PriorTerm TotalRevolvingTotal
Commercial & industrial
Pass$397,698 $838,832 $672,267 $357,802 $230,791 $283,921 $2,781,311 $872,488 $3,653,799 
Special mention541 1,905 3,566 634 454 14,964 22,064 16,859 38,923 
Substandard8,195 4,348 20,856 14,777 2,766 7,601 58,543 31,222 89,765 
Doubtful
Total$406,434 $845,085 $696,689 $373,213 $234,011 $306,486 $2,861,918 $920,569 $3,782,487 
YTD Gross chargeoffs$$650 $1,496 $403 $131 $2,161 $4,844 $$4,844 
Lease financing
Pass$99,451 $292,896 $91,744 $14,831 $7,857 $2,988 $509,767 $$509,767 
Special mention02,98511,23400014,219014,219
Substandard03,5294,3578002,60510,571010,571
Total$99,451 $299,410 $107,335 $14,911 $7,857 $5,593 $534,557 $$534,557 
YTD Gross chargeoffs$$109 $81 $$$$193 $$193 
Construction real estate
Pass$155,037 $113,895 $309,623 $106,111 $1,365 $5,969 $692,000 $211 $692,211 
Special mention11,045 16,588 10,247 37,880 37,880 
Substandard1,196 10,119 11,315 11,315 
Total$156,233 $113,895 $320,668 $116,230 $17,953 $16,216 $741,195 $211 $741,406 
YTD Gross chargeoffs$$$$$$$$$
Commercial real estate - investor
Pass$237,292 $436,115 $536,512 $419,766 $256,115 $1,081,672 $2,967,472 $37,140 $3,004,612 
Special mention8,989 279 48,587 57,855 57,855 
Substandard10,600 5,200 26,444 42,244 42,244 
Doubtful
(Dollars in thousands)20242023202220212020PriorTerm TotalRevolvingTotal
Total$237,292 $436,115 $547,112 $428,755 $261,594 $1,156,703 $3,067,571 $37,140 $3,104,711 
YTD Gross chargeoffs$$$$$788 $4,531 $5,319 $$5,319 
Commercial real estate - owner
Pass$100,312 $133,722 $167,831 $114,685 $134,433 $261,297 $912,280 $17,773 $930,053 
Special mention3,492 567 605 515 13,533 18,712 18,712 
Substandard723 9,896 2,052 10,449 23,120 23,120 
Total$100,312 $137,214 $169,121 $125,186 $137,000 $285,279 $954,112 $17,773 $971,885 
YTD Gross chargeoffs$$$$$$$$$
Residential real estate
Performing$72,959 $226,221 $343,729 $247,159 $181,679 $289,603 $1,361,350 $$1,361,350 
Nonperforming235 733 3,148 3,097 8,727 15,940 15,940 
Total$72,959 $226,456 $344,462 $250,307 $184,776 $298,330 $1,377,290 $$1,377,290 
YTD Gross chargeoffs$$$25 $16 $$30 $71 $$71 
Home equity
Performing$16,027 $26,119 $21,690 $27,097 $30,795 $27,855 $149,583 $645,201 $794,784 
Nonperforming71 144 192 161 358 926 5,150 6,076 
Total$16,027 $26,190 $21,834 $27,289 $30,956 $28,213 $150,509 $650,351 $800,860 
YTD Gross chargeoffs$37 $25 $$$$80 $147 $$147 
Installment
Performing$7,450 $12,481 $30,211 $16,310 $2,688 $4,403 $73,543 $72,967 $146,510 
Nonperforming139 22 670 381 150 43 1,405 615 2,020 
Total$7,589 $12,503 $30,881 $16,691 $2,838 $4,446 $74,948 $73,582 $148,530 
YTD Gross chargeoffs$41 $586 $2,578 $992 $43 $30 $4,270 $$4,270 
Credit cards
Performing$$$$$$$$59,202 $59,202 
Nonperforming275 275 
Total$$$$$$$$59,477 $59,477 
YTD Gross chargeoffs$$$$$$$$1,326 $1,326 
Total Loans$1,096,297 $2,096,868 $2,238,102 $1,352,582 $876,985 $2,101,266 $9,762,100 $1,759,103 $11,521,203 
Total YTD Gross Chargeoffs$81 $1,370 $4,180 $1,414 $967 $6,834 $14,846 $1,326 $16,172 
The following table sets forth the Company's loan portfolio at December 31, 2023 by risk attribute and origination date:
(Dollars in thousands)20232022202120202019PriorTerm TotalRevolvingTotal
Commercial & industrial
Pass$848,448 $736,213 $414,460 $265,143 $113,296 $226,970 $2,604,530 $774,080 $3,378,610 
Special mention13,373 4,970 882 19,560 1,328 40,113 8,882 48,995 
Substandard3,133 21,505 11,483 1,205 1,023 9,990 48,339 25,277 73,616 
Total$851,581 $771,091 $430,913 $267,230 $133,879 $238,288 $2,692,982 $808,239 $3,501,221 
YTD Gross chargeoffs$10 $2,978 $7,267 $7,055 $936 $929 $19,175 $$19,175 
Lease financing
Pass$261,064 $186,997 $6,404 $1,189 $2,222 $523 $458,399 $$458,399 
Special mention4,7618,047000012,808012,808 
Substandard1,4071,96197014503,61003,610
Total$267,232 $197,005 $6,501 $1,189 $2,367 $523 $474,817 $$474,817 
YTD Gross chargeoffs$$$4,423 $$$$4,423 $$4,423 
Construction real estate
Pass$170,259 $208,446 $108,886 $27,686 $7,784 $6,165 $529,226 $19,275 $548,501 
Special mention16,331 16,331 16,331 
Substandard
Total$170,259 $208,446 $108,886 $44,017 $7,784 $6,165 $545,557 $19,275 $564,832 
YTD Gross chargeoffs$$$$$$$$$
Commercial real estate - investor
Pass$468,579 $595,423 $473,325 $261,794 $554,893 $636,598 $2,990,612 $39,668 $3,030,280 
Special mention7,894 9,345 12,134 110 32,756 14,204 76,443 76,443 
Substandard6,238 25,668 31,906 31,906 
Total$476,473 $604,768 $485,459 $268,142 $587,649 $676,470 $3,098,961 $39,668 $3,138,629 
YTD Gross chargeoffs$$$859 $2,030 $$3,119 $6,008 $$6,008 
Commercial real estate - owner
Pass$138,932 $175,336 $130,240 $138,919 $86,182 $215,458 $885,067 $22,639 $907,706 
Special mention396 45 179 2,403 462 19,807 23,292 23,292 
Substandard3,919 835 1,324 5,234 11,312 11,312 
Doubtful
Total$139,328 $175,381 $134,338 $142,157 $87,968 $240,499 $919,671 $22,639 $942,310 
YTD Gross chargeoffs$$$$2,643 $$71 $2,715 $$2,715 
Residential real estate
Performing$325,304 $234,583 $255,964 $188,212 $101,663 $210,583 $1,316,309 $$1,316,309 
Nonperforming243 917 2,584 3,496 2,160 7,965 17,365 17,365 
Total$325,547 $235,500 $258,548 $191,708 $103,823 $218,548 $1,333,674 $$1,333,674 
YTD Gross chargeoffs$$$$$27 $$39 $$39 
Home equity
Performing$28,979 $23,175 $29,084 $32,917 $9,883 $22,419 $146,457 $606,183 $752,640 
Nonperforming20 69 258 162 138 317 964 5,072 6,036 
Total$28,999 $23,244 $29,342 $33,079 $10,021 $22,736 $147,421 $611,255 $758,676 
YTD Gross chargeoffs$$$$$174 $159 $340 $$340 
Installment
Performing$16,026 $39,212 $22,961 $3,923 $1,691 $3,768 $87,581 $68,673 $156,254 
Nonperforming196 1,142 742 12 12 30 2,134 690 2,824 
Total$16,222 $40,354 $23,703 $3,935 $1,703 $3,798 $89,715 $69,363 $159,078 
YTD Gross chargeoffs$168 $3,189 $2,903 $154 $$23 $6,442 $$6,442 
Credit cards
(Dollars in thousands)20232022202120202019PriorTerm TotalRevolvingTotal
Performing$$$$$$$$59,438 $59,438 
Nonperforming501 501 
Total$$$$$$$$59,939 $59,939 
YTD Gross chargeoffs$$$$$$$$1,173 $1,173 
Total Loans$2,275,641 $2,255,789 $1,477,690 $951,457 $935,194 $1,407,027 $9,302,798 $1,630,378 $10,933,176 
Total YTD Gross Chargeoffs$178 $6,167 $15,467 $11,883 $1,143 $4,304 $39,142 $1,173 $40,315 
Loan Delinquency, including Nonaccrual Loans
Loan delinquency, including loans classified as nonaccrual, was as follows:
 As of June 30, 2024
(Dollars in thousands)30 – 59
days
past due
60 – 89
days
past due
> 89 days
past due
Total
past
due
CurrentTotal> 89 days
past due
and still
accruing
Loans       
Commercial & industrial$5,585 $1,061 $5,445 $12,091 $3,770,396 $3,782,487 $
Lease financing2,186 533 6,315 9,034 525,523 534,557 1,298 
Construction real estate10,119 10,119 731,287 741,406 
Commercial real estate-investor117 17,453 17,570 3,087,141 3,104,711 
Commercial real estate-owner355 164 5,489 6,008 965,877 971,885 
Residential real estate3,867 2,146 3,203 9,216 1,368,074 1,377,290 
Home equity2,099 991 1,553 4,643 796,217 800,860 
Installment859 523 473 1,855 146,675 148,530 
Credit card570 235 276 1,081 58,396 59,477 275 
Total$25,757 $5,653 $40,207 $71,617 $11,449,586 $11,521,203 $1,573 

 As of December 31, 2023
(Dollars in thousands)30 – 59
days
past due
60 – 89
days
past due
> 89 days
past due
Total
past
due
CurrentTotal> 89 days
past due
and still
accruing
Loans       
Commercial & industrial$1,717 $733 $4,822 $7,272 $3,493,949 $3,501,221 $376 
Lease financing790 1,028 4,224 6,042 468,775 474,817 1,151 
Construction real estate564,832 564,832 
Commercial real estate-investor19 16,455 6,238 22,712 3,115,917 3,138,629 
Commercial real estate-owner269 205 5,290 5,764 936,546 942,310 
Residential real estate4,786 1,929 3,744 10,459 1,323,215 1,333,674 
Home equity1,998 1,082 1,919 4,999 753,677 758,676 
Installment1,157 864 669 2,690 156,388 159,078 
Credit card320 211 501 1,032 58,907 59,939 501 
Total$11,056 $22,507 $27,407 $60,970 $10,872,206 $10,933,176 $2,028 
Schedule of Amortized Cost Basis and Financial Effect of Loan Modifications to Borrowers Experiencing Financial Difficulty
The following tables provide the amortized cost basis, as of the period end date, of FDMs that were granted modifications during the three months ended June 30, 2024 and 2023:
Three months ended June 30, 2024
(Dollars in thousands)Principal forgivenessPayment delayTerm extensionInterest rate reductionCombination: Term extension and interest rate reductionTotalPercent of total class of loans
Commercial & industrial$$5,697 $10,353 $$$16,050 0.42 %
Residential real estate488 488 0.04 %
Home equity200 2000.02 %
Total$$6,385 $10,353 $$$16,738 0.15 %


Three months ended June 30, 2023
(Dollars in thousands)Principal forgivenessPayment delayTerm extensionInterest rate reductionCombination: Term extension and interest rate reductionTotalPercent of total class of loans
Commercial & industrial$$$4,805 $$$4,805 0.14 %
Residential real estate310 310 0.03 %
Home equity169 1690.02 %
Total$$479 $4,805 $$$5,284 0.05 %

The following tables provide the amortized cost basis, as of the period end date, of FDMs that were granted modifications during the six months ended June 30, 2024 and 2023:

Six months ended June 30, 2024
(Dollars in thousands)Principal forgivenessPayment delayTerm extensionInterest rate reductionCombination: Term extension and interest rate reductionTotalPercent of total class of loans
Commercial & industrial$$5,697 $18,242 $$$23,939 0.63 %
Residential real estate1,042 1,042 0.08 %
Home equity240 2400.03 %
Total$$6,979 $18,242 $$$25,221 0.22 %

Six months ended June 30, 2023
(Dollars in thousands)Principal forgivenessPayment delayTerm extensionInterest rate reductionCombination: Term extension and interest rate reductionTotalPercent of total class of loans
Commercial & industrial$$$4,805 $$$4,805 0.14 %
Residential real estate1,028 102 57 1,187 0.10 %
Home equity169 15 1840.03 %
Total$$1,197 $4,907 $$72 $6,176 0.06 %
The following table provides the financial effect of FDMs granted during the three months ended June 30, 2024 and 2023:
Three months ended June 30, 2024
(Dollars in thousands)Principal forgivenessWeighted average interest rate reductionWeighted average term extension
Commercial & industrial$0.00 %0.6 years
Residential real estate0.00 %0.0 years
Home equity0.00 %0.0 years
Total$0.00 %0.6 years
Three months ended June 30, 2023
(Dollars in thousands)Principal forgivenessWeighted average interest rate reductionWeighted average term extension
Commercial & industrial$0.00 %0.2 years
Residential real estate0.00 %0.0 years
Home equity0.00 %0.0 years
Total$0.00 %0.2 years

The following table provides the financial effect of FDMs granted during the six months ended June 30, 2024 and 2023:
Six months ended June 30, 2024
(Dollars in thousands)Principal forgivenessWeighted average interest rate reductionWeighted average term extension
Commercial & industrial$0.00 %0.4 years
Residential real estate0.00 %0.0 years
Home equity0.00 %0.0 years
Total$00.00 %0.4 years
Six months ended June 30, 2023
(Dollars in thousands)Principal forgivenessWeighted average interest rate reductionWeighted average term extension
Residential real estate$2.00 %8.3 years
Home equity0.31 %22.6 years
Total$1.65 %11.2 years
Financing Receivable, Modified, Past Due
The Company closely monitors the performance of FDMs to understand the effectiveness of its modification efforts. The following table provides the performance of loans, as of the period end date, of FDMs granted during the twelve months preceding June 30, 2024.
Twelve months ended June 30, 2024
(Dollars in thousands)Current30 – 59 days past due60 – 89 days past due> 89 days past dueTotal
Commercial & industrial$24,101 $$$$24,101 
Residential real estate1,355 84 387 77 1,903 
Home equity255 255 
Total$25,711 $84 $387 $77 $26,259 

The following table presents the performance as of June 30, 2023 for FDMs granted since the January 1, 2023 adoption date.
Six months ended June 30, 2023
(Dollars in thousands)Current30 – 59 days past due60 – 89 days past due> 89 days past dueTotal
Commercial & industrial$4,805 $$$$4,805 
Residential real estate970 217 1,187 
Home equity184 184 
Total$5,959 $$217 $$6,176 
Financing Receivable, Nonaccrual
The following table provides information on nonaccrual loans and leases:

June 30, 2024December 31, 2023
(Dollars in thousands)Nonaccrual loans with a related ACLNonaccrual loans with no related ACLTotal nonaccrualNonaccrual loans with a related ACLNonaccrual loans with no related ACLTotal nonaccrual
Nonaccrual loans  
Commercial & industrial$8,902 $8,763 $17,665 $3,329 $12,417 $15,746 
Lease financing4,883 491 5,374 1,505 2,105 3,610 
Construction real estate
Commercial real estate12,253 10,689 22,942 16,356 11,628 27,984 
Residential real estate12,715 12,715 14,067 14,067 
Home equity3,295 3,295 3,476 3,476 
Installment682 682 870 870 
Total nonaccrual loans$26,038 $36,635 $62,673 $21,190 $44,563 $65,753 
Schedule of Collateral Dependent Loans The following table presents the amortized cost basis of collateral dependent loans by class of loan.
June 30, 2024
Type of Collateral
(Dollar in thousands)Business
assets
Commercial real estateEquipmentLandResidential real estateOtherTotal
Class of loan
Commercial & industrial$7,619 $$8,164 $$$1,882 $17,665 
Lease financing05,374 5,374 
Commercial real estate-investor017,454 17,454 
Commercial real estate-owner03,595 1,893 5,488 
Residential real estate012,715 12,715 
Home equity00003,295 3,295 
Installment0000682 682 
Total$7,619 $21,049 $15,431 $$16,010 $2,564 $62,673 
December 31, 2023
Type of Collateral
(Dollar in thousands)Business
assets
Commercial real estateEquipmentLandResidential real estateOtherTotal
Class of loan
Commercial & industrial$10,952 $$3,869 $$$925 $15,746 
Lease financing03,610 3,610 
Commercial real estate-investor022,694 22,694 
Commercial real estate-owner03,397 1,893 5,290 
Residential real estate014,067 14,067 
Home equity00003,476 3,476 
Installment0000870 870 
Total$10,952 $26,091 $9,372 $$17,543 $1,795 $65,753 
Components of lease investments
The components of the Company's net investments in direct financing and sales-type leases, which are included in Lease financing on the Consolidated Balance Sheets are as follows:
(Dollar in thousands)June 30, 2024December 31, 2023
Direct financing leases
Lease receivables$14,491 $16,272 
Unguaranteed residual values10,162 11,402 
Sales-type leases
Lease receivables506,366 444,144 
Unguaranteed residual values3,538 2,999 
Total net investment in direct financing and sales-type leases$534,557 $474,817 
Sales-type and Direct Financing Leases, Lease Receivable, Maturity
The remaining maturities of lease receivables were as follows:
(Dollars in thousands)Direct financing and Sales-type
Remainder of 2024$82,772 
2025161,965 
2026138,918 
2027109,322 
202861,647 
Thereafter42,874 
Total lease payments597,498 
Less: unearned interest income(76,641)
Net lease receivables$520,857 
Changes in Other Real Estate Owned
Changes in OREO were as follows:
Three months endedSix months ended
 June 30,June 30,
(Dollars in thousands)2024202320242023
Balance at beginning of period$161 $191 $106 $191 
Additions
Commercial real estate
Residential real estate319 55 319 
Total additions319 55 319 
Disposals  
Commercial real estate
Residential real estate(106)(85)(106)(85)
Total disposals(106)(85)(106)(85)
Valuation adjustment  
Commercial real estate
Residential real estate(25)(144)(25)(144)
Total valuation adjustment(25)(144)(25)(144)
Balance at end of period$30 $281 $30 $281