XML 44 R33.htm IDEA: XBRL DOCUMENT v3.24.3
LOANS AND LEASES (Tables)
9 Months Ended
Sep. 30, 2024
Receivables [Abstract]  
Financial Receivable Credit Quality Indicators
The following table sets forth the Company's loan portfolio at September 30, 2024 by risk attribute and origination date as well as current period gross chargeoffs:
(Dollars in thousands)20242023202220212020PriorTerm TotalRevolvingTotal
Commercial & industrial
Pass$565,576 $749,619 $618,995 $322,452 $190,698 $264,131 $2,711,471 $841,607 $3,553,078 
Special mention4,975 2,713 2,492 210 1,081 14,116 25,587 13,189 38,776 
Substandard6,269 3,678 21,260 9,424 2,563 6,327 49,521 37,171 86,692 
Total$576,820 $756,010 $642,747 $332,086 $194,342 $284,574 $2,786,579 $891,967 $3,678,546 
YTD Gross chargeoffs$239 $996 $1,565 $4,058 $131 $3,326 $10,315 $$10,315 
Lease financing
Pass$154,598 $297,383 $83,103 $12,910 $6,291 $1,959 $556,244 $$556,244 
Special mention493,74611,035588513015,931015,931
Substandard07,4395,01915582,61915,240015,240
Total$154,647 $308,568 $99,157 $13,653 $6,812 $4,578 $587,415 $$587,415 
YTD Gross chargeoffs$$132 $396 $33 $$$561 $$561 
Construction real estate
Pass$39,811 $282,001 $321,352 $99,373 $1,365 $5,935 $749,837 $$749,837 
Special mention12,020 16,541 10,247 38,808 38,808 
Substandard3,119 10,500 13,619 13,619 
Total$42,930 $282,001 $333,372 $109,873 $17,906 $16,182 $802,264 $$802,264 
YTD Gross chargeoffs$$$$$$$$$
Commercial real estate - investor
Pass$328,726 $413,495 $537,659 $375,416 $235,019 $1,020,394 $2,910,709 $40,589 $2,951,298 
Special mention15,098 8,887 107 25,125 49,217 49,217 
Substandard10,600 5,075 30,869 46,544 46,544 
Doubtful
(Dollars in thousands)20242023202220212020PriorTerm TotalRevolvingTotal
Total$328,726 $428,593 $548,259 $384,303 $240,201 $1,076,388 $3,006,470 $40,589 $3,047,059 
YTD Gross chargeoffs$$$$$788 $4,786 $5,574 $$5,574 
Commercial real estate - owner
Pass$175,634 $129,987 $164,655 $108,896 $131,245 $229,396 $939,813 $15,044 $954,857 
Special mention3,604 921 1,407 509 2,319 8,760 8,760 
Substandard723 9,715 1,913 11,793 24,144 24,144 
Total$175,634 $133,591 $166,299 $120,018 $133,667 $243,508 $972,717 $15,044 $987,761 
YTD Gross chargeoffs$$$$$$$$$
Residential real estate
Performing$138,710 $233,573 $338,573 $242,157 $174,781 $276,090 $1,403,884 $$1,403,884 
Nonperforming263 916 3,610 3,864 9,649 18,302 18,302 
Total$138,710 $233,836 $339,489 $245,767 $178,645 $285,739 $1,422,186 $$1,422,186 
YTD Gross chargeoffs$$$25 $16 $$90 $131 $$131 
Home equity
Performing$23,480 $25,141 $21,128 $25,694 $29,549 $25,720 $150,712 $668,445 $819,157 
Nonperforming97 114 306 151 272 940 5,334 6,274 
Total$23,480 $25,238 $21,242 $26,000 $29,700 $25,992 $151,652 $673,779 $825,431 
YTD Gross chargeoffs$37 $37 $$$$155 $237 $$237 
Installment
Performing$10,149 $11,175 $26,059 $13,682 $2,366 $4,041 $67,472 $71,695 $139,167 
Nonperforming208 25 753 503 37 26 1,552 551 2,103 
Total$10,357 $11,200 $26,812 $14,185 $2,403 $4,067 $69,024 $72,246 $141,270 
YTD Gross chargeoffs$189 $855 $3,283 $1,358 $53 $42 $5,780 $$5,780 
Credit cards
Performing$$$$$$$$60,947 $60,947 
Nonperforming193 193 
Total$$$$$$$$61,140 $61,140 
YTD Gross chargeoffs$$$$$$$$2,094 $2,094 
Total Loans$1,451,304 $2,179,037 $2,177,377 $1,245,885 $803,676 $1,941,028 $9,798,307 $1,754,765 $11,553,072 
Total YTD Gross Chargeoffs$465 $2,020 $5,269 $5,468 $977 $8,407 $22,606 $2,094 $24,700 
The following table sets forth the Company's loan portfolio at December 31, 2023 by risk attribute and origination date:
(Dollars in thousands)20232022202120202019PriorTerm TotalRevolvingTotal
Commercial & industrial
Pass$848,448 $736,213 $414,460 $265,143 $113,296 $226,970 $2,604,530 $774,080 $3,378,610 
Special mention13,373 4,970 882 19,560 1,328 40,113 8,882 48,995 
Substandard3,133 21,505 11,483 1,205 1,023 9,990 48,339 25,277 73,616 
Total$851,581 $771,091 $430,913 $267,230 $133,879 $238,288 $2,692,982 $808,239 $3,501,221 
YTD Gross chargeoffs$10 $2,978 $7,267 $7,055 $936 $929 $19,175 $$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 September 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$2,799 $1,431 $5,452 $9,682 $3,668,864 $3,678,546 $
Lease financing2,641 903 6,723 10,267 577,148 587,415 266 
Construction real estate802,264 802,264 
Commercial real estate-investor27 17,464 17,491 3,029,568 3,047,059 
Commercial real estate-owner91 861 5,421 6,373 981,388 987,761 
Residential real estate5,759 225 5,310 11,294 1,410,892 1,422,186 
Home equity1,408 1,229 2,014 4,651 820,780 825,431 
Installment848 574 556 1,978 139,292 141,270 
Credit card356 205 193 754 60,386 61,140 193 
Total$13,929 $5,428 $43,133 $62,490 $11,490,582 $11,553,072 $463 

 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 September 30, 2024 and 2023:
Three months ended September 30, 2024
(Dollars in thousands)Principal forgivenessPayment delayTerm extensionInterest rate reductionCombination: Term extension and interest rate reductionTotalPercent of total class of loans
Commercial & industrial$$$$$$0.00 %
Construction real estate10,500 10,500 1.31 %
Residential real estate921 925 0.07 %
Home equity48 480.01 %
Total$$969 $10,504 $$$11,473 0.10 %

Three months ended September 30, 2023
(Dollars in thousands)Principal forgivenessPayment delayTerm extensionInterest rate reductionCombination: Term extension and interest rate reductionTotalPercent of total class of loans
Commercial & industrial$$2,834 $$$$2,834 0.08 %
Residential real estate756 756 0.06 %
Home equity00.00 %
Total$$3,590 $$$$3,590 0.03 %

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

Nine months ended September 30, 2024
(Dollars in thousands)Principal forgivenessPayment delayTerm extensionInterest rate reductionCombination: Term extension and interest rate reductionTotalPercent of total class of loans
Commercial & industrial$$383 $15,860 $$$16,243 0.44 %
Construction real estate10,500 10,500 1.31 %
Residential real estate1,955 1,959 0.14 %
Home equity285 2850.03 %
Total$$2,623 $26,364 $$$28,987 0.25 %

Nine months ended September 30, 2023
(Dollars in thousands)Principal forgivenessPayment delayTerm extensionInterest rate reductionCombination: Term extension and interest rate reductionTotalPercent of total class of loans
Commercial & industrial$$2,834 $3,561 $$$6,395 0.19 %
Residential real estate1,772 99 57 1,928 0.15 %
Home equity168 15 1830.02 %
Total$$4,774 $3,660 $$72 $8,506 0.08 %
The following table provides the financial effect of FDMs granted during the three months ended September 30, 2024 and 2023:
Three months ended September 30, 2024
(Dollars in thousands)Principal forgivenessWeighted average interest rate reductionWeighted average term extension
Commercial & industrial$0.00 %N/A
Construction real estate00.00 %0.3 years
Residential real estate0.00 %3.0 years
Home equity0.00 %N/A
Total$0.00 %0.3 years
Three months ended September 30, 2023
(Dollars in thousands)Principal forgivenessWeighted average interest rate reductionWeighted average term extension
Commercial & industrial$0.00 %N/A
Residential real estate0.00 %N/A
Home equity0.00 %N/A
Total$0.00 %N/A

The following table provides the financial effect of FDMs granted during the nine months ended September 30, 2024 and 2023:
Nine months ended September 30, 2024
(Dollars in thousands)Principal forgivenessWeighted average interest rate reductionWeighted average term extension
Commercial & industrial$0.00 %0.4 years
Construction real estate0.00 %0.3 years
Residential real estate0.00 %3.0 years
Home equity0.00 %N/A
Total$0.00 %0.4 years
Nine months ended September 30, 2023
(Dollars in thousands)Principal forgivenessWeighted average interest rate reductionWeighted average term extension
Commercial & industrial$0.00 %0.2 years
Residential real estate2.00 %11.4 years
Home equity0.31 %22.6 years
Total$1.65 %0.8 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 September 30, 2024.
Twelve months ended September 30, 2024
(Dollars in thousands)Current30 – 59 days past due60 – 89 days past due> 89 days past dueTotal
Commercial & industrial$16,184 $$$$16,184 
Construction real estate10,500 10,500 
Residential real estate1,949 86 75 125 2,235 
Home equity299 299 
Total$28,932 $86 $75 $125 $29,218 

The following table presents the performance as of September 30, 2023 for FDMs granted since the January 1, 2023 adoption date.
Nine months ended September 30, 2023
(Dollars in thousands)Current30 – 59 days past due60 – 89 days past due> 89 days past dueTotal
Commercial & industrial$6,395 $$$$6,395 
Residential real estate1,334 538 57 1,929 
Home equity182 182 
Total$7,911 $538 $$57 $8,506 
Financing Receivable, Nonaccrual
The following table provides information on nonaccrual loans and leases:

September 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$3,732 $6,971 $10,703 $3,329 $12,417 $15,746 
Lease financing10,666 966 11,632 1,505 2,105 3,610 
Construction real estate
Commercial real estate12,253 11,355 23,608 16,356 11,628 27,984 
Residential real estate14,596 14,596 14,067 14,067 
Home equity4,074 4,074 3,476 3,476 
Installment826 826 870 870 
Total nonaccrual loans$26,651 $38,788 $65,439 $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.
September 30, 2024
Type of Collateral
(Dollar in thousands)Business
assets
Commercial real estateEquipmentLandResidential real estateOtherTotal
Class of loan
Commercial & industrial$6,196 $$2,353 $$$2,154 $10,703 
Lease financing011,632 11,632 
Commercial real estate-investor017,464 17,464 
Commercial real estate-owner04,250 1,894 6,144 
Residential real estate014,596 14,596 
Home equity00004,074 4,074 
Installment0000826 826 
Total$6,196 $21,714 $15,879 $$18,670 $2,980 $65,439 
December 31, 2023
Type of Collateral
(Dollar in thousands)Business
assets
Commercial real estateEquipmentLandResidential real estateOtherTotal
Class of loan
Commercial & industrial$10,952 $$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)September 30, 2024December 31, 2023
Direct financing leases
Lease receivables$13,545 $16,272 
Unguaranteed residual values10,073 11,402 
Sales-type leases
Lease receivables558,144 444,144 
Unguaranteed residual values5,653 2,999 
Total net investment in direct financing and sales-type leases$587,415 $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$47,499 
2025182,346 
2026159,623 
2027129,063 
202875,447 
Thereafter60,663 
Total lease payments654,641 
Less: unearned interest income(82,952)
Net lease receivables$571,689 
Changes in Other Real Estate Owned
Changes in OREO were as follows:
Three months endedNine months ended
 September 30,September 30,
(Dollars in thousands)2024202320242023
Balance at beginning of period$30 $281 $106 $191 
Additions
Commercial real estate
Residential real estate68 55 387 
Total additions68 55 387 
Disposals  
Commercial real estate
Residential real estate(167)(106)(252)
Total disposals(167)(106)(252)
Valuation adjustment  
Commercial real estate
Residential real estate(40)(25)(184)
Total valuation adjustment(40)(25)(184)
Balance at end of period$30 $142 $30 $142