XML 26 R15.htm IDEA: XBRL DOCUMENT v3.24.3
Loans
9 Months Ended
Sep. 30, 2024
Loans  
Loans

Note 5 Loans

The loan portfolio is comprised of loans originated by the Company and loans that were acquired in connection with the Company’s acquisitions. The tables below show the loan portfolio composition including carrying value by segment as of the dates shown. The carrying value of loans is net of discounts, fees, costs and fair value marks of $31.0 million and $33.6 million as of September 30, 2024 and December 31, 2023, respectively.

September 30, 2024

Total loans

% of total

Commercial

$

4,581,372

59.4%

Commercial real estate non-owner occupied

1,834,180

23.8%

Residential real estate

1,283,560

16.6%

Consumer

15,383

0.2%

Total

$

7,714,495

100.0%

December 31, 2023

Total loans

% of total

Commercial

$

4,499,035

58.4%

Commercial real estate non-owner occupied

1,856,750

24.1%

Residential real estate

1,323,787

17.2%

Consumer

19,186

0.3%

Total

$

7,698,758

100.0%

Information about delinquent and non-accrual loans is shown in the following tables at September 30, 2024 and December 31, 2023:

September 30, 2024

Greater

30-89 days

than 90 days

Total past

past due and

past due and

Non-accrual

due and

accruing

accruing

loans

non-accrual

Current

Total loans

Commercial:

Commercial and industrial

$

15,678

$

9,508

$

9,556

$

34,742

$

1,976,771

$

2,011,513

Municipal and non-profit

187

187

1,096,937

1,097,124

Owner occupied commercial real estate

8,691

532

9,223

1,162,036

1,171,259

Food and agribusiness

587

587

300,889

301,476

Total commercial

24,556

9,508

10,675

44,739

4,536,633

4,581,372

Commercial real estate non-owner occupied:

Construction

307,214

307,214

Acquisition/development

112

112

91,059

91,171

Multifamily

334,576

334,576

Non-owner occupied

5,799

5,859

11,658

1,089,561

1,101,219

Total commercial real estate non-owner occupied

5,911

5,859

11,770

1,822,410

1,834,180

Residential real estate:

Senior lien

168

6,231

6,399

1,188,148

1,194,547

Junior lien

489

672

1,161

87,852

89,013

Total residential real estate

657

6,903

7,560

1,276,000

1,283,560

Consumer

129

1

108

238

15,145

15,383

Total loans

$

31,253

$

9,509

$

23,545

$

64,307

$

7,650,188

$

7,714,495

September 30, 2024

Non-accrual loans

Non-accrual loans

with a related

with no related

allowance for

allowance for

Non-accrual

credit loss

credit loss

loans

Commercial:

Commercial and industrial

$

9,162

$

394

$

9,556

Owner occupied commercial real estate

425

107

532

Food and agribusiness

1

586

587

Total commercial

9,588

1,087

10,675

Commercial real estate non-owner occupied:

Non-owner occupied

5,859

5,859

Total commercial real estate non-owner occupied

5,859

5,859

Residential real estate:

Senior lien

2,759

3,472

6,231

Junior lien

450

222

672

Total residential real estate

3,209

3,694

6,903

Consumer

108

108

Total loans

$

12,905

$

10,640

$

23,545

December 31, 2023

Greater

30-89 days

than 90 days

Total past

past due and

past due and

Non-accrual

due and

accruing

accruing

loans

non-accrual

Current

Total loans

Commercial:

Commercial and industrial

$

9,179

$

$

2,250

$

11,429

$

1,955,480

$

1,966,909

Municipal and non-profit

1,083,756

1,083,756

Owner occupied commercial real estate

755

755

1,123,018

1,123,773

Food and agribusiness

12

5,762

5,774

318,823

324,597

Total commercial

9,179

12

8,767

17,958

4,481,077

4,499,035

Commercial real estate non-owner occupied:

Construction

405,250

405,250

Acquisition/development

1,077

1,077

99,019

100,096

Multifamily

311,770

311,770

Non-owner occupied

60

13,472

13,532

1,026,102

1,039,634

Total commercial real estate non-owner occupied

1,137

13,472

14,609

1,842,141

1,856,750

Residential real estate:

Senior lien

1,410

50

5,488

6,948

1,226,651

1,233,599

Junior lien

375

528

448

1,351

88,837

90,188

Total residential real estate

1,785

578

5,936

8,299

1,315,488

1,323,787

Consumer

131

1

53

185

19,001

19,186

Total loans

$

12,232

$

591

$

28,228

$

41,051

$

7,657,707

$

7,698,758

December 31, 2023

Non-accrual loans

Non-accrual loans

with a related

with no related

allowance for

allowance for

Non-accrual

credit loss

credit loss

loans

Commercial:

Commercial and industrial

$

2,250

$

$

2,250

Owner occupied commercial real estate

755

755

Food and agribusiness

5,176

586

5,762

Total commercial

8,181

586

8,767

Commercial real estate non-owner occupied:

Non-owner occupied

13,472

13,472

Total commercial real estate non-owner occupied

13,472

13,472

Residential real estate:

Senior lien

3,277

2,211

5,488

Junior lien

448

448

Total residential real estate

3,725

2,211

5,936

Consumer

53

53

Total loans

$

25,431

$

2,797

$

28,228

Loans are considered past due or delinquent when the contractual principal or interest due in accordance with the terms of the loan agreement remains unpaid after the due date of the scheduled payment. Loans to borrowers experiencing financial difficulties may be modified. Modified loans are discussed in more detail below. There was no interest income recognized from non-accrual loans during the three or nine months ended September 30, 2024 or 2023.

The Company’s internal risk rating system uses a series of grades, which reflect our assessment of the credit quality of loans based on an analysis of the borrower's financial condition, liquidity and ability to meet contractual debt service requirements and are categorized as “Pass,” “Special mention,” “Substandard” and “Doubtful”. For a description of the general characteristics of the risk grades, refer to note 2 Summary of Significant Accounting Policies in our audited consolidated financial statements in our 2023 Annual Report on Form 10-K.

The amortized cost basis and current period gross charge-offs for all loans as determined by the Company’s internal risk rating system and year of origination is shown in the following tables as of and for the nine months ended September 30, 2024 and the year ended December 31, 2023:

September 30, 2024

Revolving

Revolving

loans

loans

Origination year

amortized

converted

2024

2023

2022

2021

2020

Prior

cost basis

to term

Total

Commercial:

Commercial and industrial:

Pass

$

369,871

$

250,499

$

351,692

$

250,042

$

70,007

$

111,649

$

438,616

$

12,942

$

1,855,318

Special mention

5,024

14,944

11,652

31,476

10,577

7,293

24,569

2,461

107,996

Substandard

6,311

17,821

10,495

2,761

2,741

847

2,902

371

44,249

Doubtful

2,433

98

15

975

56

373

3,950

Total commercial and industrial

381,206

285,697

373,937

284,294

84,300

119,845

466,087

16,147

2,011,513

Gross charge-offs: Commercial and industrial

26

155

56

237

Municipal and non-profit:

Pass

77,016

147,281

139,976

220,318

75,506

408,372

26,696

1,095,165

Special mention

1,959

1,959

Total municipal and non-profit

77,016

147,281

139,976

220,318

77,465

408,372

26,696

1,097,124

Owner occupied commercial real estate:

Pass

167,970

207,547

234,000

134,284

86,481

227,224

20,594

1,078,100

Special mention

430

8,844

21,459

22,907

1,198

26,474

100

81,412

Substandard

3,366

3,406

3,645

846

11,263

Doubtful

484

484

Total owner occupied commercial real estate

168,400

216,391

258,825

160,597

87,679

257,827

21,540

1,171,259

Gross charge-offs: Owner occupied commercial real estate

13

13

Food and agribusiness:

Pass

14,943

10,873

73,967

11,003

6,041

35,238

145,464

297,529

Special mention

3,148

212

3,360

Substandard

586

1

587

Total food and agribusiness

14,943

10,873

73,967

14,737

6,041

35,451

145,464

301,476

Gross charge-offs: Food and agribusiness

2,704

2,704

Total commercial

641,565

660,242

846,705

679,946

255,485

821,495

659,787

16,147

4,581,372

Gross charge-offs: Commercial

13

26

155

2,760

2,954

Commercial real estate non-owner occupied:

Construction:

Pass

29,621

68,663

94,585

36,638

29,251

45,967

453

305,178

Special mention

2,036

2,036

Total construction

29,621

68,663

96,621

36,638

29,251

45,967

453

307,214

Acquisition/development:

Pass

15,649

4,916

36,663

21,646

1,229

8,279

699

89,081

Special mention

1,075

717

1,792

Substandard

298

298

Total acquisition/development

15,649

4,916

37,738

22,363

1,229

8,577

699

91,171

Multifamily:

Pass

6,822

16,465

153,335

96,174

16,687

31,199

1,956

322,638

Special mention

8,114

3,824

11,938

Total multifamily

6,822

16,465

161,449

99,998

16,687

31,199

1,956

334,576

Non-owner occupied

Pass

21,896

134,006

291,344

144,191

122,132

326,912

5,345

1,045,826

Special mention

5,002

14,034

13,091

3,808

3,992

39,927

Substandard

5,859

9,374

15,233

Doubtful

233

233

Total non-owner occupied

26,898

148,040

291,344

163,141

125,940

340,511

5,345

1,101,219

Gross charge-offs: Non-owner occupied

293

4,422

4,715

Total commercial real estate non-owner occupied

78,990

238,084

587,152

322,140

173,107

380,287

53,967

453

1,834,180

Gross charge-offs: Commercial real estate non-owner occupied

293

4,422

4,715

Residential real estate:

Senior lien

Pass

51,116

89,536

418,044

294,554

102,832

184,204

46,431

257

1,186,974

Special mention

17

17

Substandard

22

665

3,460

947

401

2,036

7,531

Doubtful

25

25

Total senior lien

51,138

90,201

421,504

295,501

103,233

186,282

46,431

257

1,194,547

Junior lien

Pass

5,587

3,597

4,626

1,584

1,905

5,833

62,204

885

86,221

Special mention

431

27

1,488

1,946

Substandard

45

146

222

89

172

172

846

Total junior lien

5,632

3,597

4,772

2,237

1,994

6,032

63,864

885

89,013

Total residential real estate

56,770

93,798

426,276

297,738

105,227

192,314

110,295

1,142

1,283,560

Consumer

Pass

4,260

2,379

1,738

1,128

638

200

4,884

48

15,275

Substandard

67

41

108

Total consumer

4,260

2,379

1,805

1,128

638

241

4,884

48

15,383

Gross charge-offs: Consumer

640

23

12

3

40

718

Total loans

$

781,585

$

994,503

$

1,861,938

$

1,300,952

$

534,457

$

1,394,337

$

828,933

$

17,790

$

7,714,495

Gross charge-offs: Total loans

640

23

318

29

155

7,222

8,387

December 31, 2023

Revolving

Revolving

loans

loans

Origination year

amortized

converted

2023

2022

2021

2020

2019

Prior

cost basis

to term

Total

Commercial:

Commercial and industrial:

Pass

$

348,103

$

396,618

$

271,201

$

87,234

$

41,261

$

106,711

$

563,924

$

31,620

$

1,846,672

Special mention

4,775

12,259

31,895

20,340

2,202

683

18,344

3,470

93,968

Substandard

13,729

4,555

4,248

1,314

179

347

910

25,282

Doubtful

600

387

987

Total commercial and industrial

367,207

413,432

307,344

109,275

43,642

107,741

583,178

35,090

1,966,909

Gross charge-offs: Commercial and industrial

12

215

47

3

277

Municipal and non-profit:

Pass

139,591

140,626

246,088

82,590

53,460

389,867

31,534

1,083,756

Total municipal and non-profit

139,591

140,626

246,088

82,590

53,460

389,867

31,534

1,083,756

Owner occupied commercial real estate:

Pass

236,897

275,644

181,472

97,523

86,761

163,997

18,281

1,060,575

Special mention

2,074

19,191

7,808

2,650

27,653

59,376

Substandard

515

1,732

687

234

3,168

Doubtful

6

648

654

Total owner occupied commercial real estate

238,971

295,356

191,012

97,523

90,098

192,532

18,281

1,123,773

Food and agribusiness:

Pass

16,917

69,212

14,159

15,379

10,417

34,592

149,125

51

309,852

Special mention

4,646

3,724

450

8,820

Substandard

586

180

1,786

2,552

Doubtful

3,373

3,373

Total food and agribusiness

16,917

69,212

19,391

15,379

10,417

38,496

154,734

51

324,597

Total commercial

762,686

918,626

763,835

304,767

197,617

728,636

787,727

35,141

4,499,035

Gross charge-offs: Commercial

12

215

47

3

277

Commercial real estate non-owner occupied:

Construction:

Pass

43,385

190,826

59,477

63,486

1,006

47,070

405,250

Total construction

43,385

190,826

59,477

63,486

1,006

47,070

405,250

Acquisition/development:

Pass

13,228

39,000

21,011

5,992

597

8,814

7,416

2,961

99,019

Special mention

1,077

1,077

Total acquisition/development

13,228

40,077

21,011

5,992

597

8,814

7,416

2,961

100,096

Multifamily:

Pass

16,450

113,936

92,574

16,938

39,371

31,671

830

311,770

Total multifamily

16,450

113,936

92,574

16,938

39,371

31,671

830

311,770

Non-owner occupied

Pass

116,168

241,563

172,042

91,188

124,291

236,694

6,694

988,640

Special mention

21,268

3,876

2,489

27,633

Substandard

19,848

19,848

Doubtful

280

3,233

3,513

Total non-owner occupied

116,168

241,563

172,042

112,736

128,167

262,264

6,694

1,039,634

Total commercial real estate non-owner occupied

189,231

586,402

345,104

199,152

169,141

302,749

62,010

2,961

1,856,750

Residential real estate:

Senior lien

Pass

87,608

434,963

316,080

112,582

42,752

183,890

48,462

94

1,226,431

Special mention

515

515

Substandard

1,555

1,119

740

415

620

2,167

6,616

Doubtful

37

37

Total senior lien

89,163

436,082

316,820

112,997

43,372

186,609

48,462

94

1,233,599

Gross charge-offs: Senior lien

48

48

Junior lien

Pass

4,920

4,464

1,712

2,947

2,270

4,729

66,441

684

88,167

Special mention

27

249

276

Substandard

263

149

236

758

339

1,745

Total junior lien

5,183

4,613

1,948

3,705

2,270

5,095

66,690

684

90,188

Total residential real estate

94,346

440,695

318,768

116,702

45,642

191,704

115,152

778

1,323,787

Gross charge-offs: Residential real estate

48

48

Consumer

Pass

5,945

3,330

2,233

997

244

410

5,947

27

19,133

Substandard

50

3

53

Total consumer

5,945

3,330

2,233

997

244

460

5,950

27

19,186

Gross charge-offs: Consumer

1,225

13

1

2

1

8

1,250

Total loans

$

1,052,208

$

1,949,053

$

1,429,940

$

621,618

$

412,644

$

1,223,549

$

970,839

$

38,907

$

7,698,758

Gross charge-offs: Total loans

1,225

25

216

2

48

59

1,575

Loans evaluated individually

We evaluate loans individually when they no longer share risk characteristics with pooled loans. These loans include loans on non-accrual status, loans in bankruptcy, and modified loans as described below. If a specific allowance is warranted based on the borrower’s overall financial condition, the specific allowance is calculated based on discounted expected cash flows using the loan’s initial contractual effective interest rate or the fair value of the collateral less selling costs for collateral-dependent loans.

A loan is considered collateral-dependent when the borrower is experiencing financial difficulty and repayment is expected to be provided substantially through the operation or sale of the collateral. Management individually evaluates collateral-dependent loans with an amortized cost basis of $250 thousand or more and includes collateral-dependent loans less than $250 thousand within the general allowance population. The amortized cost basis of collateral-dependent loans over $250 thousand was as follows at September 30, 2024 and December 31, 2023:

September 30, 2024

Total amortized

Real property

Business assets

cost basis

Commercial:

Commercial and industrial

$

2,800

$

6,863

$

9,663

Owner occupied commercial real estate

1,450

1,450

Food and agribusiness

586

586

Total commercial

4,836

6,863

11,699

Commercial real estate non-owner occupied:

Non-owner occupied

11,127

11,127

Total commercial real estate non-owner occupied

11,127

11,127

Residential real estate:

Senior lien

4,770

4,770

Junior lien

183

39

222

Total residential real estate

4,953

39

4,992

Total loans

$

20,916

$

6,902

$

27,818

December 31, 2023

Total amortized

Real property

Business assets

cost basis

Commercial:

Commercial and industrial

$

1,946

$

220

$

2,166

Owner occupied commercial real estate

1,883

1,883

Food and agribusiness

586

5,159

5,745

Total commercial

4,415

5,379

9,794

Commercial real estate non-owner occupied:

Non-owner occupied

19,993

19,993

Total commercial real estate non-owner occupied

19,993

19,993

Residential real estate:

Senior lien

2,661

2,661

Total residential real estate

2,661

2,661

Total loans

$

27,069

$

5,379

$

32,448

Loan modifications

The Company’s policy is to review each prospective credit to determine the appropriateness and the adequacy of security or collateral prior to making a loan. In the event of borrower default, the Company seeks recovery in compliance with lending laws, the respective loan agreements, and credit monitoring and remediation procedures that may include modifying a loan to provide a concession by the Company to the borrower from their original terms due to borrower financial difficulties in order to facilitate repayment. The Company considers loans to borrowers experiencing financial difficulties, where such a concession is utilized, to be troubled debt modifications (“TDM”). TDMs may include principal forgiveness, interest rate reductions, other-than-insignificant-payment delays, term extensions or any combination thereof.

The following schedule presents, by loan class, the amortized cost basis for loans to borrowers experiencing financial difficulty that remain outstanding and were modified within the three months ended September 30, 2024:

As of and for the three months ended September 30, 2024

Combination - interest rate

Payment delay

reduction and term extension

Amortized

% of loan

Amortized

% of loan

cost basis

class

cost basis

class

Commercial:

Commercial and industrial

$

2,849

0.1%

$

0.0%

Total commercial

2,849

0.1%

0.0%

Residential real estate:

Junior lien

0.0%

45

0.1%

Total residential real estate

0.0%

45

0.0%

Total loans

$

2,849

0.0%

$

45

0.0%

The following schedules present, by loan class, the amortized cost basis for loans to borrowers experiencing financial difficulty that remain outstanding and were modified within the nine months ended September 30, 2024 and 2023:

As of and for the nine months ended September 30, 2024

Combination - interest rate

Combination - term extension

Term extension

Payment delay

reduction and term extension

and payment delay

Amortized

% of loan

Amortized

% of loan

Amortized

% of loan

Amortized

% of loan

cost basis

class

cost basis

class

cost basis

class

cost basis

class

Commercial:

Commercial and industrial

$

7,621

0.4%

$

2,849

0.1%

$

0.0%

$

0.0%

Owner occupied commercial real estate

0.0%

1,664

0.1%

0.0%

0.0%

Total commercial

7,621

0.2%

4,513

0.1%

0.0%

0.0%

Commercial real estate non-owner occupied:

Non-owner occupied

5,435

0.5%

0.0%

0.0%

0.0%

Total commercial real estate non-owner occupied

5,435

0.3%

0.0%

0.0%

0.0%

Residential real estate:

Senior lien

0.0%

854

0.1%

22

0.0%

382

0.0%

Junior lien

0.0%

0.0%

45

0.1%

0.0%

Total residential real estate

0.0%

854

0.1%

67

0.0%

382

0.0%

Total loans

$

13,056

0.2%

$

5,367

0.1%

$

67

0.0%

$

382

0.0%

September 30, 2023

Term extension

Payment delay

Amortized

% of loan

Amortized

% of loan

cost basis

class

cost basis

class

Commercial:

Commercial and industrial

$

0.0%

$

114

0.0%

Total commercial

0.0%

114

0.0%

Commercial real estate non-owner occupied:

Non-owner occupied

18,764

1.8%

0.0%

Total commercial real estate non-owner occupied

18,764

1.0%

0.0%

Residential real estate:

Senior lien

653

0.1%

0.0%

Total residential real estate

653

0.1%

0.0%

Total loans

$

19,417

0.3%

$

114

0.0%

The following schedules present, by loan class, the payment status of loans that have been modified in the last twelve months as of the dates presented on an amortized cost basis:

September 30, 2024

Current

30-89 days past due

Non-accrual

Commercial:

Commercial and industrial

$

2,849

$

7,621

$

5,354

Owner occupied commercial real estate

1,664

Total commercial

4,513

7,621

5,354

Commercial real estate non-owner occupied:

Non-owner occupied

167

5,268

Total commercial real estate non-owner occupied

167

5,268

Residential real estate:

Senior lien

854

404

Junior lien

45

Total residential real estate

854

449

Total loans

$

5,534

$

12,889

$

5,803

September 30, 2023

Current

30-89 days past due

Non-accrual

Commercial:

Commercial and industrial

$

114

$

$

Total commercial

114

Commercial real estate non-owner occupied:

Non-owner occupied

5,292

13,472

Total commercial real estate non-owner occupied

5,292

13,472

Residential real estate:

Senior lien

653

Total residential real estate

653

Total loans

$

6,059

$

$

13,472

Accrual of interest is resumed on loans that were previously on non-accrual only after the loan has performed sufficiently for a period of time. During the three months ended September 30, 2024, the Company had no TDMs that were modified within the past 12 months that defaulted on their modified terms. During the nine months ended September 30, 2024, the Company had two TDMs with amortized costs totaling $5.7 million that were modified within the past 12 months, utilizing a combination of a term extension and payment delays, that defaulted on their modified terms. During the nine months ended September 30, 2023, the Company had one TDM with an amortized cost totaling $13.5 million that was modified within the past twelve months, utilizing a term extension, that defaulted on its modified terms. For purposes of this disclosure, the Company considers “default” to mean 90 days or more past due on principal or interest. The allowance for credit losses related to TDMs on non-accrual status is determined by individual evaluation, including collateral adequacy, using the same process as loans on non-accrual status which are not classified as TDMs.

The following schedules present the financial effect of the modifications made to borrowers experiencing financial difficulty as of and for the periods indicated:

As of and for the three months ended September 30, 2024

As of and for the nine months ended September 30, 2024

Financial effect

Financial effect

Payment delay

Combination - Interest rate reduction and Term extension

Term extension

Payment delay

Combination - Interest rate reduction and Term extension

Combination - Term extension and Payment delay

Commercial:

Commercial and industrial

Extended a weighted average of 0.5 years to the life of loans, which reduced monthly payment amounts

Extended a weighted average of 0.6 years to the life of loans, which reduced monthly payment amounts

Delayed payments for a weighted average of 0.5 years

Owner occupied commercial real estate

Delayed payments for a weighted average of 0.5 years

Commercial real estate non-owner occupied:

Non-owner occupied

Extended a weighted average of 0.9 years to the life of loans, which reduced monthly payment amounts

Residential real estate:

Senior lien

Delayed payments for a weighted average of 0.3 years

Reduced weighted average contractual interest rate by 1.5% and extended a weighted average of 11 years to the life of loans, which reduced monthly payment amounts

Extended a weighted average of 0.7 years to the life of loans, which reduced monthly payment amounts and delayed payments for a weighted average of 0.7 years

Junior lien

Reduced weighted average contractual interest rate by 1.1% and extended a weighted average of 10 years to the life of loans, which reduced monthly payment amounts

Reduced weighted average contractual interest rate by 1.1% and extended a weighted average of 10 years to the life of loans, which reduced monthly payment amounts

September 30, 2023

Financial effect

Term extension

Payment delay

Combination - Interest rate reduction and Term extension

Commercial:

Commercial and industrial

Delayed payments for a weighted average of 0.2 years

Commercial real estate non-owner occupied:

Non-owner occupied

Extended a weighted average of 0.3 years to the life of loans, which reduced monthly payment amounts

Residential real estate:

Senior lien

Reduced weighted average contractual interest rate by 2.5% and extended a weighted average life of 30 years, which reduced monthly payment amounts