XML 38 R26.htm IDEA: XBRL DOCUMENT v3.24.1.u1
Note 5 - Loans and the Allowance for Credit Losses (Tables)
3 Months Ended
Mar. 31, 2024
Notes Tables  
Schedule of Accounts, Notes, Loans and Financing Receivable [Table Text Block]
  March 31, 2024  December 31, 2023 
  

(dollars in thousands)

 

Commercial

 $1,572,494  $1,578,730 

Commercial real estate

  5,829,950   5,895,545 

Commercial construction

  646,593   620,496 

Residential real estate

  254,214   256,041 

Consumer

  850   1,029 

Gross loans

  8,304,101   8,351,841 

Net deferred loan fees

  (6,144)  (6,696)

Total loans receivable

 $8,297,957  $8,345,145 
Schedule of Loans Held-for-sale [Table Text Block]
  

March 31, 2024

 
  

Nonaccrual loans with ACL

  

Nonaccrual loans without ACL

  

Total nonaccrual loans

 
  

(dollars in thousands)

 

Commercial

 $1,683  $10,957  $12,640 

Commercial real estate

  65   33,210   33,275 

Residential real estate

  691   832   1,523 

Total

 $2,439  $44,999  $47,438 
  

December 31, 2023

 
  Nonaccrual loans with ACL  Nonaccrual loans without ACL  Total nonaccrual loans 
  

(dollars in thousands)

 

Commercial

 $1,763  $11,064  $12,827 

Commercial real estate

  8,013   28,179   36,192 

Residential real estate

  1,033   2,472   3,505 

Total

 $10,809  $41,715  $52,524 
Financing Receivable Origination And Risk Designation [Table Text Block]
  

Term loans amortized cost basis by origination year

       
  

2024

  

2023

  

2022

  

2021

  

2020

  

Prior

  

Revolving Loans

  

Total Gross Loans

 

Commercial

                                

Pass

 $8,719  $163,629  $253,890  $257,399  $37,512  $112,276  $706,574  $1,539,999 

Special mention

  -   -   10,687   -   18   3,945   3,184   17,834 

Substandard

  -   250   124   236   -   12,998   1,053   14,661 

Doubtful

  -   -   -   -   -   -   -   - 

Total commercial

 $8,719  $163,879  $264,701  $257,635  $37,530  $129,219  $710,811  $1,572,494 

YTD gross charge-offs

 $-  $-  $300  $-  $-  $-  $-  $300 
                                 

Commercial Real Estate

                                

Pass

 $55,180  $247,846  $1,557,645  $1,564,163  $343,799  $1,521,233  $478,777  $5,768,643 

Special mention

  -   -   -   -   -   22,723   -   22,723 

Substandard

  -   -   -   1,878   -   19,921   16,785   38,584 

Doubtful

  -   -   -   -   -   -   -   - 

Total commercial real estate

 $55,180  $247,846  $1,557,645  $1,566,041  $343,799  $1,563,877  $495,562  $5,829,950 

YTD gross charge-offs

 $-  $-  $-  $-  $-  $2,885  $-  $2,885 
                                 

Commercial Construction

                                

Pass

 $5,250  $582  $4,201  $15,608  $6,236  $-  $606,016  $637,893 

Special mention

  -   -   -   -   -   -   8,700   8,700 

Substandard

  -   -   -   -   -   -   -   - 

Doubtful

  -   -   -   -   -   -   -   - 

Total commercial construction

 $5,250  $582  $4,201  $15,608  $6,236  $-  $614,716  $646,593 

YTD gross charge-offs

 $-  $-  $-  $-  $-  $-  $-  $- 
                                 

Residential

                                

Pass

 $4,466  $15,268  $42,558  $21,832  $21,396  $107,917  $35,797  $249,234 

Special mention

  -   -   -   -   -   647   2,810   3,457 

Substandard

  -   -   -   547   -   735   241   1,523 

Doubtful

  -   -   -   -   -   -   -   - 

Total residential real estate

 $4,466  $15,268  $42,558  $22,379  $21,396  $109,299  $38,848  $254,214 

YTD gross charge-offs

 $-  $-  $-  $-  $-  $-  $-  $- 
                                 

Consumer

                                

Pass

 $706  $29  $36  $-  $5  $-  $74  $850 

Special mention

  -   -   -   -   -   -   -   - 

Substandard

  -   -   -   -   -   -   -   - 

Doubtful

  -   -   -   -   -   -   -   - 

Total consumer

 $706  $29  $36  $-  $5  $-  $74  $850 

YTD gross charge-offs

 $-  $-  $-  $-  $-  $-  $-  $- 
                                 

Total

                                

Pass

 $74,321  $427,354  $1,858,330  $1,859,002  $408,948  $1,741,426  $1,827,238  $8,196,619 

Special mention

  -   -   10,687   -   18   27,315   14,694   52,714 

Substandard

  -   250   124   2,661   -   33,654   18,079   54,768 

Doubtful

  -   -   -   -   -   -   -   - 

Grand total

 $74,321  $427,604  $1,869,141  $1,861,663  $408,966  $1,802,395  $1,860,011  $8,304,101 

YTD gross charge-offs

 $-  $-  $300  $-  $-  $2,885  $-  $3,185 
  

Term loans amortized cost basis by origination year

       
  

2023

  

2022

  

2021

  

2020

  2019  

Prior

  

Revolving Loans

  

Total Gross Loans

 

Commercial

                                

Pass

 $178,582  $252,151  $265,705  $38,909  $13,726  $112,145  $684,779  $1,545,997 

Special mention

  -   10,620   -   -   562   3,417   3,199   17,798 

Substandard

  250   439   241   1   612   11,695   1,697   14,935 

Doubtful

  -   -   -   -   -   -   -   - 

Total commercial

 $178,832  $263,210  $265,946  $38,910  $14,900  $127,257  $689,675  $1,578,730 

YTD gross charge-offs

 $54  $3,397  $-  $-  $280  $11,094  $63  $14,888 
                                 

Commercial real estate

                                

Pass

 $248,660  $1,561,841  $1,585,109  $352,445  $353,391  $1,232,240  $497,588  $5,831,274 

Special mention

  -   -   -   -   -   24,202   -   24,202 

Substandard

  -   -   1,888   -   1,255   20,141   16,785   40,069 

Doubtful

  -   -   -   -   -   -   -   - 

Total commercial real estate

 $248,660  $1,561,841  $1,586,997  $352,445  $354,646  $1,276,583  $514,373  $5,895,545 

YTD gross charge-offs

 $-  $-  $-  $-  $-  $2,142  $-  $2,142 
                                 

Commercial construction

                                

Pass

 $582  $5,463  $15,645  $6,236  $-  $-  $583,870  $611,796 

Special mention

  -   -   -   -   -   -   8,700   8,700 

Substandard

  -   -   -   -   -   -   -   - 

Doubtful

  -   -   -   -   -   -   -   - 

Total commercial construction

 $582  $5,463  $15,645  $6,236  $-  $-  $592,570  $620,496 

YTD gross charge-offs

 $-  $-  $-  $-  $-  $-  $-  $- 
                                 

Residential real estate

                                

Pass

 $15,455  $42,830  $21,987  $21,704  $19,896  $91,114  $36,082  $249,068 

Special mention

  -   -   -   -   -   651   2,817   3,468 

Substandard

  -   -   555   -   -   2,144   806   3,505 

Doubtful

  -   -   -   -   -   -   -   - 

Total residential real estate

 $15,455  $42,830  $22,542  $21,704  $19,896  $93,909  $39,705  $256,041 

YTD gross charge-offs

 $-  $-  $-  $-  $-  $-  $18  $18 
                                 

Consumer

                                

Pass

 $849  $83  $-  $5  $-  $-  $92  $1,029 

Special mention

  -   -   -   -   -   -   -   - 

Substandard

  -   -   -   -   -   -   -   - 

Doubtful

  -   -   -   -   -   -   -   - 

Total consumer

 $849  $83  $-  $5  $-  $-  $92  $1,029 

YTD gross charge-offs

 $-  $-  $-  $-  $-  $-  $1  $1 
                                 

Total

                                

Pass

 $444,128  $1,862,368  $1,888,446  $419,299  $387,013  $1,435,499  $1,802,411  $8,239,164 

Special mention

  -   10,620   -   -   562   28,270   14,716   54,168 

Substandard

  250   439   2,684   1   1,867   33,980   19,288   58,509 

Doubtful

  -   -   -   -   -   -   -   - 

Grand total

 $444,378  $1,873,427  $1,891,130  $419,300  $389,442  $1,497,749  $1,836,415  $8,351,841 

YTD gross charge-offs

 $54  $3,397  $-  $-  $280  $13,236  $82  $17,049 
Financing Receivable, Collateral Dependent [Table Text Block]
  

March 31, 2024

 
  Real Estate  

Other

  

Total

 
  

(dollars in thousands)

 

Commercial

 $1,700  $10,280  $11,980 

Commercial real estate

  33,210   -   33,210 

Commercial construction

  -   -   - 

Residential real estate

  832   -   832 

Total

 $35,742  $10,280  $46,022 
  

December 31, 2023

 
  Real Estate  

Other

  

Total

 
  

(dollars in thousands)

 

Commercial

 $4,949  $10,387  $15,336 

Commercial real estate

  39,986   -   39,986 

Commercial construction

  8,700   -   8,700 

Residential real estate

  5,941   -   5,941 

Total

 $59,576  $10,387  $69,963 
Financing Receivable, Past Due [Table Text Block]
  

March 31, 2024

 
  

30-59 Days Past Due

  

60-89 Days Past Due

  

90 Days or Greater Past Due and Still Accruing

  

Nonaccrual

  

Total Past Due and Nonaccrual

  

Current

  

Gross Loans

 
  

(dollars in thousands)

 

Commercial

 $495  $-  $-  $12,640  $13,135  $1,559,359  $1,572,494 

Commercial real estate

  525   -   -   33,275   33,800   5,796,150   5,829,950 

Commercial construction

  -   -   23,600   -   23,600   622,993   646,593 

Residential real estate

  1,942   -   -   1,523   3,465   250,749   254,214 

Consumer

  99   -   -   -   99   751   850 

Total

 $3,061  $-  $23,600  $47,438  $74,099  $8,230,002  $8,304,101 

 

As of March 31, 2024, one loan for $23.6 million was past due more than 90 days and still accruing; the loan is well-secured at a loan-to-value of approximately 60% and is in the process of collection.

  

December 31, 2023

 
  

30-59 Days Past Due

  

60-89 Days Past Due

  

90 Days or Greater Past Due and Still Accruing

  

Nonaccrual

  

Total Past Due and Nonaccrual

  

Current

  

Gross Loans

 
  

(dollars in thousands)

 

Commercial

 $555  $-  $-  $12,827  $13,382  $1,565,348  $1,578,730 

Commercial real estate

  527   -   -   36,192   36,719   5,858,826   5,895,545 

Commercial construction

  -   23,600   -   -   23,600   596,896   620,496 

Residential real estate

  275   226   -   3,505   4,006   252,035   256,041 

Consumer

  -   -   -   -   -   1,029   1,029 

Total

 $1,357  $23,826  $-  $52,524  $77,707  $8,274,134  $8,351,841 
Schedule of Evaluation of Impairment on Financing Receivables [Table Text Block]
  

March 31, 2024

 
  

Commercial

  Commercial real estate  

Commercial construction

  Residential real estate  

Consumer

  

Total

 
  

(dollars in thousands)

 

Allowance for credit losses - loans

                        

Individually analyzed

 $-  $-  $-  $-  $-  $- 

Collectively evaluated

  20,475   52,794   5,011   4,326   3   82,609 

Acquired with deteriorated credit quality

  260   -   -   -   -   260 

Total

 $20,735  $52,794  $5,011  $4,326  $3  $82,869 
                         

Gross loans

                        

Individually analyzed

 $11,980  $33,210  $-  $832  $-  $46,022 

Collectively evaluated

  1,560,040   5,796,740   646,593   253,382   850   8,257,605 

Acquired with deteriorated credit quality

  474   -   -   -   -   474 

Total

 $1,572,494  $5,829,950  $646,593  $254,214  $850  $8,304,101 
  

December 31, 2023

 
  

Commercial

  

Commercial real estate

  

Commercial construction

  

Residential real estate

  

Consumer

  

Total

 
  

(dollars in thousands)

 

Allowance for credit losses - loans

                        

Individually analyzed

 $-  $941  $-  $-  $-  $941 

Collectively evaluated

  20,215   51,337   4,739   4,320   5   80,616 

Acquired with deteriorated credit quality

  417   -   -   -   -   417 

Total

 $20,632  $52,278  $4,739  $4,320  $5  $81,974 
                         

Gross loans

                        

Individually analyzed

 $15,336  $39,986  $8,700  $5,941  $-  $69,963 

Collectively evaluated

  1,562,910   5,855,559   611,796   250,100   1,029   8,281,394 

Acquired with deteriorated credit quality

  484   -   -   -   -   484 

Total

 $1,578,730  $5,895,545  $620,496  $256,041  $1,029  $8,351,841 
Financing Receivable, Allowance for Credit Loss [Table Text Block]
  

Three Months Ended March 31, 2024

 
  

Commercial

  

Commercial real estate

  

Commercial construction

  

Residential real estate

  

Consumer

  

Total

 
  

(dollars in thousands)

 

Balance as of December 31, 2023

 $20,632  $52,278  $4,739  $4,320  $5  $81,974 

Charge-offs

  (300)  (2,885)  -   -   -   (3,185)

Recoveries

  23   -   -   -   -   23 

Provision for (reversal of) credit losses - loans

  380   3,401   272   6   (2)  4,057 
                         

Balance as of March 31, 2024

 $20,735  $52,794  $5,011  $4,326  $3  $82,869 
  

Three Months Ended March 31, 2023

 
  

Commercial

  

Commercial real estate

  

Commercial construction

  

Residential real estate

  

Consumer

  

Total

 
  

(dollars in thousands)

 

Balance as of December 31, 2022

 $28,903  $53,742  $3,718  $4,143  $7  $90,513 

Charge-offs

  (2,767)  (1,717)  -   -   -   (4,484)

Recoveries

  -   -   -   1   -   1 

Provision for (reversal of) credit losses - loans

  26   975   248   (276)  (1)  972 
                         

Balance as of March 31, 2023

 $26,162  $53,000  $3,966  $3,868  $6  $87,002 
Financing Receivable, Modified [Table Text Block]
  

Three Months Ended

 
  

March 31, 2024

 
  

Term Extension

  

Payment Deferral

  

Interest Rate Reduction

  

Total

  

% of Portfolio Loan Segment

 
  

(dollars in thousands)

     

Commercial

 $-  $126  $-  $126   0.01%
  

Three Months Ended

 
  

March 31, 2023

 
  

Term Extension

  

Payment Deferral

  

Interest Rate Reduction

  

Total

  

% of Portfolio Loan Segment

 
  

(dollars in thousands)

     

Commercial

 $63  $-  $-  $63   0.01%
Financing Receivable, Modified, Past Due [Table Text Block]
  

March 31, 2024

 
  

Current

  

30-89 Days Past Due

  

90 Days or Greater Past Due and Still Accruing

 
  

(dollars in thousands)

 

Commercial

 $126  $-  $- 
  

March 31, 2023

 
  

Current

  

30-89 Days Past Due

  

90 Days or Greater Past Due and Still Accruing

 
  

(dollars in thousands)

 

Commercial

 $63  $-  $- 
Schedule of Allowance for Credit Losses on Unfunded Commitments [Table Text Block]
  

Three Months Ended

  

Three Months Ended

 
  

March 31,

  

March 31,

 
  

2024

  

2023

 
  

(dollars in thousands)

 

Balance at beginning of period

 $2,811  $3,036 

(Reversal of) provision for credit losses - unfunded commitments

  (57)  28 

Balance at end of period

 $2,754  $3,064 
Schedule of Provision for (Reversal of) Credit Losses [Table Text Block]
  

Three Months Ended

  

Three Months Ended

 
  

March 31,

  

March 31,

 
  

2024

  

2023

 
  

(dollars in thousands)

 

Provision for credit losses – loans

 $4,057  $972 

(Reversal of) provision for credit losses - unfunded commitments

  (57)  28 

Provision for credit losses

 $4,000  $1,000