XML 41 R29.htm IDEA: XBRL DOCUMENT v3.25.3
Note 6 - Loans and the Allowance for Credit Losses (Tables)
9 Months Ended
Sep. 30, 2025
Notes Tables  
Schedule of Accounts, Notes, Loans and Financing Receivable [Table Text Block]
  September 30, 2025  December 31, 2024 
  

(dollars in thousands)

 

Commercial

 $1,622,975  $1,532,730 

Commercial real estate

  7,721,070   5,880,679 

Commercial construction

  728,615   616,246 

Residential real estate

  1,233,305   249,691 

Consumer

  2,166   1,136 

Gross loans

  11,308,131   8,280,482 

Net deferred loan fees

  (4,495)  (5,672)

Total loans receivable

 $11,303,636  $8,274,810 
Schedule of Loans Held-for-sale [Table Text Block]
  

September 30, 2025

  

December 31, 2024

 
  

(dollars in thousands)

 

Residential real estate

 $-  $743 
Financing Receivable, Nonaccrual [Table Text Block]
  

September 30, 2025

 
  

Nonaccrual loans with ACL

  

Nonaccrual loans without ACL

  

Total nonaccrual loans

 
  

(dollars in thousands)

 

Commercial

 $1,804  $11,428  $13,232 

Commercial real estate

  670   20,460   21,130 

Commercial construction

  -   2,204   2,204 

Residential real estate

  251   2,854   3,105 

Total

 $2,725  $36,946  $39,671 
  

December 31, 2024

 
  Nonaccrual loans with ACL  Nonaccrual loans without ACL  Total nonaccrual loans 
  

(dollars in thousands)

 

Commercial

 $1,744  $14,487  $16,231 

Commercial real estate

  3,822   32,664   36,486 

Commercial construction

  -   2,204   2,204 

Residential real estate

  333   2,056   2,389 

Total

 $5,899  $51,411  $57,310 
Schedule of Loans Purchase With Credit Deterioration [Table Text Block]

(dollars in thousands)

 

September 30, 2025

 

Commercial

 $6,494 

Commercial real estate

  260,951 

Commercial construction

  - 

Residential real estate

  2,259 

Consumer

  - 

Total purchased credit-deteriorated loans

 $269,704 
Financing Receivable Origination And Risk Designation [Table Text Block]
  

Term loans amortized cost basis by origination year

       
  

2025

  

2024

  

2023

  

2022

  

2021

  

Prior

  

Revolving Loans

  

Total Gross Loans

 

Commercial

                                

Pass

 $113,951  $202,793  $132,072  $243,675  $202,373  $172,658  $495,039  $1,562,561 

Special mention

  -   -   -   8,106   -   2,937   2,161   13,204 

Substandard

  -   -   1,386   3,089   2,563   11,948   28,224   47,210 

Doubtful

  -   -   -   -   -   -   -   - 

Total commercial

 $113,951  $202,793  $133,458  $254,870  $204,936  $187,543  $525,424  $1,622,975 

YTD gross charge-offs

 $-  $-  $-  $1,669  $-  $854  $961  $3,484 
                                 

Commercial real estate

                                

Pass

 $527,032  $426,516  $309,085  $1,549,904  $1,433,923  $1,788,633  $1,466,701  $7,501,794 

Special mention

  -   4,038   -   43,800   832   77,255   10,178   136,103 

Substandard

  -   -   -   15,027   6,440   42,748   18,958   83,173 

Doubtful

  -   -   -   -   -   -   -   - 

Total commercial real estate

 $527,032  $430,554  $309,085  $1,608,731  $1,441,195  $1,908,636  $1,495,837  $7,721,070 

YTD gross charge-offs

 $-  $-  $-  $-  $-  $10,282  $-  $10,282 
                                 

Commercial construction

                                

Pass

 $39,599  $114,221  $79,679  $30,526  $116,812  $59,786  $285,788  $726,411 

Special mention

  -   -   -   -   -   -   -   - 

Substandard

  -   -   -   2,204   -   -   -   2,204 

Doubtful

  -   -   -   -   -   -   -   - 

Total commercial construction

 $39,599  $114,221  $79,679  $32,730  $116,812  $59,786  $285,788  $728,615 

YTD gross charge-offs

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

Residential real estate

                                

Pass

 $21,574  $22,564  $34,296  $202,460  $116,617  $411,418  $416,230  $1,225,159 

Special mention

  -   -   -   -   -   -   3,360   3,360 

Substandard

  -   -   -   -   821   1,299   2,666   4,786 

Doubtful

  -   -   -   -   -   -   -   - 

Total residential real estate

 $21,574  $22,564  $34,296  $202,460  $117,438  $412,717  $422,256  $1,233,305 

YTD gross charge-offs

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

Consumer

                                

Pass

 $2,013  $10  $-  $-  $-  $52  $91  $2,166 

Special mention

  -   -   -   -   -   -   -   - 

Substandard

  -   -   -   -   -   -   -   - 

Doubtful

  -   -   -   -   -   -   -   - 

Total consumer

 $2,013  $10  $-  $-  $-  $52  $91  $2,166 

YTD gross charge-offs

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

Total

                                

Pass

 $704,169  $766,104  $555,132  $2,026,565  $1,869,725  $2,432,547  $2,663,849  $11,018,091 

Special mention

  -   4,038   -   51,906   832   80,192   15,699   152,667 

Substandard

  -   -   1,386   20,320   9,824   55,995   49,848   137,373 

Doubtful

  -   -   -   -   -   -   -   - 

Grand total

 $704,169  $770,142  $556,518  $2,098,791  $1,880,381  $2,568,734  $2,729,396  $11,308,131 

YTD gross charge-offs

 $-  $-  $-  $1,669  $-  $11,136  $962  $13,767 
  

Term loans amortized cost basis by origination year

       
  

2024

  

2023

  

2022

  

2021

  2020  

Prior

  

Revolving Loans

  

Total Gross Loans

 

Commercial

                                

Pass

 $67,298  $157,067  $194,602  $237,065  $29,717  $111,841  $678,206  $1,475,796 

Special mention

  1,908   -   2,817   2,538   1,643   6,209   17,491   32,606 

Substandard

  -   3,019   3,705   217   -   15,844   1,543   24,328 

Doubtful

  -   -   -   -   -   -   -   - 

Total commercial

 $69,206  $160,086  $201,124  $239,820  $31,360  $133,894  $697,240  $1,532,730 

YTD gross charge-offs

 $-  $-  $1,003  $49  $-  $316  $1,918  $3,286 
                                 

Commercial real estate

                                

Pass

 $408,314  $268,533  $1,424,209  $1,510,087  $339,553  $1,357,858  $415,286  $5,723,840 

Special mention

  -   -   53,642   -   -   59,719   -   113,361 

Substandard

  -   -   3,822   1,846   1,752   36,058   -   43,478 

Doubtful

  -   -   -   -   -   -   -   - 

Total commercial real estate

 $408,314  $268,533  $1,481,673  $1,511,933  $341,305  $1,453,635  $415,286  $5,880,679 

YTD gross charge-offs

 $-  $-  $-  $-  $-  $10,416  $-  $10,416 
                                 

Commercial construction

                                

Pass

 $15,390  $-  $2,137  $8,995  $6,518  $-  $581,002  $614,042 

Special mention

  -   -   -   -   -   -   -   - 

Substandard

  -   -   -   -   -   -   2,204   2,204 

Doubtful

  -   -   -   -   -   -   -   - 

Total commercial construction

 $15,390  $-  $2,137  $8,995  $6,518  $-  $583,206  $616,246 

YTD gross charge-offs

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

Residential real estate

                                

Pass

 $17,763  $14,542  $39,197  $21,925  $17,339  $96,657  $36,471  $243,894 

Special mention

  -   -   -   -   -   635   2,773   3,408 

Substandard

  -   -   633   -   1,157   364   235   2,389 

Doubtful

  -   -   -   -   -   -   -   - 

Total residential real estate

 $17,763  $14,542  $39,830  $21,925  $18,496  $97,656  $39,479  $249,691 

YTD gross charge-offs

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

Consumer

                                

Pass

 $1,015  $24  $1  $-  $-  $-  $96  $1,136 

Special mention

  -   -   -   -   -   -   -   - 

Substandard

  -   -   -   -   -   -   -   - 

Doubtful

  -   -   -   -   -   -   -   - 

Total consumer

 $1,015  $24  $1  $-  $-  $-  $96  $1,136 

YTD gross charge-offs

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

Total

                                

Pass

 $509,780  $440,166  $1,660,146  $1,778,072  $393,127  $1,566,356  $1,711,061  $8,058,708 

Special mention

  1,908   -   56,459   2,538   1,643   66,563   20,264   149,375 

Substandard

  -   3,019   8,160   2,063   2,909   52,266   3,982   72,399 

Doubtful

  -   -   -   -   -   -   -   - 

Grand total

 $511,688  $443,185  $1,724,765  $1,782,673  $397,679  $1,685,185  $1,735,307  $8,280,482 

YTD gross charge-offs

 $-  $-  $1,003  $49  $-  $10,732  $1,918  $13,702 
Financing Receivable, Collateral Dependent [Table Text Block]
  

September 30, 2025

 
  Real Estate  

Other

  

Total

 
  

(dollars in thousands)

 

Commercial

 $7,858  $9,140  $16,998 

Commercial real estate

  249,926   -   249,926 

Commercial construction

  2,204   -   2,204 

Residential real estate

  4,608   -   4,608 

Total

 $264,596  $9,140  $273,736 
  

December 31, 2024

 
  Real Estate  

Other

  

Total

 
  

(dollars in thousands)

 

Commercial

 $2,308  $9,222  $11,530 

Commercial real estate

  36,486   -   36,486 

Commercial construction

  2,204   -   2,204 

Residential real estate

  2,056   -   2,056 

Total

 $43,054  $9,222  $52,276 
Financing Receivable, Past Due [Table Text Block]
  

September 30, 2025

 
  

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

 $111  $1,148  $-  $13,232  $14,491  $1,608,484  $1,622,975 

Commercial real estate

  -   4,481   700   21,130   26,311   7,694,759   7,721,070 

Commercial construction

  -   -   -   2,204   2,204   726,411   728,615 

Residential real estate

  410   2,416   -   3,105   5,931   1,227,374   1,233,305 

Consumer

  -   -   -   -   -   2,166   2,166 

Total

 $521  $8,045  $700  $39,671  $48,937  $11,259,194  $11,308,131 
  

December 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

 $1,340  $-  $-  $16,231  $17,571  $1,515,159  $1,532,730 

Commercial real estate

  -   -   -   36,486   36,486   5,844,193   5,880,679 

Commercial construction

  -   -   -   2,204   2,204   614,042   616,246 

Residential real estate

  1,991   -   -   2,389   4,380   245,311   249,691 

Consumer

  -   -   -   -   -   1,136   1,136 

Total

 $3,331  $-  $-  $57,310  $60,641  $8,219,841  $8,280,482 
Schedule of Evaluation of Impairment on Financing Receivables [Table Text Block]
  

September 30, 2025

 
  

Commercial

  Commercial real estate  

Commercial construction

  Residential real estate  

Consumer

  

Total

 
  

(dollars in thousands)

 

Allowance for credit losses – loans

                        

Individually analyzed

 $467  $49  $-  $-  $-  $516 

Collectively evaluated

  18,710   74,089   5,914   13,903   31   112,647 

Acquired with deteriorated credit quality

  965   42,256   -   115   -   43,336 

Total

 $20,142  $116,394  $5,914  $14,018  $31  $156,499 
                         

Gross loans

                        

Individually analyzed

 $12,610  $21,127  $2,204  $2,854  $-  $38,795 

Collectively evaluated

  1,603,871   7,438,992   726,411   1,228,192   2,166   10,999,632 

Acquired with deteriorated credit quality

  6,494   260,951   -   2,259   -   269,704 

Total

 $1,622,975  $7,721,070  $728,615  $1,233,305  $2,166  $11,308,131 
  

December 31, 2024

 
  

Commercial

  

Commercial real estate

  

Commercial construction

  

Residential real estate

  

Consumer

  

Total

 
  

(dollars in thousands)

 

Allowance for credit losses – loans

                        

Individually analyzed

 $326  $909  $-  $-  $-  $1,235 

Collectively evaluated

  17,740   53,868   5,064   4,561   5   81,238 

Acquired with deteriorated credit quality

  212   -   -   -   -   212 

Total

 $18,278  $54,777  $5,064  $4,561  $5  $82,685 
                         

Gross loans

                        

Individually analyzed

 $15,751  $36,486  $2,204  $2,056  $-  $56,497 

Collectively evaluated

  1,516,557   5,844,193   614,042   247,635   1,136   8,223,563 

Acquired with deteriorated credit quality

  422   -   -   -   -   422 

Total

 $1,532,730  $5,880,679  $616,246  $249,691  $1,136  $8,280,482 
Financing Receivable, Allowance for Credit Loss [Table Text Block]
  

Three Months Ended September 30, 2025

 
  

Commercial

  

Commercial real estate

  

Commercial construction

  

Residential real estate

  

Consumer

  

Total

 
  

(dollars in thousands)

 

Balance as of June 30, 2025

 $20,961  $115,203  $5,422  $14,575  $29  $156,190 

Charge-offs

  (473)  (4,700)  -   -   -   (5,173)

Recoveries

  22   -   -   15   -   37 

Provision for credit losses - loans:

  -   -   -   -   -     

Initial provision related to acquisition

  -   -   -   -   -   - 

Operating provision for credit losses

  (368)  5,892   492   (573)  2   5,445 

Nonaccretable credit marks on PCD loans

  -   -   -   -   -   - 

Balance as of September 30, 2025

 $20,142  $116,395  $5,914  $14,017  $31  $156,499 
  

Nine Months Ended September 30, 2025

 
  

Commercial

  

Commercial real estate

  

Commercial construction

  

Residential real estate

  

Consumer

  

Total

 
  

(dollars in thousands)

 

Balance as of December 31, 2024

 $18,278  $54,777  $5,064  $4,561  $5  $82,685 

Charge-offs

  (3,484)  (10,282)  -   -   (1)  (13,767)

Recoveries

  200   90   -   20   -   310 

Provision for credit losses - loans:

  -   -   -   -   -   - 

Initial provision related to acquisition - loans

  985   16,017   78   10,217   10   27,307 

Operating provision for credit losses

  3,198   13,536   772   (895)  17   16,628 

Nonaccretable credit marks on PCD loans

  965   42,256   -   115   -   43,336 

Balance as of September 30, 2025

 $20,142  $116,394  $5,914  $14,018  $31  $156,499 
  

Three Months Ended September 30, 2024

 
  

Commercial

  

Commercial real estate

  

Commercial construction

  

Residential real estate

  

Consumer

  

Total

 
  

(dollars in thousands)

 

Balance as of June 30, 2024

 $20,020  $53,098  $4,472  $4,484  $3  $82,077 

Charge-offs

  (1,923)  (1,636)  -   -   -   (3,559)

Recoveries

  22   31   -   -   -   53 

(Reversal of) provision for credit losses – loans

  1,698   2,580   (307)  (48)  -   3,923 

Balance as of September 30, 2024

 $19,817  $54,073  $4,165  $4,436  $3  $82,494 
  

Nine Months Ended September 30, 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

  (2,223)  (8,116)  -   -   -   (10,339)

Recoveries

  369   31   -   -   -   400 

(Reversal of) provision for credit losses – loans

  1,039   9,880   (574)  116   (2)  10,459 

Balance as of September 30, 2024

 $19,817  $54,073  $4,165  $4,436  $3  $82,494 
Financing Receivable, Modified [Table Text Block]
  

Amortized Cost Basis at Time of Modification

         
  

Term Extension

  

Payment Deferral

  

Total

  

Gross Loans at September 30, 2025

  

Modification % (Modified Loans/Gross Loans)

 

September 30, 2025

                    

(dollars in thousands)

                    

Commercial

 $-  $18,811  $18,811  $1,622,975   1.16%

Commercial real estate

  -   -   -   7,721,070   - 

Commercial construction

  -   -   -   728,615   - 

Residential real estate

  -   -   -   1,233,305   - 

Consumer

  -   -   -   2,166   - 

Total

 $-  $18,811  $18,811  $11,308,131   0.17%
  

Weighted Average Term Extension (Months)

  

Weighted Average Payment Deferral (Months)

 

September 30, 2025

        

Commercial

  -   3 

Commercial real estate

  -   - 

Commercial construction

  -   - 

Residential real estate

  -   - 

Consumer

  -   - 
  

Amortized Cost Basis at Time of Modification

         
  

Term Extension

  

Payment Deferral

  

Total

  

Gross Loans at September 30, 2025

  

Modification % (Modified Loans/Gross Loans)

 

September 30, 2025

                    

(dollars in thousands)

                    

Commercial

 $6,500  $18,811  $25,311  $1,622,975   1.56%

Commercial real estate

  -   -   -   7,721,070   - 

Commercial construction

  8,419   -   8,419   728,615   1.16 

Residential real estate

  -   -   -   1,233,305   - 

Consumer

  -   -   -   2,166   - 

Total

 $14,919  $18,811  $33,730  $11,308,131   0.30

%

  

Weighted Average Term Extension (Months)

  

Weighted Average Payment Deferral (Months)

 

September 30, 2025

        

Commercial

  3   3 

Commercial real estate

  -   - 

Commercial construction

  6   - 

Residential real estate

  -   - 

Consumer

  -   - 
Financing Receivable, Modified, Past Due [Table Text Block]
  

Current

  

30-89 Days Past Due

  

90 Days or Greater Past Due

 

September 30, 2025

            

(dollars in thousands)

            

Commercial

 $25,311  $-  $323 

Commercial real estate

  63,804   -   - 

Commercial construction

  8,419   -   - 

Residential real estate

  -   -   - 

Consumer

  -   -   - 

Total

 $97,534  $-  $323 
Schedule of Allowance for Credit Losses on Unfunded Commitments [Table Text Block]
  

Three Months Ended

  

Three Months Ended

 
  

September 30,

  

September 30,

 
  

2025

  

2024

 
  

(dollars in thousands)

 

Balance at beginning of period

 $3,337  $2,775 

Provision for credit losses – unfunded commitments

  55   (123)

Balance at end of period

 $3,392  $2,652 
  

Nine Months Ended

  

Nine Months Ended

 
  

September 30,

  

September 30,

 
  

2025

  

2024

 
  

(dollars in thousands)

 

Balance at beginning of period

 $2,627  $2,811 

Provision for (reversal of) allowance for credit losses – unfunded commitments

  765   (159)

Balance at end of period

 $3,392  $2,652 
Schedule of Provision for (Reversal of) Credit Losses [Table Text Block]
  

Three Months Ended

  

Three Months Ended

 
  

September 30,

  

September 30,

 
  

2025

  

2024

 
  

(dollars in thousands)

 

Provision for credit losses – loans

 $5,445  $3,923 

Initial provision related to acquisition - loans

  -   - 

Provision (reversal) for credit losses - unfunded commitments

  55   (123)

Provision for credit losses

 $5,500  $3,800 
  

Nine Months Ended

  

Nine Months Ended

 
  

September 30,

  

September 30,

 
  

2025

  

2024

 
  

(dollars in thousands)

 

Provision for credit losses – loans

 $16,628  $10,459 

Initial provision related to acquisition - loans

  27,307   - 

Provision for (reversal of) credit losses - unfunded commitments

  765   (159)

Provision for credit losses

 $44,700  $10,300