XML 47 R36.htm IDEA: XBRL DOCUMENT
v3.25.3

Segment Reporting (Tables) | 9 Months Ended
--- | ---
Sep. 30, 2025
Segment Reporting [Abstract] |
Schedule of Segment Reporting | The following tables provide reportable segment-specific information, as well as the Other Segment, and reconciliations to the condensed consolidated financial information for the three and nine months ended September 30, 2025 and 2024.
| Three Months Ended
| September 30, 2025
(Dollars in thousands) | Banking |  | Wealth Management |  | Insurance |  | Other |  | Consolidated
Interest income | $ | 109,632 |  |  | $ | 16 |  |  | $ | — |  |  | $ | — |  |  | $ | 109,648 |
Interest expense | 45,765 |  |  | — |  |  | — |  |  | 2,559 |  |  | 48,324 |
Net interest income (expense) | 63,867 |  |  | 16 |  |  | — |  |  | (2,559) |  |  | 61,324 |
Noninterest income | 8,455 |  |  | 7,960 |  |  | 5,476 |  |  | 32 |  |  | 21,923 |
Total revenue | 72,322 |  |  | 7,976 |  |  | 5,476 |  |  | (2,527) |  |  | 83,247 |
Provision for credit losses | 517 |  |  | — |  |  | — |  |  | — |  |  | 517 |
Less: (1) |  |  |  |  |  |  |  |  |
Salaries, benefits and commissions | 18,829 |  |  | 4,435 |  |  | 3,703 |  |  | 4,685 |  |  | 31,652 |
Net occupancy | 2,121 |  |  | 123 |  |  | 163 |  |  | 268 |  |  | 2,675 |
Equipment | 924 |  |  | 9 |  |  | 21 |  |  | 122 |  |  | 1,076 |
Data processing | 2,494 |  |  | 376 |  |  | 144 |  |  | 1,249 |  |  | 4,263 |
Professional fees | 633 |  |  | 245 |  |  | 10 |  |  | 988 |  |  | 1,876 |
Marketing and advertising | 173 |  |  | 28 |  |  | — |  |  | 122 |  |  | 323 |
Deposit insurance premiums | 1,195 |  |  | — |  |  | — |  |  | — |  |  | 1,195 |
Intangible expense | 23 |  |  | — |  |  | 83 |  |  | — |  |  | 106 |
Other segment items (2) | 5,988 |  |  | 515 |  |  | 150 |  |  | 850 |  |  | 7,503 |
Intersegment expense (revenue) (3) | 6,929 |  |  | 129 |  |  | 124 |  |  | (7,182) |  |  | — |
Income (loss) before income taxes | $ | 32,496 |  |  | $ | 2,116 |  |  | $ | 1,078 |  |  | $ | (3,629) |  |  | $ | 32,061 |
Income tax expense (benefit) | 6,488 |  |  | 428 |  |  | 236 |  |  | (730) |  |  | 6,422 |
Net income (loss) | $ | 26,008 |  |  | $ | 1,688 |  |  | $ | 842 |  |  | $ | (2,899) |  |  | $ | 25,639 |
Net capital expenditures | $ | 395 |  |  | $ | 4 |  |  | $ | 13 |  |  | $ | 89 |  |  | $ | 501 |
| Three Months Ended
| September 30, 2024
(Dollars in thousands) | Banking |  | Wealth Management |  | Insurance |  | Other |  | Consolidated
Interest income | $ | 106,419 |  |  | $ | 19 |  |  | $ | — |  |  | $ | — |  |  | $ | 106,438 |
Interest expense | 50,953 |  |  | — |  |  | — |  |  | 2,281 |  |  | 53,234 |
Net interest income (expense) | 55,466 |  |  | 19 |  |  | — |  |  | (2,281) |  |  | 53,204 |
Noninterest income | 6,733 |  |  | 8,029 |  |  | 5,247 |  |  | 141 |  |  | 20,150 |
Total revenue | 62,199 |  |  | 8,048 |  |  | 5,247 |  |  | (2,140) |  |  | 73,354 |
Provision for credit losses | 1,414 |  |  | — |  |  | — |  |  | — |  |  | 1,414 |
Less: (1) |  |  |  |  |  |  |  |  |
Salaries, benefits and commissions | 18,329 |  |  | 4,456 |  |  | 3,431 |  |  | 4,486 |  |  | 30,702 |
Net occupancy | 2,332 |  |  | 77 |  |  | 149 |  |  | 165 |  |  | 2,723 |
Equipment | 1,007 |  |  | 11 |  |  | 24 |  |  | 65 |  |  | 1,107 |
Data processing | 3,126 |  |  | 362 |  |  | 141 |  |  | 525 |  |  | 4,154 |
Professional fees | 841 |  |  | 118 |  |  | 8 |  |  | 612 |  |  | 1,579 |
Marketing and advertising | 187 |  |  | 27 |  |  | 12 |  |  | 264 |  |  | 490 |
Deposit insurance premiums | 1,097 |  |  | — |  |  | — |  |  | — |  |  | 1,097 |
Intangible expense | 55 |  |  | — |  |  | 109 |  |  | — |  |  | 164 |
Other segment items (2) | 4,940 |  |  | 612 |  |  | 144 |  |  | 840 |  |  | 6,536 |
Intersegment expense (revenue) (3) | 7,226 |  |  | 52 |  |  | 123 |  |  | (7,401) |  |  | — |
Income (loss) before income taxes | $ | 21,645 |  |  | $ | 2,333 |  |  | $ | 1,106 |  |  | $ | (1,696) |  |  | $ | 23,388 |
Income tax expense (benefit) | 4,591 |  |  | 398 |  |  | 259 |  |  | (438) |  |  | 4,810 |
Net income (loss) | $ | 17,054 |  |  | $ | 1,935 |  |  | $ | 847 |  |  | $ | (1,258) |  |  | $ | 18,578 |
Net capital expenditures | $ | 544 |  |  | $ | — |  |  | $ | 6 |  |  | $ | 60 |  |  | $ | 610 |
| Nine Months Ended
| September 30, 2025
(Dollars in thousands) | Banking |  | Wealth Management |  | Insurance |  | Other |  | Consolidated
Interest income | $ | 318,723 |  |  | $ | 47 |  |  | $ | — |  |  | $ | — |  |  | $ | 318,770 |
Interest expense | 134,002 |  |  | — |  |  | — |  |  | 7,122 |  |  | 141,124 |
Net interest income (expense) | 184,721 |  |  | 47 |  |  | — |  |  | (7,122) |  |  | 177,646 |
Noninterest income | 24,620 |  |  | 23,460 |  |  | 17,652 |  |  | 107 |  |  | 65,839 |
Total revenue | 209,341 |  |  | 23,507 |  |  | 17,652 |  |  | (7,015) |  |  | 243,485 |
Provision for credit losses | 8,522 |  |  | — |  |  | — |  |  | — |  |  | 8,522 |
Less: (1) |  |  |  |  |  |  |  |  |
Salaries, benefits and commissions | 55,657 |  |  | 13,293 |  |  | 10,966 |  |  | 14,098 |  |  | 94,014 |
Net occupancy | 6,591 |  |  | 373 |  |  | 496 |  |  | 807 |  |  | 8,267 |
Equipment | 2,800 |  |  | 29 |  |  | 73 |  |  | 339 |  |  | 3,241 |
Data processing | 7,651 |  |  | 1,103 |  |  | 432 |  |  | 3,849 |  |  | 13,035 |
Professional fees | 1,809 |  |  | 755 |  |  | 39 |  |  | 2,667 |  |  | 5,270 |
Marketing and advertising | 667 |  |  | 86 |  |  | 22 |  |  | 399 |  |  | 1,174 |
Deposit insurance premiums | 3,420 |  |  | — |  |  | — |  |  | — |  |  | 3,420 |
Intangible expense | 119 |  |  | — |  |  | 248 |  |  | — |  |  | 367 |
Other segment items (2) | 16,894 |  |  | 1,589 |  |  | 536 |  |  | 2,522 |  |  | 21,541 |
Intersegment expense (revenue) (3) | 20,014 |  |  | 388 |  |  | 358 |  |  | (20,760) |  |  | — |
Income (loss) before income taxes | $ | 85,197 |  |  | $ | 5,891 |  |  | $ | 4,482 |  |  | $ | (10,936) |  |  | $ | 84,634 |
Income tax expense (benefit) | 16,932 |  |  | 1,192 |  |  | 993 |  |  | (2,495) |  |  | 16,622 |
Net income (loss) | $ | 68,265 |  |  | $ | 4,699 |  |  | $ | 3,489 |  |  | $ | (8,441) |  |  | $ | 68,012 |
Net capital expenditures | $ | 2,745 |  |  | $ | 13 |  |  | $ | 43 |  |  | $ | 687 |  |  | $ | 3,488 |
| Nine Months Ended
| September 30, 2024
(Dollars in thousands) | Banking |  | Wealth Management |  | Insurance |  | Other |  | Consolidated
Interest income | $ | 304,805 |  |  | $ | 56 |  |  | $ | — |  |  | $ | 18 |  |  | $ | 304,879 |
Interest expense | 142,337 |  |  | — |  |  | — |  |  | 6,844 |  |  | 149,181 |
Net interest income (expense) | 162,468 |  |  | 56 |  |  | — |  |  | (6,826) |  |  | 155,698 |
Noninterest income | 26,706 |  |  | 22,134 |  |  | 17,721 |  |  | 164 |  |  | 66,725 |
Total revenue | 189,174 |  |  | 22,190 |  |  | 17,721 |  |  | (6,662) |  |  | 222,423 |
Provision for credit losses | 3,553 |  |  | — |  |  | — |  |  | — |  |  | 3,553 |
Less: (1) |  |  |  |  |  |  |  |  |
Salaries, benefits and commissions | 55,461 |  |  | 13,145 |  |  | 10,252 |  |  | 13,369 |  |  | 92,227 |
Net occupancy | 7,074 |  |  | 236 |  |  | 467 |  |  | 497 |  |  | 8,274 |
Equipment | 3,013 |  |  | 31 |  |  | 70 |  |  | 192 |  |  | 3,306 |
Data processing | 9,706 |  |  | 1,091 |  |  | 400 |  |  | 1,613 |  |  | 12,810 |
Professional fees | 2,368 |  |  | 388 |  |  | 40 |  |  | 1,937 |  |  | 4,733 |
Marketing and advertising | 620 |  |  | 133 |  |  | 28 |  |  | 840 |  |  | 1,621 |
Deposit insurance premiums | 3,330 |  |  | — |  |  | — |  |  | — |  |  | 3,330 |
Intangible expense | 212 |  |  | — |  |  | 327 |  |  | — |  |  | 539 |
Other segment items (2) | 15,158 |  |  | 1,921 |  |  | 474 |  |  | 2,941 |  |  | 20,494 |
Intersegment expense (revenue) (3) | 18,390 |  |  | 156 |  |  | 370 |  |  | (18,916) |  |  | — |
Income (loss) before income taxes | $ | 70,289 |  |  | $ | 5,089 |  |  | $ | 5,293 |  |  | $ | (9,135) |  |  | $ | 71,536 |
Income tax expense (benefit) | 14,283 |  |  | 1,109 |  |  | 1,184 |  |  | (2,030) |  |  | 14,546 |
Net income (loss) | $ | 56,006 |  |  | $ | 3,980 |  |  | $ | 4,109 |  |  | $ | (7,105) |  |  | $ | 56,990 |
Net capital expenditures | $ | (234) |  |  | $ | 11 |  |  | $ | 73 |  |  | $ | 167 |  |  | $ | 17 |
(1) The significant expense categories and amounts align with the segment-level information that is regularly provided to the chief operating decision maker. (2) Other segment items for each reportable segment includes: Banking - loan and lease financing related fees, deposit and card service fees, and certain overhead expenses. Wealth Management - referral fees, clearing broker fees, and certain overhead expenses. Insurance - certain overhead expenses. Other - Board of Director fees, retirement costs, and certain overhead expenses. (3) Includes an allocation of general and administrative expenses from both the parent holding company and the Bank.
Schedule of Significant Components of Segment Net Assets | The following tables show significant components of segment net assets as of September 30, 2025 and December 31, 2024.
| At September 30, 2025
(Dollars in thousands) | Banking |  | Wealth Management |  | Insurance |  | Other |  | Consolidated
Other segment disclosures: |  |  |  |  |  |  |  |  |
Cash and cash equivalents | $ | 727,636 |  |  | $ | 53,527 |  |  | $ | 35,576 |  |  | $ | — |  |  | $ | 816,739 |
Loans and leases, including loans held for sale, net of allowance for credit losses | 6,705,285 |  |  | — |  |  | — |  |  | — |  |  | 6,705,285 |
Goodwill | 138,476 |  |  | 15,434 |  |  | 21,600 |  |  | — |  |  | 175,510 |
Other segment assets | 842,215 |  |  | 2,487 |  |  | 2,652 |  |  | 28,728 |  |  | 876,082 |
Total segment assets | $ | 8,413,612 |  |  | $ | 71,448 |  |  | $ | 59,828 |  |  | $ | 28,728 |  |  | $ | 8,573,616 |
| At December 31, 2024
(Dollars in thousands) | Banking |  | Wealth Management |  | Insurance |  | Other |  | Consolidated
Other segment disclosures: |  |  |  |  |  |  |  |  |
Cash and cash equivalents | $ | 247,023 |  |  | $ | 50,149 |  |  | $ | 31,672 |  |  | $ | — |  |  | $ | 328,844 |
Loans and leases, including loans held for sale, net of allowance for credit losses | 6,756,145 |  |  | — |  |  | — |  |  | — |  |  | 6,756,145 |
Goodwill | 138,476 |  |  | 15,434 |  |  | 21,600 |  |  | — |  |  | 175,510 |
Other segment assets | 839,359 |  |  | 3,485 |  |  | 2,828 |  |  | 22,246 |  |  | 867,918 |
Total segment assets | $ | 7,981,003 |  |  | $ | 69,068 |  |  | $ | 56,100 |  |  | $ | 22,246 |  |  | $ | 8,128,417 |

X
- Definition Tabular disclosure of all significant reconciling items in the reconciliation of total assets from reportable segments to the entity's consolidated assets. + References Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Name Accounting Standards Codification -Topic 280 -SubTopic 10 -Section 50 -Paragraph 31 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482810/280-10-50-31 Reference 2: http://fasb.org/us-gaap/role/ref/legacyRef -Name Accounting Standards Codification -Topic 280 -SubTopic 10 -Section 50 -Paragraph 30 -Subparagraph (c) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482810/280-10-50-30 + Details
Name: | us-gaap_ReconciliationOfAssetsFromSegmentToConsolidatedTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of the profit or loss and total assets for each reportable segment. An entity discloses certain information on each reportable segment if the amounts (a) are included in the measure of segment profit or loss reviewed by the chief operating decision maker or (b) are otherwise regularly provided to the chief operating decision maker, even if not included in that measure of segment profit or loss. + References Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Name Accounting Standards Codification -Topic 280 -SubTopic 10 -Section 50 -Paragraph 25 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482810/280-10-50-25 Reference 2: http://fasb.org/us-gaap/role/ref/legacyRef -Name Accounting Standards Codification -Topic 280 -SubTopic 10 -Section 50 -Paragraph 22 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482810/280-10-50-22 Reference 3: http://fasb.org/us-gaap/role/ref/legacyRef -Name Accounting Standards Codification -Topic 280 -SubTopic 10 -Section 50 -Paragraph 30 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482810/280-10-50-30 + Details
Name: | us-gaap_ScheduleOfSegmentReportingInformationBySegmentTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- References No definition available. + Details
Name: | us-gaap_SegmentReportingAbstract
Namespace Prefix: | us-gaap_
Data Type: | xbrli:stringItemType
Balance Type: | na
Period Type: | duration