XML 34 R24.htm IDEA: XBRL DOCUMENT v3.24.3
Loans Receivable (Tables)
9 Months Ended
Sep. 30, 2024
Receivables [Abstract]  
Schedule of Loans Receivable, Amortized Cost by Portfolio Segment
The amortized cost of loans receivable, net of ACL on loans, consisted of the following portfolio segments and classes at the dates indicated:
September 30,
2024
December 31,
2023
(Dollars in thousands)
Commercial business:
Commercial and industrial$824,134 $718,291 
Owner-occupied CRE987,084 958,620 
Non-owner occupied CRE1,835,609 1,697,574 
Total commercial business3,646,827 3,374,485 
Residential real estate408,982 375,342 
Real estate construction and land development:
Residential
79,325 78,610 
Commercial and multifamily
378,322 335,819 
Total real estate construction and land development457,647 414,429 
Consumer166,023 171,371 
Loans receivable4,679,479 4,335,627 
ACL on loans(51,391)(47,999)
Loans receivable, net$4,628,088 $4,287,628 
Balances included in the amortized cost of loans receivable:
Unamortized net discount on acquired loans$(1,182)$(1,923)
Unamortized net deferred fee$(9,613)$(11,063)
Schedule of Loans Receivable, Amortized Cost, by Risk Grade, Origination Year and Gross Charge-Offs
The following tables present the amortized cost of loans receivable by risk grade and origination year at the dates indicated:
September 30, 2024
Term Loans Amortized Cost Basis by Origination YearRevolving Loans
Revolving Loans Converted(1)
Loans Receivable
20242023202220212020Prior
(Dollars in thousands)
Commercial business:
Commercial and industrial
Pass$147,830 $133,134 $130,593 $56,034 $58,485 $89,182 $153,789 $556 $769,603 
SM— — 6,508 245 1,152 5,350 18,738 — 31,993 
SS— 235 882 456 3,397 6,255 8,089 3,224 22,538 
Total147,830 133,369 137,983 56,735 63,034 100,787 180,616 3,780 824,134 
Owner-occupied CRE
Pass88,176 87,012 138,532 149,002 80,640 414,842 — — 958,204 
SM— — — 2,400 879 10,535 — — 13,814 
SS— — — 2,957 641 11,468 — — 15,066 
Total88,176 87,012 138,532 154,359 82,160 436,845 — — 987,084 
Non-owner occupied CRE
Pass94,285 173,846 318,395 242,336 154,332 801,586 — 105 1,784,885 
SM— — — 8,035 — 33,245 — — 41,280 
SS— — 588 — — 8,856 — — 9,444 
Total94,285 173,846 318,983 250,371 154,332 843,687 — 105 1,835,609 
Total commercial business
Pass330,291 393,992 587,520 447,372 293,457 1,305,610 153,789 661 3,512,692 
SM— — 6,508 10,680 2,031 49,130 18,738 — 87,087 
SS— 235 1,470 3,413 4,038 26,579 8,089 3,224 47,048 
Total330,291 394,227 595,498 461,465 299,526 1,381,319 180,616 3,885 3,646,827 
Residential real estate
Pass34,334 52,628 137,906 133,643 22,050 27,479 — — 408,040 
SS— — — 788 — 154 — — 942 
Total34,334 52,628 137,906 134,431 22,050 27,633 — — 408,982 
Real estate construction and land development:
Residential
Pass26,604 35,564 8,425 — 1,001 980 — 72,575 
SS— 1,000 — 5,750 — — — — 6,750 
Total26,604 36,564 8,425 5,750 1,001 980 — 79,325 
Commercial and multifamily
Pass18,476 153,295 165,558 9,931 — 3,446 — — 350,706 
SM— — 893 — 5,175 5,923 — — 11,991 
SS— — — 15,625 — — — — 15,625 
Total18,476 153,295 166,451 25,556 5,175 9,369 — — 378,322 
Total real estate construction and land development
Pass45,080 188,859 173,983 9,931 1,001 4,426 — 423,281 
SM— — 893 — 5,175 5,923 — — 11,991 
SS— 1,000 — 21,375 — — — — 22,375 
Total45,080 189,859 174,876 31,306 6,176 10,349 — 457,647 
Consumer
Pass1,751 1,588 1,695 364 3,861 23,989 130,514 649 164,411 
SS— — 25 — 107 689 310 481 1,612 
Total1,751 1,588 1,720 364 3,968 24,678 130,824 1,130 166,023 
September 30, 2024
Term Loans Amortized Cost Basis by Origination YearRevolving Loans
Revolving Loans Converted(1)
Loans Receivable
20242023202220212020Prior
(Dollars in thousands)
Loans receivable
Pass411,456 637,067 901,104 591,310 320,369 1,361,504 284,304 1,310 4,508,424 
SM— — 7,401 10,680 7,206 55,053 18,738 — 99,078 
SS— 1,235 1,495 25,576 4,145 27,422 8,399 3,705 71,977 
Total$411,456 $638,302 $910,000 $627,566 $331,720 $1,443,979 $311,441 $5,015 $4,679,479 
(1) Represents the loans receivable balance at September 30, 2024 which was converted from a revolving loan to a non-revolving amortizing loan during the nine months ended September 30, 2024.
December 31, 2023
Term Loans Amortized Cost Basis by Origination Year
Revolving Loans
Revolving Loans Converted(1)
Loans Receivable
20232022202120202019Prior
(Dollars in thousands)
Commercial business:
Commercial and industrial
Pass$120,973 $150,854 $74,231 $66,364 $40,307 $76,924 $141,740 $188 $671,581 
SM— 2,495 104 292 4,556 1,458 9,124 — 18,029 
SS— 1,215 2,734 3,548 1,076 7,875 12,168 65 28,681 
Total120,973 154,564 77,069 70,204 45,939 86,257 163,032 253 718,291 
Owner-occupied CRE
Pass90,775 138,505 159,490 82,296 146,869 299,609 — — 917,544 
SM— — 2,219 2,775 705 16,266 — — 21,965 
SS— — 4,908 654 — 13,549 — — 19,111 
Total90,775 138,505 166,617 85,725 147,574 329,424 — — 958,620 
Non-owner-occupied CRE
Pass153,239 260,431 216,811 157,424 239,928 628,489 — — 1,656,322 
SM— — 8,172 — 570 19,300 — — 28,042 
SS— 598 — — — 12,612 — — 13,210 
Total153,239 261,029 224,983 157,424 240,498 660,401 — — 1,697,574 
Total commercial business
Pass364,987 549,790 450,532 306,084 427,104 1,005,022 141,740 188 3,245,447 
SM— 2,495 10,495 3,067 5,831 37,024 9,124 — 68,036 
SS— 1,813 7,642 4,202 1,076 34,036 12,168 65 61,002 
Total364,987 554,098 468,669 313,353 434,011 1,076,082 163,032 253 3,374,485 
Residential real estate
Pass36,321 141,201 141,430 24,108 15,022 16,297 — — 374,379 
SS— — 801 — — 162 — — 963 
Total36,321 141,201 142,231 24,108 15,022 16,459 — — 375,342 
Real estate construction and land development:
Residential
Pass41,663 24,760 1,050 1,289 804 719 — 70,286 
SM— — 2,139 — — — — — 2,139 
SS1,000 319 4,866 — — — — — 6,185 
Total42,663 25,079 8,055 1,289 804 719 — 78,610 
December 31, 2023
Term Loans Amortized Cost Basis by Origination Year
Revolving Loans
Revolving Loans Converted(1)
Loans Receivable
20232022202120202019Prior
(Dollars in thousands)
Commercial and multifamily
Pass42,499 187,827 91,460 337 749 3,145 — — 326,017 
SM— — — 3,777 5,660 365 — — 9,802 
SS— — — — — — — — — 
Total42,499 187,827 91,460 4,114 6,409 3,510 — — 335,819 
Total real estate construction and land development
Pass84,162 212,587 92,510 1,626 1,553 3,864 — 396,303 
SM— — 2,139 3,777 5,660 365 — — 11,941 
SS1,000 319 4,866 — — — — — 6,185 
Total85,162 212,906 99,515 5,403 7,213 4,229 — 414,429 
Consumer
Pass1,897 1,980 293 6,221 15,841 20,402 122,007 1,123 169,764 
SS— — — 134 207 893 333 40 1,607 
Total1,897 1,980 293 6,355 16,048 21,295 122,340 1,163 171,371 
Loans receivable
Pass487,367 905,558 684,765 338,039 459,520 1,045,585 263,748 1,311 4,185,893 
SM— 2,495 12,634 6,844 11,491 37,389 9,124 — 79,977 
SS1,000 2,132 13,309 4,336 1,283 35,091 12,501 105 69,757 
Total$488,367 $910,185 $710,708 $349,219 $472,294 $1,118,065 $285,373 $1,416 $4,335,627 
(1) Represents the loans receivable balance at December 31, 2023 which was converted from a revolving loan to non-revolving amortizing loan during the year ended December 31, 2023.
The following tables present the gross charge-offs by loan class and origination year, for the periods indicated:
Nine Months Ended September 30, 2024
Current Period Gross Charge-offs by Origination YearRevolving LoansTotal Gross Charge-Offs
20242023202220212020Prior
(Dollars in thousands)
Commercial business$— $313 $— $— $— $2,636 $— $2,949 
Consumer— 22 — 11 139 268 446 
Total
$— $319 $22 $— $11 $2,775 $268 $3,395 
Nine Months Ended September 30, 2023
Current Period Gross Charge-offs by Origination YearRevolving LoansTotal Gross Charge-Offs
20232022202120202019Prior
(Dollars in thousands)
Commercial business$— $— $15 $61 $— $100 $— $176 
Consumer10 12 21 54 122 194 420 
Total
$$10 $27 $82 $54 $222 $194 $596 
Schedule of Loans Receivable, Nonaccrual
The following tables present the amortized cost of nonaccrual loans at the dates indicated:
September 30, 2024
Nonaccrual without ACLNonaccrual with ACLTotal Nonaccrual
(Dollars in thousands)
Commercial business:
Commercial and industrial$1,134 $718 $1,852 
September 30, 2024
Nonaccrual without ACLNonaccrual with ACLTotal Nonaccrual
(Dollars in thousands)
Owner-occupied CRE2,449 — 2,449 
Total$3,583 $718 $4,301 
December 31, 2023
Nonaccrual without ACLNonaccrual with ACLTotal Nonaccrual
(Dollars in thousands)
Commercial business:
Commercial and industrial$1,706 $2,557 $4,263 
Owner-occupied CRE— 205 205 
Total$1,706 $2,762 $4,468 
The following tables present the reversal of interest income on loans due to the write-off of accrued interest receivable upon the initial classification of loans as nonaccrual loans and the interest income recognized due to payment in full or sale of previously classified nonaccrual loans during the periods indicated:
Three Months Ended September 30,
20242023
Interest Income ReversedInterest Income RecognizedInterest Income ReversedInterest Income Recognized
(Dollars in thousands)
Commercial business:
Commercial and industrial$— $126 $(10)$18 
Owner-occupied CRE(28)— — — 
Total$(28)$126 $(10)$18 
Schedule of Loans Receivable, Past Due The following tables present the amortized cost of past due loans at the dates indicated:
September 30, 2024
30-89 Days90 Days or
Greater
Total Past 
Due
CurrentLoans Receivable
(Dollars in thousands)
Commercial business:
Commercial and industrial$1,496 $6,132 $7,628 $816,506 $824,134 
Owner-occupied CRE— — — 987,084 987,084 
September 30, 2024
30-89 Days90 Days or
Greater
Total Past 
Due
CurrentLoans Receivable
(Dollars in thousands)
Non-owner occupied CRE— — — 1,835,609 1,835,609 
Total commercial business1,496 6,132 7,628 3,639,199 3,646,827 
Residential real estate
— — — 408,982 408,982 
Real estate construction and land development:
Residential
— — — 79,325 79,325 
Commercial and multifamily
— — — 378,322 378,322 
Total real estate construction and land development— — — 457,647 457,647 
Consumer461 352 813 165,210 166,023 
Total$1,957 $6,484 $8,441 $4,671,038 $4,679,479 
December 31, 2023
30-89 Days90 Days or
Greater
Total Past 
Due
CurrentLoans Receivable
(Dollars in thousands)
Commercial business:
Commercial and industrial$2,289 $3,857 $6,146 $712,145 $718,291 
Owner-occupied CRE— 189 189 958,431 958,620 
Non-owner occupied CRE1,489 — 1,489 1,696,085 1,697,574 
Total commercial business3,778 4,046 7,824 3,366,661 3,374,485 
Residential real estate
162 — 162 375,180 375,342 
Real estate construction and land development:
Residential
— 319 319 78,291 78,610 
Commercial and multifamily
— — — 335,819 335,819 
Total real estate construction and land development— 319 319 414,110 414,429 
Consumer615 87 702 170,669 171,371 
Total$4,555 $4,452 $9,007 $4,326,620 $4,335,627 
Schedule of Collateral Dependent Loans
The following tables present the type of collateral securing loans individually evaluated for credit losses and for which the repayment was expected to be provided substantially through the operation or sale of the collateral at the dates indicated, with balances representing the amortized cost of the loan classified by the primary collateral category of each loan if multiple collateral sources secure the loan:
September 30, 2024
CREFarmlandResidential Real EstateEquipmentTotal
(Dollars in thousands)
Commercial business:
Commercial and industrial$— $389 $613 $— $1,002 
Owner-occupied CRE2,449 — — — 2,449 
Total$2,449 $389 $613 $— $3,451 
December 31, 2023
CREFarmlandResidential Real EstateEquipmentTotal
(Dollars in thousands)
Commercial business:
Commercial and industrial$260 $389 $621 $304 $1,574 
Owner-occupied CRE189 — — — 189 
Total$449 $389 $621 $304 $1,763 
Schedule of Loan Modifications
The following tables present the amortized cost of loans that were experiencing both financial difficulty and modified during the periods indicated:
Three Months Ended September 30, 2024
Term ExtensionTotal Modified Loans% of Modified Loans to Loans Receivable, net
(Dollars in thousands)
Commercial business:
Commercial and industrial$7,041 $7,041 0.85 %
Non-owner occupied CRE2,657 2,657 0.14 
Total commercial business9,698 9,698 0.27 
Real estate construction and land development:
Residential
6,750 6,750 8.51 
Total real estate construction and land development6,750 6,750 1.47 
Consumer10 10 0.01 
Total$16,458 $16,458 0.35 %
Three Months Ended September 30, 2023
Term Extension
Combination Term Extension and Interest Rate Reduction(1)
Total Modified Loans% of Modified Loans to Loans Receivable, net
(Dollars in thousands)
Commercial business:
Commercial and industrial$313 $— $313 0.05 %
Non-owner occupied CRE— 239 239 0.01 
Total commercial business313 239 552 0.02 
Total$313 $239 $552 0.01 %
Nine Months Ended September 30, 2024
Term ExtensionTotal Modified Loans% of Modified Loans to Loans Receivable, net
(Dollars in thousands)
Commercial business:
Commercial and industrial$20,611 $20,611 2.50 %
Non-owner occupied CRE2,658 2,658 0.14 
Total commercial business23,269 23,269 0.64 
Real estate construction and land development:
Residential
6,750 6,750 8.51 %
Commercial and multifamily
20,800 20,800 5.50 %
Total real estate construction and land development27,550 27,550 6.02 %
Consumer39 39 0.02 %
Total$50,858 $50,858 1.09 %
Nine Months Ended September 30, 2023
Term ExtensionTerm Extension & Int. Rate ReductionTotal Modified Loans% of Modified Loans to Loans Receivable, net
(Dollars in thousands)
Commercial business:
Commercial and industrial$6,516 $— $6,516 0.94 %
Non-owner occupied CRE2,716 239 2,955 0.17 
Total commercial business9,232 239 9,471 0.28 
Real estate construction and land development:
Commercial and multifamily
3,452 — 3,452 1.11 %
Total real estate construction and land development3,452 — 3,452 0.91 %
Consumer28 17 45 0.03 %
Total$12,712 $256 $12,968 0.30 %
The following tables present the financial effects of the loan modifications presented in the preceding tables during the periods indicated:
Three Months Ended
 September 30, 2024
Weighted Average Years of Term Extensions
Commercial business:
Commercial and industrial0.59
Non-owner occupied CRE0.83
Total commercial business0.66
Real estate construction and land development:
Residential
0.17
Total real estate construction and land development0.17
Consumer2.17
Total0.46
Three Months Ended
 September 30, 2023
Weighted Average % of Interest Rate ReductionsWeighted Average Years of Term Extensions
Commercial business:
Commercial and industrial— %1.82
Non-owner occupied CRE3.00 2.00
Total3.00 %1.90
Nine Months Ended
 September 30, 2024
Weighted Average Years of Term Extensions
Commercial business:
Commercial and industrial0.76
Non-owner occupied CRE0.83
Total commercial business0.77
Real estate construction and land development:
Residential
0.17
Commercial and multifamily
0.69
Total real estate construction and land development0.56
Consumer1.52
Total0.66
Nine Months Ended
 September 30, 2023
Weighted Average % of Interest Rate ReductionsWeighted Average Years of Term Extensions
Commercial business:
Commercial and industrial— %0.58
Non-owner occupied CRE3.00 1.09
Total commercial business3.00 0.74
Real estate construction and land development:
Commercial and multifamily
— 0.42
Total real estate construction and land development— 0.42
Consumer1.00 2.62
Total3.00 %0.66