XML 143 R38.htm IDEA: XBRL DOCUMENT v3.25.0.1
Loans Receivable (Tables)
12 Months Ended
Dec. 31, 2024
Receivables [Abstract]  
Schedule of Accounts, Notes, Loans and Financing Receivable
The amortized cost of loans receivable, net of ACL on loans consisted of the following portfolio segments and classes at the dates indicated:
December 31, 2024December 31, 2023
(Dollars in thousands)
Commercial business:
Commercial and industrial$842,672 $718,291 
Owner-occupied CRE1,003,243 958,620 
Non-owner occupied CRE1,909,107 1,697,574 
Total commercial business3,755,022 3,374,485 
Residential real estate
402,954 375,342 
Real estate construction and land development:
Residential
83,890 78,610 
Commercial and multifamily
395,553 335,819 
Total real estate construction and land development479,443 414,429 
Consumer164,704 171,371 
Loans receivable4,802,123 4,335,627 
ACL on loans(52,468)(47,999)
 Loans receivable, net$4,749,655 $4,287,628 
Balances included in the amortized cost of loans receivable:
Unamortized net discount on acquired loans$(1,095)$(1,923)
Unamortized net deferred fee$(10,110)$(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, and the gross charge-offs by loan class and origination year, at the dates indicated.
December 31, 2024Revolving Loans
Revolving Loans Converted(1)
Loans Receivable
Term Loans
Amortized Cost Basis by Origination Year
20242023202220212020Prior
(Dollars in thousands)
Commercial business:
Commercial and industrial
Pass$204,107 $127,603 $125,220 $51,126 $53,115 $78,039 $147,861 $491 $787,562 
SM161 4,482 6,495 502 1,117 4,490 13,555 2,352 33,154 
SS— 235 857 315 2,516 4,337 12,331 1,365 21,956 
Total204,268 132,320 132,572 51,943 56,748 86,866 173,747 4,208 842,672 
Owner-occupied CRE
Pass116,031 93,567 136,496 147,540 81,161 389,801 534 — 965,130 
SM— 2,719 1,215 4,121 871 15,298 — — 24,224 
SS— — — 1,182 637 12,070 — — 13,889 
Total116,031 96,286 137,711 152,843 82,669 417,169 534 — 1,003,243 
Non-owner occupied CRE
Pass168,040 174,993 338,983 238,933 149,804 790,691 — 24 1,861,468 
SM— — — 7,988 — 32,925 — — 40,913 
SS— — 584 — — 6,142 — — 6,726 
Total168,040 174,993 339,567 246,921 149,804 829,758 — 24 1,909,107 
Total commercial business
Pass488,178 396,163 600,699 437,599 284,080 1,258,531 148,395 515 3,614,160 
SM161 7,201 7,710 12,611 1,988 52,713 13,555 2,352 98,291 
SS— 235 1,441 1,497 3,153 22,549 12,331 1,365 42,571 
Total488,339 403,599 609,850 451,707 289,221 1,333,793 174,281 4,232 3,755,022 
Residential real estate
Pass32,857 52,317 135,115 132,150 21,909 26,838 — — 401,186 
SS— — 832 786 — 150 — — 1,768 
Total32,857 52,317 135,947 132,936 21,909 26,988 — — 402,954 
December 31, 2024Revolving Loans
Revolving Loans Converted(1)
Loans Receivable
Term Loans
Amortized Cost Basis by Origination Year
20242023202220212020Prior
Real estate construction and land development:
Residential
Pass34,078 34,436 6,415 — 1,000 955 256 — 77,140 
SS— 1,000 — 5,750 — — — — 6,750 
Total34,078 35,436 6,415 5,750 1,000 955 256 — 83,890 
Commercial and multifamily
Pass37,022 169,816 147,789 9,865 — 3,002 — — 367,494 
SM— — 893 — 5,655 5,886 — — 12,434 
SS— — — 15,625 — — — — 15,625 
Total37,022 169,816 148,682 25,490 5,655 8,888 — — 395,553 
Total real estate construction and land development
Pass71,100 204,252 154,204 9,865 1,000 3,957 256 — 444,634 
SM— — 893 — 5,655 5,886 — — 12,434 
SS— 1,000 — 21,375 — — — — 22,375 
Total71,100 205,252 155,097 31,240 6,655 9,843 256 — 479,443 
Consumer
Pass1,882 1,513 1,477 339 3,196 20,518 133,355 820 163,100 
SS— — 25 — 115 609 60 795 1,604 
Total1,882 1,513 1,502 339 3,311 21,127 133,415 1,615 164,704 
Loans receivable
Pass594,017 654,245 891,495 579,953 310,185 1,309,844 282,006 1,335 4,623,080 
SM161 7,201 8,603 12,611 7,643 58,599 13,555 2,352 110,725 
SS— 1,235 2,298 23,658 3,268 23,308 12,391 2,160 68,318 
Total$594,178 $662,681 $902,396 $616,222 $321,096 $1,391,751 $307,952 $5,847 $4,802,123 
(1) Represents the loans receivable balance at December 31, 2024 which was converted from a revolving loan to a non-revolving amortizing loan during the year ended December 31, 2024.

December 31, 2023Revolving Loans
Revolving Loans Converted(1)
Loans Receivable
Term Loans
Amortized Cost Basis by Origination Year
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 
December 31, 2023Revolving Loans
Revolving Loans Converted(1)
Loans Receivable
Term Loans
Amortized Cost Basis by Origination Year
20232022202120202019Prior
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 
Commercial and multifamily
Pass42,499 187,827 91,460 337 749 3,145 — — 326,017 
SM— — — 3,777 5,660 365 — — 9,802 
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 $4,335,627 
(1) Represents the loans receivable balance at December 31, 2023 which was converted from a revolving loan to a non-revolving amortizing loan during the year ended December 31, 2023
The following tables present the gross charge-offs by loan class and origination year, for the periods indicated:
Year Ended December 31, 2024
Current Period Gross Charge-offs by Origination YearRevolving LoansTotal Gross Charge-Offs
20242023202220212020Prior
(Dollars in thousands)
Commercial business$— $313 $— $— $$2,636 $— $2,953 
Consumer— 22 — 11 168 331 538 
Total
$— $319 $22 $— $15 $2,804 $331 $3,491 
Year Ended December 31, 2023
Current Period Gross Charge-offs by Origination YearRevolving LoansTotal Gross Charge-Offs
20232022202120202019Prior
(Dollars in thousands)
Commercial business$— $— $254 $323 $27 $115 $— $719 
Consumer10 30 29 106 152 252 586 
Total
$$10 $284 $352 $133 $267 $252 $1,305 
Summary of Amortized Cost of Nonaccrual Loans
The following tables present the amortized cost of nonaccrual loans at the dates indicated:
December 31, 2024
Nonaccrual without ACLNonaccrual with ACLTotal Nonaccrual
(Dollars in thousands)
Commercial business:
Commercial and industrial$1,002 $667 $1,669 
Owner-occupied CRE2,250 — 2,250 
Total commercial business3,252 667 3,919 
Consumer160 — 160 
Total$3,412 $667 $4,079 
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 $4,468 
The following table presents the reversal of interest income on loans due to the write-off of accrued interest receivable upon the initial classification of loans as nonaccrual loans and the interest income recognized due to payment in full or sale of previously classified nonaccrual loans during the following periods:
Year Ended December 31, 2024Year Ended December 31, 2023
Interest Income ReversedInterest Income RecognizedInterest Income ReversedInterest Income Recognized
(Dollars in thousands)
Commercial business:
Commercial and industrial$(27)$461 $(61)$347 
Owner-occupied CRE(28)144 — — 
Total commercial business(55)605 (61)347 
Consumer(5)— — — 
Total$(60)$605 $(61)$347 
Summary of Amortized Cost of Past Due Loans The following tables present the amortized cost of past due loans at the dates indicated:
December 31, 2024
30-89 Days90 Days 
or Greater
Total Past 
Due
CurrentLoans Receivable
(Dollars in thousands)
Commercial business:
Commercial and industrial$659 $2,471 $3,130 $839,542 $842,672 
Owner-occupied CRE1,426 — 1,426 1,001,817 1,003,243 
Non-owner occupied CRE— — — 1,909,107 1,909,107 
Total commercial business2,085 2,471 4,556 3,750,466 3,755,022 
Residential real estate
832 — 832 402,122 402,954 
Real estate construction and land development:
Residential
— — — 83,890 83,890 
Commercial and multifamily
— — — 395,553 395,553 
Total real estate construction and land development— — — 479,443 479,443 
Consumer339 160 499 164,205 164,704 
Total$3,256 $2,631 $5,887 $4,796,236 $4,802,123 
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 
December 31, 2023
30-89 Days90 Days or
Greater
Total Past 
Due
CurrentLoans Receivable
(Dollars in thousands)
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 
The following table present loans 90 days or more past due and still accruing interest:
December 31, 2024December 31, 2023
(Dollars in thousands)
Commercial business:
Commercial and industrial$1,195 $887 
Total commercial business1,195 887 
Real estate construction and land development:
Residential
— 319 
Total real estate construction and land development— 319 
Consumer— 87 
Total$1,195 $1,293 
Schedule of Collateral Dependent Loans
The following tables present the type of collateral securing loans individually evaluated for credit losses and for which the repayment was expected to be provided substantially through the operation or sale of the collateral at the dates indicated, with balances representing the amortized cost of the loan classified by the primary collateral category of each loan if multiple collateral sources secure the loan:
December 31, 2024
CREFarmlandResidential Real EstateEquipmentTotal
(Dollars in thousands)
Commercial business:
Commercial and industrial$— $389 $613 $— $1,002 
Owner-occupied CRE2,250 — — — 2,250 
Total commercial business2,250 389 613 — 3,252 
Consumer— — 160 — 160 
Total$2,250 $389 $773 $— $3,412 
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 commercial business449 389 621 304 1,763 
Total$449 $389 $621 $304 $1,763 
Schedule of Loan Modifications
The following tables present amortized cost of loans that were experiencing both financial difficulty and modified during the periods indicated:

Year Ended December 31, 2024
Term ExtensionTerm Extension & Int. Rate ReductionTotal Modified Loans% of Modified Loans to Loans Receivable, net
(Dollars in thousands)
Commercial business:
Commercial and industrial$20,962 $200 $21,162 2.51 %
Total commercial business20,962 200 21,162 0.56 
Real estate construction and land development:
Residential
6,750 — 6,750 8.05 
Commercial and multifamily
5,655 15,625 21,280 5.38 
Total real estate construction and land development12,405 15,625 28,030 5.85 
Consumer44 — 44 0.03 
Total$33,411 $15,825 $49,236 1.03 %
Year Ended December 31, 2023
Term ExtensionTerm Extension & Int. Rate ReductionTotal Modified Loans% of Modified Loans to Loans Receivable, net
(Dollars in thousands)
Commercial business:
Commercial and industrial$16,822 $— $16,822 2.34 %
Owner-occupied CRE209 — 209 0.02 
Non-owner occupied CRE2,701 237 2,938 0.17 
Total commercial business19,732 237 19,969 0.59 
Real estate construction and land development:
Residential
5,866 — 5,866 7.46 
Commercial and multifamily
3,777 — 3,777 1.12 
Total real estate construction and land development9,643 — 9,643 2.33 
Consumer26 15 41 0.02 
Total$29,401 $252 $29,653 0.68 %
The following tables present the financial effect of the loan modifications presented in the preceding table during the periods indicated:
Year Ended December 31, 2024
Weighted Average % of Interest Rate ReductionsWeighted Average Years of Term Extensions
Commercial business:
Commercial and industrial1.10 %0.85
Total commercial business1.10 0.85
Real estate construction and land development:
Residential
— 0.17
Commercial and multifamily
1.50 1.25
Total real estate construction and land development1.50 0.99
Consumer— 1.78
Total1.50 %0.93
Year Ended December 31, 2023
Weighted Average % of Interest Rate ReductionsWeighted Average Years of Term Extensions
Commercial business:
Commercial and industrial— %0.48
Owner-occupied CRE— 0.75
Non-owner occupied CRE3.00 1.09
Total commercial business3.00 0.57
Real estate construction and land development:
Residential
— 0.57
Commercial and multifamily
— 0.83
Total real estate construction and land development— 0.67
Consumer1.00 2.64
Total3.00 %0.61
Summary of Related Party Activity Loans The following table presents the activity in related party loans during the periods indicated:
Year Ended December 31,
202420232022
(Dollars in thousands)
Balance outstanding at the beginning of year$6,749 $6,879 $7,122 
Principal additions— 122 — 
Principal reductions(289)(252)(243)
Balance outstanding at the end of year$6,460 $6,749 $6,879 
Summary of Loans Serviced
The following table presents the details of loans serviced for others at the dates indicated:
 December 31, 2024December 31, 2023
 (Dollars in thousands)
Loans serviced for others with participating interest, gross loan balance$5,663 $11,715 
Loans serviced for others with participating interest, participation balance owned by Company (1)
1,110 2,466 
(1) Included in the balance of "Loans receivable" in the Consolidated Statements of Financial Condition.