XML 40 R27.htm IDEA: XBRL DOCUMENT v3.24.2.u1
Loans and Allowance for Credit Losses (Tables)
6 Months Ended
Jun. 30, 2024
Receivables [Abstract]  
Schedule of Loans, Net of Unamortized Net Deferred Fees
HFI Loans, net of unamortized deferred fees and costs, at June 30, 2024 and December 31, 2023 are summarized by portfolio segment as follows:
June 30, 2024December 31, 2023
(dollars in thousands, except amounts in the footnote)Amount%Amount%
Commercial$1,238,261 15 %$1,473,766 18 %
PPP loans407 — %528 — %
Income-producing - commercial real estate4,217,525 53 %4,094,614 51 %
Owner-occupied - commercial real estate1,263,714 16 %1,172,239 15 %
Real estate mortgage - residential61,338 %73,396 %
Construction - commercial and residential1,063,764 13 %969,766 12 %
Construction - C&I (owner-occupied)99,526 %132,021 %
Home equity52,773 %51,964 %
Other consumer4,431 — %401 — %
Total loans8,001,739 100 %7,968,695 100 %
Less: allowance for credit losses(106,301)(85,940)
Net loans (1)
$7,895,438 $7,882,755 
(1)Excludes accrued interest receivable of $46.8 million and $45.3 million at June 30, 2024 and December 31, 2023, respectively, which were recorded in other assets on the Consolidated Balance Sheets.
Schedule of Detail Activity in the Allowance for Credit Losses by Portfolio Segment
The following table details activity in the ACL by portfolio segment for the three and six months ended June 30, 2024 and 2023. PPP loans are excluded from these tables since they do not carry an allowance for credit loss, as these loans are fully guaranteed as to principal and interest by the SBA, whose guarantee is backed by the full faith and credit of the U.S. Government. Allocation of a portion of the allowance to one category of loans does not restrict the use of the allowance to absorb losses in other categories.
(dollars in thousands)CommercialIncome-Producing Commercial Real EstateOwner-Occupied -Commercial Real EstateReal Estate Mortgage ResidentialConstruction - Commercial and ResidentialConstruction - C&I (Owner-Occupied)Home EquityOther ConsumerTotal
Three Months Ended June 30, 2024
Allowance for credit losses:
Balance at beginning of period$23,682 $45,937 $13,537 $893 $13,058 $1,929 $618 $30 99,684 
Loans charged-off(2,091)(386)— — — — — (69)(2,546)
Recoveries of loans previously charged-off50 185 24 — — — — — 259 
Net loans (charged-off) recovered(2,041)(201)24 — — — — (69)(2,287)
Provision for (reversal of) credit losses(630)7,515 2,080 (143)452 (498)59 69 8,904 
Ending balance21,011 53,251 15,641 750 13,510 1,431 677 30 106,301 
Six Months Ended June 30, 2024
Allowance for credit losses:
Balance at beginning of period$17,824 $40,050 $14,333 $861 $10,198 $1,992 $657 $25 $85,940 
Loans charged-off(2,587)(21,329)— — (129)— — (70)(24,115)
Recoveries of loans previously charged-off166 185 47 — — — — — 398 
Net loans (charged-off) recovered(2,421)(21,144)47 — (129)— — (70)(23,717)
Provision for (reversal of) credit losses5,608 34,345 1,261 (111)3,441 (561)20 75 44,078 
Ending balance$21,011 $53,251 $15,641 $750 $13,510 $1,431 $677 $30 $106,301 
Three Months Ended June 30, 2023
Allowance for credit losses:
Balance at beginning of period$15,775 $38,140 $12,457 $1,002 $8,741 $1,642 $593 $27 $78,377 
Loans charged-off(492)(5,306)— — — — — — (5,798)
Recoveries of loans previously charged-off156 — — 34 — — 200 
Net loans (charged-off) recovered(336)(5,306)— 34 — — (5,598)
Provision for (reversal of) credit losses(65)5,652 340 (191)(757)272 (3)5,250 
Ending balance$15,374 $38,486 $12,805 $811 $8,018 $1,914 $595 $26 $78,029 
Six Months Ended June 30, 2023
Allowance for credit losses:
Balance at beginning of period$15,655 $35,688 $12,702 $969 $7,195 $1,606 $555 $74 $74,444 
Loans charged-off(1,360)(5,306)— — (136)— — (50)(6,852)
Recoveries of loans previously charged-off232 — — 34 — — 279 
Net loans (charged-off) recovered(1,128)(5,306)— (102)— — (45)(6,573)
Provision for (reversal of) credit losses847 8,104 95 (158)925 308 40 (3)10,158 
Ending balance$15,374 $38,486 $12,805 $811 $8,018 $1,914 $595 $26 $78,029 
Schedule of Amortized Cost Basis of Collateral-Dependent Loans by Class of Loans
The following table presents the amortized cost basis of collateral-dependent HFI loans by class of loans as of June 30, 2024 and December 31, 2023:
June 30, 2024December 31, 2023
Business/OtherBusiness/Other
(dollars in thousands)AssetsReal EstateAssetsReal Estate
Commercial$1,110 $1,658 $1,674 $1,240 
Income-producing - commercial real estate878 71,279 1,754 39,172 
Owner-occupied - commercial real estate— 19,797 — 19,836 
Real estate mortgage - residential— 1,693 — 1,692 
Construction - commercial and residential— 2,063 — 525 
Home equity— 266 — 242 
Total$1,988 $96,756 $3,428 $62,707 
Schedule of the Risk Category of Loans by Class of Loans Based on the most recent analysis performed, the amortized cost basis of HFI loans by risk category, class and year of origination, along with any charge-offs that were recorded in the applicable loan segment, if applicable, were as follows:
(dollars in thousands)Prior20202021202220232024Revolving Loans Amort. Cost BasisRevolving Loans Convert. to TermTotal
June 30, 2024
Commercial
Pass$160,126 $32,016 $149,826 $125,551 $163,260 $67,459 $470,263 $6,572 $1,175,073 
Special Mention8,183 — — — — — 4,124 60 12,367 
Substandard1,097 8,697 2,010 272 — — 30,772 7,973 50,821 
Total169,406 40,713 151,836 125,823 163,260 67,459 505,159 14,605 1,238,261 
YTD gross charge-offs(687)— — (29)— — (1,871)— (2,587)
PPP loans
Pass— — 407 — — — — — 407 
Income producing - commercial real estate
Pass1,395,943 310,508 600,932 809,691 306,896 74,544 232,229 28,215 3,758,958 
Special Mention242,105 — — — — — — — 242,105 
Substandard205,986 — — — — 10,476 — 216,462 
Total1,844,034 310,508 600,932 809,691 306,896 74,544 242,705 28,215 4,217,525 
YTD gross charge-offs(20,943)(386)— — — — — — (21,329)
Owner occupied - commercial real estate
Pass645,982 34,129 222,166 48,087 136,767 26,577 664 — 1,114,372 
Special Mention53,434 — — — — — — — 53,434 
Substandard94,651 1,257 — — — — — — 95,908 
Total794,067 35,386 222,166 48,087 136,767 26,577 664 — 1,263,714 
Real estate mortgage - residential
Pass22,811 2,458 14,389 14,107 5,880 — — — 59,645 
Substandard1,693 — — — — — — — 1,693 
Total24,504 2,458 14,389 14,107 5,880 — — — 61,338 
Construction - commercial and residential
Pass27,083 10,464 223,690 515,365 119,831 5,107 123,395 711 1,025,646 
Substandard6,202 29,854 — 2,062 — — — — 38,118 
Total33,285 40,318 223,690 517,427 119,831 5,107 123,395 711 1,063,764 
YTD gross charge-offs(129)— — — — — — — (129)
Construction - C&I (owner occupied)
Pass6,951 50,230 — 33,258 8,236 — 851 — 99,526 
Home equity
Pass1,556 72 185 117 — — 50,001 544 52,475 
Substandard66 — 232 — — — — — 298 
Total1,622 72 417 117 — — 50,001 544 52,773 
Other consumer
Pass— — — — 69 4,349 — 4,420 
Substandard— — — — — — 11 — 11 
Total— — — — 69 4,360 — 4,431 
YTD gross charge-offs(34)— — — — — (35)(1)(70)
Total recorded investment$2,873,871 $479,685 $1,213,837 $1,548,510 $740,870 $173,756 $927,135 $44,075 $8,001,739 
Total YTD gross charge-offs$(21,793)$(386)$— $(29)$— $— $(1,906)$(1)$(24,115)
(dollars in thousands)Prior20192020202120222023Revolving Loans Amort. Cost BasisRevolving Loans Convert. to TermTotal
December 31, 2023
Commercial
Pass$157,563 $48,524 $39,133 $194,555 $149,320 $191,889 $623,684 $5,207 $1,409,875 
Special Mention1,415 — — — — — 2,259 — 3,674 
Substandard13,797 58 10,337 1,509 222 — 33,670 624 60,217 
Total172,775 48,582 49,470 196,064 149,542 191,889 659,613 5,831 1,473,766 
YTD gross charge-offs(885)— — — — — — (1,135)(2,020)
PPP loans
Pass— — — 528 — — — — 528 
Income producing - commercial real estate
Pass1,257,937 326,999 328,743 517,957 732,291 327,126 263,317 1,845 3,756,215 
Special Mention84,585 44,424 6,740 — — — — — 135,749 
Substandard139,961 62,689 — — — — — — 202,650 
Total1,482,483 434,112 335,483 517,957 732,291 327,126 263,317 1,845 4,094,614 
YTD gross charge-offs(11,817)— — — — — — — (11,817)
Owner occupied - commercial real estate
Pass534,525 103,034 35,385 202,776 41,907 125,934 673 55 1,044,289 
Special Mention54,288 13,348 — — — — — — 67,636 
Substandard37,167 — 1,274 — — — — 21,873 60,314 
Total625,980 116,382 36,659 202,776 41,907 125,934 673 21,928 1,172,239 
Real estate mortgage - residential
Pass22,877 7,545 2,186 15,967 14,756 5,895 — — 69,226 
Substandard4,170 — — — — — — — 4,170 
Total27,047 7,545 2,186 15,967 14,756 5,895 — — 73,396 
Construction - commercial and residential
Pass30,619 3,440 45,739 251,038 419,393 87,400 124,013 — 961,642 
Substandard8,124 — — — — — — — 8,124 
Total38,743 3,440 45,739 251,038 419,393 87,400 124,013 — 969,766 
YTD Gross Charge-offs(136)(5,500)— — — — — — (5,636)
Construction - C&I (owner occupied)
Pass18,551 4,265 56,361 618 33,237 12,619 6,370 — 132,021 
Home equity
Pass1,590 — 87 151 118 — 49,035 643 51,624 
Substandard— 36 — — — — 62 242 340 
Total1,590 36 87 151 118 — 49,097 885 51,964 
Other consumer
Pass— — — 46 — 354 — 401 
Total— — — 46 — 354 — 401 
YTD gross charge-offs(50)— — — — — — — (50)
Total recorded investment$2,367,170 $614,362 $525,985 $1,185,099 $1,391,290 $750,863 $1,103,437 $30,489 $7,968,695 
Total YTD gross charge-offs$(12,888)$(5,500)$— $— $— $— $— $(1,135)$(19,523)
Schedule of Information Related to Nonaccrual Loans by Class
The following table presents, by portfolio segment, the nonaccrual HFI loans on amortized cost basis as of June 30, 2024 and December 31, 2023:
(dollars in thousands, except amounts in footnotes)Nonaccrual with No Allowance for Credit LossesNonaccrual with an Allowance for Credit LossesTotal Nonaccrual Loans
June 30, 2024
Commercial$1,426 $525 $1,951 
Income producing - commercial real estate1,463 65,694 67,157 
Owner occupied - commercial real estate19,795 — 19,795 
Real estate mortgage - residential1,693 230 1,923 
Construction - commercial and residential2,062 — 2,062 
Home equity265 — 265 
Total (1)
$26,704 $66,449 $93,153 
December 31, 2023
Commercial$1,002 $1,047 $2,049 
Income producing - commercial real estate40,926 — 40,926 
Owner occupied - commercial real estate19,836 — 19,836 
Real estate mortgage - residential— 1,946 1,946 
Construction - commercial and residential— 525 525 
Home equity242 — 242 
Total (1)
$62,006 $3,518 $65,524 
(1)Gross coupon interest income of approximately $2.9 million and $1.1 million would have been recorded for the six months ended June 30, 2024 and 2023, respectively, if nonaccrual loans shown above had been current and in accordance with their original terms, while no coupon interest income was actually recorded on such loans for the six months ended June 30, 2024 and 2023, respectively.
Schedule by Class of Loan, an Aging Analysis and the Recorded Investments in Loans Past Due
The table presents, by portfolio segment, an aging analysis and the recorded investments in HFI loans past due, on an amortized cost basis as of June 30, 2024 and December 31, 2023:
(dollars in thousands)Loans 30-59 Days Past DueLoans 60-89 Days Past DueLoans 90 Days or More Past DueTotal Past Due LoansCurrent LoansNonaccrual LoansTotal Recorded Investment in Loans
June 30, 2024
Commercial$6,078 $861 $— $6,939 $1,229,371 $1,951 $1,238,261 
PPP loans— — — — 407 — 407 
Income producing - commercial real estate1,203 — — 1,203 4,149,165 67,157 4,217,525 
Owner occupied - commercial real estate266 — — 266 1,243,653 19,795 1,263,714 
Real estate mortgage - residential— — — — 59,415 1,923 61,338 
Construction - commercial and residential— — — — 1,061,702 2,062 1,063,764 
Construction - C&I (owner occupied)— — — — 99,526 — 99,526 
Home equity— — — — 52,508 265 52,773 
Other consumer— 12 — 12 4,419 — 4,431 
Total$7,547 $873 $— $8,420 $7,900,166 $93,153 $8,001,739 
(dollars in thousands)Loans 30-59 Days Past DueLoans 60-89 Days Past DueLoans 90 Days or More Past DueTotal Past Due LoansCurrent LoansNonaccrual LoansTotal Recorded Investment in Loans
December 31, 2023
Commercial$985 $7,048 $— $8,033 $1,463,684 $2,049 $1,473,766 
PPP loans— — — — 528 — 528 
Income producing - commercial real estate— — — — 4,053,688 40,926 4,094,614 
Owner occupied - commercial real estate1,274 — — 1,274 1,151,129 19,836 1,172,239 
Real estate mortgage – residential2,089 — — 2,089 69,361 1,946 73,396 
Construction - commercial and residential2,056 — — 2,056 967,185 525 969,766 
Construction - C&I (owner occupied)— — — — 132,021 — 132,021 
Home equity197 — — 197 51,525 242 51,964 
Other consumer— — — — 401 — 401 
Total$6,601 $7,048 $— $13,649 $7,889,522 $65,524 $7,968,695 
Schedule of Loans Modified in Troubled Debt Restructurings
The following tables present the amortized cost basis as of June 30, 2024 and 2023 and the financial effect of HFI loans modified to borrowers experiencing financial difficulty during the three and six months ended June 30, 2024 and 2023:
June 30, 2024
(dollars in thousands)Term ExtensionCombination - Term Extension and Principal Payment DelayCombination - Interest Rate Reduction and Principal Payment DelayCombination - Term Extension, Principal Payment Delay and Interest Rate ReductionTotalPercentage of Total Loan TypeWeighted Average Term and Principal Payment ExtensionWeighted Average Interest Rate Reduction
Three months ended June 30, 2024
Commercial$36,303 $— $7,896 $— $44,199 3.6%6 months1.63%
Income producing - commercial real estate— 83,368 — 3,510 86,878 2.9%4 months3.59%
Owner occupied - commercial real estate876 — — — 876 0.1%12 months—%
Construction - commercial and residential— 11,012 — — 11,012 1.0%9 months—%
Total$37,179 $94,380 $7,896 $3,510 $142,965 
Six months ended June 30, 2024:
Commercial$36,303 $— 7,896 $— $44,199 3.6%
8 months
1.63%
Income producing - commercial real estate— 119,252 — 3,510 122,762 2.9%
4 months
3.59%
Owner occupied - commercial real estate876 — — — 876 0.1%
12 months
—%
Construction - commercial and residential— 11,012 — — 11,012 1.0%
9 months
—%
Total$37,179 $130,264 $7,896 $3,510 $178,849 
June 30, 2023
(dollars in thousands)Term ExtensionCombination - Term Extension and Principal Payment DelayCombination - Interest Rate Reduction and Principal Payment DelayCombination - Term Extension, Principal Payment Delay and Interest Rate ReductionTotalPercentage of Total Loan TypeWeighted Average Term and Principal Payment ExtensionWeighted Average Interest Rate Reduction
Three months ended June 30, 2023
Commercial$30,833 $— $— $— $— $30,833 2.2%
3 months
—%
Income producing - commercial real estate— 55,603 — 74,026 129,629 3.2%3 months2.90%
Owner occupied - commercial real estate— 19,170 — — 19,170 1.7%3 months—%
Construction - commercial and residential6,971 — — — 6,971 0.8%
6 months
—%
Total$37,804 $74,773 $— $74,026 $186,603 
Six months ended June 30, 2023:
Commercial$30,833 $— $— $— $30,833 2.2%5 months—%
Income producing - commercial real estate7,184 57,823 — 74,026 139,033 3.4%5 months2.90%
Owner occupied - commercial real estate— 19,170 — — 19,170 1.7%6 months—%
Construction - commercial and residential6,971 — — — 6,971 0.8%6 months—%
Total$44,988 $76,993 $— $74,026 $196,007 

The following table presents the performance of HFI loans modified during the prior twelve months to borrowers experiencing financial difficulty:
June 30, 2024
Payment Status (Amortized Cost Basis)
(dollars in thousands)Current30-89 Days Past DueNonaccrual
Commercial$48,981 $3,447 $— 
Income producing - commercial real estate120,954 — 47,234 
Owner occupied - commercial real estate876 — 19,130 
Real estate mortgage - residential— — — 
Construction - commercial and residential11,012 — — 
Total$181,823 $3,447 $66,364 
Schedule of Financing Receivable, Amortized Cost Basis of Loan Had a Payment Default
The following table presents the amortized cost basis of HFI loans that were experiencing payment default at June 30, 2024 and were modified in the twelve months prior to that default to borrowers experiencing financial difficulty:
June 30, 2024
Amortized Cost Basis
(dollars in thousands)Term ExtensionCombination - Term Extension and Principal Payment DelayCombination - Term Extension, Principal Payment Delay and Interest Rate Reduction
Commercial$3,447 $— $— 
Income producing - commercial real estate— 47,234 — 
Owner occupied - commercial real estate— 19,130 — 
Construction - commercial and residential— — — 
Total$3,447 $66,364 $—