XML 43 R27.htm IDEA: XBRL DOCUMENT v3.24.3
Loans and Allowance for Credit Losses (Tables)
9 Months Ended
Sep. 30, 2024
Receivables [Abstract]  
Schedule of Loans, Net of Unamortized Net Deferred Fees
HFI Loans, net of unamortized deferred fees and costs, at September 30, 2024 and December 31, 2023 are summarized by portfolio segment as follows:
September 30, 2024December 31, 2023
(dollars in thousands, except amounts in the footnote)Amount%Amount%
Commercial$1,154,349 14 %$1,473,766 18 %
PPP loans348 — %528 — %
Income-producing - commercial real estate4,155,120 52 %4,094,614 51 %
Owner-occupied - commercial real estate1,276,240 16 %1,172,239 15 %
Real estate mortgage - residential57,223 %73,396 %
Construction - commercial and residential1,174,591 15 %969,766 12 %
Construction - C&I (owner-occupied)100,662 %132,021 %
Home equity51,567 %51,964 %
Other consumer169 — %401 — %
Total loans7,970,269 100 %7,968,695 100 %
Less: allowance for credit losses(111,867)(85,940)
Net loans (1)
$7,858,402 $7,882,755 
(1)Excludes accrued interest receivable of $43.4 million and $45.3 million at September 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 nine months ended September 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 September 30, 2024
Allowance for credit losses:
Balance at beginning of period$21,011 $53,251 $15,641 $750 $13,510 $1,431 $677 $30 106,301 
Loans charged-off(1,563)— (3,800)— — — — (17)(5,380)
Recoveries of loans previously charged-off53 — 24 — — — — — 77 
Net loans (charged-off) recovered(1,510)— (3,776)— — — — (17)(5,303)
Provision for (reversal of) credit losses802 61 8,206 (12)1,907 (134)23 16 10,869 
Ending balance$20,303 $53,312 $20,071 $738 $15,417 $1,297 $700 $29 $111,867 
Nine Months Ended September 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(4,150)(21,329)(3,800)— (129)— — (88)(29,496)
Recoveries of loans previously charged-off220 185 71 — — — — — 476 
Net loans (charged-off) recovered(3,930)(21,144)(3,729)— (129)— — (88)(29,020)
Provision for (reversal of) credit losses6,409 34,406 9,467 (123)5,348 (695)43 92 54,947 
Ending balance$20,303 $53,312 $20,071 $738 $15,417 $1,297 $700 $29 $111,867 
Three Months Ended September 30, 2023
Allowance for credit losses:
Balance at beginning of period$15,374 $38,486 $12,805 $811 $8,018 $1,914 $595 $26 $78,029 
Loans charged-off(467)— — — — — — — (467)
Recoveries of loans previously charged-off103 — 23 — — — — 127 
Net loans (charged-off) recovered(364)— 23 — — — — (340)
Provision for (reversal of) credit losses1,327 2,207 1,424 53 615 (20)39 (2)5,643 
Ending balance$16,337 $40,693 $14,252 $864 $8,633 $1,894 $634 $25 $83,332 
Nine Months Ended September 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(1,828)(5,306)— — (136)— — (50)(7,320)
Recoveries of loans previously charged-off335 — 31 — 34 — — 406 
Net loans (charged-off) recovered(1,493)(5,306)31 — (102)— — (44)(6,914)
Provision for (reversal of) credit losses2,175 10,311 1,519 (105)1,540 288 79 (5)15,802 
Ending balance$16,337 $40,693 $14,252 $864 $8,633 $1,894 $634 $25 $83,332 
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 September 30, 2024 and December 31, 2023:
September 30, 2024December 31, 2023
Business/OtherBusiness/Other
(dollars in thousands)AssetsReal EstateAssetsReal Estate
Commercial$439 $1,817 $1,674 $1,240 
Income-producing - commercial real estate39,205 55,077 1,754 39,172 
Owner-occupied - commercial real estate— 37,732 — 19,836 
Real estate mortgage - residential— — — 1,692 
Construction - commercial and residential— — — 525 
Home equity— 257 — 242 
Total$39,644 $94,883 $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
September 30, 2024
Commercial
Pass$141,608 $27,799 $140,443 $121,922 $120,991 $67,565 $457,999 $5,967 $1,084,294 
Special Mention7,312 — — — — — 3,014 — 10,326 
Substandard11,401 7,860 1,948 220 — — 30,296 8,004 59,729 
Total160,321 35,659 142,391 122,142 120,991 67,565 491,309 13,971 1,154,349 
YTD gross charge-offs(4,100)— — — — — — (50)(4,150)
PPP loans
Pass— — 348 — — — — — 348 
Income producing - commercial real estate
Pass1,374,777 178,968 601,123 807,962 311,981 93,934 222,568 27,526 3,618,839 
Special Mention211,617 91,610 — — — — — — 303,227 
Substandard222,554 — — — — — 10,500 — 233,054 
Total1,808,948 270,578 601,123 807,962 311,981 93,934 233,068 27,526 4,155,120 
YTD gross charge-offs(20,943)(386)— — — — — — (21,329)
Owner occupied - commercial real estate
Pass650,594 33,225 220,650 47,551 138,686 76,133 509 — 1,167,348 
Special Mention51,430 — — — — — — — 51,430 
Substandard56,208 1,254 — — — — — — 57,462 
Total758,232 34,479 220,650 47,551 138,686 76,133 509 — 1,276,240 
YTD Gross Charge-offs(3,800)— — — — — — — — (3,800)
Real estate mortgage - residential
Pass22,324 2,450 14,340 12,235 5,874 — — — 57,223 
Total22,324 2,450 14,340 12,235 5,874 — — — 57,223 
YTD Gross Charge-offs— — — — — — — — — 
Construction - commercial and residential
Pass26,733 8,614 238,650 564,369 161,581 6,546 127,331 — 1,133,824 
Substandard6,141 29,737 4,889 — — — — — 40,767 
Total32,874 38,351 243,539 564,369 161,581 6,546 127,331 — 1,174,591 
YTD gross charge-offs(129)— — — — — — — (129)
Construction - C&I (owner occupied)
Pass6,212 49,996 — 35,098 8,514 — 842 — 100,662 
Total6,212 49,996 — 35,098 8,514 — 842 — 100,662 
Home equity
Pass1,481 71 35 116 — — 49,175 400 51,278 
Substandard62 — 227 — — — — — 289 
Total1,543 71 262 116 — — 49,175 400 51,567 
Other consumer
Pass— — — — 69 96 169 
Total— — — — 69 96 169 
YTD gross charge-offs(87)— — — — — — (1)(88)
Total recorded investment$2,790,457 $431,584 $1,222,653 $1,589,473 $747,627 $244,247 $902,330 $41,898 $7,970,269 
Total YTD gross charge-offs$(29,059)$(386)$— $— $— $— $— $(51)$(29,496)
(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 
Total— — — 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 
YTD Gross Charge-offs— — — — — — — — — 
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 
YTD Gross Charge-offs— — — — — — — — — 
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 
YTD Gross Charge-offs— — — — — — — — — 
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 amortized cost basis as of September 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
September 30, 2024
Commercial$1,479 $451 $1,930 
Income producing - commercial real estate47,224 47,058 94,282 
Owner occupied - commercial real estate642 37,088 37,730 
Real estate mortgage - residential— 172 172 
Construction - commercial and residential— — — 
Home equity257 — 257 
Total (1)
$49,602 $84,769 $134,371 
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 $5.9 million and $4.1 million would have been recorded for the nine months ended September 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 nine months ended September 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 September 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
September 30, 2024
Commercial$66 $17,996 $— $18,062 $1,134,357 $1,930 $1,154,349 
PPP loans— — — — 348 — 348 
Income producing - commercial real estate8,413 26,159 — 34,572 4,026,266 94,282 4,155,120 
Owner occupied - commercial real estate2,566 — — 2,566 1,235,944 37,730 1,276,240 
Real estate mortgage - residential— — — — 57,051 172 57,223 
Construction - commercial and residential1,031 — — 1,031 1,173,560 — 1,174,591 
Construction - C&I (owner occupied)— — — — 100,662 — 100,662 
Home equity106 — — 106 51,204 257 51,567 
Other consumer— — 168 — 169 
Total$12,182 $44,156 $— $56,338 $7,779,560 $134,371 $7,970,269 
(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 September 30, 2024 and 2023 and the financial effect of HFI loans modified to borrowers experiencing financial difficulty during the three and nine months ended September 30, 2024 and 2023:
September 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 September 30, 2024
Commercial$11,328 $28,776 $— $— $40,104 3.5%10 months—%
Income producing - commercial real estate27,535 69,023 — — 96,558 2.3%12 months—%
Owner occupied - commercial real estate— — — — — —%—%
Construction - commercial and residential— — — — — —%—%
Total$38,863 $97,799 $— $— $136,662 
Nine months ended September 30, 2024:
Commercial$27,325 $28,776 7,831 $— $63,932 5.5%13 months1.63%
Income producing - commercial real estate27,535 171,851 — 3,513 202,899 4.9%10 months3.59%
Owner occupied - commercial real estate874 — — — 874 0.1%12 months—%
Construction - commercial and residential— 11,030 — — 11,030 0.9%9 months—%
Total$55,734 $211,657 $7,831 $3,513 $278,735 


September 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 September 30, 2023:
Commercial$29,898 $— $— $— $29,898 2.1 %4 months— %
Income producing - commercial real estate7,190 55,649 — 113,833 176,672 4.3 %10 months1.89 %
Owner occupied - commercial real estate— 19,125 — — 19,125 1.6 %3 months— %
Total$37,088 $74,774 $— $113,833 $225,695 
Nine months ended September 30, 2023:
Commercial$36,969 $— $— $— $36,969 2.6 %7 months— %
Income producing - commercial real estate7,190 57,808 — 113,833 178,831 4.3 %13 months2.55 %
Owner occupied - commercial real estate— 19,125 — — 19,125 1.6 %9 months— %
Construction - commercial and residential7,093 — — — 7,093 0.8 %6 months— %
Total$51,252 $76,933 $— $113,833 $242,018 

The following table presents the performance of HFI loans modified during the prior twelve months to borrowers experiencing financial difficulty:
September 30, 2024
Payment Status (Amortized Cost Basis)
(dollars in thousands)Current30-89 Days Past DueNonaccrual
Commercial$60,611 $3,321 $— 
Income producing - commercial real estate158,916 12,371 57,558 
Owner occupied - commercial real estate874 — — 
Real estate mortgage - residential— — — 
Construction - commercial and residential11,030 — — 
Total$231,431 $15,692 $57,558 
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 as of September 30, 2024 and were modified in the twelve months prior to that default to borrowers experiencing financial difficulty:
September 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$3,321 $— $— 
Income producing - commercial real estate— 69,929 — 
Owner occupied - commercial real estate— — — 
Construction - commercial and residential— — — 
Total$3,321 $69,929 $—