XML 48 R27.htm IDEA: XBRL DOCUMENT v3.25.3
Loans and Allowance for Credit Losses (Tables)
9 Months Ended
Sep. 30, 2025
Receivables [Abstract]  
Summary of Financing Receivables
The following table provides information about the principal classes of the loan portfolio at September 30, 2025 and December 31, 2024.
($ in thousands)September 30, 2025% of Total LoansDecember 31, 2024% of Total Loans
Commercial real estate$2,642,601 54.12 %$2,557,806 53.60 %
Residential real estate1,383,348 28.33 1,329,406 27.85 
Construction352,116 7.21 335,999 7.04 
Commercial221,598 4.54 237,932 4.99 
Consumer278,242 5.70 303,746 6.37 
Credit cards5,064 0.10 7,099 0.15 
Total loans4,882,969 100.00 %4,771,988 100.00 %
Less: allowance for credit losses(59,554)(57,910)
Total loans, net$4,823,415 $4,714,078 
Summary of Financing Receivable, Nonaccrual
The following tables provide information on amortized cost basis on nonaccrual loans by loan class as of September 30, 2025 and December 31, 2024.
($ in thousands)Nonaccrual With No Allowance For Credit LossNonaccrual With An Allowance For Credit LossTotal Nonaccrual Loans
September 30, 2025
Nonaccrual loans:
Commercial real estate$8,100 $2,062 $10,162 
Residential real estate9,362 547 9,909 
Construction52  52 
Commercial 2,410 1,279 3,689 
Consumer518  518 
Credit cards 48 48 
Total$20,442 $3,936 $24,378 
Interest income $359 $62 $421 
($ in thousands)Nonaccrual With No Allowance For Credit LossNonaccrual With An Allowance For Credit LossTotal Nonaccrual Loans
December 31, 2024
Nonaccrual loans:
Commercial real estate$8,192 $2,194 $10,386 
Residential real estate6,741 873 7,614 
Construction360 — 360 
Commercial458 549 1,007 
Consumer761 712 1,473 
Credit cards— 168 168 
Total$16,512 $4,496 $21,008 
Interest income$274 $65 $339 
($ in thousands)Nonaccrual Delinquent LoansNonaccrual Current LoansTotal Nonaccrual Loans
September 30, 2025
Nonaccrual loans:
Commercial real estate$2,991 $7,171 $10,162 
Residential real estate4,396 5,513 9,909 
Construction52  52 
Commercial172 3,517 3,689 
Consumer30 488 518 
Credit cards 48 48 
Total$7,641 $16,737 $24,378 
($ in thousands)Nonaccrual Delinquent LoansNonaccrual Current LoansTotal Nonaccrual Loans
December 31, 2024
Nonaccrual loans:
Commercial real estate$7,268 $3,118 $10,386 
Residential real estate3,979 3,635 7,614 
Construction360 — 360 
Commercial70 937 1,007 
Consumer1,431 42 1,473 
Credit cards146 22 168 
Total$13,254 $7,754 $21,008 
Summary of Financing Receivable Credit Quality Indicators
The following table provides information on loan risk ratings as of September 30, 2025 and gross write-offs during the nine months ended September 30, 2025.
Term Loans by Origination YearRevolving LoansRevolving Converted to Term LoansTotal
($ in thousands)Prior20212022202320242025
September 30, 2025
Commercial real estate
Pass$969,316 $399,232 $549,420 $255,268 $140,264 $201,680 $16,859 $27,384 $2,559,423 
Special mention15,429 2,905 34,190 346 — — — — 52,870 
Substandard23,069 5,268 735 — 295 — 941 — 30,308 
Total$1,007,814 $407,405 $584,345 $255,614 $140,559 $201,680 $17,800 $27,384 $2,642,601 
Gross charge-offs$(109)$— $— $— $— $— $— $— $(109)
Residential real estate
Pass$330,559 $187,331 $281,330 $220,723 $123,221 $84,798 $126,646 $703 $1,355,311 
Special mention1,730 14,860 — — — — — — 16,590 
Substandard7,755 1,691 272 396 — — 1,333 — 11,447 
Total$340,044 $203,882 $281,602 $221,119 $123,221 $84,798 $127,979 $703 $1,383,348 
Gross charge-offs$(4)$— $— $— $— $— $(45)$— $(49)
Construction
Pass$32,373 $7,395 $23,910 $35,391 $134,353 $98,992 $18,775 $631 $351,820 
Special mentions— — — — — — — — — 
Substandard52 — — — — 244 — — 296 
Total$32,425 $7,395 $23,910 $35,391 $134,353 $99,236 $18,775 $631 $352,116 
Gross charge-offs$— $— $— $— $— $— $— $— $— 
Commercial
Pass$28,427 $26,853 $22,025 $25,952 $32,990 $21,407 $54,883 $1,671 $214,208 
Special mention110 38 125 115 82 57 1,010 — 1,537 
Substandard483 1,117 1,327 556 — — 2,231 139 5,853 
Total$29,020 $28,008 $23,477 $26,623 $33,072 $21,464 $58,124 $1,810 $221,598 
Gross charge-offs$(51)$— $— $(329)$— $— $(31)$(31)$(442)
Consumer
Pass$8,369 $49,271 $94,831 $45,560 $35,514 $43,354 $825 $— $277,724 
Special mention— — — — — — — — — 
Substandard19 61 408 28 — — — 518 
Total$8,371 $49,290 $94,892 $45,968 $35,542 $43,354 $825 $— $278,242 
Gross charge-offs$(359)$(99)$(1,538)$(136)$(314)$— $(16)$— $(2,462)
Total
Pass$1,369,044 $670,082 $971,516 $582,894 $466,342 $450,231 $217,988 $30,389 $4,758,486 
Special mention17,269 17,803 34,315 461 82 57 1,010 — 70,997 
Substandard31,361 8,095 2,395 1,360 323 244 4,505 139 48,422 
Total loans by risk category$1,417,674 $695,980 $1,008,226 $584,715 $466,747 $450,532 $223,503 $30,528 $4,877,905 
Total gross charge-offs$(523)$(99)$(1,538)$(465)$(314)$ $(92)$(31)$(3,062)
The following table presents the amortized cost in credit card loans based on performing status and gross charge-off as of September 30, 2025 and gross write-offs during the nine months ended September 30, 2025. Nonperforming loans consisted of nonaccrual loans and loans past due 90 days or more and still accruing.
Term Loans by Origination YearRevolving LoansRevolving Converted to Term LoansTotal
($ in thousands)Prior20212022202320242025
September 30, 2025
Credit cards
Performing$— $— $— $— $— $— $5,016 $— $5,016 
Nonperforming— — — — — — 48 — 48 
Total$— $— $— $— $— $— $5,064 $— $5,064 
Gross charge-offs$— $— $— $— $— $— $(525)$— $(525)
Total loans evaluated by performing status$— $— $— $— $— $— $5,064 $— $5,064 
Total gross charge-offs$(523)$(99)$(1,538)$(465)$(314)$— $(617)$(31)$(3,587)
Total recorded investment$1,417,674 $695,980 $1,008,226 $584,715 $466,747 $450,532 $228,567 $30,528 $4,882,969 
Summary of Aging of Loan Portfolio
The following table provides information on loan risk ratings as of December 31, 2024 and gross write-offs during the year ended December 31, 2024.
Term Loans by Origination YearRevolving
Loans
Revolving
Converted to
Term Loans
Total
($ in thousands)Prior20202021202220232024
December 31, 2024
Commercial real estate
Pass$822,391 $297,098 $435,084 $534,936 $250,482 $136,891 $24,966 $14,084 $2,515,932 
Special mention7,514 — 2,964 19,746 — — 417 — $30,641 
Substandard7,684 — 2,991 — — — 558 — 11,233 
Total$837,589 $297,098 $441,039 $554,682 $250,482 $136,891 $25,941 $14,084 $2,557,806 
Gross charge-offs$— $— $— $— $— $— $— $— $— 
Residential real estate
Pass$291,306 $78,568 $211,938 $295,402 $220,753 $101,005 $119,367 $613 $1,318,952 
Special mention1,529 518 — — — — — — 2,047 
Substandard5,414 — 1,342 290 885 — 476 — 8,407 
Total$298,249 $79,086 $213,280 $295,692 $221,638 $101,005 $119,843 $613 $1,329,406 
Gross charge-offs$(1)$— $— $— $— $— $— $— $(1)
Construction
Pass$31,884 $8,191 $8,628 $56,685 $70,232 $131,383 $26,785 $1,851 $335,639 
Special mentions— — — — — — — — — 
Substandard360 — — — — — — — 360 
Total$32,244 $8,191 $8,628 $56,685 $70,232 $131,383 $26,785 $1,851 $335,999 
Gross charge-offs$— $— $(12)$— $— $— $— $— $(12)
Commercial
Pass$25,214 $11,088 $40,817 $29,142 $29,458 $39,489 $57,982 $874 $234,064 
Special mention116 — — — — — 703 11 830 
Substandard515 — 1,257 500 — 257 501 3,038 
Total$25,845 $11,088 $40,825 $30,399 $29,958 $39,489 $58,942 $1,386 $237,932 
Gross charge-offs$(54)$(11)$— $(56)$(69)$— $— $— $(190)
Consumer
Pass$1,315 $10,469 $60,718 $114,639 $61,652 $52,798 $682 $— $302,273 
Special mention— — — — — — — — — 
Substandard— 48 860 563 — — — 1,473 
Total$1,317 $10,469 $60,766 $115,499 $62,215 $52,798 $682 $— $303,746 
Gross charge-offs$(1,287)$(12)$(389)$(1,764)$(177)$— $(17)$— $(3,646)
Total
Pass$1,172,110 $405,414 $757,185 $1,030,804 $632,577 $461,566 $229,782 $17,422 $4,706,860 
Special mention9,159 $518 $2,964 $19,746 $— $— $1,120 $11 33,518 
Substandard13,975 — 4,389 2,407 1,948 — 1,291 501 24,511 
Total loans by risk
category
$1,195,244 $405,932 $764,538 $1,052,957 $634,525 $461,566 $232,193 $17,934 $4,764,889 
Total gross
charge-offs
$(1,342)$(23)$(401)$(1,820)$(246)$— $(17)$— $(3,849)
The following table presents the amortized cost in credit card loans based on performing status and gross charge-off as of December 31, 2024 and gross write-offs during the year ended December 31, 2024. Nonperforming loans consisted of nonaccrual loans and loans past due 90 days or more and still accruing.
Term Loans by Origination YearRevolving
Loans
Revolving
Converted to
Term Loans
Total
($ in thousands)Prior20202021202220232024
December 31, 2024
Credit cards
Performing$— $— $— $— $— $— $6,931 $— $6,931 
Nonperforming— — — — — — 168 — 168 
Total$— $— $— $— $— $— $7,099 $— $7,099 
Gross charge-offs$— $— $— $— $— $— $(584)$— $(584)
Total loans evaluated
by performing status
$— $— $— $— $— $— $7,099 $— $7,099 
Total gross charge-offs$— $— $— $— $— $— $(584)$— $(584)
Total recorded
investment
$1,195,244 $405,932 $764,538 $1,052,957 $634,525 $461,566 $239,292 $17,934 $4,771,988 
The following tables provide information on the aging of the Company’s loan portfolio as of September 30, 2025 and December 31, 2024.
($ in thousands)30‑59 Days Past Due60‑89 Days Past Due90 Days Past Due and Still Accruing30-89 Days Past Due and Not Accruing90 Days Past Due and Not AccruingTotal Past DueCurrent Accrual LoansCurrent Nonaccrual LoansTotal
September 30, 2025
Commercial real estate$1,594 $ $ $2,512 $479 $4,585 $2,630,845 $7,171 $2,642,601 
Residential real estate1,972 414 128 1,869 2,527 6,910 1,370,925 5,513 1,383,348 
Construction82    52 134 351,982  352,116 
Commercial9   8 164 181 217,900 3,517 221,598 
Consumer1,356 103 1 15 15 1,490 276,264 488 278,242 
Credit cards4 25 24   53 4,963 48 5,064 
Total$5,017 $542 $153 $4,404 $3,237 $13,353 $4,852,879 $16,737 $4,882,969 
Percent of total loans0.1 %0.0 %0.0 %0.1 %0.1 %0.3 %99.4 %0.3 %100.0 %
($ in thousands)30‑59 days Past Due60‑89 Days Past Due90 Days Past Due and Still Accruing30-89 Days Past Due and Not Accruing90 Days Past Due and Not AccruingTotal Past DueCurrent Accrual LoansCurrent Nonaccrual LoansTotal
December 31, 2024
Commercial real estate$75 $— $— $2,328 $4,940 $7,343 $2,547,345 $3,118 $2,557,806 
Residential real estate3,828 246 127 655 3,324 8,180 1,317,591 3,635 1,329,406 
Construction30 — — — 360 390 335,609 — 335,999 
Commercial152 — — 70 224 236,771 937 237,932 
Consumer4,068 55 — 1,180 251 5,554 298,150 42 303,746 
Credit cards161 190 167 — 146 664 6,413 22 7,099 
Total$8,314 $493 $294 $4,163 $9,091 $22,355 $4,741,879 $7,754 $4,771,988 
Percent of total loans0.2 %0.0 %0.0 %0.1 %0.2 %0.5 %99.4 %0.2 %100.0 %
Summary of Consolidated Allowance for Credit Losses on Financing Receivables
The following tables provide a summary of the activity in the ACL allocated by loan class for the three and nine months ended September 30, 2025 and 2024. Allocation of a portion of the allowance to one loan class does not preclude its availability to absorb losses from other loan classes.
($ in thousands)Beginning BalanceCharge-offsRecoveriesProvisionsEnding Balance
Three Months Ended September 30, 2025
Commercial real estate$21,662 $(109)$ $(484)$21,069 
Residential real estate21,720 (49)190 949 22,810 
Construction5,805   416 6,221 
Commercial2,870 (440)5 1,207 3,642 
Consumer6,188 (1,382)54 842 5,702 
Credit cards238 (94) (34)110 
Total$58,483 $(2,074)$249 $2,896 $59,554 

($ in thousands)Beginning BalanceCharge-offsRecoveriesProvisionsEnding
Balance
Three Months Ended September 30, 2024
Commercial real estate$22,984 $— $— $115 $23,099 
Residential real estate20,500 — 1,206 21,707 
Construction3,471 — (578)2,894 
Commercial2,866 (154)512 3,225 
Consumer8,145 (1,015)88 36 7,254 
Credit cards512 (210)— 188 490 
Total$58,478 $(1,379)$91 $1,479 $58,669 
($ in thousands)Beginning
Balance
Charge-offsRecoveriesProvisionsEnding
Balance
Nine Months Ended September 30, 2025
Commercial real estate$22,846 $(109)$78 $(1,746)$21,069 
Residential real estate21,776 (49)193 890 22,810 
Construction2,854  1 3,366 6,221 
Commercial3,138 (442)92 854 3,642 
Consumer6,889 (2,462)195 1,080 5,702 
Credit cards407 (525) 228 110 
Total$57,910 $(3,587)$559 $4,672 $59,554 

($ in thousands)Beginning BalanceCharge-offsRecoveriesProvisionsEnding
Balance
Nine Months Ended September 30, 2024
Commercial real estate$23,015 $— $— $84 $23,099 
Residential real estate19,909 (1)51,794 21,707 
Construction3,935 (12)7(1,036)2,894 
Commercial2,671 (177)4727 3,225 
Consumer7,601 (2,401)2321,822 7,254 
Credit cards220 (405)666 490 
Total$57,351 $(2,996)$257 $4,057 $58,669 
Summary of Financing Receivable, Collateral Dependent Loans
The following tables present the amortized cost basis of collateral-dependent loans by loan portfolio segment.
September 30, 2025
($ in thousands)Real Estate CollateralOther CollateralTotal
Commercial real estate$10,162 $ $10,162 
Residential real estate9,909  9,909 
Construction52  52 
Commercial 3,689 3,689 
Consumer 518 518 
Total$20,123 $4,207 $24,330 
December 31, 2024
($ in thousands)Real Estate CollateralOther CollateralTotal
Commercial real estate$10,386 $— $10,386 
Residential real estate7,614 — 7,614 
Construction360 — 360 
Commercial— 1,007 1,007 
Consumer— 1,473 1,473 
Total$18,360 $2,480 $20,840 
Summary of Servicing Assets at Fair Value
The following table presents activity in MSRs for the three and nine months ended September 30, 2025.
($ in thousands)Three Months Ended
September 30, 2025
Nine Months Ended
September 30, 2025
Beginning balance$5,396 $5,874 
Net additions54 111 
Amortization expense(157)(362)
Other (330)
Ending balance$5,293 $5,293