XML 41 R31.htm IDEA: XBRL DOCUMENT v3.25.3
Loans, net and allowance for credit losses (Tables)
9 Months Ended
Sep. 30, 2025
Loans, net and allowance for credit losses  
Schedule of major classifications of loans outstanding

(Dollars in thousands)

    

September 30, 2025

    

December 31, 2024

Commercial

Commercial and industrial

$

664,615

$

648,102

Municipal

196,469

187,918

Total

861,084

836,020

Real estate

Commercial

2,278,746

 

2,294,113

Residential

588,519

 

551,383

Total

2,867,265

2,845,496

Consumer

Indirect auto

100,298

117,914

Consumer other

14,212

 

14,955

Total

114,510

132,869

Equipment financing

173,508

179,120

Total

$

4,016,367

$

3,993,505

Schedule of changes in allowance for loan losses account by major classification of loans

September 30, 2025

    

    

Real estate

Equipment

(Dollars in thousands)

    

Commercial

    

Municipal

    

Commercial

    

Residential

    

Consumer

    

Financing

    

Total

 

Allowance for credit losses:

Beginning Balance July 1, 2025

$

6,223

$

1,446

$

20,620

$

5,006

$

2,181

$

5,414

$

40,890

Charge-offs

 

(95)

 

(151)

 

(243)

 

(489)

Recoveries

 

12

 

116

 

20

 

109

 

23

 

280

(Credits) provisions

 

(487)

 

(43)

 

569

 

(285)

 

(346)

 

(246)

 

(838)

Ending balance

$

5,748

$

1,403

$

21,210

$

4,741

$

1,793

$

4,948

$

39,843

September 30, 2024

Real estate

Equipment

(Dollars in thousands)

    

Commercial

    

Municipal

    

Commercial

    

Residential

Consumer

Financing

Total

 

Allowance for credit losses:

Beginning Balance July 1, 2024

$

2,171

$

711

$

15,156

$

4,230

$

855

$

$

23,123

Merger-related adjustments - Non PCD Loans

2,259

502

4,149

1,785

1,470

4,163

14,328

Merger-related adjustments PCD Loans

337

71

371

468

320

274

1,841

Charge-offs

 

(5)

 

 

(26)

 

 

(444)

 

(58)

 

(533)

Recoveries

 

10

 

 

70

 

4

 

310

 

58

 

452

(Credits) provisions

 

(162)

 

(321)

 

2,172

 

(1,241)

 

(528)

 

210

 

130

Ending balance

$

4,610

  

$

963

  

$

21,892

$

5,246

$

1,983

$

4,647

$

39,341

  

September 30, 2025

  

Real estate  

Equipment

(Dollars in thousands)

    

Commercial

    

Municipal

    

Commercial  

    

Residential  

    

Consumer  

    

Financing

    

Total

Allowance for credit losses:

  

Beginning Balance January 1, 2025

  

$

6,004

$

1,072

$

21,804

$

4,924

$

2,540

$

5,432

$

41,776

Charge-offs

  

 

(572)

(157)

(92)

(797)

(1,255)

(2,873)

Recoveries

  

 

317

682

85

427

306

1,817

Provisions (Credits)

  

 

(1)

331

(1,119)

(176)

(377)

465

(877)

Ending balance

  

$

5,748

  

$

1,403

  

$

21,210

$

4,741

$

1,793

$

4,948

$

39,843

September 30, 2024

Real estate  

Equipment

(Dollars in thousands)

    

Commercial

    

Municipal

    

Commercial  

    

Residential  

Consumer  

Financing

Total

Allowance for credit losses:

Beginning Balance January 1, 2024

$

2,272

$

788

$

14,153

$

3,782

$

900

$

$

21,895

Merger-related adjustments - Non PCD Loans

2,259

502

4,149

1,785

1,470

4,163

14,328

Merger-related adjustments PCD Loans

337

71

371

468

320

274

1,841

Charge-offs

 

(51)

 

 

(27)

 

 

(640)

 

(58)

 

(776)

Recoveries

 

90

 

 

70

 

8

 

393

 

58

 

619

(Credits) provisions

 

(297)

 

(398)

 

3,176

 

(797)

 

(460)

 

210

 

1,434

Ending balance

$

4,610

$

963

$

21,892

$

5,246

$

1,983

$

4,647

$

39,341

Schedule of information concerning nonaccrual loans by major loan classification

September 30, 2025

  

  

Real estate

Equipment

(Dollars in thousands)

    

Commercial

    

Municipal

    

Commercial

    

Residential

    

Consumer

    

Financing

    

Total

Allowance for credit losses:

 

  

 

  

Ending balance

$

5,748

$

1,403

$

21,210

  

$

4,741

$

1,793

$

4,948

$

39,843

Ending balance: individually evaluated

 

 

402

 

697

67

561

 

1,727

Ending balance: collectively evaluated

 

5,346

1,403

20,513

4,674

1,793

4,387

38,116

Loans receivable:

Ending balance

$

664,615

$

196,469

$

2,278,746

  

$

588,519

$

114,510

$

173,508

$

4,016,367

Individually evaluated - collateral dependent - real estate

 

1,473

7,714

2,660

 

11,847

Individually evaluated - collateral dependent - non-real estate

663

1,726

2,389

Collectively evaluated

662,479

196,469

2,271,032

585,859

114,510

171,782

4,002,131

December 31, 2024

  

  

Real estate

Equipment

(Dollars in thousands)

    

Commercial

    

Municipal

    

Commercial

    

Residential

    

Consumer

    

Financing

    

Total

Allowance for loan losses:

 

  

 

  

Ending balance

$

6,004

$

1,072

$

21,804

  

$

4,924

$

2,540

$

5,432

$

41,776

Ending balance: individually evaluated for impairment

 

 

325

 

190

434

 

949

Ending balance: collectively evaluated for impairment

 

$

5,679

$

1,072

$

21,614

$

4,924

$

2,540

$

4,998

$

40,827

Loans receivable:

Ending balance

648,102

$

187,918

$

2,294,113

  

$

551,383

$

132,869

$

179,120

$

3,993,505

Individually evaluated - collateral dependent - real estate

 

906

15,326

3,212

 

19,444

Individually evaluated - collateral dependent - non-real estate

1,007

284

1,429

2,720

Collectively evaluated

$

646,189

$

187,918

$

2,278,503

$

548,171

$

132,869

$

177,691

$

3,971,341

Schedule of nonaccrual loans

September 30, 2025

Total

Nonaccrual with

Nonaccrual with

Nonaccrual

an Allowance for

no Allowance for

(Dollars in thousands)

    

Loans

Credit Losses

Credit Losses

Commercial

$

1,955

$

1,070

$

885

Municipal

Real estate:

Commercial

 

7,714

 

1,222

 

6,492

Residential

 

2,300

 

 

2,300

Consumer

 

706

 

 

706

Equipment financing

1,711

1,409

302

Total

$

14,386

$

3,701

$

10,685

December 31, 2024

Total

Nonaccrual with

Nonaccrual with

Nonaccrual

an Allowance for

no Allowance for

(Dollars in thousands)

    

Loans

Credit Losses

Credit Losses

Commercial

$

1,907

$

343

$

1,564

Municipal

Real estate:

Commercial

 

15,609

 

2,574

 

13,035

Residential

 

2,809

 

 

2,809

Consumer

 

744

 

 

744

Equipment financing

1,430

819

611

Total

$

22,499

$

3,736

$

18,763

Schedule of major classification of loans portfolio summarized by credit quality

As of September 30, 2025

(Dollars in thousands)

    

2025

    

2024

    

2023

    

2022

    

2021

    

Prior

    

Revolving Loans Amortized Cost Basis

    

Revolving Loans Converted to Term

    

Total

Commercial

Pass

$

64,424

$

66,028

$

59,297

$

65,400

$

52,347

$

109,230

$

229,520

$

272

$

646,518

Special mention

 

661

1,186

1,113

499

43

2,676

1,532

865

 

8,575

Substandard

 

421

524

729

62

7,786

9,522

Total commercial

 

65,085

 

67,214

 

60,831

 

66,423

 

53,119

 

111,968

 

238,838

 

1,137

 

664,615

Municipal

Pass

21,706

4,594

1,328

47,935

95,785

22,479

2,642

 

196,469

Special mention

 

Substandard

 

Total municipal

21,706

 

4,594

 

1,328

 

47,935

 

95,785

 

22,479

 

2,642

 

 

196,469

Commercial real estate

Pass

216,604

150,957

183,586

592,251

465,555

610,483

116

397

 

2,219,949

Special mention

578

925

4,623

25,778

85

 

31,989

Substandard

1,222

3,476

7,902

6,353

7,855

 

26,808

Total commercial real estate

217,182

152,179

187,062

601,078

476,531

644,116

116

482

2,278,746

Residential real estate

Pass

43,831

38,460

41,899

69,329

107,218

154,143

132,490

 

587,370

Special mention

 

Substandard

121

951

77

 

1,149

Total residential real estate

43,831

 

38,460

 

41,899

 

69,329

 

107,339

 

155,094

 

132,567

 

 

588,519

Consumer

Pass

22,345

22,428

27,359

25,462

11,617

3,723

855

 

113,789

Special mention

 

Substandard

36

129

238

177

139

2

 

721

Total consumer

 

22,345

 

22,464

 

27,488

 

25,700

 

11,794

 

3,862

 

857

 

 

114,510

Equipment financing

Pass

40,597

55,340

48,703

25,170

1,058

170,868

Special mention

-

-

137

16

153

Substandard

331

728

564

864

2,487

Total equipment financing

40,928

56,068

49,404

26,050

1,058

173,508

Total Loans

$

411,077

$

340,979

$

368,012

$

836,515

$

745,626

$

937,519

$

375,020

$

1,619

$

4,016,367

Gross charge-offs

Commercial

$

$

$

$

24

$

57

$

491

$

$

$

572

Municipal

Commercial real estate

62

95

157

Residential real estate

92

92

Consumer

153

240

294

72

38

797

Equipment financing

46

34

711

464

1,255

Total Gross charge-offs

$

46

$

187

$

951

$

936

$

129

$

624

$

$

$

2,873

    

    

    

    

    

    

    

    

    

December 31, 2024

(Dollars in thousands)

    

2024

    

2023

    

2022

    

2021

    

2020

    

Prior

    

Revolving Loans Amortized Cost Basis

    

Revolving Loans Converted to Term

    

Total

Commercial

Pass

$

61,657

$

69,329

$

83,123

$

64,488

$

29,950

$

91,906

$

199,737

$

68

$

600,258

Special mention

 

1,273

1,131

686

13,475

2,043

1,261

16,840

 

36,709

Substandard

 

300

854

904

85

597

8,395

11,135

Total commercial

 

62,930

 

70,760

 

84,663

 

78,867

 

32,078

 

93,764

 

224,972

 

68

 

648,102

Municipal

Pass

5,072

6,254

50,886

99,064

9,932

13,816

2,894

 

187,918

Special mention

 

Substandard

 

Total municipal

5,072

 

6,254

 

50,886

 

99,064

 

9,932

 

13,816

 

2,894

 

 

187,918

Commercial real estate

Pass

161,186

196,779

651,254

525,233

156,970

538,905

 

2,230,327

Special mention

1,231

46

2,724

4,361

1,635

24,951

 

34,948

Substandard

3,276

8,883

1,106

1,704

13,869

 

28,838

Total commercial real estate

162,417

200,101

662,861

530,700

160,309

577,725

2,294,113

Residential real estate

Pass

39,488

45,172

77,862

123,154

50,831

106,877

105,867

67

 

549,318

Special mention

 

Substandard

126

296

1,565

78

 

2,065

Total residential real estate

39,488

 

45,172

 

77,862

 

123,280

 

51,127

 

108,442

 

105,945

 

67

 

551,383

Consumer

Pass

28,872

38,223

38,668

18,963

4,132

2,495

853

 

132,206

Special mention

 

Substandard

65

156

209

124

43

64

2

 

663

Total consumer

 

28,937

 

38,379

 

38,877

 

19,087

 

4,175

 

2,559

 

855

 

 

132,869

Equipment financing

Pass

67,100

66,341

39,323

4,259

177,023

Special mention

261

125

386

Substandard

697

1,014

1,711

Total equipment financing

67,100

67,299

40,462

4,259

179,120

Total Loans

$

365,944

$

427,965

$

955,611

$

855,257

$

257,621

$

796,306

$

334,666

$

135

$

3,993,505

Gross charge-offs

Commercial

$

$

41

$

$

2

$

$

8

$

$

$

51

Municipal

Commercial real estate

282

282

Residential real estate

Consumer

90

245

255

183

32

87

892

Equipment Financing

551

109

660

Total gross charge-offs

$

90

$

837

$

364

$

185

$

32

$

377

$

$

$

1,885

Schedule of major classifications of loans by past due status

    

September 30, 2025

 

    

    

    

Greater

    

    

    

    

Loans > 90

 

30-59 Days

60-89 Days

than 90

Total Past

Days and

 

(Dollars in thousands)

Past Due  

Past Due  

Days  

Due  

Current  

Total Loans  

Accruing  

 

Commercial

$

1,064

$

168

$

2,211

$

3,443

$

661,172

$

664,615

$

496

Municipal

196,469

196,469

Real estate:

Commercial

 

1,021

92

 

3,816

 

4,929

 

2,273,817

 

2,278,746

Residential

 

962

842

1,614

 

3,419

 

585,100

 

588,519

354

Consumer

 

2,341

695

 

398

 

3,434

 

111,076

 

114,510

 

36

Equipment financing

878

982

522

2,382

171,126

173,508

Total

$

6,266

$

2,779

$

8,561

$

17,607

$

3,998,760

$

4,016,367

$

886

    

December 31, 2024

 

    

    

    

Greater

    

    

    

    

Loans > 90

 

30-59 Days

60-89 Days

than 90

Total Past

Days and

 

(Dollars in thousands)

Past Due  

Past Due  

Days  

Due  

Current  

Total Loans  

Accruing  

 

Commercial

$

2,740

$

157

$

838

$

3,735

$

644,367

$

648,102

$

Municipal

187,918

187,918

Real estate:

Commercial

 

2,800

141

 

11,164

 

14,105

 

2,280,008

 

2,294,113

Residential

 

2,390

 

997

 

2,477

 

5,864

 

545,519

 

551,383

403

Consumer

 

2,393

 

539

 

492

 

3,424

 

129,445

 

132,869

 

55

Equipment financing

639

1,259

815

2,713

176,407

179,120

Total

$

10,962

$

3,093

$

15,786

$

29,841

$

3,963,664

$

3,993,505

$

458

Schedule of allowance for credit losses on off balance sheet commitments

For the Three Months Ended

(Dollars in thousands)

September 30, 2025

September 30, 2024

Beginning balance

$

849

$

334

Merger related adjustments

1,179

Provision for (credit to) credit losses recorded in noninterest expense

252

(784)

Total allowance for credit losses on off balance sheet commitments

$

1,101

$

729

For the Nine Months Ended

(Dollars in thousands)

September 30, 2025

September 30, 2024

Beginning balance

$

880

$

43

Merger related adjustments

1,179

Charge-off

(1)

Provision for (credit to) credit losses recorded in noninterest expense

222

(493)

Total allowance for credit losses on off balance sheet commitments

$

1,101

$

729

Summary of contractual amounts of off-balance sheet commitments

The contractual amounts of off-balance sheet commitments at September 30, 2025 and December 31, 2024 are as follows:

(Dollars in thousands)

    

September 30, 2025

    

December 31, 2024

 

Commitments to extend credit

$

629,573

$

589,725

Unused portions of lines of credit

 

170,946

 

150,840

Standby letters of credit

 

63,652

 

60,353

$

864,171

$

800,918

Summary loans whose terms have been modified resulting in troubled debt restructurings

Other-Than-Insignificant Payment Delay

For the nine months ended September 30, 2025 and September 30, 2024

2025

2024

Number
of

Amortized Cost

% of Total Class of Financing

Related

Number
of

Amortized Cost

% of Total Class of Financing

Related

(Dollars in thousands)

Loans

Basis

Receivable

Reserve

Loans

Basis

Receivable

Reserve

Nonaccrual Modified Loans to Borrowers Experiencing Financial Difficulty:

Commercial and industrial

1

$

242

0.036%

$

$

$

Total

$

242

$

$

$

Schedule of financing receivable, modified, financial effect

Other-Than-Insignificant Payment Delay

(Dollars in thousands)

No. of Loans

Financial Effect

For the Nine Months Ended September 30, 2025

Nonaccrual Modified Loans to Borrowers Experiencing Financial Difficulty:

Commercial and Industrial

1

Modified principal and interest payment to interest only for 4 months

Total

1

For the Nine Months Ended September 30, 2024

Nonaccrual Modified Loans to Borrowers Experiencing Financial Difficulty:

Commercial and Industrial

Total

Schedule of financing receivable, modified, past due

For the Nine Months Ended September 30, 2025

(Dollars in thousands)

Current

30-89 Days Past Due

90 Days or More Past Due

Total

Nonaccrual Modified Loans to Borrowers Experiencing Financial Difficulty:

Commercial and Industrial

$

$

$

242

$

242

Total

$

$

$

242

$

242

For the Nine Months Ended September 30, 2024

(Dollars in thousands)

Current

30-89 Days Past Due

90 Days or More Past Due

Total

Nonaccrual Modified Loans to Borrowers Experiencing Financial Difficulty:

Commercial and Industrial

$

$

$

$

Total

$

$

$

$