Summary of Allowance for Loan Losses and the Recorded Investment in Portfolio Loans by Class and Category Based on Impairment Method |
A summary of the activity, by loan category, in the allowance for credit losses on loans for 2021, 2022, and 2023 is as follows: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ($ in thousands) | Commercial and industrial | | CRE - investor owned | | CRE - owner occupied | | Construction and land development | | Residential real estate | | Other | | | | Total | Balance at December 31, 2021 | | | | | | | | | | | | | | | Allowance for credit losses on loans: | | | | | | | | | | | | | | | | Balance, beginning of year | $ | 58,812 | | | $ | 32,062 | | | $ | 17,012 | | | $ | 21,413 | | | $ | 4,585 | | | $ | 2,787 | | | | | $ | 136,671 | | Provision (benefit) for credit losses | 14,361 | | | 568 | | | (550) | | | (7,365) | | | 3,900 | | | 2,079 | | | | | 12,993 | | Initial allowance on acquired PCD loans | 1,077 | | | 3,651 | | | 1,504 | | | 37 | | | — | | | 737 | | | | | 7,006 | | Charge-offs | (12,113) | | | (2,487) | | | (602) | | | (3) | | | (1,521) | | | (459) | | | | | (17,185) | | Recoveries | 1,688 | | | 2,083 | | | 196 | | | 454 | | | 963 | | | 172 | | | | | 5,556 | | Balance, end of year | $ | 63,825 | | | $ | 35,877 | | | $ | 17,560 | | | $ | 14,536 | | | $ | 7,927 | | | $ | 5,316 | | | | | $ | 145,041 | | | | | | | | | | | | | | | | | | Balance at December 31, 2022 | | | | | | | | | | | | | | | Allowance for credit losses on loans: | | | | | | | | | | | | | | | | Balance, beginning of year | $ | 63,825 | | | $ | 35,877 | | | $ | 17,560 | | | $ | 14,536 | | | $ | 7,927 | | | $ | 5,316 | | | | | $ | 145,041 | | Provision (benefit) for credit losses | (6,121) | | | 46 | | | 4,867 | | | (3,145) | | | 540 | | | (397) | | | | | (4,210) | | | | | | | | | | | | | | | | | | Charge-offs | (6,082) | | | (478) | | | (395) | | | — | | | (2,068) | | | (370) | | | | | (9,393) | | Recoveries | 2,213 | | | 746 | | | 720 | | | 53 | | | 1,529 | | | 233 | | | | | 5,494 | | Balance, end of year | $ | 53,835 | | | $ | 36,191 | | | $ | 22,752 | | | $ | 11,444 | | | $ | 7,928 | | | $ | 4,782 | | | | | $ | 136,932 | | | | | | | | | | | | | | | | | | Balance at December 31, 2023 | | | | | | | | | | | | | | | Allowance for credit losses on loans: | | | | | | | | | | | | | | | | Balance, beginning of year | $ | 53,835 | | | $ | 36,191 | | | $ | 22,752 | | | $ | 11,444 | | | $ | 7,928 | | | $ | 4,782 | | | | | $ | 136,932 | | Provision (benefit) for credit losses | 38,308 | | | (335) | | | 523 | | | (1,300) | | | (2,109) | | | 796 | | | | | 35,883 | | | | | | | | | | | | | | | | | | Charge-offs | (36,302) | | | (4,869) | | | — | | | (9) | | | (656) | | | (1,379) | | | | | (43,215) | | Recoveries | 3,045 | | | 293 | | | 130 | | | 63 | | | 979 | | | 661 | | | | | 5,171 | | Balance, end of year | $ | 58,886 | | | $ | 31,280 | | | $ | 23,405 | | | $ | 10,198 | | | $ | 6,142 | | | $ | 4,860 | | | | | $ | 134,771 | | | | | | | | | | | | | | | | | |
|
Summary of Aging of Recorded Investment in Past Due Portfolio Loans by Portfolio Class and Category |
The aging of the recorded investment in past due loans by class and category is presented as of the dates indicated. | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | December 31, 2023 | ($ in thousands) | 30-89 Days Past Due | | 90 or More Days Past Due | | Total Past Due | | Current | | Total | Commercial and industrial | $ | 3,445 | | | $ | 9,037 | | | $ | 12,482 | | | $ | 4,661,574 | | | $ | 4,674,056 | | Real estate: | | | | | | | | | | Commercial - investor owned | 1,905 | | | 18,395 | | | 20,300 | | | 2,432,102 | | | 2,452,402 | | Commercial - owner occupied | 8,409 | | | 14,142 | | | 22,551 | | | 2,321,566 | | | 2,344,117 | | Construction and land development | 770 | | | 1,908 | | | 2,678 | | | 757,444 | | | 760,122 | | Residential | 1,620 | | | 959 | | | 2,579 | | | 369,416 | | | 371,995 | | Other | 82 | | | 4 | | | 86 | | | 285,567 | | | 285,653 | | Loans, before unearned loan fees | 16,231 | | | 44,445 | | | 60,676 | | | 10,827,669 | | | 10,888,345 | | Unearned loan fees, net | | | | | | | | | (4,227) | | Total | | | | | | | | | $ | 10,884,118 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | December 31, 2022 | ($ in thousands) | 30-89 Days Past Due | | 90 or More Days Past Due | | Total Past Due | | Current | | Total | Commercial and industrial | $ | 555 | | | $ | 2,373 | | | $ | 2,928 | | | $ | 3,857,036 | | | $ | 3,859,964 | | Real estate: | | | | | | | | | | Commercial - investor owned | — | | | 1,135 | | | 1,135 | | | 2,356,685 | | | 2,357,820 | | Commercial - owner occupied | 8,628 | | | 164 | | | 8,792 | | | 2,261,759 | | | 2,270,551 | | Construction and land development | 9 | | | 1,192 | | | 1,201 | | | 610,364 | | | 611,565 | | Residential | 1,227 | | | — | | | 1,227 | | | 394,310 | | | 395,537 | | Other | 18 | | | 72 | | | 90 | | | 248,900 | | | 248,990 | | Loans, before unearned loan fees | 10,437 | | | 4,936 | | | 15,373 | | | 9,729,054 | | | 9,744,427 | | Unearned loan fees, net | | | | | | | | | (7,289) | | Total | | | | | | | | | $ | 9,737,138 | |
|
Summary of Recorded Investment by Risk Category of Portfolio Loans by Portfolio Class and Category |
The recorded investment by risk category of the loans by class and year of origination is presented in the following tables as of the dates indicated: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | December 31, 2023 | | | Term Loans by Origination Year | | | | | | | ($ in thousands) | | 2023 | | 2022 | | 2021 | | 2020 | | 2019 | | Prior | | Revolving Loans Converted to Term Loans | | Revolving Loans | | Total | Commercial and industrial | | | | | | | | | | | | | | | | | | | Pass (1-6) | | $ | 1,567,738 | | | $ | 1,052,462 | | | $ | 345,292 | | | $ | 194,972 | | | $ | 123,425 | | | $ | 71,205 | | | $ | 12,163 | | | $ | 1,108,233 | | | $ | 4,475,490 | | Special Mention (7) | | 52,523 | | | 6,845 | | | 8,597 | | | 544 | | | 453 | | | 242 | | | 272 | | | 19,590 | | | 89,066 | | Classified (8-9) | | 12,824 | | | 19,306 | | | 1,833 | | | 812 | | | 339 | | | 363 | | | 508 | | | 45,830 | | | 81,815 | | Total Commercial and industrial | | $ | 1,633,085 | | | $ | 1,078,613 | | | $ | 355,722 | | | $ | 196,328 | | | $ | 124,217 | | | $ | 71,810 | | | $ | 12,943 | | | $ | 1,173,653 | | | $ | 4,646,371 | | | | | | | | | | | | | | | | | | | | | Commercial real estate-investor owned | | | | | | | | | | | | | | | | | | | Pass (1-6) | | $ | 495,131 | | | $ | 544,223 | | | $ | 492,974 | | | $ | 323,175 | | | $ | 165,343 | | | $ | 236,914 | | | $ | 5,222 | | | $ | 51,413 | | | $ | 2,314,395 | | Special Mention (7) | | 3,626 | | | 22,725 | | | 51,851 | | | 1,657 | | | 164 | | | 5,526 | | | — | | | — | | | 85,549 | | Classified (8-9) | | 9,411 | | | 1,034 | | | 43 | | | 15,838 | | | 2,831 | | | 4,919 | | | 48 | | | — | | | 34,124 | | Total Commercial real estate-investor owned | | $ | 508,168 | | | $ | 567,982 | | | $ | 544,868 | | | $ | 340,670 | | | $ | 168,338 | | | $ | 247,359 | | | $ | 5,270 | | | $ | 51,413 | | | $ | 2,434,068 | | | | | | | | | | | | | | | | | | | | | Commercial real estate-owner occupied | | | | | | | | | | | | | | | | | | | Pass (1-6) | | $ | 407,901 | | | $ | 486,701 | | | $ | 489,589 | | | $ | 301,399 | | | $ | 183,872 | | | $ | 313,474 | | | $ | 5,083 | | | $ | 30,036 | | | $ | 2,218,055 | | Special Mention (7) | | 13,739 | | | 2,521 | | | 4,652 | | | 10,492 | | | 5,439 | | | 15,833 | | | — | | | 1,493 | | | 54,169 | | Classified (8-9) | | 3,389 | | | 3,413 | | | 2,247 | | | 3,181 | | | 8,878 | | | 24,857 | | | 5,056 | | | — | | | 51,021 | | Total Commercial real estate-owner occupied | | $ | 425,029 | | | $ | 492,635 | | | $ | 496,488 | | | $ | 315,072 | | | $ | 198,189 | | | $ | 354,164 | | | $ | 10,139 | | | $ | 31,529 | | | $ | 2,323,245 | | | | | | | | | | | | | | | | | | | | | Construction real estate | | | | | | | | | | | | | | | | | | | Pass (1-6) | | $ | 292,689 | | | $ | 325,010 | | | $ | 96,426 | | | $ | 30,956 | | | $ | 1,413 | | | $ | 3,408 | | | $ | 10 | | | $ | 3,700 | | | $ | 753,612 | | Special Mention (7) | | 42 | | | 2,958 | | | 1,046 | | | 210 | | | 123 | | | 114 | | | — | | | — | | | 4,493 | | Classified (8-9) | | 1,137 | | | 704 | | | — | | | — | | | 13 | | | 466 | | | — | | | — | | | 2,320 | | Total Construction real estate | | $ | 293,868 | | | $ | 328,672 | | | $ | 97,472 | | | $ | 31,166 | | | $ | 1,549 | | | $ | 3,988 | | | $ | 10 | | | $ | 3,700 | | | $ | 760,425 | | | | | | | | | | | | | | | | | | | | | Residential real estate | | | | | | | | | | | | | | | | | | | Pass (1-6) | | $ | 59,259 | | | $ | 41,956 | | | $ | 51,436 | | | $ | 30,713 | | | $ | 17,793 | | | $ | 77,327 | | | $ | 1,464 | | | $ | 78,351 | | | $ | 358,299 | | Special Mention (7) | | 322 | | | — | | | — | | | — | | | 75 | | | 1,801 | | | — | | | 614 | | | 2,812 | | Classified (8-9) | | 127 | | | 1,073 | | | 69 | | | — | | | 30 | | | 1,492 | | | 74 | | | 7,500 | | | 10,365 | | Total residential real estate | | $ | 59,708 | | | $ | 43,029 | | | $ | 51,505 | | | $ | 30,713 | | | $ | 17,898 | | | $ | 80,620 | | | $ | 1,538 | | | $ | 86,465 | | | $ | 371,476 | | | | | | | | | | | | | | | | | | | | | Other | | | | | | | | | | | | | | | | | | | Pass (1-6) | | $ | 10,071 | | | $ | 55,923 | | | $ | 67,766 | | | $ | 53,569 | | | $ | 9,382 | | | $ | 19,657 | | | $ | 7 | | | $ | 28,464 | | | $ | 244,839 | | Special Mention (7) | | — | | | — | | | 14,472 | | | — | | | — | | | — | | | — | | | 11,645 | | | 26,117 | | Classified (8-9) | | — | | | — | | | — | | | — | | | — | | | 8 | | | — | | | — | | | 8 | | Total Other | | $ | 10,071 | | | $ | 55,923 | | | $ | 82,238 | | | $ | 53,569 | | | $ | 9,382 | | | $ | 19,665 | | | $ | 7 | | | $ | 40,109 | | | $ | 270,964 | | | | | | | | | | | | | | | | | | | | | Total loans classified by risk category | | $ | 2,929,929 | | | $ | 2,566,854 | | | $ | 1,628,293 | | | $ | 967,518 | | | $ | 519,573 | | | $ | 777,606 | | | $ | 29,907 | | | $ | 1,386,869 | | | $ | 10,806,549 | | Total loans classified by performing status | | | | | | | | | | | | | | | | | | 77,569 | | Total loans | | | | | | | | | | | | | | | | | | $ | 10,884,118 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | December 31, 2022 | | | Term Loans by Origination Year | | | | | | | ($ in thousands) | | 2022 | | 2021 | | 2020 | | 2019 | | 2018 | | Prior | | Revolving Loans Converted to Term Loans | | Revolving Loans | | Total | Commercial and industrial | | | | | | | | | | | | | | | | | | | Pass (1-6) | | $ | 1,403,381 | | | $ | 635,275 | | | $ | 332,740 | | | $ | 172,127 | | | $ | 62,729 | | | $ | 66,152 | | | $ | 8,388 | | | $ | 964,592 | | | $ | 3,645,384 | | Special Mention (7) | | 37,048 | | | 10,836 | | | 13,858 | | | 423 | | | 7,995 | | | 4,102 | | | — | | | 72,944 | | | 147,206 | | Classified (8-9) | | 16,176 | | | 4,457 | | | 1,627 | | | 24 | | | 166 | | | 183 | | | — | | | 21,349 | | | 43,982 | | Total Commercial and industrial | | $ | 1,456,605 | | | $ | 650,568 | | | $ | 348,225 | | | $ | 172,574 | | | $ | 70,890 | | | $ | 70,437 | | | $ | 8,388 | | | $ | 1,058,885 | | | $ | 3,836,572 | | | | | | | | | | | | | | | | | | | | | Commercial real estate-investor owned | | | | | | | | | | | | | | | | | | | Pass (1-6) | | $ | 667,107 | | | $ | 584,644 | | | $ | 392,402 | | | $ | 240,033 | | | $ | 115,530 | | | $ | 202,661 | | | $ | 1,457 | | | $ | 53,051 | | | $ | 2,256,885 | | Special Mention (7) | | 18,844 | | | 5,751 | | | 23,502 | | | 11,605 | | | — | | | 13,063 | | | — | | | — | | | 72,765 | | Classified (8-9) | | 1,823 | | | — | | | 465 | | | 953 | | | 193 | | | 6,092 | | | 49 | | | — | | | 9,575 | | Total Commercial real estate-investor owned | | $ | 687,774 | | | $ | 590,395 | | | $ | 416,369 | | | $ | 252,591 | | | $ | 115,723 | | | $ | 221,816 | | | $ | 1,506 | | | $ | 53,051 | | | $ | 2,339,225 | | | | | | | | | | | | | | | | | | | | | Commercial real estate-owner occupied | | | | | | | | | | | | | | | | | | | Pass (1-6) | | $ | 539,610 | | | $ | 555,690 | | | $ | 362,150 | | | $ | 232,335 | | | $ | 123,095 | | | $ | 270,613 | | | $ | — | | | $ | 57,308 | | | $ | 2,140,801 | | Special Mention (7) | | 11,164 | | | 3,801 | | | 16,856 | | | 4,455 | | | 13,043 | | | 9,009 | | | — | | | 800 | | | 59,128 | | Classified (8-9) | | — | | | 1,572 | | | 3,483 | | | 8,910 | | | 15,873 | | | 11,387 | | | — | | | — | | | 41,225 | | Total Commercial real estate-owner occupied | | $ | 550,774 | | | $ | 561,063 | | | $ | 382,489 | | | $ | 245,700 | | | $ | 152,011 | | | $ | 291,009 | | | $ | — | | | $ | 58,108 | | | $ | 2,241,154 | | | | | | | | | | | | | | | | | | | | | Construction real estate | | | | | | | | | | | | | | | | | | | Pass (1-6) | | $ | 290,146 | | | $ | 232,998 | | | $ | 53,129 | | | $ | 2,909 | | | $ | 2,061 | | | $ | 8,480 | | | $ | — | | | $ | 1,769 | | | $ | 591,492 | | Special Mention (7) | | 17,331 | | | — | | | 681 | | | 146 | | | 111 | | | 106 | | | — | | | — | | | 18,375 | | Classified (8-9) | | 1,192 | | | — | | | — | | | 14 | | | 471 | | | 21 | | | — | | | — | | | 1,698 | | Total Construction real estate | | $ | 308,669 | | | $ | 232,998 | | | $ | 53,810 | | | $ | 3,069 | | | $ | 2,643 | | | $ | 8,607 | | | $ | — | | | $ | 1,769 | | | $ | 611,565 | | | | | | | | | | | | | | | | | | | | | Residential real estate | | | | | | | | | | | | | | | | | | | Pass (1-6) | | $ | 63,317 | | | $ | 60,910 | | | $ | 48,796 | | | $ | 20,943 | | | $ | 11,259 | | | $ | 88,795 | | | $ | 579 | | | $ | 96,304 | | | $ | 390,903 | | Special Mention (7) | | 331 | | | — | | | — | | | 79 | | | 352 | | | 781 | | | — | | | — | | | 1,543 | | Classified (8-9) | | 121 | | | 73 | | | — | | | 53 | | | 1,102 | | | 994 | | | — | | | 5 | | | 2,348 | | Total residential real estate | | $ | 63,769 | | | $ | 60,983 | | | $ | 48,796 | | | $ | 21,075 | | | $ | 12,713 | | | $ | 90,570 | | | $ | 579 | | | $ | 96,309 | | | $ | 394,794 | | | | | | | | | | | | | | | | | | | | | Other | | | | | | | | | | | | | | | | | | | Pass (1-6) | | $ | 38,753 | | | $ | 88,613 | | | $ | 56,252 | | | $ | 10,556 | | | $ | 20,508 | | | $ | 10,796 | | | $ | — | | | $ | 9,536 | | | $ | 235,014 | | Special Mention (7) | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | Classified (8-9) | | — | | | — | | | — | | | 4 | | | 3 | | | 11 | | | 3 | | | 4 | | | 25 | | Total Other | | $ | 38,753 | | | $ | 88,613 | | | $ | 56,252 | | | $ | 10,560 | | | $ | 20,511 | | | $ | 10,807 | | | $ | 3 | | | $ | 9,540 | | | $ | 235,039 | | | | | | | | | | | | | | | | | | | | | Total loans classified by risk category | | $ | 3,106,344 | | | $ | 2,184,620 | | | $ | 1,305,941 | | | $ | 705,569 | | | $ | 374,491 | | | $ | 693,246 | | | $ | 10,476 | | | $ | 1,277,662 | | | $ | 9,658,349 | | Total loans classified by performing status | | | | | | | | | | | | | | | | | | 78,789 | | Total loans | | | | | | | | | | | | | | | | | | $ | 9,737,138 | |
In the tables above, loan originations in 2023 and 2022 with a classification of “special mention” or “classified” primarily represent renewals or modifications initially underwritten and originated in prior years. For certain loans the Company evaluates credit quality based on the aging status. The following tables present the recorded investment in loans based on payment activity as of the dates indicated: | | | | | | | | | | | | | | | | | | | December 31, 2023 | ($ in thousands) | Performing | | Non Performing | | Total | Commercial and industrial | $ | 26,076 | | | $ | 112 | | | $ | 26,188 | | Real estate: | | | | | | Commercial - investor owned | 17,885 | | | — | | | 17,885 | | Commercial - owner occupied | 28,373 | | | — | | | 28,373 | | | | | | | | Residential | 712 | | | — | | | 712 | | Other | 4,406 | | | 5 | | | 4,411 | | Total | $ | 77,452 | | | $ | 117 | | | $ | 77,569 | |
| | | | | | | | | | | | | | | | | | | December 31, 2022 | ($ in thousands) | Performing | | Non Performing | | Total | Commercial and industrial | $ | 23,240 | | | $ | 70 | | | $ | 23,310 | | Real estate: | | | | | | Commercial - investor owned | 18,595 | | | — | | | 18,595 | | Commercial - owner occupied | 29,397 | | | — | | | 29,397 | | | | | | | | Residential | 743 | | | — | | | 743 | | Other | 6,672 | | | 72 | | | 6,744 | | Total | $ | 78,647 | | | $ | 142 | | | $ | 78,789 | |
|