XML 39 R32.htm IDEA: XBRL DOCUMENT v3.24.1.u1
Loan and Lease Receivables and Allowance for Credit Losses (Tables)
3 Months Ended
Mar. 31, 2024
Receivables [Abstract]  
Schedule of Outstanding Loan and Lease Receivables

Outstanding loan and lease receivables as of the dates shown were categorized as follows:

 

 

March 31,

 

 

December 31,

 

 

 

2024

 

 

2023

 

Commercial real estate

 

$

2,265,195

 

 

$

2,317,289

 

Residential real estate

 

 

732,230

 

 

 

718,733

 

Construction, land development, and other land

 

 

530,320

 

 

 

528,275

 

Commercial and industrial

 

 

2,548,442

 

 

 

2,444,405

 

Installment and other

 

 

3,076

 

 

 

3,138

 

Lease financing receivables

 

 

685,763

 

 

 

659,686

 

Total loans and leases

 

 

6,765,026

 

 

 

6,671,526

 

Net unamortized deferred fees and costs

 

 

6,908

 

 

 

6,600

 

Initial direct costs

 

 

6,280

 

 

 

6,180

 

Allowance for credit losses - loans and leases

 

 

(102,366

)

 

 

(101,686

)

Net loans and leases

 

$

6,675,848

 

 

$

6,582,620

 

 

 

March 31,

 

 

December 31,

 

 

 

2024

 

 

2023

 

Lease financing receivables

 

 

 

 

 

 

Net minimum lease payments

 

$

666,340

 

 

$

644,507

 

Unguaranteed residual values

 

 

101,536

 

 

 

92,127

 

Unearned income

 

 

(82,113

)

 

 

(76,948

)

Total lease financing receivables

 

 

685,763

 

 

 

659,686

 

Initial direct costs

 

 

6,280

 

 

 

6,180

 

Lease financial receivables before allowance for
   credits losses - loans and leases

 

$

692,043

 

 

$

665,866

 

Summary of Minimum Annual Lease Payments for Lease Financing Receivables

The minimum annual lease payments for lease financing receivables as of March 31, 2024 are summarized as follows:

 

 

Minimum Lease
Payments

 

2024

 

$

164,051

 

2025

 

 

202,138

 

2026

 

 

154,408

 

2027

 

 

96,119

 

2028

 

 

43,021

 

Thereafter

 

 

6,603

 

Total

 

$

666,340

 

Summary of Balances for Each Respective Loan and Lease Category The following tables summarize the balances for each respective loan and lease category as of March 31, 2024 and December 31, 2023:

March 31, 2024

 

Originated

 

 

Purchased Credit Deteriorated

 

 

Acquired
Non-Credit-
Deteriorated

 

 

Total

 

Commercial real estate

 

$

1,879,149

 

 

$

117,460

 

 

$

271,720

 

 

$

2,268,329

 

Residential real estate

 

 

488,887

 

 

 

39,535

 

 

 

204,589

 

 

 

733,011

 

Construction, land development, and other land

 

 

416,996

 

 

 

26,418

 

 

 

85,553

 

 

 

528,967

 

Commercial and industrial

 

 

2,420,952

 

 

 

18,100

 

 

 

113,673

 

 

 

2,552,725

 

Installment and other

 

 

2,855

 

 

 

118

 

 

 

166

 

 

 

3,139

 

Lease financing receivables

 

 

691,617

 

 

 

 

 

 

426

 

 

 

692,043

 

Total loans and leases

 

$

5,900,456

 

 

$

201,631

 

 

$

676,127

 

 

$

6,778,214

 

December 31, 2023

 

Originated

 

 

Purchased Credit Deteriorated

 

 

Acquired
Non-Credit-
Deteriorated

 

 

Total

 

Commercial real estate

 

$

1,907,029

 

 

$

137,807

 

 

$

275,476

 

 

$

2,320,312

 

Residential real estate

 

 

465,133

 

 

 

42,510

 

 

 

211,887

 

 

 

719,530

 

Construction, land development, and other land

 

 

415,162

 

 

 

25,331

 

 

 

86,344

 

 

 

526,837

 

Commercial and industrial

 

 

2,311,563

 

 

 

19,460

 

 

 

117,538

 

 

 

2,448,561

 

Installment and other

 

 

2,919

 

 

 

125

 

 

 

156

 

 

 

3,200

 

Lease financing receivables

 

 

665,239

 

 

 

 

 

 

627

 

 

 

665,866

 

Total loans and leases

 

$

5,767,045

 

 

$

225,233

 

 

$

692,028

 

 

$

6,684,306

 

Summary of Outstanding Balance and Carrying Amount of All Acquired Impaired Loans The unpaid principal balance and carrying amount of PCD loans excluding an allowance for credit losses - loans and leases of $10.1 million and $10.0 million at March 31, 2024 and December 31, 2023, were as follows:

 

 

March 31, 2024

 

 

December 31, 2023

 

 

 

Unpaid
Principal
Balance

 

 

Carrying
Value

 

 

Unpaid
Principal
Balance

 

 

Carrying
Value

 

Commercial real estate

 

$

162,977

 

 

$

117,460

 

 

$

185,007

 

 

$

137,807

 

Residential real estate

 

 

84,559

 

 

 

39,535

 

 

 

88,036

 

 

 

42,510

 

Construction, land development, and other land

 

 

33,140

 

 

 

26,418

 

 

 

32,140

 

 

 

25,331

 

Commercial and industrial

 

 

20,400

 

 

 

18,100

 

 

 

21,870

 

 

 

19,460

 

Installment and other

 

 

783

 

 

 

118

 

 

 

789

 

 

 

125

 

Total purchased credit deteriorated loans

 

$

301,859

 

 

$

201,631

 

 

$

327,842

 

 

$

225,233

 

Summary of Reconciliation of Acquired Inland Pcd Loans Between Purchase Price and Par Value at Acquisition

The following table is a reconciliation of acquired Inland PCD loans between their purchase price and their par value at the time of the acquisition. Refer to Note 3—Acquisition of a Business for further information.

Fair value of loans at acquisition

 

$

214,573

 

Allowance for credit losses - loans and leases, at acquisition

 

 

10,596

 

Non-credit discount/premium at acquisition

 

 

17,909

 

Par value of acquired PCD loans at acquisition

 

$

243,078

 

Allowance for Credit Losses

The following table summarize the balance and activity within the allowance for credit losses - loans and leases, the components of the allowance for credit losses - loans and leases by loans and leases individually and collectively evaluated for impairment, and corresponding loan and lease balances by type for the three months ended March 31, 2024 are as follows:

March 31, 2024

 

Commercial
Real Estate

 

 

Residential
Real Estate

 

 

Construction,
Land Development,
and Other Land

 

 

Commercial
and
Industrial

 

 

Installment
and Other

 

 

Lease
Financing
Receivables

 

 

Total

 

Allowance for credit losses -
   loans and leases

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three months ended

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning balance

 

$

33,237

 

 

$

3,495

 

 

$

2,906

 

 

$

53,782

 

 

$

36

 

 

$

8,230

 

 

$

101,686

 

Provision/(recapture)

 

 

824

 

 

 

(148

)

 

 

24

 

 

 

5,836

 

 

 

(3

)

 

 

358

 

 

 

6,891

 

Charge-offs

 

 

(3,057

)

 

 

 

 

 

 

 

 

(3,619

)

 

 

 

 

 

(373

)

 

 

(7,049

)

Recoveries

 

 

436

 

 

 

1

 

 

 

 

 

 

232

 

 

 

 

 

 

169

 

 

 

838

 

Ending balance

 

$

31,440

 

 

$

3,348

 

 

$

2,930

 

 

$

56,231

 

 

$

33

 

 

$

8,384

 

 

$

102,366

 

Ending balance:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated
   for impairment

 

$

8,905

 

 

$

 

 

$

 

 

$

12,772

 

 

$

 

 

$

 

 

$

21,677

 

Collectively evaluated
   for impairment

 

 

22,535

 

 

 

3,348

 

 

 

2,930

 

 

 

43,459

 

 

 

33

 

 

 

8,384

 

 

 

80,689

 

Total allowance for credit
   losses - loans and leases

 

$

31,440

 

 

$

3,348

 

 

$

2,930

 

 

$

56,231

 

 

$

33

 

 

$

8,384

 

 

$

102,366

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans and leases ending balance:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated for
   impairment

 

$

40,778

 

 

$

4,658

 

 

$

 

 

$

39,889

 

 

$

 

 

$

 

 

$

85,325

 

Collectively evaluated for
   impairment

 

 

2,227,551

 

 

 

728,353

 

 

 

528,967

 

 

 

2,512,836

 

 

 

3,139

 

 

 

692,043

 

 

 

6,692,889

 

Total loans and leases

 

$

2,268,329

 

 

$

733,011

 

 

$

528,967

 

 

$

2,552,725

 

 

$

3,139

 

 

$

692,043

 

 

$

6,778,214

 

 

The following table summarize the balance and activity within the allowance for credit losses - loans and leases, the components of the allowance for credit losses - loans and leases by loans and leases individually and collectively evaluated for impairment, loans acquired with deteriorated credit quality, and corresponding loan and lease balances by type for the three months ended March 31, 2023:

March 31, 2023

 

Commercial
Real Estate

 

 

Residential
Real Estate

 

 

Construction,
Land Development,
and Other Land

 

 

Commercial
and
Industrial

 

 

Installment
and Other

 

 

Lease
Financing
Receivables

 

 

Total

 

Allowance for credit losses -
   loans and leases

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three months ended

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning balance

 

$

26,061

 

 

$

3,140

 

 

$

3,134

 

 

$

41,889

 

 

$

24

 

 

$

7,676

 

 

$

81,924

 

Provision/(recapture)

 

 

(1,119

)

 

 

(453

)

 

 

364

 

 

 

10,803

 

 

 

(2

)

 

 

119

 

 

 

9,712

 

Charge-offs

 

 

(966

)

 

 

(9

)

 

 

 

 

 

(1,790

)

 

 

 

 

 

(304

)

 

 

(3,069

)

Recoveries

 

 

762

 

 

 

1

 

 

 

 

 

 

947

 

 

 

3

 

 

 

185

 

 

 

1,898

 

Ending balance

 

$

24,738

 

 

$

2,679

 

 

$

3,498

 

 

$

51,849

 

 

$

25

 

 

$

7,676

 

 

$

90,465

 

Ending balance:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated
   for impairment

 

$

6,302

 

 

$

 

 

$

1,198

 

 

$

14,518

 

 

$

 

 

$

 

 

$

22,018

 

Collectively evaluated
   for impairment

 

 

18,436

 

 

 

2,679

 

 

 

2,300

 

 

 

37,331

 

 

 

25

 

 

 

7,676

 

 

 

68,447

 

Total allowance for credit losses -
   loans and leases

 

$

24,738

 

 

$

2,679

 

 

$

3,498

 

 

$

51,849

 

 

$

25

 

 

$

7,676

 

 

$

90,465

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans and leases ending balance:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated for
   impairment

 

$

31,622

 

 

$

 

 

$

5,541

 

 

$

34,245

 

 

$

 

 

$

 

 

$

71,408

 

Collectively evaluated for
   impairment

 

 

1,897,762

 

 

 

499,336

 

 

 

441,567

 

 

 

2,049,560

 

 

 

1,822

 

 

 

553,877

 

 

 

5,443,924

 

Total loans and leases

 

$

1,929,384

 

 

$

499,336

 

 

$

447,108

 

 

$

2,083,805

 

 

$

1,822

 

 

$

553,877

 

 

$

5,515,332

 

Summary of Loans with Modified Terms The following table presents loans with modified terms as of March 31, 2023:

March 31, 2023

 

Payment Delay

 

 

Term Modification

 

 

Combination Term Modification and Interest Rate Reduction

 

 

Total Modified by Class

 

 

% of Class of Loans and Leases

 

Commercial and industrial

 

$

9,405

 

 

$

40,420

 

 

$

395

 

 

$

50,220

 

 

 

2.4

%

Total modified loans

 

$

9,405

 

 

$

40,420

 

 

$

395

 

 

$

50,220

 

 

 

0.9

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

The following table presents the amortized cost basis of loans that had a payment default as of March 31, 2024 and were modified in the twelve months prior to default.

March 31, 2024

 

Payment Delay

 

 

Term Modification

 

 

Combination Term Modification and Interest Rate Reduction

 

 

Total Modified by Class

 

 

% of Class of Loans and Leases

 

Commercial real estate

 

$

 

 

$

2,842

 

 

$

 

 

$

2,842

 

 

 

0.13

%

Commercial and industrial

 

 

43

 

 

 

 

 

 

353

 

 

 

396

 

 

 

0.02

%

Total loans and leases

 

$

43

 

 

$

2,842

 

 

$

353

 

 

$

3,238

 

 

 

0.05

%

Summary Of Collateral Dependent Loans And Leases

The following table presents the amortized cost basis of collateral-dependent loans and leases, which are individually evaluated to determine expected credit losses as of March 31, 2024 and December 31, 2023:

 

March 31, 2024

 

Commercial Construction

 

 

Non-owner Occupied Commercial

 

 

Owner-Occupied Commercial

 

 

Multi-Family

 

 

Single Family Residence (1st Lien)

 

 

Single Family Residence (2nd Lien)

 

 

Business Assets

 

 

Total

 

Commercial real estate

 

$

 

 

$

11,590

 

 

$

29,188

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

40,778

 

Residential real estate

 

 

 

 

 

 

 

 

 

 

 

2,792

 

 

 

1,866

 

 

 

 

 

 

 

 

 

4,658

 

Commercial and industrial

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

39,889

 

 

 

39,889

 

Total

 

$

 

 

$

11,590

 

 

$

29,188

 

 

$

2,792

 

 

$

1,866

 

 

$

 

 

$

39,889

 

 

$

85,325

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2023

 

Commercial Construction

 

 

Non-owner Occupied Commercial

 

 

Owner-Occupied Commercial

 

 

Multi-Family

 

 

Single Family Residence (1st Lien)

 

 

Single Family Residence (2nd Lien)

 

 

Business Assets

 

 

Total

 

Commercial real estate

 

$

 

 

$

28,767

 

 

$

35,572

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

64,339

 

Residential real estate

 

 

 

 

 

 

 

 

 

 

 

2,793

 

 

 

800

 

 

 

 

 

 

 

 

 

3,593

 

Construction, land development,
  and other land

 

 

813

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

813

 

Commercial and industrial

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

44,749

 

 

 

44,749

 

Total

 

$

813

 

 

$

28,767

 

 

$

35,572

 

 

$

2,793

 

 

$

800

 

 

$

 

 

$

44,749

 

 

$

113,494

 

Summary of Risk Rating Categories of Loans and Leases Considered for Inclusion in Allowance for Loan and Lease Losses Calculation

The following tables summarize the risk rating categories of the loans and leases considered for inclusion in the allowance for credit losses - loans and leases calculation, as of March 31, 2024 and December 31, 2023:

 

 

Term loans amortized cost by origination year

 

 

Revolving

 

 

Total

 

March 31, 2024

 

2024

 

 

2023

 

 

2022

 

 

2021

 

 

2020

 

 

Prior

 

 

Loans

 

 

Loans

 

Commercial Real Estate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

      Pass

 

$

49,831

 

 

$

249,142

 

 

$

438,366

 

 

$

497,715

 

 

$

236,622

 

 

$

514,023

 

 

$

14,124

 

 

$

1,999,823

 

      Watch

 

 

975

 

 

 

13,665

 

 

 

19,734

 

 

 

16,039

 

 

 

37,322

 

 

 

72,490

 

 

 

 

 

 

160,225

 

      Special Mention

 

 

 

 

 

7,635

 

 

 

1,836

 

 

 

10,432

 

 

 

2,595

 

 

 

34,684

 

 

 

 

 

 

57,182

 

      Substandard

 

 

 

 

 

638

 

 

 

3,808

 

 

 

4,852

 

 

 

1,194

 

 

 

40,607

 

 

 

 

 

 

51,099

 

         Total

 

$

50,806

 

 

$

271,080

 

 

$

463,744

 

 

$

529,038

 

 

$

277,733

 

 

$

661,804

 

 

$

14,124

 

 

$

2,268,329

 

Gross charge-offs for the three months
  ended March 31, 2024

 

$

 

 

$

 

 

$

286

 

 

$

88

 

 

$

575

 

 

$

2,108

 

 

$

 

 

$

3,057

 

Residential Real Estate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

      Pass

 

$

6,795

 

 

$

49,973

 

 

$

135,135

 

 

$

119,107

 

 

$

51,950

 

 

$

263,998

 

 

$

56,965

 

 

$

683,923

 

      Watch

 

 

 

 

 

 

 

 

5,389

 

 

 

406

 

 

 

16,848

 

 

 

12,933

 

 

 

2,392

 

 

 

37,968

 

      Special Mention

 

 

 

 

 

 

 

 

 

 

 

 

 

 

3,767

 

 

 

480

 

 

 

 

 

 

4,247

 

      Substandard

 

 

200

 

 

 

 

 

 

29

 

 

 

105

 

 

 

1,077

 

 

 

4,516

 

 

 

946

 

 

 

6,873

 

         Total

 

$

6,995

 

 

$

49,973

 

 

$

140,553

 

 

$

119,618

 

 

$

73,642

 

 

$

281,927

 

 

$

60,303

 

 

$

733,011

 

Gross charge-offs for the three months
  ended March 31, 2024

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

Construction, Land Development,
  & Land

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

      Pass

 

$

 

 

$

114,072

 

 

$

124,789

 

 

$

179,184

 

 

$

37,041

 

 

$

11,126

 

 

$

826

 

 

$

467,038

 

      Watch

 

 

 

 

 

1,391

 

 

 

14,408

 

 

 

24,777

 

 

 

8,805

 

 

 

3,110

 

 

 

 

 

 

52,491

 

      Special Mention

 

 

 

 

 

 

 

 

 

 

 

9,438

 

 

 

 

 

 

 

 

 

 

 

 

9,438

 

      Substandard

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

         Total

 

$

 

 

$

115,463

 

 

$

139,197

 

 

$

213,399

 

 

$

45,846

 

 

$

14,236

 

 

$

826

 

 

$

528,967

 

Gross charge-offs for the three months
  ended March 31, 2024

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

Commercial & Industrial

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

      Pass

 

$

127,262

 

 

$

472,634

 

 

$

488,279

 

 

$

282,042

 

 

$

103,274

 

 

$

206,107

 

 

$

540,979

 

 

$

2,220,577

 

      Watch

 

 

80

 

 

 

55,427

 

 

 

21,754

 

 

 

46,969

 

 

 

2,478

 

 

 

20,120

 

 

 

40,803

 

 

 

187,631

 

      Special Mention

 

 

 

 

 

366

 

 

 

20,531

 

 

 

10,589

 

 

 

2,326

 

 

 

6,418

 

 

 

40,738

 

 

 

80,968

 

      Substandard

 

 

 

 

 

541

 

 

 

9,390

 

 

 

9,867

 

 

 

5,785

 

 

 

25,346

 

 

 

12,620

 

 

 

63,549

 

         Total

 

$

127,342

 

 

$

528,968

 

 

$

539,954

 

 

$

349,467

 

 

$

113,863

 

 

$

257,991

 

 

$

635,140

 

 

$

2,552,725

 

Gross charge-offs for the three months
  ended March 31, 2024

 

$

 

 

$

 

 

$

909

 

 

$

735

 

 

$

398

 

 

$

1,577

 

 

$

 

 

$

3,619

 

Installment and Other

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

      Pass

 

$

145

 

 

$

408

 

 

$

116

 

 

$

56

 

 

$

130

 

 

$

430

 

 

$

1,830

 

 

$

3,115

 

      Watch

 

 

 

 

 

 

 

 

 

 

 

23

 

 

 

 

 

 

 

 

 

1

 

 

 

24

 

      Special Mention

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

      Substandard

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

         Total

 

$

145

 

 

$

408

 

 

$

116

 

 

$

79

 

 

$

130

 

 

$

430

 

 

$

1,831

 

 

$

3,139

 

Gross charge-offs for the three months
  ended March 31, 2024

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

Lease Financing Receivables

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

      Pass

 

$

87,748

 

 

$

303,606

 

 

$

187,907

 

 

$

81,700

 

 

$

24,808

 

 

$

4,149

 

 

$

 

 

$

689,918

 

      Watch

 

 

 

 

 

 

 

 

61

 

 

 

912

 

 

 

14

 

 

 

 

 

 

 

 

 

987

 

      Special Mention

 

 

 

 

 

 

 

 

 

 

 

 

 

 

155

 

 

 

99

 

 

 

 

 

 

254

 

      Substandard

 

 

 

 

 

173

 

 

 

141

 

 

 

523

 

 

 

44

 

 

 

3

 

 

 

 

 

 

884

 

         Total

 

$

87,748

 

 

$

303,779

 

 

$

188,109

 

 

$

83,135

 

 

$

25,021

 

 

$

4,251

 

 

$

 

 

$

692,043

 

Gross charge-offs for the three months
  ended March 31, 2024

 

$

 

 

$

95

 

 

$

175

 

 

$

80

 

 

$

23

 

 

$

 

 

$

 

 

$

373

 

Total Loans and Leases

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

      Pass

 

$

271,781

 

 

$

1,189,835

 

 

$

1,374,592

 

 

$

1,159,804

 

 

$

453,825

 

 

$

999,833

 

 

$

614,724

 

 

$

6,064,394

 

      Watch

 

 

1,055

 

 

 

70,483

 

 

 

61,346

 

 

 

89,126

 

 

 

65,467

 

 

 

108,653

 

 

 

43,196

 

 

 

439,326

 

      Special Mention

 

 

 

 

 

8,001

 

 

 

22,367

 

 

 

30,459

 

 

 

8,843

 

 

 

41,681

 

 

 

40,738

 

 

 

152,089

 

      Substandard

 

 

200

 

 

 

1,352

 

 

 

13,368

 

 

 

15,347

 

 

 

8,100

 

 

 

70,472

 

 

 

13,566

 

 

 

122,405

 

         Total

 

$

273,036

 

 

$

1,269,671

 

 

$

1,471,673

 

 

$

1,294,736

 

 

$

536,235

 

 

$

1,220,639

 

 

$

712,224

 

 

$

6,778,214

 

Gross charge-offs for the three months
  ended March 31, 2024

 

$

 

 

$

95

 

 

$

1,370

 

 

$

903

 

 

$

996

 

 

$

3,685

 

 

$

 

 

$

7,049

 

 

 

 

Term loans amortized cost by origination year

 

 

Revolving

 

 

Total

 

December 31, 2023

 

2023

 

 

2022

 

 

2021

 

 

2020

 

 

2019

 

 

Prior

 

 

Loans

 

 

Loans

 

Commercial Real Estate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

      Pass

 

$

247,856

 

 

$

452,127

 

 

$

516,624

 

 

$

229,053

 

 

$

143,283

 

 

$

388,872

 

 

$

28,360

 

 

$

2,006,175

 

      Watch

 

 

12,501

 

 

 

22,094

 

 

 

26,408

 

 

 

46,713

 

 

 

20,364

 

 

 

68,003

 

 

 

 

 

 

196,083

 

      Special Mention

 

 

 

 

 

799

 

 

 

10,752

 

 

 

2,618

 

 

 

12,751

 

 

 

25,790

 

 

 

 

 

 

52,710

 

      Substandard

 

 

 

 

 

2,888

 

 

 

5,841

 

 

 

1,771

 

 

 

7,483

 

 

 

46,532

 

 

 

829

 

 

 

65,344

 

         Total

 

$

260,357

 

 

$

477,908

 

 

$

559,625

 

 

$

280,155

 

 

$

183,881

 

 

$

529,197

 

 

$

29,189

 

 

$

2,320,312

 

Gross charge-offs, year ended
  December 31, 2023

 

$

 

 

$

193

 

 

$

60

 

 

$

1,511

 

 

$

4,054

 

 

$

3,911

 

 

$

 

 

$

9,729

 

Residential Real Estate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

      Pass

 

$

55,178

 

 

$

135,477

 

 

$

104,005

 

 

$

54,651

 

 

$

37,806

 

 

$

225,593

 

 

$

57,865

 

 

$

670,575

 

      Watch

 

 

 

 

 

4,811

 

 

 

 

 

 

17,417

 

 

 

7,167

 

 

 

8,708

 

 

 

1,597

 

 

 

39,700

 

      Special Mention

 

 

 

 

 

 

 

 

 

 

 

3,594

 

 

 

127

 

 

 

1

 

 

 

413

 

 

 

4,135

 

      Substandard

 

 

 

 

 

 

 

 

107

 

 

 

189

 

 

 

349

 

 

 

3,523

 

 

 

952

 

 

 

5,120

 

         Total

 

$

55,178

 

 

$

140,288

 

 

$

104,112

 

 

$

75,851

 

 

$

45,449

 

 

$

237,825

 

 

$

60,827

 

 

$

719,530

 

Gross charge-offs, year ended
  December 31, 2023

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

21

 

 

$

 

 

$

21

 

Construction, Land Development, & Land

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

      Pass

 

$

82,449

 

 

$

145,174

 

 

$

184,544

 

 

$

35,466

 

 

$

9,772

 

 

$

1,429

 

 

$

174

 

 

$

459,008

 

      Watch

 

 

1,392

 

 

 

13,990

 

 

 

21,313

 

 

 

18,716

 

 

 

3,125

 

 

 

 

 

 

 

 

 

58,536

 

      Special Mention

 

 

 

 

 

 

 

 

9,279

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

9,279

 

      Substandard

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

14

 

 

 

 

 

 

14

 

         Total

 

$

83,841

 

 

$

159,164

 

 

$

215,136

 

 

$

54,182

 

 

$

12,897

 

 

$

1,443

 

 

$

174

 

 

$

526,837

 

Gross charge-offs, year ended
  December 31, 2023

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

Commercial & Industrial

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

      Pass

 

$

475,720

 

 

$

514,902

 

 

$

288,392

 

 

$

109,430

 

 

$

73,059

 

 

$

147,168

 

 

$

524,348

 

 

$

2,133,019

 

      Watch

 

 

41,027

 

 

 

33,080

 

 

 

50,407

 

 

 

1,385

 

 

 

6,951

 

 

 

18,180

 

 

 

39,531

 

 

 

190,561

 

      Special Mention

 

 

 

 

 

6,164

 

 

 

10,595

 

 

 

2,631

 

 

 

1,112

 

 

 

6,643

 

 

 

36,354

 

 

 

63,499

 

      Substandard

 

 

 

 

 

7,332

 

 

 

6,067

 

 

 

6,431

 

 

 

10,116

 

 

 

18,381

 

 

 

13,155

 

 

 

61,482

 

         Total

 

$

516,747

 

 

$

561,478

 

 

$

355,461

 

 

$

119,877

 

 

$

91,238

 

 

$

190,372

 

 

$

613,388

 

 

$

2,448,561

 

Gross charge-offs, year ended
  December 31, 2023

 

$

1,518

 

 

$

1,938

 

 

$

5,372

 

 

$

4,451

 

 

$

1,087

 

 

$

1,045

 

 

$

 

 

$

15,411

 

Installment and Other

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

      Pass

 

$

564

 

 

$

132

 

 

$

79

 

 

$

133

 

 

$

28

 

 

$

424

 

 

$

1,814

 

 

$

3,174

 

      Watch

 

 

 

 

 

 

 

 

25

 

 

 

 

 

 

 

 

 

1

 

 

 

 

 

 

26

 

      Special Mention

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

      Substandard

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

         Total

 

$

564

 

 

$

132

 

 

$

104

 

 

$

133

 

 

$

28

 

 

$

425

 

 

$

1,814

 

 

$

3,200

 

Gross charge-offs, year ended
  December 31, 2023

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

3

 

 

$

 

 

$

3

 

Lease Financing Receivables

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

      Pass

 

$

327,099

 

 

$

207,640

 

 

$

93,242

 

 

$

29,343

 

 

$

5,443

 

 

$

856

 

 

$

 

 

$

663,623

 

      Watch

 

 

 

 

 

67

 

 

 

1,008

 

 

 

16

 

 

 

 

 

 

 

 

 

 

 

 

1,091

 

      Special Mention

 

 

 

 

 

 

 

 

 

 

 

179

 

 

 

101

 

 

 

36

 

 

 

 

 

 

316

 

      Substandard

 

 

259

 

 

 

138

 

 

 

384

 

 

 

55

 

 

 

 

 

 

 

 

 

 

 

 

836

 

         Total

 

$

327,358

 

 

$

207,845

 

 

$

94,634

 

 

$

29,593

 

 

$

5,544

 

 

$

892

 

 

$

 

 

$

665,866

 

Gross charge-offs, year ended
  December 31, 2023

 

$

734

 

 

$

886

 

 

$

549

 

 

$

139

 

 

$

75

 

 

$

54

 

 

$

 

 

$

2,437

 

Total Loans and Leases

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

      Pass

 

$

1,188,866

 

 

$

1,455,452

 

 

$

1,186,886

 

 

$

458,076

 

 

$

269,391

 

 

$

764,342

 

 

$

612,561

 

 

$

5,935,574

 

      Watch

 

 

54,920

 

 

 

74,042

 

 

 

99,161

 

 

 

84,247

 

 

 

37,607

 

 

 

94,892

 

 

 

41,128

 

 

 

485,997

 

      Special Mention

 

 

 

 

 

6,963

 

 

 

30,626

 

 

 

9,022

 

 

 

14,091

 

 

 

32,470

 

 

 

36,767

 

 

 

129,939

 

      Substandard

 

 

259

 

 

 

10,358

 

 

 

12,399

 

 

 

8,446

 

 

 

17,948

 

 

 

68,450

 

 

 

14,936

 

 

 

132,796

 

         Total

 

$

1,244,045

 

 

$

1,546,815

 

 

$

1,329,072

 

 

$

559,791

 

 

$

339,037

 

 

$

960,154

 

 

$

705,392

 

 

$

6,684,306

 

Gross charge-offs, year ended
  December 31, 2023

 

$

2,252

 

 

$

3,017

 

 

$

5,981

 

 

$

6,101

 

 

$

5,216

 

 

$

5,034

 

 

$

 

 

$

27,601

 

At
Summary of Contractual Delinquency Information

The following tables summarize contractual delinquency information of the loans and leases considered for inclusion in the allowance for credit losses - loans and leases calculation at March 31, 2024 and December 31, 2023:

 

March 31, 2024

 

2024

 

 

2023

 

 

2022

 

 

2021

 

 

2020

 

 

Prior

 

 

Revolving
Loans

 

 

Total
Loans

 

Commercial Real Estate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

      Current

 

$

50,806

 

 

$

270,638

 

 

$

459,995

 

 

$

524,429

 

 

$

276,731

 

 

$

635,489

 

 

$

14,124

 

 

$

2,232,212

 

      30-59 Days Past Due

 

 

 

 

 

442

 

 

 

1,043

 

 

 

3,809

 

 

 

595

 

 

 

2,791

 

 

 

 

 

 

8,680

 

      60-89 Days Past Due

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

      Greater than 90 Accruing

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

      Non-accrual

 

 

 

 

 

 

 

 

2,706

 

 

 

800

 

 

 

407

 

 

 

23,524

 

 

 

 

 

 

27,437

 

      Total Past Due

 

 

 

 

 

442

 

 

 

3,749

 

 

 

4,609

 

 

 

1,002

 

 

 

26,315

 

 

 

 

 

 

36,117

 

         Total

 

$

50,806

 

 

$

271,080

 

 

$

463,744

 

 

$

529,038

 

 

$

277,733

 

 

$

661,804

 

 

$

14,124

 

 

$

2,268,329

 

Residential Real Estate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

      Current

 

$

6,995

 

 

$

49,973

 

 

$

140,035

 

 

$

119,107

 

 

$

72,402

 

 

$

276,374

 

 

$

59,007

 

 

$

723,893

 

      30-59 Days Past Due

 

 

 

 

 

 

 

 

489

 

 

 

406

 

 

 

174

 

 

 

578

 

 

 

350

 

 

 

1,997

 

      60-89 Days Past Due

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

461

 

 

 

 

 

 

461

 

      Greater than 90 Accruing

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

      Non-accrual

 

 

 

 

 

 

 

 

29

 

 

 

105

 

 

 

1,066

 

 

 

4,514

 

 

 

946

 

 

 

6,660

 

      Total Past Due

 

 

 

 

 

 

 

 

518

 

 

 

511

 

 

 

1,240

 

 

 

5,553

 

 

 

1,296

 

 

 

9,118

 

         Total

 

$

6,995

 

 

$

49,973

 

 

$

140,553

 

 

$

119,618

 

 

$

73,642

 

 

$

281,927

 

 

$

60,303

 

 

$

733,011

 

Construction, Land Development,
   & Land

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

      Current

 

$

 

 

$

115,463

 

 

$

139,197

 

 

$

213,399

 

 

$

45,846

 

 

$

14,236

 

 

$

826

 

 

$

528,967

 

      30-59 Days Past Due

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

      60-89 Days Past Due

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

      Greater than 90 Accruing

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

      Non-accrual

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

      Total Past Due

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

         Total

 

$

 

 

$

115,463

 

 

$

139,197

 

 

$

213,399

 

 

$

45,846

 

 

$

14,236

 

 

$

826

 

 

$

528,967

 

Commercial & Industrial

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

      Current

 

$

127,342

 

 

$

525,182

 

 

$

530,704

 

 

$

346,250

 

 

$

108,120

 

 

$

238,084

 

 

$

632,383

 

 

$

2,508,065

 

      30-59 Days Past Due

 

 

 

 

 

3,246

 

 

 

1,697

 

 

 

903

 

 

 

1,454

 

 

 

3,729

 

 

 

576

 

 

 

11,605

 

      60-89 Days Past Due

 

 

 

 

 

127

 

 

 

1

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

128

 

      Greater than 90 Accruing

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

      Non-accrual

 

 

 

 

 

413

 

 

 

7,552

 

 

 

2,314

 

 

 

4,289

 

 

 

16,178

 

 

 

2,181

 

 

 

32,927

 

      Total Past Due

 

 

 

 

 

3,786

 

 

 

9,250

 

 

 

3,217

 

 

 

5,743

 

 

 

19,907

 

 

 

2,757

 

 

 

44,660

 

         Total

 

$

127,342

 

 

$

528,968

 

 

$

539,954

 

 

$

349,467

 

 

$

113,863

 

 

$

257,991

 

 

$

635,140

 

 

$

2,552,725

 

Installment and Other

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

      Current

 

$

145

 

 

$

408

 

 

$

116

 

 

$

56

 

 

$

130

 

 

$

430

 

 

$

1,831

 

 

$

3,116

 

      30-59 Days Past Due

 

 

 

 

 

 

 

 

 

 

 

23

 

 

 

 

 

 

 

 

 

 

 

 

23

 

      60-89 Days Past Due

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

      Greater than 90 Accruing

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

      Non-accrual

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

      Total Past Due

 

 

 

 

 

 

 

 

 

 

 

23

 

 

 

 

 

 

 

 

 

 

 

 

23

 

         Total

 

$

145

 

 

$

408

 

 

$

116

 

 

$

79

 

 

$

130

 

 

$

430

 

 

$

1,831

 

 

$

3,139

 

Lease Financing Receivables

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

      Current

 

$

87,703

 

 

$

301,476

 

 

$

185,879

 

 

$

81,572

 

 

$

24,672

 

 

$

4,138

 

 

$

 

 

$

685,440

 

      30-59 Days Past Due

 

 

45

 

 

 

1,602

 

 

 

577

 

 

 

789

 

 

 

206

 

 

 

71

 

 

 

 

 

 

3,290

 

      60-89 Days Past Due

 

 

 

 

 

528

 

 

 

1,512

 

 

 

251

 

 

 

108

 

 

 

39

 

 

 

 

 

 

2,438

 

      Greater than 90 Accruing

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

      Non-accrual

 

 

 

 

 

173

 

 

 

141

 

 

 

523

 

 

 

35

 

 

 

3

 

 

 

 

 

 

875

 

      Total Past Due

 

 

45

 

 

 

2,303

 

 

 

2,230

 

 

 

1,563

 

 

 

349

 

 

 

113

 

 

 

 

 

 

6,603

 

         Total

 

$

87,748

 

 

$

303,779

 

 

$

188,109

 

 

$

83,135

 

 

$

25,021

 

 

$

4,251

 

 

$

 

 

$

692,043

 

Total Loans and Leases

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

      Current

 

$

272,991

 

 

$

1,263,140

 

 

$

1,455,926

 

 

$

1,284,813

 

 

$

527,901

 

 

$

1,168,751

 

 

$

708,171

 

 

$

6,681,693

 

      30-59 Days Past Due

 

 

45

 

 

 

5,290

 

 

 

3,806

 

 

 

5,930

 

 

 

2,429

 

 

 

7,169

 

 

 

926

 

 

 

25,595

 

      60-89 Days Past Due

 

 

 

 

 

655

 

 

 

1,513

 

 

 

251

 

 

 

108

 

 

 

500

 

 

 

 

 

 

3,027

 

      Greater than 90 Accruing

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

      Non-accrual

 

 

 

 

 

586

 

 

 

10,428

 

 

 

3,742

 

 

 

5,797

 

 

 

44,219

 

 

 

3,127

 

 

 

67,899

 

      Total Past Due

 

 

45

 

 

 

6,531

 

 

 

15,747

 

 

 

9,923

 

 

 

8,334

 

 

 

51,888

 

 

 

4,053

 

 

 

96,521

 

         Total

 

$

273,036

 

 

$

1,269,671

 

 

$

1,471,673

 

 

$

1,294,736

 

 

$

536,235

 

 

$

1,220,639

 

 

$

712,224

 

 

$

6,778,214

 

 

Total non-accrual loans without an allowance included $8.4 million of commercial real estate loans, $3.6 million of residential real estate, and $3.4 million of commercial and industrial loans as of March 31, 2024. The Company recognized $255,000 of interest income on non-accrual loans and leases for the three months ended March 31, 2024.

December 31, 2023

 

2023

 

 

2022

 

 

2021

 

 

2020

 

 

2019

 

 

Prior

 

 

Revolving
Loans

 

 

Total
Loans

 

Commercial Real Estate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

      Current

 

$

259,998

 

 

$

474,878

 

 

$

558,236

 

 

$

279,098

 

 

$

178,729

 

 

$

501,620

 

 

$

29,189

 

 

$

2,281,748

 

      30-59 Days Past Due

 

 

359

 

 

 

648

 

 

 

638

 

 

 

74

 

 

 

3,176

 

 

 

484

 

 

 

 

 

 

5,379

 

      60-89 Days Past Due

 

 

 

 

 

826

 

 

 

 

 

 

286

 

 

 

 

 

 

1,208

 

 

 

 

 

 

2,320

 

      Greater than 90 Accruing

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

      Non-accrual

 

 

 

 

 

1,556

 

 

 

751

 

 

 

697

 

 

 

1,976

 

 

 

25,885

 

 

 

 

 

 

30,865

 

      Total Past Due

 

 

359

 

 

 

3,030

 

 

 

1,389

 

 

 

1,057

 

 

 

5,152

 

 

 

27,577

 

 

 

 

 

 

38,564

 

         Total

 

$

260,357

 

 

$

477,908

 

 

$

559,625

 

 

$

280,155

 

 

$

183,881

 

 

$

529,197

 

 

$

29,189

 

 

$

2,320,312

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential Real Estate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

      Current

 

$

55,178

 

 

$

136,448

 

 

$

102,973

 

 

$

75,125

 

 

$

45,050

 

 

$

230,102

 

 

$

59,476

 

 

$

704,352

 

      30-59 Days Past Due

 

 

 

 

 

3,840

 

 

 

1,032

 

 

 

537

 

 

 

29

 

 

 

4,122

 

 

 

399

 

 

 

9,959

 

      60-89 Days Past Due

 

 

 

 

 

 

 

 

 

 

 

 

 

 

21

 

 

 

127

 

 

 

 

 

 

148

 

      Greater than 90 Accruing

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

      Non-accrual

 

 

 

 

 

 

 

 

107

 

 

 

189

 

 

 

349

 

 

 

3,474

 

 

 

952

 

 

 

5,071

 

      Total Past Due

 

 

 

 

 

3,840

 

 

 

1,139

 

 

 

726

 

 

 

399

 

 

 

7,723

 

 

 

1,351

 

 

 

15,178

 

         Total

 

$

55,178

 

 

$

140,288

 

 

$

104,112

 

 

$

75,851

 

 

$

45,449

 

 

$

237,825

 

 

$

60,827

 

 

$

719,530

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction, Land Development,
  & Land

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

      Current

 

$

83,841

 

 

$

156,815

 

 

$

215,136

 

 

$

54,182

 

 

$

12,897

 

 

$

1,443

 

 

$

174

 

 

$

524,488

 

      30-59 Days Past Due

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

      60-89 Days Past Due

 

 

 

 

 

2,349

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2,349

 

      Greater than 90 Accruing

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

      Non-accrual

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

      Total Past Due

 

 

 

 

 

2,349

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2,349

 

         Total

 

$

83,841

 

 

$

159,164

 

 

$

215,136

 

 

$

54,182

 

 

$

12,897

 

 

$

1,443

 

 

$

174

 

 

$

526,837

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial & Industrial

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

      Current

 

$

516,747

 

 

$

552,251

 

 

$

351,534

 

 

$

114,859

 

 

$

83,780

 

 

$

177,239

 

 

$

611,766

 

 

$

2,408,176

 

      30-59 Days Past Due

 

 

 

 

 

1,545

 

 

 

1,099

 

 

 

238

 

 

 

2,513

 

 

 

400

 

 

 

455

 

 

 

6,250

 

      60-89 Days Past Due

 

 

 

 

 

1,505

 

 

 

 

 

 

234

 

 

 

3,416

 

 

 

1,139

 

 

 

496

 

 

 

6,790

 

      Greater than 90 Accruing

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

      Non-accrual

 

 

 

 

 

6,177

 

 

 

2,828

 

 

 

4,546

 

 

 

1,529

 

 

 

11,594

 

 

 

671

 

 

 

27,345

 

      Total Past Due

 

 

 

 

 

9,227

 

 

 

3,927

 

 

 

5,018

 

 

 

7,458

 

 

 

13,133

 

 

 

1,622

 

 

 

40,385

 

         Total

 

$

516,747

 

 

$

561,478

 

 

$

355,461

 

 

$

119,877

 

 

$

91,238

 

 

$

190,372

 

 

$

613,388

 

 

$

2,448,561

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Installment and Other

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

      Current

 

$

564

 

 

$

132

 

 

$

104

 

 

$

133

 

 

$

28

 

 

$

425

 

 

$

1,814

 

 

$

3,200

 

      30-59 Days Past Due

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

      60-89 Days Past Due

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

      Greater than 90 Accruing

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

      Non-accrual

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

      Total Past Due

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

         Total

 

$

564

 

 

$

132

 

 

$

104

 

 

$

133

 

 

$

28

 

 

$

425

 

 

$

1,814

 

 

$

3,200

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Lease Financing Receivables

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

      Current

 

$

325,833

 

 

$

206,800

 

 

$

93,795

 

 

$

29,292

 

 

$

5,537

 

 

$

889

 

 

$

 

 

$

662,146

 

      30-59 Days Past Due

 

 

726

 

 

 

426

 

 

 

153

 

 

 

38

 

 

 

4

 

 

 

2

 

 

 

 

 

 

1,349

 

      60-89 Days Past Due

 

 

540

 

 

 

481

 

 

 

302

 

 

 

218

 

 

 

3

 

 

 

1

 

 

 

 

 

 

1,545

 

      Greater than 90 Accruing

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

      Non-accrual

 

 

259

 

 

 

138

 

 

 

384

 

 

 

45

 

 

 

 

 

 

 

 

 

 

 

 

826

 

      Total Past Due

 

 

1,525

 

 

 

1,045

 

 

 

839

 

 

 

301

 

 

 

7

 

 

 

3

 

 

 

 

 

 

3,720

 

         Total

 

$

327,358

 

 

$

207,845

 

 

$

94,634

 

 

$

29,593

 

 

$

5,544

 

 

$

892

 

 

$

 

 

$

665,866

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Loans and Leases

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

      Current

 

$

1,242,161

 

 

$

1,527,324

 

 

$

1,321,778

 

 

$

552,689

 

 

$

326,021

 

 

$

911,718

 

 

$

702,419

 

 

$

6,584,110

 

      30-59 Days Past Due

 

 

1,085

 

 

 

6,459

 

 

 

2,922

 

 

 

887

 

 

 

5,722

 

 

 

5,008

 

 

 

854

 

 

 

22,937

 

      60-89 Days Past Due

 

 

540

 

 

 

5,161

 

 

 

302

 

 

 

738

 

 

 

3,440

 

 

 

2,475

 

 

 

496

 

 

 

13,152

 

      Greater than 90 Accruing

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

      Non-accrual

 

 

259

 

 

 

7,871

 

 

 

4,070

 

 

 

5,477

 

 

 

3,854

 

 

 

40,953

 

 

 

1,623

 

 

 

64,107

 

      Total Past Due

 

 

1,884

 

 

 

19,491

 

 

 

7,294

 

 

 

7,102

 

 

 

13,016

 

 

 

48,436

 

 

 

2,973

 

 

 

100,196

 

         Total

 

$

1,244,045

 

 

$

1,546,815

 

 

$

1,329,072

 

 

$

559,791

 

 

$

339,037

 

 

$

960,154

 

 

$

705,392

 

 

$

6,684,306

 

Summary of Change in Balance for Allowance for Credit Losses Unfunded Commitments

The following table presents the change in the balance of the allowance for credit losses - unfunded commitments as of March 31, 2024 and 2023:

 

 

For the Three Months Ended

 

 

 

 

March 31,

 

 

 

 

2024

 

 

2023

 

 

Beginning balance

 

$

3,636

 

 

$

4,203

 

 

Provision/(recapture) for unfunded commitments

 

 

(248

)

 

 

113

 

 

Ending balance

 

$

3,388

 

 

$

4,316

 

 

Schedule of Unpaid Principal Balance and Carrying Value for Acquired Non-Impaired Loans and Leases The unpaid principal balance and carrying value for acquired non-credit deteriorated loans and leases, excluding an allowance for credit losses of $4.6 million and $4.7 million at March 31, 2024 and December 31, 2023, were as follows:

 

 

March 31, 2024

 

 

December 31, 2023

 

 

 

Unpaid
Principal
Balance

 

 

Carrying
Value

 

 

Unpaid
Principal
Balance

 

 

Carrying
Value

 

Commercial real estate

 

$

280,291

 

 

$

271,720

 

 

$

284,819

 

 

$

275,476

 

Residential real estate

 

 

209,952

 

 

 

204,589

 

 

 

227,392

 

 

 

211,887

 

Construction, land development, and other land

 

 

86,168

 

 

 

85,553

 

 

 

87,143

 

 

 

86,344

 

Commercial and industrial

 

 

119,197

 

 

 

113,673

 

 

 

123,540

 

 

 

117,538

 

Installment and other

 

 

179

 

 

 

166

 

 

 

170

 

 

 

156

 

Lease financing receivables

 

 

427

 

 

 

426

 

 

 

628

 

 

 

627

 

Total acquired non-credit-deteriorated
   loans and leases

 

$

696,214

 

 

$

676,127

 

 

$

723,692

 

 

$

692,028