XML 39 R32.htm IDEA: XBRL DOCUMENT v3.24.2.u1
Loan and Lease Receivables and Allowance for Credit Losses (Tables)
6 Months Ended
Jun. 30, 2024
Receivables [Abstract]  
Schedule of Outstanding Loan and Lease Receivables

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

 

 

June 30,

 

 

December 31,

 

 

 

2024

 

 

2023

 

Commercial real estate

 

$

2,290,656

 

 

$

2,317,289

 

Residential real estate

 

 

727,092

 

 

 

718,733

 

Construction, land development, and other land

 

 

532,312

 

 

 

528,275

 

Commercial and industrial

 

 

2,620,828

 

 

 

2,444,405

 

Installment and other

 

 

2,788

 

 

 

3,138

 

Lease financing receivables

 

 

704,740

 

 

 

659,686

 

Total loans and leases

 

 

6,878,416

 

 

 

6,671,526

 

Net unamortized deferred fees and costs

 

 

6,471

 

 

 

6,600

 

Initial direct costs

 

 

6,317

 

 

 

6,180

 

Allowance for credit losses - loans and leases

 

 

(99,730

)

 

 

(101,686

)

Net loans and leases

 

$

6,791,474

 

 

$

6,582,620

 

 

 

June 30,

 

 

December 31,

 

 

 

2024

 

 

2023

 

Lease financing receivables

 

 

 

 

 

 

Net minimum lease payments

 

$

679,887

 

 

$

644,507

 

Unguaranteed residual values

 

 

111,057

 

 

 

92,127

 

Unearned income

 

 

(86,204

)

 

 

(76,948

)

Total lease financing receivables

 

 

704,740

 

 

 

659,686

 

Initial direct costs

 

 

6,317

 

 

 

6,180

 

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

 

$

711,057

 

 

$

665,866

 

Summary of Minimum Annual Lease Payments for Lease Financing Receivables

The minimum annual lease payments for lease financing receivables as of June 30, 2024 are summarized as follows:

 

 

Minimum Lease
Payments

 

2024

 

$

111,886

 

2025

 

 

220,017

 

2026

 

 

171,074

 

2027

 

 

110,416

 

2028

 

 

54,533

 

Thereafter

 

 

11,961

 

Total

 

$

679,887

 

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 June 30, 2024 and December 31, 2023:

June 30, 2024

 

Originated

 

 

Purchased Credit Deteriorated

 

 

Acquired
Non-Credit-
Deteriorated

 

 

Total

 

Commercial real estate

 

$

1,924,797

 

 

$

114,053

 

 

$

254,858

 

 

$

2,293,708

 

Residential real estate

 

 

498,578

 

 

 

40,728

 

 

 

188,489

 

 

 

727,795

 

Construction, land development, and other land

 

 

445,919

 

 

 

9

 

 

 

84,849

 

 

 

530,777

 

Commercial and industrial

 

 

2,493,229

 

 

 

17,796

 

 

 

113,997

 

 

 

2,625,022

 

Installment and other

 

 

2,576

 

 

 

116

 

 

 

153

 

 

 

2,845

 

Lease financing receivables

 

 

710,784

 

 

 

 

 

 

273

 

 

 

711,057

 

Total loans and leases

 

$

6,075,883

 

 

$

172,702

 

 

$

642,619

 

 

$

6,891,204

 

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 $8.0 million and $10.0 million at June 30, 2024 and December 31, 2023, respectively, were as follows:

 

 

June 30, 2024

 

 

December 31, 2023

 

 

 

Unpaid
Principal
Balance

 

 

Carrying
Value

 

 

Unpaid
Principal
Balance

 

 

Carrying
Value

 

Commercial real estate

 

$

157,757

 

 

$

114,053

 

 

$

185,007

 

 

$

137,807

 

Residential real estate

 

 

85,403

 

 

 

40,728

 

 

 

88,036

 

 

 

42,510

 

Construction, land development, and other land

 

 

6,678

 

 

 

9

 

 

 

32,140

 

 

 

25,331

 

Commercial and industrial

 

 

20,609

 

 

 

17,796

 

 

 

21,870

 

 

 

19,460

 

Installment and other

 

 

780

 

 

 

116

 

 

 

789

 

 

 

125

 

Total purchased credit deteriorated loans

 

$

271,227

 

 

$

172,702

 

 

$

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 and six months ended June 30, 2024 are as follows:

June 30, 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

 

$

31,440

 

 

$

3,348

 

 

$

2,930

 

 

$

56,231

 

 

$

33

 

 

$

8,384

 

 

$

102,366

 

Provision/(recapture)

 

 

(3,627

)

 

 

(326

)

 

 

(207

)

 

 

10,561

 

 

 

(3

)

 

 

480

 

 

 

6,878

 

Charge-offs

 

 

(442

)

 

 

 

 

 

 

 

 

(9,530

)

 

 

 

 

 

(680

)

 

 

(10,652

)

Recoveries

 

 

481

 

 

 

1

 

 

 

 

 

 

322

 

 

 

 

 

 

334

 

 

 

1,138

 

Ending balance

 

$

27,852

 

 

$

3,023

 

 

$

2,723

 

 

$

57,584

 

 

$

30

 

 

$

8,518

 

 

$

99,730

 

Six months ended

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning balance

 

$

33,237

 

 

$

3,495

 

 

$

2,906

 

 

$

53,782

 

 

$

36

 

 

$

8,230

 

 

$

101,686

 

Provision/(recapture)

 

 

(2,803

)

 

 

(474

)

 

 

(183

)

 

 

16,397

 

 

 

(6

)

 

 

838

 

 

 

13,769

 

Charge-offs

 

 

(3,499

)

 

 

 

 

 

 

 

 

(13,149

)

 

 

 

 

 

(1,053

)

 

 

(17,701

)

Recoveries

 

 

917

 

 

 

2

 

 

 

 

 

 

554

 

 

 

 

 

 

503

 

 

 

1,976

 

Ending balance

 

$

27,852

 

 

$

3,023

 

 

$

2,723

 

 

$

57,584

 

 

$

30

 

 

$

8,518

 

 

$

99,730

 

Ending balance:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated
   for impairment

 

$

7,329

 

 

$

57

 

 

$

 

 

$

16,185

 

 

$

 

 

$

 

 

$

23,571

 

Collectively evaluated
   for impairment

 

 

20,523

 

 

 

2,966

 

 

 

2,723

 

 

 

41,399

 

 

 

30

 

 

 

8,518

 

 

 

76,159

 

Total allowance for credit
   losses - loans and leases

 

$

27,852

 

 

$

3,023

 

 

$

2,723

 

 

$

57,584

 

 

$

30

 

 

$

8,518

 

 

$

99,730

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans and leases ending balance:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated for
   impairment

 

$

36,755

 

 

$

3,788

 

 

$

 

 

$

35,210

 

 

$

 

 

$

 

 

$

75,753

 

Collectively evaluated for
   impairment

 

 

2,256,953

 

 

 

724,007

 

 

 

530,777

 

 

 

2,589,812

 

 

 

2,845

 

 

 

711,057

 

 

 

6,815,451

 

Total loans and leases

 

$

2,293,708

 

 

$

727,795

 

 

$

530,777

 

 

$

2,625,022

 

 

$

2,845

 

 

$

711,057

 

 

$

6,891,204

 

 

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 and six months ended June 30, 2023:

June 30, 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

 

$

24,738

 

 

$

2,679

 

 

$

3,498

 

 

$

51,849

 

 

$

25

 

 

$

7,676

 

 

$

90,465

 

Provision/(recapture)

 

 

4,359

 

 

 

(198

)

 

 

(1,563

)

 

 

3,161

 

 

 

17

 

 

 

691

 

 

 

6,467

 

Charge-offs

 

 

(2,945

)

 

 

 

 

 

 

 

 

(2,097

)

 

 

 

 

 

(462

)

 

 

(5,504

)

Recoveries

 

 

225

 

 

 

63

 

 

 

 

 

 

727

 

 

 

1

 

 

 

221

 

 

 

1,237

 

Ending balance

 

$

26,377

 

 

$

2,544

 

 

$

1,935

 

 

$

53,640

 

 

$

43

 

 

$

8,126

 

 

$

92,665

 

Six months ended

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning balance

 

$

26,061

 

 

$

3,140

 

 

$

3,134

 

 

$

41,889

 

 

$

24

 

 

$

7,676

 

 

$

81,924

 

Provision

 

 

3,240

 

 

 

(651

)

 

 

(1,199

)

 

 

13,964

 

 

 

15

 

 

 

810

 

 

 

16,179

 

Charge-offs

 

 

(3,911

)

 

 

(9

)

 

 

 

 

 

(3,887

)

 

 

 

 

 

(766

)

 

 

(8,573

)

Recoveries

 

 

987

 

 

 

64

 

 

 

 

 

 

1,674

 

 

 

4

 

 

 

406

 

 

 

3,135

 

Ending balance

 

$

26,377

 

 

$

2,544

 

 

$

1,935

 

 

$

53,640

 

 

$

43

 

 

$

8,126

 

 

$

92,665

 

Ending balance:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated
   for impairment

 

$

8,555

 

 

$

 

 

$

 

 

$

17,399

 

 

$

 

 

$

 

 

$

25,954

 

Collectively evaluated
   for impairment

 

 

17,822

 

 

 

2,544

 

 

 

1,935

 

 

 

36,241

 

 

 

43

 

 

 

8,126

 

 

 

66,711

 

Total allowance for credit losses -
   loans and leases

 

$

26,377

 

 

$

2,544

 

 

$

1,935

 

 

$

53,640

 

 

$

43

 

 

$

8,126

 

 

$

92,665

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans and leases ending balance:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated for
   impairment

 

$

30,750

 

 

$

 

 

$

 

 

$

38,485

 

 

$

 

 

$

 

 

$

69,235

 

Collectively evaluated for
   impairment

 

 

1,932,696

 

 

 

504,947

 

 

 

387,943

 

 

 

2,066,265

 

 

 

3,736

 

 

 

605,695

 

 

 

5,501,282

 

Total loans and leases

 

$

1,963,446

 

 

$

504,947

 

 

$

387,943

 

 

$

2,104,750

 

 

$

3,736

 

 

$

605,695

 

 

$

5,570,517

 

Summary of Loans with Modified Terms The following table presents loans with modified terms for the three and six months ended June 30, 2024:

June 30, 2024

 

Term Modification

 

 

Total Modified by Class

 

 

% of Class of Loans and Leases

 

Commercial real estate

 

$

2,501

 

 

$

2,501

 

 

 

0.1

%

Commercial and industrial

 

 

1,470

 

 

 

1,470

 

 

 

0.1

%

Total loans and leases

 

$

3,971

 

 

$

3,971

 

 

 

0.1

%

The following table presents the amortized cost basis of loans that were both experiencing financial difficulty and modified during the three and six months ended June 30, 2023, by type of modification:

Three Months Ended
June 30, 2023

 

Payment Delay

 

 

Term Modification

 

 

Combination Term Modification and Interest Rate Reduction

 

 

Total Modified by Class

 

 

% of Class of Loans and Leases

 

Commercial real estate

 

$

110

 

 

$

 

 

$

 

 

$

110

 

 

 

0.0

%

Commercial and industrial

 

 

 

 

 

11,210

 

 

 

 

 

 

11,210

 

 

 

0.5

%

Total modified loans

 

$

110

 

 

$

11,210

 

 

$

 

 

$

11,320

 

 

 

0.2

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Six Months Ended
June 30, 2023

 

Payment Delay

 

 

Term Modification

 

 

Combination Term Modification and Interest Rate Reduction

 

 

Total Modified by Class

 

 

% of Class of Loans and Leases

 

Commercial real estate

 

$

110

 

 

$

 

 

$

 

 

$

110

 

 

 

0.0

%

Commercial and industrial

 

 

8,719

 

 

 

51,370

 

 

 

385

 

 

 

60,474

 

 

 

2.9

%

Total modified loans

 

$

8,829

 

 

$

51,370

 

 

$

385

 

 

$

60,584

 

 

 

1.1

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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 June 30, 2024 and December 31, 2023:

 

June 30, 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

 

$

 

 

$

9,808

 

 

$

26,947

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

36,755

 

Residential real estate

 

 

 

 

 

 

 

 

 

 

 

1,365

 

 

 

1,844

 

 

 

579

 

 

 

 

 

 

3,788

 

Commercial and industrial

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

35,210

 

 

 

35,210

 

Total

 

$

 

 

$

9,808

 

 

$

26,947

 

 

$

1,365

 

 

$

1,844

 

 

$

579

 

 

$

35,210

 

 

$

75,753

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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 June 30, 2024 and December 31, 2023:

 

 

Term loans amortized cost by origination year

 

 

Revolving

 

 

Total

 

June 30, 2024

 

2024

 

 

2023

 

 

2022

 

 

2021

 

 

2020

 

 

Prior

 

 

Loans

 

 

Loans

 

Commercial Real Estate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

      Pass

 

$

140,888

 

 

$

246,084

 

 

$

421,253

 

 

$

453,722

 

 

$

231,309

 

 

$

493,618

 

 

$

15,028

 

 

$

2,001,902

 

      Watch

 

 

2,281

 

 

 

26,344

 

 

 

26,638

 

 

 

39,933

 

 

 

32,761

 

 

 

69,916

 

 

 

 

 

 

197,873

 

      Special Mention

 

 

 

 

 

 

 

 

2,911

 

 

 

9,794

 

 

 

2,572

 

 

 

31,237

 

 

 

 

 

 

46,514

 

      Substandard

 

 

 

 

 

2,953

 

 

 

3,750

 

 

 

4,937

 

 

 

839

 

 

 

34,940

 

 

 

 

 

 

47,419

 

         Total

 

$

143,169

 

 

$

275,381

 

 

$

454,552

 

 

$

508,386

 

 

$

267,481

 

 

$

629,711

 

 

$

15,028

 

 

$

2,293,708

 

Gross charge-offs for the six months
  ended June 30, 2024

 

$

 

 

$

 

 

$

295

 

 

$

187

 

 

$

718

 

 

$

2,299

 

 

$

 

 

$

3,499

 

Residential Real Estate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

      Pass

 

$

19,634

 

 

$

49,142

 

 

$

133,696

 

 

$

118,396

 

 

$

51,791

 

 

$

246,883

 

 

$

57,520

 

 

$

677,062

 

      Watch

 

 

 

 

 

 

 

 

5,139

 

 

 

598

 

 

 

22,666

 

 

 

11,892

 

 

 

1,567

 

 

 

41,862

 

      Special Mention

 

 

 

 

 

 

 

 

 

 

 

 

 

 

3,753

 

 

 

6

 

 

 

98

 

 

 

3,857

 

      Substandard

 

 

200

 

 

 

579

 

 

 

29

 

 

 

101

 

 

 

11

 

 

 

3,179

 

 

 

915

 

 

 

5,014

 

         Total

 

$

19,834

 

 

$

49,721

 

 

$

138,864

 

 

$

119,095

 

 

$

78,221

 

 

$

261,960

 

 

$

60,100

 

 

$

727,795

 

Gross charge-offs for the six months
  ended June 30, 2024

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

Construction, Land Development,
  & Land

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

      Pass

 

$

5,845

 

 

$

141,785

 

 

$

135,873

 

 

$

159,474

 

 

$

37,079

 

 

$

2,898

 

 

$

345

 

 

$

483,299

 

      Watch

 

 

 

 

 

3,521

 

 

 

13,661

 

 

 

17,237

 

 

 

 

 

 

3,096

 

 

 

 

 

 

37,515

 

      Special Mention

 

 

 

 

 

 

 

 

454

 

 

 

9,509

 

 

 

 

 

 

 

 

 

 

 

 

9,963

 

      Substandard

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

         Total

 

$

5,845

 

 

$

145,306

 

 

$

149,988

 

 

$

186,220

 

 

$

37,079

 

 

$

5,994

 

 

$

345

 

 

$

530,777

 

Gross charge-offs for the six months
  ended June 30, 2024

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

Commercial & Industrial

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

      Pass

 

$

224,599

 

 

$

482,778

 

 

$

477,896

 

 

$

270,323

 

 

$

97,392

 

 

$

197,833

 

 

$

547,736

 

 

$

2,298,557

 

      Watch

 

 

724

 

 

 

45,958

 

 

 

21,902

 

 

 

45,389

 

 

 

1,605

 

 

 

20,535

 

 

 

46,818

 

 

 

182,931

 

      Special Mention

 

 

 

 

 

1,381

 

 

 

23,847

 

 

 

10,395

 

 

 

1,724

 

 

 

4,980

 

 

 

43,089

 

 

 

85,416

 

      Substandard

 

 

92

 

 

 

6,003

 

 

 

11,266

 

 

 

9,408

 

 

 

4,674

 

 

 

17,523

 

 

 

9,152

 

 

 

58,118

 

         Total

 

$

225,415

 

 

$

536,120

 

 

$

534,911

 

 

$

335,515

 

 

$

105,395

 

 

$

240,871

 

 

$

646,795

 

 

$

2,625,022

 

Gross charge-offs for the six months
  ended June 30, 2024

 

$

 

 

$

746

 

 

$

3,777

 

 

$

1,203

 

 

$

497

 

 

$

6,926

 

 

$

 

 

$

13,149

 

Installment and Other

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

      Pass

 

$

158

 

 

$

378

 

 

$

103

 

 

$

44

 

 

$

127

 

 

$

360

 

 

$

1,601

 

 

$

2,771

 

      Watch

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

48

 

 

 

3

 

 

 

51

 

      Special Mention

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

      Substandard

 

 

 

 

 

 

 

 

 

 

 

23

 

 

 

 

 

 

 

 

 

 

 

 

23

 

         Total

 

$

158

 

 

$

378

 

 

$

103

 

 

$

67

 

 

$

127

 

 

$

408

 

 

$

1,604

 

 

$

2,845

 

Gross charge-offs for the six months
  ended June 30, 2024

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

Lease Financing Receivables

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

      Pass

 

$

162,555

 

 

$

283,352

 

 

$

169,324

 

 

$

70,434

 

 

$

20,328

 

 

$

2,285

 

 

$

 

 

$

708,278

 

      Watch

 

 

 

 

 

 

 

 

54

 

 

 

817

 

 

 

11

 

 

 

-

 

 

 

 

 

 

882

 

      Special Mention

 

 

 

 

 

 

 

 

 

 

 

 

 

 

130

 

 

 

66

 

 

 

 

 

 

196

 

      Substandard

 

 

 

 

 

122

 

 

 

988

 

 

 

543

 

 

 

7

 

 

 

41

 

 

 

 

 

 

1,701

 

         Total

 

$

162,555

 

 

$

283,474

 

 

$

170,366

 

 

$

71,794

 

 

$

20,476

 

 

$

2,392

 

 

$

 

 

$

711,057

 

Gross charge-offs for the six months
  ended June 30, 2024

 

$

 

 

$

334

 

 

$

377

 

 

$

284

 

 

$

58

 

 

$

 

 

$

 

 

$

1,053

 

Total Loans and Leases

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

      Pass

 

$

553,679

 

 

$

1,203,519

 

 

$

1,338,145

 

 

$

1,072,393

 

 

$

438,026

 

 

$

943,877

 

 

$

622,230

 

 

$

6,171,869

 

      Watch

 

 

3,005

 

 

 

75,823

 

 

 

67,394

 

 

 

103,974

 

 

 

57,043

 

 

 

105,487

 

 

 

48,388

 

 

 

461,114

 

      Special Mention

 

 

 

 

 

1,381

 

 

 

27,212

 

 

 

29,698

 

 

 

8,179

 

 

 

36,289

 

 

 

43,187

 

 

 

145,946

 

      Substandard

 

 

292

 

 

 

9,657

 

 

 

16,033

 

 

 

15,012

 

 

 

5,531

 

 

 

55,683

 

 

 

10,067

 

 

 

112,275

 

         Total

 

$

556,976

 

 

$

1,290,380

 

 

$

1,448,784

 

 

$

1,221,077

 

 

$

508,779

 

 

$

1,141,336

 

 

$

723,872

 

 

$

6,891,204

 

Gross charge-offs for the six months
  ended June 30, 2024

 

$

 

 

$

1,080

 

 

$

4,449

 

 

$

1,674

 

 

$

1,273

 

 

$

9,225

 

 

$

 

 

$

17,701

 

 

 

 

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 June 30, 2024 and December 31, 2023:

 

June 30, 2024

 

2024

 

 

2023

 

 

2022

 

 

2021

 

 

2020

 

 

Prior

 

 

Revolving
Loans

 

 

Total
Loans

 

Commercial Real Estate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

      Current

 

$

143,169

 

 

$

272,428

 

 

$

451,268

 

 

$

504,037

 

 

$

267,218

 

 

$

607,648

 

 

$

15,028

 

 

$

2,260,796

 

      30-59 Days Past Due

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

      60-89 Days Past Due

 

 

 

 

 

 

 

 

636

 

 

 

172

 

 

 

 

 

 

742

 

 

 

 

 

 

1,550

 

      Greater than 90 Accruing

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

      Non-accrual

 

 

 

 

 

2,953

 

 

 

2,648

 

 

 

4,177

 

 

 

263

 

 

 

21,321

 

 

 

 

 

 

31,362

 

      Total Past Due

 

 

 

 

 

2,953

 

 

 

3,284

 

 

 

4,349

 

 

 

263

 

 

 

22,063

 

 

 

 

 

 

32,912

 

         Total

 

$

143,169

 

 

$

275,381

 

 

$

454,552

 

 

$

508,386

 

 

$

267,481

 

 

$

629,711

 

 

$

15,028

 

 

$

2,293,708

 

Residential Real Estate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

      Current

 

$

19,634

 

 

$

49,721

 

 

$

136,347

 

 

$

118,994

 

 

$

78,221

 

 

$

258,394

 

 

$

58,885

 

 

$

720,196

 

      30-59 Days Past Due

 

 

 

 

 

 

 

 

2,488

 

 

 

 

 

 

 

 

 

381

 

 

 

300

 

 

 

3,169

 

      60-89 Days Past Due

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

46

 

 

 

 

 

 

46

 

      Greater than 90 Accruing

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

      Non-accrual

 

 

200

 

 

 

 

 

 

29

 

 

 

101

 

 

 

 

 

 

3,139

 

 

 

915

 

 

 

4,384

 

      Total Past Due

 

 

200

 

 

 

 

 

 

2,517

 

 

 

101

 

 

 

 

 

 

3,566

 

 

 

1,215

 

 

 

7,599

 

         Total

 

$

19,834

 

 

$

49,721

 

 

$

138,864

 

 

$

119,095

 

 

$

78,221

 

 

$

261,960

 

 

$

60,100

 

 

$

727,795

 

Construction, Land Development,
   & Land

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

      Current

 

$

5,845

 

 

$

145,306

 

 

$

149,988

 

 

$

186,220

 

 

$

37,079

 

 

$

5,994

 

 

$

345

 

 

$

530,777

 

      30-59 Days Past Due

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

      60-89 Days Past Due

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

      Greater than 90 Accruing

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

      Non-accrual

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

      Total Past Due

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

         Total

 

$

5,845

 

 

$

145,306

 

 

$

149,988

 

 

$

186,220

 

 

$

37,079

 

 

$

5,994

 

 

$

345

 

 

$

530,777

 

Commercial & Industrial

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

      Current

 

$

225,323

 

 

$

534,074

 

 

$

527,308

 

 

$

333,045

 

 

$

101,186

 

 

$

229,335

 

 

$

643,388

 

 

$

2,593,659

 

      30-59 Days Past Due

 

 

 

 

 

70

 

 

 

201

 

 

 

 

 

 

 

 

 

 

 

 

574

 

 

 

845

 

      60-89 Days Past Due

 

 

 

 

 

516

 

 

 

1,508

 

 

 

116

 

 

 

991

 

 

 

1,042

 

 

 

 

 

 

4,173

 

      Greater than 90 Accruing

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

      Non-accrual

 

 

92

 

 

 

1,460

 

 

 

5,894

 

 

 

2,354

 

 

 

3,218

 

 

 

10,494

 

 

 

2,833

 

 

 

26,345

 

      Total Past Due

 

 

92

 

 

 

2,046

 

 

 

7,603

 

 

 

2,470

 

 

 

4,209

 

 

 

11,536

 

 

 

3,407

 

 

 

31,363

 

         Total

 

$

225,415

 

 

$

536,120

 

 

$

534,911

 

 

$

335,515

 

 

$

105,395

 

 

$

240,871

 

 

$

646,795

 

 

$

2,625,022

 

Installment and Other

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

      Current

 

$

158

 

 

$

378

 

 

$

103

 

 

$

44

 

 

$

127

 

 

$

408

 

 

$

1,604

 

 

$

2,822

 

      30-59 Days Past Due

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

      60-89 Days Past Due

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

      Greater than 90 Accruing

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

      Non-accrual

 

 

 

 

 

 

 

 

 

 

 

23

 

 

 

 

 

 

 

 

 

 

 

 

23

 

      Total Past Due

 

 

 

 

 

 

 

 

 

 

 

23

 

 

 

 

 

 

 

 

 

 

 

 

23

 

         Total

 

$

158

 

 

$

378

 

 

$

103

 

 

$

67

 

 

$

127

 

 

$

408

 

 

$

1,604

 

 

$

2,845

 

Lease Financing Receivables

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

      Current

 

$

162,268

 

 

$

281,980

 

 

$

167,798

 

 

$

70,481

 

 

$

20,178

 

 

$

2,343

 

 

$

 

 

$

705,048

 

      30-59 Days Past Due

 

 

272

 

 

 

778

 

 

 

564

 

 

 

425

 

 

 

226

 

 

 

9

 

 

 

 

 

 

2,274

 

      60-89 Days Past Due

 

 

15

 

 

 

594

 

 

 

1,015

 

 

 

345

 

 

 

72

 

 

 

 

 

 

 

 

 

2,041

 

      Greater than 90 Accruing

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

      Non-accrual

 

 

 

 

 

122

 

 

 

989

 

 

 

543

 

 

 

 

 

 

40

 

 

 

 

 

 

1,694

 

      Total Past Due

 

 

287

 

 

 

1,494

 

 

 

2,568

 

 

 

1,313

 

 

 

298

 

 

 

49

 

 

 

 

 

 

6,009

 

         Total

 

$

162,555

 

 

$

283,474

 

 

$

170,366

 

 

$

71,794

 

 

$

20,476

 

 

$

2,392

 

 

$

 

 

$

711,057

 

Total Loans and Leases

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

      Current

 

$

556,397

 

 

$

1,283,887

 

 

$

1,432,812

 

 

$

1,212,821

 

 

$

504,009

 

 

$

1,104,122

 

 

$

719,250

 

 

$

6,813,298

 

      30-59 Days Past Due

 

 

272

 

 

 

848

 

 

 

3,253

 

 

 

425

 

 

 

226

 

 

 

390

 

 

 

874

 

 

 

6,288

 

      60-89 Days Past Due

 

 

15

 

 

 

1,110

 

 

 

3,159

 

 

 

633

 

 

 

1,063

 

 

 

1,830

 

 

 

 

 

 

7,810

 

      Greater than 90 Accruing

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

      Non-accrual

 

 

292

 

 

 

4,535

 

 

 

9,560

 

 

 

7,198

 

 

 

3,481

 

 

 

34,994

 

 

 

3,748

 

 

 

63,808

 

      Total Past Due

 

 

579

 

 

 

6,493

 

 

 

15,972

 

 

 

8,256

 

 

 

4,770

 

 

 

37,214

 

 

 

4,622

 

 

 

77,906

 

         Total

 

$

556,976

 

 

$

1,290,380

 

 

$

1,448,784

 

 

$

1,221,077

 

 

$

508,779

 

 

$

1,141,336

 

 

$

723,872

 

 

$

6,891,204

 

Total non-accrual loans without an allowance included $10.1 million of commercial real estate loans, $790,000 of residential real estate, and $4.3 million of commercial and industrial loans as of June 30, 2024. The Company recognized

$1.1 million and $1.3 million of interest income on non-accrual loans and leases for the three and six months ended June 30, 2024, respectively.

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 June 30, 2024 and 2023:

 

 

For the Three Months Ended

 

 

For the Six Months Ended

 

 

 

June 30,

 

 

June 30,

 

 

 

2024

 

 

2023

 

 

2024

 

 

2023

 

Beginning balance

 

$

3,388

 

 

$

4,316

 

 

$

3,636

 

 

$

4,203

 

Recapture for unfunded commitments

 

 

(833

)

 

 

(677

)

 

 

(1,081

)

 

 

(564

)

Ending balance

 

$

2,555

 

 

$

3,639

 

 

$

2,555

 

 

$

3,639

 

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 $3.9 million and $4.7 million at June 30, 2024 and December 31, 2023, respectively, were as follows:

 

 

June 30, 2024

 

 

December 31, 2023

 

 

 

Unpaid
Principal
Balance

 

 

Carrying
Value

 

 

Unpaid
Principal
Balance

 

 

Carrying
Value

 

Commercial real estate

 

$

262,635

 

 

$

254,858

 

 

$

284,819

 

 

$

275,476

 

Residential real estate

 

 

202,288

 

 

 

188,489

 

 

 

227,392

 

 

 

211,887

 

Construction, land development, and other land

 

 

85,395

 

 

 

84,849

 

 

 

87,143

 

 

 

86,344

 

Commercial and industrial

 

 

119,085

 

 

 

113,997

 

 

 

123,540

 

 

 

117,538

 

Installment and other

 

 

165

 

 

 

153

 

 

 

170

 

 

 

156

 

Lease financing receivables

 

 

274

 

 

 

273

 

 

 

628

 

 

 

627

 

Total acquired non-credit-deteriorated
   loans and leases

 

$

669,842

 

 

$

642,619

 

 

$

723,692

 

 

$

692,028