XML 40 R30.htm IDEA: XBRL DOCUMENT v3.25.3
Allowance for Credit Losses (Tables)
9 Months Ended
Sep. 30, 2025
Credit Loss [Abstract]  
Schedule of Aging of the Company's Loan Portfolio
The tables below show the aging of the Company’s loan portfolio by the segmentation noted above at September 30, 2025, December 31, 2024 and September 30, 2024:
As of September 30, 202590+ days and still accruing60-89 days past due30-59 days past due
(In thousands)NonaccrualCurrentTotal Loans
Loan Balances (includes PCD):
Commercial$66,577 $ $12,190 $36,136 $16,429,439 $16,544,342 
Commercial real estate
Construction and development3,227  630 40,276 2,614,020 2,658,153 
Non-construction24,975  13,489 42,779 10,879,811 10,961,054 
Home equity1,295  246 2,294 480,367 484,202 
Residential real estate, excluding early buy-out loans28,942  8,829 95 3,981,180 4,019,046 
Premium finance receivables—property & casualty24,512 13,006 23,527 38,133 8,267,114 8,366,292 
Premium finance receivables—life insurance  34,016 34,506 8,690,031 8,758,553 
Consumer and other38 60 49 159 146,710 147,016 
Total loans, net of unearned income, excluding early buy-out loans$149,566 $13,066 $92,976 $194,378 $51,488,672 $51,938,658 
Early buy-out loans guaranteed by U.S. government agencies (1)
 47,374   77,450 124,824 
Total loans, net of unearned income$149,566 $60,440 $92,976 $194,378 $51,566,122 $52,063,482 

As of December 31, 202490+ days and still accruing60-89 days past due30-59 days past due
(In thousands)NonaccrualCurrentTotal Loans
Loan Balances (includes PCD):
Commercial$73,490 $104 $54,844 $92,551 $15,353,562 $15,574,551 
Commercial real estate
Construction and development2,282 — 1,339 4,634 2,425,826 2,434,081 
Non-construction18,760 — 9,182 26,132 10,415,789 10,469,863 
Home equity1,117 — 1,233 2,148 440,530 445,028 
Residential real estate, excluding early buy-out loans23,762 — 5,708 18,917 3,407,622 3,456,009 
Premium finance receivables—property & casualty28,797 16,031 19,042 68,219 7,139,953 7,272,042 
Premium finance receivables—life insurance6,431 — 72,963 36,405 8,031,346 8,147,145 
Consumer and other47 59 882 98,572 99,562 
Total loans, net of unearned income, excluding early buy-out loans$154,641 $16,182 $164,370 $249,888 $47,313,200 $47,898,281 
Early buy-out loans guaranteed by U.S. government agencies (1)
— 33,952 618 2,335 119,851 156,756 
Total loans, net of unearned income$154,641 $50,134 $164,988 $252,223 $47,433,051 $48,055,037 
(1)Early buy-out loans are insured or guaranteed by the Federal Housing Administration (FHA) or the U.S. Department of Veterans Affairs, subject to indemnifications and insurance limits for certain loans.
As of September 30, 202490+ days and still accruing60-89 days past due30-59 days past due
(In thousands)NonaccrualCurrentTotal Loans
Loan Balances (includes PCD):
Commercial$63,826 $20 $32,560 $46,057 $15,105,230 $15,247,693 
Commercial real estate
Construction and development2,284 — 757 1,798 2,398,851 2,403,690 
Non-construction39,787 225 12,682 46,548 10,290,485 10,389,727 
Home equity1,122 — 1,035 2,580 422,306 427,043 
Residential real estate, excluding early buy-out loans17,959 — 6,364 2,160 3,226,166 3,252,649 
Premium finance receivables—property & casualty36,079 18,235 18,740 30,204 7,028,423 7,131,681 
Premium finance receivables—life insurance— — 10,902 74,432 7,911,565 7,996,899 
Consumer and other148 22 264 82,240 82,676 
Total loans, net of unearned income, excluding early buy-out loans$161,059 $18,628 $83,062 $204,043 $46,465,266 $46,932,058 
Early buy-out loans guaranteed by U.S. government agencies (1)
— 43,358 150 — 91,881 135,389 
Total loans, net of unearned income$161,059 $61,986 $83,212 $204,043 $46,557,147 $47,067,447 
(1)Early buy-out loans are insured or guaranteed by the Federal Housing Administration (FHA) or the U.S. Department of Veterans Affairs, subject to indemnifications and insurance limits for certain loans.
Schedule of Loan Portfolio by Credit Quality Indicator
The table below shows the Company’s loan portfolio by credit quality indicator and year of origination at September 30, 2025:
Year of OriginationRevolvingTotal
(In thousands)20252024202320222021PriorRevolvingto TermLoans
Loan Balances:
Commercial
Pass$2,829,487 $2,846,915 $1,744,488 $1,266,672 $831,328 $1,108,613 $5,310,722 $40,053 $15,978,278 
Special mention11,668 41,624 46,403 18,943 31,703 38,400 128,153 360 317,254 
Substandard accrual2,436 16,847 26,199 39,289 35,639 22,204 38,008 1,611 182,233 
Substandard nonaccrual/doubtful951 4,454 7,778 36,977 10,359 3,906 900 1,252 66,577 
Total commercial, industrial and other$2,844,542 $2,909,840 $1,824,868 $1,361,881 $909,029 $1,173,123 $5,477,783 $43,276 $16,544,342 
Construction and development
Pass$207,055 $736,531 $619,287 $604,281 $73,736 $107,992 $15,039 $894 $2,364,815 
Special mention— — 29,645 194,759 17,908 15,800 — — 258,112 
Substandard accrual— — 12,656 — — 15,445 3,898 — 31,999 
Substandard nonaccrual/doubtful— — 1,001 1,321 — 905 — — 3,227 
Total construction and development$207,055 $736,531 $662,589 $800,361 $91,644 $140,142 $18,937 $894 $2,658,153 
Non-construction
Pass$1,436,193 $1,313,159 $1,314,216 $1,748,779 $1,290,468 $3,262,179 $225,790 $1,692 $10,592,476 
Special mention2,080 1,189 63,480 17,694 29,072 35,492 1,414 — 150,421 
Substandard accrual— 18,799 1,256 68,472 51,608 52,211 836 — 193,182 
Substandard nonaccrual/doubtful— — 1,605 305 — 23,065 — — 24,975 
Total non-construction$1,438,273 $1,333,147 $1,380,557 $1,835,250 $1,371,148 $3,372,947 $228,040 $1,692 $10,961,054 
Home equity
Pass$— $236 $68 $353 $291 $13,067 $446,524 $8,237 $468,776 
Special mention— 42 — 402 — 2,303 6,187 — 8,934 
Substandard accrual— — 15 19 98 2,979 2,086 — 5,197 
Substandard nonaccrual/doubtful— — — 88 132 1,075 — — 1,295 
Total home equity$— $278 $83 $862 $521 $19,424 $454,797 $8,237 $484,202 
Residential real estate
Early buy-out loans guaranteed by U.S. government agencies$192 $4,551 $7,545 $5,280 $6,229 $101,027 $— $— $124,824 
Pass833,494 795,118 427,935 762,583 719,435 420,044 — — 3,958,609 
Special mention— 2,027 5,793 4,745 1,808 6,822 — — 21,195 
Substandard accrual60 136 913 3,799 1,833 3,559 — — 10,300 
Substandard nonaccrual/doubtful— 1,214 5,463 7,772 6,475 8,018 — — 28,942 
Total residential real estate$833,746 $803,046 $447,649 $784,179 $735,780 $539,470 $— $— $4,143,870 
Premium finance receivables - property and casualty
Pass$8,030,161 $180,763 $3,906 $1,113 $1,268 $— $— $— $8,217,211 
Special mention102,653 4,466 — — — — — 107,128 
Substandard accrual15,393 2,044 — — — — 17,441 
Substandard nonaccrual/doubtful13,542 10,941 25 — — — 24,512 
Total premium finance receivables - property and casualty$8,161,749 $198,214 $3,940 $1,119 $1,270 $— $— $— $8,366,292 
Premium finance receivables - life (1)
Pass$437,422 $720,916 $541,345 $711,083 $1,057,431 $5,290,356 $— $— $8,758,553 
Special mention— — — — — — — — — 
Substandard accrual— — — — — — — — — 
Substandard nonaccrual/doubtful— — — — — — — — — 
Total premium finance receivables - life$437,422 $720,916 $541,345 $711,083 $1,057,431 $5,290,356 $— $— $8,758,553 
Consumer and other
Pass$5,180 $2,524 $1,858 $330 $622 $63,148 $72,998 $— $146,660 
Special mention25 38 32 81 — 109 12 — 297 
Substandard accrual— — — — 14 — 21 
Substandard nonaccrual/doubtful— — — — 36 — — 38 
Total consumer and other$5,205 $2,566 $1,890 $411 $622 $63,307 $73,015 $— $147,016 
Total loans
Early buy-out loans guaranteed by U.S. government agencies$192 $4,551 $7,545 $5,280 $6,229 $101,027 $— $— $124,824 
Pass13,778,992 6,596,162 4,653,103 5,095,194 3,974,579 10,265,399 6,071,073 50,876 50,485,378 
Special mention116,426 49,386 145,362 236,624 80,491 98,926 135,766 360 863,341 
Substandard accrual17,889 37,828 41,039 111,582 89,179 96,412 44,833 1,611 440,373 
Substandard nonaccrual/doubtful14,493 16,611 15,872 46,466 16,967 37,005 900 1,252 149,566 
Total loans$13,927,992 $6,704,538 $4,862,921 $5,495,146 $4,167,445 $10,598,769 $6,252,572 $54,099 $52,063,482 
Gross write offs
Three months ended September 30, 2025$7,305 $494 $1,457 $4,748 $12,046 $2,796 $— $— $28,846 
Nine months ended September 30, 2025$8,709 $15,297 $5,246 $8,129 $14,193 $13,216 $— $— $64,790 
(1)For premium finance receivables - life, the year of origination represents when the borrower’s master loan agreement was initially established.
Schedule of Held-to-Maturity Debt Securities by Credit Quality Indicator For purposes of the table below, the Company has converted any issuer rating from an NRSRO into the Company’s internal ratings based on Investment Policy and review by the Company’s management.
As of September 30, 2025Year of OriginationTotal
(In thousands)20252024202320222021PriorBalance
Amortized Cost Balances:
U.S. government agencies
1-4 internal grade$— $— $— $135,000 $147,827 $30,713 $313,540 
5-7 internal grade— — — — — — — 
8-10 internal grade— — — — — — — 
Total U.S. government agencies$— $— $— $135,000 $147,827 $30,713 $313,540 
Municipal
1-4 internal grade$— $— $4,092 $1,028 $6,742 $141,784 $153,646 
5-7 internal grade— — — — — 2,124 2,124 
8-10 internal grade— — — — — — — 
Total municipal$— $— $4,092 $1,028 $6,742 $143,908 $155,770 
Mortgage-backed securities
1-4 internal grade$— $— $296,804 $496,580 $2,125,596 $— $2,918,980 
5-7 internal grade— — — — — — — 
8-10 internal grade— — — — — — — 
Total mortgage-backed securities$— $— $296,804 $496,580 $2,125,596 $— $2,918,980 
Corporate notes
1-4 internal grade$— $— $— $14,972 $— $35,539 $50,511 
5-7 internal grade— — — — — — — 
8-10 internal grade— — — — — — — 
Total corporate notes$— $— $— $14,972 $— $35,539 $50,511 
Total held-to-maturity securities$3,438,801 
Less: Allowance for credit losses(395)
Held-to-maturity securities, net of allowance for credit losses$3,438,406 
Schedule of Allowance for Credit Losses As significant judgment is required, the review of the appropriateness of the allowance for credit losses is performed quarterly by various committees with participation by the Company's executive management.
September 30,December 31,September 30,
(In thousands)202520242024
Allowance for loan losses$386,622 $364,017 $360,279 
Allowance for unfunded lending-related commitments losses67,569 72,586 75,435 
Allowance for loan losses and unfunded lending-related commitments losses454,191 436,603 435,714 
Allowance for held-to-maturity securities losses395 457 479 
Allowance for credit losses$454,586 $437,060 $436,193 
Schedule of Activity in the Allowance for Credit Losses by Loan Portfolio
A summary of activity in the allowance for credit losses, specifically for the loan portfolio (i.e. allowance for loan losses and allowance for unfunded commitment losses), for the three and nine months ended September 30, 2025 and September 30, 2024 is as follows:
Three months ended September 30, 2025Commercial Real EstateHome  EquityResidential Real EstatePremium Finance ReceivablesConsumer and OtherTotal Loans
(In thousands)Commercial
Allowance for credit losses at beginning of period$194,568 $224,358 $9,221 $11,455 $16,612 $849 $457,063 
Other adjustments    (88) (88)
Charge-offs(21,597)(144)(27)(26)(6,878)(174)(28,846)
Recoveries1,449 241 104 1 2,459 37 4,291 
Provision for credit losses - Other15,056 6,022 (69)583 (156)335 21,771 
Allowance for credit losses at period end$189,476 $230,477 $9,229 $12,013 $11,949 $1,047 $454,191 
By measurement method:
Individually measured$29,747 $9,688 $ $60 $ $3 $39,498 
Collectively measured159,729 220,789 9,229 11,953 11,949 1,044 414,693 
Loans at period end
Individually measured$66,576 $28,203 $1,295 $28,854 $ $38 $124,966 
Collectively measured16,477,766 13,591,004 482,907 3,985,423 17,124,845 146,978 51,808,923 
Loans held at fair value   129,593  129,593 
Three months ended September 30, 2024CommercialCommercial Real EstateHome  EquityResidential Real EstatePremium Finance ReceivablesConsumer and OtherTotal Loans
(In thousands)
Allowance for credit losses at beginning of period$181,991 $223,728 $7,242 $8,773 $14,746 $589 $437,069 
Other adjustments— — — — 30 — 30 
Charge-offs(22,975)(95)— — (7,794)(154)(31,018)
Recoveries649 30 101 3,477 21 4,283 
Provision for credit losses - Other7,128 (4,162)134 268 3,284 147 6,799 
Provision for credit losses - Day 1 on non-PCD assets acquired
during the period
2,967 10,540 1,344 638 — 58 15,547 
Initial allowance for credit losses recognized on PCD assets acquired during the period1,838 1,103 61 — — 3,004 
Allowance for credit losses at period end$171,598 $231,144 $8,823 $9,745 $13,743 $661 $435,714 
By measurement method:
Individually measured$21,573 $5,958 $50 $48 $— $$27,630 
Collectively measured150,025 225,186 8,773 9,697 13,743 660 408,084 
Loans at period end
Individually measured$63,826 $42,071 $1,122 $17,565 $— $$124,586 
Collectively measured15,183,867 12,751,346 425,921 3,232,435 15,128,580 82,674 46,804,823 
Loans held at fair value— — — 138,038 — — 138,038 

Nine months ended September 30, 2025Commercial Real EstateHome  EquityResidential Real EstatePremium Finance ReceivablesConsumer and OtherTotal Loans
(In thousands)Commercial
Allowance for credit losses at beginning of period$175,837 $222,856 $8,943 $10,335 $17,820 $812 $436,603 
Other adjustments    96  96 
Charge-offs(37,467)(6,309)(138)(26)(20,350)(500)(64,790)
Recoveries4,124 263 350 139 9,281 98 14,255 
Provision for credit losses - Other46,982 13,667 74 1,565 5,102 637 68,027 
Allowance for credit losses at period end$189,476 $230,477 $9,229 $12,013 $11,949 $1,047 $454,191 
Nine months ended September 30, 2024Commercial Real EstateHome  EquityResidential Real EstatePremium Finance ReceivablesConsumer and OtherTotal Loans
(In thousands)Commercial
Allowance for credit losses at beginning of period$169,604 $223,853 $7,116 $13,133 $13,069 $490 $427,265 
Other adjustments— — — — (20)— (20)
Charge-offs(43,774)(21,090)(74)(61)(24,218)(398)(89,615)
Recoveries2,078 151 165 15 8,667 68 11,144 
Provision for credit losses - Other38,885 16,587 270 (4,041)16,245 443 68,389 
Provision for credit losses - Day 1 on non-PCD assets acquired
during the period
2,967 10,540 1,344 638 — 58 15,547 
Initial allowance for credit losses recognized on PCD assets acquired during the period1,838 1,103 61 — — 3,004 
Allowance for credit losses at period end$171,598 $231,144 $8,823 $9,745 $13,743 $661 $435,714 
Schedule of Modification of Loans
The tables below presents a summary of the period-end balance of loans to borrowers experiencing financial difficulties during the three and nine months ended September 30, 2025 and 2024:
Three Months Ended
September 30, 2025
(Dollars in thousands)
TotalPercentage of Total Class of LoanExtension of TermReduction of 
Interest
Rate
Interest Only
Payments
Delay in Contractual PaymentsExtension of Term and Reduction of Interest Rate
Commercial$4,7910.1 %$4,464 $ $ $ $327 
Commercial real estate
Construction and development      
Non-construction1960.0 196     
Home equity      
Residential real estate3920.0 287    105 
Premium finance receivables—property & casualty      
Total loans$5,3790.0 %$4,947 $ $ $ $432 
Weighted Average Magnitude of Modifications:
 Three Months Ended September 30, 2025
 (Dollars in thousands)
TotalDuration of Extension of Term (months)Reduction of 
Interest
Rate (bps)
Duration of Delay in Contractual Payments (months)
Commercial$4,791 6190  
Commercial real estate
Construction and development    
Non-construction196 6  
Home equity    
Residential real estate392 1190  
Premium finance receivables—property & casualty    
Total loans$5,379 7166  

Three Months Ended
September 30, 2024
(Dollars in thousands)
TotalPercentage of Total Class of LoanExtension of
Term
Reduction of 
Interest
Rate
Interest Only PaymentsDelay in Contractual PaymentsExtension of
Term and
Reduction of Interest Rate
Commercial$1,4690.0 %$1,240 $42 $17 $— $170 
Commercial real estate - Non-construction1920.0 192 — — — — 
Residential real estate— — — — — — 
Premium finance receivables—property & casualty1,5480.0 30 1,457 — — 61 
Total loans$3,2090.0 %$1,462 $1,499 $17 $— $231 

Weighted Average Magnitude of Modifications:
Three Months Ended September 30, 2024
(Dollars in thousands)
TotalDuration of Extension of Term (months)Reduction of 
Interest
Rate (bps)
Duration of Delay in Contractual Payments (months)
Commercial$1,469 27— — 
Commercial real estate - Non-construction192 6— — 
Residential real estate— — — 
Premium finance receivables—property & casualty1,548 4— 
Total loans$3,209 9— — 
Nine Months Ended
September 30, 2025
(Dollars in thousands)
TotalPercentage of Total Class of LoanExtension of TermReduction of 
Interest
Rate
Interest Only
Payments
Delay in Contractual PaymentsExtension of Term and Reduction of Interest Rate
Commercial$15,370 0.2 %$14,917 $9 $ $ $444 
Commercial real estate
Construction and development    —   
Non-construction196 0.0 196     
Home equity       
Residential real estate1,524 0.0 447 276   801 
Premium finance receivables—property & casualty865 0.0 865     
Total loans$17,955 0.0 $16,425 $285 $ $ $1,245 
Weighted Average Magnitude of Modifications:
Nine Months Ended September 30, 2025
(Dollars in thousands)
TotalDuration of Extension of Term (months)Reduction of 
Interest
Rate (bps)
Duration of Delay in Contractual Payments (months)
Commercial$15,370 7155  
Commercial real estate
Construction and development    
Non-construction196 6  
Home equity    
Residential real estate1,524 11148 
Premium finance receivables—property & casualty865 12  
Total loans$17,955 8150  

Nine Months Ended
September 30, 2024
(Dollars in thousands)
TotalPercentage of Total Class of LoanExtension of
Term
Reduction of 
Interest
Rate
Interest Only PaymentsDelay in Contractual PaymentsExtension of
Term and
Reduction of Interest Rate
Commercial$4,687 0.0 %$4,195 $42 $17 $97 $336 
Commercial real estate - Non-construction1,662 0.0 486 — 319 857 — 
Home equity89 0.0 89 — — — — 
Residential real estate282 0.0 114 168 — — — 
Premium finance receivables—property & casualty1,554 0.0 33 1,460 — — 61 
Total loans$8,274 0.0 %$4,917 $1,670 $336 $954 $397 

Weighted Average Magnitude of Modifications:
Nine months ended September 30, 2024
(Dollars in thousands)
TotalDuration of Extension of Term (months)Reduction of 
Interest
Rate (bps)
Duration of Delay in Contractual Payments (months)
Commercial$4,687 3511334
Commercial real estate - Non-construction1,662 29— 16
Home equity89 12— — 
Residential real estate282 19201— 
Premium finance receivables—property & casualty$1,554 686$— 
Total loans$8,274 9$156 18
Schedule of Loans for Borrowers Experiencing Financial Difficulties Modified
The following table presents a summary of all modified loans for borrowers experiencing financial difficulties and such loans that were in payment default under the restructured terms during the respective periods below:
(Dollars in thousands)
For the Twelve Months Ended September 30, 2025
Three Months Ended
September 30, 2025
Nine Months Ended
September 30, 2025
For the Twelve Months Ended September 30, 2024
Three Months Ended
September 30, 2024
Nine Months Ended
September 30, 2024
Total
Payments in Default  (1)
Payments in 
Default  (1)
Total
Payments in 
Default  (1)
Payments in 
Default  (1)
Commercial$20,725 $28 $142 $6,757 $42 $1,826 
Commercial real estate
Construction and development   2,504 — — 
Non-construction243 196 196 2,933 — 923 
Home equity   588 — 203 
Residential real estate1,524 224 920 282 — 541 
Premium finance receivables—property & casualty865  865 1,632 47 61 
Total loans$23,357 $448 $2,123 $14,696 $89 $3,554 
(1)Modified loans considered to be in payment default are over 30 days past due subsequent to the restructuring.