XML 166 R137.htm IDEA: XBRL DOCUMENT v3.25.0.1
Segment Reporting - Schedule of Segment Reporting (Details)
$ in Thousands
12 Months Ended
Dec. 31, 2024
USD ($)
segment
Dec. 31, 2023
USD ($)
Dec. 31, 2022
USD ($)
Segment Reporting [Abstract]      
Number of reportable segments (in segments) | segment 3    
Segment Reporting Information [Line Items]      
Interest income $ 412,355 $ 371,730 $ 252,193
Interest expense 201,185 151,733 33,896
Interest expense   151,733 33,896
Net interest income (expense) [1] 211,170 219,997 218,297
Noninterest income 88,055 76,824 77,885
Total revenue 299,225 296,821 296,182
Provision for credit losses 5,933 10,770 12,198
Salaries, benefits and commissions 123,745 120,188 115,806
Net occupancy 11,025 10,686 10,193
Equipment 4,453 4,132 3,904
Data processing 16,956 16,799 15,215
Professional fees 6,402 7,141 9,332
Marketing and advertising 2,173 2,180 2,462
Deposit insurance premiums 4,432 4,825 3,075
Intangible expenses 694 938 1,293
Restructuring charges 0 1,519 184
Other segment items 28,112 28,954 25,310
Income before income taxes 95,300 88,689 97,210
Net capital expenditures 737 4,847 (1,624)
Other      
Segment Reporting Information [Line Items]      
Interest income 18 38 37
Interest expense 9,125    
Interest expense   9,125 5,798
Net interest income (expense) (9,107) (9,087) (5,761)
Noninterest income 195 105 (82)
Total revenue (8,912) (8,982) (5,843)
Provision for credit losses 0 0 0
Salaries, benefits and commissions 17,694 16,182 19,765
Net occupancy 649 590 665
Equipment 278 231 214
Data processing 2,129 1,997 1,785
Professional fees 2,451 2,632 3,880
Marketing and advertising 1,128 693 658
Deposit insurance premiums 0 0 0
Intangible expenses 0 0 0
Restructuring charges   0 0
Other segment items [2] 3,935 5,302 3,330
Income before income taxes (12,635) (11,752) (7,466)
Net capital expenditures 199 479 234
Intersegment Eliminations      
Segment Reporting Information [Line Items]      
Total revenue [3] 24,541 24,857 28,674
Banking | Operating Segments      
Segment Reporting Information [Line Items]      
Interest income 412,264 371,625 252,136
Interest expense 192,060    
Interest expense   142,608 28,098
Net interest income (expense) [1] 220,204 229,017 224,038
Noninterest income 35,480 28,414 30,342
Total revenue 255,684 257,431 254,380
Provision for credit losses 5,933 10,770 12,198
Salaries, benefits and commissions 74,561 74,933 68,867
Net occupancy 9,446 9,219 8,684
Equipment 4,039 3,769 3,548
Data processing 12,866 12,914 11,764
Professional fees 3,278 3,584 4,897
Marketing and advertising 834 1,251 1,623
Deposit insurance premiums 4,432 4,825 3,075
Intangible expenses 267 390 514
Restructuring charges   1,519 184
Other segment items [2] 20,922 20,067 18,608
Income before income taxes 96,122 90,278 93,476
Net capital expenditures 449 4,193 (2,474)
Banking | Intersegment Eliminations      
Segment Reporting Information [Line Items]      
Total revenue [3] (22,984) (23,912) (26,942)
Wealth Management | Operating Segments      
Segment Reporting Information [Line Items]      
Interest income 73 67 20
Interest expense 0    
Interest expense   0 0
Net interest income (expense) [1] 73 67 20
Noninterest income 29,909 26,804 27,695
Total revenue 29,982 26,871 27,715
Provision for credit losses 0 0 0
Salaries, benefits and commissions 17,912 15,790 14,215
Net occupancy 316 278 244
Equipment 40 44 53
Data processing 1,417 1,361 1,111
Professional fees 616 903 490
Marketing and advertising 158 166 120
Deposit insurance premiums 0 0 0
Intangible expenses 0 0 96
Restructuring charges   0 0
Other segment items [2] 2,594 2,828 2,637
Income before income taxes 6,083 5,042 7,906
Net capital expenditures 14 19 534
Wealth Management | Intersegment Eliminations      
Segment Reporting Information [Line Items]      
Total revenue [3] (846) (459) (843)
Insurance | Operating Segments      
Segment Reporting Information [Line Items]      
Interest income 0 0 0
Interest expense 0    
Interest expense   0 0
Net interest income (expense) [1] 0 0 0
Noninterest income 22,471 21,501 19,930
Total revenue 22,471 21,501 19,930
Provision for credit losses 0 0 0
Salaries, benefits and commissions 13,578 13,283 12,959
Net occupancy 614 599 600
Equipment 96 88 89
Data processing 544 527 555
Professional fees 57 22 65
Marketing and advertising 53 70 61
Deposit insurance premiums 0 0 0
Intangible expenses 427 548 683
Restructuring charges   0 0
Other segment items [2] 661 757 735
Income before income taxes 5,730 5,121 3,294
Net capital expenditures 75 156 82
Insurance | Intersegment Eliminations      
Segment Reporting Information [Line Items]      
Total revenue [3] $ (711) $ (486) $ (889)
[1] Net interest income as well as many other revenues for financial assets and liabilities including loans, leases, securities, and derivatives are excluded from the scope of FASB ASC 606 "Revenue from Contracts with Customers" ("FASB ASC 606"). Noninterest income streams that are out of scope of FASB ASC 606 include bank owned life insurance income, sales of investment securities and mortgage banking activities.
[2]
(2) Other segment items for each reportable segment includes:
Banking - loan and lease financing related fees, deposit and card service fees, and certain overhead expenses.
Wealth Management - referral fees, clearing broker fees, and certain overhead expenses.
Insurance - certain overhead expenses.
Other - Board of Director fees, retirement costs, and certain overhead expenses.
[3]
(3) Includes an allocation of general and administrative expenses from both the parent holding company and the Bank.