XML 98 R87.htm IDEA: XBRL DOCUMENT v3.25.1
Segment Reporting - Schedule of Segment Reporting (Details)
$ in Thousands
3 Months Ended
Mar. 31, 2025
USD ($)
segment
Mar. 31, 2024
USD ($)
Segment Reporting [Abstract]    
Reportable business segments | segment 3  
Segment Reporting Information [Line Items]    
Interest income $ 103,416 $ 98,609
Interest expense 46,635 47,142
Net interest income 56,781 51,467
Noninterest income 22,415 25,595
Total revenue 79,196 77,062
Provision for credit losses 2,311 1,432
Salaries, benefits and commissions 30,826 31,338
Net occupancy 2,853 2,872
Equipment 1,122 1,111
Data processing 4,364 4,495
Professional fees 1,797 1,688
Marketing and advertising 353 416
Deposit insurance premiums 1,151 1,135
Intangible expenses 130 187
Other segment items (2) 6,732 6,832
Income (loss) before tax amount 27,557 25,556
Income tax expense 5,162 5,251
Net Income (Loss) Attributable to Noncontrolling Interest 22,395 20,305
Net capital expenditures 1,865 (1,400)
Intersegment Eliminations    
Segment Reporting Information [Line Items]    
Total revenue [1] (7,119) (5,624)
Other    
Segment Reporting Information [Line Items]    
Interest income 0 9
Interest expense 2,281 2,281
Net interest income (2,281) (2,272)
Noninterest income 35 (5)
Total revenue (2,246) (2,277)
Provision for credit losses 0 0
Salaries, benefits and commissions 4,345 4,579
Net occupancy 264 142
Equipment 100 59
Data processing 1,295 545
Professional fees 884 816
Marketing and advertising 154 260
Deposit insurance premiums 0 0
Intangible expenses 0 0
Other segment items (2) [2] 797 990
Income (loss) before tax amount (2,966) (4,044)
Income tax expense (864) (809)
Net Income (Loss) Attributable to Noncontrolling Interest (2,102) (3,235)
Net capital expenditures 362 48
Banking1 [Member] | Operating Segments    
Segment Reporting Information [Line Items]    
Interest income 103,400 98,582
Interest expense 44,354 44,861
Net interest income 59,046 53,721
Noninterest income 7,641 10,959
Total revenue 66,687 64,680
Provision for credit losses 2,311 1,432
Salaries, benefits and commissions 18,449 19,165
Net occupancy 2,288 2,489
Equipment 987 1,020
Data processing 2,572 3,471
Professional fees 576 690
Marketing and advertising 159 113
Deposit insurance premiums 1,151 1,135
Intangible expenses 47 78
Other segment items (2) [2] 5,189 5,080
Income (loss) before tax amount 26,084 24,558
Income tax expense 5,077 4,959
Net Income (Loss) Attributable to Noncontrolling Interest 21,007 19,599
Net capital expenditures 1,490 (1,463)
Banking1 [Member] | Intersegment Eliminations    
Segment Reporting Information [Line Items]    
Total revenue [1] 6,874 5,449
Wealth Management [Member] | Operating Segments    
Segment Reporting Information [Line Items]    
Interest income 16 18
Interest expense 0 0
Net interest income 16 18
Noninterest income 7,833 7,353
Total revenue 7,849 7,371
Provision for credit losses 0 0
Salaries, benefits and commissions 4,356 4,142
Net occupancy 122 80
Equipment 10 9
Data processing 353 353
Professional fees 323 159
Marketing and advertising 28 32
Deposit insurance premiums 0 0
Intangible expenses 0 0
Other segment items (2) [2] 530 615
Income (loss) before tax amount 1,999 1,929
Income tax expense 406 413
Net Income (Loss) Attributable to Noncontrolling Interest 1,593 1,516
Net capital expenditures 7 6
Wealth Management [Member] | Intersegment Eliminations    
Segment Reporting Information [Line Items]    
Total revenue [1] 128 52
Insurance [Member] | Operating Segments    
Segment Reporting Information [Line Items]    
Interest income 0 0
Interest expense 0 0
Net interest income 0 0
Noninterest income 6,906 7,288
Total revenue 6,906 7,288
Provision for credit losses 0 0
Salaries, benefits and commissions 3,676 3,452
Net occupancy 179 161
Equipment 25 23
Data processing 144 126
Professional fees 14 23
Marketing and advertising 12 11
Deposit insurance premiums 0 0
Intangible expenses 83 109
Other segment items (2) [2] 216 147
Income (loss) before tax amount 2,440 3,113
Income tax expense 543 688
Net Income (Loss) Attributable to Noncontrolling Interest 1,897 2,425
Net capital expenditures 6 9
Insurance [Member] | Intersegment Eliminations    
Segment Reporting Information [Line Items]    
Total revenue [1] $ 117 $ 123
[1] (3) Includes an allocation of general and administrative expenses from both the parent holding company and the Bank.
[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.