XML 59 R41.htm IDEA: XBRL DOCUMENT v3.25.4
Loans and Allowance for Credit Losses (Tables)
12 Months Ended
Dec. 31, 2025
Receivables [Abstract]  
Schedule of Loans, Net of Unamortized Net Deferred Fees
The table below presents HFI Loans, net of unamortized net deferred fees, summarized by portfolio segment.
As of
December 31, 2025December 31, 2024
(dollars in thousands)Amount%Amount%
Commercial$1,338,486 18 %$1,183,628 15 %
Income producing - commercial real estate3,350,718 46 %4,064,846 51 %
Owner occupied - commercial real estate1,602,124 22 %1,269,669 16 %
Real estate mortgage - residential37,100 %50,535 %
Construction - commercial and residential795,400 11 %1,210,763 15 %
Construction - C&I (owner occupied)108,468 %103,259 %
Home equity47,448 %51,130 %
Other consumer715 — %1,058 — %
Total loans7,280,459 100 %7,934,888 100 %
Less: allowance for credit losses(159,604)(114,390)
Net loans (1)
$7,120,855 $7,820,498 
(1)Excludes accrued interest receivable of $35.9 million and $42.9 million as of December 31, 2025 and 2024, respectively, which were recorded in other assets on the Consolidated Balance Sheets.
Schedule of Detail Activity in the Allowance for Credit Losses by Portfolio Segment
The table below details activity in the ACL by portfolio segment. Allocation of a portion of the allowance to one category of loans does not preclude its availability to absorb losses in other categories.
(dollars in thousands)CommercialIncome 
Producing - Commercial Real Estate
Owner 
Occupied - Commercial Real Estate
Real Estate Mortgage - ResidentialConstruction -Commercial and ResidentialConstruction - C&I (Owner Occupied)Home EquityOther ConsumerTotal
For the Year Ended December 31, 2025
Allowance for credit losses:              
Balance at beginning of period
$16,293 $65,375 $19,295 $472 $11,333 $1,079 $515 $28 $114,390 
Loans charged-off(2,410)(205,661)(22,238)— (18,712)— (206)(35)(249,262)
Recoveries of loans previously charged-off666 332 86 — — — — — 1,084 
Net loans (charged-off) and recovered(1,744)(205,329)(22,152)— (18,712)— (206)(35)(248,178)
Provision for (reversal of) credit losses12,058 238,661 23,576 (133)18,550 436 210 34 293,392 
Ending balance$26,607 $98,707 $20,719 $339 $11,171 $1,515 $519 $27 $159,604 
For the Year Ended December 31, 2024
Allowance for credit losses:
Balance at beginning of year$16,149 $44,447 $13,006 $778 $9,077 $1,861 $598 $24 $85,940 
Loans charged-off(4,906)(30,284)(3,800)— (129)— — (88)(39,207)
Recoveries of loans previously charged-off373 185 94 — — — — — 652 
Net loans (charged-off) and recovered(4,533)(30,099)(3,706)— (129)— — (88)(38,555)
Provision for (reversal of) credit losses4,677 51,027 9,995 (306)2,385 (782)(83)92 67,005 
Ending balance$16,293 $65,375 $19,295 $472 $11,333 $1,079 $515 $28 $114,390 
For the Year Ended December 31, 2023
Allowance for credit losses:
Balance at beginning of year$15,320 $36,207 $12,434 $951 $7,324 $1,591 $543 $74 $74,444 
Loans charged-off(2,020)(11,817)— — (5,636)— — (50)(19,523)
Recoveries of loans previously charged-off576 — 55 — 36 — — 673 
Net loans (charged-off) and recovered(1,444)(11,817)55 — (5,600)— — (44)(18,850)
Provision for (reversal of) credit losses2,273 20,057 517 (173)7,353 270 55 (6)30,346 
Ending balance$16,149 $44,447 $13,006 $778 $9,077 $1,861 $598 $24 $85,940 
Schedule of Amortized Cost Basis of Collateral-Dependent Loans by Class of Loans
The table below presents the amortized cost basis of collateral-dependent HFI loans by portfolio segment.
As of
December 31, 2025December 31, 2024
(dollars in thousands)Business/Other AssetsReal EstateBusiness/Other AssetsReal Estate
Commercial$15,285 $2,813 $1,214 $1,125 
Income producing-commercial real estate
880 61,657 880 167,574 
Owner occupied - commercial real estate— 7,938 — 37,746 
Real estate mortgage- residential— 579 — — 
Construction - commercial and residential— 17,394 — — 
Home equity— 351 — 303 
Total$16,165 $90,732 $2,094 $206,748 
Schedule of the Risk Category of Loans by Class of Loans The table below presents the amortized cost basis of HFI loans by risk category, class and year of origination, along with any charge-offs that were recorded in the applicable loan segment, if applicable. The table below excludes $176.5 million of gross charge-offs associated with loans that were reclassified to HFS or sold during the year ended December 31, 2025.
As of December 31, 2025
(dollars in thousands)Prior2021202220232024
2025
Revolving Loans Amort. Cost BasisRevolving Loans Convert. to TermTotal
Commercial:
Pass$92,082 $18,390 $35,098 $66,402 $83,098 $357,934 $593,711 $3,815 $1,250,530 
Special Mention524 309 11,264 994 10,360 — 7,018 — 30,469 
Substandard22,721 433 18,134 406 — — 13,102 2,691 57,487 
Total115,327 19,132 64,496 67,802 93,458 357,934 613,831 6,506 1,338,486 
YTD gross charge-offs(1,208)(525)(304)— (57)— (296)— (2,390)
PPP loans:
Pass— — — — — — — — — 
Income producing - commercial real estate:
Pass1,087,720 435,579 533,070 364,692 88,823 123,114 145,256 13,381 2,791,635 
Special Mention86,600 43,104 56,157 — — — — — 185,861 
Substandard167,878 90,035 114,451 — — — 858 — 373,222 
Total1,342,198 568,718 703,678 364,692 88,823 123,114 146,114 13,381 3,350,718 
YTD gross charge-offs(35,833)— — — — — (10,500)— (46,333)
Owner occupied - commercial real estate:
Pass667,233 209,803 89,580 132,719 126,792 356,437 636 — 1,583,200 
Substandard14,263 3,137 1,072 452 — — — — 18,924 
Total681,496 212,940 90,652 133,171 126,792 356,437 636 — 1,602,124 
YTD gross charge-offs(22,238)— — — — — — (22,238)
Real estate mortgage - residential:
Pass13,331 6,411 10,941 5,838 — — — — 36,521 
Substandard579 — — — — — — — 579 
Total13,910 6,411 10,941 5,838 — — — — 37,100 
Construction - commercial and residential:
Pass10,095 106,241 307,223 120,558 10,228 23,415 92,900 8,294 678,954 
Special Mention— — 25,082 — — — 27,469 — 52,551 
Substandard35,517 11,618 15,320 — — — 1,440 — 63,895 
Total45,612 117,859 347,625 120,558 10,228 23,415 121,809 8,294 795,400 
YTD gross charge-offs(1,579)— — — — — — — (1,579)
Construction - C&I (owner occupied):
Pass3,737 — — 10,199 43,484 18,945 791 31,312 108,468 
Home equity
Pass1,282 35 114 — — — 44,822 805 47,058 
Substandard248 — — — — — 82 60 390 
Total1,530 35 114 — — — 44,904 865 47,448 
YTD gross charge-offs— (206)— — — — — — (206)
Other consumer
Pass— — — — — 156 559 — 715 
YTD gross charge-offs(3)— — — — — — (32)(35)
Total Recorded Investment$2,203,810 $925,095 $1,217,506 $702,260 $362,785 $880,001 $928,644 $60,358 $7,280,459 
Total YTD gross charge-offs$(60,861)$(731)$(304)$— $(57)$— $(10,796)$(32)$(72,781)
As of December 31, 2024
(dollars in thousands)Prior2020202120222023
2024
Revolving Loans Amort. Cost BasisRevolving Loans Convert. to TermTotal
Commercial:
Pass$132,595 $26,775 $133,687 $110,439 $89,608 $104,927 $513,645 $4,394 $1,116,070 
Special Mention7,828 3,479 — — — — 18,384 — 29,691 
Substandard11,404 3,713 2,128 519 — — 12,223 7,880 37,867 
Total151,827 33,967 135,815 110,958 89,608 104,927 544,252 12,274 1,183,628 
YTD gross charge-offs(4,350)— — — — — (506)(50)(4,906)
Income producing - commercial real estate:
Pass1,442,246 176,268 626,527 680,822 276,731 151,535 216,363 29,243 3,599,735 
Special Mention74,251 91,643 — 20,600 — — — — 186,494 
Substandard266,309 1,808 — — — — 10,500 — 278,617 
Total1,782,806 269,719 626,527 701,422 276,731 151,535 226,863 29,243 4,064,846 
YTD gross charge-offs(29,898)(386)— — — — — — (30,284)
Owner occupied - commercial real estate:
Pass622,258 57,611 219,162 39,221 138,860 69,623 299 — 1,147,034 
Special Mention23,658 — — — — — — — 23,658 
Substandard96,634 1,248 — 1,095 — — — — 98,977 
Total742,550 58,859 219,162 40,316 138,860 69,623 299 — 1,269,669 
YTD gross charge-offs(3,800)— — — — — — — (3,800)
Real estate mortgage - residential:
Pass20,080 2,435 9,972 12,181 5,867 — — — 50,535 
Total20,080 2,435 9,972 12,181 5,867 — — — 50,535 
Construction - commercial and residential:
Pass26,739 38,385 199,933 595,496 202,577 7,588 124,508 — 1,195,226 
Special Mention— — 4,964 — — — — — 4,964 
Substandard5,683 — 4,890 — — — — — 10,573 
Total32,422 38,385 209,787 595,496 202,577 7,588 124,508 — 1,210,763 
YTD gross charge-offs(129)(129)
Construction - C&I (owner occupied):
Pass6,063 24,632 — 36,544 8,458 26,730 832 — 103,259 
Home equity:
Pass1,366 71 35 116 — — 48,443 765 50,796 
Substandard59 — 222 — — — 53 — 334 
Total1,425 71 257 116 — — 48,496 765 51,130 
Other consumer:
Pass— — — — 49 1,006 — 1,058 
YTD gross charge-offs(70)— — — — — (17)(1)(88)
Total Recorded Investment$2,737,176 $428,068 $1,201,520 $1,497,033 $722,101 $360,452 $946,256 $42,282 $7,934,888 
Total YTD gross charge-offs$(38,247)$(386)$— $— $— $— $(523)$(51)$(39,207)
Schedule of Information Related to Nonaccrual Loans by Class
The table below presents, by portfolio segment, information related to the amortized cost basis of nonaccrual HFI loans.
As of
December 31, 2025
December 31, 2024
(dollars in thousands)Nonaccrual with No Allowance for Credit LossNonaccrual with an Allowance for Credit LossesTotal Nonaccrual LoansNonaccrual with No Allowance for Credit LossNonaccrual with an Allowance for Credit LossesTotal Nonaccrual Loans
Commercial$3,397 $14,702 $18,099 $1,439 $609 $2,048 
Income producing - commercial real estate38,275 24,262 62,537 47,224 121,230 168,454 
Owner occupied - commercial real estate3,199 4,738 7,937 642 37,102 37,744 
Real estate mortgage - residential579 — 579 — 157 157 
Construction- commercial and residential2,074 15,320 17,394 — — — 
Home equity333 18 351 303 — 303 
Other consumer— — — — — — 
Total (1)
$47,857 $59,040 $106,897 $49,608 $159,098 $208,706 
(1)Gross coupon interest income of $21.0 million, and $8.8 million would have been recorded for the years ended December 31, 2025 and 2024 respectively, if nonaccrual loans shown above had been current and in accordance with their original terms. Interest income recognized on loans on nonaccrual status was $15.6 million and $4.1 million for the years ended December 31, 2025 and 2024, respectively. See "Note 1 – Summary of Significant Accounting Policies" to the Consolidated Financial Statements for a description of the Company’s policy for placing loans on nonaccrual status.
Schedule of Class of Loan, an Aging Analysis and the Recorded Investments in Loans Past Due
The table below presents, by portfolio segment, an aging analysis and the recorded investments in HFI loans past due.
As of December 31, 2025
(dollars in thousands)Loans 30-59 Days Past DueLoans 60-89 Days Past DueLoans 90 Days or More Past 
Due
Total Past Due LoansCurrent LoansNonaccrual LoansTotal Recorded Investment in Loans
Commercial$2,942 $44 $— $2,986 $1,317,401 $18,099 $1,338,486 
Income producing - commercial real estate2,688 — — 2,688 3,285,493 62,537 3,350,718 
Owner occupied - commercial real estate167 12,573 — 12,740 1,581,447 7,937 1,602,124 
Real estate mortgage – residential4,544 — — 4,544 31,977 579 37,100 
Construction - commercial and residential26,942 — — 26,942 751,064 17,394 795,400 
Construction - C&I (owner occupied)— — — — 108,468 — 108,468 
Home equity— 39 — 39 47,058 351 47,448 
Other consumer— — — — 715 — 715 
Total$37,283 $12,656 $— $49,939 $7,123,623 $106,897 $7,280,459 
As of December 31, 2024
(dollars in thousands)Loans 30-59 Days Past DueLoans 60-89 Days Past DueLoans 90 Days or More Past 
Due
Total Past Due LoansCurrent LoansNonaccrual LoansTotal Recorded Investment in Loans
Commercial$5,121 $3,759 $— $8,880 $1,172,700 $2,048 $1,183,628 
Income producing - commercial real estate13,804 — — 13,804 3,882,588 168,454 4,064,846 
Owner occupied - commercial real estate2,968 — — 2,968 1,228,957 37,744 1,269,669 
Real estate mortgage – residential— — — — 50,378 157 50,535 
Construction - commercial and residential— 1,031 — 1,031 1,209,732 — 1,210,763 
Construction - C&I (owner occupied)— — — — 103,259 — 103,259 
Home equity52 — — 52 50,775 303 51,130 
Other consumer28 — — 28 1,030 — 1,058 
Total$21,973 $4,790 $— $26,763 $7,699,419 $208,706 $7,934,888 
Schedule of Loans Modified in Troubled Debt Restructurings
The table below presents the amortized cost basis and the financial effect of HFI loans modified for borrowers experiencing financial difficulty.
(dollars in thousands)Payment DelayTerm ExtensionCombination - Term Extension and Principal Payment DelayCombination - Principal Payment Delay and Interest Rate ReductionCombination - Term Extension, Principal Payment Delay and Interest Rate ReductionTotalPercentage of Total Loan Type
Weighted Average Term and Principal Payment Extension (1)
Weighted Average Interest Rate Reduction (2)
December 31, 2025
Commercial$10,340 $22,742 $9,816 $— $— $42,898 3.2 %14 months— %
Income producing - commercial real estate— 69,571 134,143 — — 203,714 6.1 %19 months— %
Owner occupied - commercial real estate— 12,573 — — — 12,573 0.8 %4 months— %
Construction - commercial and residential3,605 1,568 13,280 — — 18,453 2.3 %9 months— %
Total$13,945 $106,454 $157,239 $— $— $277,638 
December 31, 2024
Commercial$— $27,249 $28,576 $7,728 $— $63,553 5.3 %13 months1.63 %
Income producing - commercial real estate— 25,290 288,111 — 3,514 316,915 7.8 %8 months3.59 %
Owner occupied - commercial real estate— 870 — — — 870 0.1 %12 months— %
Construction - commercial and residential— — 20,454 — — 20,454 1.7 %9 months— %
Total$— $53,409 $337,141 $7,728 $3,514 $401,792 
(1)For loans that received multiple modifications during the year, weighted average term and principal payment extensions were calculated based on the aggregate impact of the extensions received during the period.
(2)The weighted average is calculated based on the total amortized cost of loans, at the year-end, that received interest rate reduction modifications during the year.
The table below presents the performance of HFI loans modified during the prior twelve months for borrowers experiencing financial difficulty.
Payment Status (Amortized Cost Basis)
(dollars in thousands)Current30-89 Days Past Due90 Days or More Past DueNonaccrual
December 31, 2025
Commercial$38,811 $— $— $4,085 
Income producing - commercial real estate177,789 — — 25,926 
Owner occupied - commercial real estate— 12,573 — — 
Construction - commercial and residential15,445 1,440 — 1,568 
Total$232,045 $14,013 $— $31,579 
December 31, 2024
Commercial$58,169 $5,384 $— $— 
Income producing - commercial real estate185,185 — — 131,730 
Owner occupied - commercial real estate870 — — — 
Construction - commercial and residential20,454 — — — 
Total$264,678 $5,384 $— $131,730 
Schedule of Amortized Cost Basis of Loan for Payment Default
The table below presents the amortized cost basis of HFI loans that were experiencing payment default and were modified in the twelve months prior to that default for borrowers experiencing financial difficulty.
Amortized Cost Basis
(dollars in thousands)Term ExtensionCombination - Term Extension and Principal Payment Delay
December 31, 2025
Commercial$4,085 $— 
Income producing - commercial real estate— 25,926 
Owner occupied - commercial real estate12,573 — 
Construction - commercial and residential1,568 1,440 
Total$18,226 $27,366 
December 31, 2024
Commercial$5,384 $— 
Income producing - commercial real estate— 131,730 
Total$5,384 $131,730 
The table below summarizes the activity of loans outstanding to borrowers with relationships to related parties.
(dollars in thousands)
2025
2024
Balance at January 1,$302 $836 
Additions— — 
Repayments(111)(534)
Balance as of December 31,$191 $302