XML 57 R40.htm IDEA: XBRL DOCUMENT v3.24.0.1
Loans and Lease Receivables and Allowance for Credit Losses (Tables)
12 Months Ended
Dec. 31, 2023
Receivables [Abstract]  
Schedule of Outstanding Loan and Lease Receivables

Outstanding loan and lease receivables as of December 31, 2023 and 2022 were categorized as follows:

 

 

2023

 

 

2022

 

Commercial real estate

 

$

2,317,289

 

 

$

1,905,909

 

Residential real estate

 

 

718,733

 

 

 

489,411

 

Construction, land development, and other land

 

 

528,275

 

 

 

440,016

 

Commercial and industrial

 

 

2,444,405

 

 

 

2,055,213

 

Installment and other

 

 

3,138

 

 

 

1,709

 

Lease financing receivables

 

 

659,686

 

 

 

518,654

 

Total loans and leases

 

 

6,671,526

 

 

 

5,410,912

 

Net unamortized deferred fees and costs

 

 

6,600

 

 

 

5,014

 

Initial direct costs

 

 

6,180

 

 

 

5,332

 

Allowance for credit losses - loans and leases

 

 

(101,686

)

 

 

(81,924

)

Net loans and leases

 

$

6,582,620

 

 

$

5,339,334

 

 

 

 

2023

 

 

2022

 

Lease financing receivables

 

 

 

 

 

 

Net minimum lease payments

 

$

644,507

 

 

$

509,980

 

Unguaranteed residual values

 

 

92,127

 

 

 

54,118

 

Unearned income

 

 

(76,948

)

 

 

(45,444

)

Total lease financing receivables

 

 

659,686

 

 

 

518,654

 

Initial direct costs

 

 

6,180

 

 

 

5,332

 

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

 

$

665,866

 

 

$

523,986

 

Summary of Minimum Annual Lease Payments for Lease Financing Receivables

The minimum annual lease payments for lease financing receivables as of December 31, 2023 are summarized as follows:

 

 

Minimum Lease
Payments

 

2024

 

$

205,973

 

2025

 

 

183,204

 

2026

 

 

136,621

 

2027

 

 

82,425

 

2028

 

 

32,524

 

Thereafter

 

 

3,760

 

Total

 

$

644,507

 

 

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 December 31, 2023 and 2022:

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

 

 

2022

 

Originated

 

 

Purchased Credit Deteriorated

 

 

Acquired
Non-Credit-
Deteriorated

 

 

Total

 

Commercial real estate

 

$

1,712,152

 

 

$

45,143

 

 

$

152,193

 

 

$

1,909,488

 

Residential real estate

 

 

426,226

 

 

 

32,228

 

 

 

31,508

 

 

 

489,962

 

Construction, land development, and other land

 

 

438,617

 

 

 

372

 

 

 

 

 

 

438,989

 

Commercial and industrial

 

 

2,030,616

 

 

 

2,192

 

 

 

24,266

 

 

 

2,057,074

 

Installment and other

 

 

1,410

 

 

 

140

 

 

 

209

 

 

 

1,759

 

Lease financing receivables

 

 

521,689

 

 

 

 

 

 

2,297

 

 

 

523,986

 

Total loans and leases

 

$

5,130,710

 

 

$

80,075

 

 

$

210,473

 

 

$

5,421,258

 

Summary of Outstanding Balance and Carrying Amount of All Acquired Impaired Loans The balances do not include an allowance for credit losses of $10.0 million and $1.9 million, at December 31, 2023 and 2022, respectively.

 

 

2023

 

 

2022

 

 

 

Unpaid
Principal
Balance

 

 

Carrying
Value

 

 

Unpaid
Principal
Balance

 

 

Carrying
Value

 

Commercial real estate

 

$

185,007

 

 

$

137,807

 

 

$

85,089

 

 

$

45,143

 

Residential real estate

 

 

88,036

 

 

 

42,510

 

 

 

76,270

 

 

 

32,228

 

Construction, land development, and other land

 

 

32,140

 

 

 

25,331

 

 

 

7,042

 

 

 

372

 

Commercial and industrial

 

 

21,870

 

 

 

19,460

 

 

 

3,902

 

 

 

2,192

 

Installment and other

 

 

789

 

 

 

125

 

 

 

807

 

 

 

140

 

Total purchased credit deteriorated loans

 

$

327,842

 

 

$

225,233

 

 

$

173,110

 

 

$

80,075

 

Summary of Reconciliation of Acquired Inland PCD Loans between Purchase Price and Par Value at Acquisition

The following table is a reconciliation of the acquired Inland PCD loans between their purchase price and their par value at the time of 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

 

 

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 $4.7 million and $5.3 million at December 31, 2023 and 2022, were as follows:

 

 

2023

 

 

2022

 

 

 

Unpaid
Principal
Balance

 

 

Carrying
Value

 

 

Unpaid
Principal
Balance

 

 

Carrying
Value

 

Commercial real estate

 

$

284,819

 

 

$

275,476

 

 

$

155,652

 

 

$

152,193

 

Residential real estate

 

 

227,392

 

 

 

211,887

 

 

 

31,863

 

 

 

31,508

 

Construction, land development, and other land

 

 

87,143

 

 

 

86,344

 

 

 

63

 

 

 

 

Commercial and industrial

 

 

123,540

 

 

 

117,538

 

 

 

25,022

 

 

 

24,266

 

Installment and other

 

 

170

 

 

 

156

 

 

 

216

 

 

 

209

 

Lease financing receivables

 

 

628

 

 

 

627

 

 

 

2,302

 

 

 

2,297

 

Total acquired non-credit-deteriorated loans and leases

 

$

723,692

 

 

$

692,028

 

 

$

215,118

 

 

$

210,473

 

Summary of Risk Rating Categories of Loans and Leases Considered for Inclusion in Allowance for Credit Losses Calculation

The following tables summarize the risk rating categories of the loans and leases considered for inclusion in the allowance for credit losses calculation as of December 31, 2023 and 2022.

Note 5—Loans and Lease Receivables and Allowance for Credit Losses (continued)

 

 

December 31, 2023

 

 

 

Term loans amortized cost by origination year

 

 

Revolving

 

 

Total

 

 

 

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

 

 

 

 

December 31, 2022

 

 

 

Term loans amortized cost by origination year

 

 

Revolving

 

 

Total

 

 

 

2022

 

 

2021

 

 

2020

 

 

2019

 

 

2018

 

 

Prior

 

 

Loans

 

 

Loans (1)

 

Commercial Real Estate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

      Pass

 

$

471,009

 

 

$

510,529

 

 

$

207,765

 

 

$

111,792

 

 

$

84,382

 

 

$

324,271

 

 

$

28,343

 

 

$

1,738,091

 

      Watch

 

 

6,422

 

 

 

12,723

 

 

 

20,583

 

 

 

11,004

 

 

 

17,269

 

 

 

44,462

 

 

 

 

 

 

112,463

 

      Special Mention

 

 

 

 

 

 

 

 

121

 

 

 

1,075

 

 

 

1,232

 

 

 

10,075

 

 

 

 

 

 

12,503

 

      Substandard

 

 

 

 

 

1,910

 

 

 

915

 

 

 

13,042

 

 

 

12,685

 

 

 

22,915

 

 

 

 

 

 

51,467

 

         Total

 

$

477,431

 

 

$

525,162

 

 

$

229,384

 

 

$

136,913

 

 

$

115,568

 

 

$

401,723

 

 

$

28,343

 

 

$

1,914,524

 

Gross charge-offs, year ended December 31, 2022

 

$

 

 

$

186

 

 

$

101

 

 

$

1,766

 

 

$

35

 

 

$

1,749

 

 

$

 

 

$

3,837

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential Real Estate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

      Pass

 

$

68,752

 

 

$

59,075

 

 

$

41,768

 

 

$

31,726

 

 

$

48,432

 

 

$

170,279

 

 

$

49,622

 

 

$

469,654

 

      Watch

 

 

 

 

 

 

 

 

1,137

 

 

 

682

 

 

 

4,098

 

 

 

9,026

 

 

 

2,586

 

 

 

17,529

 

      Special Mention

 

 

 

 

 

 

 

 

323

 

 

 

32

 

 

 

420

 

 

 

876

 

 

 

 

 

 

1,651

 

      Substandard

 

 

 

 

 

 

 

 

234

 

 

 

381

 

 

 

296

 

 

 

2,185

 

 

 

660

 

 

 

3,756

 

         Total

 

$

68,752

 

 

$

59,075

 

 

$

43,462

 

 

$

32,821

 

 

$

53,246

 

 

$

182,366

 

 

$

52,868

 

 

$

492,590

 

Gross charge-offs, year ended December 31, 2022

 

$

 

 

$

 

 

$

 

 

$

33

 

 

$

35

 

 

$

1,140

 

 

$

 

 

$

1,208

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction, Land Development,
  & Land

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

      Pass

 

$

62,310

 

 

$

203,672

 

 

$

61,895

 

 

$

27,189

 

 

$

26,489

 

 

$

38,186

 

 

$

185

 

 

$

419,926

 

      Watch

 

 

 

 

 

 

 

 

 

 

 

4,409

 

 

 

 

 

 

3,064

 

 

 

 

 

 

7,473

 

      Special Mention

 

 

 

 

 

 

 

 

1,845

 

 

 

 

 

 

4,199

 

 

 

 

 

 

 

 

 

6,044

 

      Substandard

 

 

 

 

 

 

 

 

 

 

 

1,530

 

 

 

4,012

 

 

 

4

 

 

 

 

 

 

5,546

 

         Total

 

$

62,310

 

 

$

203,672

 

 

$

63,740

 

 

$

33,128

 

 

$

34,700

 

 

$

41,254

 

 

$

185

 

 

$

438,989

 

Gross charge-offs, year ended December 31, 2022

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

94

 

 

$

 

 

$

94

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial & Industrial

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

      Pass

 

$

508,664

 

 

$

305,056

 

 

$

137,335

 

 

$

72,486

 

 

$

96,304

 

 

$

113,965

 

 

$

549,431

 

 

$

1,783,241

 

      Watch

 

 

16,657

 

 

 

20,856

 

 

 

15,857

 

 

 

32,282

 

 

 

19,362

 

 

 

9,809

 

 

 

47,119

 

 

 

161,942

 

      Special Mention

 

 

 

 

 

13,056

 

 

 

697

 

 

 

1,162

 

 

 

2,958

 

 

 

7,831

 

 

 

22,320

 

 

 

48,024

 

      Substandard

 

 

1,156

 

 

 

3,415

 

 

 

6,671

 

 

 

11,949

 

 

 

5,434

 

 

 

25,275

 

 

 

10,738

 

 

 

64,638

 

         Total

 

$

526,477

 

 

$

342,383

 

 

$

160,560

 

 

$

117,879

 

 

$

124,058

 

 

$

156,880

 

 

$

629,608

 

 

$

2,057,845

 

Gross charge-offs, year ended December 31, 2022

 

$

223

 

 

$

111

 

 

$

824

 

 

$

2,412

 

 

$

643

 

 

$

1,164

 

 

$

 

 

$

5,377

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Installment and Other

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

      Pass

 

$

332

 

 

$

146

 

 

$

65

 

 

$

79

 

 

$

15

 

 

$

584

 

 

$

429

 

 

$

1,650

 

      Watch

 

 

34

 

 

 

 

 

 

 

 

 

 

 

 

2

 

 

 

73

 

 

 

 

 

 

109

 

      Special Mention

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

      Substandard

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

         Total

 

$

366

 

 

$

146

 

 

$

65

 

 

$

79

 

 

$

17

 

 

$

657

 

 

$

429

 

 

$

1,759

 

Gross charge-offs, year ended December 31, 2022

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

7

 

 

$

 

 

$

7

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Lease Financing Receivables

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

      Pass

 

$

296,395

 

 

$

148,588

 

 

$

53,642

 

 

$

14,478

 

 

$

7,245

 

 

$

934

 

 

$

 

 

$

521,282

 

      Watch

 

 

93

 

 

 

1,560

 

 

 

26

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1,679

 

      Special Mention

 

 

 

 

 

 

 

 

290

 

 

 

182

 

 

 

250

 

 

 

23

 

 

 

 

 

 

745

 

      Substandard

 

 

35

 

 

 

82

 

 

 

80

 

 

 

77

 

 

 

6

 

 

 

 

 

 

 

 

 

280

 

         Total

 

$

296,523

 

 

$

150,230

 

 

$

54,038

 

 

$

14,737

 

 

$

7,501

 

 

$

957

 

 

$

 

 

$

523,986

 

Gross charge-offs, year ended December 31, 2022

 

$

84

 

 

$

645

 

 

$

503

 

 

$

 

 

$

96

 

 

$

144

 

 

$

 

 

$

1,472

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Loans and Leases

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

      Pass

 

$

1,407,462

 

 

$

1,227,066

 

 

$

502,470

 

 

$

257,750

 

 

$

262,867

 

 

$

648,219

 

 

$

628,010

 

 

$

4,933,844

 

      Watch

 

 

23,206

 

 

 

35,139

 

 

 

37,603

 

 

 

48,377

 

 

 

40,731

 

 

 

66,434

 

 

 

49,705

 

 

 

301,195

 

      Special Mention

 

 

 

 

 

13,056

 

 

 

3,276

 

 

 

2,451

 

 

 

9,059

 

 

 

18,805

 

 

 

22,320

 

 

 

68,967

 

      Substandard

 

 

1,191

 

 

 

5,407

 

 

 

7,900

 

 

 

26,979

 

 

 

22,433

 

 

 

50,379

 

 

 

11,398

 

 

 

125,687

 

         Total

 

$

1,431,859

 

 

$

1,280,668

 

 

$

551,249

 

 

$

335,557

 

 

$

335,090

 

 

$

783,837

 

 

$

711,433

 

 

$

5,429,693

 

Gross charge-offs, year ended December 31, 2022

 

$

307

 

 

$

942

 

 

$

1,428

 

 

$

4,211

 

 

$

809

 

 

$

4,298

 

 

$

 

 

$

11,995

 

(1) Includes $8.4 million of substandard loans classified as held for sale.

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 December 31, 2023 and December 31, 2022:

 

 

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

 

Total non-accrual loans without an allowance included $1.6 million of commercial real estate loans, $3.6 million of residential real estate loans and $2.3 million of commercial and industrial loans as of December 31, 2023. The Company recognized $3.8 million of interest income on non-accrual loans and leases for the year ended December 31, 2023.

 

 

December 31, 2022

 

 

 

2022

 

 

2021

 

 

2020

 

 

2019

 

 

2018

 

 

Prior

 

 

Revolving
Loans

 

 

Total
Loans
(1)

 

Commercial Real Estate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

      Current

 

$

477,334

 

 

$

525,048

 

 

$

229,260

 

 

$

132,067

 

 

$

112,126

 

 

$

387,349

 

 

$

28,343

 

 

$

1,891,527

 

      30-59 Days Past Due

 

 

97

 

 

 

54

 

 

 

 

 

 

 

 

 

471

 

 

 

2,060

 

 

 

 

 

 

2,682

 

      60-89 Days Past Due

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1,016

 

 

 

 

 

 

1,016

 

      Greater than 90 Accruing

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

      Non-accrual

 

 

 

 

 

60

 

 

 

124

 

 

 

4,846

 

 

 

2,971

 

 

 

11,298

 

 

 

 

 

 

19,299

 

      Total Past Due

 

 

97

 

 

 

114

 

 

 

124

 

 

 

4,846

 

 

 

3,442

 

 

 

14,374

 

 

 

 

 

 

22,997

 

         Total

 

$

477,431

 

 

$

525,162

 

 

$

229,384

 

 

$

136,913

 

 

$

115,568

 

 

$

401,723

 

 

$

28,343

 

 

$

1,914,524

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential Real Estate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

      Current

 

$

68,752

 

 

$

59,075

 

 

$

40,731

 

 

$

32,440

 

 

$

52,950

 

 

$

180,128

 

 

$

52,146

 

 

$

486,222

 

      30-59 Days Past Due

 

 

 

 

 

 

 

 

2,497

 

 

 

 

 

 

 

 

 

108

 

 

 

122

 

 

 

2,727

 

      60-89 Days Past Due

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

      Greater than 90 Accruing

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

      Non-accrual

 

 

 

 

 

 

 

 

234

 

 

 

381

 

 

 

296

 

 

 

2,130

 

 

 

600

 

 

 

3,641

 

      Total Past Due

 

 

 

 

 

 

 

 

2,731

 

 

 

381

 

 

 

296

 

 

 

2,238

 

 

 

722

 

 

 

6,368

 

         Total

 

$

68,752

 

 

$

59,075

 

 

$

43,462

 

 

$

32,821

 

 

$

53,246

 

 

$

182,366

 

 

$

52,868

 

 

$

492,590

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction, Land Development,
  & Land

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

      Current

 

$

62,310

 

 

$

203,672

 

 

$

63,740

 

 

$

33,128

 

 

$

34,700

 

 

$

41,250

 

 

$

185

 

 

$

438,985

 

      30-59 Days Past Due

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

      60-89 Days Past Due

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

      Greater than 90 Accruing

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

      Non-accrual

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

4

 

 

 

 

 

 

4

 

      Total Past Due

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

4

 

 

 

 

 

 

4

 

         Total

 

$

62,310

 

 

$

203,672

 

 

$

63,740

 

 

$

33,128

 

 

$

34,700

 

 

$

41,254

 

 

$

185

 

 

$

438,989

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial & Industrial

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

      Current

 

$

524,341

 

 

$

339,915

 

 

$

156,713

 

 

$

113,350

 

 

$

122,523

 

 

$

153,039

 

 

$

628,747

 

 

$

2,038,628

 

      30-59 Days Past Due

 

 

980

 

 

 

1,371

 

 

 

391

 

 

 

1,717

 

 

 

368

 

 

 

922

 

 

 

 

 

 

5,749

 

      60-89 Days Past Due

 

 

 

 

 

8

 

 

 

80

 

 

 

87

 

 

 

 

 

 

472

 

 

 

 

 

 

647

 

      Greater than 90 Accruing

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

      Non-accrual

 

 

1,156

 

 

 

1,089

 

 

 

3,376

 

 

 

2,725

 

 

 

1,167

 

 

 

2,447

 

 

 

861

 

 

 

12,821

 

      Total Past Due

 

 

2,136

 

 

 

2,468

 

 

 

3,847

 

 

 

4,529

 

 

 

1,535

 

 

 

3,841

 

 

 

861

 

 

 

19,217

 

         Total

 

$

526,477

 

 

$

342,383

 

 

$

160,560

 

 

$

117,879

 

 

$

124,058

 

 

$

156,880

 

 

$

629,608

 

 

$

2,057,845

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Installment and Other

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

      Current

 

$

366

 

 

$

146

 

 

$

65

 

 

$

79

 

 

$

17

 

 

$

657

 

 

$

429

 

 

$

1,759

 

      30-59 Days Past Due

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

      60-89 Days Past Due

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

      Greater than 90 Accruing

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

      Non-accrual

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

      Total Past Due

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

         Total

 

$

366

 

 

$

146

 

 

$

65

 

 

$

79

 

 

$

17

 

 

$

657

 

 

$

429

 

 

$

1,759

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Lease Financing Receivables

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

      Current

 

$

294,948

 

 

$

149,642

 

 

$

53,680

 

 

$

14,557

 

 

$

7,411

 

 

$

955

 

 

$

 

 

$

521,193

 

      30-59 Days Past Due

 

 

1,461

 

 

 

467

 

 

 

295

 

 

 

104

 

 

 

77

 

 

 

2

 

 

 

 

 

 

2,406

 

      60-89 Days Past Due

 

 

79

 

 

 

39

 

 

 

 

 

 

 

 

 

9

 

 

 

 

 

 

 

 

 

127

 

      Greater than 90 Accruing

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

      Non-accrual

 

 

35

 

 

 

82

 

 

 

63

 

 

 

76

 

 

 

4

 

 

 

 

 

 

 

 

 

260

 

      Total Past Due

 

 

1,575

 

 

 

588

 

 

 

358

 

 

 

180

 

 

 

90

 

 

 

2

 

 

 

 

 

 

2,793

 

         Total

 

$

296,523

 

 

$

150,230

 

 

$

54,038

 

 

$

14,737

 

 

$

7,501

 

 

$

957

 

 

$

 

 

$

523,986

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Loans and Leases

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

      Current

 

$

1,428,051

 

 

$

1,277,498

 

 

$

544,189

 

 

$

325,621

 

 

$

329,727

 

 

$

763,378

 

 

$

709,850

 

 

$

5,378,314

 

      30-59 Days Past Due

 

 

2,538

 

 

 

1,892

 

 

 

3,183

 

 

 

1,821

 

 

 

916

 

 

 

3,092

 

 

 

122

 

 

 

13,564

 

      60-89 Days Past Due

 

 

79

 

 

 

47

 

 

 

80

 

 

 

87

 

 

 

9

 

 

 

1,488

 

 

 

 

 

 

1,790

 

      Greater than 90 Accruing

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

      Non-accrual

 

 

1,191

 

 

 

1,231

 

 

 

3,797

 

 

 

8,028

 

 

 

4,438

 

 

 

15,879

 

 

 

1,461

 

 

 

36,025

 

      Total Past Due

 

 

3,808

 

 

 

3,170

 

 

 

7,060

 

 

 

9,936

 

 

 

5,363

 

 

 

20,459

 

 

 

1,583

 

 

 

51,379

 

         Total

 

$

1,431,859

 

 

$

1,280,668

 

 

$

551,249

 

 

$

335,557

 

 

$

335,090

 

 

$

783,837

 

 

$

711,433

 

 

$

5,429,693

 

(1) Includes $8.4 million of substandard loans classified as held for sale.

Allowance for Credit Losses The following tables summarize the balance and activity within the allowance for credit losses, the components of the allowance for credit losses in terms of loans and leases individually and collectively evaluated for expected credit losses, and corresponding loan and lease balances by type for the years ended December 31, 2023, 2022 and 2021.

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning balance

 

$

26,061

 

 

$

3,140

 

 

$

3,134

 

 

$

41,889

 

 

$

24

 

 

$

7,676

 

 

$

81,924

 

Adjustment for acquired PCD loans

 

 

8,230

 

 

 

660

 

 

 

97

 

 

 

1,609

 

 

 

 

 

 

 

 

 

10,596

 

Provision/(recapture)

 

 

7,237

 

 

 

(402

)

 

 

(325

)

 

 

23,402

 

 

 

11

 

 

 

2,297

 

 

 

32,220

 

Charge-offs

 

 

(9,729

)

 

 

(21

)

 

 

 

 

 

(15,411

)

 

 

(3

)

 

 

(2,437

)

 

 

(27,601

)

Recoveries

 

 

1,438

 

 

 

118

 

 

 

 

 

 

2,293

 

 

 

4

 

 

 

694

 

 

 

4,547

 

Ending balance

 

$

33,237

 

 

$

3,495

 

 

$

2,906

 

 

$

53,782

 

 

$

36

 

 

$

8,230

 

 

$

101,686

 

Ending balance:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated for impairment

 

$

12,361

 

 

$

 

 

$

 

 

$

14,880

 

 

$

 

 

$

 

 

$

27,241

 

Collectively evaluated for impairment

 

 

20,876

 

 

 

3,495

 

 

 

2,906

 

 

 

38,902

 

 

 

36

 

 

 

8,230

 

 

 

74,445

 

Total allowance for credit losses - loans and leases

 

$

33,237

 

 

$

3,495

 

 

$

2,906

 

 

$

53,782

 

 

$

36

 

 

$

8,230

 

 

$

101,686

 

 

2023

 

Commercial
Real Estate

 

 

Residential
Real Estate

 

 

Construction,
Land Development,
and Other Land

 

 

Commercial
and
Industrial

 

 

Installment
and Other

 

 

Lease
Financing
Receivables

 

 

Total

 

Loans and leases ending balance:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated for
   impairment

 

$

64,339

 

 

$

3,593

 

 

$

813

 

 

$

44,749

 

 

$

 

 

$

 

 

$

113,494

 

Collectively evaluated for
   impairment

 

 

2,255,973

 

 

 

715,937

 

 

 

526,024

 

 

 

2,403,812

 

 

 

3,200

 

 

 

665,866

 

 

 

6,570,812

 

Total loans and leases

 

$

2,320,312

 

 

$

719,530

 

 

$

526,837

 

 

$

2,448,561

 

 

$

3,200

 

 

$

665,866

 

 

$

6,684,306

 

2022

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning balance pre-CECL adoption

 

$

16,918

 

 

$

1,628

 

 

$

522

 

 

$

33,129

 

 

$

9

 

 

$

2,806

 

 

$

55,012

 

Impact of CECL adoption

 

 

6,367

 

 

 

1,047

 

 

 

1,191

 

 

 

1,253

 

 

 

9

 

 

 

2,301

 

 

 

12,168

 

Provision/(recapture)

 

 

5,252

 

 

 

907

 

 

 

1,476

 

 

 

12,002

 

 

 

(9

)

 

 

3,046

 

 

 

22,674

 

Charge-offs

 

 

(3,837

)

 

 

(1,208

)

 

 

(94

)

 

 

(5,377

)

 

 

(7

)

 

 

(1,472

)

 

 

(11,995

)

Recoveries

 

 

1,361

 

 

 

766

 

 

 

39

 

 

 

882

 

 

 

22

 

 

 

995

 

 

 

4,065

 

Ending balance

 

$

26,061

 

 

$

3,140

 

 

$

3,134

 

 

$

41,889

 

 

$

24

 

 

$

7,676

 

 

$

81,924

 

Ending balance:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated for impairment

 

$

6,101

 

 

$

 

 

$

265

 

 

$

8,972

 

 

$

 

 

$

 

 

$

15,338

 

Collectively evaluated for impairment

 

 

19,960

 

 

 

3,140

 

 

 

2,869

 

 

 

32,917

 

 

 

24

 

 

 

7,676

 

 

 

66,586

 

Total allowance for credit losses - loans and leases

 

$

26,061

 

 

$

3,140

 

 

$

3,134

 

 

$

41,889

 

 

$

24

 

 

$

7,676

 

 

$

81,924

 

 

2022

 

Commercial
Real Estate

 

 

Residential
Real Estate

 

 

Construction,
Land
Development,
and
Other Land

 

 

Commercial
and
Industrial

 

 

Installment
and Other

 

 

Lease
Financing
Receivables

 

 

Total

 

Loans and leases ending balance:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated for
   impairment

 

$

37,959

 

 

$

879

 

 

$

5,541

 

 

$

47,846

 

 

$

 

 

$

 

 

$

92,225

 

Collectively evaluated for
   impairment

 

 

1,871,529

 

 

 

489,083

 

 

 

433,448

 

 

 

2,009,228

 

 

 

1,759

 

 

 

523,986

 

 

 

5,329,033

 

Total loans and leases

 

$

1,909,488

 

 

$

489,962

 

 

$

438,989

 

 

$

2,057,074

 

 

$

1,759

 

 

$

523,986

 

 

$

5,421,258

 

 

2021

 

Commercial
Real Estate

 

 

Residential
Real Estate

 

 

Construction,
Land
Development,
and
Other Land

 

 

Commercial
and
Industrial

 

 

Installment
and Other

 

 

Lease
Financing
Receivables

 

 

Total

 

Allowance for loan and lease losses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning balance

 

$

19,584

 

 

$

2,400

 

 

$

1,352

 

 

$

41,183

 

 

$

15

 

 

$

1,813

 

 

$

66,347

 

Provision/(recapture)

 

 

1,263

 

 

 

(663

)

 

 

(504

)

 

 

(219

)

 

 

(6

)

 

 

1,586

 

 

 

1,457

 

Charge-offs

 

 

(4,698

)

 

 

(124

)

 

 

(326

)

 

 

(9,015

)

 

 

 

 

 

(1,501

)

 

 

(15,664

)

Recoveries

 

 

769

 

 

 

15

 

 

 

 

 

 

1,180

 

 

 

 

 

 

908

 

 

 

2,872

 

Ending balance

 

$

16,918

 

 

$

1,628

 

 

$

522

 

 

$

33,129

 

 

$

9

 

 

$

2,806

 

 

$

55,012

 

Ending balance:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated for impairment

 

$

6,538

 

 

$

 

 

$

 

 

$

14,500

 

 

$

 

 

$

 

 

$

21,038

 

Collectively evaluated for impairment

 

 

8,570

 

 

 

622

 

 

 

519

 

 

 

18,265

 

 

 

7

 

 

 

2,806

 

 

 

30,789

 

Loans acquired with deteriorated credit
   quality

 

 

1,810

 

 

 

1,006

 

 

 

3

 

 

 

364

 

 

 

2

 

 

 

 

 

 

3,185

 

Total allowance for loan and lease losses

 

$

16,918

 

 

$

1,628

 

 

$

522

 

 

$

33,129

 

 

$

9

 

 

$

2,806

 

 

$

55,012

 

 

2021

 

Commercial
Real Estate

 

 

Residential
Real Estate

 

 

Construction,
Land
Development,
and
Other Land

 

 

Commercial
and
Industrial

 

 

Paycheck Protection Program

 

 

Installment
and Other

 

 

Lease
Financing
Receivables

 

 

Total

 

Loans and leases ending balance:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated for
   impairment

 

$

35,051

 

 

$

1,802

 

 

$

 

 

$

36,070

 

 

$

 

 

$

 

 

$

 

 

$

72,923

 

Collectively evaluated for
   impairment

 

 

1,558,537

 

 

 

429,311

 

 

 

324,087

 

 

 

1,541,877

 

 

 

123,712

 

 

 

1,204

 

 

 

358,426

 

 

 

4,337,154

 

Loans acquired with deteriorated
   credit quality

 

 

72,160

 

 

 

49,401

 

 

 

1,312

 

 

 

4,014

 

 

 

 

 

 

164

 

 

 

 

 

 

127,051

 

Total loans and leases

 

$

1,665,748

 

 

$

480,514

 

 

$

325,399

 

 

$

1,581,961

 

 

$

123,712

 

 

$

1,368

 

 

$

358,426

 

 

$

4,537,128

 

Summary of Recorded Investment, Unpaid Principal Balance, Related Allowance, Average Recorded Investment, and Interest Income Recognized for Loans and Leases Considered Impaired

The following tables summarize the recorded investment, unpaid principal balance, related allowance, average recorded investment, and interest income recognized for loans and leases considered impaired as of December 31, 2021, which excludes acquired impaired loans:

 

 

2021

 

Recorded
Investment

 

 

Unpaid
Principal
Balance

 

 

Related
Allowance

 

 

Average
Recorded
Investment

 

 

Interest
Income
Recognized

 

With no related allowance recorded

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate

 

$

17,233

 

 

$

19,252

 

 

$

 

 

$

26,041

 

 

$

1,262

 

Residential real estate

 

 

1,802

 

 

 

1,919

 

 

 

 

 

 

2,647

 

 

 

123

 

Commercial and industrial

 

 

16,624

 

 

 

19,148

 

 

 

 

 

 

16,808

 

 

 

923

 

With an allowance recorded

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate

 

 

17,818

 

 

 

20,117

 

 

 

6,538

 

 

 

26,575

 

 

 

1,563

 

Residential real estate

 

 

 

 

 

 

 

 

 

 

 

164

 

 

 

2

 

Commercial and industrial

 

 

19,446

 

 

 

21,198

 

 

 

14,500

 

 

 

27,251

 

 

 

2,114

 

Total impaired loans

 

$

72,923

 

 

$

81,634

 

 

$

21,038

 

 

$

99,486

 

 

$

5,987

 

Summary of Loans with Modified Terms

The following table presents loans with modified terms as of December 31, 2023:

December 31, 2023

 

Payment Delay

 

 

Term Modification

 

 

Combination Term Modification and Interest Rate Reduction

 

 

Total Modified by Class

 

 

% of Class of Loans and Leases

 

Modified loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate

 

$

 

 

$

10,815

 

 

$

 

 

$

10,815

 

 

 

0.5

%

Commercial and industrial

 

 

43

 

 

 

62,289

 

 

 

364

 

 

 

62,696

 

 

 

2.6

%

Total modified loans

 

$

43

 

 

$

73,104

 

 

$

364

 

 

$

73,511

 

 

 

1.1

%

Summary of TDR's by Loan Category The tables below present TDRs by loan category as of December 31, 2022, and 2021. Refer to Note 1—Summary of Significant Accounting Policies for the accounting policy for TDRs.

2022

 

Number
of
Loans

 

 

Pre-Modification
Outstanding
Recorded
Investment

 

 

Post-Modification
Outstanding
Recorded
Investment

 

 

Charge-offs

 

 

Individually Evaluated

 

Accruing:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate

 

 

2

 

 

$

551

 

 

$

551

 

 

$

 

 

$

109

 

Commercial and industrial

 

 

1

 

 

 

24

 

 

 

24

 

 

 

 

 

 

34

 

Residential real estate

 

 

2

 

 

 

144

 

 

 

144

 

 

 

 

 

 

 

Total accruing

 

 

5

 

 

 

719

 

 

 

719

 

 

 

 

 

 

143

 

Non-accruing:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate

 

 

3

 

 

 

830

 

 

 

623

 

 

 

207

 

 

 

73

 

Commercial and industrial

 

 

6

 

 

 

2,017

 

 

 

982

 

 

 

1,035

 

 

 

38

 

Total non-accruing

 

 

9

 

 

 

2,847

 

 

 

1,605

 

 

 

1,242

 

 

 

111

 

Total troubled debt restructurings

 

 

14

 

 

$

3,566

 

 

$

2,324

 

 

$

1,242

 

 

$

254

 

 

2021

 

Number
of
Loans

 

 

Pre-Modification
Outstanding
Recorded
Investment

 

 

Post-Modification
Outstanding
Recorded
Investment

 

 

Charge-offs

 

 

Specific
Reserves

 

Accruing:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate

 

 

5

 

 

$

1,703

 

 

$

1,703

 

 

$

 

 

$

215

 

Commercial and industrial

 

 

1

 

 

 

56

 

 

 

56

 

 

 

 

 

 

131

 

Residential real estate

 

 

2

 

 

 

168

 

 

 

168

 

 

 

 

 

 

 

Total accruing

 

 

8

 

 

 

1,927

 

 

 

1,927

 

 

 

 

 

 

346

 

Non-accruing:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate

 

 

4

 

 

 

1,034

 

 

 

918

 

 

 

116

 

 

 

111

 

Commercial and industrial

 

 

3

 

 

 

1,745

 

 

 

588

 

 

 

1,157

 

 

 

 

Total non-accruing

 

 

7

 

 

 

2,779

 

 

 

1,506

 

 

 

1,273

 

 

 

111

 

Total troubled debt restructurings

 

 

15

 

 

$

4,706

 

 

$

3,433

 

 

$

1,273

 

 

$

457

 

Summary of Loans Modified as Troubled Debt Restructurings

Loans modified as troubled debt restructurings that occurred during the years ended December 31, 2022, and 2021:

 

 

For the Year Ended December 31,

 

 

 

2022

 

 

2021

 

Accruing:

 

 

 

 

 

 

Beginning balance

 

$

1,927

 

 

$

2,495

 

Additions

 

 

 

 

 

281

 

Net payments

 

 

(1,208

)

 

 

(636

)

Net transfers (to) from non-accrual

 

 

 

 

 

(213

)

Ending balance

 

 

719

 

 

 

1,927

 

Non-accruing:

 

 

 

 

 

 

Beginning balance

 

 

1,506

 

 

 

5,650

 

Additions

 

 

756

 

 

 

673

 

Net payments

 

 

(536

)

 

 

(3,671

)

Charge-offs

 

 

(121

)

 

 

(1,359

)

Net transfers (to) from accrual

 

 

 

 

 

213

 

Ending balance

 

 

1,605

 

 

 

1,506

 

Total troubled debt restructurings

 

$

2,324

 

 

$

3,433

 

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 December 31, 2023 and 2022:

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2022

 

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

 

$

 

 

$

9,749

 

 

$

28,210

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

37,959

 

Residential real estate

 

 

 

 

 

 

 

 

 

 

 

237

 

 

 

422

 

 

 

220

 

 

 

 

 

 

879

 

Construction, land development,
  and other land

 

 

5,541

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

5,541

 

Commercial and industrial

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

26,034

 

 

 

26,034

 

Total

 

$

5,541

 

 

$

9,749

 

 

$

28,210

 

 

$

237

 

 

$

422

 

 

$

220

 

 

$

26,034

 

 

$

70,413

 

Summary of Change in Balance for Allowance for Credit Losses Unfunded Commitments

The following table presents the change in balance for allowance for credit losses - unfunded commitments, which are included in the Consolidated Statement of Financial Condition as part of Accrued expenses and other liabilities, as of December 31, 2023, 2022 and 2021:

 

 

For the Year Ended December 31,

 

 

 

2023

 

 

2022

 

 

2021

 

Beginning balance

 

$

4,203

 

 

$

1,403

 

 

$

1,887

 

Impact of CECL adoption

 

 

 

 

 

1,595

 

 

 

 

Provision/(recapture) for/of unfunded commitments

 

 

(567

)

 

 

1,205

 

 

 

(484

)

Ending balance

 

$

3,636

 

 

$

4,203

 

 

$

1,403