XML 34 R27.htm IDEA: XBRL DOCUMENT v3.24.2.u1
Loans and Allowance for Credit Losses (Tables)
6 Months Ended
Jun. 30, 2024
Accounts Notes And Loans Receivable [Line Items]  
Loans, Net of Unearned Income The following table presents loans, net of unearned income, by portfolio class at June 30, 2024 and December 31, 2023.

 

 

June 30,

 

 

December 31,

 

($ in thousands)

 

2024

 

 

2023

 

Commercial non-real estate

 

$

9,847,759

 

 

$

9,957,284

 

Commercial real estate - owner occupied

 

 

3,094,258

 

 

 

3,093,763

 

Total commercial and industrial

 

 

12,942,017

 

 

 

13,051,047

 

Commercial real estate - income producing

 

 

4,053,812

 

 

 

3,986,943

 

Construction and land development

 

 

1,528,393

 

 

 

1,551,091

 

Residential mortgages

 

 

4,000,211

 

 

 

3,886,072

 

Consumer

 

 

1,387,183

 

 

 

1,446,764

 

Total loans

 

$

23,911,616

 

 

$

23,921,917

 

Allowance for Credit Losses by Portfolio Class

The following tables present activity in the allowance for credit losses (ACL) by portfolio class for the six months ended June 30, 2024 and 2023, as well as the corresponding recorded investment in loans at the end of each period.

 

 

 

Commercial

 

Total

 

Commercial

 

 

 

 

 

 

 

 

 

 

Commercial

 

real estate-

 

commercial

 

real estate-

 

Construction

 

 

 

 

 

 

 

 

non-real

 

owner

 

and

 

income

 

and land

 

Residential

 

 

 

 

 

($ in thousands)

estate

 

occupied

 

industrial

 

producing

 

development

 

mortgages

 

Consumer

 

Total

 

 

Six Months Ended June 30, 2024

 

Allowance for credit losses

 

 

 

 

 

 

 

 

 

Allowance for loan losses:

 

 

 

 

 

 

 

 

 

Beginning balance

$

101,737

 

$

40,197

 

$

141,934

 

$

74,539

 

$

27,039

 

$

38,983

 

$

25,412

 

$

307,907

 

Charge-offs

 

(17,304

)

 

 

 

(17,304

)

 

(8,819

)

 

(225

)

 

(67

)

 

(8,902

)

 

(35,317

)

Recoveries

 

16,054

 

 

861

 

 

16,915

 

 

5

 

 

62

 

 

296

 

 

1,774

 

 

19,052

 

Net provision for loan losses

 

5,386

 

 

(2,493

)

 

2,893

 

 

11,918

 

 

395

 

 

2,481

 

 

6,819

 

 

24,506

 

Ending balance - allowance for loan losses

$

105,873

 

$

38,565

 

$

144,438

 

$

77,643

 

$

27,271

 

$

41,693

 

$

25,103

 

$

316,148

 

Reserve for unfunded lending commitments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning balance

$

5,507

 

$

327

 

$

5,834

 

$

1,344

 

$

20,019

 

$

30

 

$

1,667

 

$

28,894

 

Provision for losses on unfunded commitments

 

355

 

 

(19

)

 

336

 

 

(376

)

 

(2,693

)

 

(19

)

 

(63

)

 

(2,815

)

Ending balance - reserve for unfunded lending commitments

 

5,862

 

 

308

 

 

6,170

 

 

968

 

 

17,326

 

 

11

 

 

1,604

 

 

26,079

 

Total allowance for credit losses

$

111,735

 

$

38,873

 

$

150,608

 

$

78,611

 

$

44,597

 

$

41,704

 

$

26,707

 

$

342,227

 

Allowance for loan losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated

$

180

 

$

56

 

$

236

 

$

 

$

 

$

 

$

 

$

236

 

Collectively evaluated

 

105,693

 

 

38,509

 

 

144,202

 

 

77,643

 

 

27,271

 

 

41,693

 

 

25,103

 

 

315,912

 

Allowance for loan losses

$

105,873

 

$

38,565

 

$

144,438

 

$

77,643

 

$

27,271

 

$

41,693

 

$

25,103

 

$

316,148

 

Reserve for unfunded lending commitments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated

$

294

 

$

 

$

294

 

$

 

$

 

$

 

$

 

$

294

 

Collectively evaluated

 

5,568

 

 

308

 

 

5,876

 

 

968

 

 

17,326

 

 

11

 

 

1,604

 

 

25,785

 

Reserve for unfunded lending commitments:

$

5,862

 

$

308

 

$

6,170

 

$

968

 

$

17,326

 

$

11

 

$

1,604

 

$

26,079

 

Total allowance for credit losses

$

111,735

 

$

38,873

 

$

150,608

 

$

78,611

 

$

44,597

 

$

41,704

 

$

26,707

 

$

342,227

 

Loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated

$

11,578

 

$

3,339

 

$

14,917

 

$

23,436

 

$

928

 

$

 

$

818

 

$

40,099

 

Collectively evaluated

 

9,836,181

 

 

3,090,919

 

 

12,927,100

 

 

4,030,376

 

 

1,527,465

 

 

4,000,211

 

 

1,386,365

 

 

23,871,517

 

Total loans

$

9,847,759

 

$

3,094,258

 

$

12,942,017

 

$

4,053,812

 

$

1,528,393

 

$

4,000,211

 

$

1,387,183

 

$

23,911,616

 

 

 

 

Commercial

 

Total

 

Commercial

 

 

 

 

 

 

 

 

 

 

Commercial

 

real estate-

 

commercial

 

real estate-

 

Construction

 

 

 

 

 

 

 

 

non-real

 

owner

 

and

 

income

 

and land

 

Residential

 

 

 

 

 

($ in thousands)

estate

 

occupied

 

industrial

 

producing

 

development

 

mortgages

 

Consumer

 

Total

 

 

Six Months Ended June 30, 2023

 

Allowance for credit losses

 

 

 

 

 

 

 

 

 

 

 

Allowance for loan losses:

 

 

 

 

 

 

 

 

 

 

 

Beginning balance

$

96,461

 

$

48,284

 

$

144,745

 

$

71,961

 

$

30,498

 

$

32,464

 

$

28,121

 

$

307,789

 

Charge-offs

 

(7,503

)

 

 

 

(7,503

)

 

(73

)

 

(72

)

 

(28

)

 

(6,912

)

 

(14,588

)

Recoveries

 

2,694

 

 

350

 

 

3,044

 

 

10

 

 

6

 

 

480

 

 

1,953

 

 

5,493

 

Net provision for loan losses

 

4,543

 

 

(2,339

)

 

2,204

 

 

5,243

 

 

912

 

 

3,681

 

 

3,762

 

 

15,802

 

Ending balance - allowance for loan losses

$

96,195

 

$

46,295

 

$

142,490

 

$

77,141

 

$

31,344

 

$

36,597

 

$

26,924

 

$

314,496

 

Reserve for unfunded lending commitments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning balance

$

4,984

 

$

302

 

$

5,286

 

$

1,395

 

$

25,110

 

$

31

 

$

1,487

 

$

33,309

 

Provision for losses on unfunded commitments

 

12

 

 

27

 

 

39

 

 

28

 

 

(2,227

)

 

(8

)

 

19

 

 

(2,149

)

Ending balance - reserve for unfunded lending commitments

 

4,996

 

 

329

 

 

5,325

 

 

1,423

 

 

22,883

 

 

23

 

 

1,506

 

 

31,160

 

Total allowance for credit losses

$

101,191

 

$

46,624

 

$

147,815

 

$

78,564

 

$

54,227

 

$

36,620

 

$

28,430

 

$

345,656

 

Allowance for loan losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated

$

7,501

 

$

 

$

7,501

 

$

 

$

 

$

 

$

 

$

7,501

 

Collectively evaluated

 

88,694

 

 

46,295

 

 

134,989

 

 

77,141

 

 

31,344

 

 

36,597

 

 

26,924

 

 

306,995

 

Allowance for loan losses

$

96,195

 

$

46,295

 

$

142,490

 

$

77,141

 

$

31,344

 

$

36,597

 

$

26,924

 

$

314,496

 

Reserve for unfunded lending commitments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated

$

 

$

 

$

 

$

 

$

 

$

 

$

 

$

 

Collectively evaluated

 

4,996

 

 

329

 

 

5,325

 

 

1,423

 

 

22,883

 

 

23

 

 

1,506

 

 

31,160

 

Reserve for unfunded lending commitments:

$

4,996

 

$

329

 

$

5,325

 

$

1,423

 

$

22,883

 

$

23

 

$

1,506

 

$

31,160

 

Total allowance for credit losses

$

101,191

 

$

46,624

 

$

147,815

 

$

78,564

 

$

54,227

 

$

36,620

 

$

28,430

 

$

345,656

 

Loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated

$

35,697

 

$

675

 

$

36,372

 

$

 

$

 

$

1,135

 

$

 

$

37,507

 

Collectively evaluated

 

10,078,235

 

 

3,058,154

 

 

13,136,389

 

 

3,762,428

 

 

1,768,252

 

 

3,580,379

 

 

1,504,931

 

 

23,752,379

 

Total loans

$

10,113,932

 

$

3,058,829

 

$

13,172,761

 

$

3,762,428

 

$

1,768,252

 

$

3,581,514

 

$

1,504,931

 

$

23,789,886

 

Composition of Nonaccrual Loans and Without an Allowance for Loan Loss by Portfolio Class

The following table shows the composition of nonaccrual loans and those without an allowance for loan loss, by portfolio class.

 

 

 

 

 

 

 

 

 

 

June 30, 2024

 

December 31, 2023

 

($ in thousands)

Total nonaccrual

 

Nonaccrual without allowance for loan loss

 

Total nonaccrual

 

Nonaccrual without allowance for loan loss

 

Commercial non-real estate

$

17,951

 

$

7,578

 

$

20,840

 

$

13,637

 

Commercial real estate - owner occupied

 

4,660

 

 

2,098

 

 

2,228

 

 

 

Total commercial and industrial

 

22,611

 

 

9,676

 

 

23,068

 

 

13,637

 

Commercial real estate - income producing

 

23,603

 

 

23,436

 

 

461

 

 

 

Construction and land development

 

1,774

 

 

928

 

 

815

 

 

 

Residential mortgages

 

28,293

 

 

 

 

26,137

 

 

 

Consumer

 

9,972

 

 

818

 

 

8,555

 

 

 

Total loans

$

86,253

 

$

34,858

 

$

59,036

 

$

13,637

 

Provides Detail by Portfolio Class for Reportable MEFDs

The tables below provide detail by portfolio class for reportable MEFDs entered into during the three and six months ended June 30, 2024 and 2023. Modified facilities are reflected only once in each table based on the type of modification or combination of modification.

 

 

 

 

 

 

Three Months Ended June 30, 2024

 

 

 

Term extension

 

 

Significant payment delay

 

 

Term extensions and
significant payment delay

 

($ in thousands)

 

Balance

 

Percentage of portfolio

 

 

Balance

 

Percentage of portfolio

 

 

Balance

 

Percentage of portfolio

 

Commercial non-real estate

 

$

28,040

 

 

0.28

%

 

$

 

 

 

 

$

 

 

 

Commercial real estate - owner occupied

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total commercial and industrial

 

 

28,040

 

 

0.22

%

 

 

 

 

 

 

 

 

 

 

Commercial real estate - income producing

 

 

1,870

 

 

0.05

%

 

 

 

 

 

 

 

 

 

 

Construction and land development

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential mortgages

 

 

753

 

 

0.02

%

 

 

 

 

 

 

 

 

 

 

Consumer

 

 

49

 

 

0.00

%

 

 

 

 

 

 

 

 

 

 

Total reportable modified loans

 

$

30,712

 

 

0.13

%

 

$

 

 

 

 

$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Six Months Ended June 30, 2024

 

 

 

Term extension

 

 

Significant payment delay

 

 

Term extensions and
significant payment delay

 

($ in thousands)

 

Balance

 

Percentage of portfolio

 

 

Balance

 

Percentage of portfolio

 

 

Balance

 

Percentage of portfolio

 

Commercial non-real estate

 

$

44,156

 

 

0.45

%

 

$

 

 

 

 

$

5,275

 

 

0.05

%

Commercial real estate - owner occupied

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total commercial and industrial

 

 

44,156

 

 

0.34

%

 

 

 

 

 

 

 

5,275

 

 

0.04

%

Commercial real estate - income producing

 

 

1,870

 

 

0.05

%

 

 

1,613

 

 

0.04

%

 

 

 

 

 

Construction and land development

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential mortgages

 

 

2,641

 

 

0.07

%

 

 

 

 

 

 

 

 

 

 

Consumer

 

 

155

 

 

0.01

%

 

 

 

 

 

 

 

 

 

 

Total reportable modified loans

 

$

48,822

 

 

0.20

%

 

$

1,613

 

 

0.01

%

 

$

5,275

 

 

0.02

%

 

 

 

Three Months Ended June 30, 2023

 

 

 

Term extension

 

 

Significant payment delay

 

 

Term extensions and
significant payment delay

 

($ in thousands)

 

Balance

 

Percentage of portfolio class

 

 

Balance

 

Percentage of portfolio

 

 

Balance

 

Percentage of portfolio

 

Commercial non-real estate

 

$

900

 

 

0.01

%

 

$

100

 

 

0.00

%

 

$

907

 

 

0.01

%

Commercial real estate - owner occupied

 

 

 

 

 

 

 

 

 

 

 

 

675

 

 

0.02

%

Total commercial and industrial

 

 

900

 

 

0.01

%

 

 

100

 

 

0.00

%

 

 

1,582

 

 

0.01

%

Commercial real estate - income producing

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction and land development

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential mortgages

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consumer

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total reportable modified loans

 

$

900

 

 

0.00

%

 

$

100

 

 

0.00

%

 

$

1,582

 

 

0.01

%

 

 

 

Six Months Ended June 30, 2023

 

 

 

Term extension

 

 

Significant payment delay

 

 

Term extensions and
significant payment delay

 

($ in thousands)

 

Balance

 

Percentage of portfolio

 

 

Balance

 

Percentage of portfolio

 

 

Balance

 

Percentage of portfolio

 

Commercial non-real estate

 

$

909

 

 

0.01

%

 

$

100

 

 

0.00

%

 

$

907

 

 

0.01

%

Commercial real estate - owner occupied

 

 

 

 

 

 

 

 

 

 

 

 

675

 

 

0.02

%

Total commercial and industrial

 

 

909

 

 

0.01

%

 

 

100

 

 

0.00

%

 

 

1,582

 

 

0.01

%

Commercial real estate - income producing

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction and land development

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential mortgages

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consumer

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total reportable modified loans

 

$

909

 

 

0.00

%

 

$

100

 

 

0.00

%

 

$

1,582

 

 

0.01

%

Aging Analysis of Reportable Modifications To Borrowers Experiencing Financial Difficulty by Portfolio Class

The tables below present the aging analysis of reportable modifications to borrowers experiencing financial difficulty by portfolio class at June 30, 2024 and December 31, 2023.

June 30, 2024

30-59
days
past due

 

60-89
days
past due

 

Greater than
90 days
past due

 

Total
past due

 

Current

 

Total reportable
modified Loans

 

(in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

Commercial non-real estate

$

149

 

$

1,150

 

$

2,897

 

$

4,196

 

$

49,695

 

$

53,891

 

Commercial real estate - owner occupied

 

 

 

 

 

919

 

 

919

 

 

802

 

 

1,721

 

Total commercial and industrial

 

149

 

 

1,150

 

 

3,816

 

 

5,115

 

 

50,497

 

 

55,612

 

Commercial real estate - income producing

 

 

 

 

 

 

 

 

 

3,483

 

 

3,483

 

Construction and land development

 

 

 

 

 

 

 

 

 

82

 

 

82

 

Residential mortgages

 

1,296

 

 

46

 

 

84

 

 

1,426

 

 

1,647

 

 

3,073

 

Consumer

 

 

 

196

 

 

 

 

196

 

 

229

 

 

425

 

Total reportable modified loans

$

1,445

 

$

1,392

 

$

3,900

 

$

6,737

 

$

55,938

 

$

62,675

 

 

December 31, 2023

30-59
days
past due

 

60-89
days
past due

 

Greater than
90 days
past due

 

Total
past due

 

Current

 

Total reportable
modified Loans

 

(in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

Commercial non-real estate

$

3,149

 

$

233

 

$

4,430

 

$

7,812

 

$

14,145

 

$

21,957

 

Commercial real estate - owner occupied

 

 

 

 

 

 

 

 

 

1,774

 

 

1,774

 

Total commercial and industrial

 

3,149

 

 

233

 

 

4,430

 

 

7,812

 

 

15,919

 

 

23,731

 

Commercial real estate - income producing

 

 

 

 

 

 

 

 

 

 

 

 

Construction and land development

 

 

 

 

 

 

 

 

 

85

 

 

85

 

Residential mortgages

 

66

 

 

 

 

 

 

66

 

 

390

 

 

456

 

Consumer

 

 

 

 

 

 

 

 

 

274

 

 

274

 

Total reportable modified loans

$

3,215

 

$

233

 

$

4,430

 

$

7,878

 

$

16,668

 

$

24,546

 

Aging Analysis of Past Due Loans by Portfolio Class

The tables below present the aging analysis of past due loans by portfolio class at June 30, 2024 and December 31, 2023.

June 30, 2024

30-59
days
past due

 

60-89
days
past due

 

Greater
than
90 days
past due

 

Total
past due

 

Current

 

Total
Loans

 

Recorded
investment
> 90 days
and still
accruing

 

($ in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial non-real estate

$

10,562

 

$

5,738

 

$

17,761

 

$

34,061

 

$

9,813,698

 

$

9,847,759

 

$

1,530

 

Commercial real estate - owner occupied

 

1,378

 

 

932

 

 

4,688

 

 

6,998

 

 

3,087,260

 

 

3,094,258

 

 

39

 

Total commercial and industrial

 

11,940

 

 

6,670

 

 

22,449

 

 

41,059

 

 

12,900,958

 

 

12,942,017

 

 

1,569

 

Commercial real estate - income producing

 

1,080

 

 

237

 

 

25,434

 

 

26,751

 

 

4,027,061

 

 

4,053,812

 

 

1,876

 

Construction and land development

 

937

 

 

1,531

 

 

1,465

 

 

3,933

 

 

1,524,460

 

 

1,528,393

 

 

38

 

Residential mortgages

 

9,989

 

 

18,263

 

 

20,774

 

 

49,026

 

 

3,951,185

 

 

4,000,211

 

 

94

 

Consumer

 

13,015

 

 

4,916

 

 

6,721

 

 

24,652

 

 

1,362,531

 

 

1,387,183

 

 

2,492

 

Total

$

36,961

 

$

31,617

 

$

76,843

 

$

145,421

 

$

23,766,195

 

$

23,911,616

 

$

6,069

 

 

December 31, 2023

30-59
days
past due

 

60-89
days
past due

 

Greater
than
90 days
past due

 

Total
past due

 

Current

 

Total
Loans

 

Recorded
investment
> 90 days
and still
accruing

 

($ in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial non-real estate

$

12,311

 

$

4,381

 

$

21,132

 

$

37,824

 

$

9,919,460

 

$

9,957,284

 

$

5,782

 

Commercial real estate - owner occupied

 

1,614

 

 

1,596

 

 

1,715

 

 

4,925

 

 

3,088,838

 

 

3,093,763

 

 

431

 

Total commercial and industrial

 

13,925

 

 

5,977

 

 

22,847

 

 

42,749

 

 

13,008,298

 

 

13,051,047

 

 

6,213

 

Commercial real estate - income producing

 

3,938

 

 

606

 

 

408

 

 

4,952

 

 

3,981,991

 

 

3,986,943

 

 

 

Construction and land development

 

1,655

 

 

1,220

 

 

1,208

 

 

4,083

 

 

1,547,008

 

 

1,551,091

 

 

742

 

Residential mortgages

 

40,189

 

 

9,121

 

 

18,960

 

 

68,270

 

 

3,817,802

 

 

3,886,072

 

 

172

 

Consumer

 

11,059

 

 

5,957

 

 

6,611

 

 

23,627

 

 

1,423,137

 

 

1,446,764

 

 

2,482

 

Total

$

70,766

 

$

22,881

 

$

50,034

 

$

143,681

 

$

23,778,236

 

$

23,921,917

 

$

9,609

 

Credit Quality Indicators by Segment and Portfolio Class

The following tables present credit quality disclosures of amortized cost by class and vintage for term loans and by revolving and revolving converted to amortizing at June 30, 2024 and December 31, 2023. The Company defines vintage as the later of origination, renewal or modification date. The gross charge-offs presented in the tables that follow are for the six months ended June 30, 2024 and the year ended December 31, 2023.

 

Term Loans

 

 

 

Revolving Loans

 

 

 

June 30, 2024

Amortized Cost Basis by Origination Year

 

Revolving

 

Converted to

 

 

 

 ($ in thousands)

2024

 

2023

 

2022

 

2021

 

2020

 

Prior

 

Loans

 

Term Loans

 

Total

 

Commercial Non-Real Estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

$

829,743

 

$

1,357,524

 

$

1,498,085

 

$

927,024

 

$

393,960

 

$

1,098,853

 

$

3,074,946

 

$

114,292

 

$

9,294,427

 

Pass-Watch

 

2,516

 

 

70,201

 

 

32,390

 

 

28,224

 

 

24,170

 

 

26,446

 

 

65,735

 

 

3,894

 

 

253,576

 

Special Mention

 

10,545

 

 

9,528

 

 

460

 

 

10

 

 

19

 

 

775

 

 

12,558

 

 

19,022

 

 

52,917

 

Substandard

 

21,061

 

 

27,065

 

 

71,000

 

 

25,700

 

 

7,598

 

 

2,938

 

 

71,275

 

 

20,202

 

 

246,839

 

Doubtful

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

$

863,865

 

$

1,464,318

 

$

1,601,935

 

$

980,958

 

$

425,747

 

$

1,129,012

 

$

3,224,514

 

$

157,410

 

$

9,847,759

 

Gross Charge-offs

$

1

 

$

4,140

 

$

3,185

 

$

201

 

$

162

 

$

1,792

 

$

5,586

 

$

2,237

 

$

17,304

 

Commercial Real Estate - Owner Occupied:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

$

127,741

 

$

360,670

 

$

671,915

 

$

595,514

 

$

482,610

 

$

708,227

 

$

45,024

 

$

1,445

 

$

2,993,146

 

Pass-Watch

 

15,033

 

 

2,833

 

 

23,790

 

 

8,887

 

 

5,227

 

 

13,293

 

 

682

 

 

2,071

 

 

71,816

 

Special Mention

 

 

 

 

 

 

 

708

 

 

 

 

4,605

 

 

150

 

 

 

 

5,463

 

Substandard

 

 

 

919

 

 

6,223

 

 

1,067

 

 

1,135

 

 

14,196

 

 

293

 

 

 

 

23,833

 

Doubtful

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

$

142,774

 

$

364,422

 

$

701,928

 

$

606,176

 

$

488,972

 

$

740,321

 

$

46,149

 

$

3,516

 

$

3,094,258

 

Gross Charge-offs

$

 

$

 

$

 

$

 

$

 

$

 

$

 

$

 

$

 

Commercial Real Estate - Income Producing:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

$

139,849

 

$

474,323

 

$

1,007,715

 

$

1,002,586

 

$

615,869

 

$

614,519

 

$

31,329

 

$

1,399

 

$

3,887,589

 

Pass-Watch

 

19,989

 

 

3,987

 

 

11,858

 

 

2,914

 

 

70,389

 

 

11,680

 

 

 

 

 

 

120,817

 

Special Mention

 

 

 

446

 

 

 

 

 

 

 

 

6,220

 

 

 

 

 

 

6,666

 

Substandard

 

1,870

 

 

4,086

 

 

32,240

 

 

 

 

 

 

544

 

 

 

 

 

 

38,740

 

Doubtful

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

$

161,708

 

$

482,842

 

$

1,051,813

 

$

1,005,500

 

$

686,258

 

$

632,963

 

$

31,329

 

$

1,399

 

$

4,053,812

 

Gross Charge-offs

$

 

$

 

$

8,819

 

$

 

$

 

$

 

$

 

$

 

$

8,819

 

Construction and Land Development:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

$

125,166

 

$

453,843

 

$

574,481

 

$

151,676

 

$

35,654

 

$

17,271

 

$

157,839

 

$

2,834

 

$

1,518,764

 

Pass-Watch

 

303

 

 

1,078

 

 

1,983

 

 

432

 

 

32

 

 

257

 

 

202

 

 

 

 

4,287

 

Special Mention

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Substandard

 

 

 

251

 

 

1,167

 

 

3,613

 

 

72

 

 

239

 

 

 

 

 

 

5,342

 

Doubtful

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

$

125,469

 

$

455,172

 

$

577,631

 

$

155,721

 

$

35,758

 

$

17,767

 

$

158,041

 

$

2,834

 

$

1,528,393

 

Gross Charge-offs

$

 

$

113

 

$

85

 

$

 

$

 

$

20

 

$

 

$

7

 

$

225

 

Residential Mortgage:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Performing

$

112,301

 

$

420,889

 

$

1,051,549

 

$

921,491

 

$

467,352

 

$

994,793

 

$

3,333

 

$

210

 

$

3,971,918

 

Nonperforming

 

 

 

2,403

 

 

4,355

 

 

3,247

 

 

788

 

 

17,500

 

 

 

 

 

 

28,293

 

Total

$

112,301

 

$

423,292

 

$

1,055,904

 

$

924,738

 

$

468,140

 

$

1,012,293

 

$

3,333

 

$

210

 

$

4,000,211

 

Gross Charge-offs

$

 

$

 

$

 

$

2

 

$

 

$

65

 

$

 

$

 

$

67

 

Consumer Loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Performing

$

38,760

 

$

49,970

 

$

47,310

 

$

28,197

 

$

21,997

 

$

59,552

 

$

1,115,136

 

$

16,289

 

$

1,377,211

 

Nonperforming

 

57

 

 

85

 

 

480

 

 

788

 

 

829

 

 

4,449

 

 

221

 

 

3,063

 

 

9,972

 

Total

$

38,817

 

$

50,055

 

$

47,790

 

$

28,985

 

$

22,826

 

$

64,001

 

$

1,115,357

 

$

19,352

 

$

1,387,183

 

Gross Charge-offs

$

4

 

$

901

 

$

1,458

 

$

637

 

$

114

 

$

520

 

$

4,151

 

$

1,117

 

$

8,902

 

 

 

Term Loans

 

 

 

Revolving Loans

 

 

 

December 31, 2023

Amortized Cost Basis by Origination Year

 

Revolving

 

Converted to

 

 

 

 ($ in thousands)

2023

 

2022

 

2021

 

2020

 

2019

 

Prior

 

Loans

 

Term Loans

 

Total

 

Commercial Non-Real Estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

$

1,557,202

 

$

1,812,370

 

$

1,106,433

 

$

483,739

 

$

398,626

 

$

923,143

 

$

3,186,189

 

$

56,316

 

$

9,524,018

 

Pass-Watch

 

30,360

 

 

60,228

 

 

20,730

 

 

8,245

 

 

4,988

 

 

9,117

 

 

94,252

 

 

6,291

 

 

234,211

 

Special Mention

 

411

 

 

6,206

 

 

936

 

 

27

 

 

26

 

 

836

 

 

2,620

 

 

424

 

 

11,486

 

Substandard

 

48,264

 

 

48,178

 

 

18,882

 

 

8,058

 

 

3,079

 

 

1,660

 

 

54,453

 

 

4,995

 

 

187,569

 

Doubtful

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

$

1,636,237

 

$

1,926,982

 

$

1,146,981

 

$

500,069

 

$

406,719

 

$

934,756

 

$

3,337,514

 

$

68,026

 

$

9,957,284

 

Gross Charge-offs

$

7,885

 

$

1,179

 

$

1,484

 

$

27,000

 

$

81

 

$

1,750

 

$

11,971

 

$

8,480

 

$

59,830

 

Commercial Real Estate - Owner Occupied:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

$

374,466

 

$

689,626

 

$

620,272

 

$

501,054

 

$

284,032

 

$

493,707

 

$

40,533

 

$

12,587

 

$

3,016,277

 

Pass-Watch

 

2,574

 

 

9,587

 

 

9,654

 

 

3,451

 

 

8,791

 

 

17,581

 

 

389

 

 

 

 

52,027

 

Special Mention

 

837

 

 

 

 

617

 

 

 

 

110

 

 

5,083

 

 

 

 

 

 

6,647

 

Substandard

 

2,322

 

 

4,956

 

 

967

 

 

1,295

 

 

584

 

 

7,374

 

 

1,314

 

 

 

 

18,812

 

Doubtful

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

$

380,199

 

$

704,169

 

$

631,510

 

$

505,800

 

$

293,517

 

$

523,745

 

$

42,236

 

$

12,587

 

$

3,093,763

 

Gross Charge-offs

$

 

$

 

$

 

$

 

$

 

$

 

$

 

$

 

$

 

Commercial Real Estate - Income Producing:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

$

456,334

 

$

953,501

 

$

966,402

 

$

618,003

 

$

323,344

 

$

367,010

 

$

65,486

 

$

48,924

 

$

3,799,004

 

Pass-Watch

 

9,469

 

 

3,064

 

 

3,886

 

 

75,182

 

 

23,827

 

 

22,504

 

 

2,000

 

 

 

 

139,932

 

Special Mention

 

156

 

 

32,255

 

 

 

 

354

 

 

 

 

8,061

 

 

 

 

 

 

40,826

 

Substandard

 

4,086

 

 

1,921

 

 

286

 

 

 

 

122

 

 

766

 

 

 

 

 

 

7,181

 

Doubtful

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

$

470,045

 

$

990,741

 

$

970,574

 

$

693,539

 

$

347,293

 

$

398,341

 

$

67,486

 

$

48,924

 

$

3,986,943

 

Gross Charge-offs

$

73

 

$

 

$

 

$

 

$

 

$

 

$

 

$

 

$

73

 

Construction and Land Development:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

$

388,453

 

$

676,687

 

$

248,036

 

$

62,086

 

$

6,008

 

$

18,834

 

$

139,587

 

$

2,769

 

$

1,542,460

 

Pass-Watch

 

3,067

 

 

2,820

 

 

827

 

 

83

 

 

128

 

 

323

 

 

212

 

 

 

 

7,460

 

Special Mention

 

294

 

 

 

 

 

 

 

 

62

 

 

 

 

 

 

 

 

356

 

Substandard

 

 

 

87

 

 

96

 

 

49

 

 

9

 

 

279

 

 

295

 

 

 

 

815

 

Doubtful

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

$

391,814

 

$

679,594

 

$

248,959

 

$

62,218

 

$

6,207

 

$

19,436

 

$

140,094

 

$

2,769

 

$

1,551,091

 

Gross Charge-offs

$

 

$

7

 

$

54

 

$

 

$

 

$

11

 

$

 

$

 

$

72

 

Residential Mortgage:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Performing

$

439,024

 

$

910,361

 

$

950,400

 

$

489,262

 

$

176,041

 

$

891,232

 

$

3,615

 

$

 

$

3,859,935

 

Nonperforming

 

561

 

 

2,233

 

 

3,260

 

 

730

 

 

2,366

 

 

16,987

 

 

 

 

 

 

26,137

 

Total

$

439,585

 

$

912,594

 

$

953,660

 

$

489,992

 

$

178,407

 

$

908,219

 

$

3,615

 

$

 

$

3,886,072

 

Gross Charge-offs

$

 

$

 

$

 

$

 

$

 

$

55

 

$

 

$

 

$

55

 

Consumer Loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Performing

$

75,615

 

$

59,454

 

$

36,693

 

$

28,076

 

$

31,802

 

$

39,150

 

$

1,144,401

 

$

23,018

 

$

1,438,209

 

Nonperforming

 

176

 

 

237

 

 

245

 

 

438

 

 

445

 

 

2,528

 

 

369

 

 

4,117

 

 

8,555

 

Total

$

75,791

 

$

59,691

 

$

36,938

 

$

28,514

 

$

32,247

 

$

41,678

 

$

1,144,770

 

$

27,135

 

$

1,446,764

 

Gross Charge-offs

$

567

 

$

2,388

 

$

1,473

 

$

215

 

$

573

 

$

824

 

$

7,735

 

$

1,618

 

$

15,393

 

Total Commercial [Member]  
Accounts Notes And Loans Receivable [Line Items]  
Credit Quality Indicators by Segment and Portfolio Class

The following tables present the credit quality indicators by segment and portfolio class of loans at June 30, 2024 and December 31, 2023. The Company routinely assesses the ratings of loans in its portfolio through an established and comprehensive portfolio management process.

 

 

June 30, 2024

 

($ in thousands)

 

Commercial
non-real
estate

 

 

Commercial
real estate -
owner-
occupied

 

 

Total
commercial
and industrial

 

 

Commercial
real estate -
income
producing

 

 

Construction
and land
development

 

 

Total
commercial

 

Grade:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

9,294,427

 

 

$

2,993,146

 

 

$

12,287,573

 

 

$

3,887,589

 

 

$

1,518,764

 

 

$

17,693,926

 

Pass-Watch

 

 

253,576

 

 

 

71,816

 

 

 

325,392

 

 

 

120,817

 

 

 

4,287

 

 

 

450,496

 

Special Mention

 

 

52,917

 

 

 

5,463

 

 

 

58,380

 

 

 

6,666

 

 

 

 

 

 

65,046

 

Substandard

 

 

246,839

 

 

 

23,833

 

 

 

270,672

 

 

 

38,740

 

 

 

5,342

 

 

 

314,754

 

Doubtful

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

9,847,759

 

 

$

3,094,258

 

 

$

12,942,017

 

 

$

4,053,812

 

 

$

1,528,393

 

 

$

18,524,222

 

 

 

 

 

December 31, 2023

 

($ in thousands)

 

Commercial
non-real
estate

 

 

Commercial
real estate -
owner-
occupied

 

 

Total
commercial
and industrial

 

 

Commercial
real estate -
income
producing

 

 

Construction
and land
development

 

 

Total
commercial

 

Grade:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

9,524,018

 

 

$

3,016,277

 

 

$

12,540,295

 

 

$

3,799,004

 

 

$

1,542,460

 

 

$

17,881,759

 

Pass-Watch

 

 

234,211

 

 

 

52,027

 

 

 

286,238

 

 

 

139,932

 

 

 

7,460

 

 

 

433,630

 

Special Mention

 

 

11,486

 

 

 

6,647

 

 

 

18,133

 

 

 

40,826

 

 

 

356

 

 

 

59,315

 

Substandard

 

 

187,569

 

 

 

18,812

 

 

 

206,381

 

 

 

7,181

 

 

 

815

 

 

 

214,377

 

Doubtful

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

9,957,284

 

 

$

3,093,763

 

 

$

13,051,047

 

 

$

3,986,943

 

 

$

1,551,091

 

 

$

18,589,081

 

Residential Mortgage and Consumer [Member]  
Accounts Notes And Loans Receivable [Line Items]  
Credit Quality Indicators by Segment and Portfolio Class

 

 

June 30, 2024

 

 

December 31, 2023

 

($ in thousands)

 

Residential
mortgage

 

 

Consumer

 

 

Total

 

 

Residential
mortgage

 

 

Consumer

 

 

Total

 

Performing

 

$

3,971,918

 

 

$

1,377,211

 

 

$

5,349,129

 

 

$

3,859,935

 

 

$

1,438,209

 

 

$

5,298,144

 

Nonperforming

 

 

28,293

 

 

 

9,972

 

 

 

38,265

 

 

 

26,137

 

 

 

8,555

 

 

 

34,692

 

Total

 

$

4,000,211

 

 

$

1,387,183

 

 

$

5,387,394

 

 

$

3,886,072

 

 

$

1,446,764

 

 

$

5,332,836