XML 20 R13.htm IDEA: XBRL DOCUMENT v3.25.2
Loans and Allowance for Credit Losses
6 Months Ended
Jun. 30, 2025
Receivables [Abstract]  
Loans and Allowance for Credit Losses

4. Loans and Allowance for Credit Losses

The Company generally makes loans in its market areas of southern and central Mississippi; southern and central Alabama; northwest, central and southern Louisiana; the northern, central and panhandle regions of Florida; certain areas of east and northeast Texas; and the metropolitan areas of Nashville, Tennessee and Atlanta, Georgia. In addition, and to a lesser degree, the Bank makes loans both regionally and nationally, generally through its specialty lines of business, including the equipment finance, commercial real estate and healthcare segments, often with sponsors in our market areas.

The following table presents loans at their amortized cost basis, by portfolio class at June 30, 2025 and December 31, 2024. The amortized cost basis is net of unearned income and excludes accrued interest totaling $109.7 million and $109.8 million at June 30, 2025 and December 31, 2024, respectively. Accrued interest is reflected in the accrued interest line item in the Consolidated Balance Sheets.

 

 

June 30,

 

 

December 31,

 

($ in thousands)

 

2025

 

 

2024

 

Commercial non-real estate

 

$

9,760,733

 

 

$

9,876,592

 

Commercial real estate - owner occupied

 

 

3,136,182

 

 

 

3,011,955

 

Total commercial and industrial

 

 

12,896,915

 

 

 

12,888,547

 

Commercial real estate - income producing

 

 

3,940,309

 

 

 

3,798,612

 

Construction and land development

 

 

1,219,514

 

 

 

1,281,115

 

Residential mortgages

 

 

4,057,307

 

 

 

3,961,328

 

Consumer

 

 

1,347,705

 

 

 

1,369,845

 

Total loans

 

$

23,461,750

 

 

$

23,299,447

 

The following briefly describes the composition of each loan category and portfolio class.

Commercial and industrial

Commercial and industrial loans are made available to businesses for working capital (including financing of inventory and receivables), for business expansion, facilitating the acquisition of a business, and for the purchase of equipment and machinery, including equipment leasing. These loans are primarily made based on the identified cash flows of the borrower and, when secured, have the added strength of the underlying collateral.

Commercial non-real estate loans may be secured by the assets being financed or other tangible or intangible business assets such as accounts receivable, inventory, ownership, enterprise value or commodity interests, and may incorporate a personal or corporate guarantee; however, some short-term loans may be made on an unsecured basis, including a small portfolio of corporate credit cards, generally issued as a part of overall customer relationships.

Commercial real estate – owner occupied loans consist of commercial mortgages on properties where repayment is generally dependent on the cash flow from the ongoing operations and activities of the borrower. Like commercial non-real estate, these loans are primarily made based on the identified cash flows of the borrower, but also have the added strength of the value of underlying real estate collateral.

Commercial real estate – income producing

Commercial real estate – income producing loans consist of loans secured by commercial mortgages on properties where the loan is made to real estate developers or investors and repayment is dependent on the sale, refinance, or income generated from the operation of the property. Properties financed include multifamily, retail, healthcare related facilities, industrial, office, hotel/motel and restaurants, and other commercial properties.

Construction and land development

Construction and land development loans are made to facilitate the acquisition, development, improvement and construction of both commercial and residential-purpose properties. Such loans are made to builders and investors where repayment is expected to be made from the sale, refinance or operation of the property or to businesses to be used in their business operations. This portfolio also includes residential construction loans and loans secured by raw land not yet under development.

Residential mortgages

Residential mortgages consist of closed-end loans secured by first liens on 1-4 family residential properties. The portfolio includes both fixed and adjustable rate loans, although most longer-term, fixed rate loans originated are generally sold in the secondary mortgage market.

Consumer

Consumer loans include second lien mortgage home loans, home equity lines of credit and nonresidential consumer purpose loans. Nonresidential consumer loans include both direct and indirect loans. Direct nonresidential consumer loans are made to finance the purchase of personal property, including automobiles, recreational vehicles and boats, and for other personal purposes (secured and unsecured), and also include deposit account secured loans. Indirect nonresidential consumer loans include automobile financing provided to the consumer through an agreement with automobile dealerships, though the Company is no longer engaged in this type of lending and the remaining portfolio is in runoff. Consumer loans also include a small portfolio of credit card receivables issued on the basis of applications received through referrals from the Bank’s branches, online and other marketing efforts.

Allowance for Credit Losses

The calculation of the allowance for credit losses is performed using two primary approaches: a collective approach for pools of loans that have similar risk characteristics using a loss rate analysis, and a specific reserve analysis for credits individually evaluated. The allowance for credit losses for collectively evaluated portfolios is developed using multiple Moody’s macroeconomic forecasts applied to internally developed credit models for a two year reasonable and supportable period.

The following tables present activity in the allowance for credit losses by portfolio class for the six months ended June 30, 2025 and 2024, as well as the allowance for credit loss by primary calculation method at the end of each period.

 

 

Six Months Ended June 30, 2025

 

 

 

 

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

 

Allowance for credit losses

 

 

 

 

 

 

 

 

 

Allowance for loan losses:

 

 

 

 

 

 

 

 

 

Beginning balance

$

121,090

 

$

36,264

 

$

157,354

 

$

71,975

 

$

21,158

 

$

42,445

 

$

25,950

 

$

318,882

 

Charge-offs

 

(24,484

)

 

(2,741

)

 

(27,225

)

 

(34

)

 

(33

)

 

(429

)

 

(7,900

)

 

(35,621

)

Recoveries

 

5,042

 

 

363

 

 

5,405

 

 

 

 

123

 

 

453

 

 

1,607

 

 

7,588

 

Net provision for loan losses

 

20,953

 

 

3,827

 

 

24,780

 

 

(6,606

)

 

(3,563

)

 

1,148

 

 

6,581

 

 

22,340

 

Ending balance - allowance for loan losses

$

122,601

 

$

37,713

 

$

160,314

 

$

65,335

 

$

17,685

 

$

43,617

 

$

26,238

 

$

313,189

 

Reserve for unfunded lending commitments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning balance

$

6,441

 

$

309

 

$

6,750

 

$

642

 

$

14,639

 

$

4

 

$

2,018

 

$

24,053

 

Provision for losses on unfunded commitments

 

1,963

 

 

33

 

 

1,996

 

 

(152

)

 

1,483

 

 

(3

)

 

(277

)

 

3,047

 

Ending balance - reserve for unfunded lending commitments

 

8,404

 

 

342

 

 

8,746

 

 

490

 

 

16,122

 

 

1

 

 

1,741

 

 

27,100

 

Total allowance for credit losses

$

131,005

 

$

38,055

 

$

169,060

 

$

65,825

 

$

33,807

 

$

43,618

 

$

27,979

 

$

340,289

 

Allowance for credit losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated

$

9,626

 

$

41

 

$

9,667

 

$

 

$

 

$

753

 

$

198

 

$

10,618

 

Collectively evaluated

$

121,379

 

$

38,014

 

$

159,393

 

$

65,825

 

$

33,807

 

$

42,865

 

$

27,781

 

$

329,671

 

In arriving at the allowance for credit losses at June 30, 2025, the Company weighted Moody’s June 2025 baseline economic forecast at 50% and downside mild recessionary S-2 scenario at 50%. The June 2025 baseline scenario, which Moody’s defines as the most likely outcome of where the economy is headed based on current conditions, reflects the impact of increasing tariffs and jobless rates, among other factors, resulting in weak growth in the near term. The S-2 scenario is a more severe scenario compared to the baseline, with economic conditions resulting in a mild recession beginning in the third quarter of 2025 and lasting for three quarters.

The allowance for credit losses at June 30, 2025 reflects a modest net decrease in total reserves compared to December 31, 2024, largely driven by the commercial real estate – income producing and the construction and land development portfolios, which was partially offset by increases in certain other portfolios due to the expected impact of continued stress from current market conditions on our borrowers.

 

 

 

Six Months Ended June 30, 2024

 

 

 

 

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

 

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 credit losses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated

$

474

 

$

56

 

$

530

 

$

 

$

 

$

 

$

 

$

530

 

Collectively evaluated

$

111,261

 

$

38,817

 

$

150,078

 

$

78,611

 

$

44,597

 

$

41,704

 

$

26,707

 

$

341,697

 

 

The allowance for credit loss at June 30, 2024, was up modestly when compared to December 31, 2023, reflecting a relatively consistent credit loss outlook and continued focus on risks that impact certain segments with the Company's loan portfolio. In arriving at the allowance for credit losses at June 30, 2024, the Company weighted the baseline economic forecast at 40% and the downside S-2 mild recession scenario at 60%.

Nonaccrual Loans and Certain Reportable Modified Loan Disclosures

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

 

 

 

 

 

 

 

 

 

 

 

June 30, 2025

 

December 31, 2024

 

($ in thousands)

Total Nonaccrual

 

Nonaccrual Without Allowance for Loan Loss

 

Total Nonaccrual

 

Nonaccrual Without Allowance for Loan Loss

 

Commercial non-real estate

$

31,906

 

$

4,599

 

$

33,418

 

$

4,855

 

Commercial real estate - owner occupied

 

3,589

 

 

522

 

 

2,727

 

 

1,198

 

Total commercial and industrial

 

35,495

 

 

5,121

 

 

36,145

 

 

6,053

 

Commercial real estate - income producing

 

5,935

 

 

4,519

 

 

356

 

 

 

Construction and land development

 

1,932

 

 

 

 

5,561

 

 

4,929

 

Residential mortgages

 

41,300

 

 

1,450

 

 

44,086

 

 

1,475

 

Consumer

 

10,260

 

 

171

 

 

11,187

 

 

500

 

Total loans

$

94,922

 

$

11,261

 

$

97,335

 

$

12,957

 

 

As a part of our loss mitigation efforts, we may provide modifications to borrowers experiencing financial difficulty to improve long-term collectability of the loans and to avoid the need for repossession or foreclosure of collateral. Nonaccrual loans include reportable nonaccruing modified loans to borrowers experiencing financial difficulty (“MEFDs”) totaling $13.1 million and $20.2 million at June 30, 2025 and December 31, 2024, respectively. Total reportable MEFDs, both accruing and nonaccruing, were $75.3 million and $99.5 million at June 30, 2025 and December 31, 2024, respectively. The Company had unfunded exposure to borrowers whose loan terms have been modified as a reportable MEFD totaling $2.4 million and $6.9 million at June 30, 2025 and December 31, 2024, respectively.

The tables below provide detail by portfolio class for reportable MEFDs entered into during the three and six months ended June 30, 2025 and 2024. Modified facilities are reported using the balance at the end of each period reported and are reflected only once in each table based on the type of modification or combination of modification.

 

Three Months Ended June 30, 2025

 

 

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

$

34,384

 

 

0.35

%

$

9,021

 

 

0.09

%

$

70

 

 

0.00

%

Commercial real estate - owner occupied

 

 

 

 

 

 

 

 

 

 

 

 

Total commercial and industrial

 

34,384

 

 

0.27

%

 

9,021

 

 

0.07

%

 

70

 

 

0.00

%

Commercial real estate - income producing

 

 

 

 

 

 

 

 

 

 

 

 

Construction and land development

 

 

 

 

 

 

 

 

 

 

 

 

Residential mortgages

 

1,106

 

 

0.03

%

 

 

 

 

 

 

 

 

Consumer

 

 

 

 

 

 

 

 

 

 

 

 

Total reportable modified loans

$

35,490

 

 

0.15

%

$

9,021

 

 

0.04

%

$

70

 

 

0.00

%

 

 

Six Months Ended June 30, 2025

 

 

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

$

43,015

 

 

0.44

%

$

9,217

 

 

0.09

%

$

70

 

 

0.00

%

Commercial real estate - owner occupied

 

352

 

 

0.01

%

 

 

 

 

 

 

 

 

Total commercial and industrial

 

43,367

 

 

0.34

%

 

9,217

 

 

0.07

%

 

70

 

 

0.00

%

Commercial real estate - income producing

 

 

 

 

 

 

 

 

 

 

 

 

Construction and land development

 

 

 

 

 

 

 

 

 

 

 

 

Residential mortgages

 

14,207

 

 

0.35

%

 

414

 

 

0.01

%

 

 

 

 

Consumer

 

 

 

 

 

 

 

 

 

 

 

 

Total reportable modified loans

$

57,574

 

 

0.25

%

$

9,631

 

 

0.04

%

$

70

 

 

0.00

%

 

 

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

%

 

Reportable modifications to borrowers experiencing financial difficulty during the three months ended June 30, 2025 consisted of weighted average term extensions totaling approximately two months for commercial loans and 17 months for residential mortgage loans. Reportable modifications to borrowers experiencing financial difficulty during the six months ended June 30, 2025 consisted of weighted average term extensions totaling approximately three months for commercial loans and 13 months for residential mortgage loans. The weighted average term of other than insignificant payment delays for the three months ended June 30, 2025 was four months for commercial loans. The weighted average term of other than insignificant payment delays for the six months ended June 30, 2025 was four months for commercial loans and one month for residential mortgage loans. Reported term extensions and payment delays are considered more than insignificant when they exceed six months when considering other modifications made in the past twelve months.

Reportable modifications to borrowers experiencing financial difficulty during the three months ended June 30, 2024 consisted of weighted average term extensions totaling approximately two months for commercial loans, three years for residential mortgage loans and four years for consumer loans. Reportable modifications to borrowers experiencing financial difficulty during the six months ended June 30, 2024 consisted of weighted average term extensions totaling approximately six months for commercial loans, seven years for residential mortgage loans and four years for consumer loans. The weighted average term of other than insignificant payment delays for commercial loans during the six months ended June 30, 2024, was three months.

The tables that follow present the aging analysis of reportable modifications to borrowers experiencing financial difficulty by portfolio class at June 30, 2025 and December 31, 2024.

 

 

June 30, 2025

 

(in thousands)

30-59
Days
Past Due

 

60-89
Days
Past Due

 

Greater than
90 Days
Past Due

 

Total
Past Due

 

Current

 

Total Reportable
Modified Loans

 

Commercial non-real estate

$

498

 

$

3,270

 

$

4,297

 

$

8,065

 

$

48,768

 

$

56,833

 

Commercial real estate - owner occupied

 

 

 

 

 

 

 

 

 

352

 

 

352

 

Total commercial and industrial

 

498

 

 

3,270

 

 

4,297

 

 

8,065

 

 

49,120

 

 

57,185

 

Commercial real estate - income producing

 

 

 

 

 

841

 

 

841

 

 

1,846

 

 

2,687

 

Construction and land development

 

 

 

 

 

 

 

 

 

 

 

 

Residential mortgages

 

 

 

823

 

 

 

 

823

 

 

14,620

 

 

15,443

 

Consumer

 

 

 

 

 

 

 

 

 

 

 

 

Total reportable modified loans

$

498

 

$

4,093

 

$

5,138

 

$

9,729

 

$

65,586

 

$

75,315

 

 

 

December 31, 2024

 

(in thousands)

30-59
Days
Past Due

 

60-89
Days
Past Due

 

Greater than
90 Days
Past Due

 

Total
Past Due

 

Current

 

Total Reportable
Modified Loans

 

Commercial non-real estate

$

1,975

 

$

 

$

12,548

 

$

14,523

 

$

78,934

 

$

93,457

 

Commercial real estate - owner occupied

 

 

 

 

 

 

 

 

 

 

 

 

Total commercial and industrial

 

1,975

 

 

 

 

12,548

 

 

14,523

 

 

78,934

 

 

93,457

 

Commercial real estate - income producing

 

 

 

826

 

 

 

 

826

 

 

1,915

 

 

2,741

 

Construction and land development

 

 

 

 

 

 

 

 

 

 

 

 

Residential mortgages

 

179

 

 

249

 

 

501

 

 

929

 

 

2,241

 

 

3,170

 

Consumer

 

 

 

 

 

 

 

 

 

131

 

 

131

 

Total reportable modified loans

$

2,154

 

$

1,075

 

$

13,049

 

$

16,278

 

$

83,221

 

$

99,499

 

There were loans to six commercial borrowers totaling $18.9 million with reportable term extensions and/or significant payment delays that had post modification payment defaults during the three months ended June 30, 2025. For the six month period ended June 30, 2025, there were loans to eight commercial borrowers totaling $20.8 million with reportable term extension modifications, significant payment delays and/or interest rate reductions that had post modification payment defaults. Loans to one commercial borrower totaling $6.3 million and one residential mortgage loan totaling $0.1 million with reportable term extension modifications had post modification payment defaults during the three month period ended June 30, 2024. For the six month period ended June 30, 2024, loans to four commercial borrowers totaling $9.6 million and one residential mortgage loan totaling $0.1 million with reportable term extension modifications had post modification payment defaults. A payment default occurs if the loan is either 90 days or more delinquent or has been charged off as of the end of the period presented.

Aging Analysis

The tables below present the aging analysis of past due loans by portfolio class at June 30, 2025 and December 31, 2024.

 

June 30, 2025

 

($ in thousands)

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

 

Commercial non-real estate

$

9,487

 

$

10,377

 

$

33,171

 

$

53,035

 

$

9,707,698

 

$

9,760,733

 

$

10,822

 

Commercial real estate - owner occupied

 

4,981

 

 

2,133

 

 

45,144

 

 

52,258

 

 

3,083,924

 

 

3,136,182

 

 

42,080

 

Total commercial and industrial

 

14,468

 

 

12,510

 

 

78,315

 

 

105,293

 

 

12,791,622

 

 

12,896,915

 

 

52,902

 

Commercial real estate - income producing

 

664

 

 

152

 

 

8,483

 

 

9,299

 

 

3,931,010

 

 

3,940,309

 

 

3,122

 

Construction and land development

 

1,662

 

 

461

 

 

1,622

 

 

3,745

 

 

1,215,769

 

 

1,219,514

 

 

121

 

Residential mortgages

 

11,292

 

 

16,429

 

 

31,738

 

 

59,459

 

 

3,997,848

 

 

4,057,307

 

 

165

 

Consumer

 

8,567

 

 

5,860

 

 

8,407

 

 

22,834

 

 

1,324,871

 

 

1,347,705

 

 

2,392

 

Total loans

$

36,653

 

$

35,412

 

$

128,565

 

$

200,630

 

$

23,261,120

 

$

23,461,750

 

$

58,702

 

 

 

December 31, 2024

 

($ in thousands)

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

 

Commercial non-real estate

$

19,326

 

$

5,264

 

$

27,756

 

$

52,346

 

$

9,824,246

 

$

9,876,592

 

$

14,557

 

Commercial real estate - owner occupied

 

1,113

 

 

38

 

 

3,747

 

 

4,898

 

 

3,007,057

 

 

3,011,955

 

 

1,097

 

Total commercial and industrial

 

20,439

 

 

5,302

 

 

31,503

 

 

57,244

 

 

12,831,303

 

 

12,888,547

 

 

15,654

 

Commercial real estate - income producing

 

220

 

 

5,417

 

 

464

 

 

6,101

 

 

3,792,511

 

 

3,798,612

 

 

150

 

Construction and land development

 

1,066

 

 

3,773

 

 

5,314

 

 

10,153

 

 

1,270,962

 

 

1,281,115

 

 

3,563

 

Residential mortgages

 

42,211

 

 

25,050

 

 

34,113

 

 

101,374

 

 

3,859,954

 

 

3,961,328

 

 

27

 

Consumer

 

10,770

 

 

5,381

 

 

8,504

 

 

24,655

 

 

1,345,190

 

 

1,369,845

 

 

2,458

 

Total loans

$

74,706

 

$

44,923

 

$

79,898

 

$

199,527

 

$

23,099,920

 

$

23,299,447

 

$

21,852

 

 

Credit Quality Indicators

The following tables present the credit quality indicators by segment and portfolio class of loans at June 30, 2025 and December 31, 2024. The Company routinely assesses the ratings of loans in its portfolio through an established and comprehensive portfolio management process.

 

June 30, 2025

 

($ 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

$

9,086,476

 

$

2,949,603

 

$

12,036,079

 

$

3,774,472

 

$

1,126,875

 

$

16,937,426

 

Pass-Watch

 

218,287

 

 

138,584

 

 

356,871

 

 

104,507

 

 

88,589

 

 

549,967

 

Special Mention

 

185,754

 

 

26,017

 

 

211,771

 

 

10,586

 

 

322

 

 

222,679

 

Substandard

 

270,216

 

 

21,978

 

 

292,194

 

 

50,744

 

 

3,728

 

 

346,666

 

Doubtful

 

 

 

 

 

 

 

 

 

 

 

 

Total

$

9,760,733

 

$

3,136,182

 

$

12,896,915

 

$

3,940,309

 

$

1,219,514

 

$

18,056,738

 

 

 

December 31, 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

$

9,157,232

 

$

2,833,228

 

$

11,990,460

 

$

3,625,981

 

$

1,207,404

 

$

16,823,845

 

Pass-Watch

 

219,975

 

 

135,566

 

 

355,541

 

 

99,638

 

 

66,221

 

 

521,400

 

Special Mention

 

149,705

 

 

17,901

 

 

167,606

 

 

22,278

 

 

1,014

 

 

190,898

 

Substandard

 

349,680

 

 

25,260

 

 

374,940

 

 

50,715

 

 

6,476

 

 

432,131

 

Doubtful

 

 

 

 

 

 

 

 

 

 

 

 

Total

$

9,876,592

 

$

3,011,955

 

$

12,888,547

 

$

3,798,612

 

$

1,281,115

 

$

17,968,274

 

 

 

 

June 30, 2025

 

 

December 31, 2024

 

($ in thousands)

 

Residential
Mortgage

 

 

Consumer

 

 

Total

 

 

Residential
Mortgage

 

 

Consumer

 

 

Total

 

Performing

 

$

4,016,007

 

 

$

1,337,445

 

 

$

5,353,452

 

 

$

3,917,242

 

 

$

1,358,658

 

 

$

5,275,900

 

Nonperforming

 

 

41,300

 

 

 

10,260

 

 

 

51,560

 

 

 

44,086

 

 

 

11,187

 

 

 

55,273

 

Total

 

$

4,057,307

 

 

$

1,347,705

 

 

$

5,405,012

 

 

$

3,961,328

 

 

$

1,369,845

 

 

$

5,331,173

 

 

Below are the definitions of the Company’s internally assigned grades:

Commercial:

Pass – loans properly approved, documented, collateralized, and performing which do not reflect an abnormal credit risk.
Pass-Watch – credits in this category are of sufficient risk to cause concern. This category is reserved for credits that display negative performance trends. The “Watch” grade should be regarded as a transition category.
Special Mention – a criticized asset category defined as having potential weaknesses that deserve management’s close attention. If left uncorrected, these potential weaknesses may, at some future date, result in the deterioration of the repayment prospects for the credit or the institution’s credit position. Special mention credits are not considered part of the classified credit categories and do not expose the institution to sufficient risk to warrant adverse classification.
Substandard – an asset that is inadequately protected by the current sound worth and paying capacity of the obligor or of the collateral pledged, if any. Assets so classified must have a well-defined weakness or weaknesses that jeopardize the liquidation of the debt. They are characterized by the distinct possibility that the institution will sustain some loss if the deficiencies are not corrected.
Doubtful – an asset that has all the weaknesses inherent in one classified substandard with the added characteristic that the weaknesses make collection or liquidation in full, on the basis of currently existing facts, conditions, and values, highly questionable and improbable.
Loss – credits classified as loss are considered uncollectable and are charged off promptly once so classified.

Residential and Consumer:

Performing – accruing loans.
Nonperforming – loans for which there are good reasons to doubt that payments will be made in full. Nonperforming loans include all loans with nonaccrual status.

Vintage Analysis

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, 2025 and December 31, 2024. 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, 2025 and the year ended December 31, 2024.

 

June 30, 2025

 

 

Term Loans

 

 

 

Revolving Loans

 

 

 

 

Amortized Cost Basis by Origination Year

 

Revolving

 

Converted to

 

 

 

 ($ in thousands)

2025

 

2024

 

2023

 

2022

 

2021

 

Prior

 

Loans

 

Term Loans

 

Total

 

Commercial Non-Real Estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

$

971,091

 

$

1,479,084

 

$

882,755

 

$

930,552

 

$

680,886

 

$

1,046,331

 

$

2,917,041

 

$

178,736

 

$

9,086,476

 

Pass-Watch

 

3,109

 

 

27,692

 

 

39,345

 

 

53,498

 

 

14,683

 

 

22,648

 

 

44,815

 

 

12,497

 

 

218,287

 

Special Mention

 

243

 

 

777

 

 

31,707

 

 

58,437

 

 

13,157

 

 

10,838

 

 

69,875

 

 

720

 

 

185,754

 

Substandard

 

15,109

 

 

7,984

 

 

64,864

 

 

83,140

 

 

11,966

 

 

15,022

 

 

64,112

 

 

8,019

 

 

270,216

 

Doubtful

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

$

989,552

 

$

1,515,537

 

$

1,018,671

 

$

1,125,627

 

$

720,692

 

$

1,094,839

 

$

3,095,843

 

$

199,972

 

$

9,760,733

 

Gross Charge-offs

$

1,019

 

$

2,036

 

$

13,878

 

$

384

 

$

63

 

$

424

 

$

1,627

 

$

5,053

 

$

24,484

 

Commercial Real Estate - Owner Occupied:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

$

250,090

 

$

413,878

 

$

310,860

 

$

503,912

 

$

493,835

 

$

863,816

 

$

64,528

 

$

48,684

 

$

2,949,603

 

Pass-Watch

 

1,157

 

 

17,241

 

 

11,647

 

 

54,835

 

 

5,034

 

 

46,620

 

 

2,050

 

 

 

 

138,584

 

Special Mention

 

1,428

 

 

4,799

 

 

400

 

 

13,044

 

 

5,271

 

 

 

 

1,075

 

 

 

 

26,017

 

Substandard

 

755

 

 

 

 

1,506

 

 

3,576

 

 

1,842

 

 

14,246

 

 

53

 

 

 

 

21,978

 

Doubtful

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

$

253,430

 

$

435,918

 

$

324,413

 

$

575,367

 

$

505,982

 

$

924,682

 

$

67,706

 

$

48,684

 

$

3,136,182

 

Gross Charge-offs

$

 

$

 

$

 

$

 

$

2,741

 

$

 

$

 

$

 

$

2,741

 

Commercial Real Estate - Income Producing:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

$

398,056

 

$

396,880

 

$

530,341

 

$

958,054

 

$

637,741

 

$

818,352

 

$

34,199

 

$

849

 

$

3,774,472

 

Pass-Watch

 

162

 

 

14,878

 

 

3,454

 

 

24,594

 

 

32,046

 

 

28,563

 

 

810

 

 

 

 

104,507

 

Special Mention

 

7,817

 

 

506

 

 

302

 

 

1,961

 

 

 

 

 

 

 

 

 

 

10,586

 

Substandard

 

218

 

 

841

 

 

5,584

 

 

21,800

 

 

2,205

 

 

19,924

 

 

172

 

 

 

 

50,744

 

Doubtful

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

$

406,253

 

$

413,105

 

$

539,681

 

$

1,006,409

 

$

671,992

 

$

866,839

 

$

35,181

 

$

849

 

$

3,940,309

 

Gross Charge-offs

$

 

$

 

$

 

$

34

 

$

 

$

 

$

 

$

 

$

34

 

Construction and Land Development:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

$

100,834

 

$

323,805

 

$

294,360

 

$

187,265

 

$

80,256

 

$

18,894

 

$

119,354

 

$

2,107

 

$

1,126,875

 

Pass-Watch

 

333

 

 

350

 

 

548

 

 

64,318

 

 

22,786

 

 

254

 

 

 

 

 

 

88,589

 

Special Mention

 

63

 

 

 

 

 

 

 

 

117

 

 

 

 

 

 

142

 

 

322

 

Substandard

 

 

 

115

 

 

1,930

 

 

1,334

 

 

135

 

 

159

 

 

 

 

55

 

 

3,728

 

Doubtful

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

$

101,230

 

$

324,270

 

$

296,838

 

$

252,917

 

$

103,294

 

$

19,307

 

$

119,354

 

$

2,304

 

$

1,219,514

 

Gross Charge-offs

$

 

$

 

$

 

$

25

 

$

 

$

8

 

$

 

$

 

$

33

 

Residential Mortgage:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Performing

$

245,833

 

$

135,610

 

$

418,128

 

$

1,053,271

 

$

856,748

 

$

1,303,556

 

$

2,861

 

$

 

$

4,016,007

 

Nonperforming

 

 

 

667

 

 

7,686

 

 

9,512

 

 

5,087

 

 

18,348

 

 

 

 

 

 

41,300

 

Total

$

245,833

 

$

136,277

 

$

425,814

 

$

1,062,783

 

$

861,835

 

$

1,321,904

 

$

2,861

 

$

 

$

4,057,307

 

Gross Charge-offs

$

 

$

 

$

233

 

$

179

 

$

 

$

17

 

$

 

$

 

$

429

 

Consumer Loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Performing

$

38,737

 

$

32,650

 

$

31,054

 

$

26,800

 

$

13,891

 

$

61,058

 

$

1,114,987

 

$

18,268

 

$

1,337,445

 

Nonperforming

 

57

 

 

60

 

 

440

 

 

1,196

 

 

701

 

 

5,459

 

 

319

 

 

2,028

 

 

10,260

 

Total

$

38,794

 

$

32,710

 

$

31,494

 

$

27,996

 

$

14,592

 

$

66,517

 

$

1,115,306

 

$

20,296

 

$

1,347,705

 

Gross Charge-offs

$

3

 

$

492

 

$

604

 

$

655

 

$

321

 

$

531

 

$

4,304

 

$

990

 

$

7,900

 

 

 

December 31, 2024

 

 

Term Loans

 

 

 

Revolving Loans

 

 

 

 

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

$

1,794,904

 

$

1,069,637

 

$

1,154,669

 

$

819,520

 

$

339,594

 

$

925,046

 

$

2,946,499

 

$

107,363

 

$

9,157,232

 

Pass-Watch

 

8,466

 

 

46,681

 

 

43,379

 

 

29,193

 

 

12,768

 

 

9,851

 

 

61,076

 

 

8,561

 

 

219,975

 

Special Mention

 

412

 

 

21,337

 

 

52,375

 

 

6,044

 

 

6,234

 

 

41

 

 

62,934

 

 

328

 

 

149,705

 

Substandard

 

19,839

 

 

91,192

 

 

117,545

 

 

15,225

 

 

8,200

 

 

2,898

 

 

65,138

 

 

29,643

 

 

349,680

 

Doubtful

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

$

1,823,621

 

$

1,228,847

 

$

1,367,968

 

$

869,982

 

$

366,796

 

$

937,836

 

$

3,135,647

 

$

145,895

 

$

9,876,592

 

Gross Charge-offs

$

705

 

$

7,575

 

$

7,494

 

$

11,090

 

$

213

 

$

1,837

 

$

5,952

 

$

10,622

 

$

45,488

 

Commercial Real Estate - Owner Occupied:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

$

365,158

 

$

319,684

 

$

537,069

 

$

524,572

 

$

433,844

 

$

554,293

 

$

97,999

 

$

609

 

$

2,833,228

 

Pass-Watch

 

18,937

 

 

8,575

 

 

66,286

 

 

5,547

 

 

2,695

 

 

29,078

 

 

3,727

 

 

721

 

 

135,566

 

Special Mention

 

4,417

 

 

410

 

 

6,759

 

 

3,756

 

 

 

 

2,559

 

 

 

 

 

 

17,901

 

Substandard

 

1,322

 

 

2,630

 

 

5,574

 

 

1,563

 

 

1,248

 

 

12,923

 

 

 

 

 

 

25,260

 

Doubtful

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

$

389,834

 

$

331,299

 

$

615,688

 

$

535,438

 

$

437,787

 

$

598,853

 

$

101,726

 

$

1,330

 

$

3,011,955

 

Gross Charge-offs

$

 

$

 

$

131

 

$

 

$

 

$

12

 

$

 

$

 

$

143

 

Commercial Real Estate - Income Producing:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

$

416,947

 

$

453,428

 

$

975,075

 

$

750,907

 

$

494,925

 

$

501,389

 

$

31,673

 

$

1,637

 

$

3,625,981

 

Pass-Watch

 

2,586

 

 

7,005

 

 

43,221

 

 

9,399

 

 

20,694

 

 

16,354

 

 

220

 

 

159

 

 

99,638

 

Special Mention

 

20,292

 

 

 

 

1,986

 

 

 

 

 

 

 

 

 

 

 

 

22,278

 

Substandard

 

1,818

 

 

18,189

 

 

8,604

 

 

2,210

 

 

19,731

 

 

163

 

 

 

 

 

 

50,715

 

Doubtful

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

$

441,643

 

$

478,622

 

$

1,028,886

 

$

762,516

 

$

535,350

 

$

517,906

 

$

31,893

 

$

1,796

 

$

3,798,612

 

Gross Charge-offs

$

 

$

 

$

8,819

 

$

 

$

 

$

3

 

$

 

$

 

$

8,822

 

Construction and Land Development:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

$

237,136

 

$

418,002

 

$

296,286

 

$

103,259

 

$

33,519

 

$

14,477

 

$

102,694

 

$

2,031

 

$

1,207,404

 

Pass-Watch

 

624

 

 

2,279

 

 

62,415

 

 

391

 

 

30

 

 

323

 

 

159

 

 

 

 

66,221

 

Special Mention

 

1,014

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1,014

 

Substandard

 

324

 

 

796

 

 

1,576

 

 

3,554

 

 

26

 

 

200

 

 

 

 

 

 

6,476

 

Doubtful

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

$

239,098

 

$

421,077

 

$

360,277

 

$

107,204

 

$

33,575

 

$

15,000

 

$

102,853

 

$

2,031

 

$

1,281,115

 

Gross Charge-offs

$

 

$

113

 

$

94

 

$

30

 

$

 

$

20

 

$

 

$

7

 

$

264

 

Residential Mortgage:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Performing

$

161,019

 

$

422,269

 

$

1,068,191

 

$

882,918

 

$

447,690

 

$

932,182

 

$

2,772

 

$

201

 

$

3,917,242

 

Nonperforming

 

327

 

 

7,724

 

 

10,974

 

 

6,687

 

 

1,199

 

 

17,175

 

 

 

 

 

 

44,086

 

Total

$

161,346

 

$

429,993

 

$

1,079,165

 

$

889,605

 

$

448,889

 

$

949,357

 

$

2,772

 

$

201

 

$

3,961,328

 

Gross Charge-offs

$

 

$

57

 

$

189

 

$

2

 

$

 

$

132

 

$

 

$

 

$

380

 

Consumer Loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Performing

$

56,983

 

$

39,301

 

$

35,320

 

$

20,397

 

$

15,035

 

$

41,299

 

$

1,120,027

 

$

30,296

 

$

1,358,658

 

Nonperforming

 

51

 

 

46

 

 

320

 

 

639

 

 

767

 

 

3,442

 

 

535

 

 

5,387

 

 

11,187

 

Total

$

57,034

 

$

39,347

 

$

35,640

 

$

21,036

 

$

15,802

 

$

44,741

 

$

1,120,562

 

$

35,683

 

$

1,369,845

 

Gross Charge-offs

$

92

 

$

1,733

 

$

2,474

 

$

1,173

 

$

180

 

$

985

 

$

8,826

 

$

2,524

 

$

17,987

 

Residential Mortgage Loans in Process of Foreclosure

Loans in process of foreclosure include those for which formal foreclosure proceedings are in process according to local requirements of the applicable jurisdiction. Included in loans at June 30, 2025 and December 31, 2024 were $15.3 million and $10.5 million, respectively, of loans secured by single family residential real estate that were in process of foreclosure. In addition to the single family residential real estate loans in process of foreclosure, the Company also held foreclosed single family residential properties in other real estate owned totaling $4.8 million and $2.0 million at June 30, 2025 and December 31, 2024, respectively.

Loans Held for Sale

Loans held for sale totaled $30.8 million and $21.5 million at June 30, 2025 and December 31, 2024, respectively. Loans held for sale is composed primarily of residential mortgage loans originated for sale in the secondary market. At June 30, 2025, residential mortgage loans carried at the fair value option totaled $30.0 million with an unpaid principal balance of $29.1 million. At December 31, 2024, residential mortgage loans carried at the fair value option totaled $18.9 million with an unpaid principal balance of $18.6 million. All other loans held for sale are carried at the lower of cost or market.