XML 46 R35.htm IDEA: XBRL DOCUMENT v3.20.2
Loans (Tables)
6 Months Ended
Jun. 30, 2020
Summary of Loans  
Summary of loans

​

​

​

​

​

​

​

​

​

​

​

​

​

​

June 30,

​

December 31,

​

June 30,

​

(Dollars in thousands)

    

2020

    

2019

    

2019

 

Loans:

​

​

    

​

​

    

​

​

    

​

Commercial non-owner occupied real estate:

​

​

​

​

​

​

​

​

​

​

Construction and land development

​

$

1,999,062

​

$

1,017,261

​

$

957,346

​

Commercial non-owner occupied

​

 

6,021,317

​

 

2,323,967

​

 

2,398,249

​

Total commercial non-owner occupied real estate

​

 

8,020,379

​

 

3,341,228

​

 

3,355,595

​

Consumer real estate:

​

​

​

​

​

​

​

​

​

​

Consumer owner occupied

​

 

4,421,247

​

 

2,706,960

​

 

2,762,266

​

Home equity loans

​

 

1,378,406

​

 

758,020

​

 

778,234

​

Total consumer real estate

​

 

5,799,653

​

 

3,464,980

​

 

3,540,500

​

Commercial owner occupied real estate

​

 

4,762,520

​

 

2,158,701

​

 

2,047,933

​

Commercial and industrial

​

 

5,341,363

​

 

1,386,327

​

 

1,271,464

​

Other income producing property

​

 

650,237

​

 

346,554

​

 

367,353

​

Consumer

​

 

916,623

​

 

663,422

​

 

641,746

​

Other loans

​

 

8,372

​

 

13,892

​

 

1,601

​

Total loans

​

 

25,499,147

​

 

11,375,104

​

 

11,226,192

​

Less allowance for credit losses

​

 

(434,608)

​

 

(61,991)

​

 

(58,213)

​

Loans, net

​

$

25,064,539

​

$

11,313,113

​

$

11,167,979

​

Schedule of credit risk profile by risk grade of loans

​

The following table presents the credit risk profile by risk grade of commercial loans by origination year:

​

​

​

​

​

​

​

​

​

​

​

Term Loans

​

​

(Dollars in thousands)

Amortized Cost Basis by Origination Year

​

​

As of June 30, 2020

2020

2019

2018

2017

2016

Prior

Revolving

Total

Construction and land development

​

​

​

​

​

​

​

​

Risk rating:

​

​

​

​

​

​

​

​

Pass

$ 199,936

$ 510,803

$ 279,428

$ 103,847

$ 57,641

$ 69,826

$ 34,926

$ 1,256,407

Special mention

2,257

2,873

1,180

1,659

4,442

24,916

-

37,327

Substandard

956

1,276

847

1,994

640

6,054

-

11,767

Doubtful

-

-

-

-

-

9

-

9

Total Construction and land development

$ 203,149

$ 514,952

$ 281,455

$ 107,500

$ 62,723

$ 100,805

$ 34,926

$ 1,305,510

​

​

​

​

​

​

​

​

​

Commercial non-owner occupied

​

​

​

​

​

​

​

​

Risk rating:

​

​

​

​

​

​

​

​

Pass

$ 475,488

$ 1,245,957

$ 960,265

$ 846,420

$ 798,704

$ 1,434,433

$ 69,448

$ 5,830,715

Special mention

18,033

19,105

13,728

13,909

23,116

58,534

-

146,425

Substandard

544

490

891

4,013

748

37,491

-

44,177

Doubtful

-

-

-

-

-

-

-

-

Total Commercial non-owner occupied

$ 494,065

$ 1,265,552

$ 974,884

$ 864,342

$ 822,568

$ 1,530,458

$ 69,448

$ 6,021,317

​

​

​

​

​

​

​

​

​

Commercial Owner Occupied

​

​

​

​

​

​

​

​

Risk rating:

​

​

​

​

​

​

​

​

Pass

$ 389,994

$ 963,362

$ 772,833

$ 655,842

$ 515,748

$ 1,237,377

$ 36,912

$ 4,572,068

Special mention

4,321

4,748

11,088

11,847

16,454

47,071

75

$ 95,604

Substandard

1,082

8,507

3,602

18,947

9,584

52,617

504

$ 94,843

Doubtful

-

-

-

-

-

5

-

$ 5

Total commercial owner occupied

$ 395,397

$ 976,617

$ 787,523

$ 686,636

$ 541,786

$ 1,337,070

$ 37,491

$ 4,762,520

​

​

​

​

​

​

​

​

​

Commercial and industrial

​

​

​

​

​

​

​

​

Risk rating:

​

​

​

​

​

​

​

​

Pass

$ 2,728,441

$ 682,631

$ 544,702

$ 373,812

$ 250,446

$ 438,143

$ 245,202

$ 5,263,377

Special mention

4,131

7,403

2,294

7,046

2,481

25,136

5,546

54,037

Substandard

510

915

6,093

4,885

2,644

6,685

2,206

23,938

Doubtful

-

-

1

3

2

4

1

11

Total commercial and industrial

$ 2,733,082

$ 690,949

$ 553,090

$ 385,746

$ 255,573

$ 469,968

$ 252,955

$ 5,341,363

​

​

​

​

​

​

​

​

​

Other income producing property

​

​

​

​

​

​

​

​

Risk rating:

​

​

​

​

​

​

​

​

Pass

$ 64,034

$ 89,123

$ 86,317

$ 72,317

$ 78,294

$ 161,177

$ 6,595

$ 557,857

Special mention

2,007

2,289

1,646

438

1,001

13,529

100

21,010

Substandard

835

951

704

1,542

1,803

13,507

47

19,389

Doubtful

-

-

-

-

-

7

-

7

Total other income producing property

$ 66,876

$ 92,363

$ 88,667

$ 74,297

$ 81,098

$ 188,220

$ 6,742

$ 598,263

​

​

​

​

​

​

​

​

​

Consumer owner occupied

​

​

​

​

​

​

​

​

Risk rating:

​

​

​

​

​

​

​

​

Pass

$ 3,217

$ 5,495

$ 660

$ 422

$ 1,597

$ 5,216

$ 15,729

$ 32,336

Special mention

23

4,070

253

65

-

177

353

$ 4,941

Substandard

128

391

143

90

8

349

-

$ 1,109

Doubtful

-

-

-

1

-

-

-

$ 1

Total Consumer owner occupied

$ 3,368

$ 9,956

$ 1,056

$ 578

$ 1,605

$ 5,742

$ 16,082

$ 38,387

​

​

​

​

​

​

​

​

​

Other loans

​

​

​

​

​

​

​

​

Risk rating:

​

​

​

​

​

​

​

​

Pass

$ 8,372

$ -

$ -

$ -

$ -

$ -

$ -

$ 8,372

Special mention

-

-

-

-

-

-

-

-

Substandard

-

-

-

-

-

-

-

-

Doubtful

-

-

-

-

-

-

-

-

Total other loans

$ 8,372

$ -

$ -

$ -

$ -

$ -

$ -

$ 8,372

​

​

​

​

​

​

​

​

​

Total Commercial Loans

​

​

​

​

​

​

​

​

Risk rating:

​

​

​

​

​

​

​

​

Pass

$ 3,869,482

$ 3,497,371

$ 2,644,205

$ 2,052,660

$ 1,702,430

$ 3,346,172

$ 408,812

$ 17,521,132

Special mention

30,772

40,488

30,189

34,964

47,494

169,363

6,074

359,344

Substandard

4,055

12,530

12,280

31,471

15,427

116,703

2,757

195,223

Doubtful

-

-

1

4

2

25

1

33

Total Commercial Loans

$ 3,904,309

$ 3,550,389

$ 2,686,675

$ 2,119,099

$ 1,765,353

$ 3,632,263

$ 417,644

$ 18,075,732

For the consumer segment, delinquency of a loan is determined by past due status. Consumer loans are automatically placed on nonaccrual status once the loan is 90 days past due. The following table presents the credit risk profile by past due status of consumer loans by origination year:

​

​

​

​

​

​

​

​

​

​

​

Term Loans

​

​

(Dollars in thousands)

Amortized Cost Basis by Origination Year

​

​

As of June 30, 2020

2020

2019

2018

2017

2016

Prior

Revolving

Total

Consumer owner occupied

​

​

​

​

​

​

​

​

Days past due:

​

​

​

​

​

​

​

​

Current

$ 432,211

$ 693,736

$ 716,053

$ 652,993

$ 501,874

$ 1,360,705

$ -

$ 4,357,572

30 days past due

116

614

519

852

-

5,381

-

7,482

60 days past due

1,874

399

1,147

-

6

2,184

-

5,610

90 days past due

524

952

418

513

405

9,384

-

12,196

Total Consumer owner occupied

$ 434,725

$ 695,701

$ 718,137

$ 654,358

$ 502,285

$ 1,377,654

$ -

$ 4,382,860

​

​

​

​

​

​

​

​

​

Home equity loans

​

​

​

​

​

​

​

​

Days past due:

​

​

​

​

​

​

​

​

Current

$ 3,390

$ 7,482

$ 11,064

$ 2,981

$ 995

$ 35,243

$ 1,304,946

$ 1,366,101

30 days past due

88

50

-

52

-

325

2,405

2,920

60 days past due

-

91

161

10

-

202

989

1,453

90 days past due

-

68

-

137

316

3,073

4,338

7,932

Total Home equity loans

$ 3,478

$ 7,691

$ 11,225

$ 3,180

$ 1,311

$ 38,843

$ 1,312,678

$ 1,378,406

​

​

​

​

​

​

​

​

​

Consumer

​

​

​

​

​

​

​

​

Days past due:

​

​

​

​

​

​

​

​

Current

$ 162,479

$ 257,578

$ 149,477

$ 83,299

$ 53,149

$ 194,897

$ 9,965

$ 910,844

30 days past due

57

186

262

227

46

991

16

1,785

60 days past due

29

165

75

42

47

912

8

1,278

90 days past due

162

239

335

257

66

1,657

-

2,716

Total consumer

$ 162,727

$ 258,168

$ 150,149

$ 83,825

$ 53,308

$ 198,457

$ 9,989

$ 916,623

​

​

​

​

​

​

​

​

​

Construction and land development

​

​

​

​

​

​

​

​

Days past due:

​

​

​

​

​

​

​

​

Current

$ 128,584

$ 358,469

$ 125,820

$ 32,759

$ 10,547

$ 36,800

$ -

$ 692,979

30 days past due

-

-

-

-

-

24

-

24

60 days past due

-

-

150

125

-

​

-

275

90 days past due

-

-

-

-

-

274

-

274

Total Construction and land development

$ 128,584

$ 358,469

$ 125,970

$ 32,884

$ 10,547

$ 37,098

$ -

$ 693,552

​

​

​

​

​

​

​

​

​

Other income producing property

​

​

​

​

​

​

​

​

Days past due:

​

​

​

​

​

​

​

​

Current

$ 2,837

$ 1,802

$ 2,686

$ 4,502

$ 3,928

$ 36,205

-

$ 51,960

30 days past due

-

-

-

-

-

14

-

14

60 days past due

-

-

-

-

-

-

-

-

90 days past due

-

-

-

-

-

-

-

-

Total other income producing property

$ 2,837

$ 1,802

$ 2,686

$ 4,502

$ 3,928

$ 36,219

$ -

$ 51,974

​

​

​

​

​

​

​

​

​

Total Consumer Loans

​

​

​

​

​

​

​

​

Days past due:

​

​

​

​

​

​

​

​

Current

$ 729,501

$ 1,319,067

$ 1,005,100

$ 776,534

$ 570,493

$ 1,663,850

$ 1,314,911

$ 7,379,456

30 days past due

261

850

781

1,131

46

6,735

2,421

12,225

60 days past due

1,903

655

1,533

177

53

3,298

997

8,616

90 days past due

686

1,259

753

907

787

14,388

4,338

23,118

Total Consumer Loans

$ 732,351

$ 1,321,831

$ 1,008,167

$ 778,749

$ 571,379

$ 1,688,271

$ 1,322,667

$ 7,423,415

​

​

​

​

​

​

​

​

​

​

​

Term Loans

​

​

(Dollars in thousands)

Amortized Cost Basis by Origination Year

​

​

As of June 30, 2020

2020

2019

2018

2017

2016

Prior

Revolving

Total

Total Loans

$ 4,636,660

$ 4,872,220

$ 3,694,842

$ 2,897,848

$ 2,336,732

$ 5,320,534

$ 1,740,311

$ 25,499,147

Aging analysis of past due loans (includes nonaccrual loans), segregated by class of loans

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

30 - 59 Days

    

60 - 89 Days

    

90+ Days

    

Total

    

​

​

    

​

​

​

Total

(Dollars in thousands)

Past Due

​

Past Due

​

Past Due

​

Past Due

​

Current

​

Non-Accruing

​

Loans

June 30, 2020

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Commercial real estate:

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Construction and land development

$

1,516

​

$

928

​

$

—

​

$

2,444

​

$

1,993,651

​

$

2,967

​

$

1,999,062

Commercial non-owner occupied

 

1,027

​

 

750

​

 

—

​

 

1,777

​

 

6,009,897

​

 

9,643

​

 

6,021,317

Commercial owner occupied

 

3,477

​

​

411

​

 

16

​

 

3,904

​

 

4,722,026

​

 

36,590

​

 

4,762,520

Consumer real estate:

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Consumer owner occupied

 

6,982

​

 

4,677

​

 

310

​

 

11,969

​

 

4,371,397

​

 

37,881

​

 

4,421,247

Home equity loans

 

2,500

​

 

1,414

​

 

—

​

 

3,914

​

 

1,361,489

​

 

13,003

​

 

1,378,406

Commercial and industrial

 

9,070

​

 

3,703

​

 

1,107

​

 

13,880

​

 

5,320,273

​

 

7,210

​

 

5,341,363

Other income producing property

 

1,047

​

 

275

​

 

38

​

 

1,360

​

 

640,932

​

 

7,945

​

 

650,237

Consumer

 

1,524

​

 

895

​

 

—

​

 

2,419

​

 

907,633

​

 

6,571

​

 

916,623

Other loans

 

16

​

 

9

​

 

—

​

 

25

​

 

8,347

​

 

—

​

 

8,372

​

$

27,159

​

$

13,062

​

$

1,471

​

$

41,692

​

$

25,335,645

​

$

121,810

​

$

25,499,147

Summary of information pertaining to nonaccrual loans by class

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

December 31,

​

June 30,

​

Greater than

​

Non-accrual

​

(Dollars in thousands)

    

2019

    

2020

​

90 Days Accruing(1)

    

with no allowance(1)

 

Commercial non-owner occupied real estate:

​

​

    

​

​

    

​

​

​

​

​

    

​

Construction and land development

​

$

1,193

​

$

2,967

​

$

—

​

$

1,803

​

Commercial non-owner occupied

​

 

1,154

​

 

9,643

​

​

—

​

 

5,351

​

Total commercial non-owner occupied real estate

​

 

2,347

​

 

12,610

​

​

—

​

 

7,154

​

Consumer real estate:

​

​

​

​

​

​

​

​

​

​

​

​

​

Consumer owner occupied

​

 

9,718

​

 

37,881

​

​

310

​

 

20,224

​

Home equity loans

​

 

4,640

​

 

13,003

​

​

—

​

 

5,596

​

Total consumer real estate

​

 

14,358

​

 

50,884

​

​

310

​

 

25,820

​

Commercial owner occupied real estate

​

 

4,385

​

 

36,590

​

​

16

​

 

17,096

​

Commercial and industrial

​

 

6,913

​

 

7,210

​

​

1,107

​

 

5,154

​

Other income producing property

​

 

1,947

​

 

7,945

​

​

38

​

 

5,305

​

Consumer

​

 

3,191

​

 

6,571

​

​

—

​

 

1,072

​

Total loans on nonaccrual status

​

$

33,141

​

$

121,810

​

$

1,471

​

$

61,601

​

(1)– Greater than 90 days accruing and non-accrual with no allowance loans at June 30, 2020.
Summary of collateral dependent loans, by type of collateral

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

December 31,

​

Collateral

​

​

June 30,

​

Collateral

​

(Dollars in thousands)

    

2019

    

Coverage

%

​

2020

    

Coverage

%

Commercial non-owner occupied

​

 

​

​

 

​

​

​

​

​

​

 

​

​

Warehouse

​

$ 

—

​

$

—

​

​

$

861

​

$ 

861

100%

Church

​

​

245

​

​

846

345%

​

​

—

​

​

—

​

Office

​

​

1,045

​

​

1,800

172%

​

​

3,079

​

​

3,113

101%

Other

​

​

398

​

​

648

163%

​

​

—

​

​

—

​

Retail

​

​

299

​

​

1,269

424%

​

​

—

​

​

—

​

Commercial owner occupied real estate

​

 

​

​

 

​

​

​

​

​

​

 

​

​

Church

​

​

—

​

​

—

​

​

​

1,986

​

​

1,540

78%

Industrial

​

​

738

​

​

1,103

149%

​

​

—

​

​

—

​

Office

​

​

1,076

​

​

1,485

138%

​

​

—

​

​

—

​

Retail

​

​

—

​

​

—

​

​

​

4,508

​

​

2,751

61%

Other

​

​

3,303

​

​

7,285

221%

​

​

4,545

​

​

3,652

80%

Consumer owner occupied

​

 

​

​

 

​

​

​

​

4,520

​

​

7,911

175%

Other

​

​

5,413

​

​

9,286

172%

​

​

362

​

​

362

100%

Home equity loans

​

 

​

​

 

​

​

​

​

​

​

 

​

​

Other

​

​

1,768

​

​

2,679

152%

​

​

1,178

​

​

1,546

131%

Commercial and industrial

​

 

​

​

 

​

​

​

​

​

​

 

​

​

Industrial

​

​

291

​

​

702

241%

​

​

—

​

​

—

​

Other

​

​

3,696

​

​

8,442

228%

​

​

1,270

​

​

2,791

220%

Other income producing property

​

 

​

​

 

​

​

​

​

​

​

 

​

​

Agriculture/farmland

​

​

—

​

​

—

​

​

​

1,200

​

​

834

70%

Other

​

​

3,212

​

​

10,186

317%

​

​

685

​

​

4,130

603%

Consumer

​

 

​

​

 

​

​

​

​

​

​

 

​

​

Other

​

​

363

​

​

525

145%

​

​

—

​

​

—

​

Total collateral dependent loans

​

$

21,847

​

$

46,256

​

​

$

24,194

​

$

29,491

​

Schedule of restructured loans segregated by class and type of concession

​

​

​

​

​

​

​

​

​

Three Months Ended June 30,

​

2020

​

​

​

Pre-Modification

​

Post-Modification

​

​

Number

​

Amortized

​

Amortized

​

(Dollars in thousands)

of loans

​

Cost

​

Cost

​

Interest rate modification

​

​

​

​

​

​

Construction and land development

--

​

$ --

​

$ --

​

Commercial non-owner occupied

--

​

--

​

--

​

Commercial owner occupied

1

​

1,215

​

1,215

​

Consumer owner occupied

--

​

--

​

--

​

Home equity loans

--

​

--

​

--

​

Commercial and industrial

--

​

--

​

--

​

Other income producing property

--

​

--

​

--

​

Consumer

--

​

--

​

--

​

Other loans

--

​

--

​

--

​

Total interest rate modifications

1

​

$ 1,215

​

$ 1,215

​

Term modification

​

​

​

​

​

​

Construction and land development

--

​

$ --

​

$ --

​

Commercial non-owner occupied

--

​

--

​

--

​

Commercial owner occupied

--

​

--

​

--

​

Consumer owner occupied

3

​

475

​

475

​

Home equity loans

--

​

--

​

--

​

Commercial and industrial

--

​

--

​

--

​

Other income producing property

--

​

--

​

--

​

Consumer

--

​

--

​

--

​

Other loans

--

​

--

​

--

​

Total term modifications

3

​

$ 475

​

$ 475

​

​

4

​

$ 1,690

​

$ 1,690

​

​

​

​

​

​

​

​

​

​

Six Months Ended June 30,

​

2020

​

​

​

Pre-Modification

​

Post-Modification

​

​

Number

​

Amortized

​

Amortized

​

(Dollars in thousands)

of loans

​

Cost

​

Cost

​

Interest rate modification

​

​

​

​

​

​

Construction and land development

2

​

$ 102

​

$ 102

​

Commercial non-owner occupied

--

​

--

​

--

​

Commercial owner occupied

1

​

1,215

​

1,215

​

Consumer owner occupied

1

​

29

​

29

​

Home equity loans

--

​

--

​

--

​

Commercial and industrial

6

​

652

​

652

​

Other income producing property

1

​

340

​

340

​

Consumer

--

​

--

​

--

​

Other loans

--

​

--

​

--

​

Total interest rate modifications

11

​

$ 2,338

​

$ 2,338

​

Term modification

​

​

​

​

​

​

Construction and land development

-

​

$ --

​

$ --

​

Commercial non-owner occupied

--

​

--

​

--

​

Commercial owner occupied

--

​

--

​

--

​

Consumer owner occupied

4

​

527

​

527

​

Home equity loans

1

​

51

​

51

​

Commercial and industrial

1

​

276

​

276

​

Other income producing property

--

​

--

​

--

​

Consumer

--

​

--

​

--

​

Other loans

--

​

--

​

--

​

Total term modifications

6

​

$ 854

​

$ 854

​

​

17

​

$ 3,192

​

$ 3,192

​

Schedule of changes in status of loans restructured within the previous 12 months

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Paying Under

​

​

​

​

​

​

​

​

​

​

Restructured Terms

​

Converted to Nonaccrual

​

Foreclosures and Defaults

​

​

Number

​

Amortized

​

Number

​

Amortized

​

Number

​

Amortized

(Dollars in thousands)

​

of Loans

​

Cost

​

of Loans

​

Cost

​

of Loans

​

Cost

Interest rate modification

​

14

​

$ 2,625

​

--

​

$ --

​

--

​

$ --

Term modification

​

9

​

995

​

--

​

--

​

1

​

276

​

​

23

​

$ 3,620

​

--

​

$ --

​

1

​

$ 276

Non-acquired loans  
Summary of Loans  
Summary of loans

​

​

​

​

​

​

​

​

​

​

​

December 31,

​

June 30,

​

(Dollars in thousands)

    

2019

    

2019

 

Non-acquired loans:

​

​

    

​

​

    

​

Commercial non-owner occupied real estate:

​

​

​

​

​

​

​

Construction and land development

​

$

968,360

​

$

879,724

​

Commercial non-owner occupied

​

 

1,811,138

​

 

1,723,640

​

Total commercial non-owner occupied real estate

​

 

2,779,498

​

 

2,603,364

​

Consumer real estate:

​

​

​

​

​

​

​

Consumer owner occupied

​

 

2,118,839

​

 

2,079,949

​

Home equity loans

​

 

518,628

​

 

514,242

​

Total consumer real estate

​

 

2,637,467

​

 

2,594,191

​

Commercial owner occupied real estate

​

 

1,784,017

​

 

1,589,987

​

Commercial and industrial

​

 

1,280,859

​

 

1,114,513

​

Other income producing property

​

 

218,617

​

 

214,203

​

Consumer

​

 

538,481

​

 

503,468

​

Other loans

​

 

13,892

​

 

1,601

​

Total non-acquired loans

​

 

9,252,831

​

 

8,621,327

​

Less allowance for loan losses

​

 

(56,927)

​

 

(53,590)

​

Non-acquired loans, net

​

$

9,195,904

​

$

8,567,737

​

Schedule of credit risk profile by risk grade of loans

​

​

​

​

​

​

​

​

​

​

​

Total Non-acquired Loans

 

​

​

December 31,

​

June 30,

 

(Dollars in thousands)

    

2019

    

2019

 

Pass

​

$

9,123,097

​

$

8,504,898

​

Special mention

​

 

83,830

​

 

66,580

​

Substandard

​

 

45,904

​

 

49,849

​

Doubtful

​

 

—

​

 

—

​

​

​

$

9,252,831

​

$

8,621,327

​

Aging analysis of past due loans (includes nonaccrual loans), segregated by class of loans

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

    

30 - 59 Days

    

60 - 89 Days

    

90+ Days

    

Total

    

​

​

    

​

​

​

Total

(Dollars in thousands)

​

Past Due

​

Past Due

​

Past Due

​

Past Due

​

Current

​

Non-Accruing

​

Loans

December 31, 2019

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Commercial real estate:

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Construction and land development

​

$

321

​

$

34

​

$

—

​

$

355

​

$

967,511

​

$

494

​

$

968,360

Commercial non-owner occupied

​

 

114

​

 

—

​

 

—

​

 

114

​

 

1,810,264

​

 

760

​

 

1,811,138

Commercial owner occupied

​

 

3,218

​

​

553

​

 

—

​

 

3,771

​

 

1,776,764

​

 

3,482

​

 

1,784,017

Consumer real estate:

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Consumer owner occupied

​

 

752

​

 

—

​

 

—

​

 

752

​

 

2,110,719

​

 

7,368

​

 

2,118,839

Home equity loans

​

 

1,343

​

 

39

​

 

—

​

 

1,382

​

 

515,673

​

 

1,573

​

 

518,628

Commercial and industrial

​

 

2,097

​

 

100

​

 

110

​

 

2,307

​

 

1,272,360

​

 

6,192

​

 

1,280,859

Other income producing property

​

 

208

​

 

—

​

 

404

​

 

612

​

 

217,159

​

 

846

​

 

218,617

Consumer

​

 

690

​

 

201

​

 

—

​

 

891

​

 

536,003

​

 

1,587

​

 

538,481

Other loans

​

 

25

​

 

3

​

 

—

​

 

28

​

 

13,864

​

 

​

​

 

13,892

​

​

$

8,768

​

$

930

​

$

514

​

$

10,212

​

$

9,220,317

​

$

22,302

​

$

9,252,831

June 30, 2019

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Commercial real estate:

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Construction and land development

​

$

630

​

$

54

​

$

265

​

$

949

​

$

878,229

​

$

546

​

$

879,724

Commercial non-owner occupied

​

 

—

​

 

—

​

 

—

​

 

—

​

 

1,723,125

​

 

515

​

 

1,723,640

Commercial owner occupied

​

 

1,474

​

 

2,583

​

 

—

​

 

4,057

​

 

1,582,471

​

 

3,459

​

 

1,589,987

Consumer real estate:

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Consumer owner occupied

​

 

497

​

 

114

​

 

—

​

 

611

​

 

2,072,464

​

 

6,874

​

 

2,079,949

Home equity loans

​

 

370

​

 

136

​

 

—

​

 

506

​

 

511,886

​

 

1,850

​

 

514,242

Commercial and industrial

​

 

1,003

​

 

365

​

 

10

​

 

1,378

​

 

1,112,815

​

 

320

​

 

1,114,513

Other income producing property

​

 

674

​

 

514

​

 

—

​

 

1,188

​

 

212,606

​

 

409

​

 

214,203

Consumer

​

 

593

​

 

240

​

 

—

​

 

833

​

 

501,283

​

 

1,352

​

 

503,468

Other loans

​

 

—

​

 

—

​

 

—

​

 

—

​

 

1,601

​

 

—

​

 

1,601

​

​

$

5,241

​

$

4,006

​

$

275

​

$

9,522

​

$

8,596,480

​

$

15,325

​

$

8,621,327

Non-acquired loans | Consumer  
Summary of Loans  
Schedule of credit risk profile by risk grade of loans

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Consumer Owner Occupied

​

Home Equity

​

Consumer

 

​

​

December 31,

​

June 30,

​

December 31,

​

June 30,

​

December 31,

​

June 30,

 

(Dollars in thousands)

    

2019

    

2019

    

2019

    

2019

    

2019

    

2019

 

Pass

​

$

2,094,080

​

$

2,052,808

​

$

508,054

​

$

502,305

​

$

536,002

​

$

501,474

​

Special mention

​

 

9,585

​

 

9,936

​

 

4,490

​

 

5,731

​

 

487

​

 

443

​

Substandard

​

 

15,174

​

 

17,205

​

 

6,084

​

 

6,206

​

 

1,992

​

 

1,551

​

Doubtful

​

 

—

​

 

—

​

 

—

​

 

—

​

 

—

​

 

—

​

​

​

$

2,118,839

​

$

2,079,949

​

$

518,628

​

$

514,242

​

$

538,481

​

$

503,468

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Other

​

Consumer Total

 

​

    

December 31, 2019

    

June 30, 2019

    

December 31, 2019

    

June 30, 2019

 

Pass

​

$

13,892

​

$

1,601

​

$

3,152,028

​

$

3,058,188

​

Special mention

​

 

—

​

 

—

​

 

14,562

​

 

16,110

​

Substandard

​

 

—

​

 

—

​

 

23,250

​

 

24,962

​

Doubtful

​

 

—

​

 

—

​

 

—

​

 

—

​

​

​

$

13,892

​

$

1,601

​

$

3,189,840

​

$

3,099,260

​

Non-acquired loans | Commercial loans  
Summary of Loans  
Schedule of credit risk profile by risk grade of loans

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Construction & Development

​

Commercial Non-owner Occupied

​

Commercial Owner Occupied

 

​

​

December 31,

​

June 30,

​

December 31,

​

June 30,

​

December 31,

​

June 30,

 

(Dollars in thousands)

    

2019

    

2019

    

2019

    

2019

    

2019

    

2019

 

Pass

​

$

959,206

​

$

871,393

​

$

1,787,306

​

$

1,714,606

​

$

1,754,801

​

$

1,561,594

​

Special mention

​

 

7,095

​

 

5,948

​

 

22,410

​

 

7,557

​

 

19,742

​

 

16,310

​

Substandard

​

 

2,059

​

 

2,383

​

 

1,422

​

 

1,477

​

 

9,474

​

 

12,083

​

Doubtful

​

 

—

​

 

—

​

 

—

​

 

—

​

 

—

​

 

—

​

​

​

$

968,360

​

$

879,724

​

$

1,811,138

​

$

1,723,640

​

$

1,784,017

​

$

1,589,987

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Commercial & Industrial

​

Other Income Producing Property

​

Commercial Total

 

​

​

December 31,

​

June 30,

​

December 31,

​

June 30,

​

December 31,

​

June 30,

 

​

    

2019

    

2019

    

2019

    

2019

    

2019

    

2019

 

Pass

​

$

1,256,465

​

$

1,090,519

​

$

213,291

​

$

208,598

​

$

5,971,069

​

$

5,446,710

​

Special mention

​

 

16,055

​

 

16,279

​

 

3,966

​

 

4,376

​

 

69,268

​

 

50,470

​

Substandard

​

 

8,339

​

 

7,715

​

 

1,360

​

 

1,229

​

 

22,654

​

 

24,887

​

Doubtful

​

 

—

​

 

—

​

 

—

​

 

—

​

 

—

​

 

—

​

​

​

$

1,280,859

​

$

1,114,513

​

$

218,617

​

$

214,203

​

$

6,062,991

​

$

5,522,067

​

Acquired credit impaired loans  
Summary of Loans  
Summary of loans

​

​

​

​

​

​

​

​

​

​

​

December 31,

​

June 30,

 

(Dollars in thousands)

    

2019

    

2019

 

Acquired credit impaired loans:

​

​

    

​

​

    

​

Commercial real estate

​

$

130,938

​

$

164,540

​

Commercial real estate—construction and development

​

 

25,032

​

 

27,014

​

Residential real estate

​

 

163,359

​

 

184,208

​

Consumer

​

 

35,488

​

 

38,624

​

Commercial and industrial

​

 

7,029

​

 

10,198

​

Acquired credit impaired loans

​

 

361,846

​

 

424,584

​

Less allowance for loan losses

​

 

(5,064)

​

 

(4,623)

​

Acquired credit impaired loans, net

​

$

356,782

​

$

419,961

​

Schedule of credit risk profile by risk grade of loans

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Commercial Real Estate—

 

​

​

​

​

​

​

​

​

Construction and

 

​

​

Commercial Real Estate

​

Development

 

​

    

December 31,

​

June 30,

​

December 31,

​

June 30,

 

(Dollars in thousands)

    

2019

    

2019

    

2019

    

2019

 

Pass

​

$

108,762

​

$

132,852

​

$

17,756

​

$

18,665

​

Special mention

​

 

6,465

​

 

13,811

​

 

2,904

​

 

3,181

​

Substandard

​

 

15,711

​

 

17,877

​

 

4,372

​

 

5,168

​

Doubtful

​

 

—

​

 

—

​

 

—

​

 

—

​

​

​

$

130,938

​

$

164,540

​

$

25,032

​

$

27,014

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Residential Real Estate

​

Consumer

​

Commercial & Industrial

 

​

​

December 31,

​

June 30,

​

December 31,

​

June 30,

​

December 31,

​

June 30,

 

​

    

2019

    

2019

    

2019

    

2019

    

2019

    

2019

 

Pass

​

$

82,203

​

$

93,303

​

$

4,483

​

$

4,896

​

$

5,160

​

$

6,389

​

Special mention

​

 

35,968

​

 

39,020

​

 

12,658

​

 

13,250

​

 

286

​

 

508

​

Substandard

​

 

45,188

​

 

51,885

​

 

18,347

​

 

20,478

​

 

1,583

​

 

3,301

​

Doubtful

​

 

—

​

 

—

​

 

—

​

 

—

​

 

—

​

 

—

​

​

​

$

163,359

​

$

184,208

​

$

35,488

​

$

38,624

​

$

7,029

​

$

10,198

​

​

​

​

​

​

​

​

​

​

​

​

Total Acquired

​

​

​

Credit Impaired Loans

​

​

​

December 31,

​

June 30,

​

​

    

2019

    

2019

 

Pass

​

$

218,364

​

$

256,105

​

Special mention

​

 

58,281

​

 

69,770

​

Substandard

​

 

85,201

​

 

98,709

​

Doubtful

​

 

—

​

 

—

​

​

​

$

361,846

​

$

424,584

​

Aging analysis of past due loans (includes nonaccrual loans), segregated by class of loans

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

    

30 - 59 Days

    

60 - 89 Days

    

90+ Days

    

Total

    

​

​

    

Total

(Dollars in thousands)

​

Past Due

​

Past Due

​

Past Due

​

Past Due

​

Current

​

Loans

December 31, 2019

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Commercial real estate

​

$

2,283

​

$

—

​

$

2,659

​

$

4,942

​

$

125,996

​

$

130,938

Commercial real estate—construction and development

​

 

—

​

 

—

​

 

393

​

 

393

​

 

24,639

​

 

25,032

Residential real estate

​

 

2,838

​

 

976

​

 

5,571

​

 

9,385

​

 

153,974

​

 

163,359

Consumer

​

 

820

​

 

283

​

 

534

​

 

1,637

​

 

33,851

​

 

35,488

Commercial and industrial

​

 

118

​

 

910

​

 

75

​

 

1,103

​

 

5,926

​

 

7,029

​

​

$

6,059

​

$

2,169

​

$

9,232

​

$

17,460

​

$

344,386

​

$

361,846

June 30, 2019

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Commercial real estate

​

$

883

​

$

244

​

$

4,263

​

$

5,390

​

$

159,150

​

$

164,540

Commercial real estate—construction and development

​

 

126

​

 

—

​

 

152

​

 

278

​

 

26,736

​

 

27,014

Residential real estate

​

 

3,011

​

 

2,101

​

 

4,302

​

 

9,414

​

 

174,794

​

 

184,208

Consumer

​

 

567

​

 

174

​

 

664

​

 

1,405

​

 

37,219

​

 

38,624

Commercial and industrial

​

 

49

​

 

—

​

 

80

​

 

129

​

 

10,069

​

 

10,198

​

​

$

4,636

​

$

2,519

​

$

9,461

​

$

16,616

​

$

407,968

​

$

424,584

Non acquired non-accrual loans  
Summary of Loans  
Summary of information pertaining to nonaccrual loans by class

​

​

​

​

​

​

​

​

​

​

​

December 31,

​

June 30,

​

(Dollars in thousands)

    

2019

    

2019

 

Commercial non-owner occupied real estate:

​

​

    

​

​

    

​

Construction and land development

​

$

363

​

$

299

​

Commercial non-owner occupied

​

 

732

​

 

481

​

Total commercial non-owner occupied real estate

​

 

1,095

​

 

780

​

Consumer real estate:

​

​

​

​

​

​

​

Consumer owner occupied

​

 

7,202

​

 

6,688

​

Home equity loans

​

 

1,468

​

 

1,740

​

Total consumer real estate

​

 

8,670

​

 

8,428

​

Commercial owner occupied real estate

​

 

3,482

​

 

3,459

​

Commercial and industrial

​

 

4,092

​

 

285

​

Other income producing property

​

 

798

​

 

351

​

Consumer

​

 

1,587

​

 

1,351

​

Restructured loans

​

 

2,578

​

 

671

​

Total loans on nonaccrual status

​

$

22,302

​

$

15,325

​

Acquired non-credit impaired loans  
Summary of Loans  
Summary of loans

​

​

​

​

​

​

​

​

​

​

​

​

December 31,

​

June 30,

 

 

(Dollars in thousands)

​

2019

​

2019

 

 

Acquired non-credit impaired loans:

    

​

    

    

​

    

​

​

Commercial non-owner occupied real estate:

​

​

​

​

​

​

​

​

Construction and land development

​

$

33,569

​

$

60,391

​

​

Commercial non-owner occupied

​

 

447,441

​

 

595,367

​

​

Total commercial non-owner occupied real estate

​

 

481,010

​

 

655,758

​

​

Consumer real estate:

​

​

​

​

​

​

​

​

Consumer owner occupied

​

 

496,431

​

 

577,284

​

​

Home equity loans

​

 

188,732

​

 

208,777

​

​

Total consumer real estate

​

 

685,163

​

 

786,061

​

​

Commercial owner occupied real estate

​

 

307,193

​

 

376,187

​

​

Commercial and industrial

​

 

101,880

​

 

151,579

​

​

Other income producing property

​

 

95,697

​

 

111,006

​

​

Consumer

​

 

89,484

​

 

99,690

​

​

Acquired non-credit impaired loans

​

$

1,760,427

​

$

2,180,281

​

​

Schedule of credit risk profile by risk grade of loans

​

​

​

​

​

​

​

​

​

​

​

Total Acquired

​

​

​

Non-credit Impaired Loans

​

​

​

December 31,

​

June 30,

​

(Dollars in thousands)

    

2019

    

2019

 

Pass

​

$

1,697,942

​

$

2,109,875

​

Special mention

​

 

39,772

​

 

41,016

​

Substandard

​

 

22,713

​

 

29,390

​

Doubtful

​

 

—

​

 

—

​

​

​

$

1,760,427

​

$

2,180,281

​

Aging analysis of past due loans (includes nonaccrual loans), segregated by class of loans

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

    

30 - 59 Days

    

60 - 89 Days

    

90+ Days

    

Total

    

​

​

​

​

​

    

Total

(Dollars in thousands)

​

Past Due

​

Past Due

​

Past Due

​

Past Due

​

Current

​

Non-Accruing

​

Loans

December 31, 2019

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Commercial real estate:

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Construction and land development

​

$

20

​

$

—

​

$

92

​

$

112

​

$

32,758

​

$

699

​

$

33,569

Commercial non-owner occupied

​

 

144

​

 

1,146

​

 

76

​

 

1,366

​

 

445,682

​

 

393

​

 

447,441

Commercial owner occupied

​

 

890

​

 

702

​

 

—

​

 

1,592

​

 

304,698

​

 

903

​

 

307,193

Consumer real estate:

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Consumer owner occupied

​

 

637

​

 

24

​

 

59

​

 

720

​

 

493,361

​

 

2,350

​

 

496,431

Home equity loans

​

 

232

​

 

55

​

 

—

​

 

287

​

 

185,378

​

 

3,067

​

 

188,732

Commercial and industrial

​

 

93

​

 

204

​

 

—

​

 

297

​

 

100,861

​

 

722

​

 

101,880

Other income producing property

​

 

378

​

 

4,309

​

 

48

​

 

4,735

​

 

89,861

​

 

1,101

​

 

95,697

Consumer

​

 

364

​

 

191

​

 

—

​

 

555

​

 

87,325

​

 

1,604

​

 

89,484

​

​

$

2,758

​

$

6,631

​

$

275

​

$

9,664

​

$

1,739,924

​

$

10,839

​

$

1,760,427

June 30, 2019

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Commercial real estate:

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Construction and land development

​

$

169

​

$

169

​

$

—

​

$

338

​

$

58,846

​

$

1,207

​

$

60,391

Commercial non-owner occupied

​

 

640

​

 

—

​

 

—

​

 

640

​

 

594,450

​

 

277

​

 

595,367

Commercial owner occupied

​

 

933

​

 

366

​

 

—

​

 

1,299

​

 

373,780

​

 

1,108

​

 

376,187

Consumer real estate:

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Consumer owner occupied

​

 

970

​

 

—

​

 

—

​

 

970

​

 

574,615

​

 

1,699

​

 

577,284

Home equity loans

​

 

878

​

 

216

​

 

—

​

 

1,094

​

 

204,660

​

 

3,023

​

 

208,777

Commercial and industrial

​

 

1,266

​

 

1,543

​

 

—

​

 

2,809

​

 

147,806

​

 

964

​

 

151,579

Other income producing property

​

 

897

​

 

10

​

 

37

​

 

944

​

 

109,834

​

 

228

​

 

111,006

Consumer

​

 

393

​

 

139

​

 

—

​

 

532

​

 

97,716

​

 

1,442

​

 

99,690

​

​

$

6,146

​

$

2,443

​

$

37

​

$

8,626

​

$

2,161,707

​

$

9,948

​

$

2,180,281

Summary of information pertaining to nonaccrual loans by class

​

​

​

​

​

​

​

​

​

​

​

December 31,

​

June 30,

​

(Dollars in thousands)

    

2019

    

2019

​

Commercial non-owner occupied real estate:

​

​

​

​

​

​

​

Construction and land development

​

$

699

​

$

1,207

​

Commercial non-owner occupied

​

​

393

​

​

277

​

Total commercial non-owner occupied real estate

​

​

1,092

​

​

1,484

​

Consumer real estate:

​

​

​

​

​

​

​

Consumer owner occupied

​

​

2,350

​

​

1,699

​

Home equity loans

​

​

3,067

​

​

3,023

​

Total consumer real estate

​

​

5,417

​

​

4,722

​

Commercial owner occupied real estate

​

​

903

​

​

1,108

​

Commercial and industrial

​

​

722

​

​

964

​

Other income producing property

​

​

1,101

​

​

228

​

Consumer

​

​

1,604

​

​

1,442

​

Total loans on nonaccrual status

​

$

10,839

​

$

9,948

​

Acquired non-credit impaired loans | Commercial loans  
Summary of Loans  
Schedule of credit risk profile by risk grade of loans

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Commercial Non-owner

​

​

​

​

​

​

 

​

​

Construction & Development

​

Occupied

​

Commercial Owner Occupied

 

​

​

December 31,

​

June 30,

​

December 31,

​

June 30,

​

December 31,

​

June 30,

 

(Dollars in thousands)

    

2019

    

2019

    

2019

    

2019

    

2019

    

2019

 

Pass

​

$

31,690

​

$

58,165

​

$

432,710

​

$

583,416

​

$

300,678

​

$

359,783

​

Special mention

​

 

966

​

 

821

​

 

14,162

​

 

5,753

​

 

3,092

​

 

12,841

​

Substandard

​

 

913

​

 

1,405

​

 

569

​

 

6,198

​

 

3,423

​

 

3,563

​

Doubtful

​

 

—

​

 

—

​

 

—

​

 

—

​

 

—

​

 

—

​

​

​

$

33,569

​

$

60,391

​

$

447,441

​

$

595,367

​

$

307,193

​

$

376,187

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Other Income Producing

​

​

​

​

​

​

​

​

​

Commercial & Industrial

​

Property

​

Commercial Total

​

​

​

December 31,

​

June 30,

​

December 31,

​

June 30,

​

December 31,

​

June 30,

​

​

    

2019

    

2019

    

2019

    

2019

    

2019

    

2019

 

Pass

​

$

97,092

​

$

145,733

​

$

87,892

​

$

103,325

​

$

950,062

​

$

1,250,422

​

Special mention

​

 

2,948

​

 

2,616

​

 

5,837

​

 

6,140

​

 

27,005

​

 

28,171

​

Substandard

​

 

1,840

​

 

3,230

​

 

1,968

​

 

1,541

​

 

8,713

​

 

15,937

​

Doubtful

​

 

—

​

 

—

​

 

—

​

 

—

​

 

—

​

 

—

​

​

​

$

101,880

​

$

151,579

​

$

95,697

​

$

111,006

​

$

985,780

​

$

1,294,530

​

Acquired non-credit impaired loans | Consumer  
Summary of Loans  
Schedule of credit risk profile by risk grade of loans

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Consumer Owner Occupied

​

Home Equity

​

Consumer

​

​

​

December 31,

​

June 30,

​

December 31,

​

June 30,

​

December 31,

​

June 30,

​

(Dollars in thousands)

    

2019

    

2019

    

2019

    

2019

    

2019

    

2019

 

Pass

​

$

486,433

​

$

566,433

​

$

174,912

​

$

196,254

​

$

86,535

​

$

96,766

​

Special mention

​

 

6,434

​

 

6,749

​

 

5,679

​

 

5,459

​

 

654

​

 

637

​

Substandard

​

 

3,564

​

 

4,102

​

 

8,141

​

 

7,064

​

 

2,295

​

 

2,287

​

Doubtful

​

 

—

​

 

—

​

 

—

​

 

—

​

 

—

​

 

—

​

​

​

$

496,431

​

$

577,284

​

$

188,732

​

$

208,777

​

$

89,484

​

$

99,690

​

​

​

​

​

​

​

​

​

​

​

Consumer Total

​

​

December 31,

​

June 30,

​

​

2019

    

2019

Pass

​

$

747,880

​

$

859,453

Special mention

​

 

12,767

​

 

12,845

Substandard

​

 

14,000

​

 

13,453

Doubtful

​

 

—

​

 

—

​

​

$

774,647

​

$

885,751