XML 51 R38.htm IDEA: XBRL DOCUMENT v3.25.4
LOANS AND ALLOWANCE FOR LOAN AND LEASE LOSSES (Tables)
12 Months Ended
Dec. 31, 2025
Accounts, Notes, Loans and Financing Receivable [Line Items]  
Loans Stated at Face Amount, Net of Unearned Income

The Company’s LHFI, net, are stated at their amortized cost, net of the ALLL and include deferred fees and costs, as well as purchase accounting discounts and premiums. The LHFI consisted of the following for the years ended December 31, (dollars in thousands):

​

​

​

​

​

​

​

​

​

​

​

​

2025

​

2024

Construction and Land Development

​

​

$

1,666,381

​

$

1,731,108

CRE – Owner Occupied

​

​

 

4,305,796

​

 

2,370,119

CRE – Non-Owner Occupied

​

​

 

7,178,515

​

 

4,935,590

Multifamily Real Estate

​

​

 

2,418,250

​

 

1,240,209

Commercial & Industrial

​

​

 

5,229,728

​

 

3,864,695

Residential 1-4 Family – Commercial

​

​

 

1,100,157

​

 

719,425

Residential 1-4 Family – Consumer

​

​

 

2,825,259

​

 

1,293,817

Residential 1-4 Family – Revolving

​

​

 

1,248,284

​

 

756,944

Auto

​

​

 

183,720

​

 

316,368

Consumer

​

​

 

121,488

​

 

104,882

Other Commercial

​

​

 

1,518,589

​

 

1,137,464

Total LHFI, net of unearned income (1)

​

​

​

27,796,167

​

​

18,470,621

Allowance for loan and lease losses

​

​

​

(295,108)

​

​

(178,644)

Total LHFI, net

​

​

$

27,501,059

​

$

18,291,977

(1) Total loans included unamortized premiums and discounts, and unamortized deferred fees and costs totaling $803.2 million and $220.6 million as of December 31, 2025 and 2024, respectively.

​

Summary of Aging of the Loan Portfolio by Class

​

​

The following table shows the aging of the Company’s LHFI portfolio, by class, as of December 31, 2025 (dollars in thousands):

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

  ​ ​ ​

​

​

  ​ ​ ​

​

​

  ​ ​ ​

​

  ​ ​ ​

Greater than

  ​ ​ ​

​

​

  ​ ​ ​

​

​

​

​

​

​

​

​

30-59 Days

  ​ ​ ​

60-89 Days

  ​ ​ ​

90 Days and

  ​ ​ ​

​

​

  ​ ​ ​

​

​

​

​

​

Current

​

Past Due

  ​ ​ ​

Past Due

  ​ ​ ​

still Accruing

  ​ ​ ​

Nonaccrual

  ​ ​ ​

Total Loans

​

Construction and Land Development

​

$

1,659,048

​

$

1,455

  ​ ​ ​

$

94

  ​ ​ ​

$

1,481

  ​ ​ ​

$

4,303

  ​ ​ ​

$

1,666,381

​

CRE – Owner Occupied

​

 

4,284,562

​

 

7,241

  ​ ​ ​

 

3,171

  ​ ​ ​

 

4,788

  ​ ​ ​

 

6,034

  ​ ​ ​

 

4,305,796

​

CRE – Non-Owner Occupied

​

 

7,154,178

​

 

9,482

  ​ ​ ​

 

1,455

  ​ ​ ​

 

2,099

  ​ ​ ​

 

11,301

  ​ ​ ​

 

7,178,515

​

Multifamily Real Estate

​

 

2,366,442

​

 

52

  ​ ​ ​

 

247

  ​ ​ ​

 

6,140

  ​ ​ ​

 

45,369

  ​ ​ ​

 

2,418,250

​

Commercial & Industrial

​

 

5,197,839

​

 

8,935

  ​ ​ ​

 

3,552

  ​ ​ ​

 

9,114

  ​ ​ ​

 

10,288

  ​ ​ ​

 

5,229,728

​

Residential 1-4 Family – Commercial

​

 

1,087,181

​

 

2,634

  ​ ​ ​

 

1,306

  ​ ​ ​

 

2,379

  ​ ​ ​

 

6,657

  ​ ​ ​

 

1,100,157

​

Residential 1-4 Family – Consumer

​

 

2,772,790

​

 

17,911

  ​ ​ ​

 

5,628

  ​ ​ ​

 

5,633

  ​ ​ ​

 

23,297

  ​ ​ ​

 

2,825,259

​

Residential 1-4 Family – Revolving

​

 

1,233,032

​

 

3,994

​

 

2,157

  ​ ​ ​

 

3,458

  ​ ​ ​

 

5,643

  ​ ​ ​

 

1,248,284

​

Auto

​

 

178,615

​

 

3,332

​

 

797

​

 

404

  ​ ​ ​

 

572

  ​ ​ ​

 

183,720

​

Consumer

​

 

120,806

​

 

444

​

 

171

​

 

55

​

 

12

​

 

121,488

​

Other Commercial

​

​

1,513,629

​

​

3,242

​

​

143

​

​

—

​

​

1,575

​

​

1,518,589

​

Total LHFI, net of unearned income

​

$

27,568,122

​

$

58,722

​

$

18,721

​

$

35,551

​

$

115,051

​

$

27,796,167

​

% of total loans

​

​

99.18

%

​

0.21

%

​

0.07

%

​

0.13

%

​

0.41

%

​

100.00

%

​

The following table shows the aging of the Company’s LHFI portfolio, by class, as of December 31, 2024 (dollars in thousands):

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

  ​ ​ ​

​

​

  ​ ​ ​

​

​

  ​ ​ ​

​

​

  ​ ​ ​

Greater than

  ​ ​ ​

​

​

  ​ ​ ​

​

​

 

​

​

​

​

​

30-59 Days

​

60-89 Days

​

90 Days and

​

​

​

​

​

​

 

​

​

Current

​

Past Due

​

Past Due

​

still Accruing

​

Nonaccrual

​

Total Loans

 

Construction and Land Development

​

$

1,729,637

​

$

38

  ​ ​ ​

$

—

  ​ ​ ​

$

120

  ​ ​ ​

$

1,313

  ​ ​ ​

$

1,731,108

​

CRE – Owner Occupied

​

 

2,362,458

​

 

2,080

  ​ ​ ​

 

1,074

  ​ ​ ​

 

1,592

  ​ ​ ​

 

2,915

  ​ ​ ​

 

2,370,119

​

CRE – Non-Owner Occupied

​

 

4,926,168

​

 

1,381

  ​ ​ ​

 

—

  ​ ​ ​

 

6,874

  ​ ​ ​

 

1,167

  ​ ​ ​

 

4,935,590

​

Multifamily Real Estate

​

 

1,238,711

​

 

1,366

  ​ ​ ​

 

—

  ​ ​ ​

 

—

  ​ ​ ​

 

132

  ​ ​ ​

 

1,240,209

​

Commercial & Industrial

​

 

3,820,564

​

 

9,405

  ​ ​ ​

 

69

  ​ ​ ​

 

955

  ​ ​ ​

 

33,702

  ​ ​ ​

 

3,864,695

​

Residential 1-4 Family – Commercial

​

 

715,604

​

 

697

  ​ ​ ​

 

665

  ​ ​ ​

 

949

  ​ ​ ​

 

1,510

  ​ ​ ​

 

719,425

​

Residential 1-4 Family – Consumer

​

 

1,266,467

​

 

5,928

  ​ ​ ​

 

7,390

  ​ ​ ​

 

1,307

  ​ ​ ​

 

12,725

  ​ ​ ​

 

1,293,817

​

Residential 1-4 Family – Revolving

​

 

747,474

​

 

1,824

​

 

2,110

  ​ ​ ​

 

1,710

  ​ ​ ​

 

3,826

  ​ ​ ​

 

756,944

​

Auto

​

 

311,354

​

 

3,615

​

 

456

​

 

284

  ​ ​ ​

 

659

  ​ ​ ​

 

316,368

​

Consumer

​

 

103,528

​

 

804

​

 

486

​

 

44

​

 

20

​

 

104,882

​

Other Commercial

​

​

1,132,960

​

​

2,167

​

​

2,029

​

​

308

​

​

—

​

​

1,137,464

​

Total LHFI, net of unearned income

​

$

18,354,925

​

$

29,305

​

$

14,279

​

$

14,143

​

$

57,969

​

$

18,470,621

​

% of total loans

​

​

99.37

%

​

0.16

%

​

0.08

%

​

0.08

%

​

0.31

%

​

100.00

%

Summary of Loans on Nonaccrual Status with No Related ALLL

​

​

The following table shows the Company’s amortized cost basis of loans on nonaccrual status with no related ALLL, as of December 31, (dollars in thousands):

​

​

​

​

​

​

​

​

​

​

2025

​

2024

Construction and Land Development

​

$

2,700

​

$

—

Commercial Real Estate - Owner Occupied

​

​

1,430

​

​

—

Commercial Real Estate - Non-Owner Occupied

​

​

10,097

​

​

—

Multifamily Real Estate

​

​

45,369

​

​

—

Commercial & Industrial

​

​

2,751

​

​

2,510

Residential 1-4 Family - Commercial

​

​

4,597

​

​

—

Residential 1-4 Family - Consumer

​

​

1,122

​

​

—

Total LHFI, net of unearned income

​

$

68,066

​

$

2,510

Summary of Amortized Cost Basis of Loan Modifications to Borrowers Experiencing Financial Difficulty

The following tables present the amortized cost basis of TLMs for the years ended December 31, (dollars in thousands):

​

​

​

​

​

​

​

​

​

​

2025

​

​

​

Amortized Cost

​

% of Total Class of Financing Receivable

 

Other-Than-Insignificant Payment Delay

​

​

​

​

​

​

Commercial and Industrial

​

$

1,536

​

0.03

%

CRE – Non-Owner Occupied

​

​

3,797

​

0.05

%

Multifamily Real Estate

​

 

729

​

0.03

%

Total Other-Than-Insignificant Payment Delay

​

$

6,062

​

​

​

​

​

​

​

​

​

​

Term Extension

​

 

​

​

​

​

Commercial and Industrial

​

$

107

​

NM

%

CRE – Owner Occupied

​

​

14,431

​

0.34

%

Multifamily Real Estate

​

 

15,461

​

0.64

%

Residential 1-4 Family – Commercial

​

​

4,576

​

0.42

%

Residential 1-4 Family – Consumer

​

 

1,481

​

0.05

%

Total Term Extension

​

$

36,056

​

​

​

​

​

​

​

​

​

​

Combination - Other-Than-Insignificant Payment Delay and Term Extension

​

​

​

​

​

​

Commercial and Industrial

​

$

444

​

0.01

%

Total Combination - Other-Than-Insignificant Payment Delay and Term Extension

​

$

444

​

​

​

​

​

​

​

​

​

​

Combination - Term Extension and Interest Rate Reduction

​

​

​

​

​

​

Residential 1-4 Family - Consumer

​

$

2,862

​

0.10

%

Total Combination - Term Extension and Interest Rate Reduction

​

$

2,862

​

​

​

​

​

​

​

​

​

​

Total

​

$

45,424

​

​

​

NM = Not Meaningful

​

​

​

​

​

​

​

​

​

​

2024

​

​

​

Amortized Cost

​

% of Total Class of Financing Receivable

 

Term Extension

​

 

​

​

​

​

Construction and Land Development

​

$

49

​

NM

%

Commercial and Industrial

​

​

1,434

​

0.04

%

CRE – Non-Owner Occupied

​

​

11,383

​

0.23

%

CRE – Owner Occupied

​

​

842

​

0.04

%

Residential 1-4 Family – Consumer

​

​

509

​

0.04

%

Total Term Extension

​

$

14,217

​

​

​

​

​

​

​

​

​

​

Combination - Other-Than-Insignificant Payment Delay and Term Extension

​

​

​

​

​

​

CRE – Non-Owner Occupied

​

$

16,937

​

0.34

%

Other Commercial

​

 

3,273

​

0.29

%

Total Combination - Other-Than-Insignificant Payment Delay and Term Extension

​

$

20,210

​

​

​

​

​

​

​

​

​

​

Combination - Term Extension and Interest Rate Reduction

​

​

​

​

​

​

Residential 1-4 Family – Consumer

​

$

724

​

0.06

%

Residential 1-4 Family – Revolving

​

 

26

​

NM

%

Total Combination - Term Extension and Interest Rate Reduction

​

$

750

​

​

​

​

​

​

​

​

​

​

Total

​

$

35,177

​

​

​

NM = Not Meaningful

​

​

​

​

​

​

​

​

​

2023

​

​

​

Amortized Cost

​

% of Total Class of Financing Receivable

 

Principal Forgiveness

​

​

​

​

​

​

CRE – Non-Owner Occupied

​

$

4,835

​

0.12

%

Total Principal Forgiveness

​

$

4,835

​

​

​

​

​

​

​

​

​

​

Term Extension

​

 

​

​

​

​

Construction and Land Development

​

$

18,999

​

1.71

%

Commercial and Industrial

​

​

3,542

​

0.10

%

CRE – Owner Occupied

​

​

766

​

0.04

%

Residential 1-4 Family – Consumer

​

​

1,137

​

0.11

%

Total Term Extension

​

$

24,444

​

​

​

​

​

​

​

​

​

​

Combination - Other-Than-Insignificant Payment Delay and Term Extension

​

​

​

​

​

​

CRE – Non-Owner Occupied

​

$

20,766

​

0.50

%

Total Combination - Other-Than-Insignificant Payment Delay and Term Extension

​

$

20,766

​

​

​

​

​

​

​

​

​

​

Combination - Term Extension and Interest Rate Reduction

​

​

​

​

​

​

Residential 1-4 Family – Consumer

​

$

1,177

​

0.11

%

Residential 1-4 Family – Revolving

​

 

15

​

NM

%

Total Combination - Term Extension and Interest Rate Reduction

​

$

1,192

​

​

​

​

​

​

​

​

​

​

Total

​

$

51,237

​

​

​

NM = Not Meaningful

Summary of financial effects of TLMs on a weighted average basis for TLMs within that loan type

The following tables describe the financial effects of TLMs on a weighted average basis for TLMs within that loan type for the years ended December 31,:

​

​

​

​

​

​

​

​

​

​

2025

​

​

​

​

​

​

​

​

​

Term Extension

Loan Type

​

Financial Effect

CRE – Owner Occupied

​

Added a weighted-average 1.8 years to the life of loans.

Multifamily Real Estate

​

Added a weighted-average 0.5 years to the life of loans.

Residential 1-4 Family - Commercial

​

Added a weighted-average 0.8 years to the life of loans.

​

​

​

Combination - Term Extension and Interest Rate Reduction

Loan Type

​

Financial Effect

Residential 1-4 Family - Consumer

​

Added a weighted-average 1.6 years to the life of loans and reduced the weighted average contractual interest rate from 5.0% to 2.1%.

​

​

​

​

​

​

​

​

​

​

2024

​

​

​

​

​

​

​

​

​

Term Extension

Loan Type

​

Financial Effect

Commercial and Industrial

​

Added a weighted-average 0.8 years to the life of loans.

CRE – Owner Occupied

​

Added a weighted-average 3.0 years to the life of loans.

CRE – Non-Owner Occupied

​

Added a weighted-average 2.3 years to the life of loans.

​

​

​

​

​

​

​

​

​

Combination - Other-Than-Insignificant Payment Delay and Term Extension

Loan Type

​

Financial Effect

CRE – Non-Owner Occupied

​

Added a weighted-average 1.6 years to the life of loans.

Other Commercial

​

Added a weighted-average 1.5 years to the life of loans.

​

​

​

​

​

​

​

​

​

​

2023

​

​

​

​

​

​

​

​

​

Principal Forgiveness

Loan Type

​

Financial Effect

CRE – Non-Owner Occupied

​

Reduced the amortized cost basis of loans by $3.5 million.

​

​

​

​

​

​

​

​

​

Term Extension

Loan Type

​

Financial Effect

Construction and Land Development

​

Added a weighted-average 1.3 years to the life of loans.

Commercial and Industrial

​

Added a weighted-average 0.2 years to the life of loans.

CRE – Owner Occupied

​

Added a weighted-average 0.5 years to the life of loans.

Residential 1-4 Family – Consumer

​

Added a weighted-average 10.8 years to the life of loans.

​

​

​

​

​

​

​

​

​

Combination - Other-Than-Insignificant Payment Delay and Term Extension

Loan Type

​

Financial Effect

CRE – Non-Owner Occupied

​

Added a weighted-average 1.0 years to the life of loans.

​

​

​

​

​

​

​

​

​

Combination - Term Extension and Interest Rate Reduction

Loan Type

​

Financial Effect

Residential 1-4 Family – Consumer

​

Added a weighted-average 20.3 years to the life of loans and reduced the weighted average contractual interest rate from 8.2% to 7.5%.

Residential 1-4 Family – Revolving

​

Added a weighted-average 19.1 years to the life of loans and reduced the weighted average contractual interest rate from 10.5% to 7.3%.

Allowance for Loan Loss Activity, by Portfolio Segment, Balances for Allowance for Credit Losses, and Loans Based on Impairment Methodology

The following tables show the ALLL activity by loan segment for the years ended December 31, (dollars in thousands):

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

2025

​

2024

​

​

Commercial

​

Consumer

​

Total

​

Commercial

​

Consumer

​

Total

Balance at beginning of period

​

$

148,887

​

$

29,757

​

$

178,644

​

$

105,896

​

$

26,286

​

$

132,182

Initial allowance - PCD loans (1) (2)

​

​

21,255

​

 

7,010

​

​

28,265

​

​

2,609

​

​

1,287

​

​

3,896

Loans charged-off (2)

​

 

(45,999)

​

 

(3,865)

​

 

(49,864)

​

 

(11,889)

​

 

(4,067)

​

 

(15,956)

Recoveries credited to allowance

​

 

5,581

​

 

1,830

​

 

7,411

​

 

5,283

​

 

1,911

​

 

7,194

Initial provision - non-PCD loans (1)

​

​

64,740

​

 

24,798

​

​

89,538

​

​

11,213

​

​

2,016

​

​

13,229

Provision charged to operations

​

 

38,349

​

 

2,765

​

 

41,114

​

 

35,775

​

 

2,324

​

 

38,099

Balance at end of period

​

$

232,813

​

$

62,295

​

$

295,108

​

$

148,887

​

$

29,757

​

$

178,644

(1) For the years ended December 31, 2025 and 2024, the initial allowance on PCD loans and the initial provision on non-PCD loans related to the acquisitions of Sandy Spring and American National, respectively.

(2) In accordance with GAAP, amounts for the year ended December 31, 2025 exclude $61.8 million of net charge-offs related to certain PCD loans that met the Company’s charge-off policy at the time of the acquisition, including measurement period adjustments recorded in the third and fourth quarters of 2025 associated with the Sandy Spring acquisition, based on subsequent additional information and evidence obtained by the Company relating to events or circumstances that were existing at the acquisition date.

​

American National  
Accounts, Notes, Loans and Financing Receivable [Line Items]  
Summary of loans acquired from business acquisitions

The following table presents additional information related to the acquired American National loan portfolio at the acquisition date, including the initial ACL at acquisition on the PCD loans (dollars in thousands):

​

​

​

​

​

PCD Loans

​

​

April 1, 2024

Book value of acquired loans at acquisition

  ​ ​ ​

$

89,418

Initial ACL at acquisition

​

 

(3,896)

Non-credit discount at acquisition

​

 

(10,466)

Purchase Price

​

$

75,056

​

​

​

​

Non-PCD Loans:

​

​

​

Fair Value

​

$

2,073,037

Gross contractual amounts receivable

​

​

2,503,707

Estimate of contractual cash flows not expected to be collected

​

​

10,887

Sandy Spring  
Accounts, Notes, Loans and Financing Receivable [Line Items]  
Summary of loans acquired from business acquisitions

The following table presents additional information related to the acquired Sandy Spring loan portfolio at the acquisition date, including the initial ACL at acquisition on the PCD loans (dollars in thousands):

​

​

​

​

​

PCD Loans

​

​

April 1, 2025

Book value of acquired loans at acquisition (1)

  ​ ​ ​

$

1,716,523

Initial ACL at acquisition (2)

​

 

(28,265)

Non-credit discount at acquisition

​

 

(162,140)

Purchase Price

​

$

1,526,118

​

​

​

​

Non-PCD Loans:

​

​

​

Fair Value

​

$

7,077,565

Gross contractual amounts receivable

​

​

7,676,836

Estimate of contractual cash flows not expected to be collected

​

​

130,113

(1) The Company recorded measurement period adjustments totaling $27.3 million during the third and fourth quarters of 2025 associated with the Sandy Spring acquisition, based on additional information and evidence obtained by the Company relating to events or circumstances existing at the acquisition date, reducing the book value of loans acquired at acquisition.

(2) In accordance with GAAP, the amounts exclude $61.8 million of net charge-offs related to certain PCD loans that met the Company’s charge-off policy at the time of the acquisition.

Commercial Portfolio Segment [Member]  
Accounts, Notes, Loans and Financing Receivable [Line Items]  
Loans Receivables Related Risk Rating

​

The table below details the amortized cost and gross write-offs of the classes of loans within the Commercial segment by risk level and year of origination as of December 31, (dollars in thousands):

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

2025

​

​

​

Term Loans Amortized Cost Basis by Origination Year

​

Revolving

​

​

​

​

​

2025

​

2024

​

2023

​

2022

​

2021

​

Prior

​

Loans

​

Total

Construction and Land Development

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Pass

​

$

557,083

​

$

381,768

​

$

233,793

​

$

84,396

​

$

39,055

​

$

58,001

​

$

242,753

​

$

1,596,849

Watch

​

​

10,712

​

​

136

​

​

51

​

​

671

​

​

989

​

​

3,260

​

​

7,759

​

​

23,578

Special Mention

​

​

542

​

​

2,092

​

​

2,980

​

​

463

​

​

793

​

​

4,845

​

​

26,145

​

​

37,860

Substandard

​

​

319

​

​

547

​

​

74

​

​

135

​

​

2,519

​

​

4,500

​

​

—

​

​

8,094

Total Construction and Land Development

​

$

568,656

​

$

384,543

​

$

236,898

​

$

85,665

​

$

43,356

​

$

70,606

​

$

276,657

​

$

1,666,381

Current period gross write-off

​

$

—

​

$

—

​

$

—

​

$

—

​

$

(40)

​

$

(3)

​

$

—

​

$

(43)

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

CRE – Owner Occupied

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Pass

​

$

442,571

​

$

305,006

​

$

298,355

​

$

497,750

​

$

500,885

​

$

1,823,826

​

$

53,556

​

$

3,921,949

Watch

​

​

4,532

​

​

14,892

​

​

31,258

​

​

17,474

​

​

12,006

​

​

77,890

​

​

2,121

​

​

160,173

Special Mention

​

​

6,962

​

​

7,435

​

​

6,210

​

​

10,907

​

​

6,604

​

​

77,134

​

​

1,275

​

​

116,527

Substandard

​

​

—

​

​

6,644

​

​

16,427

​

​

7,014

​

​

27,267

​

​

49,520

​

​

140

​

​

107,012

Doubtful

​

​

—

​

​

—

​

​

—

​

​

—

​

​

—

​

​

135

​

​

—

​

​

135

Total CRE – Owner Occupied

​

$

454,065

​

$

333,977

​

$

352,250

​

$

533,145

​

$

546,762

​

$

2,028,505

​

$

57,092

​

$

4,305,796

Current period gross write-off

​

$

—

​

$

—

​

$

—

​

$

—

​

$

—

​

$

(147)

​

$

—

​

$

(147)

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

CRE – Non-Owner Occupied

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Pass

​

$

905,007

​

$

486,703

​

$

811,972

​

$

1,060,691

​

$

741,739

​

$

2,628,053

​

$

78,676

​

$

6,712,841

Watch

​

​

—

​

​

556

​

​

39,149

​

​

17,010

​

​

23,926

​

​

59,738

​

​

196

​

​

140,575

Special Mention

​

​

505

​

​

1,434

​

​

2,600

​

​

23,267

​

​

76,411

​

​

68,195

​

​

—

​

​

172,412

Substandard

​

​

—

​

​

—

​

​

6,264

​

​

38,108

​

​

1,138

​

​

107,153

​

​

24

​

​

152,687

Total CRE – Non-Owner Occupied

​

$

905,512

​

$

488,693

​

$

859,985

​

$

1,139,076

​

$

843,214

​

$

2,863,139

​

$

78,896

​

$

7,178,515

Current period gross write-off

​

$

—

​

$

—

​

$

—

​

$

—

​

$

—

​

$

(491)

​

$

—

​

$

(491)

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Commercial & Industrial

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Pass

​

$

1,125,728

​

$

730,095

​

$

446,849

​

$

487,440

​

$

251,752

​

$

351,402

​

$

1,344,042

​

$

4,737,308

Watch

​

​

16,322

​

​

35,316

​

​

13,751

​

​

39,156

​

​

8,963

​

​

21,615

​

​

121,435

​

​

256,558

Special Mention

​

​

6,978

​

​

16,326

​

​

5,861

​

​

8,117

​

​

4,029

​

​

5,914

​

​

60,923

​

​

108,148

Substandard

​

​

2,785

​

​

12,444

​

​

33,386

​

​

21,588

​

​

10,563

​

​

5,663

​

​

41,285

​

​

127,714

Total Commercial & Industrial

​

$

1,151,813

​

$

794,181

​

$

499,847

​

$

556,301

​

$

275,307

​

$

384,594

​

$

1,567,685

​

$

5,229,728

Current period gross write-off

​

$

—

​

$

(1,605)

​

$

(69)

​

$

(2,483)

​

$

(10)

​

$

(197)

​

$

(34,451)

​

$

(38,815)

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Multifamily Real Estate

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Pass

​

$

192,761

​

$

123,570

​

$

289,889

​

$

441,536

​

$

247,973

​

$

592,615

​

$

49,203

​

$

1,937,547

Watch

​

​

—

​

​

—

​

​

14,029

​

​

25,464

​

​

98,973

​

​

3,850

​

​

1,317

​

​

143,633

Special Mention

​

​

—

​

​

671

​

​

21,572

​

​

62,470

​

​

—

​

​

18,533

​

​

—

​

​

103,246

Substandard

​

​

2,372

​

​

729

​

​

—

​

​

71,278

​

​

37,422

​

​

74,668

​

​

47,355

​

​

233,824

Total Multifamily Real Estate

​

$

195,133

​

$

124,970

​

$

325,490

​

$

600,748

​

$

384,368

​

$

689,666

​

$

97,875

​

$

2,418,250

Current period gross write-off

​

$

—

​

$

—

​

$

—

​

$

—

​

$

—

​

$

(47)

​

$

—

​

$

(47)

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Residential 1-4 Family – Commercial

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Pass

​

$

93,538

​

$

70,435

​

$

82,732

​

$

198,071

​

$

172,024

​

$

408,213

​

$

4,255

​

$

1,029,268

Watch

​

​

2,975

​

​

2,533

​

​

1,558

​

​

6,193

​

​

3,887

​

​

11,349

​

​

2,431

​

​

30,926

Special Mention

​

​

2,404

​

​

1,277

​

​

—

​

​

1,209

​

​

860

​

​

17,009

​

​

—

​

​

22,759

Substandard

​

​

—

​

​

248

​

​

—

​

​

206

​

​

4,843

​

​

11,654

​

​

253

​

​

17,204

Total Residential 1-4 Family – Commercial

​

$

98,917

​

$

74,493

​

$

84,290

​

$

205,679

​

$

181,614

​

$

448,225

​

$

6,939

​

$

1,100,157

Current period gross write-off

​

$

—

​

$

—

​

$

—

​

$

—

​

$

—

​

$

(185)

​

$

—

​

$

(185)

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Other Commercial

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Pass

​

$

270,356

​

$

246,933

​

$

172,163

​

$

157,255

​

$

168,474

​

$

179,392

​

$

276,970

​

$

1,471,543

Watch

​

​

—

​

​

—

​

​

113

​

​

20,631

​

​

746

​

​

5,873

​

​

—

​

​

27,363

Special Mention

​

​

—

​

​

—

​

​

75

​

​

—

​

​

184

​

​

6,944

​

​

2,688

​

​

9,891

Substandard

​

​

556

​

​

—

​

​

4,519

​

​

3,040

​

​

1,552

​

​

35

​

​

90

​

​

9,792

Total Other Commercial

​

$

270,912

​

$

246,933

​

$

176,870

​

$

180,926

​

$

170,956

​

$

192,244

​

$

279,748

​

$

1,518,589

Current period gross write-off

​

$

—

​

$

—

​

$

(140)

​

$

(2,617)

​

$

—

​

$

(3,514)

​

$

—

​

$

(6,271)

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Total Commercial

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Pass

​

$

3,587,044

​

$

2,344,510

​

$

2,335,753

​

$

2,927,139

​

$

2,121,902

​

$

6,041,502

​

$

2,049,455

​

$

21,407,305

Watch

​

​

34,541

​

​

53,433

​

​

99,909

​

​

126,599

​

​

149,490

​

​

183,575

​

​

135,259

​

​

782,806

Special Mention

​

​

17,391

​

​

29,235

​

​

39,298

​

​

106,433

​

​

88,881

​

​

198,574

​

​

91,031

​

​

570,843

Substandard

​

​

6,032

​

​

20,612

​

​

60,670

​

​

141,369

​

​

85,304

​

​

253,193

​

​

89,147

​

​

656,327

Doubtful

​

​

—

​

​

—

​

​

—

​

​

—

​

​

—

​

​

135

​

​

—

​

​

135

Total Commercial

​

$

3,645,008

​

$

2,447,790

​

$

2,535,630

​

$

3,301,540

​

$

2,445,577

​

$

6,676,979

​

$

2,364,892

​

$

23,417,416

Total current period gross write-off

​

$

—

​

$

(1,605)

​

$

(209)

​

$

(5,100)

​

$

(50)

​

$

(4,584)

​

$

(34,451)

​

$

(45,999)

​

​

​

The table below details the amortized cost and gross write-offs of the classes of loans within the Commercial segment by risk level and year of origination as of December 31, (dollars in thousands):

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

2024

​

​

​

Term Loans Amortized Cost Basis by Origination Year

​

Revolving

​

​

​

​

​

2024

​

2023

​

2022

​

2021

​

2020

​

Prior

​

Loans

​

Total

Construction and Land Development

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Pass

​

$

350,344

​

$

630,033

​

$

372,483

​

$

120,851

​

$

14,180

​

$

46,671

​

$

120,240

​

$

1,654,802

Watch

​

​

3

​

​

22,790

​

​

18,172

​

​

384

​

​

—

​

​

717

​

​

—

​

​

42,066

Special Mention

​

​

739

​

​

1,771

​

​

1,629

​

​

226

​

​

1,332

​

​

1,139

​

​

—

​

​

6,836

Substandard

​

​

162

​

​

80

​

​

22,237

​

​

745

​

​

1,467

​

​

2,713

​

​

—

​

​

27,404

Total Construction and Land Development

​

$

351,248

​

$

654,674

​

$

414,521

​

$

122,206

​

$

16,979

​

$

51,240

​

$

120,240

​

$

1,731,108

Current period gross write-off

​

$

—

​

$

—

​

$

(1,109)

​

$

—

​

$

—

​

$

—

​

$

—

​

$

(1,109)

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

CRE – Owner Occupied

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Pass

​

$

152,865

​

$

243,842

​

$

293,260

​

$

262,430

​

$

248,187

​

$

1,014,962

​

$

27,316

​

$

2,242,862

Watch

​

​

4,455

​

​

1,391

​

​

1,424

​

​

1,854

​

​

2,507

​

​

35,093

​

​

79

​

​

46,803

Special Mention

​

​

1,153

​

​

6,659

​

​

1,577

​

​

2,102

​

​

2,266

​

​

11,556

​

​

2,389

​

​

27,702

Substandard

​

​

24,722

​

​

1,188

​

​

1,921

​

​

352

​

​

2,433

​

​

21,996

​

​

140

​

​

52,752

Total CRE – Owner Occupied

​

$

183,195

​

$

253,080

​

$

298,182

​

$

266,738

​

$

255,393

​

$

1,083,607

​

$

29,924

​

$

2,370,119

Current period gross write-off

​

$

—

​

$

—

​

$

—

​

$

—

​

$

—

​

$

(354)

​

$

—

​

$

(354)

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

CRE – Non-Owner Occupied

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Pass

​

$

349,991

​

$

514,460

​

$

692,155

​

$

835,195

​

$

381,544

​

$

1,838,343

​

$

40,741

​

$

4,652,429

Watch

​

​

—

​

​

150

​

​

7,465

​

​

11,855

​

​

—

​

​

70,113

​

​

13,013

​

​

102,596

Special Mention

​

​

384

​

​

—

​

​

18,342

​

​

883

​

​

7,387

​

​

47,286

​

​

—

​

​

74,282

Substandard

​

​

—

​

​

12,609

​

​

—

​

​

1,130

​

​

36,796

​

​

55,677

​

​

71

​

​

106,283

Total CRE – Non-Owner Occupied

​

$

350,375

​

$

527,219

​

$

717,962

​

$

849,063

​

$

425,727

​

$

2,011,419

​

$

53,825

​

$

4,935,590

Current period gross write-off

​

$

—

​

$

—

​

$

—

​

$

—

​

$

(3,386)

​

$

—

​

$

—

​

$

(3,386)

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Commercial & Industrial

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Pass

​

$

787,683

​

$

593,676

​

$

534,064

​

$

300,348

​

$

124,214

​

$

227,352

​

$

982,085

​

$

3,549,422

Watch

​

​

2,458

​

​

30,428

​

​

48,661

​

​

6,980

​

​

486

​

​

2,434

​

​

24,153

​

​

115,600

Special Mention

​

​

2,289

​

​

12,328

​

​

15,458

​

​

4,001

​

​

2,183

​

​

19,125

​

​

64,204

​

​

119,588

Substandard

​

​

9,214

​

​

2,340

​

​

3,423

​

​

4,139

​

​

472

​

​

1,327

​

​

29,839

​

​

50,754

Doubtful

​

​

—

​

​

—

​

​

1,598

​

​

—

​

​

—

​

​

—

​

​

27,733

​

​

29,331

Total Commercial & Industrial

​

$

801,644

​

$

638,772

​

$

603,204

​

$

315,468

​

$

127,355

​

$

250,238

​

$

1,128,014

​

$

3,864,695

Current period gross write-off

​

$

—

​

$

(42)

​

$

(1,081)

​

$

(145)

​

$

(147)

​

$

(928)

​

$

(1,187)

​

$

(3,530)

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Multifamily Real Estate

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Pass

​

$

80,345

​

$

34,060

​

$

259,493

​

$

229,950

​

$

205,699

​

$

302,186

​

$

35,706

​

$

1,147,439

Watch

​

​

—

​

​

—

​

​

1,719

​

​

73,780

​

​

129

​

​

—

​

​

—

​

​

75,628

Special Mention

​

​

—

​

​

—

​

​

—

​

​

—

​

​

250

​

​

1,185

​

​

—

​

​

1,435

Substandard

​

​

—

​

​

14,210

​

​

—

​

​

—

​

​

—

​

​

1,497

​

​

—

​

​

15,707

Total Multifamily Real Estate

​

$

80,345

​

$

48,270

​

$

261,212

​

$

303,730

​

$

206,078

​

$

304,868

​

$

35,706

​

$

1,240,209

Current period gross write-off

​

$

—

​

$

—

​

$

—

​

$

—

​

$

—

​

$

—

​

$

—

​

$

—

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Residential 1-4 Family – Commercial

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Pass

​

$

49,068

​

$

66,307

​

$

115,526

​

$

108,751

​

$

79,090

​

$

250,273

​

$

9,617

​

$

678,632

Watch

​

​

274

​

​

504

​

​

1,277

​

​

737

​

​

730

​

​

6,571

​

​

152

​

​

10,245

Special Mention

​

​

—

​

​

—

​

​

23,435

​

​

215

​

​

331

​

​

1,500

​

​

—

​

​

25,481

Substandard

​

​

517

​

​

—

​

​

—

​

​

229

​

​

588

​

​

3,480

​

​

253

​

​

5,067

Total Residential 1-4 Family – Commercial

​

$

49,859

​

$

66,811

​

$

140,238

​

$

109,932

​

$

80,739

​

$

261,824

​

$

10,022

​

$

719,425

Current period gross write-off

​

$

—

​

$

—

​

$

—

​

$

—

​

$

(18)

​

$

—

​

$

—

​

$

(18)

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Other Commercial

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Pass

​

$

233,480

​

$

196,703

​

$

169,440

​

$

157,815

​

$

82,990

​

$

161,984

​

$

106,368

​

$

1,108,780

Watch

​

​

—

​

​

1,926

​

​

6,170

​

​

1,525

​

​

5,293

​

​

4,419

​

​

—

​

​

19,333

Special Mention

​

​

—

​

​

84

​

​

1,059

​

​

3,163

​

​

—

​

​

582

​

​

—

​

​

4,888

Substandard

​

​

—

​

​

1,060

​

​

3,272

​

​

—

​

​

30

​

​

2

​

​

99

​

​

4,463

Total Other Commercial

​

$

233,480

​

$

199,773

​

$

179,941

​

$

162,503

​

$

88,313

​

$

166,987

​

$

106,467

​

$

1,137,464

Current period gross write-off

​

$

—

​

$

—

​

$

—

​

$

—

​

$

—

​

$

(3,492)

​

$

—

​

$

(3,492)

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Total Commercial

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Pass

​

$

2,003,776

​

$

2,279,081

​

$

2,436,421

​

$

2,015,340

​

$

1,135,904

​

$

3,841,771

​

$

1,322,073

​

$

15,034,366

Watch

​

​

7,190

​

​

57,189

​

​

84,888

​

​

97,115

​

​

9,145

​

​

119,347

​

​

37,397

​

​

412,271

Special Mention

​

​

4,565

​

​

20,842

​

​

61,500

​

​

10,590

​

​

13,749

​

​

82,373

​

​

66,593

​

​

260,212

Substandard

​

​

34,615

​

​

31,487

​

​

30,853

​

​

6,595

​

​

41,786

​

​

86,692

​

​

30,402

​

​

262,430

Doubtful

​

​

—

​

​

—

​

​

1,598

​

​

—

​

​

—

​

​

—

​

​

27,733

​

​

29,331

Total Commercial

​

$

2,050,146

​

$

2,388,599

​

$

2,615,260

​

$

2,129,640

​

$

1,200,584

​

$

4,130,183

​

$

1,484,198

​

$

15,998,610

Total current period gross write-off

​

$

—

​

$

(42)

​

$

(2,190)

​

$

(145)

​

$

(3,551)

​

$

(4,774)

​

$

(1,187)

​

$

(11,889)

Consumer Portfolio Segment [Member]  
Accounts, Notes, Loans and Financing Receivable [Line Items]  
Loans Receivables Related Risk Rating

For Consumer loans, the Company evaluates credit quality based on the delinquency status of the loan. The following table details the amortized cost and gross write-offs of the classes of loans within the Consumer segment based on their delinquency status and year of origination as of December 31, (dollars in thousands):

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

2025

​

​

​

Term Loans Amortized Cost Basis by Origination Year

​

Revolving

​

​

​

​

​

2025

​

2024

​

2023

​

2022

​

2021

​

Prior

​

Loans

​

Total

Residential 1-4 Family – Consumer

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Current

​

$

334,528

​

$

195,624

​

$

203,804

​

$

688,989

​

$

596,987

​

$

736,230

​

$

16,628

​

$

2,772,790

30-59 Days Past Due

​

​

393

​

​

77

​

​

2,773

​

​

2,865

​

​

1,600

​

​

10,029

​

​

174

​

​

17,911

60-89 Days Past Due

​

​

525

​

​

700

​

​

124

​

​

2,186

​

​

336

​

​

1,757

​

​

—

​

​

5,628

90+ Days Past Due

​

​

—

​

​

452

​

​

309

​

​

376

​

​

937

​

​

3,503

​

​

56

​

​

5,633

Nonaccrual

​

​

—

​

​

180

​

​

1,146

​

​

5,233

​

​

3,501

​

​

12,690

​

​

547

​

​

23,297

Total Residential 1-4 Family – Consumer

​

$

335,446

​

$

197,033

​

$

208,156

​

$

699,649

​

$

603,361

​

$

764,209

​

$

17,405

​

$

2,825,259

Current period gross write-off

​

$

—

​

$

—

​

$

—

​

$

(122)

​

$

—

​

$

(53)

​

$

—

​

$

(175)

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Residential 1-4 Family – Revolving

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Current

​

$

19,309

​

$

12,011

​

$

23,625

​

$

37,365

​

$

8,604

​

$

4,873

​

$

1,127,245

​

$

1,233,032

30-59 Days Past Due

​

​

—

​

​

21

​

​

110

​

​

104

​

​

—

​

​

43

​

​

3,716

​

​

3,994

60-89 Days Past Due

​

​

—

​

​

11

​

​

47

​

​

123

​

​

—

​

​

—

​

​

1,976

​

​

2,157

90+ Days Past Due

​

​

—

​

​

—

​

​

273

​

​

—

​

​

—

​

​

18

​

​

3,167

​

​

3,458

Nonaccrual

​

​

59

​

​

—

​

​

129

​

​

91

​

​

—

​

​

37

​

​

5,327

​

​

5,643

Total Residential 1-4 Family – Revolving

​

$

19,368

​

$

12,043

​

$

24,184

​

$

37,683

​

$

8,604

​

$

4,971

​

$

1,141,431

​

$

1,248,284

Current period gross write-off

​

$

—

​

$

—

​

$

—

​

$

—

​

$

—

​

$

—

​

$

(375)

​

$

(375)

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Auto

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Current

​

$

1,987

​

$

1,770

​

$

36,214

​

$

88,117

​

$

36,540

​

$

13,987

​

$

—

​

$

178,615

30-59 Days Past Due

​

​

52

​

​

—

​

​

635

​

​

1,624

​

​

737

​

​

284

​

​

—

​

​

3,332

60-89 Days Past Due

​

​

—

​

​

—

​

​

113

​

​

431

​

​

166

​

​

87

​

​

—

​

​

797

90+ Days Past Due

​

​

—

​

​

—

​

​

57

​

​

221

​

​

74

​

​

52

​

​

—

​

​

404

Nonaccrual

​

​

—

​

​

—

​

​

122

​

​

257

​

​

147

​

​

46

​

​

—

​

​

572

Total Auto

​

$

2,039

​

$

1,770

​

$

37,141

​

$

90,650

​

$

37,664

​

$

14,456

​

$

—

​

$

183,720

Current period gross write-off

​

$

(146)

​

$

—

​

$

(284)

​

$

(886)

​

$

(246)

​

$

(181)

​

$

—

​

$

(1,743)

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Consumer

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Current

​

$

14,244

​

$

8,307

​

$

4,691

​

$

5,986

​

$

4,856

​

$

25,883

​

$

56,839

​

$

120,806

30-59 Days Past Due

​

​

14

​

​

28

​

​

11

​

​

30

​

​

2

​

​

309

​

​

50

​

​

444

60-89 Days Past Due

​

​

30

​

​

25

​

​

19

​

​

21

​

​

1

​

​

69

​

​

6

​

​

171

90+ Days Past Due

​

​

4

​

​

16

​

​

1

​

​

16

​

​

—

​

​

8

​

​

10

​

​

55

Nonaccrual

​

​

—

​

​

2

​

​

—

​

​

8

​

​

2

​

​

—

​

​

—

​

​

12

Total Consumer

​

$

14,292

​

$

8,378

​

$

4,722

​

$

6,061

​

$

4,861

​

$

26,269

​

$

56,905

​

$

121,488

Current period gross write-off

​

$

(10)

​

$

(248)

​

$

(262)

​

$

(50)

​

$

(37)

​

$

(786)

​

$

(179)

​

$

(1,572)

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Total Consumer

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Current

​

$

370,068

​

$

217,712

​

$

268,334

​

$

820,457

​

$

646,987

​

$

780,973

​

$

1,200,712

​

$

4,305,243

30-59 Days Past Due

​

​

459

​

​

126

​

​

3,529

​

​

4,623

​

​

2,339

​

​

10,665

​

​

3,940

​

​

25,681

60-89 Days Past Due

​

​

555

​

​

736

​

​

303

​

​

2,761

​

​

503

​

​

1,913

​

​

1,982

​

​

8,753

90+ Days Past Due

​

​

4

​

​

468

​

​

640

​

​

613

​

​

1,011

​

​

3,581

​

​

3,233

​

​

9,550

Nonaccrual

​

​

59

​

​

182

​

​

1,397

​

​

5,589

​

​

3,650

​

​

12,773

​

​

5,874

​

​

29,524

Total Consumer

​

$

371,145

​

$

219,224

​

$

274,203

​

$

834,043

​

$

654,490

​

$

809,905

​

$

1,215,741

​

$

4,378,751

Total current period gross write-off

​

$

(156)

​

$

(248)

​

$

(546)

​

$

(1,058)

​

$

(283)

​

$

(1,020)

​

$

(554)

​

$

(3,865)

​

​

The following table details the amortized cost and gross write-offs of the classes of loans within the Consumer segment based on their delinquency status and year of origination as of December 31, (dollars in thousands):

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

2024

​

​

​

Term Loans Amortized Cost Basis by Origination Year

​

Revolving

​

​

​

​

​

2024

​

2023

​

2022

​

2021

​

2020

​

Prior

​

Loans

​

Total

Residential 1-4 Family – Consumer

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Current

​

$

137,808

​

$

171,237

​

$

287,376

​

$

277,653

​

$

151,177

​

$

241,203

​

$

13

​

$

1,266,467

30-59 Days Past Due

​

​

233

​

​

405

​

​

14

​

​

470

​

​

954

​

​

3,852

​

​

—

​

​

5,928

60-89 Days Past Due

​

​

—

​

​

28

​

​

216

​

​

5,546

​

​

—

​

​

1,600

​

​

—

​

​

7,390

90+ Days Past Due

​

​

—

​

​

150

​

​

94

​

​

—

​

​

—

​

​

1,063

​

​

—

​

​

1,307

Nonaccrual

​

​

—

​

​

505

​

​

2,953

​

​

1,109

​

​

207

​

​

7,951

​

​

—

​

​

12,725

Total Residential 1-4 Family – Consumer

​

$

138,041

​

$

172,325

​

$

290,653

​

$

284,778

​

$

152,338

​

$

255,669

​

$

13

​

$

1,293,817

Current period gross write-off

​

$

—

​

$

(76)

​

$

(3)

​

$

—

​

$

—

​

$

(142)

​

$

—

​

$

(221)

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Residential 1-4 Family – Revolving

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Current

​

$

17,522

​

$

33,934

​

$

45,558

​

$

10,407

​

$

3,578

​

$

1,731

​

$

634,744

​

$

747,474

30-59 Days Past Due

​

​

—

​

​

11

​

​

81

​

​

—

​

​

30

​

​

—

​

​

1,702

​

​

1,824

60-89 Days Past Due

​

​

—

​

​

—

​

​

—

​

​

—

​

​

—

​

​

—

​

​

2,110

​

​

2,110

90+ Days Past Due

​

​

—

​

​

178

​

​

130

​

​

—

​

​

—

​

​

—

​

​

1,402

​

​

1,710

Nonaccrual

​

​

—

​

​

139

​

​

112

​

​

—

​

​

45

​

​

—

​

​

3,530

​

​

3,826

Total Residential 1-4 Family – Revolving

​

$

17,522

​

$

34,262

​

$

45,881

​

$

10,407

​

$

3,653

​

$

1,731

​

$

643,488

​

$

756,944

Current period gross write-off

​

$

—

​

$

—

​

$

—

​

$

(28)

​

$

—

​

$

—

​

$

(189)

​

$

(217)

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Auto

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Current

​

$

2,251

​

$

55,170

​

$

145,517

​

$

68,282

​

$

28,923

​

$

11,211

​

$

—

​

$

311,354

30-59 Days Past Due

​

​

—

​

​

507

​

​

1,571

​

​

1,053

​

​

218

​

​

266

​

​

—

​

​

3,615

60-89 Days Past Due

​

​

—

​

​

97

​

​

233

​

​

87

​

​

—

​

​

39

​

​

—

​

​

456

90+ Days Past Due

​

​

—

​

​

10

​

​

149

​

​

74

​

​

31

​

​

20

​

​

—

​

​

284

Nonaccrual

​

​

—

​

​

94

​

​

305

​

​

113

​

​

118

​

​

29

​

​

—

​

​

659

Total Auto

​

$

2,251

​

$

55,878

​

$

147,775

​

$

69,609

​

$

29,290

​

$

11,565

​

$

—

​

$

316,368

Current period gross write-off

​

$

—

​

$

(243)

​

$

(835)

​

$

(335)

​

$

(82)

​

$

(75)

​

$

—

​

$

(1,570)

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Consumer

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Current

​

$

13,664

​

$

7,932

​

$

12,490

​

$

6,998

​

$

5,903

​

$

27,967

​

$

28,574

​

$

103,528

30-59 Days Past Due

​

​

26

​

​

73

​

​

87

​

​

9

​

​

10

​

​

542

​

​

57

​

​

804

60-89 Days Past Due

​

​

15

​

​

54

​

​

56

​

​

10

​

​

14

​

​

333

​

​

4

​

​

486

90+ Days Past Due

​

​

—

​

​

4

​

​

31

​

​

3

​

​

4

​

​

—

​

​

2

​

​

44

Nonaccrual

​

​

—

​

​

—

​

​

13

​

​

7

​

​

—

​

​

—

​

​

—

​

​

20

Total Consumer

​

$

13,705

​

$

8,063

​

$

12,677

​

$

7,027

​

$

5,931

​

$

28,842

​

$

28,637

​

$

104,882

Current period gross write-off

​

$

(6)

​

$

(206)

​

$

(116)

​

$

(31)

​

$

(782)

​

$

(756)

​

$

(162)

​

$

(2,059)

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Total Consumer

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Current

​

$

171,245

​

$

268,273

​

$

490,941

​

$

363,340

​

$

189,581

​

$

282,112

​

$

663,331

​

$

2,428,823

30-59 Days Past Due

​

​

259

​

​

996

​

​

1,753

​

​

1,532

​

​

1,212

​

​

4,660

​

​

1,759

​

​

12,171

60-89 Days Past Due

​

​

15

​

​

179

​

​

505

​

​

5,643

​

​

14

​

​

1,972

​

​

2,114

​

​

10,442

90+ Days Past Due

​

​

—

​

​

342

​

​

404

​

​

77

​

​

35

​

​

1,083

​

​

1,404

​

​

3,345

Nonaccrual

​

​

—

​

​

738

​

​

3,383

​

​

1,229

​

​

370

​

​

7,980

​

​

3,530

​

​

17,230

Total Consumer

​

$

171,519

​

$

270,528

​

$

496,986

​

$

371,821

​

$

191,212

​

$

297,807

​

$

672,138

​

$

2,472,011

Total current period gross write-off

​

$

(6)

​

$

(525)

​

$

(954)

​

$

(394)

​

$

(864)

​

$

(973)

​

$

(351)

​

$

(4,067)