Allowance for Credit Losses (ACL) - Disaggregated analysis of the changes in allowance for credit losses (Details) - USD ($) $ in Thousands |
|
3 Months Ended |
6 Months Ended |
12 Months Ended |
Jan. 01, 2025 |
Jun. 30, 2025 |
Mar. 31, 2025 |
Jun. 30, 2024 |
Jun. 30, 2025 |
Jun. 30, 2024 |
Dec. 31, 2024 |
Allowance for credit losses |
|
|
|
|
|
|
|
Balance at beginning of period |
$ 465,280
|
$ 623,690
|
$ 465,280
|
$ 469,654
|
$ 465,280
|
$ 456,573
|
$ 456,573
|
Allowance Adjustment - FMV for Independent merger |
|
16,798
|
|
|
135,441
|
|
|
Independent Day 1 Loan Charge-offs PCD |
|
(17,259)
|
|
|
(56,688)
|
|
|
Charge-offs |
|
(11,965)
|
|
|
(19,387)
|
|
|
Charge-offs |
|
|
|
(8,590)
|
(76,075)
|
(16,530)
|
(35,070)
|
Recoveries |
|
4,718
|
|
4,365
|
7,700
|
9,626
|
|
Net (charge-offs) recoveries |
|
(24,506)
|
|
(4,225)
|
(68,375)
|
(6,904)
|
|
Provision (recovery) |
|
5,064
|
|
6,869
|
8,729
|
22,629
|
|
Balance at end of period |
|
621,046
|
623,690
|
472,298
|
621,046
|
472,298
|
465,280
|
Independent |
|
|
|
|
|
|
|
Allowance for credit losses |
|
|
|
|
|
|
|
Allowance Adjustment - FMV for Independent merger |
135,441
|
|
|
|
|
|
|
Initial Allowance for Non PCD loans acquired during period |
|
|
|
|
|
|
|
Allowance for credit losses |
|
|
|
|
|
|
|
Balance at end of period |
|
79,971
|
|
|
79,971
|
|
|
Consumer loans |
|
|
|
|
|
|
|
Allowance for credit losses |
|
|
|
|
|
|
|
Charge-offs |
|
|
|
|
(7,508)
|
|
(10,298)
|
Unfunded Commitment |
|
|
|
|
|
|
|
Allowance for credit losses |
|
|
|
|
|
|
|
Provision (recovery) of credit losses |
|
2,400
|
|
(3,000)
|
19,400
|
(6,100)
|
|
Unfunded Commitment | Independent |
|
|
|
|
|
|
|
Allowance for credit losses |
|
|
|
|
|
|
|
Provision (recovery) of credit losses |
|
|
12,100
|
|
|
|
|
Residential Mortgage Sr. |
|
|
|
|
|
|
|
Allowance for credit losses |
|
|
|
|
|
|
|
Balance at beginning of period |
42,687
|
54,326
|
42,687
|
87,484
|
42,687
|
78,052
|
78,052
|
Allowance Adjustment - FMV for Independent merger |
|
|
|
|
1,852
|
|
|
Independent Day 1 Loan Charge-offs PCD |
|
|
|
|
(61)
|
|
|
Charge-offs |
|
(385)
|
|
|
(892)
|
|
|
Charge-offs |
|
|
|
(36)
|
|
(379)
|
|
Recoveries |
|
194
|
|
92
|
394
|
215
|
|
Net (charge-offs) recoveries |
|
(191)
|
|
56
|
(559)
|
(164)
|
|
Provision (recovery) |
|
69
|
|
(27,988)
|
1,314
|
(18,336)
|
|
Balance at end of period |
|
54,204
|
54,326
|
59,552
|
54,204
|
59,552
|
42,687
|
Residential Mortgage Sr. | Initial Allowance for Non PCD loans acquired during period |
|
|
|
|
|
|
|
Allowance for credit losses |
|
|
|
|
|
|
|
Balance at end of period |
|
8,910
|
|
|
8,910
|
|
|
Residential Mortgage Jr. |
|
|
|
|
|
|
|
Allowance for credit losses |
|
|
|
|
|
|
|
Balance at beginning of period |
432
|
793
|
432
|
1,230
|
432
|
745
|
745
|
Charge-offs |
|
(1)
|
|
|
(14)
|
|
|
Recoveries |
|
65
|
|
50
|
89
|
89
|
|
Net (charge-offs) recoveries |
|
64
|
|
50
|
75
|
89
|
|
Provision (recovery) |
|
11
|
|
(852)
|
276
|
(406)
|
|
Balance at end of period |
|
868
|
793
|
428
|
868
|
428
|
432
|
Residential Mortgage Jr. | Initial Allowance for Non PCD loans acquired during period |
|
|
|
|
|
|
|
Allowance for credit losses |
|
|
|
|
|
|
|
Balance at end of period |
|
85
|
|
|
85
|
|
|
HELOC |
|
|
|
|
|
|
|
Allowance for credit losses |
|
|
|
|
|
|
|
Balance at beginning of period |
14,845
|
14,868
|
14,845
|
11,724
|
14,845
|
10,942
|
10,942
|
Charge-offs |
|
|
|
|
(229)
|
|
|
Charge-offs |
|
|
|
|
|
(110)
|
|
Recoveries |
|
125
|
|
277
|
505
|
569
|
|
Net (charge-offs) recoveries |
|
125
|
|
277
|
276
|
459
|
|
Provision (recovery) |
|
(1,109)
|
|
6,928
|
(1,328)
|
7,528
|
|
Balance at end of period |
|
13,884
|
14,868
|
18,929
|
13,884
|
18,929
|
14,845
|
HELOC | Initial Allowance for Non PCD loans acquired during period |
|
|
|
|
|
|
|
Allowance for credit losses |
|
|
|
|
|
|
|
Balance at end of period |
|
91
|
|
|
91
|
|
|
Residential Construction |
|
|
|
|
|
|
|
Allowance for credit losses |
|
|
|
|
|
|
|
Balance at beginning of period |
9,298
|
12,555
|
9,298
|
4,552
|
9,298
|
5,024
|
5,024
|
Charge-offs |
|
|
|
|
|
(304)
|
|
Recoveries |
|
|
|
15
|
|
22
|
|
Net (charge-offs) recoveries |
|
|
|
15
|
|
(282)
|
|
Provision (recovery) |
|
(5,405)
|
|
5,458
|
(6,848)
|
5,283
|
|
Balance at end of period |
|
7,150
|
12,555
|
10,025
|
7,150
|
10,025
|
9,298
|
Residential Construction | Initial Allowance for Non PCD loans acquired during period |
|
|
|
|
|
|
|
Allowance for credit losses |
|
|
|
|
|
|
|
Balance at end of period |
|
4,700
|
|
|
4,700
|
|
|
Commercial Construction and Development |
|
|
|
|
|
|
|
Allowance for credit losses |
|
|
|
|
|
|
|
Balance at beginning of period |
65,553
|
78,541
|
65,553
|
60,860
|
65,553
|
65,772
|
65,772
|
Allowance Adjustment - FMV for Independent merger |
|
|
|
|
6,448
|
|
|
Charge-offs |
|
(16)
|
|
|
(16)
|
|
|
Charge-offs |
|
|
|
(687)
|
|
(2,162)
|
|
Recoveries |
|
315
|
|
144
|
413
|
1,151
|
|
Net (charge-offs) recoveries |
|
299
|
|
(543)
|
397
|
(1,011)
|
|
Provision (recovery) |
|
(2,543)
|
|
16,902
|
(7,852)
|
12,458
|
|
Balance at end of period |
|
76,297
|
78,541
|
77,219
|
76,297
|
77,219
|
65,553
|
Commercial Construction and Development | Initial Allowance for Non PCD loans acquired during period |
|
|
|
|
|
|
|
Allowance for credit losses |
|
|
|
|
|
|
|
Balance at end of period |
|
11,751
|
|
|
11,751
|
|
|
Consumer |
|
|
|
|
|
|
|
Allowance for credit losses |
|
|
|
|
|
|
|
Balance at beginning of period |
17,484
|
16,304
|
17,484
|
23,353
|
17,484
|
23,331
|
23,331
|
Allowance Adjustment - FMV for Independent merger |
|
|
|
|
114
|
|
|
Independent Day 1 Loan Charge-offs PCD |
|
|
|
|
(2,323)
|
|
|
Charge-offs |
|
(2,184)
|
|
|
(3,989)
|
|
|
Charge-offs |
|
|
|
(2,198)
|
|
(4,695)
|
|
Recoveries |
|
529
|
|
825
|
1,359
|
1,950
|
|
Net (charge-offs) recoveries |
|
(1,655)
|
|
(1,373)
|
(4,953)
|
(2,745)
|
|
Provision (recovery) |
|
4,036
|
|
(9,752)
|
5,786
|
(8,358)
|
|
Balance at end of period |
|
18,685
|
16,304
|
12,228
|
18,685
|
12,228
|
17,484
|
Consumer | Initial Allowance for Non PCD loans acquired during period |
|
|
|
|
|
|
|
Allowance for credit losses |
|
|
|
|
|
|
|
Balance at end of period |
|
254
|
|
|
254
|
|
|
Multifamily |
|
|
|
|
|
|
|
Allowance for credit losses |
|
|
|
|
|
|
|
Balance at beginning of period |
22,279
|
33,960
|
22,279
|
17,012
|
22,279
|
13,766
|
13,766
|
Allowance Adjustment - FMV for Independent merger |
|
16,798
|
|
|
20,359
|
|
|
Independent Day 1 Loan Charge-offs PCD |
|
(18,065)
|
|
|
(18,065)
|
|
|
Recoveries |
|
|
|
41
|
|
66
|
|
Net (charge-offs) recoveries |
|
(18,065)
|
|
41
|
(18,065)
|
66
|
|
Provision (recovery) |
|
18,395
|
|
2,708
|
22,710
|
5,929
|
|
Balance at end of period |
|
51,088
|
33,960
|
19,761
|
51,088
|
19,761
|
22,279
|
Multifamily | Initial Allowance for Non PCD loans acquired during period |
|
|
|
|
|
|
|
Allowance for credit losses |
|
|
|
|
|
|
|
Balance at end of period |
|
3,805
|
|
|
3,805
|
|
|
Municipal |
|
|
|
|
|
|
|
Allowance for credit losses |
|
|
|
|
|
|
|
Balance at beginning of period |
1,197
|
1,107
|
1,197
|
876
|
1,197
|
900
|
900
|
Provision (recovery) |
|
1,172
|
|
903
|
(865)
|
879
|
|
Balance at end of period |
|
2,279
|
1,107
|
1,779
|
2,279
|
1,779
|
1,197
|
Municipal | Initial Allowance for Non PCD loans acquired during period |
|
|
|
|
|
|
|
Allowance for credit losses |
|
|
|
|
|
|
|
Balance at end of period |
|
1,947
|
|
|
1,947
|
|
|
CRE Owner Occupied |
|
|
|
|
|
|
|
Allowance for credit losses |
|
|
|
|
|
|
|
Balance at beginning of period |
78,753
|
101,656
|
78,753
|
72,597
|
78,753
|
71,580
|
71,580
|
Allowance Adjustment - FMV for Independent merger |
|
|
|
|
8,075
|
|
|
Independent Day 1 Loan Charge-offs PCD |
|
286
|
|
|
(1,016)
|
|
|
Charge-offs |
|
(772)
|
|
|
(976)
|
|
|
Charge-offs |
|
|
|
(393)
|
|
(393)
|
|
Recoveries |
|
67
|
|
408
|
117
|
511
|
|
Net (charge-offs) recoveries |
|
(419)
|
|
15
|
(1,875)
|
118
|
|
Provision (recovery) |
|
(13,014)
|
|
18,811
|
84
|
19,725
|
|
Balance at end of period |
|
88,223
|
101,656
|
91,423
|
88,223
|
91,423
|
78,753
|
CRE Owner Occupied | Initial Allowance for Non PCD loans acquired during period |
|
|
|
|
|
|
|
Allowance for credit losses |
|
|
|
|
|
|
|
Balance at end of period |
|
3,186
|
|
|
3,186
|
|
|
Non Owner Occupied CRE |
|
|
|
|
|
|
|
Allowance for credit losses |
|
|
|
|
|
|
|
Balance at beginning of period |
111,538
|
172,334
|
111,538
|
134,698
|
111,538
|
137,055
|
137,055
|
Allowance Adjustment - FMV for Independent merger |
|
|
|
|
93,820
|
|
|
Independent Day 1 Loan Charge-offs PCD |
|
520
|
|
|
(13,036)
|
|
|
Charge-offs |
|
|
|
(176)
|
|
(247)
|
|
Recoveries |
|
247
|
|
89
|
343
|
99
|
|
Net (charge-offs) recoveries |
|
767
|
|
(87)
|
(12,693)
|
(148)
|
|
Provision (recovery) |
|
(7,908)
|
|
(35,596)
|
(59,029)
|
(37,892)
|
|
Balance at end of period |
|
165,193
|
172,334
|
99,015
|
165,193
|
99,015
|
111,538
|
Non Owner Occupied CRE | Initial Allowance for Non PCD loans acquired during period |
|
|
|
|
|
|
|
Allowance for credit losses |
|
|
|
|
|
|
|
Balance at end of period |
|
31,557
|
|
|
31,557
|
|
|
C & I |
|
|
|
|
|
|
|
Allowance for credit losses |
|
|
|
|
|
|
|
Balance at beginning of period |
$ 101,214
|
137,246
|
101,214
|
55,268
|
101,214
|
49,406
|
49,406
|
Allowance Adjustment - FMV for Independent merger |
|
|
|
|
4,773
|
|
|
Independent Day 1 Loan Charge-offs PCD |
|
|
|
|
(22,187)
|
|
|
Charge-offs |
|
(8,607)
|
|
|
(13,271)
|
|
|
Charge-offs |
|
|
|
(5,100)
|
|
(8,240)
|
|
Recoveries |
|
3,176
|
|
2,424
|
4,480
|
4,954
|
|
Net (charge-offs) recoveries |
|
(5,431)
|
|
(2,676)
|
(30,978)
|
(3,286)
|
|
Provision (recovery) |
|
11,360
|
|
29,347
|
54,481
|
35,819
|
|
Balance at end of period |
|
143,175
|
$ 137,246
|
$ 81,939
|
143,175
|
$ 81,939
|
$ 101,214
|
C & I | Initial Allowance for Non PCD loans acquired during period |
|
|
|
|
|
|
|
Allowance for credit losses |
|
|
|
|
|
|
|
Balance at end of period |
|
$ 13,685
|
|
|
$ 13,685
|
|
|