Schedule of Roll Forward of The Allowance for Loan Losses |
The following tables provide a roll-forward of the allowance for credit losses by loan category and a breakdown of the ending balance of the allowance based on the Company’s credit loss methodology for the periods presented: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Commercial | | Real Estate - Construction | | Real Estate - 1-4 Family Mortgage | | Real Estate - Commercial Mortgage | | Lease Financing | | Installment Loans to Individuals | | Total | Three Months Ended June 30, 2025 | | | | | | | | | | | | | | Allowance for credit losses: | | | | | | | | | | | | | | Beginning balance | $ | 38,441 | | | $ | 16,561 | | | $ | 50,711 | | | $ | 88,080 | | | $ | 3,644 | | | $ | 6,494 | | | $ | 203,931 | | Initial impact of purchased credit deteriorated (“PCD”) loans acquired | 7,140 | | | 1,997 | | | 264 | | | 14,090 | | | — | | | 2 | | | 23,493 | | Charge-offs | (5,823) | | | (105) | | | (319) | | | (3,944) | | | (2,394) | | | (394) | | | (12,979) | | Recoveries | 627 | | | — | | | 37 | | | 116 | | | 4 | | | 141 | | | 925 | | Net charge-offs | (5,196) | | | (105) | | | (282) | | | (3,828) | | | (2,390) | | | (253) | | | (12,054) | | Provision for (recovery of) credit losses on loans | 19,291 | | | 3,331 | | | 15,010 | | | 37,230 | | | 681 | | | (143) | | | 75,400 | | Ending balance | $ | 59,676 | | | $ | 21,784 | | | $ | 65,703 | | | $ | 135,572 | | | $ | 1,935 | | | $ | 6,100 | | | $ | 290,770 | | Six Months Ended June 30, 2025 | | | | | | | | | | | | | | Allowance for credit losses: | | | | | | | | | | | | | | Beginning balance | $ | 38,527 | | | $ | 15,126 | | | $ | 47,761 | | | $ | 90,204 | | | $ | 3,368 | | | $ | 6,770 | | | $ | 201,756 | | Initial impact of PCD loans acquired during the period | 7,140 | | | 1,997 | | | 264 | | | 14,090 | | | — | | | 2 | | | 23,493 | | Charge-offs | (5,917) | | | (105) | | | (628) | | | (4,405) | | | (2,394) | | | (659) | | | (14,108) | | Recoveries | 1,585 | | | — | | | 70 | | | 122 | | | 13 | | | 389 | | | 2,179 | | Net charge-offs | (4,332) | | | (105) | | | (558) | | | (4,283) | | | (2,381) | | | (270) | | | (11,929) | | Provision for (recovery of) credit losses on loans | 18,341 | | | 4,766 | | | 18,236 | | | 35,561 | | | 948 | | | (402) | | | 77,450 | | Ending balance | $ | 59,676 | | | $ | 21,784 | | | $ | 65,703 | | | $ | 135,572 | | | $ | 1,935 | | | $ | 6,100 | | | $ | 290,770 | | Period-End Amount Allocated to: | | | | | | | | | | | | | | Individually evaluated | $ | 9,604 | | | $ | 1,993 | | | $ | — | | | $ | 16,068 | | | $ | — | | | $ | 270 | | | $ | 27,935 | | Collectively evaluated | 50,072 | | | 19,791 | | | 65,703 | | | 119,504 | | | 1,935 | | | 5,830 | | | 262,835 | | Ending balance | $ | 59,676 | | | $ | 21,784 | | | $ | 65,703 | | | $ | 135,572 | | | $ | 1,935 | | | $ | 6,100 | | | $ | 290,770 | | Loans: | | | | | | | | | | | | | | Individually evaluated | $ | 20,316 | | | $ | 16,045 | | | $ | 4,776 | | | $ | 65,012 | | | $ | 899 | | | $ | 270 | | | $ | 107,318 | | Collectively evaluated | 2,646,607 | | | 1,323,922 | | | 4,869,903 | | | 9,405,122 | | | 88,669 | | | 121,906 | | | 18,456,129 | | Ending balance | $ | 2,666,923 | | | $ | 1,339,967 | | | $ | 4,874,679 | | | $ | 9,470,134 | | | $ | 89,568 | | | $ | 122,176 | | | $ | 18,563,447 | | | | | | | | | | | | | | | | Nonaccruing loans with no allowance for credit losses | $ | — | | | $ | 2,332 | | | $ | 4,275 | | | $ | 14,362 | | | $ | 899 | | | $ | — | | | $ | 21,868 | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Commercial | | Real Estate - Construction | | Real Estate - 1-4 Family Mortgage | | Real Estate - Commercial Mortgage | | Lease Financing | | Installment Loans to Individuals | | Total | | | | | | | | | | | | | | | Three Months Ended June 30, 2024 | | | | | | | | | | | | | | Allowance for credit losses: | | | | | | | | | | | | | | Beginning balance | $ | 45,921 | | | $ | 17,317 | | | $ | 47,566 | | | $ | 78,725 | | | $ | 2,554 | | | $ | 8,969 | | | $ | 201,052 | | | | | | | | | | | | | | | | Charge-offs | (186) | | | — | | | (208) | | | (5,727) | | | — | | | (251) | | | (6,372) | | Recoveries | 525 | | | — | | | 25 | | | 99 | | | 10 | | | 232 | | | 891 | | Net recoveries (charge-offs) | 339 | | | — | | | (183) | | | (5,628) | | | 10 | | | (19) | | | (5,481) | | (Recovery of) provision for credit losses on loans | (1,309) | | | 1,579 | | | 38 | | | 4,028 | | | (49) | | | 13 | | | 4,300 | | Ending balance | $ | 44,951 | | | $ | 18,896 | | | $ | 47,421 | | | $ | 77,125 | | | $ | 2,515 | | | $ | 8,963 | | | $ | 199,871 | | Six Months Ended June 30, 2024 | | | | | | | | | | | | | | Allowance for credit losses: | | | | | | | | | | | | | | Beginning balance | $ | 43,980 | | | $ | 18,612 | | | $ | 47,283 | | | $ | 77,020 | | | $ | 2,515 | | | $ | 9,168 | | | $ | 198,578 | | Initial impact of purchased credit deteriorated loans acquired during the period | — | | | — | | | — | | | — | | | — | | | — | | | — | | Charge-offs | (535) | | | — | | | (290) | | | (5,727) | | | — | | | (730) | | | (7,282) | | Recoveries | 871 | | | — | | | 73 | | | 105 | | | 18 | | | 570 | | | 1,637 | | Net recoveries (charge-offs) | 336 | | | — | | | (217) | | | (5,622) | | | 18 | | | (160) | | | (5,645) | | Provision for (recovery of) credit losses on loans | 635 | | | 284 | | | 355 | | | 5,727 | | | (18) | | | (45) | | | 6,938 | | Ending balance | $ | 44,951 | | | $ | 18,896 | | | $ | 47,421 | | | $ | 77,125 | | | $ | 2,515 | | | $ | 8,963 | | | $ | 199,871 | | Period-End Amount Allocated to: | | | | | | | | | | | | | | Individually evaluated | $ | 8,514 | | | $ | — | | | $ | — | | | $ | 1,220 | | | $ | — | | | $ | 270 | | | $ | 10,004 | | Collectively evaluated | 36,437 | | | 18,896 | | | 47,421 | | | 75,905 | | | 2,515 | | | 8,693 | | | 189,867 | | Ending balance | $ | 44,951 | | | $ | 18,896 | | | $ | 47,421 | | | $ | 77,125 | | | $ | 2,515 | | | $ | 8,963 | | | $ | 199,871 | | Loans: | | | | | | | | | | | | | | Individually evaluated | $ | 14,211 | | | $ | — | | | $ | 6,942 | | | $ | 32,579 | | | $ | — | | | $ | 270 | | | $ | 54,002 | | Collectively evaluated | 1,833,551 | | | 1,355,425 | | | 3,428,876 | | | 5,733,899 | | | 102,996 | | | 96,006 | | | 12,550,753 | | Ending balance | $ | 1,847,762 | | | $ | 1,355,425 | | | $ | 3,435,818 | | | $ | 5,766,478 | | | $ | 102,996 | | | $ | 96,276 | | | $ | 12,604,755 | | | | | | | | | | | | | | | | Nonaccruing loans with no allowance for credit losses | $ | 230 | | | $ | — | | | $ | 6,318 | | | $ | 20,640 | | | $ | — | | | $ | — | | | $ | 27,188 | | | | | | | | | | | | | | | |
|