v3.25.2
Allowance for Credit Losses (Tables)
6 Months Ended
Jun. 30, 2025
Allowance for Credit Losses  
Schedule of commercial real estate loan portfolio disaggregated by the type of real estate securing the credit

June 30, 2025

December 31, 2024

(Dollars in Thousands)

(Dollars in Thousands)

Amount

Percent of Total

Amount

Percent of Total

Commercial real estate:

Commercial real estate construction development

    

$

1,232,306

20.4

%

$

1,313,984

23.0

%

Hotel

 

1,087,224

 

17.9

 

1,080,706

 

18.9

Retail multi-tenant

 

737,880

 

12.2

 

738,874

 

12.9

Lot development: residential and commercial lots

 

583,601

 

9.6

 

513,760

 

9.0

Warehouse

 

439,255

 

7.2

 

435,783

 

7.6

Office/Professional buildings

 

457,096

 

7.5

 

416,014

 

7.3

1 - 4 family construction

374,356

6.2

338,832

5.9

Multi-family

376,628

6.2

310,115

5.4

Owner occupied real estate

354,928

5.9

270,584

4.7

Commercial leased properties

291,943

4.8

194,023

3.4

Farmland

128,146

2.1

109,697

1.9

Total commercial real estate

$

6,063,363

100.0

%

$

5,722,372

100.0

%

Loans individually or collectively evaluated for their impairment and related allowance, by loan class

Three Months Ended June 30, 2025

Domestic

Foreign

 

    

    

Commercial

    

    

    

    

    

    

Real Estate:

Other

Commercial

Construction &

Real Estate:

Commercial

Land

Farmland &

Real Estate:

Residential:

Residential:

Commercial

Development

Commercial

Multifamily

First Lien

Junior Lien

Consumer

Foreign

Total

(Dollars in Thousands)

Balance at March 31, 2025

$

28,946

$

61,865

$

45,667

$

4,857

$

5,669

$

10,077

$

262

$

1,364

$

158,707

Losses charged to allowance

 

(1,749)

(8,121)

(3)

(82)

(23)

 

(9,978)

Recoveries credited to allowance

 

1,626

106

13

109

2

 

1,856

Net (losses) recoveries charged to allowance

 

(123)

 

(8,121)

 

106

 

 

10

 

27

 

(21)

 

 

(8,122)

Credit loss expense

 

(409)

321

887

3,143

563

(106)

32

(33)

 

4,398

Balance at June 30, 2025

$

28,414

$

54,065

$

46,660

$

8,000

$

6,242

$

9,998

$

273

$

1,331

$

154,983

   

Three Months Ended June 30, 2024

Domestic

Foreign

    

    

Commercial

    

      

    

    

    

    

    

Real Estate:

Other

Commercial

Construction &

Real Estate:

Commercial

Land

Farmland &

Real Estate:

Residential:

Residential:

Commercial

Development

Commercial

Multifamily

First Lien

Junior Lien

Consumer

Foreign

Total

(Dollars in Thousands)  

Balance at March 31, 2024

$

26,676

$

55,097

$

39,402

$

3,768

$

5,757

$

10,648

$

313

$

1,137

$

142,798

Losses charged to allowance

 

(1,979)

(2,228)

(1)

(52)

 

(4,260)

Recoveries credited to allowance

 

1,234

6

34

26

 

1,300

Net (losses) recoveries charged to allowance

 

(745)

 

(2,228)

 

6

 

 

33

 

26

 

(52)

 

 

(2,960)

Credit loss expense

 

1,324

1,971

5,480

(240)

16

(35)

53

202

 

8,771

Balance at June 30, 2024

$

27,255

$

54,840

$

44,888

$

3,528

$

5,806

$

10,639

$

314

$

1,339

$

148,609

Six Months Ended June 30, 2025

Domestic

Foreign

    

    

Commercial

    

    

    

    

    

    

    

Real Estate:

Other

Commercial

Construction &

Real Estate:

Commercial

Land

Farmland &

Real Estate:

Residential:

Residential:

Commercial

Development

Commercial

Multifamily

First Lien

Junior Lien

Consumer

Foreign

Total

(Dollars in Thousands)  

Balance at December 31, 2024

$

29,853

$

60,639

$

43,990

$

4,869

$

5,528

$

10,031

$

281

$

1,346

$

156,537

Losses charged to allowance

 

(3,537)

(8,121)

(49)

(202)

(68)

 

(11,977)

Recoveries credited to allowance

 

2,447

112

15

116

6

 

2,696

Net (losses) recoveries charged to allowance

 

(1,090)

 

(8,121)

 

112

 

 

(34)

 

(86)

 

(62)

 

 

(9,281)

Credit loss expense

 

(349)

1,547

2,558

3,131

748

53

54

(15)

 

7,727

Balance at June 30, 2025

$

28,414

$

54,065

$

46,660

$

8,000

$

6,242

$

9,998

$

273

$

1,331

$

154,983

Six Months Ended June 30, 2024

Domestic

Foreign

 

    

    

Commercial

    

    

    

    

    

    

    

Real Estate:

Other

Commercial

Construction &

Real Estate:

Commercial

Land

Farmland &

Real Estate:

Residential:

Residential:

Commercial

Development

Commercial

Multifamily

First Lien

Junior Lien

Consumer

Foreign

Total

(Dollars in Thousands)  

Balance at December 31, 2023

$

35,550

$

55,291

$

42,703

$

5,088

$

5,812

$

11,024

$

318

$

1,283

$

157,069

Losses charged to allowance

 

(29,720)

(2,228)

(46)

(90)

 

(32,084)

Recoveries credited to allowance

 

1,789

10

36

35

5

 

1,875

Net (losses) recoveries charged to allowance

 

(27,931)

 

(2,228)

 

10

 

 

(10)

 

35

 

(85)

 

 

(30,209)

Credit loss expense

 

19,636

1,777

2,175

(1,560)

4

(420)

81

56

 

21,749

Balance at June 30, 2024

$

27,255

$

54,840

$

44,888

$

3,528

$

5,806

$

10,639

$

314

$

1,339

$

148,609

June 30, 2025

Loans Individually

Loans Collectively

Evaluated For

Evaluated For

Impairment

Impairment

Recorded

Recorded

Investment

Allowance

Investment

Allowance

(Dollars in Thousands)

Domestic

Commercial

    

$

52,268

    

$

400

    

$

1,754,590

    

$

28,014

Commercial real estate: other construction & land development

 

 

 

2,563,794

 

54,065

Commercial real estate: farmland & commercial

 

63,347

 

8,228

 

3,041,955

 

38,432

Commercial real estate: multifamily

 

43,038

 

4,260

 

333,162

 

3,740

Residential: first lien

 

38

 

 

588,227

 

6,242

Residential: junior lien

 

141

 

 

461,874

 

9,998

Consumer

 

 

 

52,211

 

273

Foreign

 

 

 

183,975

 

1,331

Total

$

158,832

$

12,888

$

8,979,788

$

142,095

December 31, 2024

Loans Individually

Loans Collectively

Evaluated For

Evaluated For

Impairment

Impairment

Recorded

Recorded

Investment

Allowance

Investment

Allowance

(Dollars in Thousands)

Domestic

Commercial

    

$

52,110

    

$

400

    

$

1,799,693

    

$

29,453

Commercial real estate: other construction & land development

 

8,195

 

8,122

 

2,476,259

 

52,517

Commercial real estate: farmland & commercial

 

65,733

 

8,228

 

2,862,070

 

35,762

Commercial real estate: multifamily

 

42,964

 

1,882

 

267,151

 

2,987

Residential: first lien

 

45

 

 

530,039

 

5,528

Residential: junior lien

 

141

 

 

469,088

 

10,031

Consumer

 

 

 

49,777

 

281

Foreign

 

 

 

186,561

 

1,346

Total

$

169,188

$

18,632

$

8,640,638

$

137,905

Loans accounted on non-accrual basis, by loan class

June 30, 2025

December 31, 2024

(Dollars in Thousands)

Total Non-Accrual Loans

Non-Accrual Loans with No Credit Allowance

Total Non-Accrual Loans

Non-Accrual Loans with No Credit Allowance

Domestic

Commercial

    

$

52,268

$

51,583

$

52,110

$

51,276

Commercial real estate: other construction & land development

 

 

 

8,195

 

73

Commercial real estate: farmland & commercial

 

63,347

 

23,978

 

65,733

 

24,757

Commercial real estate: multifamily

 

43,038

 

5,067

 

42,964

 

73

Residential: first lien

 

93

 

93

 

134

 

134

Total non-accrual loans

$

158,746

$

80,721

$

169,136

$

76,313

Information regarding the aging of past due loans, by loan class

June 30, 2025

90 Days or

Total

30 - 59

60 - 89

90 Days or

greater &

Past

Total

Days

Days

Greater

still accruing

Due

Current

Portfolio

(Dollars in Thousands)

Domestic

Commercial

    

$

7,022

    

$

589

    

$

48,119

    

$

999

    

$

55,730

    

$

1,751,128

    

$

1,806,858

Commercial real estate: other construction & land development

 

1,719

 

 

5

 

5

 

1,724

 

2,562,070

 

2,563,794

Commercial real estate: farmland & commercial

 

1,276

 

 

26,339

 

1,091

 

27,615

 

3,077,687

 

3,105,302

Commercial real estate: multifamily

 

12,907

 

 

66

 

 

12,973

 

363,227

 

376,200

Residential: first lien

 

5,796

 

3,184

 

2,812

 

2,736

 

11,792

 

576,473

 

588,265

Residential: junior lien

 

2,603

 

1,027

 

2,243

 

2,243

 

5,873

 

456,142

 

462,015

Consumer

 

271

 

3

 

41

 

41

 

315

 

51,896

 

52,211

Foreign

 

2,621

 

900

 

336

 

336

 

3,857

 

180,118

 

183,975

Total past due loans

$

34,215

$

5,703

$

79,961

$

7,451

$

119,879

$

9,018,741

$

9,138,620

December 31, 2024

90 Days or

Total

30 - 59

60 - 89

90 Days or

greater &

Past

Total

Days

Days

Greater

still accruing

Due

Current

Portfolio

 

(Dollars in Thousands)

Domestic

    

    

    

    

    

    

    

    

    

    

    

    

    

    

Commercial

$

4,070

    

$

51,577

    

$

579

    

$

534

    

$

56,226

    

$

1,795,577

    

$

1,851,803

Commercial real estate: other construction & land development

 

2,421

 

15

 

8,122

 

 

10,558

 

2,473,896

 

2,484,454

Commercial real estate: farmland & commercial

 

1,221

 

 

26,416

 

262

 

27,637

 

2,900,166

 

2,927,803

Commercial real estate: multifamily

 

 

270

 

25,064

 

 

25,334

 

284,781

 

310,115

Residential: first lien

 

4,763

 

1,337

 

3,631

 

3,542

 

9,731

 

520,353

 

530,084

Residential: junior lien

 

2,599

 

1,544

 

2,000

 

2,000

 

6,143

 

463,086

 

469,229

Consumer

 

122

 

32

 

16

 

16

 

170

 

49,607

 

49,777

Foreign

 

816

 

1,992

 

339

 

339

 

3,147

 

183,414

 

186,561

Total past due loans

$

16,012

$

56,767

$

66,167

$

6,693

$

138,946

$

8,670,880

$

8,809,826

Summary of the loan portfolio by credit quality indicator, by loan class

    

2025

    

2024

    

2023

    

2022

    

2021

    

Prior

    

Total

(Dollars in Thousands)

Balance at June 30, 2025

Domestic

Commercial

    

Pass

$

606,234

$

451,967

$

294,786

$

109,643

$

182,551

$

96,997

$

1,742,178

Watch List - Pass

10,855

61

10,916

Watch List - Substandard

17

1,010

267

71

93

38

1,496

Watch List - Doubtful

4,439

864

46,874

18

72

1

52,268

Total Commercial

$

621,545

$

453,902

$

341,927

$

109,732

$

182,716

$

97,036

$

1,806,858

Commercial

Current-period gross writeoffs

$

3,022

$

515

$

$

$

$

$

3,537

Commercial real estate: other construction & land development

Pass

$

598,585

$

792,337

$

879,835

$

227,451

$

34,959

$

12,535

$

2,545,702

Special Review

17,814

17,814

Watch List - Substandard

278

278

Total Commercial real estate: other construction & land development

$

616,399

$

792,615

$

879,835

$

227,451

$

34,959

$

12,535

$

2,563,794

Commercial real estate: other construction & land development

Current-period gross writeoffs

$

$

$

$

8,121

$

$

$

8,121

Commercial real estate: farmland & commercial

 

Pass

$

417,160

$

725,235

$

579,807

$

500,224

$

306,286

$

406,368

$

2,935,080

Special Review

18,046

463

66,946

85,455

Watch List - Pass

16,036

199

2,076

18,311

Watch List - Substandard

2,073

240

445

351

3,109

Watch List - Doubtful

38,100

12,702

12,545

63,347

Total Commercial real estate: farmland & commercial

$

489,342

$

740,672

$

646,993

$

515,290

$

306,286

$

406,719

$

3,105,302

Commercial real estate: multifamily

 

Pass

$

100,592

$

43,234

$

20,837

$

117,619

$

18,253

$

32,627

$

333,162

Watch List - Doubtful

12,907

30,131

43,038

Total Commercial real estate: multifamily

$

113,499

$

73,365

$

20,837

$

117,619

$

18,253

$

32,627

$

376,200

Residential: first lien

Pass

$

177,047

$

96,279

$

107,988

$

75,158

$

48,162

$

83,206

$

587,840

Watch List - Substandard

91

295

386

Watch List - Doubtful

22

17

39

Total Residential: first lien

$

177,047

$

96,392

$

107,988

$

75,175

$

48,457

$

83,206

$

588,265

Residential: first lien

Current-period gross writeoffs

$

48

$

$

$

$

$

1

$

49

Residential: junior lien

Pass

$

29,766

$

86,397

$

66,502

$

61,011

$

64,754

$

153,444

$

461,874

Watch List- Doubtful

141

141

Total Residential: junior lien

$

29,907

$

86,397

$

66,502

$

61,011

$

64,754

$

153,444

$

462,015

Residential: junior lien

Current-period gross writeoffs

$

120

$

$

$

$

$

82

$

202

Consumer

Pass

$

27,093

$

19,416

$

3,345

$

591

$

316

$

1,450

$

52,211

Total Consumer

$

27,093

$

19,416

$

3,345

$

591

$

316

$

1,450

$

52,211

Consumer

Current-period gross writeoffs

$

32

$

30

$

5

$

$

$

1

$

68

Foreign

 

Pass

$

59,552

$

74,100

$

23,136

$

13,972

$

6,485

$

6,730

$

183,975

Total Foreign

$

59,552

$

74,100

$

23,136

$

13,972

$

6,485

$

6,730

$

183,975

Total Loans

$

2,134,384

$

2,336,859

$

2,090,563

$

1,120,841

$

662,226

$

793,747

$

9,138,620

    

2024

    

2023

    

2022

    

2021

    

2020

    

Prior

    

Total

(Dollars in Thousands)

Balance at December 31, 2024

Domestic

Commercial

    

Pass

$

993,045

$

343,212

$

135,057

$

214,702

$

37,670

$

63,030

$

1,786,716

Special Review

Watch List - Pass

11,113

11,113

Watch List - Substandard

1,341

327

74

122

1,864

Watch List - Doubtful

881

51,184

45

52,110

Total Commercial

$

995,267

$

405,836

$

135,176

$

214,824

$

37,670

$

63,030

$

1,851,803

Commercial

Current-period gross writeoffs

$

5,711

$

2,689

$

25,686

$

44

$

14

$

5

$

34,149

Commercial real estate: other construction & land development

Pass

$

1,029,399

$

921,180

$

322,348

$

144,221

$

39,908

$

2,925

$

2,459,981

Special Review

16,000

16,000

Watch List - Substandard

278

278

Watch List - Doubtful

73

8,122

8,195

Total Commercial real estate: other construction & land development

$

1,029,750

$

937,180

$

330,470

$

144,221

$

39,908

$

2,925

$

2,484,454

Commercial real estate: other construction & land development

Current-period gross writeoffs

$

$

1,146

$

1,082

$

$

$

$

2,228

Commercial real estate: farmland & commercial

 

Pass

$

814,273

$

631,806

$

531,035

$

312,757

$

220,510

$

245,334

$

2,755,715

Special Review

643

67,567

68,210

Watch List - Pass

16,490

16,490

Watch List - Substandard

18,934

242

2,122

357

21,655

Watch List - Doubtful

52,973

115

12,645

65,733

Total Commercial real estate: farmland & commercial

$

903,313

$

699,730

$

545,802

$

312,757

$

220,867

$

245,334

$

2,927,803

Commercial real estate: farmland & commercial

Commercial real estate: multifamily

 

Pass

$

90,092

$

11,538

$

108,830

$

18,621

$

8,198

$

29,871

$

267,150

Watch List - Doubtful

17,901

25,064

42,965

Total Commercial real estate: multifamily

$

107,993

$

36,602

$

108,830

$

18,621

$

8,198

$

29,871

$

310,115

Commercial real estate: multifamily

Residential: first lien

Pass

$

180,743

$

107,100

$

81,618

$

57,503

$

29,316

$

73,390

$

529,670

Watch List - Substandard

95

274

369

Watch List - Doubtful

23

22

45

Total Residential: first lien

$

180,861

$

107,100

$

81,640

$

57,777

$

29,316

$

73,390

$

530,084

Residential: first lien

Current-period gross writeoffs

$

$

$

$

$

$

46

$

46

Residential: junior lien

Pass

$

91,202

$

73,740

$

65,144

$

70,969

$

65,799

$

102,234

$

469,088

Watch List- Doubtful

141

141

Total Residential: junior lien

$

91,343

$

73,740

$

65,144

$

70,969

$

65,799

$

102,234

$

469,229

Residential: junior lien

Consumer

Pass

$

38,778

$

8,137

$

904

$

422

$

22

$

1,514

$

49,777

Total Consumer

$

38,778

$

8,137

$

904

$

422

$

22

$

1,514

$

49,777

Consumer

Current-period gross writeoffs

$

43

$

120

$

22

$

$

$

$

185

Foreign

 

Pass

$

124,716

$

30,648

$

16,877

$

6,962

$

2,879

$

4,479

$

186,561

Total Foreign

$

124,716

$

30,648

$

16,877

$

6,962

$

2,879

$

4,479

$

186,561

Foreign

Total Loans

$

3,472,021

$

2,298,973

$

1,284,843

$

826,553

$

404,659

$

522,777

$

8,809,826