| Loans and the Allowance for Credit Losses |
NOTE 4. LOANS AND THE ALLOWANCE FOR CREDIT LOSSES The recorded investment in loans is presented in the Consolidated Balance Sheet net of deferred loan fees, costs, and discounts on purchased loans. Net deferred loan costs were $14.0 million and $13.9 million at September 30, 2026 and December 31, 2025, respectively. The unaccreted discount on purchased loans from acquisitions was $261.2 million at September 30, 2026 and $302.4 million at December 31, 2025. Table 7: Loans Summary
|
|
|
|
|
|
|
|
|
(unaudited, in thousands) |
|
September 30, 2026 |
|
|
December 31, 2025 |
|
Commercial real estate: |
|
|
|
|
|
|
Land and construction |
|
$ |
1,637,322 |
|
|
$ |
1,783,637 |
|
Improved property |
|
|
9,682,193 |
|
|
|
9,155,197 |
|
Total commercial real estate |
|
|
11,319,515 |
|
|
|
10,938,834 |
|
Commercial and industrial |
|
|
3,067,867 |
|
|
|
2,863,893 |
|
Residential real estate |
|
|
3,998,944 |
|
|
|
3,938,585 |
|
Home equity |
|
|
1,240,811 |
|
|
|
1,129,394 |
|
Consumer |
|
|
273,414 |
|
|
|
355,726 |
|
Total portfolio loans |
|
|
19,900,551 |
|
|
|
19,226,432 |
|
Loans held for sale |
|
|
56,707 |
|
|
|
87,454 |
|
Total loans |
|
$ |
19,957,258 |
|
|
$ |
19,313,886 |
|
Allowance for Credit Losses The ACL under the CECL methodology is calculated on non-PCD loans utilizing a PD and LGD approach, which is then discounted to net present value. PD is the probability the asset will default within a given time frame and LGD is the percentage of the asset not expected to be collected due to default. The primary macroeconomic drivers of the quantitative model include forecasts of national unemployment and interest rates, as well as modeling adjustments for changes in prepayment speeds, portfolio mix, concentrations, and loan growth. At September 30, 2026, the primary drivers of the change in the allowance model calculation from December 31, 2025 were loan growth, changes in macroeconomic variables and prepayment speeds, increases to specific reserves on individually-evaluated loans, and improvements in certain qualitative factors. The forecast was based upon a probability weighted approach which is designed to incorporate loss projections from a baseline, upside and downside economy. Due to the nonlinearity of credit losses to the economy, the asymmetry is best captured by evaluating multiple economic scenarios through a probability weighted approach. At quarter-end, national unemployment was projected to be 4.7%, and subsequently increase to an average of 5.3% over the remainder of the forecast period. In addition to the quantitative and qualitative changes noted above, the allowance is reflective of $18.9 million in net charge-offs recorded during the first nine months of 2026. Accrued interest receivable for loans was $85.5 million and $87.8 million at September 30, 2026 and December 31, 2025, respectively. Wesbanco has made an accounting policy election to exclude accrued interest from the measurement of the ACL because the Company has a policy in place to reverse or write-off accrued interest when loans are placed on non-accrual. The following table summarizes changes in the ACL applicable to each category of the loan portfolio: Table 8: ACL by Loan Category
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Nine Months Ended September 30, 2026 and 2025 |
|
(unaudited, in thousands) |
|
Commercial Real Estate - Land and Construction |
|
|
Commercial Real Estate- Improved Property |
|
|
Commercial & Industrial |
|
|
Residential Real Estate |
|
|
Home Equity |
|
|
Consumer |
|
|
Deposit Overdrafts |
|
|
Total |
|
Balance at December 31, 2025 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Allowance for credit losses - loans |
|
$ |
10,707 |
|
|
$ |
96,714 |
|
|
$ |
64,932 |
|
|
$ |
33,416 |
|
|
$ |
2,383 |
|
|
$ |
8,742 |
|
|
$ |
1,855 |
|
|
$ |
218,749 |
|
Allowance for credit losses - loan commitments |
|
|
5,499 |
|
|
|
— |
|
|
|
552 |
|
|
|
890 |
|
|
|
— |
|
|
|
9 |
|
|
|
— |
|
|
|
6,950 |
|
Total beginning allowance for credit losses - loans and loan commitments |
|
|
16,206 |
|
|
|
96,714 |
|
|
|
65,484 |
|
|
|
34,306 |
|
|
|
2,383 |
|
|
|
8,751 |
|
|
|
1,855 |
|
|
|
225,699 |
|
Provision for credit losses: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Provision for loan losses |
|
|
(1,016 |
) |
|
|
(1,462 |
) |
|
|
14,354 |
|
|
|
601 |
|
|
|
971 |
|
|
|
216 |
|
|
|
1,001 |
|
|
|
14,665 |
|
Provision for loan commitments |
|
|
1,767 |
|
|
|
263 |
|
|
|
26 |
|
|
|
217 |
|
|
|
— |
|
|
|
11 |
|
|
|
— |
|
|
|
2,284 |
|
Total provision for credit losses - loans and loan commitments (1) |
|
|
751 |
|
|
|
(1,199 |
) |
|
|
14,380 |
|
|
|
818 |
|
|
|
971 |
|
|
|
227 |
|
|
|
1,001 |
|
|
|
16,949 |
|
Charge-offs |
|
|
— |
|
|
|
(980 |
) |
|
|
(15,229 |
) |
|
|
(2,143 |
) |
|
|
(1,265 |
) |
|
|
(5,445 |
) |
|
|
(1,484 |
) |
|
|
(26,546 |
) |
Recoveries |
|
|
513 |
|
|
|
193 |
|
|
|
3,340 |
|
|
|
429 |
|
|
|
295 |
|
|
|
2,474 |
|
|
|
446 |
|
|
|
7,690 |
|
Net (charge-offs) recoveries |
|
|
513 |
|
|
|
(787 |
) |
|
|
(11,889 |
) |
|
|
(1,714 |
) |
|
|
(970 |
) |
|
|
(2,971 |
) |
|
|
(1,038 |
) |
|
|
(18,856 |
) |
Balance at September 30, 2026 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Allowance for credit losses - loans |
|
|
10,204 |
|
|
|
94,465 |
|
|
|
67,397 |
|
|
|
32,303 |
|
|
|
2,384 |
|
|
|
5,987 |
|
|
|
1,818 |
|
|
|
214,558 |
|
Allowance for credit losses - loan commitments |
|
|
7,266 |
|
|
|
263 |
|
|
|
578 |
|
|
|
1,107 |
|
|
|
— |
|
|
|
20 |
|
|
|
— |
|
|
|
9,234 |
|
Total ending allowance for credit losses - loans and loan commitments |
|
$ |
17,470 |
|
|
$ |
94,728 |
|
|
$ |
67,975 |
|
|
$ |
33,410 |
|
|
$ |
2,384 |
|
|
$ |
6,007 |
|
|
$ |
1,818 |
|
|
$ |
223,792 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at December 31, 2024 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Allowance for credit losses - loans |
|
$ |
8,411 |
|
|
$ |
59,828 |
|
|
$ |
42,398 |
|
|
$ |
21,790 |
|
|
$ |
1,235 |
|
|
$ |
3,391 |
|
|
$ |
1,713 |
|
|
$ |
138,766 |
|
Allowance for credit losses - loan commitments |
|
|
5,105 |
|
|
|
— |
|
|
|
— |
|
|
|
1,015 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
6,120 |
|
Total beginning allowance for credit losses - loans and loan commitments |
|
|
13,516 |
|
|
|
59,828 |
|
|
|
42,398 |
|
|
|
22,805 |
|
|
|
1,235 |
|
|
|
3,391 |
|
|
|
1,713 |
|
|
|
144,886 |
|
Initial allowance for credit losses on acquired PCD loans |
|
|
177 |
|
|
|
7,998 |
|
|
|
7,160 |
|
|
|
3,192 |
|
|
|
604 |
|
|
|
3,095 |
|
|
|
— |
|
|
|
22,226 |
|
Provision for credit losses: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Provision for loan losses |
|
|
1,865 |
|
|
|
32,212 |
|
|
|
19,172 |
|
|
|
8,536 |
|
|
|
1,371 |
|
|
|
7,598 |
|
|
|
1,887 |
|
|
|
72,641 |
|
Provision for loan commitments |
|
|
146 |
|
|
|
— |
|
|
|
1,434 |
|
|
|
(82 |
) |
|
|
— |
|
|
|
10 |
|
|
|
— |
|
|
|
1,508 |
|
Total provision for credit losses - loans and loan commitments (1) |
|
|
2,011 |
|
|
|
32,212 |
|
|
|
20,606 |
|
|
|
8,454 |
|
|
|
1,371 |
|
|
|
7,608 |
|
|
|
1,887 |
|
|
|
74,149 |
|
Charge-offs |
|
|
— |
|
|
|
(4,498 |
) |
|
|
(5,967 |
) |
|
|
(862 |
) |
|
|
(1,271 |
) |
|
|
(6,333 |
) |
|
|
(2,021 |
) |
|
|
(20,952 |
) |
Recoveries |
|
|
15 |
|
|
|
339 |
|
|
|
1,568 |
|
|
|
349 |
|
|
|
309 |
|
|
|
1,850 |
|
|
|
555 |
|
|
|
4,985 |
|
Net (charge-offs) recoveries (2) |
|
|
15 |
|
|
|
(4,159 |
) |
|
|
(4,399 |
) |
|
|
(513 |
) |
|
|
(962 |
) |
|
|
(4,483 |
) |
|
|
(1,466 |
) |
|
|
(15,967 |
) |
Balance at September 30, 2025 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Allowance for credit losses - loans |
|
|
10,468 |
|
|
|
95,879 |
|
|
|
64,331 |
|
|
|
33,005 |
|
|
|
2,248 |
|
|
|
9,601 |
|
|
|
2,134 |
|
|
|
217,666 |
|
Allowance for credit losses - loan commitments |
|
|
5,251 |
|
|
|
— |
|
|
|
1,434 |
|
|
|
933 |
|
|
|
— |
|
|
|
10 |
|
|
|
— |
|
|
|
7,628 |
|
Total ending allowance for credit losses - loans and loan commitments |
|
$ |
15,719 |
|
|
$ |
95,879 |
|
|
$ |
65,765 |
|
|
$ |
33,938 |
|
|
$ |
2,248 |
|
|
$ |
9,611 |
|
|
$ |
2,134 |
|
|
$ |
225,294 |
|
(1) Total provision for credit losses - loans and loan commitments is reported in the Consolidated Statements of Income in the provision for credit losses line item, which also includes the provision for credit losses on HTM securities. For more information on the provision relating to HTM securities, please see Note 3, "Securities." (2) Charge-offs on the acquired PFC loan portfolio prior to the acquisition totaled $22.7 million and are not included in the table above. The following table presents the ACL and recorded investment in loans by category, as of each period-end: Table 9: ACL and Recorded Investment in Loans
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(unaudited, in thousands) |
|
Commercial Real Estate- Land and Construction |
|
|
Commercial Real Estate- Improved Property |
|
|
Commercial and Industrial |
|
|
Residential Real Estate |
|
|
Home Equity |
|
|
Consumer |
|
|
Deposit Overdrafts |
|
|
Total |
|
September 30, 2026 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Allowance for credit losses: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loans individually-evaluated |
|
$ |
763 |
|
|
$ |
24,830 |
|
|
$ |
4,215 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
29,808 |
|
Loans collectively-evaluated |
|
|
9,441 |
|
|
|
69,635 |
|
|
|
63,182 |
|
|
|
32,303 |
|
|
|
2,384 |
|
|
|
5,987 |
|
|
|
1,818 |
|
|
|
184,750 |
|
Loan commitments (1) |
|
|
7,266 |
|
|
|
263 |
|
|
|
578 |
|
|
|
1,107 |
|
|
|
— |
|
|
|
20 |
|
|
|
— |
|
|
|
9,234 |
|
Total allowance for credit losses - loans and commitments |
|
$ |
17,470 |
|
|
$ |
94,728 |
|
|
$ |
67,975 |
|
|
$ |
33,410 |
|
|
$ |
2,384 |
|
|
$ |
6,007 |
|
|
$ |
1,818 |
|
|
$ |
223,792 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Portfolio loans: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Individually-evaluated for credit losses |
|
$ |
26,250 |
|
|
$ |
43,483 |
|
|
$ |
5,365 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
75,098 |
|
Collectively-evaluated for credit losses |
|
|
1,611,072 |
|
|
|
9,638,710 |
|
|
|
3,062,502 |
|
|
|
3,998,944 |
|
|
|
1,240,811 |
|
|
|
273,414 |
|
|
|
— |
|
|
|
19,825,453 |
|
Total portfolio loans |
|
$ |
1,637,322 |
|
|
$ |
9,682,193 |
|
|
$ |
3,067,867 |
|
|
$ |
3,998,944 |
|
|
$ |
1,240,811 |
|
|
$ |
273,414 |
|
|
$ |
— |
|
|
$ |
19,900,551 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2025 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Allowance for credit losses: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loans individually-evaluated |
|
$ |
— |
|
|
$ |
20,990 |
|
|
$ |
6,918 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
27,908 |
|
Loans collectively-evaluated |
|
|
10,707 |
|
|
|
75,724 |
|
|
|
58,014 |
|
|
|
33,416 |
|
|
|
2,383 |
|
|
|
8,742 |
|
|
|
1,855 |
|
|
|
190,841 |
|
Loan commitments (1) |
|
|
5,499 |
|
|
|
— |
|
|
|
552 |
|
|
|
890 |
|
|
|
— |
|
|
|
9 |
|
|
|
— |
|
|
|
6,950 |
|
Total allowance for credit losses - loans and commitments |
|
$ |
16,206 |
|
|
$ |
96,714 |
|
|
$ |
65,484 |
|
|
$ |
34,306 |
|
|
$ |
2,383 |
|
|
$ |
8,751 |
|
|
$ |
1,855 |
|
|
$ |
225,699 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Portfolio loans: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Individually-evaluated for credit losses |
|
$ |
— |
|
|
$ |
42,010 |
|
|
$ |
6,965 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
48,975 |
|
Collectively-evaluated for credit losses |
|
|
1,783,637 |
|
|
|
9,113,187 |
|
|
|
2,856,928 |
|
|
|
3,938,585 |
|
|
|
1,129,394 |
|
|
|
355,726 |
|
|
|
— |
|
|
|
19,177,457 |
|
Total portfolio loans |
|
$ |
1,783,637 |
|
|
$ |
9,155,197 |
|
|
$ |
2,863,893 |
|
|
$ |
3,938,585 |
|
|
$ |
1,129,394 |
|
|
$ |
355,726 |
|
|
$ |
— |
|
|
$ |
19,226,432 |
|
(1) For additional detail relating to loan commitments, see Note 11, "Commitments and Contingent Liabilities." Commercial Loan Risk Grades Commercial loan risk grades are determined based on an evaluation of the relevant characteristics of each loan, assigned at inception and adjusted thereafter at any time to reflect changes in the risk profile throughout the life of each loan. The primary factors used to determine the risk grade are the sufficiency, reliability and sustainability of the primary source of repayment and overall financial strength of the borrower. The rating system more heavily weights the debt service coverage, leverage and loan to value factors to derive the risk grade. Other factors that are considered at a lesser weighting include management, industry or property type risks, payment history, collateral or guarantees. CRE – land and construction consists of loans to finance investments in vacant land, land development, construction of residential housing, and construction of commercial buildings. CRE – improved property consists of loans for the purchase or refinance of all types of improved owner-occupied and investment properties. Factors that are considered in assigning the risk grade vary depending on the type of property financed. The risk grade assigned to construction and development loans is based on the overall viability of the project, the experience and financial capacity of the developer or builder to successfully complete the project, project specific and market absorption rates and comparable property values, and the amount of pre-sales for residential housing construction or pre-leases for commercial investment property. The risk grade assigned to commercial investment property loans is based primarily on the adequacy of the net operating income generated by the property to service the debt (“debt service coverage”), the loan to appraised value, the type, quality, industry and mix of tenants, and the terms of leases. The risk grade assigned to owner-occupied CRE is based primarily on global debt service coverage and the leverage of the business, but may also consider the industry in which the business operates, the business’ specific competitive advantages or disadvantages, collateral margins and the quality and experience of management. C&I loans consist of revolving lines of credit to finance accounts receivable, inventory and other general business purposes; term loans to finance fixed assets other than real estate, and letters of credit to support trade, insurance or governmental requirements for a variety of businesses. Most C&I borrowers are privately-held companies with annual sales up to $100 million. Primary factors that are considered in risk rating C&I loans include debt service coverage and leverage. Other factors including operating trends, collateral coverage along with management experience are also considered. Pass loans are those that exhibit a history of positive financial results that are at least comparable to the average for their industry or type of real estate. The primary source of repayment is acceptable and these loans are expected to perform satisfactorily during most economic cycles. Pass loans typically have no significant external factors that are expected to adversely affect these borrowers more than others in the same industry or property type. Any minor unfavorable characteristics of these loans are outweighed or mitigated by other positive factors including but not limited to adequate secondary or tertiary sources of repayment, including guarantees. Criticized loans, considered as compromised, have potential weaknesses that deserve management's close attention. If left uncorrected, these potential weaknesses may result in deterioration of the repayment prospects for the asset or in the bank's credit position at some future date. Criticized loans are not adversely classified by the banking regulators and do not expose the bank to sufficient risk to warrant adverse classification. Classified loans, considered as substandard and doubtful, are equivalent to the classifications used by banking regulators. Substandard loans are inadequately protected by the current sound worth and paying capacity of the obligor or of the collateral pledged, if any. Loans so classified must have a well-defined weakness or weaknesses that jeopardize the liquidation of the debt. They are characterized by the distinct possibility that the bank will sustain some loss if the deficiencies are not corrected. These loans may or may not be reported as non-accrual. Doubtful loans have all the weaknesses inherent in those classified substandard, with the added characteristic that the weaknesses make collection or liquidation in full, on the basis of currently known facts, conditions, and values, highly questionable and improbable. These loans are reported as non-accrual. The following table summarizes commercial loans by their assigned risk grade: Table 10: Commercial Loans by Internally Assigned Risk Grade (1)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(unaudited, in thousands) |
|
Commercial Real Estate- Land and Construction |
|
|
Commercial Real Estate- Improved Property |
|
|
Commercial & Industrial |
|
|
Total Commercial Loans |
|
As of September 30, 2026 |
|
|
|
|
|
|
|
|
|
|
|
|
Pass |
|
$ |
1,578,258 |
|
|
$ |
9,278,156 |
|
|
$ |
2,895,883 |
|
|
$ |
13,752,297 |
|
Criticized - compromised |
|
|
29,529 |
|
|
|
213,818 |
|
|
|
87,086 |
|
|
|
330,433 |
|
Classified - substandard |
|
|
29,535 |
|
|
|
190,219 |
|
|
|
84,898 |
|
|
|
304,652 |
|
Classified - doubtful |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Total |
|
$ |
1,637,322 |
|
|
$ |
9,682,193 |
|
|
$ |
3,067,867 |
|
|
$ |
14,387,382 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As of December 31, 2025 |
|
|
|
|
|
|
|
|
|
|
|
|
Pass |
|
$ |
1,748,260 |
|
|
$ |
8,712,676 |
|
|
$ |
2,736,863 |
|
|
$ |
13,197,799 |
|
Criticized - compromised |
|
|
8,331 |
|
|
|
320,185 |
|
|
|
84,552 |
|
|
|
413,068 |
|
Classified - substandard |
|
|
27,046 |
|
|
|
122,336 |
|
|
|
42,478 |
|
|
|
191,860 |
|
Classified - doubtful |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Total |
|
$ |
1,783,637 |
|
|
$ |
9,155,197 |
|
|
$ |
2,863,893 |
|
|
$ |
13,802,727 |
|
(1) Unfunded commitments on criticized and classified commercial loans of $32.5 million at September 30, 2026 and $57.1 million at December 31, 2025 are not included in the table above. Consumer Loan Risk Grades Residential real estate, home equity and consumer loans are not assigned internal risk grades other than as required by regulatory guidelines that are based primarily on the age of past due loans. Wesbanco primarily evaluates the credit quality of residential real estate, home equity and consumer loans based on repayment performance and historical loss rates. The aggregate amount of residential real estate, home equity and consumer loans classified as substandard in accordance with regulatory guidelines was $68.6 million at September 30, 2026 and $61.4 million at December 31, 2025, of which $14.1 million and $16.5 million were accruing, for each period, respectively. Past Due and Non-performing Loans The following table summarizes the age analysis by loan category: Table 11: Age Analysis of Loans
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(unaudited, in thousands) |
|
Current |
|
|
30-59 Days Past Due |
|
|
60-89 Days Past Due |
|
|
90 Days or More Past Due |
|
|
Total Past Due |
|
|
Total Loans |
|
|
90 Days or More Past Due and Accruing |
|
As of September 30, 2026 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial real estate: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Land and construction |
|
$ |
1,586,584 |
|
|
$ |
23,125 |
|
|
$ |
300 |
|
|
$ |
27,313 |
|
|
$ |
50,738 |
|
|
$ |
1,637,322 |
|
|
$ |
— |
|
Improved property |
|
|
9,614,764 |
|
|
|
28,870 |
|
|
|
3,505 |
|
|
|
35,054 |
|
|
|
67,429 |
|
|
|
9,682,193 |
|
|
|
9,178 |
|
Total commercial real estate |
|
|
11,201,348 |
|
|
|
51,995 |
|
|
|
3,805 |
|
|
|
62,367 |
|
|
|
118,167 |
|
|
|
11,319,515 |
|
|
|
9,178 |
|
Commercial and industrial |
|
|
3,044,721 |
|
|
|
7,325 |
|
|
|
3,282 |
|
|
|
12,539 |
|
|
|
23,146 |
|
|
|
3,067,867 |
|
|
|
397 |
|
Residential real estate |
|
|
3,946,076 |
|
|
|
397 |
|
|
|
14,889 |
|
|
|
37,582 |
|
|
|
52,868 |
|
|
|
3,998,944 |
|
|
|
11,332 |
|
Home equity |
|
|
1,219,341 |
|
|
|
11,324 |
|
|
|
2,677 |
|
|
|
7,469 |
|
|
|
21,470 |
|
|
|
1,240,811 |
|
|
|
2,020 |
|
Consumer |
|
|
268,214 |
|
|
|
3,203 |
|
|
|
1,358 |
|
|
|
639 |
|
|
|
5,200 |
|
|
|
273,414 |
|
|
|
792 |
|
Total portfolio loans |
|
|
19,679,700 |
|
|
|
74,244 |
|
|
|
26,011 |
|
|
|
120,596 |
|
|
|
220,851 |
|
|
|
19,900,551 |
|
|
|
23,719 |
|
Loans held for sale |
|
|
37,545 |
|
|
|
— |
|
|
|
— |
|
|
|
19,162 |
|
|
|
19,162 |
|
|
|
56,707 |
|
|
|
— |
|
Total loans |
|
$ |
19,717,245 |
|
|
$ |
74,244 |
|
|
$ |
26,011 |
|
|
$ |
139,758 |
|
|
$ |
240,013 |
|
|
$ |
19,957,258 |
|
|
$ |
23,719 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-performing loans included above are as follows: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-accrual loans |
|
$ |
46,428 |
|
|
$ |
6,339 |
|
|
$ |
5,326 |
|
|
$ |
116,039 |
|
|
$ |
127,704 |
|
|
$ |
174,132 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As of December 31, 2025 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial real estate: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Land and construction |
|
$ |
1,755,314 |
|
|
$ |
13,535 |
|
|
$ |
13,956 |
|
|
$ |
832 |
|
|
$ |
28,323 |
|
|
$ |
1,783,637 |
|
|
$ |
— |
|
Improved property |
|
|
9,090,160 |
|
|
|
13,462 |
|
|
|
7,636 |
|
|
|
43,939 |
|
|
|
65,037 |
|
|
|
9,155,197 |
|
|
|
20,507 |
|
Total commercial real estate |
|
|
10,845,474 |
|
|
|
26,997 |
|
|
|
21,592 |
|
|
|
44,771 |
|
|
|
93,360 |
|
|
|
10,938,834 |
|
|
|
20,507 |
|
Commercial and industrial |
|
|
2,838,247 |
|
|
|
2,055 |
|
|
|
7,434 |
|
|
|
16,157 |
|
|
|
25,646 |
|
|
|
2,863,893 |
|
|
|
777 |
|
Residential real estate |
|
|
3,889,494 |
|
|
|
738 |
|
|
|
13,513 |
|
|
|
34,840 |
|
|
|
49,091 |
|
|
|
3,938,585 |
|
|
|
12,479 |
|
Home equity |
|
|
1,106,652 |
|
|
|
9,938 |
|
|
|
4,162 |
|
|
|
8,642 |
|
|
|
22,742 |
|
|
|
1,129,394 |
|
|
|
2,882 |
|
Consumer |
|
|
345,927 |
|
|
|
6,119 |
|
|
|
1,822 |
|
|
|
1,858 |
|
|
|
9,799 |
|
|
|
355,726 |
|
|
|
1,138 |
|
Total portfolio loans |
|
|
19,025,794 |
|
|
|
45,847 |
|
|
|
48,523 |
|
|
|
106,268 |
|
|
|
200,638 |
|
|
|
19,226,432 |
|
|
|
37,783 |
|
Loans held for sale |
|
|
87,454 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
87,454 |
|
|
|
— |
|
Total loans |
|
$ |
19,113,248 |
|
|
$ |
45,847 |
|
|
$ |
48,523 |
|
|
$ |
106,268 |
|
|
$ |
200,638 |
|
|
$ |
19,313,886 |
|
|
$ |
37,783 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-performing loans included above are as follows: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-accrual loans |
|
$ |
19,928 |
|
|
$ |
1,215 |
|
|
$ |
1,956 |
|
|
$ |
68,485 |
|
|
$ |
71,656 |
|
|
$ |
91,584 |
|
|
|
|
The following tables summarize non-performing loans: Table 12: Non-performing Portfolio Loans (1)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
September 30, 2026 |
|
|
December 31, 2025 |
|
|
|
Unpaid |
|
|
|
|
|
|
|
|
Unpaid |
|
|
|
|
|
|
|
|
|
Principal |
|
|
Recorded |
|
|
Related |
|
|
Principal |
|
|
Recorded |
|
|
Related |
|
(unaudited, in thousands) |
|
Balance (2) |
|
|
Investment |
|
|
Allowance |
|
|
Balance (2) |
|
|
Investment |
|
|
Allowance |
|
With no related specific allowance recorded: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial real estate: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Land and construction |
|
$ |
15,364 |
|
|
$ |
15,265 |
|
|
$ |
— |
|
|
$ |
832 |
|
|
$ |
832 |
|
|
$ |
— |
|
Improved property |
|
|
19,651 |
|
|
|
16,782 |
|
|
|
— |
|
|
|
20,883 |
|
|
|
18,265 |
|
|
|
— |
|
Commercial and industrial |
|
|
22,842 |
|
|
|
16,539 |
|
|
|
— |
|
|
|
12,043 |
|
|
|
9,133 |
|
|
|
— |
|
Residential real estate |
|
|
55,416 |
|
|
|
43,625 |
|
|
|
— |
|
|
|
44,292 |
|
|
|
34,332 |
|
|
|
— |
|
Home equity |
|
|
14,059 |
|
|
|
10,492 |
|
|
|
— |
|
|
|
12,673 |
|
|
|
9,248 |
|
|
|
— |
|
Consumer |
|
|
1,321 |
|
|
|
333 |
|
|
|
— |
|
|
|
2,875 |
|
|
|
1,326 |
|
|
|
— |
|
Total non-accrual loans without a specific allowance |
|
|
128,653 |
|
|
|
103,036 |
|
|
|
— |
|
|
|
93,598 |
|
|
|
73,136 |
|
|
|
— |
|
With a specific allowance recorded: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial real estate: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Land and construction |
|
|
20,112 |
|
|
|
12,167 |
|
|
|
763 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Improved property |
|
|
34,750 |
|
|
|
34,402 |
|
|
|
23,180 |
|
|
|
11,627 |
|
|
|
11,489 |
|
|
|
6,377 |
|
Commercial and industrial |
|
|
5,365 |
|
|
|
5,365 |
|
|
|
4,215 |
|
|
|
6,959 |
|
|
|
6,959 |
|
|
|
6,918 |
|
Residential real estate |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Home equity |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Consumer |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Total non-accrual loans with a specific allowance |
|
|
60,227 |
|
|
|
51,934 |
|
|
|
28,158 |
|
|
|
18,586 |
|
|
|
18,448 |
|
|
|
13,295 |
|
Total non-performing portfolio loans (3) (4) |
|
$ |
188,880 |
|
|
$ |
154,970 |
|
|
$ |
28,158 |
|
|
$ |
112,184 |
|
|
$ |
91,584 |
|
|
$ |
13,295 |
|
(1) Non-performing loans consist solely of non-accrual loans. (2) The difference between the unpaid principal balance and the recorded investment generally reflects amounts that have been previously charged-off, fair market value adjustments on acquired non-performing loans and capitalized loan origination fees and costs. (3) At September 30, 2026, there were nineteen borrowers with loan balances greater than $1.0 million, which totaled $88.6 million, as compared to eleven borrowers with loan balances greater than $1.0 million totaling $35.5 million at December 31, 2025. Total non-performing loans may include loans that are also restructured for borrowers experiencing financial difficulty. See the "Financial Difficulty Modifications" section for further detail. (4) At September 30, 2026, one loan on non-accrual with an amortized cost of $19.2 million was included in loans HFS. Because it is HFS, it is not reflected in Table 12, but is included in Table 11 and Table 13 as part of non-accrual loans.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Three Months Ended |
|
|
For the Nine Months Ended |
|
|
|
September 30, 2026 |
|
|
September 30, 2025 |
|
|
September 30, 2026 |
|
|
September 30, 2025 |
|
|
|
Average |
|
|
Interest |
|
|
Average |
|
|
Interest |
|
|
Average |
|
|
Interest |
|
|
Average |
|
|
Interest |
|
|
|
Recorded |
|
|
Income |
|
|
Recorded |
|
|
Income |
|
|
Recorded |
|
|
Income |
|
|
Recorded |
|
|
Income |
|
(unaudited, in thousands) |
|
Investment |
|
|
Recognized |
|
|
Investment |
|
|
Recognized |
|
|
Investment |
|
|
Recognized |
|
|
Investment |
|
|
Recognized |
|
With no related specific allowance recorded: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial real estate: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Land and construction |
|
$ |
15,660 |
|
|
$ |
— |
|
|
$ |
1,526 |
|
|
$ |
— |
|
|
$ |
15,089 |
|
|
$ |
— |
|
|
$ |
763 |
|
|
$ |
— |
|
Improved property |
|
|
25,064 |
|
|
|
— |
|
|
|
16,934 |
|
|
|
— |
|
|
|
25,420 |
|
|
|
— |
|
|
|
18,463 |
|
|
|
— |
|
Commercial and industrial |
|
|
14,847 |
|
|
|
— |
|
|
|
9,109 |
|
|
|
— |
|
|
|
13,143 |
|
|
|
— |
|
|
|
7,590 |
|
|
|
— |
|
Residential real estate |
|
|
40,273 |
|
|
|
— |
|
|
|
27,963 |
|
|
|
— |
|
|
|
37,423 |
|
|
|
— |
|
|
|
23,613 |
|
|
|
— |
|
Home equity |
|
|
10,328 |
|
|
|
— |
|
|
|
8,338 |
|
|
|
— |
|
|
|
9,934 |
|
|
|
— |
|
|
|
7,660 |
|
|
|
— |
|
Consumer |
|
|
322 |
|
|
|
— |
|
|
|
2,087 |
|
|
|
— |
|
|
|
750 |
|
|
|
— |
|
|
|
1,901 |
|
|
|
— |
|
Total non-accrual loans without a specific allowance |
|
|
106,494 |
|
|
|
— |
|
|
|
65,957 |
|
|
|
— |
|
|
|
101,759 |
|
|
|
— |
|
|
|
59,990 |
|
|
|
— |
|
With a specific allowance recorded: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial real estate: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Land and construction |
|
|
16,140 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
8,070 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Improved property |
|
|
25,670 |
|
|
|
— |
|
|
|
14,099 |
|
|
|
— |
|
|
|
19,991 |
|
|
|
— |
|
|
|
8,609 |
|
|
|
— |
|
Commercial and industrial |
|
|
6,165 |
|
|
|
— |
|
|
|
9,348 |
|
|
|
— |
|
|
|
6,562 |
|
|
|
— |
|
|
|
6,414 |
|
|
|
— |
|
Total non-accrual loans with a specific allowance |
|
|
47,975 |
|
|
|
— |
|
|
|
23,447 |
|
|
|
— |
|
|
|
34,623 |
|
|
|
— |
|
|
|
15,023 |
|
|
|
— |
|
Total non-performing portfolio loans |
|
$ |
154,469 |
|
|
$ |
— |
|
|
$ |
89,404 |
|
|
$ |
— |
|
|
$ |
136,382 |
|
|
$ |
— |
|
|
$ |
75,013 |
|
|
$ |
— |
|
The following table summarizes non-accrual loans: Table 13: Non-accrual Loans
|
|
|
|
|
|
|
|
|
|
|
September 30, |
|
|
December 31, |
|
(unaudited, in thousands) |
|
2026 |
|
|
2025 |
|
Commercial real estate: |
|
|
|
|
|
|
Land and construction |
|
$ |
27,432 |
|
|
$ |
832 |
|
Improved property |
|
|
51,184 |
|
|
|
29,754 |
|
Total commercial real estate |
|
|
78,616 |
|
|
|
30,586 |
|
Commercial and industrial |
|
|
21,904 |
|
|
|
16,092 |
|
Residential real estate |
|
|
43,625 |
|
|
|
34,332 |
|
Home equity |
|
|
10,492 |
|
|
|
9,248 |
|
Consumer |
|
|
333 |
|
|
|
1,326 |
|
Total portfolio loans |
|
|
154,970 |
|
|
|
91,584 |
|
Loans held for sale |
|
|
19,162 |
|
|
|
— |
|
Total non-accrual loans |
|
$ |
174,132 |
|
|
$ |
91,584 |
|
Financial Difficulty Modifications Tables in the following section exclude the financial effects of modifications for loans that were paid off or are otherwise no longer in the loan portfolio as of period end. The following table displays the details of portfolio loans that were modified during the three and nine months ended September 30, 2026 and 2025, presented by loan category: Table 14: FDMs by Loan Category (1)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Three Months Ended September 30, 2026 |
|
(unaudited, in thousands) |
|
Term Extension |
|
|
Rate Reduction |
|
|
Payment Delay |
|
|
Term Extension and Rate Reduction |
|
|
Total |
|
|
% of Total by Loan Category |
|
Commercial real estate - land and construction |
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
|
— |
|
Commercial real estate - improved property |
|
|
31,604 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
31,604 |
|
|
|
0.3 |
|
Commercial and industrial |
|
|
22,471 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
22,471 |
|
|
|
0.7 |
|
Residential real estate |
|
|
— |
|
|
|
78 |
|
|
|
— |
|
|
|
— |
|
|
|
78 |
|
|
|
— |
|
Home equity |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Consumer |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Total |
|
$ |
54,075 |
|
|
$ |
78 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
54,153 |
|
|
|
0.3 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Three Months Ended September 30, 2025 |
|
(unaudited, in thousands) |
|
Term Extension |
|
|
Rate Reduction |
|
|
Payment Delay |
|
|
Term Extension and Rate Reduction |
|
|
Total |
|
|
% of Total by Loan Category |
|
Commercial real estate - land and construction |
|
$ |
29,675 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
29,675 |
|
|
|
1.6 |
|
Commercial real estate - improved property |
|
|
30,601 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
30,601 |
|
|
|
0.3 |
|
Commercial and industrial |
|
|
445 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
445 |
|
|
|
— |
|
Residential real estate |
|
|
— |
|
|
|
— |
|
|
|
1,939 |
|
|
|
— |
|
|
|
1,939 |
|
|
|
— |
|
Home equity |
|
|
— |
|
|
|
— |
|
|
|
761 |
|
|
|
— |
|
|
|
761 |
|
|
|
0.1 |
|
Consumer |
|
|
— |
|
|
|
— |
|
|
|
427 |
|
|
|
— |
|
|
|
427 |
|
|
|
0.1 |
|
Total |
|
$ |
60,721 |
|
|
$ |
— |
|
|
$ |
3,127 |
|
|
$ |
— |
|
|
$ |
63,848 |
|
|
|
0.3 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Nine Months Ended September 30, 2026 |
|
(unaudited, in thousands) |
|
Term Extension |
|
|
Rate Reduction |
|
|
Payment Delay |
|
|
Term Extension and Rate Reduction |
|
|
Total |
|
|
% of Total by Loan Category |
|
Commercial real estate - land and construction |
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
|
— |
|
Commercial real estate - improved property |
|
|
53,924 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
53,924 |
|
|
|
0.6 |
|
Commercial and industrial |
|
|
28,813 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
28,813 |
|
|
|
0.9 |
|
Residential real estate |
|
|
— |
|
|
|
245 |
|
|
|
31 |
|
|
|
— |
|
|
|
276 |
|
|
|
— |
|
Home equity |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Consumer |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Total |
|
$ |
82,737 |
|
|
$ |
245 |
|
|
$ |
31 |
|
|
$ |
— |
|
|
$ |
83,013 |
|
|
|
0.4 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Nine Months Ended September 30, 2025 |
|
(unaudited, in thousands) |
|
Term Extension |
|
|
Rate Reduction |
|
|
Payment Delay |
|
|
Term Extension and Rate Reduction |
|
|
Total |
|
|
% of Total by Loan Category |
|
Commercial real estate - land and construction |
|
$ |
53,895 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
53,895 |
|
|
|
3.0 |
|
Commercial real estate - improved property |
|
|
46,484 |
|
|
|
— |
|
|
|
1,473 |
|
|
|
242 |
|
|
|
48,199 |
|
|
|
0.5 |
|
Commercial and industrial |
|
|
4,913 |
|
|
|
9 |
|
|
|
9 |
|
|
|
— |
|
|
|
4,931 |
|
|
|
0.2 |
|
Residential real estate |
|
|
— |
|
|
|
— |
|
|
|
4,390 |
|
|
|
— |
|
|
|
4,390 |
|
|
|
0.1 |
|
Home equity |
|
|
— |
|
|
|
— |
|
|
|
1,474 |
|
|
|
— |
|
|
|
1,474 |
|
|
|
0.1 |
|
Consumer |
|
|
— |
|
|
|
— |
|
|
|
806 |
|
|
|
— |
|
|
|
806 |
|
|
|
0.2 |
|
Total |
|
$ |
105,292 |
|
|
$ |
9 |
|
|
$ |
8,152 |
|
|
$ |
242 |
|
|
$ |
113,695 |
|
|
|
0.6 |
|
(1)Excludes $5.0 million and $1.7 million of unfunded loan commitments modified during the nine months ended September 30, 2026 and 2025, respectively The following table summarizes the financial impacts of loan modifications and payment deferrals made to portfolio loans during the three and nine months ended September 30, 2026 and 2025, presented by loan category: Table 15: Financial Effect of FDMs
|
|
|
|
|
|
|
|
|
|
|
For the Three Months Ended |
|
|
For the Three Months Ended |
|
|
|
September 30, 2026 |
|
|
September 30, 2025 |
|
(unaudited, in thousands) |
|
Weighted-Average Term Extension (in months) |
|
|
Weighted-Average Term Extension (in months) |
|
Commercial real estate - land and construction |
|
|
— |
|
|
|
6 |
|
Commercial real estate - improved property |
|
|
4 |
|
|
|
7 |
|
Commercial and industrial |
|
|
10 |
|
|
|
9 |
|
Residential real estate |
|
|
— |
|
|
|
— |
|
Home equity |
|
|
— |
|
|
|
— |
|
Consumer |
|
|
— |
|
|
|
— |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Nine Months Ended |
|
|
For the Nine Months Ended |
|
|
|
September 30, 2026 |
|
|
September 30, 2025 |
|
(unaudited, in thousands) |
|
Weighted-Average Term Extension (in months) |
|
|
Weighted-Average Term Extension (in months) |
|
Commercial real estate - land and construction |
|
|
— |
|
|
|
6 |
|
Commercial real estate - improved property |
|
|
8 |
|
|
|
8 |
|
Commercial and industrial |
|
|
9 |
|
|
|
12 |
|
Residential real estate |
|
|
— |
|
|
|
— |
|
Home equity |
|
|
— |
|
|
|
— |
|
Consumer |
|
|
— |
|
|
|
— |
|
The following table summarizes loans with FDMs which defaulted (defined as 90 days past due) within 12 months of the loan being modified during the three and nine months ended September 30, 2026 and 2025. Modified loans, including those that have defaulted, are already included in the ACL through the various methodologies used to estimate the allowance. As such, no modification to the allowance is recorded specifically due to a modified loan subsequently defaulting. Table 16: FDMs on Loans that Subsequently Defaulted
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Three Months Ended |
|
|
For the Three Months Ended |
|
|
|
September 30, 2026 |
|
|
September 30, 2025 |
|
(unaudited, in thousands) |
|
Term Extension |
|
|
Rate Reduction |
|
|
Payment Delay |
|
|
Total |
|
|
Term Extension |
|
|
Rate Reduction |
|
|
Payment Delay |
|
|
Total |
|
Commercial real estate - land and construction |
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
Commercial real estate - improved property |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
23,520 |
|
|
|
— |
|
|
|
— |
|
|
|
23,520 |
|
Commercial and industrial |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
1,381 |
|
|
|
— |
|
|
|
— |
|
|
|
1,381 |
|
Residential real estate |
|
|
— |
|
|
|
108 |
|
|
|
— |
|
|
|
108 |
|
|
|
— |
|
|
|
— |
|
|
|
387 |
|
|
|
387 |
|
Home equity |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
175 |
|
|
|
175 |
|
Consumer |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
95 |
|
|
|
95 |
|
Total loans that subsequently defaulted |
|
$ |
— |
|
|
$ |
108 |
|
|
$ |
— |
|
|
$ |
108 |
|
|
$ |
24,901 |
|
|
$ |
— |
|
|
$ |
657 |
|
|
$ |
25,558 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Nine Months Ended |
|
|
For the Nine Months Ended |
|
|
|
September 30, 2026 |
|
|
September 30, 2025 |
|
(unaudited, in thousands) |
|
Term Extension |
|
|
Rate Reduction |
|
|
Payment Delay |
|
|
Total |
|
|
Term Extension |
|
|
Rate Reduction |
|
|
Payment Delay |
|
|
Total |
|
Commercial real estate - land and construction |
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
Commercial real estate - improved property |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
26,988 |
|
|
|
— |
|
|
|
— |
|
|
|
26,988 |
|
Commercial and industrial |
|
|
190 |
|
|
|
— |
|
|
|
— |
|
|
|
190 |
|
|
|
1,381 |
|
|
|
— |
|
|
|
— |
|
|
|
1,381 |
|
Residential real estate |
|
|
— |
|
|
|
108 |
|
|
|
— |
|
|
|
108 |
|
|
|
— |
|
|
|
— |
|
|
|
510 |
|
|
|
510 |
|
Home equity |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
286 |
|
|
|
286 |
|
Consumer |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
94 |
|
|
|
94 |
|
Total loans that subsequently defaulted |
|
$ |
190 |
|
|
$ |
108 |
|
|
$ |
— |
|
|
$ |
298 |
|
|
$ |
28,369 |
|
|
$ |
— |
|
|
$ |
890 |
|
|
$ |
29,259 |
|
The following tables present an aging analysis of portfolio loans by loan category that were modified during the twelve months prior to September 30, 2026 and September 30, 2025. Table 17: Aging Analysis of Modified Portfolio Loans
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
At September 30, 2026 |
|
(unaudited, in thousands) |
|
30-59 Days Past Due |
|
|
60-89 Days Past Due |
|
|
90 Days or More Past Due |
|
|
Total Past Due |
|
|
Current |
|
|
Total |
|
Commercial real estate - land and construction |
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
Commercial real estate - improved property |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
92,791 |
|
|
|
92,791 |
|
Commercial and industrial |
|
|
— |
|
|
|
— |
|
|
|
75 |
|
|
|
75 |
|
|
|
28,858 |
|
|
|
28,933 |
|
Residential real estate |
|
|
— |
|
|
|
96 |
|
|
|
462 |
|
|
|
558 |
|
|
|
2,118 |
|
|
|
2,676 |
|
Home equity |
|
|
— |
|
|
|
— |
|
|
|
250 |
|
|
|
250 |
|
|
|
358 |
|
|
|
608 |
|
Consumer |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
222 |
|
|
|
222 |
|
Total modified loans |
|
$ |
— |
|
|
$ |
96 |
|
|
$ |
787 |
|
|
$ |
883 |
|
|
$ |
124,347 |
|
|
$ |
125,230 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
At September 30, 2025 |
|
(unaudited, in thousands) |
|
30-59 Days Past Due |
|
|
60-89 Days Past Due |
|
|
90 Days or More Past Due |
|
|
Total Past Due |
|
|
Current |
|
|
Total |
|
Commercial real estate - land and construction |
|
$ |
— |
|
|
$ |
293 |
|
|
$ |
832 |
|
|
$ |
1,125 |
|
|
$ |
53,600 |
|
|
$ |
54,725 |
|
Commercial real estate - improved property |
|
|
— |
|
|
|
— |
|
|
|
5,312 |
|
|
|
5,312 |
|
|
|
84,778 |
|
|
|
90,090 |
|
Commercial and industrial |
|
|
— |
|
|
|
— |
|
|
|
7,894 |
|
|
|
7,894 |
|
|
|
3,997 |
|
|
|
11,891 |
|
Residential real estate |
|
|
— |
|
|
|
1,513 |
|
|
|
1,247 |
|
|
|
2,760 |
|
|
|
3,069 |
|
|
|
5,829 |
|
Home equity |
|
|
290 |
|
|
|
225 |
|
|
|
425 |
|
|
|
940 |
|
|
|
911 |
|
|
|
1,851 |
|
Consumer |
|
|
14 |
|
|
|
41 |
|
|
|
94 |
|
|
|
149 |
|
|
|
657 |
|
|
|
806 |
|
Total modified loans |
|
$ |
304 |
|
|
$ |
2,072 |
|
|
$ |
15,804 |
|
|
$ |
18,180 |
|
|
$ |
147,012 |
|
|
$ |
165,192 |
|
The following tables summarize amortized cost basis loan balances by year of origination and credit quality indicator: Table 18: Amortized Cost Basis by Loan Origination Year
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loans As of September 30, 2026 |
|
|
|
|
|
|
|
|
|
|
|
|
Amortized Cost Basis by Origination Year |
|
|
|
|
|
|
|
|
|
|
(unaudited, in thousands) |
|
2026 |
|
|
2025 |
|
|
2024 |
|
|
2023 |
|
|
2022 |
|
|
Prior |
|
|
Revolving Loans Amortized Cost Basis |
|
|
Revolving Loans Converted to Term |
|
|
Total |
|
Commercial real estate: land and construction |
|
|
|
|
Risk rating: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pass |
|
$ |
283,546 |
|
|
$ |
475,662 |
|
|
$ |
228,759 |
|
|
$ |
125,715 |
|
|
$ |
21,021 |
|
|
$ |
77,744 |
|
|
$ |
130,956 |
|
|
$ |
234,855 |
|
|
$ |
1,578,258 |
|
Criticized - compromised |
|
|
— |
|
|
|
958 |
|
|
|
19,337 |
|
|
|
195 |
|
|
|
4,507 |
|
|
|
722 |
|
|
|
3,038 |
|
|
|
772 |
|
|
|
29,529 |
|
Classified - substandard |
|
|
— |
|
|
|
— |
|
|
|
197 |
|
|
|
— |
|
|
|
— |
|
|
|
1,958 |
|
|
|
— |
|
|
|
27,380 |
|
|
|
29,535 |
|
Classified - doubtful |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Total |
|
$ |
283,546 |
|
|
$ |
476,620 |
|
|
$ |
248,293 |
|
|
$ |
125,910 |
|
|
$ |
25,528 |
|
|
$ |
80,424 |
|
|
$ |
133,994 |
|
|
$ |
263,007 |
|
|
$ |
1,637,322 |
|
Current-period gross charge-offs |
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial real estate: improved property |
|
|
|
|
Risk rating: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pass |
|
$ |
1,461,723 |
|
|
$ |
1,071,164 |
|
|
$ |
569,249 |
|
|
$ |
441,421 |
|
|
$ |
1,219,131 |
|
|
$ |
3,205,816 |
|
|
$ |
214,945 |
|
|
$ |
1,094,707 |
|
|
$ |
9,278,156 |
|
Criticized - compromised |
|
|
118 |
|
|
|
1,847 |
|
|
|
5,931 |
|
|
|
5,200 |
|
|
|
55,551 |
|
|
|
119,125 |
|
|
|
3,128 |
|
|
|
22,918 |
|
|
|
213,818 |
|
Classified - substandard |
|
|
— |
|
|
|
1,007 |
|
|
|
8,124 |
|
|
|
13,991 |
|
|
|
61,084 |
|
|
|
57,354 |
|
|
|
2,017 |
|
|
|
46,642 |
|
|
|
190,219 |
|
Classified - doubtful |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Total |
|
$ |
1,461,841 |
|
|
$ |
1,074,018 |
|
|
$ |
583,304 |
|
|
$ |
460,612 |
|
|
$ |
1,335,766 |
|
|
$ |
3,382,295 |
|
|
$ |
220,090 |
|
|
$ |
1,164,267 |
|
|
$ |
9,682,193 |
|
Current-period gross charge-offs |
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
31 |
|
|
$ |
227 |
|
|
$ |
722 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
980 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial and industrial |
|
|
|
|
Risk rating: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pass |
|
$ |
461,350 |
|
|
$ |
312,252 |
|
|
$ |
137,878 |
|
|
$ |
119,225 |
|
|
$ |
240,499 |
|
|
$ |
344,721 |
|
|
$ |
1,043,473 |
|
|
$ |
236,485 |
|
|
$ |
2,895,883 |
|
Criticized - compromised |
|
|
2,478 |
|
|
|
8,345 |
|
|
|
4,946 |
|
|
|
709 |
|
|
|
3,606 |
|
|
|
1,842 |
|
|
|
57,800 |
|
|
|
7,360 |
|
|
|
87,086 |
|
Classified - substandard |
|
|
— |
|
|
|
188 |
|
|
|
34,584 |
|
|
|
5,587 |
|
|
|
10,315 |
|
|
|
14,621 |
|
|
|
16,330 |
|
|
|
3,273 |
|
|
|
84,898 |
|
Classified - doubtful |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Total |
|
$ |
463,828 |
|
|
$ |
320,785 |
|
|
$ |
177,408 |
|
|
$ |
125,521 |
|
|
$ |
254,420 |
|
|
$ |
361,184 |
|
|
$ |
1,117,603 |
|
|
$ |
247,118 |
|
|
$ |
3,067,867 |
|
Current-period gross charge-offs |
|
$ |
— |
|
|
$ |
157 |
|
|
$ |
3,183 |
|
|
$ |
1,016 |
|
|
$ |
1,442 |
|
|
$ |
1,619 |
|
|
$ |
679 |
|
|
$ |
7,133 |
|
|
$ |
15,229 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Residential real estate |
|
|
|
|
Loan delinquency: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current |
|
$ |
344,019 |
|
|
$ |
239,659 |
|
|
$ |
106,483 |
|
|
$ |
217,763 |
|
|
$ |
678,609 |
|
|
$ |
1,498,321 |
|
|
$ |
— |
|
|
$ |
861,222 |
|
|
$ |
3,946,076 |
|
30-59 days past due |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
397 |
|
|
|
— |
|
|
|
— |
|
|
|
397 |
|
60-89 days past due |
|
|
— |
|
|
|
— |
|
|
|
991 |
|
|
|
2,870 |
|
|
|
2,395 |
|
|
|
6,768 |
|
|
|
— |
|
|
|
1,865 |
|
|
|
14,889 |
|
90 days or more past due |
|
|
— |
|
|
|
1,403 |
|
|
|
2,659 |
|
|
|
6,498 |
|
|
|
5,733 |
|
|
|
17,757 |
|
|
|
— |
|
|
|
3,532 |
|
|
|
37,582 |
|
Total |
|
$ |
344,019 |
|
|
$ |
241,062 |
|
|
$ |
110,133 |
|
|
$ |
227,131 |
|
|
$ |
686,737 |
|
|
$ |
1,523,243 |
|
|
$ |
— |
|
|
$ |
866,619 |
|
|
$ |
3,998,944 |
|
Current-period gross charge-offs |
|
$ |
— |
|
|
$ |
56 |
|
|
$ |
162 |
|
|
$ |
1,002 |
|
|
$ |
232 |
|
|
$ |
358 |
|
|
$ |
— |
|
|
$ |
333 |
|
|
$ |
2,143 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Home equity |
|
|
|
|
Loan delinquency: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current |
|
$ |
16,929 |
|
|
$ |
2,655 |
|
|
$ |
5,835 |
|
|
$ |
3,449 |
|
|
$ |
5,305 |
|
|
$ |
25,555 |
|
|
$ |
1,147,061 |
|
|
$ |
12,552 |
|
|
$ |
1,219,341 |
|
30-59 days past due |
|
|
— |
|
|
|
475 |
|
|
|
776 |
|
|
|
857 |
|
|
|
1,033 |
|
|
|
1,511 |
|
|
|
6,393 |
|
|
|
279 |
|
|
|
11,324 |
|
60-89 days past due |
|
|
— |
|
|
|
63 |
|
|
|
613 |
|
|
|
753 |
|
|
|
462 |
|
|
|
582 |
|
|
|
152 |
|
|
|
52 |
|
|
|
2,677 |
|
90 days or more past due |
|
|
— |
|
|
|
420 |
|
|
|
964 |
|
|
|
1,998 |
|
|
|
662 |
|
|
|
2,858 |
|
|
|
9 |
|
|
|
558 |
|
|
|
7,469 |
|
Total |
|
$ |
16,929 |
|
|
$ |
3,613 |
|
|
$ |
8,188 |
|
|
$ |
7,057 |
|
|
$ |
7,462 |
|
|
$ |
30,506 |
|
|
$ |
1,153,615 |
|
|
$ |
13,441 |
|
|
$ |
1,240,811 |
|
Current-period gross charge-offs |
|
$ |
— |
|
|
$ |
49 |
|
|
$ |
208 |
|
|
$ |
267 |
|
|
$ |
103 |
|
|
$ |
557 |
|
|
$ |
18 |
|
|
$ |
63 |
|
|
$ |
1,265 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consumer |
|
|
|
|
Loan delinquency: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current |
|
$ |
22,453 |
|
|
$ |
34,297 |
|
|
$ |
54,585 |
|
|
$ |
45,145 |
|
|
$ |
48,520 |
|
|
$ |
34,181 |
|
|
$ |
28,933 |
|
|
$ |
100 |
|
|
$ |
268,214 |
|
30-59 days past due |
|
|
275 |
|
|
|
324 |
|
|
|
731 |
|
|
|
771 |
|
|
|
801 |
|
|
|
262 |
|
|
|
38 |
|
|
|
1 |
|
|
|
3,203 |
|
60-89 days past due |
|
|
11 |
|
|
|
113 |
|
|
|
252 |
|
|
|
356 |
|
|
|
364 |
|
|
|
262 |
|
|
|
— |
|
|
|
— |
|
|
|
1,358 |
|
90 days or more past due |
|
|
34 |
|
|
|
30 |
|
|
|
136 |
|
|
|
176 |
|
|
|
57 |
|
|
|
206 |
|
|
|
— |
|
|
|
— |
|
|
|
639 |
|
Total |
|
$ |
22,773 |
|
|
$ |
34,764 |
|
|
$ |
55,704 |
|
|
$ |
46,448 |
|
|
$ |
49,742 |
|
|
$ |
34,911 |
|
|
$ |
28,971 |
|
|
$ |
101 |
|
|
$ |
273,414 |
|
Current-period gross charge-offs |
|
$ |
43 |
|
|
$ |
557 |
|
|
$ |
1,289 |
|
|
$ |
1,064 |
|
|
$ |
1,661 |
|
|
$ |
815 |
|
|
$ |
8 |
|
|
$ |
8 |
|
|
$ |
5,445 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loans As of December 31, 2025 |
|
|
|
|
|
|
|
|
|
|
|
|
Amortized Cost Basis by Origination Year |
|
|
|
|
|
|
|
|
|
|
(in thousands) |
|
2025 |
|
|
2024 |
|
|
2023 |
|
|
2022 |
|
|
2021 |
|
|
Prior |
|
|
Revolving Loans Amortized Cost Basis |
|
|
Revolving Loans Converted to Term |
|
|
Total |
|
Commercial real estate: land and construction |
|
|
|
|
Risk rating: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pass |
|
$ |
376,564 |
|
|
$ |
427,548 |
|
|
$ |
293,344 |
|
|
$ |
113,269 |
|
|
$ |
56,846 |
|
|
$ |
73,874 |
|
|
$ |
160,549 |
|
|
$ |
246,266 |
|
|
$ |
1,748,260 |
|
Criticized - compromised |
|
|
86 |
|
|
|
— |
|
|
|
104 |
|
|
|
1,016 |
|
|
|
— |
|
|
|
1,461 |
|
|
|
2,000 |
|
|
|
3,664 |
|
|
|
8,331 |
|
Classified - substandard |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
48 |
|
|
|
— |
|
|
|
26,998 |
|
|
|
27,046 |
|
Classified - doubtful |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Total |
|
$ |
376,650 |
|
|
$ |
427,548 |
|
|
$ |
293,448 |
|
|
$ |
114,285 |
|
|
$ |
56,846 |
|
|
$ |
75,383 |
|
|
$ |
162,549 |
|
|
$ |
276,928 |
|
|
$ |
1,783,637 |
|
Current-period gross charge-offs |
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial real estate: improved property |
|
|
|
|
Risk rating: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pass |
|
$ |
1,095,343 |
|
|
$ |
552,084 |
|
|
$ |
565,203 |
|
|
$ |
1,434,869 |
|
|
$ |
870,120 |
|
|
$ |
2,903,510 |
|
|
$ |
213,380 |
|
|
$ |
1,078,167 |
|
|
$ |
8,712,676 |
|
Criticized - compromised |
|
|
— |
|
|
|
56,128 |
|
|
|
19,680 |
|
|
|
93,507 |
|
|
|
19,403 |
|
|
|
46,350 |
|
|
|
69 |
|
|
|
85,048 |
|
|
|
320,185 |
|
Classified - substandard |
|
|
237 |
|
|
|
20,754 |
|
|
|
6,563 |
|
|
|
39,305 |
|
|
|
3,699 |
|
|
|
40,437 |
|
|
|
— |
|
|
|
11,341 |
|
|
|
122,336 |
|
Classified - doubtful |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Total |
|
$ |
1,095,580 |
|
|
$ |
628,966 |
|
|
$ |
591,446 |
|
|
$ |
1,567,681 |
|
|
$ |
893,222 |
|
|
$ |
2,990,297 |
|
|
$ |
213,449 |
|
|
$ |
1,174,556 |
|
|
$ |
9,155,197 |
|
Current-period gross charge-offs |
|
$ |
— |
|
|
$ |
— |
|
|
$ |
112 |
|
|
$ |
7 |
|
|
$ |
142 |
|
|
$ |
4,221 |
|
|
$ |
— |
|
|
$ |
35 |
|
|
$ |
4,517 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial and industrial |
|
|
|
|
Risk rating: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pass |
|
$ |
441,249 |
|
|
$ |
209,251 |
|
|
$ |
161,292 |
|
|
$ |
284,974 |
|
|
$ |
167,107 |
|
|
$ |
285,489 |
|
|
$ |
988,436 |
|
|
$ |
199,065 |
|
|
$ |
2,736,863 |
|
Criticized - compromised |
|
|
160 |
|
|
|
5,211 |
|
|
|
3,453 |
|
|
|
20,461 |
|
|
|
5,770 |
|
|
|
7,984 |
|
|
|
37,689 |
|
|
|
3,824 |
|
|
|
84,552 |
|
Classified - substandard |
|
|
27 |
|
|
|
3,077 |
|
|
|
5,200 |
|
|
|
5,988 |
|
|
|
3,816 |
|
|
|
8,410 |
|
|
|
6,701 |
|
|
|
9,259 |
|
|
|
42,478 |
|
Classified - doubtful |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Total |
|
$ |
441,436 |
|
|
$ |
217,539 |
|
|
$ |
169,945 |
|
|
$ |
311,423 |
|
|
$ |
176,693 |
|
|
$ |
301,883 |
|
|
$ |
1,032,826 |
|
|
$ |
212,148 |
|
|
$ |
2,863,893 |
|
Current-period gross charge-offs |
|
$ |
— |
|
|
$ |
1,453 |
|
|
$ |
739 |
|
|
$ |
1,138 |
|
|
$ |
553 |
|
|
$ |
959 |
|
|
$ |
1,088 |
|
|
$ |
1,318 |
|
|
$ |
7,248 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Residential real estate |
|
|
|
|
Loan delinquency: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current |
|
$ |
301,928 |
|
|
$ |
148,830 |
|
|
$ |
252,536 |
|
|
$ |
726,653 |
|
|
$ |
625,616 |
|
|
$ |
1,002,612 |
|
|
$ |
— |
|
|
$ |
831,319 |
|
|
$ |
3,889,494 |
|
30-59 days past due |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
738 |
|
|
|
— |
|
|
|
— |
|
|
|
738 |
|
60-89 days past due |
|
|
119 |
|
|
|
1,152 |
|
|
|
1,399 |
|
|
|
2,362 |
|
|
|
1,928 |
|
|
|
5,742 |
|
|
|
— |
|
|
|
811 |
|
|
|
13,513 |
|
90 days or more past due |
|
|
501 |
|
|
|
1,905 |
|
|
|
5,270 |
|
|
|
6,116 |
|
|
|
3,407 |
|
|
|
14,477 |
|
|
|
— |
|
|
|
3,164 |
|
|
|
34,840 |
|
Total |
|
$ |
302,548 |
|
|
$ |
151,887 |
|
|
$ |
259,205 |
|
|
$ |
735,131 |
|
|
$ |
630,951 |
|
|
$ |
1,023,569 |
|
|
$ |
— |
|
|
$ |
835,294 |
|
|
$ |
3,938,585 |
|
Current-period gross charge-offs |
|
$ |
— |
|
|
$ |
62 |
|
|
$ |
173 |
|
|
$ |
602 |
|
|
$ |
29 |
|
|
$ |
528 |
|
|
$ |
— |
|
|
$ |
71 |
|
|
$ |
1,465 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Home equity |
|
|
|
|
Loan delinquency: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current |
|
$ |
13,731 |
|
|
$ |
3,717 |
|
|
$ |
3,194 |
|
|
$ |
3,665 |
|
|
$ |
1,852 |
|
|
$ |
22,200 |
|
|
$ |
1,042,133 |
|
|
$ |
16,160 |
|
|
$ |
1,106,652 |
|
30-59 days past due |
|
|
177 |
|
|
|
728 |
|
|
|
324 |
|
|
|
729 |
|
|
|
141 |
|
|
|
2,126 |
|
|
|
5,427 |
|
|
|
286 |
|
|
|
9,938 |
|
60-89 days past due |
|
|
11 |
|
|
|
713 |
|
|
|
812 |
|
|
|
990 |
|
|
|
253 |
|
|
|
1,171 |
|
|
|
110 |
|
|
|
102 |
|
|
|
4,162 |
|
90 days or more past due |
|
|
55 |
|
|
|
1,256 |
|
|
|
1,932 |
|
|
|
1,253 |
|
|
|
596 |
|
|
|
2,628 |
|
|
|
76 |
|
|
|
846 |
|
|
|
8,642 |
|
Total |
|
$ |
13,974 |
|
|
$ |
6,414 |
|
|
$ |
6,262 |
|
|
$ |
6,637 |
|
|
$ |
2,842 |
|
|
$ |
28,125 |
|
|
$ |
1,047,746 |
|
|
$ |
17,394 |
|
|
$ |
1,129,394 |
|
Current-period gross charge-offs |
|
$ |
— |
|
|
$ |
79 |
|
|
$ |
562 |
|
|
$ |
322 |
|
|
$ |
137 |
|
|
$ |
387 |
|
|
$ |
42 |
|
|
$ |
36 |
|
|
$ |
1,565 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consumer |
|
|
|
|
Loan delinquency: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current |
|
$ |
54,554 |
|
|
$ |
74,906 |
|
|
$ |
65,337 |
|
|
$ |
74,538 |
|
|
$ |
24,333 |
|
|
$ |
24,369 |
|
|
$ |
27,857 |
|
|
$ |
33 |
|
|
$ |
345,927 |
|
30-59 days past due |
|
|
319 |
|
|
|
1,234 |
|
|
|
1,435 |
|
|
|
1,621 |
|
|
|
553 |
|
|
|
545 |
|
|
|
412 |
|
|
|
— |
|
|
|
6,119 |
|
60-89 days past due |
|
|
82 |
|
|
|
533 |
|
|
|
471 |
|
|
|
436 |
|
|
|
140 |
|
|
|
160 |
|
|
|
— |
|
|
|
— |
|
|
|
1,822 |
|
90 days or more past due |
|
|
97 |
|
|
|
258 |
|
|
|
504 |
|
|
|
503 |
|
|
|
157 |
|
|
|
339 |
|
|
|
— |
|
|
|
— |
|
|
|
1,858 |
|
Total |
|
$ |
55,052 |
|
|
$ |
76,931 |
|
|
$ |
67,747 |
|
|
$ |
77,098 |
|
|
$ |
25,183 |
|
|
$ |
25,413 |
|
|
$ |
28,269 |
|
|
$ |
33 |
|
|
$ |
355,726 |
|
Current-period gross charge-offs |
|
$ |
262 |
|
|
$ |
2,424 |
|
|
$ |
1,931 |
|
|
$ |
2,168 |
|
|
$ |
937 |
|
|
$ |
712 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
8,434 |
|
The following table summarizes OREO and repossessed assets included in other assets: Table 19: OREO and Repossessed Assets
|
|
|
|
|
|
|
|
|
|
|
September 30, |
|
|
December 31, |
|
(unaudited, in thousands) |
|
2026 |
|
|
2025 |
|
OREO |
|
$ |
1,593 |
|
|
$ |
618 |
|
Repossessed assets |
|
|
191 |
|
|
|
289 |
|
Total OREO and repossessed assets |
|
$ |
1,784 |
|
|
$ |
907 |
|
Residential real estate loans included in OREO totaled $1.2 million at September 30, 2026 and $0.6 million at December 31, 2025. At September 30, 2026 and December 31, 2025, formal foreclosure proceedings were in process on residential real estate loans totaling $18.0 million and $11.4 million, respectively.
|