|
Missouri
(State or Other Jurisdiction of
Incorporation or Organization) |
| |
6022
(Primary Standard Industrial
Classification Code Number) |
| |
43-0959114
(IRS Employer
Identification Number) |
|
|
Catherine M. Clarkin
Jared M. Fishman Sullivan & Cromwell LLP 125 Broad Street New York, New York 10004 Telephone: (212) 558-4000 |
| |
Samir A. Gandhi
Robert A. Ryan Sidley Austin LLP 787 Seventh Avenue New York, New York 10019 Telephone: (212) 839-5300 |
|
| Large accelerated filer ☐ | | | Accelerated filer ☐ | | | Non-accelerated filer ☒ | | |
Smaller reporting company ☐
Emerging growth company ☒ |
|
| | |
Page
|
| |||
| | | | 1 | | | |
| | | | 38 | | | |
| | | | 67 | | | |
| | | | 69 | | | |
| | | | 70 | | | |
| | | | 71 | | | |
| | | | 73 | | | |
| | | | 75 | | | |
| | | | 138 | | | |
| | | | 167 | | | |
| | | | 177 | | | |
| | | | 185 | | |
Primary Market
|
| |
Definition
|
|
Jefferson City | | | Jefferson City, MO MSA | |
Kansas City | | | Kansas City, MO-KS MSA; Lawrence, KS MSA | |
Columbia | | | Columbia, MO MSA; Mexico, MO MSA; Moberly, MO MSA | |
St. Louis | | | St. Louis, MO-IL MSA | |
Springfield | | | Springfield, MO MSA | |
Lake of the Ozarks | | | Camden County, MO; Miller County, MO; Morgan County MO | |
Branson | | | Branson, MO MSA; Stone County, MO | |
Sedalia | | | Sedalia, MO MSA | |
Warrensburg | | | Warrensburg, MO MSA | |
Oklahoma | | | Tulsa, OK MSA; Oklahoma City, OK MSA | |
Colorado | | |
Denver-Aurora-Centennial, CO MSA; Colorado Springs, CO MSA; Durango,
CO MSA |
|
Dollars in millions
|
| |
Total
Deposits (as of 6/30/25) |
| |
Total
Loans (as of 6/30/25) |
| |
1H2025
ROAA(3) |
| |
2024 ROAA
|
| |
Deposit
Market Share |
| |
Deposit
Market Share / Rank (Retail)(4) |
| |
NPS(5)
|
| |
Employee
Satisfaction(6) |
| ||||||||||||||||||||||||
Missouri Markets: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Jefferson City
|
| | | $ | 3,199 | | | | | $ | 1,486 | | | | | | 2.23% | | | | | | 1.93% | | | | | | 54% | | | |
39% / 1
|
| | | | 73 | | | | | | 89% | | | |||
Kansas City
|
| | | | 3,017 | | | | | | 2,126 | | | | | | 2.08% | | | | | | 1.95% | | | | | | 3% | | | |
5% / 6
|
| | | | 69 | | | | | | 81% | | | |||
Columbia
|
| | | | 2,571 | | | | | | 1,612 | | | | | | 2.31% | | | | | | 2.08% | | | | | | 36% | | | |
26% / 1
|
| | | | 72 | | | | | | 86% | | | |||
St. Louis
|
| | | | 1,830 | | | | | | 1,882 | | | |
1.16 / 1.73%(7)
|
| | | | 1.85% | | | | | | 2% | | | |
2% / 12
|
| | | | 74 | | | | | | 91% | | | ||||||
Springfield
|
| | | | 1,502 | | | | | | 1,278 | | | | | | 2.15% | | | | | | 2.06% | | | | | | 9% | | | |
10% / 1
|
| | | | 67 | | | | | | 87% | | | |||
Lake of the Ozarks
|
| | | | 967 | | | | | | 593 | | | | | | 2.37% | | | | | | 2.10% | | | | | | 24% | | | |
33% / 1
|
| | | | 75 | | | | | | 85% | | | |||
Branson
|
| | | | 420 | | | | | | 296 | | | | | | 2.20% | | | | | | 2.01% | | | | | | 19% | | | |
18% / 1
|
| | | | 65 | | | | | | 78% | | | |||
Sedalia
|
| | | | 409 | | | | | | 266 | | | | | | 2.23% | | | | | | 2.01% | | | | | | 39% | | | |
38% / 1
|
| | | | 69 | | | | | | 91% | | | |||
Warrensburg
|
| | | | 350 | | | | | | 197 | | | | | | 1.87% | | | | | | 1.96% | | | | | | 27% | | | |
27% / 2
|
| | | | 65 | | | | | | 94% | | | |||
Other Primary Markets: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Oklahoma
|
| | | | 357 | | | | | | 827 | | | | | | 1.73% | | | | | | 1.67% | | | | | | 0% | | | |
0% / 36
|
| | | | 68 | | | | | | 81% | | | |||
Colorado
|
| | | | 136 | | | | | | 594 | | | | | | 0.73% | | | | | | 0.45% | | | | | | 0% | | | |
0% / 49
|
| | | | 79 | | | | | | 90% | | | |||
Consolidated(1)(2) | | | | $ | 14,789 | | | | | $ | 11,350 | | | | | | 1.95% | | | | | | 1.63% | | | | | | 24% | | | | | | 18% | | | | | | 71 | | | | | | 86% | | |
(As at and for the six months ended June 30, 2025)
|
| |
Consumer
|
| |
Commercial
|
| |
Wealth
|
| |
Consolidated(1)
|
| ||||||||||||
Total Revenue(2) ($000s)
|
| | | $ | 201,076 | | | | | $ | 235,340 | | | | | $ | 36,794 | | | | | $ | 493,184 | | |
Adjusted Total Revenue (Non-GAAP) ($000s)(5)
|
| | | $ | 214,688 | | | | | | | | | | | | | | | | | $ | 506,687 | | |
Fee Income Ratio(3)
|
| | | | 23.4% | | | | | | 9.0% | | | | | | 100.0% | | | | | | 22.1% | | |
Adjusted Fee Income Ratio (Non-GAAP)(5)
|
| | | | 28.2% | | | | | | — | | | | | | — | | | | | | 24.1% | | |
Total Loans ($Bn)
|
| | | $ | 3.1 | | | | | $ | 8.2 | | | | | | — | | | | | $ | 11.4 | | |
Total Deposits ($Bn)
|
| | | $ | 7.8 | | | | | $ | 7.2 | | | | | | — | | | | | $ | 14.8 | | |
Assets Under Advice ($Bn)
|
| | | | — | | | | | | — | | | | | $ | 14.2 | | | | | $ | 14.2 | | |
Cost of Deposits(4)
|
| | | | 0.96% | | | | | | 1.41% | | | | | | — | | | | | | 1.20% | | |
(As at and for the year ended December 31, 2024)
|
| |
Consumer
|
| |
Commercial
|
| |
Wealth
|
| |
Consolidated(1)
|
| ||||||||||||
Total Revenue(2) ($000s)
|
| | | $ | 401,629 | | | | | $ | 446,413 | | | | | $ | 68,962 | | | | | $ | 897,714 | | |
Adjusted Total Revenue (Non-GAAP) ($000s)(5)
|
| | | | — | | | | | | — | | | | | | — | | | | | $ | 934,375 | | |
Fee Income Ratio(3)
|
| | | | 31.1% | | | | | | 9.7% | | | | | | 100.0% | | | | | | 23.4% | | |
Adjusted Fee Income Ratio (Non-GAAP)(5)
|
| | | | — | | | | | | — | | | | | | — | | | | | | 26.4% | | |
Net Promoter Score (NPS)(6)
|
| | | | 71 | | | | | | 65 | | | | | | 88 | | | | | | 71 | | |
Total Loans ($Bn)
|
| | | $ | 3.3 | | | | | $ | 8.4 | | | | | | — | | | | | $ | 11.7 | | |
Total Deposits ($Bn)
|
| | | $ | 7.7 | | | | | $ | 7.5 | | | | | | — | | | | | $ | 15.0 | | |
Assets Under Advice ($Bn)
|
| | | | — | | | | | | — | | | | | $ | 13.5 | | | | | $ | 13.5 | | |
Cost of Deposits(4)
|
| | | | 0.99% | | | | | | 1.58% | | | | | | — | | | | | | 1.30% | | |
| | |
1H2025
|
| |
1H2025
Peer Median |
| |
2024Y
|
| |
2024Y
Peer Median |
| ||||||||||||
Cost of Funds(1)(2)
|
| | | | 1.29% | | | | | | 2.15% | | | | | | 1.39% | | | | | | 2.37% | | |
Fee Income Ratio(1)
|
| | | | 22.1% | | | | | | 18.3% | | | | | | 23.4% | | | | | | 19.1% | | |
Adjusted Fee Income Ratio (Non-GAAP)(3)
|
| | | | 24.1% | | | | | | 18.4% | | | | | | 26.4% | | | | | | 19.2% | | |
Efficiency Ratio(1)
|
| | | | 50.5% | | | | | | 57.9% | | | | | | 54.5% | | | | | | 59.5% | | |
Efficiency Ratio (FTE) (Non-GAAP)(3)
|
| | | | 48.5% | | | | | | 55.9% | | | | | | 51.7% | | | | | | 57.1% | | |
ROAA(1)(2) | | | | | 1.95% | | | | | | 1.10% | | | | | | 1.63% | | | | | | 1.01% | | |
Adjusted ROAA (Non-GAAP)(2)(3)
|
| | | | 2.02% | | | | | | 1.14% | | | | | | 1.78% | | | | | | 1.10% | | |
| | |
Central
|
| |
Peer Median
|
| ||||||
CET1 Ratio %
|
| | | | 23.8% | | | | | | 12.2% | | |
Total RBC Ratio %
|
| | | | 25.0% | | | | | | 14.7% | | |
(FHLB Advances + Brokered Deposits) / Total Assets %
|
| | | | 0.0% | | | | | | 5.0% | | |
Liquidity / Total Deposits %(1)
|
| | | | 24% | | | | | | 15% | | |
Uninsured and Uncollateralized Deposits / Total Deposits %(2)
|
| | | | 23% | | | | | | 32% | | |
CRE / RBC %
|
| | | | 132% | | | | | | 212% | | |
NPAs / Assets %
|
| | | | 0.28% | | | | | | 0.47% | | |
| | |
2021
|
| |
2022
|
| |
2023
|
| |
2024
|
| |
1H2025
|
| |||||||||||||||
Central
|
| | | | 0.0% | | | | | | 0.0% | | | | | | 0.0% | | | | | | 0.0% | | | | | | 0.0% | | |
Peer Median
|
| | | | 1.2% | | | | | | 5.8% | | | | | | 6.7% | | | | | | 5.2% | | | | | | 5.0% | | |
| | |
For the Three Months Ended September 30,
|
| |||||||||||||||
| | |
2025
|
| |
2025
|
| |
2024
|
| |||||||||
Dollars in Millions
|
| |
Low
|
| |
High
|
| |
Amount
|
| |||||||||
Net income
|
| | | $ | 94 | | | | | $ | 100 | | | | | $ | 72.6 | | |
Add: available-for-sale (“AFS”) securities losses, net of taxes(1)
|
| | | | 6 | | | | | | 6 | | | | | | 9.1 | | |
Add: Equity securities losses (gains), net of taxes(1)
|
| | | | — | | | | | | — | | | | | | 0.0 | | |
Adjusted net income (non-GAAP)
|
| | | | 100 | | | | | | 106 | | | | | | 81.8 | | |
Average total assets
|
| | | $ | 19,084 | | | | | $ | 19,084 | | | | | $ | 18,639.4 | | |
Return on average total assets(2)
|
| | | | 1.95% | | | | | | 2.05% | | | | | | 1.55% | | |
Adjusted return on average total assets
(non-GAAP)(2) |
| | | | 2.08% | | | | | | 2.18% | | | | | | 1.75% | | |
| | |
For the Three Months Ended September 30,
|
| |||||||||||||||
| | |
2025
|
| |
2025
|
| |
2024
|
| |||||||||
Dollars in Millions
|
| |
Low
|
| |
High
|
| |
Amount
|
| |||||||||
Weighted average common shares outstanding – basic
|
| | | | 220,059,250 | | | | | | 220,059,250 | | | | | | 220,647,983 | | |
Weighted average common shares outstanding –
diluted |
| | | | 220,059,250 | | | | | | 220,059,250 | | | | | | 220,647,983 | | |
Net income per common share – basic
|
| | | $ | 0.43 | | | | | $ | 0.45 | | | | | $ | 0.33 | | |
Net income per common share – diluted
|
| | | $ | 0.43 | | | | | $ | 0.45 | | | | | $ | 0.33 | | |
Adjusted net income per common share – basic (non-GAAP)
|
| | | $ | 0.46 | | | | | $ | 0.48 | | | | | $ | 0.37 | | |
Adjusted net income per common share – diluted (non-GAAP)
|
| | | $ | 0.46 | | | | | $ | 0.48 | | | | | $ | 0.37 | | |
|
| | |
For the Three Months Ended September 30,
|
| |||||||||||||||
| | |
2025
|
| |
2025
|
| |
2024
|
| |||||||||
Dollars in Millions
|
| |
Low
|
| |
High
|
| |
Amount
|
| |||||||||
Noninterest income
|
| | | $ | 56 | | | | | $ | 58 | | | | | $ | 50.5 | | |
Less: Investment securities gains (losses)
|
| | | | (7) | | | | | | (7) | | | | | | (12.1) | | |
Adjusted noninterest income (non-GAAP)
|
| | | | 63 | | | | | | 65 | | | | | | 62.5 | | |
Net interest income
|
| | | | 199 | | | | | | 199 | | | | | | 174.7 | | |
Noninterest income
|
| | | | 56 | | | | | | 58 | | | | | | 50.5 | | |
Total revenue
|
| | | | 255 | | | | | | 257 | | | | | | 225.2 | | |
Less: Investment securities gains (losses)
|
| | | | (7) | | | | | | (7) | | | | | | (12.1) | | |
Adjusted total revenue (non-GAAP)
|
| | | $ | 262 | | | | | $ | 264 | | | | | $ | 237.2 | | |
Fee income ratio
|
| | | | 22% | | | | | | 23% | | | | | | 22% | | |
Adjusted fee income ratio (non-GAAP)
|
| | | | 24% | | | | | | 25% | | | | | | 26% | | |
| | |
At and for the Six Months
Ended June 30, |
| |
At and for the Years
Ended December 31, |
| ||||||||||||||||||
Dollars in thousands
|
| |
2025
|
| |
2024
|
| |
2024
|
| |
2023
|
| ||||||||||||
Income Statement Data: | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest income
|
| | | $ | 485,889 | | | | | $ | 443,248 | | | | | $ | 904,977 | | | | | $ | 800,652 | | |
Interest income (FTE) (non-GAAP)(1)
|
| | | | 489,013 | | | | | | 446,375 | | | | | | 910,838 | | | | | | 805,374 | | |
Interest expense
|
| | | | 101,559 | | | | | | 113,006 | | | | | | 217,653 | | | | | | 167,473 | | |
Provision for credit losses
|
| | | | 2,913 | | | | | | 7,125 | | | | | | 14,587 | | | | | | 16,252 | | |
Noninterest income
|
| | | | 108,854 | | | | | | 135,860 | | | | | | 210,390 | | | | | | 206,880 | | |
Adjusted noninterest income (non-GAAP)(1)
|
| | | | 122,357 | | | | | | 121,200 | | | | | | 247,051 | | | | | | 225,774 | | |
Total revenue(2)
|
| | | | 493,184 | | | | | | 466,102 | | | | | | 897,714 | | | | | | 840,059 | | |
Adjusted total revenue (non-GAAP)(1)
|
| | | | 506,687 | | | | | | 451,442 | | | | | | 934,375 | | | | | | 858,953 | | |
Noninterest expense
|
| | | | 249,031 | | | | | | 237,832 | | | | | | 489,407 | | | | | | 469,070 | | |
Net income
|
| | | | 186,163 | | | | | | 171,305 | | | | | | 305,810 | | | | | | 273,693 | | |
Adjusted net income (non-GAAP)(1)
|
| | | $ | 192,643 | | | | | $ | 160,140 | | | | | $ | 333,731 | | | | | $ | 288,082 | | |
Performance Ratios: | | | | | | | | | | | | | | | | | | | | | | | | | |
Net interest margin(3)(4)
|
| | | | 4.23% | | | | | | 3.70% | | | | | | 3.84% | | | | | | 3.54% | | |
Net interest margin (FTE) (non-GAAP)(1)(4)
|
| | | | 4.26% | | | | | | 3.74% | | | | | | 3.88% | | | | | | 3.57% | | |
Return on average total assets(4)(5)
|
| | | | 1.95% | | | | | | 1.83% | | | | | | 1.63% | | | | | | 1.45% | | |
Adjusted return on average total assets (non-GAAP)(1)(4)
|
| | | | 2.02% | | | | | | 1.71% | | | | | | 1.78% | | | | | | 1.53% | | |
Return on average common equity(4)
|
| | | | 11.8% | | | | | | 12.2% | | | | | | 10.4% | | | | | | 10.6% | | |
Adjusted return on average common equity (non-GAAP)(1)(4)
|
| | | | 12.2% | | | | | | 11.4% | | | | | | 11.4% | | | | | | 11.2% | | |
Return on average tangible common equity (non-GAAP)(1)(4)
|
| | | | 13.3% | | | | | | 14.1% | | | | | | 11.9% | | | | | | 12.5% | | |
Adjusted return on average tangible common equity (non-GAAP)(1)(4)
|
| | | | 13.8% | | | | | | 13.2% | | | | | | 13.0% | | | | | | 13.2% | | |
Fee income ratio(6)
|
| | | | 22.1% | | | | | | 29.1% | | | | | | 23.4% | | | | | | 24.6% | | |
Adjusted fee income ratio (non-GAAP)(1)
|
| | | | 24.1% | | | | | | 26.8% | | | | | | 26.4% | | | | | | 26.3% | | |
Efficiency ratio(7)
|
| | | | 50.5% | | | | | | 51.0% | | | | | | 54.5% | | | | | | 55.8% | | |
Efficiency ratio (FTE) (non-GAAP)(1)
|
| | | | 48.5% | | | | | | 51.9% | | | | | | 51.7% | | | | | | 53.9% | | |
Cost of deposits(4)(8)
|
| | | | 1.20% | | | | | | 1.34% | | | | | | 1.30% | | | | | | 0.87% | | |
Cost of funds(4)(9)
|
| | | | 1.29% | | | | | | 1.43% | | | | | | 1.39% | | | | | | 1.04% | | |
| | |
At and for the Six Months
Ended June 30, |
| |
At and for the Years
Ended December 31, |
| ||||||||||||||||||
Dollars in thousands
|
| |
2025
|
| |
2024
|
| |
2024
|
| |
2023
|
| ||||||||||||
Balance Sheet Data: | | | | | | | | | | | | | | | | | | | | | | | | | |
Total assets
|
| | | $ | 19,080,430 | | | | | $ | 18,689,479 | | | | | $ | 19,242,543 | | | | | $ | 19,020,505 | | |
Loans(10) | | | | | 11,327,346 | | | | | | 11,625,492 | | | | | | 11,624,091 | | | | | | 11,485,288 | | |
Total liabilities
|
| | | | 15,907,102 | | | | | | 15,772,228 | | | | | | 16,131,882 | | | | | | 16,276,707 | | |
Total deposits
|
| | | | 14,789,156 | | | | | | 14,666,240 | | | | | | 14,985,848 | | | | | | 14,869,510 | | |
Total customer funds(11)
|
| | | | 15,762,774 | | | | | | 15,605,056 | | | | | | 15,993,143 | | | | | | 16,095,677 | | |
Stockholder’s equity
|
| | | | 3,173,328 | | | | | | 2,917,251 | | | | | | 3,110,661 | | | | | | 2,743,798 | | |
Tangible common equity (non-GAAP)(1)
|
| | | | 2,820,051 | | | | | | 2,560,727 | | | | | | 2,755,771 | | | | | | 2,385,519 | | |
Book value per share
|
| | | | 14.38 | | | | | | 13.18 | | | | | | 14.11 | | | | | | 12.42 | | |
Tangible book value per share (non-GAAP)(1)
|
| | | $ | 12.78 | | | | | $ | 11.57 | | | | | $ | 12.50 | | | | | $ | 10.80 | | |
Asset Quality Ratios: | | | | | | | | | | | | | | | | | | | | | | | | | |
Nonperforming loans / total loans
|
| | | | 0.42% | | | | | | 0.29% | | | | | | 0.34% | | | | | | 0.18% | | |
Net charge-offs / average total loans(4)
|
| | | | 0.14% | | | | | | 0.13% | | | | | | 0.13% | | | | | | 0.12% | | |
Allowance for credit losses / total loans
|
| | | | 1.32% | | | | | | 1.33% | | | | | | 1.32% | | | | | | 1.34% | | |
Capital Ratios: | | | | | | | | | | | | | | | | | | | | | | | | | |
Tier 1 capital ratio
|
| | | | 23.8% | | | | | | 22.5% | | | | | | 23.6% | | | | | | 21.5% | | |
Total risk-based capital ratio
|
| | | | 25.0% | | | | | | 23.8% | | | | | | 24.9% | | | | | | 22.8% | | |
Tier 1 leverage ratio
|
| | | | 15.3% | | | | | | 15.1% | | | | | | 15.7% | | | | | | 14.4% | | |
Common equity tier 1 ratio
|
| | | | 23.8% | | | | | | 22.5% | | | | | | 23.6% | | | | | | 21.5% | | |
Total stockholders’ equity to total assets
|
| | | | 16.6% | | | | | | 15.6% | | | | | | 16.2% | | | | | | 14.4% | | |
Tangible common equity to tangible assets (non-GAAP)(1)
|
| | | | 15.1% | | | | | | 14.0% | | | | | | 14.6% | | | | | | 12.8% | | |
| | |
For the Six Months
Ended June 30, |
| |
For the Years
Ended December 31, |
| ||||||||||||||||||
| | |
2025
|
| |
2024
|
| |
2024
|
| |
2023
|
| ||||||||||||
Dollars in thousands
|
| |
Amount
|
| |
Amount
|
| |
Amount
|
| |
Amount
|
| ||||||||||||
Interest income
|
| | | $ | 485,889 | | | | | $ | 443,248 | | | | | $ | 904,977 | | | | | $ | 800,652 | | |
Add: Tax equivalent adjustment(1)
|
| | | | 3,124 | | | | | | 3,127 | | | | | | 5,861 | | | | | | 4,722 | | |
Interest income (FTE) (non-GAAP)
|
| | | | 489,013 | | | | | | 446,375 | | | | | | 910,838 | | | | | | 805,374 | | |
Net interest income
|
| | | | 384,330 | | | | | | 330,242 | | | | | | 687,324 | | | | | | 633,179 | | |
Add: Tax-equivalent adjustment(1)
|
| | | | 3,124 | | | | | | 3,127 | | | | | | 5,861 | | | | | | 4,722 | | |
Net interest income (FTE) (non-GAAP)
|
| | | | 387,454 | | | | | | 333,369 | | | | | | 693,185 | | | | | | 637,901 | | |
Average interest-earning assets
|
| | | $ | 18,327,322 | | | | | $ | 17,937,954 | | | | | $ | 17,885,506 | | | | | $ | 17,880,255 | | |
Net interest margin(2)
|
| | | | 4.23% | | | | | | 3.70% | | | | | | 3.84% | | | | | | 3.54% | | |
Net interest margin (FTE) (non-GAAP)(2)
|
| | | | 4.26% | | | | | | 3.74% | | | | | | 3.88% | | | | | | 3.57% | | |
| | |
For the Six Months
Ended June 30, |
| |
For the Years
Ended December 31, |
| ||||||||||||||||||
| | |
2025
|
| |
2024
|
| |
2024
|
| |
2023
|
| ||||||||||||
Dollars in thousands
|
| |
Amount
|
| |
Amount
|
| |
Amount
|
| |
Amount
|
| ||||||||||||
Noninterest income
|
| | | $ | 108,854 | | | | | $ | 135,860 | | | | | $ | 210,390 | | | | | $ | 206,880 | | |
Less: Loss on expected sale of consumer lease portfolio(1)
|
| | | | (13,612) | | | | | | — | | | | | | — | | | | | | — | | |
Less: Investment securities gains (losses)
|
| | | | 109 | | | | | | 14,660 | | | | | | (36,661) | | | | | | (18,894) | | |
Adjusted noninterest income (non-GAAP)
|
| | | | 122,357 | | | | | | 121,200 | | | | | | 247,051 | | | | | | 225,774 | | |
Net interest income
|
| | | | 384,330 | | | | | | 330,242 | | | | | | 687,324 | | | | | | 633,179 | | |
Noninterest income
|
| | | | 108,854 | | | | | | 135,860 | | | | | | 210,390 | | | | | | 206,880 | | |
Total revenue
|
| | | | 493,184 | | | | | | 466,102 | | | | | | 897,714 | | | | | | 840,059 | | |
Less: Loss on expected sale of consumer lease portfolio
|
| | | | (13,612) | | | | | | — | | | | | | — | | | | | | — | | |
Less: Investment securities gains (losses)
|
| | | | 109 | | | | | | 14,660 | | | | | | (36,661) | | | | | | (18,894) | | |
Adjusted total revenue (non-GAAP)
|
| | | $ | 506,687 | | | | | $ | 451,442 | | | | | $ | 934,375 | | | | | $ | 858,953 | | |
Fee income ratio
|
| | | | 22.1% | | | | | | 29.1% | | | | | | 23.4% | | | | | | 24.6% | | |
Adjusted fee income ratio (non-GAAP)
|
| | | | 24.1% | | | | | | 26.8% | | | | | | 26.4% | | | | | | 26.3% | | |
| | |
For the Six Months
Ended June 30, |
| |
For the Years Ended
December 31, |
| ||||||||||||||||||
| | |
2025
|
| |
2024
|
| |
2024
|
| |
2023
|
| ||||||||||||
Dollars in thousands
|
| |
Amount
|
| |
Amount
|
| |
Amount
|
| |
Amount
|
| ||||||||||||
Net interest income
|
| | | $ | 384,330 | | | | | $ | 330,242 | | | | | $ | 687,324 | | | | | $ | 633,179 | | |
Noninterest income
|
| | | | 108,854 | | | | | | 135,860 | | | | | | 210,390 | | | | | | 206,880 | | |
Total revenue
|
| | | | 493,184 | | | | | | 466,102 | | | | | | 897,714 | | | | | | 840,059 | | |
Less: Loss on expected sale of consumer lease portfolio(1)
|
| | | | (13,612) | | | | | | — | | | | | | — | | | | | | — | | |
Less: Investment securities gains (losses)
|
| | | | 109 | | | | | | 14,660 | | | | | | (36,661) | | | | | | (18,894) | | |
Add: Tax equivalent adjustment(2)
|
| | | | 3,124 | | | | | | 3,127 | | | | | | 5,861 | | | | | | 4,722 | | |
Adjusted total revenue (FTE) (non-GAAP)
|
| | | | 509,811 | | | | | | 454,569 | | | | | | 940,236 | | | | | | 863,675 | | |
Noninterest expense
|
| | | | 249,031 | | | | | | 237,832 | | | | | | 489,407 | | | | | | 469,070 | | |
Less: Amortization of intangible assets
|
| | | | 1,613 | | | | | | 1,755 | | | | | | 3,388 | | | | | | 3,520 | | |
Tangible noninterest expense (non-GAAP)
|
| | | $ | 247,418 | | | | | $ | 236,077 | | | | | $ | 486,019 | | | | | $ | 465,550 | | |
Efficiency ratio
|
| | | | 50.5% | | | | | | 51.0% | | | | | | 54.5% | | | | | | 55.8% | | |
Efficiency ratio (FTE) (non-GAAP)
|
| | | | 48.5% | | | | | | 51.9% | | | | | | 51.7% | | | | | | 53.9% | | |
| | |
Consolidated
|
| |
St. Louis
|
| ||||||||||||||||||||||||
| | |
For the Six Months
Ended June 30, |
| |
For the Years Ended
December 31, |
| |
For the Six
Months Ended June 30, 2025 |
| |||||||||||||||||||||
| | |
2025
|
| |
2024
|
| |
2024
|
| |
2023
|
| ||||||||||||||||||
Dollars in thousands
|
| |
Amount
|
| |
Amount
|
| |
Amount
|
| |
Amount
|
| |
Amount
|
| |||||||||||||||
Net income
|
| | | $ | 186,163 | | | | | $ | 171,305 | | | | | $ | 305,810 | | | | | $ | 273,693 | | | | | $ | 13,196 | | |
Add: Loss on expected sale of
consumer lease portfolio, net of provision and taxes(1)(2) |
| | | | 6,563 | | | | | | — | | | | | | — | | | | | | — | | | | | | 6,563 | | |
Add: available-for-sale (“AFS”) securities losses, net of
taxes(1) |
| | | | — | | | | | | — | | | | | | 39,031 | | | | | | 15,204 | | | | | | —(4) | | |
Add: Equity securities losses (gains), net of taxes(1)
|
| | | | (83) | | | | | | (11,165) | | | | | | (11,110) | | | | | | (815) | | | | | | —(4) | | |
Adjusted net income (non-GAAP)
|
| | | | 192,643 | | | | | | 160,140 | | | | | | 333,731 | | | | | | 288,082 | | | | | | 19,759 | | |
Average total assets
|
| | | $ | 19,223,533 | | | | | $ | 18,854,456 | | | | | $ | 18,781,218 | | | | | $ | 18,838,841 | | | | | $ | 2,299,082 | | |
Return on average total
assets(3) |
| | | | 1.95% | | | | | | 1.83% | | | | | | 1.63% | | | | | | 1.45% | | | | | | 1.16% | | |
Adjusted return on average total assets (non-GAAP)(3)
|
| | | | 2.02% | | | | | | 1.71% | | | | | | 1.78% | | | | | | 1.53% | | | | | | 1.73% | | |
| | |
For the Six Months
Ended June 30, |
| |
For the Year Ended December 31,(1)
|
| ||||||||||||||||||||||||||||||||||||||||||
| | |
2025
|
| |
2024
|
| |
2024
|
| |
2023
|
| |
2022
|
| |
2021
|
| |
2020
|
| |
2019
|
| ||||||||||||||||||||||||
Dollars in thousands
|
| |
Amount
|
| |
Amount
|
| |
Amount
|
| |
Amount
|
| |
Amount
|
| |
Amount
|
| |
Amount
|
| |
Amount
|
| ||||||||||||||||||||||||
Net income
|
| | | $ | 186,163 | | | | | $ | 171,305 | | | | | $ | 305,810 | | | | | $ | 273,693 | | | | | $ | 258,220 | | | | | $ | 246,830 | | | | | $ | 240,776 | | | | | $ | 209,643 | | |
Add: Loss on expected sale of
consumer lease portfolio, net of provision and taxes(2)(3) |
| | | | 6,563 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Add: AFS securities losses, net of taxes(2)
|
| | | | | | | | | | | | | | | | 39,031 | | | | | | 15,204 | | | | | | (63) | | | | | | (702) | | | | | | 420 | | | | | | (25) | | |
Add: Equity securities losses (gains), net of taxes(2)
|
| | | | (83) | | | | | | (11,165) | | | | | | (11,110) | | | | | | (815) | | | | | | 466 | | | | | | (405) | | | | | | 138 | | | | | | (5,972) | | |
Add: held-to-maturity (“HTM”) securities losses (gains), net of taxes(2)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (32) | | | | | | — | | | | | | — | | | | | | — | | |
Adjusted net income (non-GAAP)
|
| | | $ | 192,643 | | | | | $ | 160,140 | | | | | $ | 333,731 | | | | | $ | 288,082 | | | | | $ | 258,591 | | | | | $ | 245,723 | | | | | $ | 241,334 | | | | | $ | 203,646 | | |
| | |
As of June 30,
|
| |
As of December 31,
|
| ||||||||||||||||||
| | |
2025
|
| |
2024
|
| |
2024
|
| |
2023
|
| ||||||||||||
Dollars in thousands
|
| |
Amount
|
| |
Amount
|
| |
Amount
|
| |
Amount
|
| ||||||||||||
Total stockholders’ equity
|
| | | $ | 3,173,328 | | | | | $ | 2,917,251 | | | | | $ | 3,110,661 | | | | | $ | 2,743,798 | | |
Less: Goodwill and other intangible assets
|
| | | | 353,277 | | | | | | 356,524 | | | | | | 354,890 | | | | | | 358,279 | | |
Tangible common equity (non-GAAP)
|
| | | $ | 2,820,051 | | | | | $ | 2,560,727 | | | | | $ | 2,755,771 | | | | | $ | 2,385,519 | | |
Total shares of Class A common stock outstanding
|
| | | | 220,665 | | | | | | 221,262 | | | | | | 220,385 | | | | | | 220,956 | | |
Book value per share
|
| | | $ | 14.38 | | | | | $ | 13.18 | | | | | $ | 14.11 | | | | | $ | 12.42 | | |
Tangible book value per share
(non-GAAP) |
| | | | 12.78 | | | | | | 11.57 | | | | | | 12.50 | | | | | | 10.80 | | |
Total assets
|
| | | | 19,080,430 | | | | | | 18,689,479 | | | | | | 19,242,543 | | | | | | 19,020,505 | | |
Less: Goodwill and other intangible assets
|
| | | | 353,277 | | | | | | 356,524 | | | | | | 354,890 | | | | | | 358,279 | | |
Tangible assets (non-GAAP)
|
| | | $ | 18,727,153 | | | | | $ | 18,332,955 | | | | | $ | 18,887,653 | | | | | $ | 18,662,226 | | |
Total stockholders’ equity to total assets
|
| | | | 16.6% | | | | | | 15.6% | | | | | | 16.2% | | | | | | 14.4% | | |
Tangible common equity to tangible assets (non-GAAP)
|
| | | | 15.1% | | | | | | 14.0% | | | | | | 14.6% | | | | | | 12.8% | | |
| | |
For the Six Months
Ended June 30, |
| |
For the Years Ended
December 31, |
| ||||||||||||||||||
| | |
2025
|
| |
2024
|
| |
2024
|
| |
2023
|
| ||||||||||||
Dollars in thousands
|
| |
Amount
|
| |
Amount
|
| |
Amount
|
| |
Amount
|
| ||||||||||||
Net income
|
| | | $ | 186,163 | | | | | $ | 171,305 | | | | | $ | 305,810 | | | | | $ | 273,693 | | |
Add: Amortization of intangible assets, net of taxes(1)
|
| | | | 1,228 | | | | | | 1,337 | | | | | | 2,580 | | | | | | 2,681 | | |
Tangible net income (non-GAAP)
|
| | | | 187,391 | | | | | | 172,642 | | | | | | 308,390 | | | | | | 276,374 | | |
Add: Loss on expected sale of consumer lease portfolio, net of provision and taxes(1)(2)
|
| | | | 6,563 | | | | | | — | | | | | | — | | | | | | — | | |
Add: AFS securities losses, net of taxes(1)
|
| | | | — | | | | | | — | | | | | | 39,031 | | | | | | 15,204 | | |
Add: Equity securities losses (gains), net of
taxes(1) |
| | | | (83) | | | | | | (11,165) | | | | | | (11,110) | | | | | | (815) | | |
Adjusted tangible net income (non-GAAP)
|
| | | | 193,871 | | | | | | 161,477 | | | | | | 336,311 | | | | | | 290,763 | | |
Average common equity
|
| | | | 3,187,824 | | | | | | 2,819,208 | | | | | | 2,937,975 | | | | | | 2,570,645 | | |
Less: Average goodwill and other intangible assets
|
| | | | 354,205 | | | | | | 357,531 | | | | | | 356,677 | | | | | | 360,164 | | |
Average tangible common equity (non-GAAP)
|
| | | $ | 2,833,619 | | | | | $ | 2,461,677 | | | | | $ | 2,581,298 | | | | | $ | 2,210,481 | | |
Return on average common equity(3)
|
| | | | 11.8% | | | | | | 12.2% | | | | | | 10.4% | | | | | | 10.6% | | |
Adjusted return on average common equity (non-GAAP)(3)
|
| | | | 12.2% | | | | | | 11.4% | | | | | | 11.4% | | | | | | 11.2% | | |
Return on average tangible common equity (non-GAAP)(3)
|
| | | | 13.3% | | | | | | 14.1% | | | | | | 11.9% | | | | | | 12.5% | | |
Adjusted return on average tangible common equity (non-GAAP)(3)
|
| | | | 13.8% | | | | | | 13.2% | | | | | | 13.0% | | | | | | 13.2% | | |
Dollars in thousands
|
| |
Actual
|
| |
As Adjusted
|
| ||||||
Cash and cash equivalents
|
| | | $ | 906,467 | | | | | $ | | | |
Stockholders’ Equity:(1) | | | | | | | | | | | | | |
Preferred stock, $0.01 par value, 50,000,000 shares authorized, none issued and outstanding, actual and as adjusted
|
| | | | — | | | | | | | | |
Class A common stock, $0.01 par value, 500,000,000 shares authorized,
297,802,850 shares issued and outstanding, actual; $0.01 par value, 500,000,000 shares authorized, shares issued and outstanding, as adjusted (in each case, including 77,137,950 shares of treasury stock) |
| | | | 2,978 | | | | | | | | |
Class B common stock, $0.01 par value, 50,000,000 shares authorized, none issued and outstanding, actual and as adjusted
|
| | | | — | | | | | | | | |
Treasury stock, at cost, 77,137,950 shares of Class A common stock, actual and as adjusted
|
| | | | (99,158) | | | | | | | | |
Capital Surplus
|
| | | | 14,754 | | | | | | | | |
Retained earnings
|
| | | | 3,319,050 | | | | | | | | |
Accumulated other comprehensive loss
|
| | | | (64,296) | | | | | | | | |
Total stockholders’ equity
|
| | | | 3,173,328 | | | | | | | | |
Total capitalization
|
| | | $ | 3,173,328 | | | | | $ | | | |
Capital Ratios: | | | | | | | | | | | | | |
Tier 1 capital ratio
|
| | | | 23.8% | | | | | | % | | |
Total risk-based capital ratio
|
| | | | 25.0% | | | | | | % | | |
Common equity Tier 1 capital ratio
|
| | | | 23.8% | | | | | | % | | |
Tier 1 leverage ratio
|
| | | | 15.3% | | | | | | % | | |
Tangible common equity to tangible total assets ratio(2)
|
| | | | 15.1% | | | | | | % | | |
|
Initial public offering price per share
|
| | | $ | | | |
|
Net book value per share at June 30, 2025
|
| | | | 14.38 | | |
|
Net tangible book value per share at June 30, 2025
|
| | | | 12.78 | | |
|
Increase in net book value per share attributable to new investors
|
| | | | | | |
|
Increase in net tangible book value per share attributable to new investors
|
| | | | | | |
|
As adjusted net book value per share upon the completion of the offering
|
| | | | | | |
|
As adjusted net tangible book value per share upon the completion of the offering
|
| | | | | | |
|
Dilution in net book value per share to new investors from the offering
|
| | | | | | |
|
Dilution in net tangible book value per share to new investors from the offering
|
| | | $ | | | |
| | |
Shares
Purchased Number |
| |
Percent
|
| |
Total Consideration
(Dollars in thousands) |
| |
Percent
|
| |
Average Price
Per Share |
| ||||||||||||
Existing shareholders
|
| |
|
| | | | % | | | | | $ | | | | | | % | | | | | $ | | | ||
New investors in this offering
|
| | | | | | | % | | | | | $ | | | | | | | % | | | | | $ | | | |
Total
|
| | | | | | | % | | | | | $ | | | | | | | % | | | | | $ | | | |
| | |
At and for the Six
Months Ended June 30, |
| |
At and for the Years
Ended December 31, |
| ||||||||||||||||||
Dollars in thousands
|
| |
2025
|
| |
2024
|
| |
2024
|
| |
2023
|
| ||||||||||||
Income Statement Data: | | | | | | | | | | | | | | | | ||||||||||
Interest income
|
| | | $ | 485,889 | | | | | $ | 443,248 | | | | | $ | 904,977 | | | | | $ | 800,652 | | |
Adjusted Interest income (FTE) (non-GAAP)(1)
|
| | | | 489,013 | | | | | | 446,375 | | | | | | 910,838 | | | | | | 805,374 | | |
Interest expense
|
| | | | 101,559 | | | | | | 113,006 | | | | | | 217,653 | | | | | | 167,473 | | |
Provision for credit losses
|
| | | | 2,913 | | | | | | 7,125 | | | | | | 14,587 | | | | | | 16,252 | | |
Noninterest income
|
| | | | 108,854 | | | | | | 135,860 | | | | | | 210,390 | | | | | | 206,880 | | |
Adjusted noninterest income (non-GAAP)(1)
|
| | | | 122,357 | | | | | | 121,200 | | | | | | 247,051 | | | | | | 225,774 | | |
Noninterest expense
|
| | | | 249,031 | | | | | | 237,832 | | | | | | 489,407 | | | | | | 469,070 | | |
Income tax expense
|
| | | | 55,077 | | | | | | 49,840 | | | | | | 87,910 | | | | | | 81,044 | | |
Net income
|
| | | | 186,163 | | | | | | 171,305 | | | | | | 305,810 | | | | | | 273,693 | | |
Adjusted net income (non-GAAP)(1)
|
| | | $ | 192,643 | | | | | $ | 160,140 | | | | | $ | 333,731 | | | | | $ | 288,082 | | |
Performance Ratios: | | | | | | | | | | | | | | | | ||||||||||
Net interest margin(2)
|
| | | | 4.23% | | | | | | 3.70% | | | | | | 3.84% | | | | | | 3.54% | | |
Net interest margin (FTE) (non-GAAP)(1)(2)
|
| | | | 4.26% | | | | | | 3.74% | | | | | | 3.88% | | | | | | 3.57% | | |
Return on average total assets(2)
|
| | | | 1.95% | | | | | | 1.83% | | | | | | 1.63% | | | | | | 1.45% | | |
Adjusted return on average total assets (non-GAAP)(1)(2)
|
| | | | 2.02% | | | | | | 1.71% | | | | | | 1.78% | | | | | | 1.53% | | |
Return on average common equity(2)
|
| | | | 11.8% | | | | | | 12.2% | | | | | | 10.4% | | | | | | 10.6% | | |
Adjusted return on average common equity (non-GAAP)(1)(2)
|
| | | | 12.2% | | | | | | 11.4% | | | | | | 11.4% | | | | | | 11.2% | | |
| | |
At and for the Six
Months Ended June 30, 2025 |
| |
At and for the Years
Ended December 31, |
| ||||||||||||
Dollars in thousands
|
| |
2024
|
| |
2023
|
| ||||||||||||
Balance Sheet Data: | | | | | | | | | | | | | | | | | | | |
Total assets
|
| | | $ | 19,080,430 | | | | | $ | 19,242,543 | | | | | $ | 19,020,505 | | |
Total loans and leases
|
| | | | 11,350,150 | | | | | | 11,658,355 | | | | | | 11,520,730 | | |
Total investment securities
|
| | | | 6,017,112 | | | | | | 5,603,723 | | | | | | 5,029,305 | | |
Total liabilities
|
| | | | 15,907,102 | | | | | | 16,131,882 | | | | | | 16,276,707 | | |
Total deposits
|
| | | | 14,789,156 | | | | | | 14,985,848 | | | | | | 14,869,510 | | |
Stockholders’ equity
|
| | | | 3,173,328 | | | | | | 3,110,661 | | | | | | 2,743,798 | | |
Asset Quality Ratios: | | | | | | | | | | | | | | | | | | | |
Nonperforming loans / total loans
|
| | | | 0.42% | | | | | | 0.34% | | | | | | 0.18% | | |
Allowance for loan losses / total loans
|
| | | | 1.32% | | | | | | 1.32% | | | | | | 1.34% | | |
Loan modifications / total loans
|
| | | | 0.21% | | | | | | 0.38% | | | | | | 0.34% | | |
Capital Ratios: | | | | | | | | | | | | | | | | | | | |
Total risk-based capital / risk-weighted assets
|
| | | | 25.03% | | | | | | 24.88% | | | | | | 22.75% | | |
Tier 1 capital / risk-weighted assets
|
| | | | 23.81% | | | | | | 23.63% | | | | | | 21.50% | | |
CET1 capital / risk-weighted assets
|
| | | | 23.81% | | | | | | 23.63% | | | | | | 21.50% | | |
Tier 1 capital / average assets
|
| | | | 15.28% | | | | | | 15.69% | | | | | | 14.36% | | |
| | |
For the Six Months
Ended June 30, |
| |
For the Years Ended
December 31, |
| ||||||||||||||||||
| | |
2025
|
| |
2024
|
| |
2024
|
| |
2023
|
| ||||||||||||
Dollars in Thousands
|
| |
Amount
|
| |
Amount
|
| |
Amount
|
| |
Amount
|
| ||||||||||||
Interest income
|
| | | $ | 485,889 | | | | | $ | 443,248 | | | | | $ | 904,977 | | | | | $ | 800,652 | | |
Add: Tax equivalent adjustment(1)
|
| | | | 3,124 | | | | | | 3,127 | | | | | | 5,861 | | | | | | 4,722 | | |
Interest income (FTE) (non-GAAP)
|
| | | | 489,013 | | | | | | 446,375 | | | | | | 910,838 | | | | | | 805,374 | | |
Net interest income
|
| | | | 384,330 | | | | | | 330,242 | | | | | | 687,324 | | | | | | 633,179 | | |
Add: Tax-equivalent adjustment(1)
|
| | | | 3,124 | | | | | | 3,127 | | | | | | 5,861 | | | | | | 4,722 | | |
Net interest income (FTE) (non-GAAP)
|
| | | | 387,454 | | | | | | 333,369 | | | | | | 693,185 | | | | | | 637,901 | | |
Average interest-earning assets
|
| | | $ | 18,327,322 | | | | | $ | 17,937,954 | | | | | $ | 17,885,506 | | | | | $ | 17,880,255 | | |
Net interest margin(2)
|
| | | | 4.23% | | | | | | 3.70% | | | | | | 3.84% | | | | | | 3.54% | | |
Net interest margin (FTE) (non-
GAAP)(2) |
| | | | 4.26% | | | | | | 3.74% | | | | | | 3.88% | | | | | | 3.57% | | |
| | |
For the Six Months
Ended June 30, |
| |
For the Years Ended
December 31, |
| ||||||||||||||||||
| | |
2025
|
| |
2024
|
| |
2024
|
| |
2023
|
| ||||||||||||
Dollars in Thousands
|
| |
Amount
|
| |
Amount
|
| |
Amount
|
| |
Amount
|
| ||||||||||||
Noninterest income
|
| | | $ | 108,854 | | | | | $ | 135,860 | | | | | $ | 210,390 | | | | | $ | 206,880 | | |
Less: Loss on expected sale of consumer lease
portfolio(1) |
| | | | (13,612) | | | | | | — | | | | | | — | | | | | | — | | |
Less: Investment securities gains (losses)
|
| | | | 109 | | | | | | 14,660 | | | | | | (36,661) | | | | | | (18,894) | | |
Adjusted noninterest income (non-GAAP)
|
| | | | 122,357 | | | | | | 121,200 | | | | | | 247,051 | | | | | | 225,774 | | |
Net interest income
|
| | | | 384,330 | | | | | | 330,242 | | | | | | 687,324 | | | | | | 633,179 | | |
Noninterest income
|
| | | | 108,854 | | | | | | 135,860 | | | | | | 210,390 | | | | | | 206,880 | | |
Total revenue
|
| | | | 493,184 | | | | | | 466,102 | | | | | | 897,714 | | | | | | 840,059 | | |
Less: Loss on expected sale of consumer lease portfolio
|
| | | | (13,612) | | | | | | — | | | | | | — | | | | | | — | | |
Less: Investment securities gains (losses)
|
| | | | 109 | | | | | | 14,660 | | | | | | (36,661) | | | | | | (18,894) | | |
Adjusted total revenue (non-GAAP)
|
| | | $ | 506,687 | | | | | $ | 451,442 | | | | | $ | 934,375 | | | | | $ | 858,953 | | |
Fee income ratio
|
| | | | 22.1% | | | | | | 29.1% | | | | | | 23.4% | | | | | | 24.6% | | |
Adjusted fee income ratio (non-GAAP)
|
| | | | 24.1% | | | | | | 26.8% | | | | | | 26.4% | | | | | | 26.3% | | |
| | |
For the Six Months Ended
June 30, |
| |
For the Years Ended
December 31, |
| ||||||||||||||||||
| | |
2025
|
| |
2024
|
| |
2024
|
| |
2023
|
| ||||||||||||
Dollars in Thousands
|
| |
Amount
|
| |
Amount
|
| |
Amount
|
| |
Amount
|
| ||||||||||||
Net interest income
|
| | | $ | 384,330 | | | | | $ | 330,242 | | | | | $ | 687,324 | | | | | $ | 633,179 | | |
Noninterest income
|
| | | | 108,854 | | | | | | 135,860 | | | | | | 210,390 | | | | | | 206,880 | | |
Total revenue
|
| | | | 493,184 | | | | | | 466,102 | | | | | | 897,714 | | | | | | 840,059 | | |
Less: Loss on expected sale of consumer lease
portfolio(1) |
| | | | (13,612) | | | | | | — | | | | | | — | | | | | | — | | |
Less: Investment securities gains (losses)
|
| | | | 109 | | | | | | 14,660 | | | | | | (36,661) | | | | | | (18,894) | | |
Add: Tax equivalent adjustment(2)
|
| | | | 3,124 | | | | | | 3,127 | | | | | | 5,861 | | | | | | 4,722 | | |
Adjusted total revenue (FTE) (non-GAAP)
|
| | | | 509,811 | | | | | | 454,569 | | | | | | 940,236 | | | | | | 863,675 | | |
Noninterest expense
|
| | | | 249,031 | | | | | | 237,832 | | | | | | 489,407 | | | | | | 469,070 | | |
Less: Amortization of intangible assets
|
| | | | 1,613 | | | | | | 1,755 | | | | | | 3,388 | | | | | | 3,520 | | |
| | |
For the Six Months Ended
June 30, |
| |
For the Years Ended
December 31, |
| ||||||||||||||||||
| | |
2025
|
| |
2024
|
| |
2024
|
| |
2023
|
| ||||||||||||
Dollars in Thousands
|
| |
Amount
|
| |
Amount
|
| |
Amount
|
| |
Amount
|
| ||||||||||||
Tangible noninterest expense (non-GAAP)
|
| | | $ | 247,418 | | | | | $ | 236,077 | | | | | $ | 486,019 | | | | | $ | 465,550 | | |
Efficiency ratio
|
| | | | 50.5% | | | | | | 51.0% | | | | | | 54.5% | | | | | | 55.8% | | |
Efficiency ratio (FTE) (non-GAAP)
|
| | | | 48.5% | | | | | | 51.9% | | | | | | 51.7% | | | | | | 53.9% | | |
|
| | |
Consolidated
|
| |
St. Louis
|
| ||||||||||||||||||||||||
| | |
For the Six Months
Ended June 30, |
| |
For the Years Ended
December 31, |
| |
For the Six
Months Ended June 30, 2025 |
| |||||||||||||||||||||
| | |
2025
|
| |
2024
|
| |
2024
|
| |
2023
|
| ||||||||||||||||||
Dollars in Thousands
|
| |
Amount
|
| |
Amount
|
| |
Amount
|
| |
Amount
|
| |
Amount
|
| |||||||||||||||
Net income
|
| | | $ | 186,163 | | | | | $ | 171,305 | | | | | $ | 305,810 | | | | | $ | 273,693 | | | | | $ | 13,196 | | |
Add: Loss on expected sale of
consumer lease portfolio, net of provision and taxes(1)(2) |
| | | | 6,563 | | | | | | — | | | | | | — | | | | | | — | | | | | | 6,563 | | |
Add: available-for-sale (“AFS”) securities losses, net of taxes(1)
|
| | | | — | | | | | | — | | | | | | 39,031 | | | | | | 15,204 | | | | | | —(4) | | |
Add: Equity securities losses (gains), net of taxes(1)
|
| | | | (83) | | | | | | (11,165) | | | | | | (11,110) | | | | | | (815) | | | | | | —(4) | | |
Adjusted net income (non-GAAP)
|
| | | | 192,643 | | | | | | 160,140 | | | | | | 333,731 | | | | | | 288,082 | | | | | | 19,759 | | |
Average total assets
|
| | | $ | 19,223,533 | | | | | $ | 18,854,456 | | | | | $ | 18,781,218 | | | | | $ | 18,838,841 | | | | | $ | 2,299,082 | | |
Return on average total assets(3)
|
| | | | 1.95% | | | | | | 1.83% | | | | | | 1.63% | | | | | | 1.45% | | | | | | 1.16% | | |
Adjusted return on average
total assets (non- GAAP)(3) |
| | | | 2.02% | | | | | | 1.71% | | | | | | 1.78% | | | | | | 1.53% | | | | | | 1.73% | | |
| | |
As of June 30,
|
| |
As of December 31,
|
| ||||||||||||||||||
| | |
2025
|
| |
2024
|
| |
2024
|
| |
2023
|
| ||||||||||||
Dollars in Thousands
|
| |
Amount
|
| |
Amount
|
| |
Amount
|
| |
Amount
|
| ||||||||||||
Total stockholders’ equity
|
| | | $ | 3,173,328 | | | | | $ | 2,917,251 | | | | | $ | 3,110,661 | | | | | $ | 2,743,798 | | |
Less: Goodwill and other intangible assets
|
| | | | 353,277 | | | | | | 356,524 | | | | | | 354,890 | | | | | | 358,279 | | |
Tangible common equity (non-GAAP)
|
| | | $ | 2,820,051 | | | | | $ | 2,560,727 | | | | | $ | 2,755,771 | | | | | $ | 2,385,519 | | |
Total shares of Class A common stock outstanding
|
| | | | 220,665 | | | | | | 221,262 | | | | | | 220,385 | | | | | | 220,956 | | |
Book value per share
|
| | | $ | 14.38 | | | | | $ | 13.18 | | | | | $ | 14.11 | | | | | $ | 12.42 | | |
Tangible book value per share (non-GAAP)
|
| | | | 12.78 | | | | | | 11.57 | | | | | | 12.50 | | | | | | 10.80 | | |
Total assets
|
| | | | 19,080,430 | | | | | | 18,689,479 | | | | | | 19,242,543 | | | | | | 19,020,505 | | |
Less: Goodwill and other intangible assets
|
| | | | 353,277 | | | | | | 356,524 | | | | | | 354,890 | | | | | | 358,279 | | |
Tangible assets (non-GAAP)
|
| | | $ | 18,727,153 | | | | | $ | 18,332,955 | | | | | $ | 18,887,653 | | | | | $ | 18,662,226 | | |
Total stockholders’ equity to total assets
|
| | | | 16.6% | | | | | | 15.6% | | | | | | 16.2% | | | | | | 14.4% | | |
Tangible common equity to tangible assets
(non-GAAP) |
| | | | 15.1% | | | | | | 14.0% | | | | | | 14.6% | | | | | | 12.8% | | |
| | |
For the Six Months Ended
June 30, |
| |
For the Years Ended
December 31, |
| ||||||||||||||||||
| | |
2025
|
| |
2024
|
| |
2024
|
| |
2023
|
| ||||||||||||
Dollars in Thousands
|
| |
Amount
|
| |
Amount
|
| |
Amount
|
| |
Amount
|
| ||||||||||||
Net income
|
| | | $ | 186,163 | | | | | $ | 171,305 | | | | | $ | 305,810 | | | | | $ | 273,693 | | |
Add: Amortization of intangible assets, net of taxes(1)
|
| | | | 1,228 | | | | | | 1,337 | | | | | | 2,580 | | | | | | 2,681 | | |
Tangible net income (non-GAAP)
|
| | | | 187,391 | | | | | | 172,642 | | | | | | 308,390 | | | | | | 276,374 | | |
Add: Loss on expected sale of consumer lease portfolio, net of provision and taxes(1)(2)
|
| | | | 6,563 | | | | | | — | | | | | | — | | | | | | — | | |
Add: AFS securities losses, net of taxes(1)
|
| | | | — | | | | | | — | | | | | | 39,031 | | | | | | 15,204 | | |
Add: Equity securities losses (gains), net of taxes(1)
|
| | | | (83) | | | | | | (11,165) | | | | | | (11,110) | | | | | | (815) | | |
Adjusted tangible net income (non-GAAP)
|
| | | | 193,871 | | | | | | 161,477 | | | | | | 336,311 | | | | | | 290,763 | | |
Average common equity
|
| | | | 3,187,824 | | | | | | 2,819,208 | | | | | | 2,937,975 | | | | | | 2,570,645 | | |
Less: Average goodwill and other intangible assets
|
| | | | 354,205 | | | | | | 357,531 | | | | | | 356,677 | | | | | | 360,164 | | |
Average tangible common equity
(non-GAAP) |
| | | $ | 2,833,619 | | | | | $ | 2,461,677 | | | | | $ | 2,581,298 | | | | | $ | 2,210,481 | | |
Return on average common equity(3)
|
| | | | 11.8% | | | | | | 12.2% | | | | | | 10.4% | | | | | | 10.6% | | |
Adjusted return on average common equity (non-GAAP)(3)
|
| | | | 12.2% | | | | | | 11.4% | | | | | | 11.4% | | | | | | 11.2% | | |
Return on average tangible common equity (non-GAAP)(3)
|
| | | | 13.3% | | | | | | 14.1% | | | | | | 11.9% | | | | | | 12.5% | | |
Adjusted return on average tangible common equity (non-GAAP)(3)
|
| | | | 13.8% | | | | | | 13.2% | | | | | | 13.0% | | | | | | 13.2% | | |
| | |
Six Months Ended June 30,
|
| |||||||||||||||||||||||||||||||||
| | |
2025
|
| |
2024
|
| ||||||||||||||||||||||||||||||
Dollars in thousands
|
| |
Average
Balance |
| |
Interest
Income (FTE)(1)/ Expense |
| |
Yield/
Cost(2) |
| |
Average
Balance |
| |
Interest
Income (FTE)(1)/ Expense |
| |
Yield/
Cost(2) |
| ||||||||||||||||||
Assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest-bearing cash and bank deposits(1)
|
| | | $ | 969,578 | | | | | $ | 22,369 | | | | | | 4.65% | | | | | $ | 1,085,224 | | | | | $ | 30,809 | | | | | | 5.71% | | |
Investment securities(1)
|
| | | | 5,822,908 | | | | | | 111,204 | | | | | | 3.85% | | | | | | 5,304,151 | | | | | | 66,771 | | | | | | 2.53% | | |
Gross loans(1)(3)(4)
|
| | | | 11,534,836 | | | | | | 355,439 | | | | | | 6.21% | | | | | | 11,548,579 | | | | | | 348,796 | | | | | | 6.07% | | |
Total interest-earning assets
|
| | | | 18,327,322 | | | | | | 489,013 | | | | | | 5.38% | | | | | | 17,937,954 | | | | | | 446,375 | | | | | | 5.00% | | |
Allowance for loan losses
|
| | | | (153,286) | | | | | | | | | | | | | | | | | | (154,484) | | | | | | | | | | | | | | |
Noninterest-earning assets
|
| | | | 1,049,497 | | | | | | | | | | | | | | | | | | 1,070,986 | | | | | | | | | | | | | | |
Total assets
|
| | | $ | 19,223,533 | | | | | | | | | | | | | | | | | $ | 18,854,456 | | | | | | | | | | | | | | |
Liabilities and Stockholders’ Equity | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Noninterest-bearing demand deposits
|
| | | $ | 5,150,439 | | | | | | | | | | | | | | | | | $ | 5,163,393 | | | | | | | | | | | | | | |
Savings and interest-bearing demand deposits
|
| | | | 7,995,162 | | | | | | 61,525 | | | | | | 1.55% | | | | | | 8,059,840 | | | | | | 70,916 | | | | | | 1.77% | | |
Time deposits
|
| | | | 1,689,493 | | | | | | 26,476 | | | | | | 3.16% | | | | | | 1,618,756 | | | | | | 27,884 | | | | | | 3.46% | | |
Total deposits
|
| | | | 14,835,094 | | | | | | 88,001 | | | | | | 1.20% | | | | | | 14,841,989 | | | | | | 98,800 | | | | | | 1.34% | | |
Federal funds purchased and customer repurchase agreements
|
| | | | 1,047,224 | | | | | | 13,558 | | | | | | 2.61% | | | | | | 1,018,163 | | | | | | 14,206 | | | | | | 2.81% | | |
Total customer funds
|
| | | | 15,882,318 | | | | | | 101,559 | | | | | | 1.29% | | | | | | 15,860,152 | | | | | | 113,006 | | | | | | 1.43% | | |
FHLB advances and other borrowings
|
| | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | — | | | | | | | | |
Total interest-bearing liabilities
|
| | | | 10,731,879 | | | | | | 101,599 | | | | | | 1.91% | | | | | | 10,696,759 | | | | | | 113,006 | | | | | | 2.12% | | |
Total cost of funds
|
| | | | 15,882,318 | | | | | | 101,559 | | | | | | 1.29% | | | | | | 15,860,152 | | | | | | 113,006 | | | | | | 1.43% | | |
Other liabilities
|
| | | | 153,391 | | | | | | | | | | | | | | | | | | 175,096 | | | | | | | | | | | | | | |
Stockholders’ equity
|
| | | | 3,187,824 | | | | | | | | | | | | | | | | | | 2,819,208 | | | | | | | | | | | | | | |
Total liabilities and stockholders’ equity
|
| | | $ | 19,223,533 | | | | | | | | | | | | | | | | | $ | 18,854,456 | | | | | | | | | | | | | | |
Net interest spread
|
| | | | | | | | | | | | | | | | 3.47% | | | | | | | | | | | | | | | | | | 2.88% | | |
Net interest income and net interest
margin |
| | | | | | | | | $ | 384,330 | | | | | | 4.23% | | | | | | | | | | | $ | 330,242 | | | | | | 3.70% | | |
Add: Tax equivalent adjustment
|
| | | | | | | | | | 3,124 | | | | | | | | | | | | | | | | | | 3,127 | | | | | | | | |
Net interest income (FTE) and net interest
margin (FTE)(1) |
| | | | | | | | | $ | 387,454 | | | | | | 4.26% | | | | | | | | | | | $ | 333,369 | | | | | | 3.74% | | |
| | |
Years Ended December 31,
|
| |||||||||||||||||||||||||||||||||
| | |
2024
|
| |
2023
|
| ||||||||||||||||||||||||||||||
Dollars in thousands
|
| |
Average
Balance |
| |
Interest
Income (FTE)(1)/ Expense |
| |
Yield/
Cost(2) |
| |
Average
Balance |
| |
Interest
Income (FTE)(1)/ Expense |
| |
Yield/
Cost(2) |
| ||||||||||||||||||
Assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest-bearing cash and bank deposits(1)
|
| | | $ | 844,259 | | | | | $ | 46,942 | | | | | | 5.56% | | | | | $ | 461,783 | | | | | $ | 24,982 | | | | | | 5.41% | | |
Investment securities(1)
|
| | | | 5,454,694 | | | | | | 153,137 | | | | | | 2.81% | | | | | | 5,990,573 | | | | | | 131,708 | | | | | | 2.20% | | |
Gross loans(1)(3)(4)
|
| | | | 11,586,553 | | | | | | 710,759 | | | | | | 6.13% | | | | | | 11,427,899 | | | | | | 648,685 | | | | | | 5.68% | | |
Total interest-earning assets
|
| | | | 17,885,506 | | | | | | 910,838 | | | | | | 5.09% | | | | | | 17,880,255 | | | | | | 805,374 | | | | | | 4.50% | | |
Allowance for loan losses
|
| | | | (154,674) | | | | | | | | | | | | | | | | | | (153,886) | | | | | | | | | | | | | | |
Noninterest-earning assets
|
| | | | 1,050,386 | | | | | | | | | | | | | | | | | | 1,112,472 | | | | | | | | | | | | | | |
Total assets
|
| | | | 18,781,218 | | | | | | | | | | | | | | | | | | 18,838,841 | | | | | | | | | | | | | | |
Liabilities and Stockholders’ Equity | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Noninterest-bearing demand deposits
|
| | | $ | 5,180,962 | | | | | | | | | | | | | | | | | $ | 5,529,485 | | | | | | | | | | | | | | |
Savings and interest-bearing demand deposits
|
| | | | 7,840,224 | | | | | | 132,806 | | | | | | 1.69% | | | | | | 7,930,115 | | | | | | 98,759 | | | | | | 1.25% | | |
Time deposits
|
| | | | 1,658,155 | | | | | | 57,626 | | | | | | 3.48% | | | | | | 1,315,144 | | | | | | 29,935 | | | | | | 2.28% | | |
Total deposits
|
| | | | 14,679,341 | | | | | | 190,432 | | | | | | 1.30% | | | | | | 14,774,744 | | | | | | 128,694 | | | | | | 0.87% | | |
Federal funds purchased and customer repurchase agreements
|
| | | | 993,284 | | | | | | 27,221 | | | | | | 2.74% | | | | | | 1,292,531 | | | | | | 37,347 | | | | | | 2.89% | | |
Total customer funds
|
| | | | 15,672,625 | | | | | | 217,653 | | | | | | 1.39% | | | | | | 16,067,275 | | | | | | 166,041 | | | | | | 1.03% | | |
FHLB advances and other borrowings
|
| | | | — | | | | | | — | | | | | | | | | | | | 26,417 | | | | | | 1,432 | | | | | | 5.42% | | |
Total interest-bearing liabilities
|
| | | | 10,491,663 | | | | | | 217,653 | | | | | | 2.07% | | | | | | 10,564,207 | | | | | | 167,473 | | | | | | 1.59% | | |
Total cost of funds
|
| | | | 15,672,625 | | | | | | 217,653 | | | | | | 1.39% | | | | | | 16,093,692 | | | | | | 167,473 | | | | | | 1.04% | | |
Other liabilities
|
| | | | 170,618 | | | | | | | | | | | | | | | | | | 174,504 | | | | | | | | | | | | | | |
Stockholders’ equity
|
| | | | 2,937,975 | | | | | | | | | | | | | | | | | | 2,570,645 | | | | | | | | | | | | | | |
Total liabilities and stockholders’ equity
|
| | | $ | 18,781,218 | | | | | | | | | | | | | | | | | $ | 18,838,841 | | | | | | | | | | | | | | |
Net interest spread
|
| | | | | | | | | | | | | | | | 3.02% | | | | | | | | | | | | | | | | | | 2.92% | | |
Net interest income and net interest
margin |
| | | | | | | | | $ | 687,324 | | | | | | 3.84% | | | | | | | | | | | $ | 633,179 | | | | | | 3.54% | | |
Add: Tax equivalent adjustment
|
| | | | | | | | | | 5,861 | | | | | | | | | | | | | | | | | | 4,722 | | | | | | | | |
Net interest income (FTE) and net interest
margin (FTE)(1) |
| | | | | | | | | $ | 693,185 | | | | | | 3.88% | | | | | | | | | | | $ | 637,901 | | | | | | 3.57% | | |
| | |
Six Months Ended June 30,
2025 vs 2024 |
| |
Year Ended December 31,
2024 vs 2023 |
| ||||||||||||||||||||||||||||||
Dollars in thousands
|
| |
Volume
|
| |
Rate
|
| |
Total
|
| |
Volume
|
| |
Rate
|
| |
Total
|
| ||||||||||||||||||
Increase (decrease) in interest income: | | | | | | | | | | | | | | | | | | | | | | | |||||||||||||||
Cash and cash equivalents
|
| | | $ | (3,108) | | | | | $ | (5,332) | | | | | $ | (8,439) | | | | | $ | 21,317 | | | | | $ | 643 | | | | | $ | 21,960 | | |
Investment securities
|
| | | | 6,972 | | | | | | 37,461 | | | | | | 44,434 | | | | | | (12,472) | | | | | | 33,902 | | | | | | 21,430 | | |
Loans
|
| | | | (502) | | | | | | 7,145 | | | | | | 6,643 | | | | | | 9,406 | | | | | | 52,668 | | | | | | 62,074 | | |
Total increase (decrease)
|
| | | | 3,363 | | | | | | 39,275 | | | | | | 42,637 | | | | | | 18,251 | | | | | | 87,213 | | | | | | 105,464 | | |
Increase (decrease) in interest expense: | | | | | | | | | | | | | | | | | | | | | | | |||||||||||||||
Savings and interest-bearing demand deposits
|
| | | | (586) | | | | | | (8,805) | | | | | | (9,391) | | | | | | (1,121) | | | | | | 35,168 | | | | | | 34,047 | | |
Time deposits
|
| | | | 1,134 | | | | | | (2,542) | | | | | | (1,408) | | | | | | 9,218 | | | | | | 18,473 | | | | | | 27,691 | | |
Federal funds purchased and customer
repurchase agreements |
| | | | 375 | | | | | | (1,023) | | | | | | (648) | | | | | | (8,207) | | | | | | (1,919) | | | | | | (10,126) | | |
FHLB advances and other
borrowings |
| | | | — | | | | | | — | | | | | | — | | | | | | (1,432) | | | | | | — | | | | | | (1,432) | | |
Total increase (decrease)
|
| | | | 923 | | | | | | (12,370) | | | | | | (11,447) | | | | | | (1,542) | | | | | | 51,722 | | | | | | 50,180 | | |
Increase (decrease) in net interest
income (FTE) |
| | | $ | 2,440 | | | | | $ | 51,644 | | | | | $ | 54,084 | | | | | $ | 19,793 | | | | | $ | 35,491 | | | | | $ | 55,284 | | |
| | |
Six Months Ended June 30
|
| |
Year Ended December 31
|
| ||||||||||||||||||||||||||||||||||||||||||
Dollars in thousands
|
| |
2025
|
| |
2024
|
| |
$ Change
|
| |
% Change
|
| |
2024
|
| |
2023
|
| |
$ Change
|
| |
% Change
|
| ||||||||||||||||||||||||
Interest income: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||||||||||||||||||
Loans
|
| | | $ | 354,065 | | | | | $ | 347,741 | | | | | $ | 6,324 | | | | | | 1.8% | | | | | $ | 708,386 | | | | | $ | 646,923 | | | | | $ | 61,463 | | | | | | 9.5% | | |
Investment securities
|
| | | | 110,333 | | | | | | 65,901 | | | | | | 44,432 | | | | | | 67.4% | | | | | | 151,489 | | | | | | 129,740 | | | | | | 21,749 | | | | | | 16.8% | | |
Federal funds sold and
other |
| | | | 21,491 | | | | | | 29,606 | | | | | | (8,115) | | | | | | (27.4)% | | | | | | 45,102 | | | | | | 23,989 | | | | | | 21,113 | | | | | | 88.0% | | |
Total interest
income |
| | | | 485,889 | | | | | | 443,248 | | | | | | 42,641 | | | | | | 9.6% | | | | | | 904,977 | | | | | | 800,652 | | | | | | 104,325 | | | | | | 13.0% | | |
Add: Tax equivalent adjustment(1)
|
| | | | 3,124 | | | | | | 3,127 | | | | | | (4) | | | | | | (0.1)% | | | | | | 5,861 | | | | | | 4,722 | | | | | | 1,139 | | | | | | 24.1% | | |
Total interest income
(FTE) (non-GAAP) |
| | | $ | 489,013 | | | | | $ | 446,375 | | | | | $ | 42,637 | | | | | | 9.6% | | | | | $ | 910,838 | | | | | $ | 805,374 | | | | | $ | 105,464 | | | | | | 13.1% | | |
| | |
Six Months Ended June 30
|
| |
Year Ended December 31
|
| ||||||||||||||||||||||||||||||||||||||||||
Dollars in thousands
|
| |
2025
|
| |
2024
|
| |
$ Change
|
| |
% Change
|
| |
2024
|
| |
2023
|
| |
$ Change
|
| |
% Change
|
| ||||||||||||||||||||||||
Interest expense: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||||||||||||||||||
Deposits
|
| | | $ | 88,001 | | | | | $ | 98,800 | | | | | $ | (10,799) | | | | | | (10.9)% | | | | | $ | 190,432 | | | | | $ | 128,694 | | | | | $ | 61,738 | | | | | | 48.0% | | |
Federal funds purchased and customer repos
|
| | | | 13,558 | | | | | | 14,206 | | | | | | (648) | | | | | | (4.6)% | | | | | | 27,221 | | | | | | 38,779 | | | | | | (11,558) | | | | | | (29.8)% | | |
Total interest expense
|
| | | $ | 101,559 | | | | | $ | 113,006 | | | | | $ | (11,447) | | | | | | (10.1)% | | | | | $ | 217,653 | | | | | $ | 167,473 | | | | | $ | 50,180 | | | | | | 30.0% | | |
| | |
Six Months Ended June 30,
|
| |
Year Ended December 31,
|
| ||||||||||||||||||||||||||||||||||||||||||
Dollars in thousands
|
| |
2025
|
| |
2024
|
| |
$ Change
|
| |
% Change
|
| |
2024
|
| |
2023
|
| |
$ Change
|
| |
% Change
|
| ||||||||||||||||||||||||
Noninterest income: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||||||||||||||||||
Service charges and commissions
|
| | | $ | 28,123 | | | | | $ | 27,470 | | | | | $ | 653 | | | | | | 2.4% | | | | | $ | 56,137 | | | | | $ | 50,441 | | | | | $ | 5,696 | | | | | | 11.3% | | |
Payment services revenue
|
| | | | 33,396 | | | | | | 33,315 | | | | | | 81 | | | | | | 0.2% | | | | | | 67,531 | | | | | | 67,414 | | | | | | 117 | | | | | | 0.2% | | |
Brokerage services
|
| | | | 13,729 | | | | | | 12,807 | | | | | | 922 | | | | | | 7.2% | | | | | | 25,739 | | | | | | 22,433 | | | | | | 3,306 | | | | | | 14.7% | | |
Fees for fiduciary services
|
| | | | 24,767 | | | | | | 21,762 | | | | | | 3,005 | | | | | | 13.8% | | | | | | 45,897 | | | | | | 40,197 | | | | | | 5,700 | | | | | | 14.2% | | |
Mortgage banking revenues, net
|
| | | | 19,866 | | | | | | 20,224 | | | | | | (358) | | | | | | (1.8)% | | | | | | 42,080 | | | | | | 37,113 | | | | | | 4,967 | | | | | | 13.4% | | |
Investment securities losses, net
|
| | | | 109 | | | | | | 14,660 | | | | | | (14,551) | | | | | | (99.3)% | | | | | | (36,661) | | | | | | (18,894) | | | | | | (17,767) | | | | | | 94.0% | | |
Other
|
| | | | (11,136) | | | | | | 5,622 | | | | | | (16,758) | | | | | | (298.1)% | | | | | | 9,667 | | | | | | 8,176 | | | | | | 1,491 | | | | | | 18.2% | | |
Total noninterest income
|
| | | | 108,854 | | | | | | 135,860 | | | | | | (27,006) | | | | | | (19.9)% | | | | | | 210,390 | | | | | | 206,880 | | | | | | 3,510 | | | | | | 1.7% | | |
Less: Loss on expected sale
of consumer lease portfolio |
| | | | (13,612) | | | | | | | | | | | | (13,612) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Less: Investment securities
gains (losses), net |
| | | | 109 | | | | | | 14,660 | | | | | | (14,551) | | | | | | (99.3) | | | | | | (36,661) | | | | | | (18,894) | | | | | | | | | | | | | | |
Adjusted noninterest income (non-GAAP)
|
| | | $ | 122,357 | | | | | $ | 121,200 | | | | | $ | 1,157 | | | | | | 1.0% | | | | | $ | 247,051 | | | | | $ | 225,774 | | | | | $ | 21,277 | | | | | | 9.4% | | |
| | |
Six Months Ended June 30,
|
| |
Year Ended December 31,
|
| ||||||||||||||||||||||||||||||||||||||||||
Dollars in thousands
|
| |
2025
|
| |
2024
|
| |
$ Change
|
| |
% Change
|
| |
2024
|
| |
2023
|
| |
$ Change
|
| |
% Change
|
| ||||||||||||||||||||||||
Noninterest expense: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||||||||||||||||||
Salaries and employee benefits
|
| | | $ | 145,983 | | | | | $ | 137,253 | | | | | $ | 8,730 | | | | | | 6.4% | | | | | $ | 281,087 | | | | | $ | 271,508 | | | | | $ | 9,579 | | | | | | 3.5% | | |
Net occupancy and equipment
|
| | | | 23,510 | | | | | | 23,296 | | | | | | 214 | | | | | | 0.9% | | | | | | 47,131 | | | | | | 44,253 | | | | | | 2,878 | | | | | | 6.5% | | |
Computer software and maintenance
|
| | | | 11,283 | | | | | | 10,451 | | | | | | 832 | | | | | | 8.0% | | | | | | 20,318 | | | | | | 19,490 | | | | | | 828 | | | | | | 4.2% | | |
Marketing and business development
|
| | | | 10,376 | | | | | | 9,535 | | | | | | 841 | | | | | | 8.8% | | | | | | 19,990 | | | | | | 19,053 | | | | | | 937 | | | | | | 4.9% | | |
FDIC and bank exam fees
|
| | | | 2,695 | | | | | | 2,923 | | | | | | (228) | | | | | | (7.8)% | | | | | | 5,583 | | | | | | 5,671 | | | | | | (88) | | | | | | (1.6)% | | |
Legal and professional fees
|
| | | | 10,356 | | | | | | 10,046 | | | | | | 310 | | | | | | 3.1% | | | | | | 26,290 | | | | | | 19,095 | | | | | | 7,195 | | | | | | 37.7% | | |
Bankcard processing, rewards
and related cost |
| | | | 15,113 | | | | | | 17,349 | | | | | | (2,236) | | | | | | (12.9)% | | | | | | 32,002 | | | | | | 36,031 | | | | | | (4,029) | | | | | | (11.2)% | | |
Total OMSR
amortization |
| | | | 2,918 | | | | | | 3,134 | | | | | | (216) | | | | | | (6.9)% | | | | | | 6,319 | | | | | | 6,718 | | | | | | (399) | | | | | | (5.9)% | | |
Amortization on intangible
assets |
| | | | 1,613 | | | | | | 1,755 | | | | | | (142) | | | | | | (8.1)% | | | | | | 3,388 | | | | | | 3,520 | | | | | | (132) | | | | | | (3.8)% | | |
Travel, meetings and entertainment
|
| | | | 3,036 | | | | | | 2,545 | | | | | | 491 | | | | | | 19.3% | | | | | | 5,538 | | | | | | 5,197 | | | | | | 341 | | | | | | 6.6% | | |
Printing, telecommunication and postage
|
| | | | 3,758 | | | | | | 4,095 | | | | | | (337) | | | | | | (8.2)% | | | | | | 7,954 | | | | | | 8,281 | | | | | | (327) | | | | | | (3.9)% | | |
All other remaining expenses
|
| | | | 18,390 | | | | | | 15,450 | | | | | | 2,940 | | | | | | 19.0% | | | | | | 33,807 | | | | | | 30,252 | | | | | | 3,555 | | | | | | 11.8% | | |
Other expenses
|
| | | | 29,715 | | | | | | 26,979 | | | | | | 2,736 | | | | | | 10.1% | | | | | | 57,006 | | | | | | 53,969 | | | | | | 3,037 | | | | | | 5.6% | | |
Total noninterest expense
|
| | | $ | 249,031 | | | | | $ | 237,832 | | | | | $ | 11,199 | | | | | | 4.7% | | | | | $ | 489,407 | | | | | $ | 469,070 | | | | | $ | 20,337 | | | | | | 4.3% | | |
| | |
Community Banking
|
| |||||||||||||||||||||
Income Statement
|
| |
2025
|
| |
2024
|
| |
$ Change
|
| |
% Change
|
| ||||||||||||
Dollars in thousands
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Net interest income
|
| | | $ | 384,373 | | | | | $ | 330,423 | | | | | $ | 53,950 | | | | | | 16.3% | | |
Provision for credit losses
|
| | | | 2,917 | | | | | | 7,125 | | | | | | (4,208) | | | | | | (59.1)% | | |
Net interest income after provision for credit losses
|
| | | | 381,456 | | | | | | 323,398 | | | | | | 58,058 | | | | | | 18.0% | | |
Noninterest income
|
| | | | 72,017 | | | | | | 102,532 | | | | | | (30,515) | | | | | | (29.8)% | | |
Noninterest expense
|
| | | | 223,811 | | | | | | 215,027 | | | | | | 8,784 | | | | | | 4.1% | | |
Income before income taxes
|
| | | | 229,662 | | | | | | 210,803 | | | | | | 18,859 | | | | | | 8.9% | | |
Income taxes
|
| | | | 52,297 | | | | | | 47,360 | | | | | | 4,937 | | | | | | 10.4% | | |
Net income
|
| | | $ | 177,365 | | | | | $ | 163,443 | | | | | $ | 13,922 | | | | | | 8.5% | | |
Average assets
|
| | | | 19,204,938 | | | | | | 18,830,233 | | | | | | 374,705 | | | | | | 2.0% | | |
Average loans
|
| | | | 11,534,690 | | | | | | 11,548,418 | | | | | | (13,728) | | | | | | (0.1)% | | |
Average deposits
|
| | | | 14,832,570 | | | | | | 14,844,078 | | | | | | (11,508) | | | | | | (0.1)% | | |
Average customer repurchase agreements
|
| | | $ | 1,047,224 | | | | | $ | 1,018,163 | | | | | $ | 29,061 | | | | | | 2.9% | | |
| | |
Community Banking
|
| |||||||||||||||||||||
Income Statement
|
| |
2024
|
| |
2023
|
| |
$ Change
|
| |
% Change
|
| ||||||||||||
Dollars in thousands
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Net interest income
|
| | | $ | 687,574 | | | | | $ | 633,402 | | | | | $ | 54,172 | | | | | | 8.6% | | |
Provision for credit losses
|
| | | | 14,585 | | | | | | 16,252 | | | | | | (1,667) | | | | | | (10.3)% | | |
Net interest income after provision for credit losses
|
| | | | 672,989 | | | | | | 617,150 | | | | | | 55,839 | | | | | | 9.0% | | |
Noninterest income
|
| | | | 141,178 | | | | | | 146,708 | | | | | | (5,530) | | | | | | (3.8)% | | |
Noninterest expense
|
| | | | 442,544 | | | | | | 425,582 | | | | | | 16,962 | | | | | | 4.0% | | |
Income before income taxes
|
| | | | 371,623 | | | | | | 338,276 | | | | | | 33,347 | | | | | | 9.9% | | |
Income taxes
|
| | | | 82,604 | | | | | | 77,091 | | | | | | 5,513 | | | | | | 7.2% | | |
Net income
|
| | | $ | 289,019 | | | | | $ | 261,185 | | | | | $ | 27,834 | | | | | | 10.7% | | |
Average assets
|
| | | | 18,758,839 | | | | | | 18,795,409 | | | | | | (36,569) | | | | | | (0.2)% | | |
Average loans
|
| | | | 11,586,349 | | | | | | 11,427,571 | | | | | | 158,778 | | | | | | 1.4% | | |
Average deposits
|
| | | | 14,679,342 | | | | | | 14,774,744 | | | | | | (95,402) | | | | | | (0.6)% | | |
Average customer repurchase agreements
|
| | | $ | 993,284 | | | | | $ | 1,292,531 | | | | | $ | (299,247) | | | | | | (23.2)% | | |
| | |
Wealth Management
|
| |||||||||||||||||||||
Income Statement
|
| |
2025
|
| |
2024
|
| |
$ Change
|
| |
% Change
|
| ||||||||||||
Dollars in thousands
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Net interest income
|
| | | $ | (43) | | | | | $ | (181) | | | | | $ | 138 | | | | | | (76.2)% | | |
Provision for credit losses
|
| | | | (4) | | | | | | 0 | | | | | | (4) | | | | | | 100.0% | | |
Net interest income after provision for credit
losses |
| | | | (39) | | | | | | (181) | | | | | | 142 | | | | | | (78.5)% | | |
Noninterest income
|
| | | | 36,837 | | | | | | 33,328 | | | | | | 3,509 | | | | | | 10.5% | | |
Noninterest expense
|
| | | | 25,220 | | | | | | 22,805 | | | | | | 2,415 | | | | | | 10.6% | | |
Income before income taxes
|
| | | | 11,578 | | | | | | 10,342 | | | | | | 1,236 | | | | | | 12.0% | | |
Income taxes
|
| | | | 2,780 | | | | | | 2,480 | | | | | | 300 | | | | | | 12.1% | | |
Net income
|
| | | | 8,798 | | | | | | 7,862 | | | | | | 936 | | | | | | 11.9% | | |
Average assets
|
| | | | 18,594 | | | | | | 22,614 | | | | | | (4,020) | | | | | | (17.8)% | | |
Assets under advice
|
| | | $ | 14,245,820 | | | | | $ | 13,482,683 | | | | | $ | 763,137 | | | | | | 5.7% | | |
| | |
Wealth Management
|
| |||||||||||||||||||||
Income Statement
|
| |
2024
|
| |
2023
|
| |
$ Change
|
| |
% Change
|
| ||||||||||||
Dollars in thousands
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Net interest income
|
| | | $ | (250) | | | | | $ | (223) | | | | | $ | (27) | | | | | | 12.1% | | |
Provision for credit losses
|
| | | | 2 | | | | | | 0 | | | | | | 2 | | | | | | NM | | |
Net interest income after provision for credit losses
|
| | | | (252) | | | | | | (223) | | | | | | (29) | | | | | | 13.0% | | |
Noninterest income
|
| | | | 69,212 | | | | | | 60,172 | | | | | | 9,040 | | | | | | 15.0% | | |
Noninterest expense
|
| | | | 46,863 | | | | | | 43,488 | | | | | | 3,375 | | | | | | 7.8% | | |
Income before income taxes
|
| | | | 22,097 | | | | | | 16,461 | | | | | | 5,636 | | | | | | 34.2% | | |
Income taxes
|
| | | | 5,306 | | | | | | 3,953 | | | | | | 1,353 | | | | | | 34.2% | | |
Net income
|
| | | $ | 16,791 | | | | | $ | 12,508 | | | | | $ | 4,283 | | | | | | 34.2% | | |
Average assets
|
| | | | 22,379 | | | | | | 43,432 | | | | | | (21,053) | | | | | | (48.5)% | | |
Assets under advice
|
| | | $ | 13,527,632 | | | | | $ | 13,190,593 | | | | | $ | 337,039 | | | | | | 2.6% | | |
| | |
June 30,
|
| |
December 31,
|
| ||||||||||||||||||||||||||||||
| | |
2025
|
| |
2024
|
| |
2023
|
| | ||||||||||||||||||||||||||
Dollars in thousands
|
| |
Amount
|
| |
% of
total |
| |
Amount
|
| |
% of
total |
| |
Amount
|
| |
% of
total |
| ||||||||||||||||||
Construction and development
|
| | | $ | 777,708 | | | | | | 7% | | | | | $ | 867,349 | | | | | | 7% | | | | | $ | 987,548 | | | | | | 9% | | |
Commercial non-real estate
|
| | | | 1,784,298 | | | | | | 16% | | | | | | 1,874,906 | | | | | | 16% | | | | | | 1,906,260 | | | | | | 17% | | |
Commercial real estate | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Multifamily residential real estate
|
| | | | 851,610 | | | | | | 8% | | | | | | 825,755 | | | | | | 7% | | | | | | 894,770 | | | | | | 8% | | |
Non-owner-occupied commercial real estate
|
| | | | 2,327,163 | | | | | | 21% | | | | | | 2,372,010 | | | | | | 20% | | | | | | 2,195,757 | | | | | | 19% | | |
Owner-occupied commercial real
estate |
| | | | 1,596,915 | | | | | | 14% | | | | | | 1,572,955 | | | | | | 13% | | | | | | 1,556,839 | | | | | | 14% | | |
Total Commercial real estate
|
| | | | 4,775,688 | | | | | | 42% | | | | | | 4,770,720 | | | | | | 41% | | | | | | 4,647,366 | | | | | | 40% | | |
Residential real estate | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Home equity lines of credit
|
| | | | 371,300 | | | | | | 3% | | | | | | 349,011 | | | | | | 3% | | | | | | 307,113 | | | | | | 3% | | |
All other residential real estate
|
| | | | 2,901,545 | | | | | | 26% | | | | | | 2,791,087 | | | | | | 24% | | | | | | 2,471,151 | | | | | | 21% | | |
Total Residential real estate
|
| | | | 3,272,845 | | | | | | 29% | | | | | | 3,140,098 | | | | | | 27% | | | | | | 2,778,264 | | | | | | 24% | | |
Consumer | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Consumer credit card
|
| | | | 89,606 | | | | | | 1% | | | | | | 93,825 | | | | | | 1% | | | | | | 89,724 | | | | | | 1% | | |
All other consumer
|
| | | | 637,571 | | | | | | 6% | | | | | | 903,452 | | | | | | 8% | | | | | | 1,109,007 | | | | | | 10% | | |
Total Consumer
|
| | | | 727,177 | | | | | | 6% | | | | | | 997,277 | | | | | | 9% | | | | | | 1,198,731 | | | | | | 10% | | |
Total unpaid principal balance
|
| | | | 11,337,716 | | | | | | 100% | | | | | | 11,650,350 | | | | | | 100% | | | | | | 11,518,169 | | | | | | 100% | | |
Less: Unearned income, net
|
| | | | 10,370 | | | | | | 0% | | | | | | 26,259 | | | | | | 0% | | | | | | 32,881 | | | | | | 0% | | |
Loans, held for investment
|
| | | | 11,327,346 | | | | | | 100% | | | | | | 11,624,091 | | | | | | 100% | | | | | | 11,485,288 | | | | | | 100% | | |
Loans held for sale
|
| | | | 22,804 | | | | | | 0% | | | | | | 34,264 | | | | | | 0% | | | | | | 35,442 | | | | | | 0% | | |
Total loans and leases
|
| | | $ | 11,350,150 | | | | | | 100% | | | | | $ | 11,658,355 | | | | | | 100% | | | | | $ | 11,520,730 | | | | | | 100% | | |
| | |
As of June 30, 2025
|
| |||||||||||||||||||||||||||||||||||||||||||||
| | |
Due in one year or less
|
| |
Due in one year
through five years |
| |
Due after five years and
through fifteen years |
| |
Due after fifteen years
|
| ||||||||||||||||||||||||||||||||||||
Dollars in thousands
|
| |
Fixed Rate
|
| |
Adjustable
Rate |
| |
Fixed Rate
|
| |
Adjustable
Rate |
| |
Fixed Rate
|
| |
Adjustable
Rate |
| |
Fixed Rate
|
| |
Adjustable
Rate |
| ||||||||||||||||||||||||
Construction and
development |
| | | $ | 262,429 | | | | | $ | 194,290 | | | | | $ | 161,394 | | | | | $ | 132,900 | | | | | $ | 2,839 | | | | | $ | 23,248 | | | | | $ | — | | | | | $ | 608 | | |
Commercial non-real
estate |
| | | | 165,141 | | | | | | 495,046 | | | | | | 641,736 | | | | | | 158,809 | | | | | | 187,807 | | | | | | 60,900 | | | | | | 43,713 | | | | | | 31,146 | | |
Commercial real estate
|
| | | | 911,687 | | | | | | 215,280 | | | | | | 2,300,927 | | | | | | 707,424 | | | | | | 130,725 | | | | | | 457,233 | | | | | | 2,151 | | | | | | 50,261 | | |
Residential real estate
|
| | | | 229,363 | | | | | | 42,457 | | | | | | 501,157 | | | | | | 72,561 | | | | | | 126,762 | | | | | | 148,712 | | | | | | 450,718 | | | | | | 1,701,115 | | |
Consumer
|
| | | | 23,017 | | | | | | 124,754 | | | | | | 387,344 | | | | | | 8,080 | | | | | | 164,288 | | | | | | — | | | | | | 19,694 | | | | | | — | | |
Total unpaid principal
balance |
| | | $ | 1,591,637 | | | | | $ | 1,071,827 | | | | | $ | 3,992,558 | | | | | $ | 1,079,774 | | | | | $ | 612,421 | | | | | $ | 690,093 | | | | | $ | 516,276 | | | | | $ | 1,783,130 | | |
| | |
As of December 31, 2024
|
| |||||||||||||||||||||||||||||||||||||||||||||
| | |
Due in one year or less
|
| |
Due in one year
through five years |
| |
Due after five years and
through fifteen years |
| |
Due after fifteen years
|
| ||||||||||||||||||||||||||||||||||||
Dollars in thousands
|
| |
Fixed Rate
|
| |
Adjustable
Rate |
| |
Fixed Rate
|
| |
Adjustable
Rate |
| |
Fixed Rate
|
| |
Adjustable
Rate |
| |
Fixed Rate
|
| |
Adjustable
Rate |
| ||||||||||||||||||||||||
Construction and development
|
| | | $ | 274,083 | | | | | $ | 153,185 | | | | | $ | 228,754 | | | | | $ | 183,080 | | | | | $ | 3,212 | | | | | $ | 23,390 | | | | | $ | — | | | | | $ | 1,645 | | |
Commercial non-real estate
|
| | | | 161,826 | | | | | | 468,495 | | | | | | 718,543 | | | | | | 198,437 | | | | | | 190,374 | | | | | | 62,879 | | | | | | 43,433 | | | | | | 30,919 | | |
Commercial real estate
|
| | | | 717,409 | | | | | | 201,265 | | | | | | 2,480,296 | | | | | | 669,105 | | | | | | 188,544 | | | | | | 467,652 | | | | | | 2,976 | | | | | | 43,473 | | |
Residential real estate
|
| | | | 225,852 | | | | | | 52,365 | | | | | | 476,556 | | | | | | 55,697 | | | | | | 140,214 | | | | | | 139,099 | | | | | | 448,877 | | | | | | 1,601,438 | | |
Consumer
|
| | | | 65,824 | | | | | | 138,393 | | | | | | 565,436 | | | | | | 309 | | | | | | 212,739 | | | | | | — | | | | | | 14,576 | | | | | | — | | |
Total unpaid principal balance
|
| | | $ | 1,444,994 | | | | | $ | 1,013,703 | | | | | $ | 4,469,585 | | | | | $ | 1,106,628 | | | | | $ | 735,083 | | | | | $ | 693,020 | | | | | $ | 509,862 | | | | | $ | 1,677,475 | | |
| | |
As of December 31, 2023
|
| |||||||||||||||||||||||||||||||||||||||||||||
| | |
Due in one year or less
|
| |
Due in one year
through five years |
| |
Due after five years and
through fifteen years |
| |
Due after fifteen years
|
| ||||||||||||||||||||||||||||||||||||
Dollars in thousands
|
| |
Fixed Rate
|
| |
Adjustable
Rate |
| |
Fixed Rate
|
| |
Adjustable
Rate |
| |
Fixed Rate
|
| |
Adjustable
Rate |
| |
Fixed Rate
|
| |
Adjustable
Rate |
| ||||||||||||||||||||||||
Construction and development
|
| | | $ | 241,546 | | | | | $ | 257,524 | | | | | $ | 290,535 | | | | | $ | 167,752 | | | | | $ | 10,934 | | | | | $ | 17,966 | | | | | $ | 443 | | | | | $ | 848 | | |
Commercial non-real estate
|
| | | | 107,631 | | | | | | 467,205 | | | | | | 701,352 | | | | | | 243,206 | | | | | | 248,421 | | | | | | 87,616 | | | | | | 15,436 | | | | | | 35,393 | | |
Commercial real estate
|
| | | | 426,010 | | | | | | 226,388 | | | | | | 2,402,898 | | | | | | 608,316 | | | | | | 370,514 | | | | | | 559,868 | | | | | | 2,417 | | | | | | 50,955 | | |
Residential real estate
|
| | | | 111,493 | | | | | | 53,675 | | | | | | 483,066 | | | | | | 47,665 | | | | | | 163,842 | | | | | | 137,130 | | | | | | 436,357 | | | | | | 1,345,036 | | |
Consumer
|
| | | | 122,774 | | | | | | 130,891 | | | | | | 641,696 | | | | | | 311 | | | | | | 288,640 | | | | | | — | | | | | | 14,419 | | | | | | — | | |
Total unpaid principal
balance |
| | | $ | 1,009,454 | | | | | $ | 1,135,683 | | | | | $ | 4,519,547 | | | | | $ | 1,067,250 | | | | | $ | 1,082,351 | | | | | $ | 802,580 | | | | | $ | 469,072 | | | | | $ | 1,432,232 | | |
| | |
As of June 30,
2025 |
| |
As of December 31,
|
| ||||||||||||
| | |
2024
|
| |
2023
|
| ||||||||||||
Dollars in thousands
|
| |
Amount
|
| |
Amount
|
| |
Amount
|
| |||||||||
Nonaccrual loans
|
| | | $ | 46,427 | | | | | $ | 35,994 | | | | | $ | 18,364 | | |
Loans past due 90 days or more and still accruing
|
| | | | 1,210 | | | | | | 3,479 | | | | | | 2,238 | | |
Total nonperforming loans
|
| | | | 47,637 | | | | | | 39,473 | | | | | | 20,602 | | |
Foreclosed assets held for sale
|
| | | | 4,877 | | | | | | 3,695 | | | | | | 4,344 | | |
Other repossessed assets
|
| | | | 1,374 | | | | | | 1,581 | | | | | | 1,548 | | |
Total nonperforming assets
|
| | | $ | 53,888 | | | | | $ | 44,749 | | | | | $ | 26,494 | | |
Allowance for credit losses to period end loans
|
| | | | 1.32% | | | | | | 1.32% | | | | | | 1.34% | | |
Allowance for credit losses to period end nonperforming loans
|
| | | | 313.58% | | | | | | 390.85% | | | | | | 751.43% | | |
Nonperforming loans to period end loans
|
| | | | 0.42% | | | | | | 0.34% | | | | | | 0.18% | | |
Nonperforming assets to period end assets
|
| | | | 0.28% | | | | | | 0.23% | | | | | | 0.14% | | |
Nonaccrual loans to total loans outstanding at period end
|
| | | | 0.41% | | | | | | 0.31% | | | | | | 0.16% | | |
Allowance for credit losses to nonaccrual loans at period end
|
| | | | 321.75% | | | | | | 428.62% | | | | | | 843.00% | | |
At June 30, 2025
|
| |
Current or
less than 30 days past due |
| |
30−89 Days
past due |
| |
90 Days
past due and still accruing |
| |
Nonaccrual
|
| |
Total
|
| |||||||||||||||
Dollars in thousands
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Construction and development
|
| | | $ | 772,896 | | | | | $ | 939 | | | | | $ | — | | | | | $ | 3,873 | | | | | $ | 777,708 | | |
Commercial non-real estate
|
| | | | 1,775,117 | | | | | | 4,969 | | | | | | 437 | | | | | | 3,775 | | | | | | 1,784,298 | | |
Commercial real estate | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Multifamily residential real estate
|
| | | | 851,399 | | | | | | 211 | | | | | | — | | | | | | — | | | | | | 851,610 | | |
Non-owner-occupied commercial real
estate |
| | | | 2,315,376 | | | | | | 566 | | | | | | — | | | | | | 11,221 | | | | | | 2,327,163 | | |
Owner-occupied commercial real
estate |
| | | | 1,588,505 | | | | | | 3,441 | | | | | | — | | | | | | 4,969 | | | | | | 1,596,915 | | |
Total commercial real estate
|
| | | | 4,755,280 | | | | | | 4,218 | | | | | | — | | | | | | 16,190 | | | | | | 4,775,688 | | |
Residential real estate | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Home equity lines of credit
|
| | | | 369,409 | | | | | | 602 | | | | | | 77 | | | | | | 1,212 | | | | | | 371,300 | | |
All other residential real estate
|
| | | | 2,877,217 | | | | | | 5,838 | | | | | | 366 | | | | | | 18,124 | | | | | | 2,901,545 | | |
Total residential real estate
|
| | | | 3,246,626 | | | | | | 6,440 | | | | | | 443 | | | | | | 19,336 | | | | | | 3,272,845 | | |
Consumer | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Consumer credit card
|
| | | | 88,381 | | | | | | 895 | | | | | | 330 | | | | | | — | | | | | | 89,606 | | |
All other consumer
|
| | | | 625,925 | | | | | | 8,393 | | | | | | — | | | | | | 3,253 | | | | | | 637,571 | | |
Total consumer
|
| | | | 714,306 | | | | | | 9,288 | | | | | | 330 | | | | | | 3,253 | | | | | | 727,177 | | |
Total
|
| | | $ | 11,264,225 | | | | | $ | 25,854 | | | | | $ | 1,210 | | | | | $ | 46,427 | | | | | $ | 11,337,716 | | |
At December 31, 2024:
|
| |
Current or
less than 30 days past due |
| |
30–89 Days
past due |
| |
90 Days
past due and still accruing |
| |
Nonaccrual
|
| |
Total
|
| |||||||||||||||
Dollars in thousands
|
| | | | |||||||||||||||||||||||||||
Construction and development
|
| | | $ | 863,163 | | | | | $ | 1,850 | | | | | $ | — | | | | | $ | 2,336 | | | | | $ | 867,349 | | |
Commercial non-real estate
|
| | | | 1,856,053 | | | | | | 15,636 | | | | | | 256 | | | | | | 2,961 | | | | | | 1,874,906 | | |
Commercial real estate | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Multifamily residential real estate
|
| | | | 825,189 | | | | | | 99 | | | | | | — | | | | | | 467 | | | | | | 825,755 | | |
Non-owner-occupied commercial real estate
|
| | | | 2,358,045 | | | | | | 7,543 | | | | | | — | | | | | | 6,422 | | | | | | 2,372,010 | | |
Owner-occupied commercial real estate
|
| | | | 1,567,254 | | | | | | 1,561 | | | | | | — | | | | | | 4,140 | | | | | | 1,572,955 | | |
Total commercial real estate
|
| | | | 4,750,488 | | | | | | 9,203 | | | | | | — | | | | | | 11,029 | | | | | | 4,770,720 | | |
Residential real estate | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Home equity lines of credit
|
| | | | 346,367 | | | | | | 1,458 | | | | | | 149 | | | | | | 1,037 | | | | | | 349,011 | | |
All other residential real estate
|
| | | | 2,759,401 | | | | | | 16,235 | | | | | | 2,745 | | | | | | 12,706 | | | | | | 2,791,087 | | |
Total residential real estate
|
| | | | 3,105,768 | | | | | | 17,693 | | | | | | 2,894 | | | | | | 13,743 | | | | | | 3,140,098 | | |
Consumer | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Consumer credit card
|
| | | | 91,539 | | | | | | 1,957 | | | | | | 329 | | | | | | — | | | | | | 93,825 | | |
All other consumer
|
| | | | 883,940 | | | | | | 13,587 | | | | | | — | | | | | | 5,925 | | | | | | 903,452 | | |
Total consumer
|
| | | | 975,479 | | | | | | 15,544 | | | | | | 329 | | | | | | 5,925 | | | | | | 997,277 | | |
Total
|
| | | $ | 11,550,951 | | | | | $ | 59,926 | | | | | $ | 3,479 | | | | | $ | 35,994 | | | | | $ | 11,650,350 | | |
At December 31, 2023:
|
| |
Current or
less than 30 days past due |
| |
30–89 Days
past due |
| |
90 Days
past due and still accruing |
| |
Nonaccrual
|
| |
Total
|
| |||||||||||||||
Dollars in thousands
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Construction and development
|
| | | $ | 985,983 | | | | | $ | 1,353 | | | | | $ | — | | | | | $ | 212 | | | | | $ | 987,548 | | |
Commercial non-real estate
|
| | | | 1,899,114 | | | | | | 5,682 | | | | | | 310 | | | | | | 1,154 | | | | | | 1,906,260 | | |
Commercial real estate | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Multifamily residential real estate
|
| | | | 894,770 | | | | | | — | | | | | | — | | | | | | — | | | | | | 894,770 | | |
Non-owner-occupied commercial real estate
|
| | | | 2,195,061 | | | | | | 659 | | | | | | — | | | | | | 37 | | | | | | 2,195,757 | | |
Owner-occupied commercial real estate
|
| | | | 1,549,377 | | | | | | 3,033 | | | | | | — | | | | | | 4,429 | | | | | | 1,556,839 | | |
Total commercial real estate
|
| | | | 4,639,208 | | | | | | 3,692 | | | | | | — | | | | | | 4,466 | | | | | | 4,647,366 | | |
Residential real estate | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Home equity lines of credit
|
| | | | 305,730 | | | | | | 781 | | | | | | 10 | | | | | | 592 | | | | | | 307,113 | | |
All other residential real estate
|
| | | | 2,458,296 | | | | | | 4,392 | | | | | | 1,773 | | | | | | 6,690 | | | | | | 2,471,151 | | |
Total residential real estate
|
| | | | 2,764,026 | | | | | | 5,173 | | | | | | 1,783 | | | | | | 7,282 | | | | | | 2,778,264 | | |
Consumer | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Consumer credit card
|
| | | | 88,732 | | | | | | 848 | | | | | | 144 | | | | | | — | | | | | | 89,724 | | |
All other consumer
|
| | | | 1,088,214 | | | | | | 15,542 | | | | | | 1 | | | | | | 5,250 | | | | | | 1,109,007 | | |
Total consumer
|
| | | | 1,176,946 | | | | | | 16,390 | | | | | | 145 | | | | | | 5,250 | | | | | | 1,198,731 | | |
Total
|
| | | $ | 11,465,277 | | | | | $ | 32,290 | | | | | $ | 2,238 | | | | | $ | 18,364 | | | | | $ | 11,518,169 | | |
| | |
Term Loans Amortized Cost Basis by Origination Year
|
| |
Revolving
Loans Amortized Cost Basis |
| |
Total
|
| |||||||||||||||||||||||||||||||||||||||
At June 30, 2025:
|
| |
2025
|
| |
2024
|
| |
2023
|
| |
2022
|
| |
2021
|
| |
Prior
|
| ||||||||||||||||||||||||||||||
Dollars in thousands
|
| | | | |||||||||||||||||||||||||||||||||||||||||||||
Construction and development | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Risk Rating
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Pass
|
| | | $ | 96,312 | | | | | $ | 301,865 | | | | | $ | 101,321 | | | | | $ | 147,975 | | | | | $ | 40,310 | | | | | $ | 20,137 | | | | | $ | 52,571 | | | | | $ | 760,491 | | |
Watch
|
| | | | — | | | | | | 672 | | | | | | 5,780 | | | | | | 4,883 | | | | | | — | | | | | | — | | | | | | — | | | | | | 11,335 | | |
Substandard
|
| | | | — | | | | | | 1,194 | | | | | | 119 | | | | | | 162 | | | | | | — | | | | | | 534 | | | | | | — | | | | | | 2,009 | | |
Nonaccrual
|
| | | | — | | | | | | 700 | | | | | | 1,339 | | | | | | 1,276 | | | | | | 459 | | | | | | 99 | | | | | | — | | | | | | 3,873 | | |
Total Construction and
development |
| | | | 96,312 | | | | | | 304,431 | | | | | | 108,559 | | | | | | 154,296 | | | | | | 40,769 | | | | | | 20,770 | | | | | | 52,571 | | | | | | 777,708 | | |
Gross write-offs for the six months ended June 30, 2025
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Commercial non-real estate | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Risk Rating
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Pass
|
| | | | 215,754 | | | | | | 295,517 | | | | | | 191,289 | | | | | | 191,251 | | | | | | 128,418 | | | | | | 245,405 | | | | | | 479,416 | | | | | | 1,747,050 | | |
Watch
|
| | | | 605 | | | | | | 1,398 | | | | | | 1,188 | | | | | | 1,491 | | | | | | 8,794 | | | | | | 277 | | | | | | 1,105 | | | | | | 14,858 | | |
Substandard
|
| | | | 75 | | | | | | 1,281 | | | | | | 1,410 | | | | | | 2,013 | | | | | | 931 | | | | | | 12,557 | | | | | | 348 | | | | | | 18,615 | | |
Nonaccrual
|
| | | | — | | | | | | 50 | | | | | | 2,224 | | | | | | 789 | | | | | | 269 | | | | | | 303 | | | | | | 140 | | | | | | 3,775 | | |
Total Commercial non-real estate
|
| | | | 216,434 | | | | | | 298,246 | | | | | | 196,111 | | | | | | 195,544 | | | | | | 138,412 | | | | | | 258,542 | | | | | | 481,009 | | | | | | 1,784,298 | | |
Gross write-offs for the six months ended June 30, 2025
|
| | | | 1,193 | | | | | | 290 | | | | | | 4 | | | | | | 506 | | | | | | 44 | | | | | | 430 | | | | | | — | | | | | | 2,467 | | |
Multifamily residential real estate | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Risk Rating
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Pass
|
| | | | 54,427 | | | | | | 66,513 | | | | | | 59,331 | | | | | | 146,905 | | | | | | 195,835 | | | | | | 276,427 | | | | | | 4,087 | | | | | | 803,525 | | |
Watch
|
| | | | — | | | | | | — | | | | | | 496 | | | | | | 26,224 | | | | | | 1,311 | | | | | | 13,164 | | | | | | — | | | | | | 41,195 | | |
Substandard
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 6,890 | | | | | | — | | | | | | 6,890 | | |
Nonaccrual
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 0 | | |
Total Multifamily residential real
estate |
| | | | 54,427 | | | | | | 66,513 | | | | | | 59,827 | | | | | | 173,129 | | | | | | 197,146 | | | | | | 296,481 | | | | | | 4,087 | | | | | | 851,610 | | |
Gross write-offs for the six months ended June 30, 2025
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Non-owner-occupied
commercial real estate |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Risk Rating
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Pass
|
| | | | 68,533 | | | | | | 246,325 | | | | | | 238,305 | | | | | | 428,254 | | | | | | 272,210 | | | | | | 972,130 | | | | | | 27,925 | | | | | | 2,253,682 | | |
Watch
|
| | | | — | | | | | | — | | | | | | — | | | | | | 3,342 | | | | | | 9,826 | | | | | | 41,542 | | | | | | 427 | | | | | | 55,137 | | |
Substandard
|
| | | | — | | | | | | — | | | | | | — | | | | | | 530 | | | | | | — | | | | | | 6,593 | | | | | | — | | | | | | 7,123 | | |
Nonaccrual
|
| | | | — | | | | | | — | | | | | | — | | | | | | 5,667 | | | | | | 26 | | | | | | 5,528 | | | | | | — | | | | | | 11,221 | | |
Total Non-owner-occupied commercial real estate
|
| | | | 68,533 | | | | | | 246,325 | | | | | | 238,305 | | | | | | 437,793 | | | | | | 282,062 | | | | | | 1,025,793 | | | | | | 28,352 | | | | | | 2,327,163 | | |
Gross write-offs for the six months ended June 30, 2025
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 816 | | | | | | — | | | | | | 816 | | |
Owner-occupied commercial
real estate |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Risk Rating
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Pass
|
| | | | 96,315 | | | | | | 134,572 | | | | | | 119,463 | | | | | | 200,532 | | | | | | 257,378 | | | | | | 601,232 | | | | | | 110,714 | | | | | | 1,520,206 | | |
Watch
|
| | | | 3,727 | | | | | | 3,006 | | | | | | 4,532 | | | | | | 10,869 | | | | | | 5,866 | | | | | | 18,854 | | | | | | 4,045 | | | | | | 50,899 | | |
Substandard
|
| | | | 590 | | | | | | 1,711 | | | | | | 5 | | | | | | 7,903 | | | | | | 1,444 | | | | | | 7,261 | | | | | | 1,927 | | | | | | 20,841 | | |
Nonaccrual
|
| | | | — | | | | | | — | | | | | | 398 | | | | | | 1,509 | | | | | | 172 | | | | | | 2,890 | | | | | | — | | | | | | 4,969 | | |
| | |
Term Loans Amortized Cost Basis by Origination Year
|
| |
Revolving
Loans Amortized Cost Basis |
| |
Total
|
| |||||||||||||||||||||||||||||||||||||||
At June 30, 2025:
|
| |
2025
|
| |
2024
|
| |
2023
|
| |
2022
|
| |
2021
|
| |
Prior
|
| ||||||||||||||||||||||||||||||
Dollars in thousands
|
| | | | |||||||||||||||||||||||||||||||||||||||||||||
Total Owner-occupied commercial real estate
|
| | | | 100,632 | | | | | | 139,289 | | | | | | 124,398 | | | | | | 220,813 | | | | | | 264,860 | | | | | | 630,237 | | | | | | 116,686 | | | | | | 1,596,915 | | |
Gross write-offs for the six months ended June 30, 2025
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Home equity lines of credit | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Risk Rating
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Accrual
|
| | | | 739 | | | | | | 426 | | | | | | 556 | | | | | | 277 | | | | | | — | | | | | | 3,273 | | | | | | 364,817 | | | | | | 370,088 | | |
Nonaccrual
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,212 | | | | | | 1,212 | | |
Total Home equity lines of credit
|
| | | | 739 | | | | | | 426 | | | | | | 556 | | | | | | 277 | | | | | | — | | | | | | 3,273 | | | | | | 366,029 | | | | | | 371,300 | | |
Gross write-offs for the six months ended June 30, 2025
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
All other residential real estate | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Risk Rating
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Accrual
|
| | | | 374,969 | | | | | | 545,604 | | | | | | 476,315 | | | | | | 572,283 | | | | | | 423,799 | | | | | | 488,368 | | | | | | 2,083 | | | | | | 2,883,421 | | |
Nonaccrual
|
| | | | — | | | | | | 1,883 | | | | | | 5,780 | | | | | | 3,787 | | | | | | 1,960 | | | | | | 4,714 | | | | | | — | | | | | | 18,124 | | |
Total All other residential real
estate |
| | | | 374,969 | | | | | | 547,487 | | | | | | 482,095 | | | | | | 576,070 | | | | | | 425,759 | | | | | | 493,082 | | | | | | 2,083 | | | | | | 2,901,545 | | |
Gross write-offs for the six months ended June 30, 2025
|
| | | | 129 | | | | | | — | | | | | | 71 | | | | | | 158 | | | | | | — | | | | | | — | | | | | | — | | | | | | 358 | | |
Consumer credit card | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Risk Rating
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Current
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 88,381 | | | | | | 88,381 | | |
30−89 days
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 895 | | | | | | 895 | | |
90+ days
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 330 | | | | | | 330 | | |
Total Consumer credit card
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 89,606 | | | | | | 89,606 | | |
Gross write-offs for the six months ended June 30, 2025
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,604 | | | | | | 1,604 | | |
All other consumer | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Risk Rating
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Current
|
| | | | 68,958 | | | | | | 132,555 | | | | | | 139,809 | | | | | | 128,756 | | | | | | 66,193 | | | | | | 49,902 | | | | | | 39,752 | | | | | | 625,925 | | |
30−89 days
|
| | | | 274 | | | | | | 1,392 | | | | | | 2,005 | | | | | | 2,832 | | | | | | 1,328 | | | | | | 562 | | | | | | — | | | | | | 8,393 | | |
90+ days
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Nonaccrual
|
| | | | 1 | | | | | | 152 | | | | | | 842 | | | | | | 1,148 | | | | | | 525 | | | | | | 585 | | | | | | — | | | | | | 3,253 | | |
Total All other consumer
|
| | | | 69,233 | | | | | | 134,099 | | | | | | 142,656 | | | | | | 132,736 | | | | | | 68,046 | | | | | | 51,049 | | | | | | 39,752 | | | | | | 637,571 | | |
Gross write-offs for the six months ended June 30, 2025
|
| | | | 1,680 | | | | | | 588 | | | | | | 1,081 | | | | | | 1,395 | | | | | | 920 | | | | | | 627 | | | | | | — | | | | | | 6,291 | | |
Total loans
|
| | | $ | 981,279 | | | | | $ | 1,736,816 | | | | | $ | 1,352,507 | | | | | $ | 1,890,658 | | | | | $ | 1,417,054 | | | | | $ | 2,779,227 | | | | | $ | 1,180,175 | | | | | $ | 11,337,716 | | |
Total gross write-offs for the six months ended June 30, 2025
|
| | | | 3,002 | | | | | | 878 | | | | | | 1,156 | | | | | | 2,059 | | | | | | 964 | | | | | | 1,873 | | | | | | 1,604 | | | | | | 11,536 | | |
|
At December 31, 2024:
|
| |
Term Loans Amortized Cost Basis by Origination Year
|
| |
Revolving
Loans Amortized Cost Basis |
| | | | | | | ||||||||||||||||||||||||||||||||||||
Dollars in thousands
|
| |
2024
|
| |
2023
|
| |
2022
|
| |
2021
|
| |
2020
|
| |
Prior
|
| |
Total
|
| |||||||||||||||||||||||||||
Construction and development
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Risk Rating
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Pass
|
| | | $ | 320,004 | | | | | $ | 176,393 | | | | | $ | 164,289 | | | | | $ | 104,744 | | | | | $ | 10,987 | | | | | $ | 13,752 | | | | | $ | 55,897 | | | | | $ | 846,066 | | |
Watch
|
| | | | 248 | | | | | | 3,824 | | | | | | 11,509 | | | | | | — | | | | | | — | | | | | | — | | | | | | 2 | | | | | | 15,583 | | |
Substandard
|
| | | | 1,194 | | | | | | — | | | | | | 1,615 | | | | | | — | | | | | | 8 | | | | | | 547 | | | | | | — | | | | | | 3,364 | | |
Nonaccrual
|
| | | | — | | | | | | 1,632 | | | | | | 142 | | | | | | 459 | | | | | | 89 | | | | | | 14 | | | | | | — | | | | | | 2,336 | | |
Total Construction and development
|
| | | | 321,446 | | | | | | 181,849 | | | | | | 177,555 | | | | | | 105,203 | | | | | | 11,084 | | | | | | 14,313 | | | | | | 55,900 | | | | | | 867,349 | | |
At December 31, 2024:
|
| |
Term Loans Amortized Cost Basis by Origination Year
|
| |
Revolving
Loans Amortized Cost Basis |
| | | | | | | ||||||||||||||||||||||||||||||||||||
Dollars in thousands
|
| |
2024
|
| |
2023
|
| |
2022
|
| |
2021
|
| |
2020
|
| |
Prior
|
| |
Total
|
| |||||||||||||||||||||||||||
Commercial non-real estate
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Risk Rating
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Pass
|
| | | | 399,016 | | | | | | 252,671 | | | | | | 235,271 | | | | | | 178,160 | | | | | | 90,397 | | | | | | 184,191 | | | | | | 494,970 | | | | | | 1,834,676 | | |
Watch
|
| | | | 219 | | | | | | 877 | | | | | | 5,160 | | | | | | 9,378 | | | | | | 39 | | | | | | 210 | | | | | | 401 | | | | | | 16,285 | | |
Substandard
|
| | | | 1,137 | | | | | | 1,989 | | | | | | 4,036 | | | | | | 1,035 | | | | | | 522 | | | | | | 12,110 | | | | | | 157 | | | | | | 20,985 | | |
Nonaccrual
|
| | | | 48 | | | | | | 2,222 | | | | | | 275 | | | | | | 53 | | | | | | 89 | | | | | | 122 | | | | | | 152 | | | | | | 2,961 | | |
Total Commercial non-real estate
|
| | | | 400,419 | | | | | | 257,760 | | | | | | 244,741 | | | | | | 188,626 | | | | | | 91,047 | | | | | | 196,633 | | | | | | 495,680 | | | | | | 1,874,906 | | |
Multifamily residential real
estate |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Risk Rating
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Pass
|
| | | | 83,545 | | | | | | 52,922 | | | | | | 174,686 | | | | | | 147,178 | | | | | | 113,582 | | | | | | 182,284 | | | | | | 3,272 | | | | | | 757,469 | | |
Watch
|
| | | | — | | | | | | 500 | | | | | | 20,230 | | | | | | 1,338 | | | | | | 11,164 | | | | | | 26,855 | | | | | | 690 | | | | | | 60,777 | | |
Substandard
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 3,524 | | | | | | 3,518 | | | | | | — | | | | | | 7,042 | | |
Nonaccrual
|
| | | | — | | | | | | — | | | | | | — | | | | | | 467 | | | | | | — | | | | | | — | | | | | | — | | | | | | 467 | | |
Total Multifamily residential real estate
|
| | | | 83,545 | | | | | | 53,422 | | | | | | 194,916 | | | | | | 148,984 | | | | | | 128,269 | | | | | | 212,657 | | | | | | 3,962 | | | | | | 825,755 | | |
Non-owner-occupied commercial real estate
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Risk Rating
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Pass
|
| | | | 245,902 | | | | | | 217,321 | | | | | | 474,737 | | | | | | 312,812 | | | | | | 206,200 | | | | | | 823,284 | | | | | | 24,262 | | | | | | 2,304,517 | | |
Watch
|
| | | | — | | | | | | — | | | | | | 8,016 | | | | | | 12,405 | | | | | | — | | | | | | 26,879 | | | | | | 226 | | | | | | 47,526 | | |
Substandard
|
| | | | — | | | | | | — | | | | | | 6,219 | | | | | | 585 | | | | | | — | | | | | | 6,742 | | | | | | — | | | | | | 13,545 | | |
Nonaccrual
|
| | | | — | | | | | | — | | | | | | — | | | | | | 26 | | | | | | — | | | | | | 6,395 | | | | | | — | | | | | | 6,422 | | |
Total Non-owner-occupied commercial real estate
|
| | | | 245,901 | | | | | | 217,321 | | | | | | 488,972 | | | | | | 325,828 | | | | | | 206,200 | | | | | | 863,300 | | | | | | 24,488 | | | | | | 2,372,010 | | |
Owner-occupied commercial real estate
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Risk Rating
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Pass
|
| | | | 135,833 | | | | | | 121,103 | | | | | | 212,907 | | | | | | 270,841 | | | | | | 127,911 | | | | | | 552,786 | | | | | | 100,158 | | | | | | 1,521,540 | | |
Watch
|
| | | | 638 | | | | | | 6,155 | | | | | | 5,673 | | | | | | 2,854 | | | | | | 5,867 | | | | | | 4,477 | | | | | | 1,390 | | | | | | 27,054 | | |
Substandard
|
| | | | 1,752 | | | | | | 229 | | | | | | 5,076 | | | | | | 464 | | | | | | 2,519 | | | | | | 8,405 | | | | | | 1,777 | | | | | | 20,222 | | |
Nonaccrual
|
| | | | — | | | | | | 329 | | | | | | 568 | | | | | | 281 | | | | | | 688 | | | | | | 2,256 | | | | | | 18 | | | | | | 4,140 | | |
Total Owner-occupied commercial real
estate |
| | | | 138,223 | | | | | | 127,817 | | | | | | 224,225 | | | | | | 274,440 | | | | | | 136,984 | | | | | | 567,923 | | | | | | 103,343 | | | | | | 1,572,955 | | |
Home equity lines of credit
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Risk Rating
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Accrual
|
| | | | 1,176 | | | | | | 692 | | | | | | 207 | | | | | | — | | | | | | — | | | | | | 2,929 | | | | | | 342,970 | | | | | | 347,974 | | |
Nonaccrual
|
| | | | — | | | | | | — | | | | | | — | | | | | | 124 | | | | | | — | | | | | | — | | | | | | 913 | | | | | | 1,037 | | |
Total Home equity lines
of credit |
| | | | 1,176 | | | | | | 692 | | | | | | 207 | | | | | | 124 | | | | | | — | | | | | | 2,929 | | | | | | 343,883 | | | | | | 349,011 | | |
All other residential real estate
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Risk Rating
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Accrual
|
| | | | 640,678 | | | | | | 525,271 | | | | | | 621,285 | | | | | | 455,146 | | | | | | 192,331 | | | | | | 342,663 | | | | | | 1,006 | | | | | | 2,778,381 | | |
Nonaccrual
|
| | | | 1,055 | | | | | | 2,001 | | | | | | 3,649 | | | | | | 1,776 | | | | | | 594 | | | | | | 3,631 | | | | | | — | | | | | | 12,706 | | |
Total All other residential real
estate |
| | | | 641,733 | | | | | | 527,272 | | | | | | 624,934 | | | | | | 456,922 | | | | | | 192,926 | | | | | | 346,294 | | | | | | 1,006 | | | | | | 2,791,087 | | |
|
At December 31, 2024:
|
| |
Term Loans Amortized Cost Basis by Origination Year
|
| |
Revolving
Loans Amortized Cost Basis |
| | | | | | | ||||||||||||||||||||||||||||||||||||
Dollars in thousands
|
| |
2024
|
| |
2023
|
| |
2022
|
| |
2021
|
| |
2020
|
| |
Prior
|
| |
Total
|
| |||||||||||||||||||||||||||
Consumer credit card | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Risk Rating
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Current
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 91,539 | | | | | | 91,539 | | |
30–89 days
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,957 | | | | | | 1,957 | | |
90+ days
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 329 | | | | | | 329 | | |
Total Consumer
credit card |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 93,825 | | | | | | 93,825 | | |
All other consumer | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Risk Rating
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Current
|
| | | | 328,142 | | | | | | 175,298 | | | | | | 169,605 | | | | | | 91,594 | | | | | | 48,299 | | | | | | 20,552 | | | | | | 50,451 | | | | | | 883,941 | | |
30–89 days
|
| | | | 1,305 | | | | | | 3,608 | | | | | | 4,220 | | | | | | 2,639 | | | | | | 1,141 | | | | | | 674 | | | | | | — | | | | | | 13,587 | | |
90+ days
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Nonaccrual
|
| | | | 291 | | | | | | 1,206 | | | | | | 2,055 | | | | | | 1,147 | | | | | | 651 | | | | | | 575 | | | | | | — | | | | | | 5,925 | | |
Total All other consumer
|
| | | | 329,739 | | | | | | 180,111 | | | | | | 175,880 | | | | | | 95,380 | | | | | | 50,091 | | | | | | 21,801 | | | | | | 50,451 | | | | | | 903,452 | | |
Total loans
|
| | | $ | 2,162,183 | | | | | $ | 1,546,243 | | | | | $ | 2,131,428 | | | | | $ | 1,595,506 | | | | | $ | 816,602 | | | | | $ | 2,225,849 | | | | | $ | 1,172,537 | | | | | $ | 11,650,350 | | |
|
At December 31, 2023:
|
| |
Term Loans Amortized Cost Basis by Origination Year
|
| |
Revolving
Loans Amortized Cost Basis |
| | | | | | | ||||||||||||||||||||||||||||||||||||
Dollars in thousands
|
| |
2023
|
| |
2022
|
| |
2021
|
| |
2020
|
| |
2019
|
| |
Prior
|
| |
Total
|
| |||||||||||||||||||||||||||
Construction and development
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Risk Rating
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Pass
|
| | | $ | 278,091 | | | | | $ | 381,401 | | | | | $ | 172,535 | | | | | $ | 53,096 | | | | | $ | 17,070 | | | | | $ | 17,413 | | | | | $ | 61,805 | | | | | $ | 981,411 | | |
Watch
|
| | | | 558 | | | | | | 1,406 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 32 | | | | | | 1,995 | | |
Substandard
|
| | | | 730 | | | | | | 1,251 | | | | | | — | | | | | | 60 | | | | | | — | | | | | | 1,889 | | | | | | — | | | | | | 3,930 | | |
Nonaccrual
|
| | | | — | | | | | | — | | | | | | — | | | | | | 98 | | | | | | — | | | | | | 113 | | | | | | — | | | | | | 212 | | |
Total construction and development
|
| | | | 279,378 | | | | | | 384,058 | | | | | | 172,535 | | | | | | 53,254 | | | | | | 17,070 | | | | | | 19,416 | | | | | | 61,837 | | | | | | 987,548 | | |
Commercial non-real estate | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Risk Rating
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Pass
|
| | | | 372,134 | | | | | | 339,981 | | | | | | 273,357 | | | | | | 125,867 | | | | | | 53,965 | | | | | | 179,353 | | | | | | 520,968 | | | | | | 1,865,626 | | |
Watch
|
| | | | 2,403 | | | | | | 2,995 | | | | | | 2,913 | | | | | | 561 | | | | | | 204 | | | | | | 14,332 | | | | | | 7,757 | | | | | | 31,165 | | |
Substandard
|
| | | | 2,369 | | | | | | 1,835 | | | | | | 76 | | | | | | 1,033 | | | | | | 18 | | | | | | 2,128 | | | | | | 506 | | | | | | 7,964 | | |
Nonaccrual
|
| | | | 44 | | | | | | 481 | | | | | | 252 | | | | | | 111 | | | | | | 22 | | | | | | 242 | | | | | | 353 | | | | | | 1,505 | | |
Total commercial non-real estate
|
| | | | 376,952 | | | | | | 345,291 | | | | | | 276,598 | | | | | | 127,572 | | | | | | 54,208 | | | | | | 196,054 | | | | | | 529,584 | | | | | | 1,906,260 | | |
Multifamily residential real estate
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Risk Rating
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Pass
|
| | | | 62,571 | | | | | | 158,300 | | | | | | 224,596 | | | | | | 118,289 | | | | | | 68,599 | | | | | | 194,416 | | | | | | 5,765 | | | | | | 832,536 | | |
Watch
|
| | | | 6,574 | | | | | | 20,566 | | | | | | — | | | | | | 6,931 | | | | | | 18,773 | | | | | | 2,040 | | | | | | — | | | | | | 54,883 | | |
Substandard
|
| | | | — | | | | | | — | | | | | | — | | | | | | 3,629 | | | | | | 214 | | | | | | 3,508 | | | | | | — | | | | | | 7,351 | | |
Nonaccrual
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Total Multifamily residential
real estate |
| | | | 69,145 | | | | | | 178,866 | | | | | | 224,596 | | | | | | 128,849 | | | | | | 87,586 | | | | | | 199,963 | | | | | | 5,765 | | | | | | 894,770 | | |
At December 31, 2023:
|
| |
Term Loans Amortized Cost Basis by Origination Year
|
| |
Revolving
Loans Amortized Cost Basis |
| | | | | | | ||||||||||||||||||||||||||||||||||||
Dollars in thousands
|
| |
2023
|
| |
2022
|
| |
2021
|
| |
2020
|
| |
2019
|
| |
Prior
|
| |
Total
|
| |||||||||||||||||||||||||||
Non-owner-occupied
commercial real estate |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Risk Rating
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Pass
|
| | | | 186,485 | | | | | | 431,319 | | | | | | 319,314 | | | | | | 235,343 | | | | | | 261,927 | | | | | | 704,889 | | | | | | 30,963 | | | | | | 2,170,240 | | |
Watch
|
| | | | — | | | | | | 1,186 | | | | | | 89 | | | | | | — | | | | | | — | | | | | | 7,492 | | | | | | 100 | | | | | | 8,867 | | |
Substandard
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 16,613 | | | | | | — | | | | | | 16,613 | | |
Nonaccrual
|
| | | | — | | | | | | — | | | | | | 27 | | | | | | — | | | | | | — | | | | | | 10 | | | | | | — | | | | | | 37 | | |
Total Non-owner-occupied commercial real estate
|
| | | | 186,485 | | | | | | 432,504 | | | | | | 319,430 | | | | | | 235,343 | | | | | | 261,927 | | | | | | 729,004 | | | | | | 31,063 | | | | | | 2,195,757 | | |
Owner-occupied commercial
real estate |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Risk Rating
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Pass
|
| | | | 144,781 | | | | | | 217,935 | | | | | | 291,047 | | | | | | 139,026 | | | | | | 139,176 | | | | | | 503,529 | | | | | | 74,241 | | | | | | 1,509,735 | | |
Watch
|
| | | | 2,172 | | | | | | 10,050 | | | | | | 4,464 | | | | | | 4,724 | | | | | | 4,110 | | | | | | 5,348 | | | | | | 2,559 | | | | | | 33,428 | | |
Substandard
|
| | | | 50 | | | | | | 1,584 | | | | | | 534 | | | | | | — | | | | | | 1,055 | | | | | | 5,001 | | | | | | 1,024 | | | | | | 9,247 | | |
Nonaccrual
|
| | | | — | | | | | | 247 | | | | | | 1,617 | | | | | | 496 | | | | | | 106 | | | | | | 1,963 | | | | | | — | | | | | | 4,429 | | |
Total Owner-occupied commercial real
estate |
| | | | 147,003 | | | | | | 229,815 | | | | | | 297,662 | | | | | | 144,246 | | | | | | 144,447 | | | | | | 515,841 | | | | | | 77,825 | | | | | | 1,556,839 | | |
Home equity lines of credit | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Risk Rating
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Accrual
|
| | | | 1,189 | | | | | | — | | | | | | 180 | | | | | | — | | | | | | — | | | | | | 3,189 | | | | | | 301,963 | | | | | | 306,521 | | |
Nonaccrual
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 592 | | | | | | 592 | | |
Total Home equity lines of credit
|
| | | | 1,189 | | | | | | — | | | | | | 180 | | | | | | — | | | | | | — | | | | | | 3,189 | | | | | | 302,555 | | | | | | 307,113 | | |
All other residential real estate
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Risk Rating
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Accrual
|
| | | | 624,146 | | | | | | 693,026 | | | | | | 508,076 | | | | | | 219,624 | | | | | | 114,454 | | | | | | 299,596 | | | | | | 5,539 | | | | | | 2,464,461 | | |
Nonaccrual
|
| | | | 431 | | | | | | 855 | | | | | | 2,138 | | | | | | 333 | | | | | | 309 | | | | | | 2,625 | | | | | | — | | | | | | 6,690 | | |
Total All other residential real
estate |
| | | | 624,577 | | | | | | 693,880 | | | | | | 510,214 | | | | | | 219,957 | | | | | | 114,763 | | | | | | 302,220 | | | | | | 5,539 | | | | | | 2,471,151 | | |
Consumer credit card | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Risk Rating
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Current
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 88,732 | | | | | | 88,732 | | |
30-89 days
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 848 | | | | | | 848 | | |
90+ days
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 144 | | | | | | 144 | | |
Total Consumer credit card
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 89,724 | | | | | | 89,724 | | |
All other consumer | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Risk Rating
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Current
|
| | | | 468,016 | | | | | | 273,605 | | | | | | 161,536 | | | | | | 88,960 | | | | | | 26,189 | | | | | | 30,989 | | | | | | 38,920 | | | | | | 1,088,214 | | |
30-89 days
|
| | | | 2,982 | | | | | | 5,405 | | | | | | 3,998 | | | | | | 1,926 | | | | | | 505 | | | | | | 726 | | | | | | — | | | | | | 15,542 | | |
At December 31, 2023:
|
| |
Term Loans Amortized Cost Basis by Origination Year
|
| |
Revolving
Loans Amortized Cost Basis |
| | | | | | | ||||||||||||||||||||||||||||||||||||
Dollars in thousands
|
| |
2023
|
| |
2022
|
| |
2021
|
| |
2020
|
| |
2019
|
| |
Prior
|
| |
Total
|
| |||||||||||||||||||||||||||
90+ days
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1 | | | | | | 1 | | |
Nonaccrual
|
| | | | 559 | | | | | | 1,659 | | | | | | 1,270 | | | | | | 982 | | | | | | 242 | | | | | | 537 | | | | | | — | | | | | | 5,250 | | |
Total All other consumer
|
| | | | 471,557 | | | | | | 280,669 | | | | | | 166,804 | | | | | | 91,868 | | | | | | 26,936 | | | | | | 32,252 | | | | | | 38,921 | | | | | | 1,109,007 | | |
Total loans
|
| | | $ | 2,156,286 | | | | | $ | 2,545,084 | | | | | $ | 1,968,020 | | | | | $ | 1,001,089 | | | | | $ | 706,937 | | | | | $ | 1,997,940 | | | | | $ | 1,142,813 | | | | | $ | 11,518,169 | | |
|
At June 30, 2025:
|
| |
Term
Extension |
| |
Payment
Delay |
| |
Interest
Rate Reduction |
| |
Interest/
Fees Forgiven |
| |
Other
|
| |
Total
|
| |
% of
Total Loan Category |
| |||||||||||||||||||||
Dollars in thousands
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Construction and development
|
| | | $ | 119 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 119 | | | | | | 0.02% | | |
Commercial non-real estate
|
| | | | 1,054 | | | | | | 148 | | | | | | 3,222 | | | | | | 184 | | | | | | — | | | | | | 4,608 | | | | | | 0.26% | | |
Commercial real estate
|
| | | | 11,463 | | | | | | 423 | | | | | | — | | | | | | 1,720 | | | | | | — | | | | | | 13,606 | | | | | | 0.28% | | |
Residential real estate
|
| | | | 2,462 | | | | | | 714 | | | | | | 1,772 | | | | | | 50 | | | | | | — | | | | | | 4,998 | | | | | | 0.15% | | |
Consumer
|
| | | | 653 | | | | | | — | | | | | | 232 | | | | | | — | | | | | | — | | | | | | 885 | | | | | | 0.12% | | |
Total
|
| | | $ | 15,751 | | | | | $ | 1,285 | | | | | $ | 5,226 | | | | | $ | 1,954 | | | | | $ | — | | | | | $ | 24,216 | | | | | | 0.21% | | |
At June 30, 2024:
|
| |
Term
Extension |
| |
Payment
Delay |
| |
Interest
Rate Reduction |
| |
Interest/
Fees Forgiven |
| |
Other
|
| |
Total
|
| |
% of
Total Loan Category |
| |||||||||||||||||||||
Dollars in thousands
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Construction and development
|
| | | $ | 400 | | | | | $ | — | | | | | $ | 1,300 | | | | | $ | — | | | | | $ | — | | | | | $ | 1,700 | | | | | | 0.17% | | |
Commercial non-real estate
|
| | | | 3,241 | | | | | | — | | | | | | 12 | | | | | | — | | | | | | — | | | | | | 3,253 | | | | | | 0.17% | | |
Commercial real estate
|
| | | | 8,184 | | | | | | 4,805 | | | | | | — | | | | | | 1,931 | | | | | | — | | | | | | 14,920 | | | | | | 0.32% | | |
Residential real estate
|
| | | | 810 | | | | | | — | | | | | | 545 | | | | | | — | | | | | | — | | | | | | 1,355 | | | | | | 0.05% | | |
Consumer
|
| | | | 637 | | | | | | 381 | | | | | | 259 | | | | | | — | | | | | | — | | | | | | 1,277 | | | | | | 0.11% | | |
Total
|
| | | $ | 13,272 | | | | | $ | 5,186 | | | | | $ | 2,116 | | | | | $ | 1,931 | | | | | $ | — | | | | | $ | 22,505 | | | | | | 0.19% | | |
At December 31, 2024:
|
| |
Term
Extension |
| |
Payment
Delay |
| |
Interest
Rate Reduction |
| |
Interest/
Fees Forgiven |
| |
Other
|
| |
Total
|
| |
% of
Total Loan Category |
| |||||||||||||||||||||
Dollars in thousands
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Construction and development
|
| | | $ | 2,710 | | | | | $ | — | | | | | $ | — | | | | | $ | 2,126 | | | | | $ | 556 | | | | | $ | 5,392 | | | | | | 0.62% | | |
Commercial non-real estate
|
| | | | 3,927 | | | | | | — | | | | | | — | | | | | | 185 | | | | | | — | | | | | | 4,112 | | | | | | 0.22% | | |
Commercial real estate
|
| | | | 17,547 | | | | | | 3,479 | | | | | | 690 | | | | | | 5,663 | | | | | | — | | | | | | 27,379 | | | | | | 0.57% | | |
Residential real estate
|
| | | | 4,043 | | | | | | 1,217 | | | | | | 1,036 | | | | | | — | | | | | | — | | | | | | 6,295 | | | | | | 0.20% | | |
Consumer
|
| | | | 586 | | | | | | 317 | | | | | | 78 | | | | | | — | | | | | | — | | | | | | 981 | | | | | | 0.11% | | |
Total
|
| | | $ | 28,812 | | | | | $ | 5,013 | | | | | $ | 1,804 | | | | | $ | 7,974 | | | | | $ | 556 | | | | | $ | 44,159 | | | | | $ | 0.38% | | |
At December 31, 2023:
|
| |
Term
Extension |
| |
Payment
Delay |
| |
Interest
Rate Reduction |
| |
Interest/
Fees Forgiven |
| |
Other
|
| |
Total
|
| |
% of
Total Loan Category |
| |||||||||||||||||||||
Dollars in thousands
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Construction and development
|
| | | $ | 3,045 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 3,045 | | | | | | 0.31% | | |
Commercial non-real estate
|
| | | | 1,603 | | | | | | — | | | | | | — | | | | | | 1,995 | | | | | | 191 | | | | | | 3,788 | | | | | | 0.20% | | |
Commercial real estate
|
| | | | 16,325 | | | | | | — | | | | | | — | | | | | | 8,332 | | | | | | 268 | | | | | | 24,924 | | | | | | 0.54% | | |
Residential real estate
|
| | | | 2,699 | | | | | | 2,324 | | | | | | 659 | | | | | | — | | | | | | — | | | | | | 5,682 | | | | | | 0.20% | | |
Consumer
|
| | | | 1,033 | | | | | | — | | | | | | 779 | | | | | | 204 | | | | | | — | | | | | | 2,016 | | | | | | 0.18% | | |
Total
|
| | | $ | 24,704 | | | | | $ | 2,324 | | | | | $ | 1,438 | | | | | $ | 10,530 | | | | | $ | 459 | | | | | $ | 39,455 | | | | | | 0.34% | | |
| | | | | | | | | | | | | | |
Commercial real estate
|
| |
Residential real estate
|
| |
Consumer
|
| | | | | | | |||||||||||||||||||||||||||||||||
For the six months
ended June 30, 2025: |
| |
Construction
& development |
| |
Commercial
non-real estate |
| |
Multifamily
residential real estate |
| |
Non-owner
occupied commercial real estate |
| |
Owner
occupied commercial real estate |
| |
Home
equity lines of credit |
| |
All other
residential real estate |
| |
Consumer
credit card |
| |
All other
consumer |
| |
Total
|
| ||||||||||||||||||||||||||||||
Dollars in thousands
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Allowance for credit losses on loans
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Balance at beginning of period
|
| | | $ | 20,851 | | | | | $ | 23,915 | | | | | $ | 8,352 | | | | | $ | 16,463 | | | | | $ | 9,940 | | | | | $ | 4,505 | | | | | $ | 36,739 | | | | | $ | 8,299 | | | | | $ | 25,215 | | | | | $ | 154,279 | | |
Provision for credit losses on loans
|
| | | | (301) | | | | | | 1,778 | | | | | | 522 | | | | | | 1,073 | | | | | | 502 | | | | | | 585 | | | | | | 2,674 | | | | | | 1,092 | | | | | | (5,054) | | | | | | 2,871 | | |
Loans charged off
|
| | | | — | | | | | | (2,467) | | | | | | — | | | | | | (816) | | | | | | — | | | | | | — | | | | | | (358) | | | | | | (1,604) | | | | | | (6,291) | | | | | | (11,536) | | |
Recoveries on loans previously
charged off |
| | | | 27 | | | | | | 686 | | | | | | — | | | | | | — | | | | | | 2 | | | | | | 3 | | | | | | 128 | | | | | | 370 | | | | | | 2,551 | | | | | | 3,767 | | |
Balance at end of period
|
| | | | 20,577 | | | | | | 23,912 | | | | | | 8,874 | | | | | | 16,720 | | | | | | 10,444 | | | | | | 5,093 | | | | | | 39,183 | | | | | | 8,157 | | | | | | 16,421 | | | | | | 149,381 | | |
Liability for unfunded commitments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Balance at beginning of period
|
| | | | 172 | | | | | | 161 | | | | | | 2 | | | | | | 4 | | | | | | 10 | | | | | | 135 | | | | | | — | | | | | | — | | | | | | — | | | | | | 484 | | |
Provision for credit losses on unfunded lending commitments
|
| | | | 101 | | | | | | (24) | | | | | | (1) | | | | | | 1 | | | | | | (2) | | | | | | (35) | | | | | | — | | | | | | — | | | | | | — | | | | | | 40 | | |
Balance at end of period
|
| | | | 273 | | | | | | 137 | | | | | | 1 | | | | | | 5 | | | | | | 8 | | | | | | 100 | | | | | | — | | | | | | — | | | | | | — | | | | | | 524 | | |
Allowance for credit losses on loans
and liability for unfunded lending commitments |
| | | $ | 20,850 | | | | | $ | 24,049 | | | | | $ | 8,875 | | | | | $ | 16,725 | | | | | $ | 10,452 | | | | | $ | 5,193 | | | | | $ | 39,183 | | | | | $ | 8,157 | | | | | $ | 16,421 | | | | | $ | 149,905 | | |
| | | | | | | | | | | | | | |
Commercial real estate
|
| |
Residential real estate
|
| |
Consumer
|
| | | | | | | |||||||||||||||||||||||||||||||||
For the six months
ended June 30, 2024: |
| |
Construction
& development |
| |
Commercial
non-real estate |
| |
Multifamily
residential real estate |
| |
Non-owner
occupied commercial real estate |
| |
Owner
occupied commercial real estate |
| |
Home
equity lines of credit |
| |
All other
residential real estate |
| |
Consumer
credit card |
| |
All other
consumer |
| |
Total
|
| ||||||||||||||||||||||||||||||
Dollars in thousands
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Allowance for credit losses on
loans |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Balance at beginning of period
|
| | | $ | 24,505 | | | | | $ | 21,180 | | | | | $ | 8,983 | | | | | $ | 14,481 | | | | | $ | 9,626 | | | | | $ | 4,885 | | | | | $ | 32,280 | | | | | $ | 8,071 | | | | | $ | 30,798 | | | | | $ | 154,809 | | |
Provision for credit losses on loans
|
| | | | (345) | | | | | | 626 | | | | | | (425) | | | | | | 2,239 | | | | | | (105) | | | | | | 462 | | | | | | 2,626 | | | | | | 1,759 | | | | | | 376 | | | | | | 7,213 | | |
Loans charged off
|
| | | | (950) | | | | | | (3,136) | | | | | | — | | | | | | — | | | | | | (5) | | | | | | (2) | | | | | | (321) | | | | | | (2,166) | | | | | | (4,973) | | | | | | (11,553) | | |
Recoveries on loans previously
charged off |
| | | | 39 | | | | | | 1,641 | | | | | | — | | | | | | 16 | | | | | | 5 | | | | | | 11 | | | | | | 102 | | | | | | 199 | | | | | | 2,343 | | | | | | 4,356 | | |
Balance at end of period
|
| | | | 23,249 | | | | | | 20,311 | | | | | | 8,558 | | | | | | 16,736 | | | | | | 9,521 | | | | | | 5,356 | | | | | | 34,687 | | | | | | 7,863 | | | | | | 28,544 | | | | | | 154,825 | | |
Liability for unfunded commitments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Balance at beginning of period
|
| | | | 152 | | | | | | 206 | | | | | | 5 | | | | | | 9 | | | | | | 8 | | | | | | 188 | | | | | | — | | | | | | — | | | | | | — | | | | | | 568 | | |
Provision for credit losses on unfunded lending commitments
|
| | | | 9 | | | | | | (82) | | | | | | (3) | | | | | | (1) | | | | | | 2 | | | | | | (9) | | | | | | — | | | | | | — | | | | | | — | | | | | | (84) | | |
Balance at end of period
|
| | | | 161 | | | | | | 124 | | | | | | 2 | | | | | | 8 | | | | | | 10 | | | | | | 179 | | | | | | — | | | | | | — | | | | | | — | | | | | | 484 | | |
Allowance for credit losses on
loans and liability for unfunded lending commitments |
| | | $ | 23,410 | | | | | $ | 20,435 | | | | | $ | 8,560 | | | | | $ | 16,744 | | | | | $ | 9,531 | | | | | $ | 5,535 | | | | | $ | 34,687 | | | | | $ | 7,863 | | | | | $ | 28,544 | | | | | $ | 155,309 | | |
| | | | | | | | | | | | | | |
Commercial real estate
|
| |
Residential real estate
|
| |
Consumer
|
| | | | | | | |||||||||||||||||||||||||||||||||
For the year ended
December 31, 2024: |
| |
Construction
& development |
| |
Commercial
non-real estate |
| |
Multifamily
residential real estate |
| |
Non-owner
occupied commercial real estate |
| |
Owner
occupied commercial real estate |
| |
Home
equity lines of credit |
| |
All other
residential real estate |
| |
Consumer
credit card |
| |
All other
consumer |
| |
Total
|
| ||||||||||||||||||||||||||||||
Dollars in thousands | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Allowance for credit losses on loans
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Balance at beginning of year
|
| | | $ | 24,505 | | | | | $ | 21,180 | | | | | $ | 8,983 | | | | | $ | 14,481 | | | | | $ | 9,626 | | | | | $ | 4,885 | | | | | $ | 32,280 | | | | | $ | 8,071 | | | | | $ | 30,798 | | | | | $ | 154,809 | | |
Provision for credit losses on loans
|
| | | | (2,829) | | | | | | 6,043 | | | | | | (631) | | | | | | 3,787 | | | | | | (201) | | | | | | (388) | | | | | | 4,510 | | | | | | 3,437 | | | | | | 948 | | | | | | 14,676 | | |
Loans charged off
|
| | | | (950) | | | | | | (6,900) | | | | | | — | | | | | | (1,821) | | | | | | (5) | | | | | | (11) | | | | | | (355) | | | | | | (3,894) | | | | | | (10,929) | | | | | | (24,865) | | |
Recoveries on loans previously
charged off |
| | | | 125 | | | | | | 3,592 | | | | | | — | | | | | | 16 | | | | | | 520 | | | | | | 19 | | | | | | 304 | | | | | | 685 | | | | | | 4,398 | | | | | | 9,659 | | |
Balance at end of year
|
| | | | 20,851 | | | | | | 23,915 | | | | | | 8,352 | | | | | | 16,463 | | | | | | 9,940 | | | | | | 4,505 | | | | | | 36,739 | | | | | | 8,299 | | | | | | 25,215 | | | | | | 154,279 | | |
Liability for unfunded commitments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Balance at beginning of year
|
| | | | 152 | | | | | | 206 | | | | | | 5 | | | | | | 9 | | | | | | 8 | | | | | | 188 | | | | | | — | | | | | | — | | | | | | — | | | | | | 568 | | |
Provision for credit losses on unfunded lending commitments
|
| | | | 20 | | | | | | (45) | | | | | | (3) | | | | | | (5) | | | | | | 2 | | | | | | (53) | | | | | | — | | | | | | — | | | | | | — | | | | | | (84) | | |
Balance at end of year
|
| | | | 172 | | | | | | 161 | | | | | | 2 | | | | | | 4 | | | | | | 10 | | | | | | 135 | | | | | | — | | | | | | — | | | | | | — | | | | | | 484 | | |
Allowance for credit losses on loans and liability for unfunded lending commitments
|
| | | $ | 21,023 | | | | | $ | 24,076 | | | | | $ | 8,354 | | | | | $ | 16,467 | | | | | $ | 9,950 | | | | | $ | 4,640 | | | | | $ | 36,739 | | | | | $ | 8,299 | | | | | $ | 25,215 | | | | | $ | 154,763 | | |
| | | | | | | | | | | | | | |
Commercial real estate
|
| |
Residential real estate
|
| |
Consumer
|
| | | | | | | |||||||||||||||||||||||||||||||||
For the year ended
December 31, 2023: |
| |
Construction
& development |
| |
Commercial
non-real estate |
| |
Multifamily
residential real estate |
| |
Non-owner
occupied commercial real estate |
| |
Owner
occupied commercial real estate |
| |
Home
equity lines of credit |
| |
All other
residential real estate |
| |
Consumer
credit card |
| |
All other
consumer |
| |
Total
|
| ||||||||||||||||||||||||||||||
Dollars in thousands
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Allowance for credit losses on loans
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Balance at beginning of year
|
| | | $ | 36,973 | | | | | $ | 28,763 | | | | | $ | 16,908 | | | | | $ | 13,384 | | | | | $ | 9,329 | | | | | $ | 4,205 | | | | | $ | 27,785 | | | | | $ | 3,944 | | | | | $ | 16,338 | | | | | $ | 157,630 | | |
Adoption of
ASU 2016-13 |
| | | | (15,043) | | | | | | (6,453) | | | | | | (8,483) | | | | | | 1,469 | | | | | | 242 | | | | | | (413) | | | | | | 3,568 | | | | | | 2,903 | | | | | | 16,241 | | | | | | (5,971) | | |
Balance at January 1, 2023, adjusted
|
| | | | 21,930 | | | | | | 22,310 | | | | | | 8,424 | | | | | | 14,853 | | | | | | 9,571 | | | | | | 3,792 | | | | | | 31,353 | | | | | | 6,847 | | | | | | 32,579 | | | | | | 151,659 | | |
Provision for credit losses on loans
|
| | | | 2,241 | | | | | | 525 | | | | | | 430 | | | | | | (487) | | | | | | (597) | | | | | | 1,135 | | | | | | 2,044 | | | | | | 4,103 | | | | | | 7,822 | | | | | | 17,216 | | |
Loans charged off
|
| | | | (56) | | | | | | (4,096) | | | | | | — | | | | | | — | | | | | | — | | | | | | (50) | | | | | | (1,247) | | | | | | (3,387) | | | | | | (14,880) | | | | | | (23,716) | | |
Recoveries on loans previously
charged off |
| | | | 391 | | | | | | 2,440 | | | | | | 128 | | | | | | 115 | | | | | | 652 | | | | | | 9 | | | | | | 130 | | | | | | 509 | | | | | | 5,276 | | | | | | 9,650 | | |
Balance at end of year
|
| | | | 24,505 | | | | | | 21,180 | | | | | | 8,983 | | | | | | 14,481 | | | | | | 9,626 | | | | | | 4,885 | | | | | | 32,280 | | | | | | 8,071 | | | | | | 30,798 | | | | | | 154,809 | | |
Liability for unfunded commitments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Balance at beginning of year
|
| | | | 975 | | | | | | 337 | | | | | | 7 | | | | | | 14 | | | | | | 10 | | | | | | 175 | | | | | | — | | | | | | — | | | | | | 6 | | | | | | 1,525 | | |
Adoption of
ASU 2016-13 |
| | | | 4 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 4 | | |
Balance at January 1, 2023, adjusted
|
| | | | 979 | | | | | | 337 | | | | | | 7 | | | | | | 14 | | | | | | 10 | | | | | | 175 | | | | | | — | | | | | | — | | | | | | 6 | | | | | | 1,529 | | |
| | | | | | | | | | | | | | |
Commercial real estate
|
| |
Residential real estate
|
| |
Consumer
|
| | | | | | | |||||||||||||||||||||||||||||||||
For the year ended
December 31, 2023: |
| |
Construction
& development |
| |
Commercial
non-real estate |
| |
Multifamily
residential real estate |
| |
Non-owner
occupied commercial real estate |
| |
Owner
occupied commercial real estate |
| |
Home
equity lines of credit |
| |
All other
residential real estate |
| |
Consumer
credit card |
| |
All other
consumer |
| |
Total
|
| ||||||||||||||||||||||||||||||
Dollars in thousands
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Provision for credit losses on unfunded lending commitments
|
| | | | (827) | | | | | | (131) | | | | | | (2) | | | | | | (5) | | | | | | (2) | | | | | | 13 | | | | | | — | | | | | | — | | | | | | (6) | | | | | | (961) | | |
Balance at end of year
|
| | | | 152 | | | | | | 206 | | | | | | 5 | | | | | | 9 | | | | | | 8 | | | | | | 188 | | | | | | — | | | | | | — | | | | | | — | | | | | | 568 | | |
Allowance for credit losses on loans and liability for unfunded lending commitments
|
| | | $ | 24,657 | | | | | $ | 21,386 | | | | | $ | 8,988 | | | | | $ | 14,490 | | | | | $ | 9,634 | | | | | $ | 5,073 | | | | | $ | 32,280 | | | | | $ | 8,071 | | | | | $ | 30,798 | | | | | $ | 155,377 | | |
|
| | |
As of June 30, 2025
|
| |||||||||||||||
Balance at the end of each period
|
| |
Amount
|
| |
Loan
balance as % of total loans |
| |
Allowance as
% of loan category |
| |||||||||
Dollars in Thousands
|
| | | | | | | | | | | | | | | | | | |
Construction and development
|
| | | $ | 20,577 | | | | | | 6.85% | | | | | | 2.65% | | |
Commercial non-real estate
|
| | | | 23,912 | | | | | | 15.72% | | | | | | 1.34% | | |
Commercial real estate
|
| | | | 36,038 | | | | | | 42.07% | | | | | | 0.75% | | |
Residential real estate
|
| | | | 44,276 | | | | | | 29.04% | | | | | | 1.34% | | |
Consumer
|
| | | | 24,578 | | | | | | 6.41% | | | | | | 3.38% | | |
Unearned income
|
| | | | — | | | | | | (0.09)% | | | | | | — | | |
Total
|
| | | $ | 149,381 | | | | | | 100.00% | | | | | | 1.32% | | |
| | |
As of December 31,
|
| |||||||||||||||||||||||||||||||||
| | |
2024
|
| |
2023
|
| ||||||||||||||||||||||||||||||
Balance at the end of each period
|
| |
Amount
|
| |
Loan
balance as % of total loans |
| |
Allowance
as % of loan category |
| |
Amount
|
| |
Loan
balance as % of total loans |
| |
Allowance
as % of loan category |
| ||||||||||||||||||
Dollars in thousands
|
| | | | | | | ||||||||||||||||||||||||||||||
Construction and development
|
| | | $ | 20,851 | | | | | | 7.44% | | | | | | 2.40% | | | | | $ | 24,505 | | | | | | 8.57% | | | | | | 2.48% | | |
Commercial non-real estate
|
| | | | 23,915 | | | | | | 16.08% | | | | | | 1.28% | | | | | | 21,180 | | | | | | 16.55% | | | | | | 1.11% | | |
Commercial real estate
|
| | | | 34,754 | | | | | | 40.92% | | | | | | 0.73% | | | | | | 33,090 | | | | | | 40.34% | | | | | | 0.71% | | |
Residential real estate
|
| | | | 41,234 | | | | | | 27.23% | | | | | | 1.31% | | | | | | 37,165 | | | | | | 24.42% | | | | | | 1.34% | | |
Consumer
|
| | | | 33,514 | | | | | | 8.55% | | | | | | 3.46% | | | | | | 38,869 | | | | | | 10.41% | | | | | | 3.24% | | |
Unearned income
|
| | | | — | | | | | | (0.22)% | | | | | | — | | | | | | — | | | | | | (0.29)% | | | | | | — | | |
Total
|
| | | $ | 154,279 | | | | | | 100.00% | | | | | | 1.32% | | | | | $ | 154,809 | | | | | | 100.00% | | | | | | 1.34% | | |
| | |
As of June 30, 2025
|
| | | | | | | |||||||||||||||||||||||||||
Dollars in Thousands
|
| |
Amortized
Cost |
| |
Gross
Unrealized Gain |
| |
Gross
Unrealized Loss |
| |
Fair Value
|
| |
Allowance
for Credit Losses |
| |
Net
Carrying Amount |
| ||||||||||||||||||
Available-for-Sale: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
U.S. Treasury Securities
|
| | | $ | 1,096,032 | | | | | $ | 6,946 | | | | | $ | (10,565) | | | | | $ | 1,092,413 | | | | | $ | — | | | | | $ | 1,092,413 | | |
U.S. Agency Debentures
|
| | | | 267,212 | | | | | | 135 | | | | | | (2,099) | | | | | | 265,248 | | | | | | — | | | | | | 265,248 | | |
U.S. Agency Mortgage-Backed Securities
|
| | | | 4,678,100 | | | | | | 31,939 | | | | | | (129,281) | | | | | | 4,580,758 | | | | | | — | | | | | | 4,580,758 | | |
Obligations of states and political subdivisions
|
| | | | 18,722 | | | | | | 90 | | | | | | (96) | | | | | | 18,716 | | | | | | — | | | | | | 18,716 | | |
Other Securities
|
| | | | 9,016 | | | | | | 4 | | | | | | (272) | | | | | | 8,748 | | | | | | — | | | | | | 8,748 | | |
Total
|
| | | $ | 6,069,082 | | | | | $ | 39,114 | | | | | $ | (142,313) | | | | | $ | 5,965,883 | | | | | $ | — | | | | | $ | 5,965,883 | | |
Held-to-Maturity: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
U.S. Agency RMBS
|
| | | $ | 23 | | | | | $ | 1 | | | | | $ | — | | | | | $ | 24 | | | | | $ | — | | | | | $ | 24 | | |
Obligations of states and political subdivisions
|
| | | | 3,068 | | | | | | — | | | | | | (1) | | | | | | 3,067 | | | | | | (22) | | | | | | 3,045 | | |
Total
|
| | | $ | 3,091 | | | | | $ | 1 | | | | | $ | (1) | | | | | $ | 3,091 | | | | | $ | (22) | | | | | $ | 3,069 | | |
| | |
As of December 31, 2024
|
| |||||||||||||||||||||||||||||||||
Dollars in thousands
|
| |
Amortized
Cost |
| |
Gross
Unrealized Gain |
| |
Gross
Unrealized Loss |
| |
Fair Value
|
| |
Allowance
for Credit Losses |
| |
Net
Carrying Amount |
| ||||||||||||||||||
Available-for-Sale: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
U.S. Treasury Securities
|
| | | $ | 1,291,137 | | | | | $ | 752 | | | | | $ | (22,336) | | | | | $ | 1,269,553 | | | | | $ | — | | | | | $ | 1,269,553 | | |
U.S. Agency Debentures
|
| | | | 373,869 | | | | | | 54 | | | | | | (4,635) | | | | | | 369,288 | | | | | | — | | | | | | 369,288 | | |
U.S. Agency Mortgage-Backed Securities
|
| | | | 4,078,956 | | | | | | 6,535 | | | | | | (170,739) | | | | | | 3,914,752 | | | | | | — | | | | | | 3,914,752 | | |
Obligations of states and political subdivisions
|
| | | | 21,274 | | | | | | 79 | | | | | | (211) | | | | | | 21,141 | | | | | | — | | | | | | 21,141 | | |
Other Securities
|
| | | | 29,648 | | | | | | 12 | | | | | | (671) | | | | | | 28,989 | | | | | | — | | | | | | 28,989 | | |
Total
|
| | | $ | 5,794,884 | | | | | $ | 7,432 | | | | | $ | (198,593) | | | | | $ | 5,603,723 | | | | | $ | — | | | | | $ | 5,603,723 | | |
Held-to-Maturity: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
U.S. Agency RMBS
|
| | | $ | 25 | | | | | $ | 1 | | | | | $ | — | | | | | $ | 26 | | | | | $ | — | | | | | $ | 26 | | |
Obligations of states and political subdivisions
|
| | | | 3,221 | | | | | | 0 | | | | | | (16) | | | | | | 3,205 | | | | | | (21) | | | | | | 3,184 | | |
Total
|
| | | $ | 3,246 | | | | | $ | 1 | | | | | $ | (16) | | | | | $ | 3,231 | | | | | $ | (21) | | | | | $ | 3,210 | | |
| | |
As of December 31, 2023
|
| |||||||||||||||||||||||||||||||||
Dollars in thousands
|
| |
Amortized
Cost |
| |
Gross
Unrealized Gain |
| |
Gross
Unrealized Loss |
| |
Fair Value
|
| |
Allowance
for Credit Losses |
| |
Net
Carrying Amount |
| ||||||||||||||||||
Available-for-Sale: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
U.S. Treasury Securities
|
| | | $ | 1,634,429 | | | | | $ | — | | | | | $ | (85,117) | | | | | $ | 1,549,313 | | | | | $ | — | | | | | $ | 1,549,312 | | |
U.S. Agency Debentures
|
| | | | 1,065,318 | | | | | | 57 | | | | | | (53,253) | | | | | | 1,012,122 | | | | | | — | | | | | | 1,012,122 | | |
U.S. Agency Mortgage-Backed Securities
|
| | | | 2,592,784 | | | | | | 1,501 | | | | | | (197,095) | | | | | | 2,397,190 | | | | | | — | | | | | | 2,397,190 | | |
Obligations of states and political subdivisions
|
| | | | 34,764 | | | | | | 114 | | | | | | (341) | | | | | | 34,537 | | | | | | — | | | | | | 34,537 | | |
Other Securities
|
| | | | 37,087 | | | | | | 15 | | | | | $ | (958) | | | | | | 36,144 | | | | | | — | | | | | | 36,144 | | |
Total
|
| | | $ | 5,364,382 | | | | | $ | 1,687 | | | | | $ | (336,764) | | | | | $ | 5,029,305 | | | | | $ | — | | | | | $ | 5,029,305 | | |
Held-to-Maturity: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
U.S. Agency RMBS
|
| | | $ | 36 | | | | | $ | — | | | | | $ | (0) | | | | | $ | 36 | | | | | $ | — | | | | | $ | 36 | | |
Obligations of states and political subdivisions
|
| | | | 4,023 | | | | | | 4 | | | | | | (3) | | | | | | 4,024 | | | | | | (26) | | | | | | 3,998 | | |
Total
|
| | | $ | 4,059 | | | | | $ | 4 | | | | | $ | (3) | | | | | $ | 4,060 | | | | | $ | (26) | | | | | $ | 4,034 | | |
| | |
As of June 30, 2025
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
United States government
obligations and government- sponsored enterprises |
| |
Obligations of states and
political subdivisions |
| |
Other securities(1)
|
| |||||||||||||||||||||||||||||||||||||||||||||
Dollars in thousands
|
| |
Amortized
cost |
| |
Yield(2)
|
| |
Fair
value |
| |
Amortized
cost |
| |
Yield(2)
|
| |
Fair
value |
| |
Amortized
cost |
| |
Yield(2)
|
| |
Fair
value |
| |||||||||||||||||||||||||||
Available for sale: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Within 1 year
|
| | | $ | 457,033 | | | | | | 1.52% | | | | | $ | 451,515 | | | | | $ | 4,581 | | | | | | 3.81% | | | | | $ | 4,573 | | | | | $ | — | | | | | | —% | | | | | $ | — | | |
After 1 but within 5 years
|
| | | | 906,210 | | | | | | 3.78% | | | | | | 906,145 | | | | | | 13,467 | | | | | | 4.51% | | | | | | 13,482 | | | | | | 3,500 | | | | | | 7.83% | | | | | | 3,325 | | |
After 5 but within 10 years
|
| | | | — | | | | | | — | | | | | | — | | | | | | 258 | | | | | | 2.74% | | | | | | 249 | | | | | | — | | | | | | — | | | | | | — | | |
After 10 years
|
| | | | — | | | | | | — | | | | | | — | | | | | | 416 | | | | | | 7.88% | | | | | | 413 | | | | | | — | | | | | | — | | | | | | — | | |
Mortgage- and asset-backed securities
|
| | | | 4,678,100 | | | | | | 4.03% | | | | | | 4,580,758 | | | | | | — | | | | | | — | | | | | | — | | | | | | 5,516 | | | | | | 5.09% | | | | | | 5,424 | | |
Total
|
| | | $ | 6,041,343 | | | | | | 3.81% | | | | | $ | 5,938,418 | | | | | $ | 18,722 | | | | | | 4.39% | | | | | $ | 18,717 | | | | | $ | 9,016 | | | | | | 6.27% | | | | | $ | 8,749 | | |
Held to maturity: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Within 1 year
|
| | | $ | — | | | | | | — | | | | | $ | — | | | | | $ | 1,545 | | | | | | 4.54% | | | | | $ | 1,544 | | | | | $ | — | | | | | | — | | | | | $ | — | | |
After 1 but within 5 years
|
| | | | — | | | | | | — | | | | | | — | | | | | | 1,492 | | | | | | 2.75% | | | | | | 1,492 | | | | | | — | | | | | | — | | | | | | — | | |
After 5 but within 10 years
|
| | | | — | | | | | | — | | | | | | — | | | | | | 31 | | | | | | 6.52% | | | | | | 31 | | | | | | — | | | | | | — | | | | | | — | | |
After 10 years
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Mortgage- and asset-backed securities
|
| | | | 23 | | | | | | 6.83% | | | | | | 24 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Total
|
| | | $ | 23 | | | | | | 6.83% | | | | | $ | 24 | | | | | $ | 3,068 | | | | | | 3.69% | | | | | $ | 3,067 | | | | | $ | — | | | | | | — | | | | | $ | — | | |
| | |
As of December 31, 2024
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
United States government
obligations and government- sponsored enterprises |
| |
Obligations of states and
political subdivisions |
| |
Other securities(1)
|
| |||||||||||||||||||||||||||||||||||||||||||||
Dollars in thousands
|
| |
Amortized
cost |
| |
Yield(2)
|
| |
Fair
value |
| |
Amortized
cost |
| |
Yield(2)
|
| |
Fair
value |
| |
Amortized
cost |
| |
Yield(2)
|
| |
Fair
value |
| |||||||||||||||||||||||||||
Available for sale: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Within 1 year
|
| | | $ | 739,848 | | | | | | 1.27% | | | | | $ | 730,909 | | | | | $ | 4,780 | | | | | | 3.41% | | | | | $ | 4,767 | | | | | $ | 20,614 | | | | | | 3.96% | | | | | $ | 20,145 | | |
After 1 but within 5 years
|
| | | | 925,158 | | | | | | 3.22% | | | | | | 907,932 | | | | | | 15,810 | | | | | | 4.40% | | | | | | 15,706 | | | | | | 3,500 | | | | | | 8.15% | | | | | | 3,360 | | |
After 5 but within 10 years
|
| | | | — | | | | | | — | | | | | | — | | | | | | 259 | | | | | | 2.73% | | | | | | 247 | | | | | | — | | | | | | — | | | | | | — | | |
After 10 years
|
| | | | — | | | | | | — | | | | | | — | | | | | | 425 | | | | | | 7.85% | | | | | | 421 | | | | | | — | | | | | | — | | | | | | — | | |
Mortgage- and asset-backed securities
|
| | | | 4,078,956 | | | | | | 3.95% | | | | | | 3,914,752 | | | | | | — | | | | | | — | | | | | | — | | | | | | 5,534 | | | | | | 5.88% | | | | | | 5,484 | | |
Total
|
| | | $ | 5,743,962 | | | | | | 3.49% | | | | | $ | 5,553,593 | | | | | $ | 21,274 | | | | | | 4.22% | | | | | $ | 21,141 | | | | | $ | 29,648 | | | | | | 4.81% | | | | | $ | 28,989 | | |
Held to maturity: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Within 1 year
|
| | | $ | — | | | | | | — | | | | | $ | — | | | | | | 1,539 | | | | | | 4.70% | | | | | | 1,537 | | | | | $ | — | | | | | | — | | | | | $ | — | | |
After 1 but within 5 years
|
| | | | — | | | | | | — | | | | | | — | | | | | | 1,647 | | | | | | 2.80% | | | | | | 1,632 | | | | | | — | | | | | | — | | | | | | — | | |
After 5 but within 10 years
|
| | | | — | | | | | | — | | | | | | — | | | | | | 35 | | | | | | 6.52% | | | | | | 36 | | | | | | — | | | | | | — | | | | | | — | | |
After 10 years
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Mortgage- and asset-backed securities
|
| | | | 25 | | | | | | 6.87% | | | | | | 26 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Total
|
| | | $ | 25 | | | | | | 6.87% | | | | | $ | 26 | | | | | $ | 3,221 | | | | | | 3.75% | | | | | $ | 3,205 | | | | | $ | — | | | | | | — | | | | | $ | — | | |
| | |
As of December 31, 2023
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
United States government
obligations and government- sponsored enterprises |
| |
Obligations of states and
political subdivisions |
| |
Other securities(1)
|
| |||||||||||||||||||||||||||||||||||||||||||||
Dollars in thousands
|
| |
Amortized
cost |
| |
Yield(2)
|
| |
Fair
value |
| |
Amortized
cost |
| |
Yield(2)
|
| |
Fair
value |
| |
Amortized
cost |
| |
Yield(2)
|
| |
Fair
value |
| |||||||||||||||||||||||||||
Available for sale: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Within 1 year
|
| | | $ | 540,783 | | | | | | 0.80% | | | | | $ | 527,677 | | | | | $ | 12,629 | | | | | | 2.30% | | | | | $ | 12,572 | | | | | $ | 812 | | | | | | 5.95% | | | | | $ | 812 | | |
After 1 but within 5 years
|
| | | | 2,158,964 | | | | | | 1.25% | | | | | | 2,033,757 | | | | | | 19,884 | | | | | | 4.15% | | | | | | 19,736 | | | | | | 25,000 | | | | | | 4.25% | | | | | | 24,196 | | |
After 5 but within 10 years
|
| | | | — | | | | | | — | | | | | | — | | | | | | 1,307 | | | | | | 2.96% | | | | | | 1,290 | | | | | | 3,503 | | | | | | 5.22% | | | | | | 3,429 | | |
After 10 years
|
| | | | — | | | | | | — | | | | | | — | | | | | | 944 | | | | | | 5.21% | | | | | | 939 | | | | | | — | | | | | | — | | | | | | — | | |
Mortgage- and asset-backed securities
|
| | | | 2,592,784 | | | | | | 3.16% | | | | | | 2,397,190 | | | | | | — | | | | | | — | | | | | | — | | | | | | 7,772 | | | | | | 6.60% | | | | | | 7,707 | | |
Total
|
| | | $ | 5,292,531 | | | | | | 2.14% | | | | | $ | 4,958,624 | | | | | $ | 34,764 | | | | | | 3.46% | | | | | $ | 34,537 | | | | | $ | 37,087 | | | | | | 4.87% | | | | | $ | 36,144 | | |
Held to maturity: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Within 1 year
|
| | | $ | — | | | | | | — | | | | | $ | — | | | | | $ | 505 | | | | | | 4.24% | | | | | $ | 504 | | | | | $ | — | | | | | | — | | | | | $ | — | | |
After 1 but within 5 years
|
| | | | — | | | | | | — | | | | | | — | | | | | | 2,802 | | | | | | 4.67% | | | | | | 2,803 | | | | | | — | | | | | | — | | | | | | — | | |
After 5 but within 10 years
|
| | | | — | | | | | | — | | | | | | — | | | | | | 716 | | | | | | 0.36% | | | | | | 717 | | | | | | — | | | | | | — | | | | | | — | | |
After 10 years
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Mortgage- and asset-backed securities
|
| | | | 36 | | | | | | 6.35% | | | | | | 36 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Total
|
| | | $ | 36 | | | | | | 6.35% | | | | | $ | 36 | | | | | $ | 4,023 | | | | | | 3.85% | | | | | $ | 4,024 | | | | | $ | — | | | | | | — | | | | | $ | — | | |
| | |
As of June 30,
2025 |
| |
As of
December 31, |
| ||||||||||||
Equity Securities
|
| |
2024
|
| |
2023
|
| ||||||||||||
Dollars in thousands
|
| | | | |||||||||||||||
Common and preferred stocks with readily determinable fair value
|
| | | $ | 0 | | | | | $ | 724 | | | | | $ | 2,212 | | |
Federal Home Loan Bank stock
|
| | | | 10,668 | | | | | | 10,708 | | | | | | 10,830 | | |
Federal Reserve Bank stock
|
| | | | 26,057 | | | | | | 26,057 | | | | | | 26,057 | | |
Other–no readily determinable fair value
|
| | | | 11,435 | | | | | | 11,281 | | | | | | 11,147 | | |
Total Equity Securities
|
| | | $ | 48,160 | | | | | $ | 48,770 | | | | | $ | 50,246 | | |
| | |
As of
June 30, 2025 |
| |
As of December 31,
|
| ||||||||||||||||||||||||||||||
| | |
2024
|
| |
2023
|
| ||||||||||||||||||||||||||||||
Dollars in thousands
|
| |
Ending
Balance |
| |
% of Total
|
| |
Ending Balance
|
| |
% of Total
|
| |
Ending Balance
|
| |
% of Total
|
| ||||||||||||||||||
Noninterest-bearing demand deposits
|
| | | $ | 5,280,287 | | | | | | 35.7% | | | | | $ | 5,245,705 | | | | | | 35.0% | | | | | $ | 5,378,324 | | | | | | 36.2% | | |
Savings and interest-bearing demand deposits
|
| | | | 7,811,907 | | | | | | 52.8% | | | | | | 8,043,244 | | | | | | 53.7% | | | | | | 7,943,456 | | | | | | 53.4% | | |
Time deposits
|
| | | | 1,696,962 | | | | | | 11.5% | | | | | | 1,696,899 | | | | | | 11.3% | | | | | | 1,547,730 | | | | | | 10.4% | | |
Total deposits
|
| | | $ | 14,789,156 | | | | | | 100.0% | | | | | $ | 14,985,848 | | | | | | 100.0% | | | | | $ | 14,869,510 | | | | | | 100.0% | | |
| | |
Six Months Ended June 30,
|
| |||||||||||||||||||||||||||||||||
| | |
2025
|
| |
2024
|
| ||||||||||||||||||||||||||||||
Dollars in Thousands
|
| |
Average
Balance |
| |
Interest
Expense |
| |
Yield/
Cost |
| |
Average
Balance |
| |
Interest
Expense |
| |
Yield/
Cost |
| ||||||||||||||||||
Noninterest-bearing demand
deposits |
| | | $ | 5,150,439 | | | | | $ | — | | | | | | — | | | | | $ | 5,163,393 | | | | | $ | — | | | | | | — | | |
Savings and interest-bearing demand deposits
|
| | | | 7,995,162 | | | | | | 61,525 | | | | | | 1.55% | | | | | | 8,059,840 | | | | | | 70,916 | | | | | | 1.77% | | |
Time deposits
|
| | | | 1,689,493 | | | | | | 26,476 | | | | | | 3.16% | | | | | | 1,618,756 | | | | | | 27,884 | | | | | | 3.46% | | |
Total deposits
|
| | | $ | 14,835,094 | | | | | $ | 88,001 | | | | | | 1.20% | | | | | $ | 14,841,989 | | | | | $ | 98,800 | | | | | | 1.34% | | |
| | |
Years Ended December 31,
|
| |||||||||||||||||||||||||||||||||
| | |
2024
|
| |
2023
|
| ||||||||||||||||||||||||||||||
Dollars in thousands
|
| |
Average
Balance |
| |
Interest
Expense |
| |
Yield/
Cost |
| |
Average
Balance |
| |
Interest
Expense |
| |
Yield/
Cost |
| ||||||||||||||||||
Noninterest-bearing demand deposits
|
| | | $ | 5,180,962 | | | | | $ | — | | | | | | — | | | | | $ | 5,529,485 | | | | | $ | — | | | | | | — | | |
Savings and interest-bearing demand
deposits |
| | | | 7,840,224 | | | | | | 132,806 | | | | | | 1.69% | | | | | | 7,930,115 | | | | | | 98,759 | | | | | | 1.25% | | |
Time deposits
|
| | | | 1,658,155 | | | | | | 57,626 | | | | | | 3.48% | | | | | | 1,315,144 | | | | | | 29,935 | | | | | | 2.28% | | |
Total deposits
|
| | | $ | 14,679,341 | | | | | $ | 190,432 | | | | | | 1.30% | | | | | $ | 14,774,744 | | | | | $ | 128,694 | | | | | | 0.87% | | |
Off-Balance Sheet Commitments
Contractual Amount |
| |
As of June 30,
2025 |
| |
As of December 31,
|
| ||||||||||||
|
2024
|
| |
2023
|
| ||||||||||||||
Dollars in thousands
|
| | | | |||||||||||||||
Loan commitments
|
| | | $ | 2,982,202 | | | | | $ | 2,910,550 | | | | | $ | 3,163,854 | | |
Standby letters of credit
|
| | | | 79,470 | | | | | | 87,979 | | | | | | 87,605 | | |
Commercial letters of credit
|
| | | | 3,093 | | | | | | 1,089 | | | | | | 5,719 | | |
Credit derivatives
|
| | | | 27,360 | | | | | | 14,720 | | | | | | 16,720 | | |
| | |
As of June 30, 2025
|
| |||||||||||||||||||||||||||
Dollars in Thousands
|
| |
1 Year or Less
|
| |
2 – 3 Years
|
| |
4 – 5 Years
|
| |
After
5 Years |
| |
Total
|
| |||||||||||||||
Time deposits
|
| | | $ | 1,595,846 | | | | | $ | 87,077 | | | | | $ | 13,926 | | | | | $ | 113 | | | | | $ | 1,696,962 | | |
Customer repurchase agreements
|
| | | | 843,194 | | | | | | — | | | | | | — | | | | | | — | | | | | | 843,194 | | |
FHLB and other borrowings
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Undiscounted operating leases
|
| | | | 3,325 | | | | | | 5,739 | | | | | | 4,716 | | | | | | 35,303 | | | | | | 49,083 | | |
Postretirement benefit contributions
|
| | | | 6,340 | | | | | | 13,632 | | | | | | 14,524 | | | | | | 39,264 | | | | | | 73,760 | | |
Total contractual obligations
|
| | | $ | 2,448,705 | | | | | $ | 106,448 | | | | | $ | 33,166 | | | | | $ | 74,680 | | | | | $ | 2,662,999 | | |
| | |
As of December 31, 2024
|
| |||||||||||||||||||||||||||
Dollars in thousands
|
| |
1 Year or Less
|
| |
2 – 3 Years
|
| |
4 – 5 Years
|
| |
After
5 Years |
| |
Total
|
| |||||||||||||||
Time deposits
|
| | | $ | 1,602,357 | | | | | $ | 81,923 | | | | | $ | 12,529 | | | | | $ | 90 | | | | | $ | 1,696,899 | | |
Customer repurchase agreements
|
| | | | 906,796 | | | | | | — | | | | | | — | | | | | | — | | | | | | 906,796 | | |
FHLB and other borrowings
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Undiscounted operating leases
|
| | | | 3,314 | | | | | | 5,605 | | | | | | 4,534 | | | | | | 36,359 | | | | | | 49,812 | | |
Postretirement benefit contributions
|
| | | | 6,147 | | | | | | 13,359 | | | | | | 14,343 | | | | | | 38,913 | | | | | | 72,762 | | |
Total contractual obligations
|
| | | $ | 2,518,614 | | | | | $ | 100,887 | | | | | $ | 31,406 | | | | | $ | 75,362 | | | | | $ | 2,726,269 | | |
| | |
As of
June 30, 2025 |
| | | | | | | | | | | | | |
Change
|
| ||||||||||||
Readily Available Liquidity
|
| |
As of December 31,
|
| |
June 30, 2025 vs.
December 31, 2024 |
| |
December 31,
2024 vs. 2023 |
| |||||||||||||||||||||
Dollars in thousands
|
| |
2024
|
| |
2023
|
| ||||||||||||||||||||||||
Cash reserves at Federal Reserve
|
| | | $ | 661 | | | | | $ | 969 | | | | | $ | 1,448 | | | | | $ | (308) | | | | | $ | (479) | | |
FHLB Advance Capacity (loan collateral)
|
| | | | 2,412 | | | | | | 2,394 | | | | | | 2,477 | | | | | | 18 | | | | | | (83) | | |
Unencumbered securities lending value
|
| | | | 2,462 | | | | | | 1,555 | | | | | | 987 | | | | | | 907 | | | | | | 568 | | |
Total readily available liquidity
|
| | | $ | 5,535 | | | | | $ | 4,918 | | | | | $ | 4,912 | | | | | $ | 617 | | | | | $ | 6 | | |
| | |
As of June 30, 2025
|
| |||||||||||||||||||||||||||||||||
| | |
Actual
|
| |
Minimum Capital
Adequacy Requirement |
| |
Well-Capitalized
Requirement |
| |||||||||||||||||||||||||||
Dollars in Thousands
|
| |
Amount
|
| |
Ratio
|
| |
Amount
|
| |
Ratio
|
| |
Amount
|
| |
Ratio
|
| ||||||||||||||||||
Total risk-based capital (to risk-weighted assets)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Company
|
| | | $ | 3,067,983 | | | | | | 25.03% | | | | | $ | 980,607 | | | | | | 8.00% | | | | | $ | — | | | | | | — | | |
Central Trust Bank
|
| | | | 1,792,367 | | | | | | 14.69% | | | | | | 976,162 | | | | | | 8.00% | | | | | | 1,220,202 | | | | | | 10.00% | | |
Tier 1 capital (to risk-weighted assets) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Company
|
| | | | 2,918,057 | | | | | | 23.81% | | | | | | 735,455 | | | | | | 6.00% | | | | | | — | | | | | | — | | |
Central Trust Bank
|
| | | | 1,642,441 | | | | | | 13.46% | | | | | | 732,121 | | | | | | 6.00% | | | | | | 976,162 | | | | | | 8.00% | | |
Tier 1 common equity capital (to risk-weighted
assets) |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Company
|
| | | | 2,918,057 | | | | | | 23.81% | | | | | | 551,592 | | | | | | 4.50% | | | | | | — | | | | | | — | | |
Central Trust Bank
|
| | | | 1,642,411 | | | | | | 13.46% | | | | | | 549,091 | | | | | | 4.50% | | | | | | 793,131 | | | | | | 6.50% | | |
Tier 1 capital (to average assets) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Company
|
| | | | 2,918,057 | | | | | | 15.28% | | | | | | 763,816 | | | | | | 4.00% | | | | | | — | | | | | | — | | |
Central Trust Bank
|
| | | | 1,642,441 | | | | | | 8.62% | | | | | | 762,140 | | | | | | 4.00% | | | | | | 952,675 | | | | | | 5.00% | | |
| | |
As of December 31, 2024
|
| |||||||||||||||||||||||||||||||||
| | |
Actual
|
| |
Minimum Capital
Adequacy Requirement |
| |
Well-Capitalized
Requirement |
| |||||||||||||||||||||||||||
Dollars in thousands
|
| |
Amount
|
| |
Ratio
|
| |
Amount
|
| |
Ratio
|
| |
Amount
|
| |
Ratio
|
| ||||||||||||||||||
Total risk-based capital (to risk-weighted assets)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Company
|
| | | $ | 3,083,839 | | | | | | 24.88% | | | | | $ | 991,777 | | | | | | 8.00% | | | | | $ | — | | | | | | — | | |
Central Trust Bank
|
| | | | 1,706,617 | | | | | | 13.81% | | | | | | 1,028,943 | | | | | | 8.00% | | | | | | 1,286,179 | | | | | | 10.00% | | |
Tier 1 capital (to risk-weighted assets) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Company
|
| | | | 2,929,055 | | | | | | 23.63% | | | | | | 743,833 | | | | | | 6.00% | | | | | | — | | | | | | — | | |
Central Trust Bank
|
| | | | 1,551,833 | | | | | | 12.56% | | | | | | 771,707 | | | | | | 6.00% | | | | | | 1,028,943 | | | | | | 8.00% | | |
Tier 1 common equity capital (to risk-weighted
assets) |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Company
|
| | | | 2,929,055 | | | | | | 23.63% | | | | | | 557,875 | | | | | | 4.50% | | | | | | — | | | | | | — | | |
Central Trust Bank
|
| | | | 1,551,833 | | | | | | 12.56% | | | | | | 578,781 | | | | | | 4.50% | | | | | | 836,016 | | | | | | 6.50% | | |
Tier 1 capital (to average assets) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Company
|
| | | | 2,929,055 | | | | | | 15.69% | | | | | | 746,578 | | | | | | 4.00% | | | | | | — | | | | | | — | | |
Central Trust Bank
|
| | | | 1,551,833 | | | | | | 8.33% | | | | | | 745,433 | | | | | | 4.00% | | | | | | 931,792 | | | | | | 5.00% | | |
| | |
As of December 31, 2023
|
| |||||||||||||||||||||||||||||||||
| | |
Actual
|
| |
Minimum Capital
Adequacy Requirement |
| |
Well-Capitalized
Requirement |
| |||||||||||||||||||||||||||
Dollars in thousands
|
| |
Amount
|
| |
Ratio
|
| |
Amount
|
| |
Ratio
|
| |
Amount
|
| |
Ratio
|
| ||||||||||||||||||
Total risk-based capital (to risk-weighted assets)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Company
|
| | | $ | 2,836,024 | | | | | | 22.75% | | | | | $ | 997,385 | | | | | | 8.00% | | | | | $ | — | | | | | | — | | |
Central Trust Bank
|
| | | | 1,677,031 | | | | | | 13.48% | | | | | | 994,909 | | | | | | 8.00% | | | | | | 1,243,636 | | | | | | 10.00% | | |
Tier 1 capital (to risk-weighted assets) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Company
|
| | | | 2,680,621 | | | | | | 21.50% | | | | | | 748,039 | | | | | | 6.00% | | | | | | — | | | | | | — | | |
Central Trust Bank
|
| | | | 1,521,628 | | | | | | 12.24% | | | | | | 746,182 | | | | | | 6.00% | | | | | | 994,909 | | | | | | 8.00% | | |
Tier 1 common equity capital (to risk-weighted
assets) |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Company
|
| | | | 2,680,621 | | | | | | 21.50% | | | | | | 561,029 | | | | | | 4.50% | | | | | | — | | | | | | — | | |
Central Trust Bank
|
| | | | 1,521,628 | | | | | | 12.24% | | | | | | 559,636 | | | | | | 4.50% | | | | | | 808,363 | | | | | | 6.50% | | |
Tier 1 capital (to average assets) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Company
|
| | | | 2,680,621 | | | | | | 14.36% | | | | | | 746,740 | | | | | | 4.00% | | | | | | — | | | | | | — | | |
Central Trust Bank
|
| | | | 1,521,628 | | | | | | 8.16% | | | | | | 746,013 | | | | | | 4.00% | | | | | | 932,516 | | | | | | 5.00% | | |
| | |
As of June 30, 2025
|
| |||||||||||||||||||||||||||||||||
| | |
Estimated Increase (Decrease) in Net Interest Income
|
| |
Estimated Increase
(Decrease) in EVE |
| ||||||||||||||||||||||||||||||
Dollars in Thousands
|
| |
Year 1
|
| |
Year 2
|
| ||||||||||||||||||||||||||||||
Change in Rates
|
| |
Amount
|
| |
Percent
|
| |
Amount
|
| |
Percent
|
| |
Amount
|
| |
Percent
|
| ||||||||||||||||||
-200 bps
|
| | | $ | (58,532) | | | | | | -7.2% | | | | | $ | (113,635) | | | | | | -13.0% | | | | | $ | (579,153) | | | | | | -10.0% | | |
-100 bps
|
| | | | (28,518) | | | | | | -3.5% | | | | | | (55,558) | | | | | | -6.4% | | | | | | (245,305) | | | | | | -4.2% | | |
+100 bps
|
| | | | 27,616 | | | | | | 3.4% | | | | | | 53,982 | | | | | | 6.2% | | | | | | 177,042 | | | | | | 3.1% | | |
+200 bps
|
| | | | 54,155 | | | | | | 6.7% | | | | | | 106,389 | | | | | | 12.2% | | | | | | 296,364 | | | | | | 5.1% | | |
Steepener(1) | | | | | (11,966) | | | | | | -1.5% | | | | | | (9,616) | | | | | | -1.1% | | | | | | 185,661 | | | | | | 3.2% | | |
| | |
As of December 31, 2024
|
| |||||||||||||||||||||||||||||||||
| | |
Estimated Increase (Decrease) in Net Interest Income
|
| |
Estimated Increase
(Decrease) in EVE |
| ||||||||||||||||||||||||||||||
Dollars in Thousands
|
| |
Year 1
|
| |
Year 2
|
| ||||||||||||||||||||||||||||||
Change in Rates
|
| |
Amount
|
| |
Percent
|
| |
Amount
|
| |
Percent
|
| |
Amount
|
| |
Percent
|
| ||||||||||||||||||
-200 bps
|
| | | $ | (60,095) | | | | | | -7.4% | | | | | $ | (114,005) | | | | | | -12.8% | | | | | $ | (566,624) | | | | | | -10.0% | | |
-100 bps
|
| | | | (29,376) | | | | | | -3.6% | | | | | | (55,816) | | | | | | -6.2% | | | | | | (239,989) | | | | | | -4.2% | | |
+100 bps
|
| | | | 28,581 | | | | | | 3.5% | | | | | | 54,297 | | | | | | 6.1% | | | | | | 172,306 | | | | | | 3.0% | | |
+200 bps
|
| | | | 56,333 | | | | | | 6.9% | | | | | | 107,583 | | | | | | 12.0% | | | | | | 290,793 | | | | | | 5.1% | | |
| | |
As of December 31, 2023
|
| |||||||||||||||||||||||||||||||||
| | |
Estimated Increase (Decrease) in Net Interest Income
|
| |
Estimated Increase
(Decrease) in EVE |
| ||||||||||||||||||||||||||||||
Dollars in Thousands
|
| |
Year 1
|
| |
Year 2
|
| ||||||||||||||||||||||||||||||
Change in Rates
|
| |
Amount
|
| |
Percent
|
| |
Amount
|
| |
Percent
|
| |
Amount
|
| |
Percent
|
| ||||||||||||||||||
-200 bps
|
| | | $ | (63,157) | | | | | | -8.5% | | | | | $ | (117,931) | | | | | | -13.7% | | | | | $ | (685,966) | | | | | | -13.7% | | |
-100 bps
|
| | | | (30,677) | | | | | | -4.1% | | | | | | (57,780) | | | | | | -6.7% | | | | | | (296,744) | | | | | | -5.9% | | |
+100 bps
|
| | | | 29,669 | | | | | | 4.0% | | | | | | 57,267 | | | | | | 6.7% | | | | | | 228,125 | | | | | | 4.6% | | |
+200 bps
|
| | | | 57,752 | | | | | | 7.8% | | | | | | 112,838 | | | | | | 13.1% | | | | | | 396,814 | | | | | | 7.9% | | |
| | |
As of June 30,
2025 |
| |
As of December 31,
|
| ||||||||||||||||||||||||||||||
| | |
2024
|
| |
2023
|
| ||||||||||||||||||||||||||||||
Dollars in thousands
|
| |
Derivative
Assets |
| |
Derivative
Liabilities |
| |
Derivative
Assets |
| |
Derivative
Liabilities |
| |
Derivative
Assets |
| |
Derivative
Liabilities |
| ||||||||||||||||||
Back-to-Back Swaps
|
| | | $ | 7,505 | | | | | $ | 7,505 | | | | | $ | 9,086 | | | | | $ | 9,086 | | | | | $ | 8,539 | | | | | $ | 8,539 | | |
Fair Value Hedges
|
| | | | 580 | | | | | | — | | | | | | 860 | | | | | | — | | | | | | 904 | | | | | | — | | |
| | |
As of June 30,
2025 |
| |
As of December 31,
|
| ||||||||||||||||||||||||||||||
| | |
2024
|
| |
2023
|
| ||||||||||||||||||||||||||||||
Dollars in thousands
|
| |
Notional
Value |
| |
Market
Value |
| |
Notional
Value |
| |
Market
Value |
| |
Notional
Value |
| |
Market
Value |
| ||||||||||||||||||
Interest Rate Lock Commitments
|
| | | $ | 61,390 | | | | | $ | 1,130 | | | | | $ | 47,875 | | | | | $ | 366 | | | | | $ | 43,428 | | | | | $ | 736 | | |
Loans Closed–Market Value Loans Held for Sale
|
| | | | 32,828 | | | | | | 1,172 | | | | | | 34,791 | | | | | | 946 | | | | | | 24,655 | | | | | | 981 | | |
TBA Derivative Value
|
| | | | 80,750 | | | | | | (701) | | | | | | 61,000 | | | | | | 245 | | | | | | 59,500 | | | | | | (586) | | |
Primary Market
|
| |
Definition
|
|
Jefferson City | | | Jefferson City, MO MSA | |
Kansas City | | | Kansas City, MO-KS MSA; Lawrence, KS MSA | |
Columbia | | | Columbia, MO MSA; Mexico, MO MSA; Moberly, MO MSA | |
St. Louis | | | St. Louis, MO-IL MSA | |
Springfield | | | Springfield, MO MSA | |
Lake of the Ozarks
|
| | Camden County, MO; Miller County, MO; Morgan County MO | |
Branson | | | Branson, MO MSA; Stone County, MO | |
Sedalia | | | Sedalia, MO MSA | |
Warrensburg | | | Warrensburg, MO MSA | |
Oklahoma | | | Tulsa, OK MSA; Oklahoma City, OK MSA | |
Colorado | | | Denver-Aurora-Centennial, CO MSA; Colorado Springs, CO MSA; Durango, CO MSA | |
Dollars in millions
|
| |
Total
Deposits (as of 6/30/25) |
| |
Total
Loans (as of 6/30/25) |
| |
1H2025
ROAA(3) |
| |
2024
ROAA |
| |
Deposit
Market Share |
| |
Deposit
Market Share / Rank (Retail)(4) |
| |
NPS(5)
|
| |
Employee
Satisfaction(6) |
| ||||||||||||||||||
Missouri Markets: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||||||||
Jefferson City
|
| | | $ | 3,199 | | | | | $ | 1,486 | | | |
2.23%
|
| | | | 1.93% | | | | | | 54% | | | |
39% / 1
|
| | | | 73 | | | | | | 89% | | |
Kansas City
|
| | | | 3,017 | | | | | | 2,126 | | | |
2.08%
|
| | | | 1.95% | | | | | | 3% | | | |
5% / 6
|
| | | | 69 | | | | | | 81% | | |
Columbia
|
| | | | 2,571 | | | | | | 1,612 | | | |
2.31%
|
| | | | 2.08% | | | | | | 36% | | | |
26% / 1
|
| | | | 72 | | | | | | 86% | | |
St. Louis
|
| | | | 1,830 | | | | | | 1,882 | | | |
1.16 /
1.73%(7) |
| | | | 1.85% | | | | | | 2% | | | |
2% / 12
|
| | | | 74 | | | | | | 91% | | |
Springfield
|
| | | | 1,502 | | | | | | 1,278 | | | |
2.15%
|
| | | | 2.06% | | | | | | 9% | | | |
10% / 1
|
| | | | 67 | | | | | | 87% | | |
Lake of the Ozarks
|
| | | | 967 | | | | | | 593 | | | |
2.37%
|
| | | | 2.10% | | | | | | 24% | | | |
33% / 1
|
| | | | 75 | | | | | | 85% | | |
Branson
|
| | | | 420 | | | | | | 296 | | | |
2.20%
|
| | | | 2.01% | | | | | | 19% | | | |
18% / 1
|
| | | | 65 | | | | | | 78% | | |
Sedalia
|
| | | | 409 | | | | | | 266 | | | |
2.23%
|
| | | | 2.01% | | | | | | 39% | | | |
38% / 1
|
| | | | 69 | | | | | | 91% | | |
Warrensburg
|
| | | | 350 | | | | | | 197 | | | |
1.87%
|
| | | | 1.96% | | | | | | 27% | | | |
27% / 2
|
| | | | 65 | | | | | | 94% | | |
Dollars in millions
|
| |
Total
Deposits (as of 6/30/25) |
| |
Total
Loans (as of 6/30/25) |
| |
1H2025
ROAA(3) |
| |
2024
ROAA |
| |
Deposit
Market Share |
| |
Deposit
Market Share / Rank (Retail)(4) |
| |
NPS(5)
|
| |
Employee
Satisfaction(6) |
| ||||||||||||||||||
Other Primary Markets:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Oklahoma
|
| | | | 357 | | | | | | 827 | | | |
1.73%
|
| | | | 1.67% | | | | | | 0% | | | |
0% / 36
|
| | | | 68 | | | | | | 81% | | |
Colorado
|
| | | | 136 | | | | | | 594 | | | |
0.73%
|
| | | | 0.45% | | | | | | 0% | | | |
0% / 49
|
| | | | 79 | | | | | | 90% | | |
Consolidated(1)(2) | | | | $ | 14,789 | | | | | $ | 11,350 | | | |
1.95%
|
| | | | 1.63% | | | | | | 24% | | | |
18%
|
| | | | 71 | | | | | | 86% | | |
(As at and for the six months ended June 30, 2025)
|
| |
Consumer
|
| |
Commercial
|
| |
Wealth
|
| |
Consolidated(1)
|
| ||||||||||||
Total Revenue(2) ($000s)
|
| | | $ | 201,076 | | | | | $ | 235,340 | | | | | $ | 36,794 | | | | | $ | 493,184 | | |
Adjusted Total Revenue (Non-GAAP) ($000s)(5)
|
| | | $ | 214,688 | | | | | | | | | | | | | | | | | $ | 506,687 | | |
Fee Income Ratio(3)
|
| | | | 23.4% | | | | | | 9.0% | | | | | | 100.0% | | | | | | 22.1% | | |
Adjusted Fee Income Ratio (Non-GAAP)(5)
|
| | | | 28.2% | | | | | | — | | | | | | — | | | | | | 24.1% | | |
Total Loans ($Bn)
|
| | | $ | 3.1 | | | | | $ | 8.2 | | | | | | — | | | | | $ | 11.4 | | |
Total Deposits ($Bn)
|
| | | $ | 7.8 | | | | | $ | 7.2 | | | | | | — | | | | | $ | 14.8 | | |
Assets Under Advice ($Bn)
|
| | | | — | | | | | | — | | | | | $ | 14.2 | | | | | $ | 14.2 | | |
Cost of Deposits(4)
|
| | | | 0.96% | | | | | | 1.41% | | | | | | — | | | | | | 1.20% | | |
(As at and for the year ended December 31, 2024)
|
| |
Consumer
|
| |
Commercial
|
| |
Wealth
|
| |
Consolidated(1)
|
| ||||||||||||
Total Revenue(2) ($000s)
|
| | | $ | 401,629 | | | | | $ | 446,413 | | | | | $ | 68,962 | | | | | $ | 897,714 | | |
Adjusted Total Revenue (Non-GAAP) ($000s)(5)
|
| | | | — | | | | | | — | | | | | | — | | | | | $ | 934,375 | | |
Fee Income Ratio(3)
|
| | | | 31.1% | | | | | | 9.7% | | | | | | 100.0% | | | | | | 23.4% | | |
Adjusted Fee Income Ratio (Non-GAAP)(5)
|
| | | | — | | | | | | — | | | | | | — | | | | | | 26.4% | | |
Net Promoter Score (NPS)(6)
|
| | | | 71 | | | | | | 65 | | | | | | 88 | | | | | | 71 | | |
Total Loans ($Bn)
|
| | | $ | 3.3 | | | | | $ | 8.4 | | | | | | — | | | | | $ | 11.7 | | |
Total Deposits ($Bn)
|
| | | $ | 7.7 | | | | | $ | 7.5 | | | | | | — | | | | | $ | 15.0 | | |
Assets Under Advice ($Bn)
|
| | | | — | | | | | | — | | | | | $ | 13.5 | | | | | $ | 13.5 | | |
Cost of Deposits(4)
|
| | | | 0.99% | | | | | | 1.58% | | | | | | — | | | | | | 1.30% | | |
|
![]() |
| |
![]() |
|
| | |
For the Six months Ended June 30, 2025
|
| |||||||||||||||
Dollars in thousands
|
| |
Average Balance
|
| |
Interest
|
| |
Cost(1)
|
| |||||||||
Commercial
|
| | | $ | 4,880,596 | | | | | $ | 22,469 | | | | | | 0.93% | | |
Consumer
|
| | | | 7,737,766 | | | | | | 36,852 | | | | | | 0.96% | | |
Public Funds
|
| | | | 2,216,732 | | | | | | 28,680 | | | | | | 2.61% | | |
Total Deposits
|
| | | $ | 14,835,094 | | | | | $ | 88,001 | | | | | | 1.20% | | |
| | |
1H2025
|
| |
1H2025
Peer Median |
| |
2024Y
|
| |
2024Y
Peer Median |
| ||||||||||||
Cost of Funds(1)(2)
|
| | | | 1.29% | | | | | | 2.15% | | | | | | 1.39% | | | | | | 2.37% | | |
Fee Income Ratio(1)
|
| | | | 22.1% | | | | | | 18.3% | | | | | | 23.4% | | | | | | 19.1% | | |
Adjusted Fee Income Ratio (Non-GAAP)(3)
|
| | | | 24.1% | | | | | | 18.4% | | | | | | 26.4% | | | | | | 19.2% | | |
Efficiency Ratio(1)
|
| | | | 50.5% | | | | | | 57.9% | | | | | | 54.5% | | | | | | 59.5% | | |
Efficiency Ratio (FTE) (Non-GAAP)(3)
|
| | | | 48.5% | | | | | | 55.9% | | | | | | 51.7% | | | | | | 57.1% | | |
ROAA(1)(2) | | | | | 1.95% | | | | | | 1.10% | | | | | | 1.63% | | | | | | 1.01% | | |
Adjusted ROAA (Non-GAAP)(2)(3)
|
| | | | 2.02% | | | | | | 1.14% | | | | | | 1.78% | | | | | | 1.10% | | |
|
Wealth Management Revenue Breakdown
|
| |
Treasury Management Revenue Breakdown
|
|
|
($MM)
![]() |
| |
($MM)
![]() |
|
| | |
Central
|
| |
Peer Median
|
| ||||||
CET1 Ratio %
|
| | | | 23.8% | | | | | | 12.2% | | |
Total RBC Ratio %
|
| | | | 25.0% | | | | | | 14.7% | | |
(FHLB Advances + Brokered Deposits) / Total Assets %
|
| | | | 0.0% | | | | | | 5.0% | | |
Liquidity / Total Deposits %(1)
|
| | | | 24% | | | | | | 15% | | |
Uninsured and Uncollateralized Deposits / Total Deposits %(2)
|
| | | | 23% | | | | | | 32% | | |
CRE / RBC %
|
| | | | 132% | | | | | | 212% | | |
NPAs / Assets %
|
| | | | 0.28% | | | | | | 0.47% | | |
| | |
2021
|
| |
2022
|
| |
2023
|
| |
2024
|
| |
1H2025
|
| |||||||||||||||
Central
|
| | | | 0.0% | | | | | | 0.0% | | | | | | 0.0% | | | | | | 0.0% | | | | | | 0.0% | | |
Peer Median
|
| | | | 1.2% | | | | | | 5.8% | | | | | | 6.7% | | | | | | 5.2% | | | | | | 5.0% | | |
| | |
For and as of the
Six Months Ended June 30, 2025 |
| |||||||||||||||||||||||||||||||||
Dollars in Millions
|
| |
Actual Excess Capital
|
| |
As Adjusted Excess Capital
|
| ||||||||||||||||||||||||||||||
Illustrative transaction gross ROIC (after tax)
|
| | | | 10% | | | | | | 13% | | | | | | 16% | | | | | | 10% | | | | | | 13% | | | | | | 16% | | |
Company CET1 capital ratio
|
| | | | 23.8% | | | | | | 23.8% | | | | | | 23.8% | | | | | | | | | | | | | | | | | | | | |
Less: Bank CET1 capital ratio
|
| | | | 13.5% | | | | | | 13.5% | | | | | | 13.5% | | | | | | | | | | | | | | | | | | | | |
Excess of Company CET1 capital ratio over Bank CET1 capital ratio
|
| | | | 10.3% | | | | | | 10.3% | | | | | | 10.3% | | | | | | | | | | | | | | | | | | | | |
Total risk-weighted assets
|
| | | $ | 12,258 | | | | | $ | 12,258 | | | | | $ | 12,258 | | | | | | | | | | | | | | | | | | | | |
Excess capital(1)
|
| | | $ | 1,268 | | | | | $ | 1,268 | | | | | $ | 1,268 | | | | | | | | | | | | | | | | | | | | |
Gross incremental earnings (after tax)(2)(3)
|
| | | | 127 | | | | | | 165 | | | | | | 203 | | | | | | | | | | | | | | | | | | | | |
Less: Opportunity cost of cash (after tax)(2)(4)
|
| | | | 42 | | | | | | 42 | | | | | | 42 | | | | | | | | | | | | | | | | | | | | |
Net incremental earnings (after tax)(2)(5) ($MM)
|
| | | $ | 84 | | | | | $ | 122 | | | | | $ | 160 | | | | | | | | | | | | | | | | | | | | |
Memo: ROIC net of opportunity cost
|
| | | | 7% | | | | | | 10% | | | | | | 13% | | | | | | | | | | | | | | | | | | | | |
(5)
|
Calculated as gross incremental earnings (after tax) less after-tax opportunity cost of cash on our excess capital. |
| | |
For and as of the
Six Months Ended June 30, 2025 |
| |||||||||
Dollars in Millions
|
| |
Actual
Excess Capital |
| |
As Adjusted
Excess Capital |
| ||||||
Excess capital(1)
|
| | | $ | 1,268 | | | | | | | | |
Net income(2)
|
| | | $ | 375 | | | | | | | | |
Adjusted net income (non-GAAP)(2)(3)
|
| | | $ | 388 | | | | | | | | |
Less: Opportunity cost of cash (after tax)(2)(4)
|
| | | | 42 | | | | | | | | |
Adjusted net income adjusted for excess capital (non-GAAP)(2)(5)
|
| | | $ | 346 | | | | | | | | |
Amortization of intangible assets, net of taxes(2)
|
| | | $ | 2 | | | | | | | | |
Tangible adjusted net income adjusted for excess capital (non-GAAP)(2)(6)
|
| | | $ | 348 | | | | | | | | |
Total stockholders’ equity
|
| | | $ | 3,173 | | | | | | | | |
Average tangible common equity (non-GAAP)(3)
|
| | | $ | 2,834 | | | | | | | | |
Average accumulated other comprehensive income (loss)
|
| | | $ | (107) | | | | | | | | |
Return on average common equity(2)
|
| | | | 11.8% | | | | | | | | |
Adjusted return on average tangible common equity adjusted for excess capital exclusive of accumulated other comprehensive income (non-GAAP)(2)(7)
|
| | | | 20.8% | | | | | | | |
Name
|
| |
Age
|
| |
Position with the Company
|
| |||
Executive Officers: | | | | | | | | | | |
S. Bryan Cook
|
| | | | 73 | | | | Executive Chairman of the Board | |
John “JR” Ross
|
| | | | 54 | | | | President, Chief Executive Officer & Director | |
James K. Ciroli
|
| | | | 60 | | | | Executive Vice President & Chief Financial Officer | |
Daniel H. Westhues
|
| | | | 54 | | | | Senior Executive Vice President & Chief Customer Officer | |
Eric Hallgren
|
| | | | 41 | | | | Executive Vice President & Chief Credit Officer | |
Jeremy W. Colbert
|
| | | | 48 | | | |
Executive Vice President, General Counsel & Corporate Secretary
|
|
Russell “Russ” L. Goldammer
|
| | | | 69 | | | | Executive Vice President & Chief Information Officer | |
Scott M. Kellett
|
| | | | 57 | | | | Executive Vice President of Wealth Management | |
Carey D. Schoeneberg
|
| | | | 48 | | | | Senior Vice President & Chief Risk Officer | |
Tristan A. Thompson
|
| | | | 43 | | | |
Senior Vice President & Chief Commercial Banking Services and Payments Officer
|
|
Directors (Other Than Executive Officers):
|
| | | | | | | | | |
Robert M. Robuck
|
| | | | 83 | | | | Vice Chairman of the Board | |
Charles W. Digges, Jr.
|
| | | | 76 | | | | Director | |
Michael Kirk Farmer, Jr.
|
| | | | 46 | | | | Director | |
Robert R. Hermann, Jr.
|
| | | | 72 | | | | Director | |
E. Stanley Kroenke
|
| | | | 78 | | | | Director | |
Charles E. Kruse
|
| | | | 80 | | | | Director | |
Richard H. McClure
|
| | | | 71 | | | | Director | |
Edward D. “Chip” Robertson, Jr.
|
| | | | 73 | | | | Director | |
Bradley N. Sprong
|
| | | | 61 | | | | Director | |
Name and Principal Position
|
| |
Year
|
| |
Salary
($)(1) |
| |
Bonus
($)(2) |
| |
Stock
Awards ($)(3) |
| |
Non-Equity
Incentive Plan Compensation ($)(4) |
| |
All Other
Compensation ($)(5) |
| |
Total ($)
|
| |||||||||||||||||||||
S. Bryan Cook
Executive Chair |
| | | | 2024 | | | | | | 928,077 | | | | | | 930,000 | | | | | | 400,181 | | | | | | — | | | | | | 395,967 | | | | | | 2,654,225 | | |
John “JR” Ross
President & Chief Executive Officer |
| | | | 2024 | | | | | | 908,077 | | | | | | — | | | | | | 574,769 | | | | | | 1,000,000 | | | | | | 129,449 | | | | | | 2,612,295 | | |
Piyush Agarwal
Chief Financial Officer(6) |
| | | | 2024 | | | | | | 536,538 | | | | | | 560,000 | | | | | | 452,492 | | | | | | — | | | | | | 12,376 | | | | | | 1,561,406 | | |
| | |
Stock Awards
|
| |||||||||
Name
|
| |
Number of
Shares or Units of Stock That Have Not Vested (#)(1) |
| |
Market Value
of Shares or Units of Stock That Have Not Vested ($)(2) |
| ||||||
S. Bryan Cook
|
| | | | — | | | | | | — | | |
John “JR” Ross
|
| | | | 85,500 | | | | | | 1,152,540 | | |
Piyush Agarwal(3)
|
| | | | 59,800 | | | | | | 806,104 | | |
Name
|
| |
Fees Earned
or Paid in Cash ($) |
| |
All Other
Compensation ($)(1) |
| |
Total ($)
|
| |||||||||
Charles W. Digges, Jr.
|
| | | | 56,600 | | | | | | — | | | | | | 56,600 | | |
Michael K. Farmer, Sr.(2)
|
| | | | 51,500 | | | | | | — | | | | | | 51,500 | | |
Robert R. Hermann, Jr.
|
| | | | 56,900 | | | | | | — | | | | | | 56,900 | | |
E. Stanley Kroenke
|
| | | | 50,000 | | | | | | — | | | | | | 50,000 | | |
Charles E. Kruse
|
| | | | 56,600 | | | | | | — | | | | | | 56,600 | | |
Richard H. McClure
|
| | | | 90,150 | | | | | | 9,900 | | | | | | 100,050 | | |
Edward D. “Chip” Robertson, Jr.
|
| | | | 56,000 | | | | | | — | | | | | | 56,000 | | |
Robert M. Robuck
|
| | | | 85,800 | | | | | | 905,456 | | | | | | 991,256 | | |
Name
|
| |
Shares beneficially
owned prior to this offering |
| |
Shares beneficially owned
following this offering |
| |||||||||||||||
|
Number
|
| |
%
|
| |
Number
|
| |
%
|
| |||||||||||
| | | | | | | | | | | | | | | |
Assuming
underwriters’ option is not exercised |
| |
Assuming
underwriters’ option is exercised in full |
| ||
Greater than 5% Shareholders | | | | | | | | | | | | | | | | | | | | | | |
Voting Trust(1)
|
| | | | 155,444,950 | | | | | | 70.44% | | | | | | | | | | | |
Central Trust Bank(2)
|
| | | | 47,071,400 | | | | | | 21.33% | | | | | | | | | | ||
Charles A. Weber(3)
|
| | | | 24,473,450 | | | | | | 11.09% | | | | | | | | | | ||
John D. Schaperkotter(4)
|
| | | | 24,437,200 | | | | | | 11.07% | | | | | | | | | | ||
Steven W. Cook(5)
|
| | | | 20,485,950 | | | | | | 9.28% | | | | | | | | | | ||
Morgan W. Cook(6)
|
| | | | 20,428,700 | | | | | | 9.26% | | | | | | | | | | ||
Catherine O. Cook(7)
|
| | | | 20,238,600 | | | | | | 9.17% | | | | | | | | | | ||
Anne W. Cook(8)
|
| | | | 19,945,200 | | | | | | 9.04% | | | | | | | | | | ||
Sarah Cook Tryhus(9)
|
| | | | 18,881,150 | | | | | | 8.56% | | | | | | | | | | ||
Nelson C. Grumney, Jr.(10)
|
| | | | 18,639,400 | | | | | | 8.45% | | | | | | | | | | ||
Mary Blair Cook Sage(11)
|
| | | | 14,738,500 | | | | | | 6.68% | | | | | | | | | | ||
Andrew Gregg Curtin Sage III(12)
|
| | | | 14,664,800 | | | | | | 6.65% | | | | | | | | | | ||
Samuel Winston Brune(13)
|
| | | | 14,664,800 | | | | | | 6.65% | | | | | | | | | | ||
Nelson C. Grumney, III(14)
|
| | | | 13,684,400 | | | | | | 6.20% | | | | | | | | | | ||
Andrew C. Grumney(15)
|
| | | | 13,630,800 | | | | | | 6.18% | | | | | | | | | | ||
Cynthia Cook Grumney(16)
|
| | | | 12,292,150 | | | | | | 5.57% | | | | | | | | | | ||
Directors and Named Executive Officers | | | | | | | | | | | | | | | | | | | | | | |
S. Bryan Cook(1)(17)
|
| | | | 155,686,950 | | | | | | 70.55% | | | | | | | | | | | |
Robert R. Hermann, Jr.(1)(18)
|
| | | | 156,056,750 | | | | | | 70.72% | | | | | | | | | | | |
Robert M. Robuck(1)(19)
|
| | | | 155,483,900 | | | | | | 70.46% | | | | | | | | | | | |
Piyush Agarwal(20)
|
| | | | 174,000 | | | | | | * | | | | | | | | | | | |
James K. Ciroli
|
| | | | — | | | | | | — | | | | | | | | | | | |
Charles W. Digges, Jr.(21)
|
| | | | 1,740,000 | | | | | | * | | | | | | | | | | | |
Michael Kirk Farmer, Jr.
|
| | | | — | | | | | | — | | | | | | | | | | | |
Richard H. McClure(22)
|
| | | | 8,300 | | | | | | * | | | | | | | | | | | |
E. Stanley Kroenke
|
| | | | — | | | | | | — | | | | | | | | | | | |
Charles E. Kruse(23)
|
| | | | 5,000 | | | | | | * | | | | | | | | | | | |
Edward D. “Chip” Robertson, Jr.
|
| | | | — | | | | | | — | | | | | | | | | | | |
John “JR” Ross(24)
|
| | | | 518,600 | | | | | | * | | | | | | | | | | | |
Bradley N. Sprong
|
| | | | — | | | | | | — | | | | | | | | | | | |
All Directors and Executive Officers as a group (19 persons)(25)
|
| | |
|
157,0548,300
|
| | | |
|
71.17%
|
| | | | | | | | | | |
| |
You should consult a tax advisor regarding the United States federal tax consequences of acquiring, holding and disposing of our Class A common stock in your particular circumstances, as well as any tax consequences that may arise under the laws of any state, local or foreign taxing jurisdiction.
|
| |
Name
|
| |
Number of
Shares |
|
Morgan Stanley & Co. LLC
|
| |
|
|
Keefe, Bruyette & Woods, Inc.
|
| | | |
BofA Securities, Inc.
|
| | | |
Piper Sandler & Co.
|
| | | |
Stephens Inc.
|
| | | |
Total
|
| | | |
| | | | | | | | |
Total
|
| |||||||||
| | |
Per Share
|
| |
No Exercise
|
| |
Full Exercise
|
| |||||||||
Public offering price
|
| | | $ | | | | | $ | | | | | $ | | | |||
Underwriting discounts and commissions to be paid by us
|
| | | $ | | | | | $ | | | | | $ | | | |||
Proceeds, before expenses, to us
|
| | | $ | | | | | $ | | | | | $ | | | |
| Audited Consolidated Financial Statements | | | | | | | |
| | | | | F-2 | | | |
| | | | | F-3 | | | |
| | | | | F-5 | | | |
| | | | | F-7 | | | |
| | | | | F-8 | | | |
| | | | | F-9 | | |
| Unaudited Consolidated Financial Statements | | | | | | | |
| | | | | F-63 | | | |
| | | | | F-65 | | | |
| | | | | F-67 | | | |
| | | | | F-68 | | | |
| | | | | F-69 | | |
| | |
2024
|
| |
2023
|
| ||||||
Assets
|
| | | | | | | | | | | | |
Cash and due from banks
|
| | | $ | 265,209 | | | | | | 233,476 | | |
Short-term interest-bearing deposits
|
| | | | 969,416 | | | | | | 1,447,487 | | |
Interest-bearing deposits
|
| | | | 699 | | | | | | 1,188 | | |
Federal funds sold and securities purchased under agreements to resell
|
| | | | 7,183 | | | | | | 3,665 | | |
Investment securities: | | | | | | | | | | | | | |
Available for sale (AFS)
|
| | | | 5,603,723 | | | | | | 5,029,305 | | |
Held to maturity, net of allowance for credit losses of $21 and $26 (fair value
of $3,231 and $4,060 in 2024 and 2023, respectively.) |
| | | | 3,225 | | | | | | 4,033 | | |
Equity
|
| | | | 48,770 | | | | | | 50,246 | | |
Trading
|
| | | | 666 | | | | | | — | | |
Total investment securities
|
| | | | 5,656,384 | | | | | | 5,083,584 | | |
Loans held for investment
|
| | | | 11,624,091 | | | | | | 11,485,288 | | |
Less allowance for credit losses
|
| | | | (154,279) | | | | | | (154,809) | | |
Net loans
|
| | | | 11,469,812 | | | | | | 11,330,479 | | |
Loans held for sale
|
| | | | 34,264 | | | | | | 35,442 | | |
Land, buildings, and equipment, net
|
| | | | 215,316 | | | | | | 217,931 | | |
Deferred tax assets
|
| | | | 23,332 | | | | | | 56,635 | | |
Foreclosed assets held for sale
|
| | | | 3,695 | | | | | | 4,344 | | |
Goodwill
|
| | | | 348,237 | | | | | | 348,237 | | |
Core deposit and other intangibles
|
| | | | 6,653 | | | | | | 10,042 | | |
Mortgage servicing rights
|
| | | | 30,423 | | | | | | 33,876 | | |
Bank owned life insurance
|
| | | | 24,522 | | | | | | 24,758 | | |
Other assets
|
| | | | 187,398 | | | | | | 189,361 | | |
Total assets
|
| | | $ | 19,242,543 | | | | | | 19,020,505 | | |
| | |
2024
|
| |
2023
|
| ||||||
Liabilities and Stockholders’ Equity
|
| | | | | | | | | | | | |
Deposits: | | | | | | | | | | | | | |
Noninterest-bearing demand
|
| | | $ | 5,245,705 | | | | | | 5,378,324 | | |
Savings and interest-bearing demand
|
| | | | 8,043,244 | | | | | | 7,943,456 | | |
Time
|
| | | | 1,696,899 | | | | | | 1,547,730 | | |
Total deposits
|
| | | | 14,985,848 | | | | | | 14,869,510 | | |
Federal funds purchased and customer repurchase agreements
|
| | | | 1,007,295 | | | | | | 1,226,167 | | |
Total customer funds
|
| | | | 15,993,143 | | | | | | 16,095,677 | | |
Other liabilities
|
| | | | 138,739 | | | | | | 181,030 | | |
Total liabilities
|
| | | | 16,131,882 | | | | | | 16,276,707 | | |
Stockholders’ equity: | | | | | | | | | | | | | |
Preferred stock, $0.01 par value. 50,000,000 shares authorized; 0 shares issued
for both 2024 and 2023, respectively |
| | | | — | | | | | | — | | |
Class A voting common stock, $0.01 par value. 500,000,000 shares authorized;
297,802,850 shares issued for both 2024 and 2023, respectively |
| | | | 2,978 | | | | | | 2,978 | | |
Class B nonvoting common stock, $0.01 par value. 50,000,000 shares authorized; 0 shares issued for both 2024 and 2023, respectively
|
| | | | — | | | | | | — | | |
Capital surplus
|
| | | | 13,319 | | | | | | 10,630 | | |
Retained earnings
|
| | | | 3,333,669 | | | | | | 3,085,304 | | |
Accumulated other comprehensive loss
|
| | | | (139,925) | | | | | | (267,592) | | |
| | | | | 3,210,041 | | | | | | 2,831,320 | | |
Less treasury stock of 77,418,100 and 76,847,300 shares of Class A voting common stock in 2024 and 2023, respectively
|
| | | | (99,380) | | | | | | (87,522) | | |
Total stockholders’ equity
|
| | | | 3,110,661 | | | | | | 2,743,798 | | |
Total liabilities and stockholders’ equity
|
| | | $ | 19,242,543 | | | | | | 19,020,505 | | |
| | |
2024
|
| |
2023
|
| ||||||
Interest income: | | | | | | | | | | | | | |
Loans
|
| | | $ | 708,386 | | | | | | 646,923 | | |
Investment securities
|
| | | | 151,489 | | | | | | 129,740 | | |
Federal funds sold and securities purchased under agreements to resell
|
| | | | 45,102 | | | | | | 23,989 | | |
Total interest income
|
| | | | 904,977 | | | | | | 800,652 | | |
Interest expense: | | | | | | | | | | | | | |
Deposits
|
| | | | 190,432 | | | | | | 128,694 | | |
Federal funds purchased and customer repurchase agreements
|
| | | | 27,221 | | | | | | 38,779 | | |
Total interest expense
|
| | | | 217,653 | | | | | | 167,473 | | |
Net interest income
|
| | | | 687,324 | | | | | | 633,179 | | |
Provision for credit losses
|
| | | | 14,587 | | | | | | 16,252 | | |
Net interest income after provision for credit losses
|
| | | | 672,737 | | | | | | 616,927 | | |
Other income: | | | | | | | | | | | | | |
Service charges and commissions
|
| | | | 56,137 | | | | | | 50,441 | | |
Payment services revenue
|
| | | | 67,531 | | | | | | 67,414 | | |
Brokerage services
|
| | | | 25,739 | | | | | | 22,433 | | |
Fees for fiduciary services
|
| | | | 45,897 | | | | | | 40,197 | | |
Mortgage banking revenues, net
|
| | | | 42,080 | | | | | | 37,113 | | |
Other income
|
| | | | 9,667 | | | | | | 8,176 | | |
Investment securities losses, net
|
| | | | (36,661) | | | | | | (18,894) | | |
Total other income
|
| | | | 210,390 | | | | | | 206,880 | | |
Other expenses: | | | | | | | | | | | | | |
Salaries and employee benefits
|
| | | | 281,087 | | | | | | 271,508 | | |
Net occupancy and equipment
|
| | | | 47,131 | | | | | | 44,253 | | |
Computer software and maintenance
|
| | | | 20,318 | | | | | | 19,490 | | |
Marketing and business development
|
| | | | 19,990 | | | | | | 19,053 | | |
FDIC and bank exam fees
|
| | | | 5,583 | | | | | | 5,671 | | |
Legal and professional fees
|
| | | | 26,290 | | | | | | 19,095 | | |
Bankcard processing, rewards and related cost
|
| | | | 32,002 | | | | | | 36,031 | | |
Other expenses
|
| | | | 57,006 | | | | | | 53,969 | | |
Total other expenses
|
| | | | 489,407 | | | | | | 469,070 | | |
Income before income taxes
|
| | | | 393,720 | | | | | | 354,737 | | |
Income taxes
|
| | | | 87,910 | | | | | | 81,044 | | |
Net income
|
| | | $ | 305,810 | | | | | | 273,693 | | |
Net income per common share – basic
|
| | | $ | 1.39 | | | | | | 1.24 | | |
Net income per common share – diluted
|
| | | $ | 1.39 | | | | | | 1.24 | | |
| | |
2024
|
| |
2023
|
| ||||||
Net income
|
| | | $ | 305,810 | | | | | | 273,693 | | |
Reclassification adjustment for net losses on AFS securities included in net income, net of taxes
|
| | | | 39,031 | | | | | | 15,204 | | |
Unrealized gain on AFS securities, net of income taxes
|
| | | | 70,574 | | | | | | 107,416 | | |
Change in pension loss, net of income taxes
|
| | | | 18,061 | | | | | | 6,701 | | |
Other comprehensive income
|
| | | | 127,667 | | | | | | 129,321 | | |
Total comprehensive income
|
| | | $ | 433,477 | | | | | | 403,014 | | |
| | |
Class A
Common Stock |
| |
Capital
Surplus |
| |
Retained
Earnings |
| |
Treasury
Stock |
| |
Accumulated
Other Comprehensive Loss |
| |
Total
|
| ||||||||||||||||||
Balance at December 31, 2022
|
| | | $ | 2,978 | | | | | | 8,912 | | | | | | 2,858,291 | | | | | | (86,868) | | | | | | (396,913) | | | | | | 2,386,400 | | |
Adoption ASU 2016-13
|
| | | | | | | | | | | | | | | | 5,241 | | | | | | | | | | | | | | | | | | 5,241 | | |
Balance at January 1, 2023, adjusted
|
| | | $ | 2,978 | | | | | | 8,912 | | | | | | 2,863,532 | | | | | | (86,868) | | | | | | (396,913) | | | | | | 2,391,641 | | |
Net income
|
| | | | | | | | | | | | | | | | 273,693 | | | | | | | | | | | | | | | | | | 273,693 | | |
Other comprehensive income (loss)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 129,321 | | | | | | 129,321 | | |
Purchase of treasury stock
|
| | | | | | | | | | | | | | | | | | | | | | (959) | | | | | | | | | | | | (959) | | |
Cash dividends paid on common stock
($0.235 per share) |
| | | | | | | | | | | | | | | | (51,921) | | | | | | | | | | | | | | | | | | (51,921) | | |
Stock-based compensation
|
| | | | | | | | | | 2,023 | | | | | | | | | | | | | | | | | | | | | | | | 2,023 | | |
Issuance under equity compensation plans
|
| | | | | | | | | | (305) | | | | | | | | | | | | 305 | | | | | | | | | | | | — | | |
Balance at December 31, 2023
|
| | | $ | 2,978 | | | | | | 10,630 | | | | | | 3,085,304 | | | | | | (87,522) | | | | | | (267,592) | | | | | | 2,743,798 | | |
Net income
|
| | | | | | | | | | | | | | | | 305,810 | | | | | | | | | | | | | | | | | | 305,810 | | |
Other comprehensive income (loss)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 127,667 | | | | | | 127,667 | | |
Purchase of treasury stock
|
| | | | | | | | | | | | | | | | | | | | | | (12,143) | | | | | | | | | | | | (12,143) | | |
Cash dividends paid on common stock
($0.26 per share) |
| | | | | | | | | | | | | | | | (57,445) | | | | | | | | | | | | | | | | | | (57,445) | | |
Stock-based compensation
|
| | | | | | | | | | 3,458 | | | | | | | | | | | | | | | | | | | | | | | | 3,458 | | |
Issuance under equity compensation plans
|
| | | | | | | | | | (769) | | | | | | | | | | | | 285 | | | | | | | | | | | | (484) | | |
Balance at December 31, 2024
|
| | | $ | 2,978 | | | | | | 13,319 | | | | | | 3,333,669 | | | | | | (99,380) | | | | | | (139,925) | | | | | | 3,110,661 | | |
| | |
2024
|
| |
2023
|
| ||||||
Cash flows from operating activities: | | | | | | | | | | | | | |
Net income
|
| | | $ | 305,810 | | | | | | 273,693 | | |
Adjustments to reconcile net income to net cash provided by operating activities: | | | | | | | | | | | | | |
Depreciation and amortization
|
| | | | 19,204 | | | | | | 19,565 | | |
Accretion of discounts and amortization of premiums, net
|
| | | | 7,640 | | | | | | 15,322 | | |
Deferred income taxes
|
| | | | (6,660) | | | | | | 2,633 | | |
Provision for credit losses
|
| | | | 14,587 | | | | | | 16,252 | | |
Gain on sale of loans, net
|
| | | | (28,964) | | | | | | (23,648) | | |
Purchases of trading securities
|
| | | | (2,347) | | | | | | (5,273) | | |
Sales of trading securities
|
| | | | 1,677 | | | | | | 5,288 | | |
Investment securities losses, net
|
| | | | 36,661 | | | | | | 18,894 | | |
Originations of mortgage loans held for sale
|
| | | | (1,278,005) | | | | | | (1,163,209) | | |
Proceeds from sales of mortgage loans held for sale
|
| | | | 1,302,861 | | | | | | 1,180,076 | | |
Stock-based compensation
|
| | | | 3,458 | | | | | | 2,023 | | |
(Decrease) increase in other assets
|
| | | | 8,312 | | | | | | (4,925) | | |
(Decrease) increase in other liabilities
|
| | | | (20,937) | | | | | | 8,401 | | |
Net cash provided by operating activities
|
| | | | 363,297 | | | | | | 345,092 | | |
Cash flows from investing activities: | | | | | | | | | | | | | |
Purchase of available-for-sale securities
|
| | | | (3,761,831) | | | | | | (1,008,046) | | |
Purchase of equity securities
|
| | | | (10,590) | | | | | | — | | |
Proceeds from sales of available-for-sale securities
|
| | | | 1,044,686 | | | | | | 662,970 | | |
Proceeds from sales of equity securities
|
| | | | 26,654 | | | | | | 103 | | |
Proceeds from maturities of available-for-sale securities
|
| | | | 2,227,755 | | | | | | 1,916,907 | | |
Proceeds from maturities of held-to-maturity securities
|
| | | | 836 | | | | | | 669 | | |
Net change in interest-bearing deposits
|
| | | | 489 | | | | | | 250 | | |
Net increase in loans
|
| | | | (148,660) | | | | | | (268,625) | | |
Purchase of land, buildings, and equipment
|
| | | | (25,158) | | | | | | (25,890) | | |
Proceeds from sale of land, buildings, and equipment
|
| | | | 11,911 | | | | | | 1,489 | | |
Net cash (used in) provided by investing activities
|
| | | | (633,908) | | | | | | 1,279,827 | | |
Cash flows from financing activities: | | | | | | | | | | | | | |
Decrease in deposits
|
| | | | (53,155) | | | | | | (1,102,186) | | |
Increase in time deposits
|
| | | | 169,493 | | | | | | 410,500 | | |
Decrease in federal funds purchased and customer repurchase agreements
|
| | | | (218,872) | | | | | | (90,780) | | |
Dividends paid
|
| | | | (57,532) | | | | | | (51,870) | | |
Purchase of treasury stock
|
| | | | (12,143) | | | | | | (959) | | |
Net cash used in financing activities
|
| | | | (172,209) | | | | | | (835,295) | | |
Net increase (decrease) in cash and cash equivalents
|
| | | | (442,820) | | | | | | 789,624 | | |
Cash and cash equivalents at beginning of year
|
| | | | 1,684,628 | | | | | | 895,004 | | |
Cash and cash equivalents at end of year
|
| | | $ | 1,241,808 | | | | | | 1,684,628 | | |
Cash and due from banks
|
| | | $ | 265,209 | | | | | | 233,476 | | |
Short-term interest-bearing deposits
|
| | | | 969,416 | | | | | | 1,447,487 | | |
Federal funds sold and securities purchased under agreements to resell
|
| | | | 7,183 | | | | | | 3,665 | | |
Total cash and cash equivalents
|
| | | $ | 1,241,808 | | | | | | 1,684,628 | | |
Supplemental disclosure of cash flow information: | | | | | | | | | | | | | |
Interest paid
|
| | | $ | 216,063 | | | | | | 161,178 | | |
Income taxes paid
|
| | | | 92,020 | | | | | | 71,342 | | |
Loans transferred to foreclosed assets held for sale
|
| | | | 4,938 | | | | | | 1,124 | | |
(in thousands)
Equity Securities |
| |
12/31/2024
|
| |
12/31/2023
|
| ||||||
Common and preferred stock with readily determinable fair value
|
| | | $ | 724 | | | | | | 2,212 | | |
Federal Home Loan Bank stock
|
| | | | 10,708 | | | | | | 10,830 | | |
Federal Reserve Bank stock
|
| | | | 26,057 | | | | | | 26,057 | | |
Other–no readily determinable fair value
|
| | | | 11,281 | | | | | | 11,147 | | |
Total equity securities
|
| | | $ | 48,770 | | | | | | 50,246 | | |
(in thousands)
|
| |
Amortized
cost |
| |
Gross
unrealized gains |
| |
Gross
unrealized losses |
| |
Fair values
|
| |
Allowance
for credit losses |
| |
Net
carrying amount |
| ||||||||||||||||||
2024 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Available for sale: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
United States treasuries
|
| | | $ | 1,291,137 | | | | | | 752 | | | | | | (22,336) | | | | | | 1,269,553 | | | | | | — | | | | | | 1,269,553 | | |
United States debentures
|
| | | | 373,869 | | | | | | 54 | | | | | | (4,635) | | | | | | 369,288 | | | | | | — | | | | | | 369,288 | | |
United States agency mortgage-backed
securities |
| | | | 4,078,956 | | | | | | 6,535 | | | | | | (170,739) | | | | | | 3,914,752 | | | | | | — | | | | | | 3,914,752 | | |
Obligations of states and political subdivisions
|
| | | | 21,274 | | | | | | 79 | | | | | | (212) | | | | | | 21,141 | | | | | | — | | | | | | 21,141 | | |
Other securities
|
| | | | 29,648 | | | | | | 12 | | | | | | (671) | | | | | | 28,989 | | | | | | — | | | | | | 28,989 | | |
| | | | $ | 5,794,884 | | | | | | 7,432 | | | | | | (198,593) | | | | | | 5,603,723 | | | | | | — | | | | | | 5,603,723 | | |
Held to maturity: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
United States agency mortgage-backed
securities |
| | | $ | 25 | | | | | | 1 | | | | | | — | | | | | | 26 | | | | | | — | | | | | | 26 | | |
Obligations of states and political subdivisions
|
| | | | 3,221 | | | | | | — | | | | | | (16) | | | | | | 3,205 | | | | | | (21) | | | | | | 3,184 | | |
| | | | $ | 3,246 | | | | | | 1 | | | | | | (16) | | | | | | 3,231 | | | | | | (21) | | | | | | 3,210 | | |
(in thousands)
|
| |
Amortized
cost |
| |
Gross
unrealized gains |
| |
Gross
unrealized losses |
| |
Fair values
|
| |
Allowance
for credit losses |
| |
Net
carrying amount |
| ||||||||||||||||||
2023 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Available for sale: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
United States treasuries
|
| | | $ | 1,634,429 | | | | | | — | | | | | | (85,117) | | | | | | 1,549,312 | | | | | | — | | | | | | 1,549,312 | | |
United States debentures
|
| | | | 1,065,318 | | | | | | 57 | | | | | | (53,253) | | | | | | 1,012,122 | | | | | | — | | | | | | 1,012,122 | | |
United States agency mortgage-backed
securities |
| | | | 2,592,784 | | | | | | 1,501 | | | | | | (197,095) | | | | | | 2,397,190 | | | | | | — | | | | | | 2,397,190 | | |
Obligations of states and political subdivisions
|
| | | | 34,764 | | | | | | 114 | | | | | | (341) | | | | | | 34,537 | | | | | | — | | | | | | 34,537 | | |
Other securities
|
| | | | 37,087 | | | | | | 15 | | | | | | (958) | | | | | | 36,144 | | | | | | — | | | | | | 36,144 | | |
| | | | $ | 5,364,382 | | | | | | 1,687 | | | | | | (336,764) | | | | | | 5,029,305 | | | | | | — | | | | | | 5,029,305 | | |
Held to maturity: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
United States agency mortgage-backed
securities |
| | | $ | 36 | | | | | | — | | | | | | — | | | | | | 36 | | | | | | — | | | | | | 36 | | |
Obligations of states and political subdivisions
|
| | | | 4,023 | | | | | | 4 | | | | | | (3) | | | | | | 4,024 | | | | | | (26) | | | | | | 3,998 | | |
| | | | $ | 4,059 | | | | | | 4 | | | | | | (3) | | | | | | 4,060 | | | | | | (26) | | | | | | 4,034 | | |
| | |
United States government
obligations and government- sponsored enterprises |
| |
Obligations of states
and political subdivisions |
| |
Other securities*
|
| |||||||||||||||||||||||||||
(in thousands)
|
| |
Amortized
cost |
| |
Fair value
|
| |
Amortized
cost |
| |
Fair value
|
| |
Amortized
cost |
| |
Fair value
|
| ||||||||||||||||||
Available for sale: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Within 1 year
|
| | | $ | 739,848 | | | | | | 730,909 | | | | | | 4,780 | | | | | | 4,767 | | | | | | 20,614 | | | | | | 20,145 | | |
After 1 but within 5 years
|
| | | | 925,158 | | | | | | 907,932 | | | | | | 15,810 | | | | | | 15,706 | | | | | | 3,500 | | | | | | 3,360 | | |
After 5 but within 10 years
|
| | | | — | | | | | | — | | | | | | 259 | | | | | | 247 | | | | | | — | | | | | | — | | |
After 10 years
|
| | | | — | | | | | | — | | | | | | 425 | | | | | | 421 | | | | | | — | | | | | | — | | |
Mortgage–and asset-backed securities
|
| | | | 4,078,956 | | | | | | 3,914,752 | | | | | | — | | | | | | — | | | | | | 5,534 | | | | | | 5,484 | | |
| | | | $ | 5,743,962 | | | | | | 5,553,593 | | | | | | 21,274 | | | | | | 21,141 | | | | | | 29,648 | | | | | | 28,989 | | |
Held to maturity: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Within 1 year
|
| | | $ | — | | | | | | — | | | | | | 1,539 | | | | | | 1,537 | | | | | | — | | | | | | — | | |
After 1 but within 5 years
|
| | | | — | | | | | | — | | | | | | 1,647 | | | | | | 1,632 | | | | | | — | | | | | | — | | |
After 5 but within 10 years
|
| | | | — | | | | | | — | | | | | | 35 | | | | | | 36 | | | | | | — | | | | | | — | | |
After 10 years
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Mortgage–and asset-backed securities
|
| | | | 25 | | | | | | 26 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| | | | $ | 25 | | | | | | 26 | | | | | | 3,221 | | | | | | 3,205 | | | | | | — | | | | | | — | | |
| | |
Less than 12 months
|
| |
12 months or more
|
| |
Total
|
| |||||||||||||||||||||||||||
(in thousands)
|
| |
Fair value
|
| |
Unrealized
losses |
| |
Fair value
|
| |
Unrealized
losses |
| |
Fair value
|
| |
Unrealized
losses |
| ||||||||||||||||||
2024 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Available for sale: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
United States government obligations
and government-sponsored enterprises |
| | | $ | 1,468,478 | | | | | | (14,293) | | | | | | 2,757,421 | | | | | | (183,418) | | | | | | 4,225,899 | | | | | | (197,711) | | |
Obligations of states and political subdivisions
|
| | | | 2,239 | | | | | | (16) | | | | | | 9,618 | | | | | | (195) | | | | | | 11,856 | | | | | | (211) | | |
Other securities
|
| | | | 717 | | | | | | — | | | | | | 26,691 | | | | | | (671) | | | | | | 27,409 | | | | | | (671) | | |
| | | | $ | 1,471,434 | | | | | | (14,309) | | | | | | 2,793,730 | | | | | | (184,284) | | | | | | 4,265,164 | | | | | | (198,593) | | |
| | |
Less than 12 months
|
| |
12 months or more
|
| |
Total
|
| |||||||||||||||||||||||||||
(in thousands)
|
| |
Fair value
|
| |
Unrealized
losses |
| |
Fair value
|
| |
Unrealized
losses |
| |
Fair value
|
| |
Unrealized
losses |
| ||||||||||||||||||
2023 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Available for sale: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
United States government obligations and government-sponsored enterprises
|
| | | $ | 260,209 | | | | | | (1,669) | | | | | | 4,544,915 | | | | | | (333,796) | | | | | | 4,805,124 | | | | | | (335,465) | | |
Obligations of states and political subdivisions
|
| | | | 3,952 | | | | | | (11) | | | | | | 19,535 | | | | | | (330) | | | | | | 23,487 | | | | | | (341) | | |
Other securities
|
| | | | — | | | | | | — | | | | | | 32,442 | | | | | | (958) | | | | | | 32,442 | | | | | | (958) | | |
| | | | $ | 264,161 | | | | | | (1,680) | | | | | | 4,596,892 | | | | | | (335,084) | | | | | | 4,861,053 | | | | | | (336,764) | | |
| | |
Less than 12 months
|
| |
12 months or more
|
| |
Total
|
| |||||||||||||||||||||||||||
(in thousands)
|
| |
Fair value
|
| |
Unrealized
losses |
| |
Fair value
|
| |
Unrealized
losses |
| |
Fair value
|
| |
Unrealized
losses |
| ||||||||||||||||||
2024 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Held to maturity: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
United States government obligations and government-sponsored enterprises
|
| | | $ | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Obligations of states and political subdivisions
|
| | | | 1,278 | | | | | | (15) | | | | | | 149 | | | | | | (1) | | | | | | 1,427 | | | | | | (16) | | |
| | | | $ | 1,278 | | | | | | (15) | | | | | | 149 | | | | | | (1) | | | | | | 1,427 | | | | | | (16) | | |
| | |
Less than
12 months
|
| |
12 months or more
|
| |
Total
|
| |||||||||||||||||||||||||||
(in thousands)
|
| |
Fair value
|
| |
Unrealized
losses |
| |
Fair value
|
| |
Unrealized
losses |
| |
Fair value
|
| |
Unrealized
losses |
| ||||||||||||||||||
2023 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Held to maturity: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
United States government obligations and government-sponsored enterprises
|
| | | $ | — | | | | | | — | | | | | | 33 | | | | | | — | | | | | | 33 | | | | | | — | | |
Obligations of states and political subdivisions
|
| | | | 449 | | | | | | (3) | | | | | | — | | | | | | — | | | | | | 449 | | | | | | (3) | | |
| | | | $ | 449 | | | | | | (3) | | | | | | 33 | | | | | | — | | | | | | 482 | | | | | | (3) | | |
(in thousands)
2024 |
| |
Non-Rated
|
| |
A
|
| |
AA
|
| |
AAA
|
| |
Grand Total
|
| |||||||||||||||
Obligations of states and political subdivisions
|
| | | $ | 35 | | | | | | 40 | | | | | | 2,996 | | | | | | 150 | | | | | | 3,221 | | |
2023
|
| |
Non-Rated
|
| |
A
|
| |
AA
|
| |
AAA
|
| |
Grand Total
|
| |||||||||||||||
Obligations of states and political subdivisions
|
| | | $ | 39 | | | | | | 80 | | | | | | 3,274 | | | | | | 630 | | | | | | 4,023 | | |
(in thousands)
|
| |
2024
|
| |
2023
|
| ||||||
Construction and development
|
| | | $ | 867,349 | | | | | | 987,548 | | |
Commercial non-real estate
|
| | | | 1,874,906 | | | | | | 1,906,260 | | |
Multifamily residential real estate
|
| | | | 825,755 | | | | | | 894,770 | | |
Non-owner-occupied commercial real estate
|
| | | | 2,372,010 | | | | | | 2,195,757 | | |
Owner-occupied commercial real estate
|
| | | | 1,572,955 | | | | | | 1,556,839 | | |
(in thousands)
|
| |
2024
|
| |
2023
|
| ||||||
Commercial real estate
|
| | | | 4,770,720 | | | | | | 4,647,366 | | |
Home equity lines of credit
|
| | | | 349,011 | | | | | | 307,113 | | |
All other residential real estate
|
| | | | 2,791,087 | | | | | | 2,471,151 | | |
Residential real estate
|
| | | | 3,140,098 | | | | | | 2,778,264 | | |
Consumer credit card
|
| | | | 93,825 | | | | | | 89,724 | | |
All other consumer
|
| | | | 903,452 | | | | | | 1,109,007 | | |
Consumer
|
| | | | 997,277 | | | | | | 1,198,731 | | |
Total unpaid principal balance
|
| | | | 11,650,350 | | | | | | 11,518,169 | | |
Less unearned income, net
|
| | | | 26,259 | | | | | | 32,881 | | |
Total Loans
|
| | | $ | 11,624,091 | | | | | | 11,485,288 | | |
|
(in thousands)
|
| |
2024
|
| |||
Balance at beginning of year
|
| | | $ | 276,615 | | |
New loans
|
| | | | 41,611 | | |
Repayments
|
| | | | (43,614) | | |
Other changes
|
| | | | 191 | | |
Balance at end of year
|
| | | $ | 274,803 | | |
Key Assumption
|
| |
December 31, 2024
|
| |
December 31, 2023
|
|
Overall economic forecast | | |
•
Forecast provided by Oxford Economics
•
Uncertainty around economic forecasts prior to the change in administration.
•
Forecasted GDP growth with expectations that imports will be front-loaded ahead of tariffs.
•
Path of monetary policy is uncertain with anticipation of rate cuts skewing towards fewer.
|
| |
•
Forecast provided by Oxford Economics
•
Expect the economy to experience a slowdown as consumer spending levels are believed to be unsustainable.
•
Inflation remains above targeted levels resulting in high interest rates and the first rate cut not occurring until later in the supportable period.
|
|
Reasonable and supportable period and related reversion period
|
| |
•
4 quarter reasonable and supportable period
•
4 quarter reversion to historical average loss rates using straight line method
|
| |
•
4 quarter reasonable and supportable period
•
4 quarter reversion to historical average loss rates using straight line method
|
|
Key Assumption
|
| |
December 31, 2024
|
| |
December 31, 2023
|
|
Forecasted macro-economic variables
|
| |
•
Unemployment between 4.2% and 4.3%
•
GDP of 2.6%
•
Prime rate is 7.5%, with a 25 basis point decline each quarter of the supportable forecast period
|
| |
•
Unemployment ranging from 3.8% to 4.5%
•
GDP of 1.2%
•
Prime rate is 8.5%, declining to 8.25% at the end of the supportable forecast
|
|
Prepayment assumptions | | |
•
Commercial loan prepayment speeds of 14.4%
•
Mortgage and HELOC prepayment speeds of 18.3%
•
Consumer loan and credit card prepayment speeds of 15%
|
| |
•
Commercial loan prepayment speeds of 18.8%
•
Mortgage and HELOC prepayment speeds of 17.5% and 13.3% respectively
•
Consumer loan and credit card prepayment speeds of 15%
|
|
Qualitative factors | | |
Qualitative adjustments for:
•
Economic uncertainty related to geopolitical risks and upcoming change in administration
•
Ongoing impact of inflation and increased rate environment on customer ability to repay
•
Changes in portfolio composition, concentrations, and underwriting standards
|
| |
Qualitative adjustments for:
•
Impact of inflation and ongoing high rate environment on customer ability to repay
•
Increasing delinquencies, particularly in the consumer portfolio
•
Changes in portfolio composition, concentrations, and underwriting standards
|
|
| | | | | | | | | | | | | | |
Commercial real estate
|
| |
Residential real estate
|
| |
Consumer
|
| | | | | | | |||||||||||||||||||||||||||||||||
(in thousands)
|
| |
Construction
& development |
| |
Commercial
non-real estate |
| |
Multifamily
residential real estate |
| |
Non-owner-
occupied commercial real estate |
| |
Owner-
occupied commercial real estate |
| |
Home equity
Lines of Credit |
| |
All other
residential real estate |
| |
Consumer
credit card |
| |
All other
consumer credit |
| |
Total
|
| ||||||||||||||||||||||||||||||
For the year ended December 31, 2024: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Allowance for credit losses on loans | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Balance at beginning of year
|
| | | $ | 24,505 | | | | | | 21,180 | | | | | | 8,983 | | | | | | 14,481 | | | | | | 9,626 | | | | | | 4,885 | | | | | | 32,280 | | | | | | 8,071 | | | | | | 30,798 | | | | | | 154,809 | | |
Provision for credit losses on loans
|
| | | | (2,829) | | | | | | 6,043 | | | | | | (631) | | | | | | 3,787 | | | | | | (201) | | | | | | (388) | | | | | | 4,510 | | | | | | 3,437 | | | | | | 948 | | | | | | 14,676 | | |
Loans charged off
|
| | | | (950) | | | | | | (6,900) | | | | | | — | | | | | | (1,821)(5) | | | | | | (11) | | | | | | (355) | | | | | | (3,894) | | | | | | (10,929) | | | | | | (24,865) | | | | | | | | |
Recoveries on loans previously charged off
|
| | | | 125 | | | | | | 3,592 | | | | | | — | | | | | | 16 | | | | | | 520 | | | | | | 19 | | | | | | 304 | | | | | | 685 | | | | | | 4,398 | | | | | | 9,659 | | |
Balance at end of year
|
| | | | 20,851 | | | | | | 23,915 | | | | | | 8,352 | | | | | | 16,463 | | | | | | 9,940 | | | | | | 4,505 | | | | | | 36,739 | | | | | | 8,299 | | | | | | 25,215 | | | | | | 154,279 | | |
Liability for unfunded commitments | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Balance at beginning of year
|
| | | | 152 | | | | | | 206 | | | | | | 5 | | | | | | 9 | | | | | | 8 | | | | | | 188 | | | | | | — | | | | | | — | | | | | | — | | | | | | 568 | | |
Provision for credit losses on unfunded lending commitments
|
| | | | 20 | | | | | | (45) | | | | | | (3) | | | | | | (5) | | | | | | 2 | | | | | | (53) | | | | | | — | | | | | | — | | | | | | — | | | | | | (84) | | |
Balance at end of year
|
| | | | 172 | | | | | | 161 | | | | | | 2 | | | | | | 4 | | | | | | 10 | | | | | | 135 | | | | | | — | | | | | | — | | | | | | — | | | | | | 484 | | |
Allowance for credit losses on loans and liability for unfunded lending commitments
|
| | | $ | 21,023 | | | | | | 24,076 | | | | | | 8,354 | | | | | | 16,467 | | | | | | 9,950 | | | | | | 4,640 | | | | | | 36,739 | | | | | | 8,299 | | | | | | 25,215 | | | | | | 154,763 | | |
| | | | | | | | | | | | | | |
Commercial real estate
|
| |
Residential real estate
|
| |
Consumer
|
| | | | | | | |||||||||||||||||||||||||||||||||
(in thousands)
|
| |
Construction
& development |
| |
Commercial
non-real estate |
| |
Multifamily
residential real estate |
| |
Non-owner-
occupied commercial real estate |
| |
Owner-
occupied commercial real estate |
| |
Home equity
Lines of Credit |
| |
All other
residential real estate |
| |
Consumer
credit card |
| |
All other
consumer credit |
| |
Total
|
| ||||||||||||||||||||||||||||||
For the year ended December 31, 2023: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Allowance for credit losses on loans | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Balance at beginning of year
|
| | | $ | 36,973 | | | | | | 28,763 | | | | | | 16,908 | | | | | | 13,384 | | | | | | 9,329 | | | | | | 4,205 | | | | | | 27,785 | | | | | | 3,944 | | | | | | 16,338 | | | | | | 157,630 | | |
Adoption of ASU 2016-13
|
| | | | (15,043) | | | | | | (6,453) | | | | | | (8,483) | | | | | | 1,469 | | | | | | 242 | | | | | | (413) | | | | | | 3,568 | | | | | | 2,903 | | | | | | 16,241 | | | | | | (5,971) | | |
Balance at January 1, 2023, adjusted
|
| | | | 21,930 | | | | | | 22,310 | | | | | | 8,424 | | | | | | 14,853 | | | | | | 9,571 | | | | | | 3,792 | | | | | | 31,353 | | | | | | 6,847 | | | | | | 32,579 | | | | | | 151,659 | | |
Provision for credit losses on loans
|
| | | | 2,241 | | | | | | 525 | | | | | | 430 | | | | | | (487) | | | | | | (597) | | | | | | 1,135 | | | | | | 2,044 | | | | | | 4,103 | | | | | | 7,822 | | | | | | 17,216 | | |
Loans charged off
|
| | | | (56) | | | | | | (4,096) | | | | | | — | | | | | | — | | | | | | — | | | | | | (50) | | | | | | (1,247) | | | | | | (3,387) | | | | | | (14,880) | | | | | | (23,716) | | |
Recoveries on loans previously charged off
|
| | | | 391 | | | | | | 2,440 | | | | | | 128 | | | | | | 115 | | | | | | 652 | | | | | | 9 | | | | | | 130 | | | | | | 509 | | | | | | 5,276 | | | | | | 9,650 | | |
Balance at end of year
|
| | | | 24,505 | | | | | | 21,180 | | | | | | 8,983 | | | | | | 14,481 | | | | | | 9,626 | | | | | | 4,885 | | | | | | 32,280 | | | | | | 8,071 | | | | | | 30,798 | | | | | | 154,809 | | |
Liability for unfunded commitments | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Balance at beginning of year
|
| | | | 975 | | | | | | 337 | | | | | | 7 | | | | | | 14 | | | | | | 10 | | | | | | 175 | | | | | | — | | | | | | — | | | | | | 6 | | | | | | 1,525 | | |
Adoption of ASU 2016-13
|
| | | | 4 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 4 | | |
Balance at January 1, 2023, adjusted
|
| | | | 979 | | | | | | 337 | | | | | | 7 | | | | | | 14 | | | | | | 10 | | | | | | 175 | | | | | | — | | | | | | — | | | | | | 6 | | | | | | 1,529 | | |
Provision for credit losses on unfunded lending commitments
|
| | | | (827) | | | | | | (131) | | | | | | (2) | | | | | | (5) | | | | | | (2) | | | | | | 13 | | | | | | — | | | | | | — | | | | | | (6) | | | | | | (961) | | |
Balance at end of year
|
| | | | 152 | | | | | | 206 | | | | | | 5 | | | | | | 9 | | | | | | 8 | | | | | | 188 | | | | | | — | | | | | | — | | | | | | — | | | | | | 568 | | |
Allowance for credit losses on loans and liability for unfunded lending commitments
|
| | | $ | 24,657 | | | | | | 21,386 | | | | | | 8,988 | | | | | | 14,490 | | | | | | 9,634 | | | | | | 5,073 | | | | | | 32,280 | | | | | | 8,071 | | | | | | 30,798 | | | | | | 155,377 | | |
(in thousands)
|
| |
Current or
less than 30 days past due |
| |
30–89 Days
past due |
| |
90 Days
past due and still accruing |
| |
Nonaccrual
|
| |
Total
|
| |||||||||||||||
At December 31, 2024: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Construction and development
|
| | | $ | 863,163 | | | | | | 1,850 | | | | | | — | | | | | | 2,336 | | | | | | 867,349 | | |
Commercial non-real estate
|
| | | | 1,856,053 | | | | | | 15,636 | | | | | | 256 | | | | | | 2,961 | | | | | | 1,874,906 | | |
Multifamily residential real estate
|
| | | | 825,189 | | | | | | 99 | | | | | | — | | | | | | 467 | | | | | | 825,755 | | |
Non-owner-occupied commercial real estate
|
| | | | 2,358,045 | | | | | | 7,543 | | | | | | — | | | | | | 6,422 | | | | | | 2,372,010 | | |
Owner-occupied commercial real estate
|
| | | | 1,567,254 | | | | | | 1,561 | | | | | | — | | | | | | 4,140 | | | | | | 1,572,955 | | |
Commercial real estate
|
| | | | 4,750,488 | | | | | | 9,203 | | | | | | — | | | | | | 11,029 | | | | | | 4,770,720 | | |
Home equity lines of credit
|
| | | | 346,367 | | | | | | 1,458 | | | | | | 149 | | | | | | 1,037 | | | | | | 349,011 | | |
All other residential real estate
|
| | | | 2,759,401 | | | | | | 16,235 | | | | | | 2,745 | | | | | | 12,706 | | | | | | 2,791,087 | | |
Residential real estate
|
| | | | 3,105,768 | | | | | | 17,693 | | | | | | 2,894 | | | | | | 13,743 | | | | | | 3,140,098 | | |
Consumer credit card
|
| | | | 91,539 | | | | | | 1,957 | | | | | | 329 | | | | | | — | | | | | | 93,825 | | |
All other consumer
|
| | | | 883,940 | | | | | | 13,587 | | | | | | — | | | | | | 5,925 | | | | | | 903,452 | | |
Consumer
|
| | | | 975,479 | | | | | | 15,544 | | | | | | 329 | | | | | | 5,925 | | | | | | 997,277 | | |
Total
|
| | | $ | 11,550,951 | | | | | | 59,926 | | | | | | 3,479 | | | | | | 35,994 | | | | | | 11,650,350 | | |
(in thousands)
|
| |
Current or
less than 30 days past due |
| |
30–89 Days
past due |
| |
90 Days
past due and still accruing |
| |
Nonaccrual
|
| |
Total
|
| |||||||||||||||
At December 31, 2023: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Construction and development
|
| | | $ | 985,983 | | | | | | 1,353 | | | | | | — | | | | | | 212 | | | | | | 987,548 | | |
Commercial non-real estate
|
| | | | 1,899,114 | | | | | | 5,682 | | | | | | 310 | | | | | | 1,154 | | | | | | 1,906,260 | | |
Multifamily residential real estate
|
| | | | 894,770 | | | | | | — | | | | | | — | | | | | | — | | | | | | 894,770 | | |
Non-owner-occupied commercial real estate
|
| | | | 2,195,061 | | | | | | 659 | | | | | | — | | | | | | 37 | | | | | | 2,195,757 | | |
Owner-occupied commercial real estate
|
| | | | 1,549,377 | | | | | | 3,033 | | | | | | — | | | | | | 4,429 | | | | | | 1,556,839 | | |
Commercial real estate
|
| | | | 4,639,208 | | | | | | 3,692 | | | | | | — | | | | | | 4,466 | | | | | | 4,647,366 | | |
Home equity lines of credit
|
| | | | 305,730 | | | | | | 781 | | | | | | 10 | | | | | | 592 | | | | | | 307,113 | | |
All other residential real estate
|
| | | | 2,458,296 | | | | | | 4,392 | | | | | | 1,773 | | | | | | 6,690 | | | | | | 2,471,151 | | |
Residential real estate
|
| | | | 2,764,026 | | | | | | 5,173 | | | | | | 1,783 | | | | | | 7,282 | | | | | | 2,778,264 | | |
Consumer credit card
|
| | | | 88,732 | | | | | | 848 | | | | | | 144 | | | | | | — | | | | | | 89,724 | | |
All other consumer
|
| | | | 1,088,214 | | | | | | 15,542 | | | | | | 1 | | | | | | 5,250 | | | | | | 1,109,007 | | |
Consumer
|
| | | | 1,176,946 | | | | | | 16,390 | | | | | | 145 | | | | | | 5,250 | | | | | | 1,198,731 | | |
Total
|
| | | $ | 11,465,277 | | | | | | 32,290 | | | | | | 2,238 | | | | | | 18,364 | | | | | | 11,518,169 | | |
At December 31, 2024:
|
| |
Term Loans Amortized Cost Basis by Origination Year
|
| |
Revolving
Loans Amortized Cost Basis |
| | | | | | | ||||||||||||||||||||||||||||||||||||
|
2024
|
| |
2023
|
| |
2022
|
| |
2021
|
| |
2020
|
| |
Prior
|
| |
Total
|
| |||||||||||||||||||||||||||||
(in thousands)
|
| | | | | | | | | ||||||||||||||||||||||||||||||||||||||||
Construction and development | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Risk Rating
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Pass
|
| | | $ | 320,004 | | | | | | 176,393 | | | | | | 164,289 | | | | | | 104,744 | | | | | | 10,987 | | | | | | 13,752 | | | | | | 55,897 | | | | | | 846,066 | | |
Watch
|
| | | | 248 | | | | | | 3,824 | | | | | | 11,509 | | | | | | — | | | | | | — | | | | | | — | | | | | | 2 | | | | | | 15,583 | | |
Substandard
|
| | | | 1,194 | | | | | | — | | | | | | 1,615 | | | | | | — | | | | | | 8 | | | | | | 547 | | | | | | — | | | | | | 3,364 | | |
Non-accrual
|
| | | | — | | | | | | 1,632 | | | | | | 142 | | | | | | 459 | | | | | | 89 | | | | | | 14 | | | | | | — | | | | | | 2,336 | | |
Total Commercial
|
| | | | 321,446 | | | | | | 181,849 | | | | | | 177,555 | | | | | | 105,203 | | | | | | 11,084 | | | | | | 14,313 | | | | | | 55,900 | | | | | | 867,349 | | |
Commercial non-real estate | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Risk Rating
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Pass
|
| | | | 399,016 | | | | | | 252,671 | | | | | | 235,271 | | | | | | 178,160 | | | | | | 90,397 | | | | | | 184,191 | | | | | | 494,970 | | | | | | 1,834,676 | | |
Watch
|
| | | | 219 | | | | | | 877 | | | | | | 5,160 | | | | | | 9,378 | | | | | | 39 | | | | | | 210 | | | | | | 401 | | | | | | 16,285 | | |
Substandard
|
| | | | 1,137 | | | | | | 1,989 | | | | | | 4,036 | | | | | | 1,035 | | | | | | 522 | | | | | | 12,110 | | | | | | 157 | | | | | | 20,985 | | |
Non-accrual
|
| | | | 48 | | | | | | 2,222 | | | | | | 275 | | | | | | 53 | | | | | | 89 | | | | | | 122 | | | | | | 152 | | | | | | 2,961 | | |
Total Commercial
|
| | | | 400,419 | | | | | | 257,760 | | | | | | 244,741 | | | | | | 188,626 | | | | | | 91,047 | | | | | | 196,633 | | | | | | 495,680 | | | | | | 1,874,906 | | |
Multifamily residential real estate
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Risk Rating
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Pass
|
| | | | 83,545 | | | | | | 52,922 | | | | | | 174,686 | | | | | | 147,178 | | | | | | 113,582 | | | | | | 182,284 | | | | | | 3,272 | | | | | | 757,469 | | |
Watch
|
| | | | — | | | | | | 500 | | | | | | 20,230 | | | | | | 1,338 | | | | | | 11,164 | | | | | | 26,855 | | | | | | 690 | | | | | | 60,777 | | |
Substandard
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 3,524 | | | | | | 3,518 | | | | | | — | | | | | | 7,042 | | |
At December 31, 2024:
|
| |
Term Loans Amortized Cost Basis by Origination Year
|
| |
Revolving
Loans Amortized Cost Basis |
| | | | | | | ||||||||||||||||||||||||||||||||||||
|
2024
|
| |
2023
|
| |
2022
|
| |
2021
|
| |
2020
|
| |
Prior
|
| |
Total
|
| |||||||||||||||||||||||||||||
(in thousands)
|
| | | | | | | | | ||||||||||||||||||||||||||||||||||||||||
Non-accrual
|
| | | | — | | | | | | — | | | | | | — | | | | | | 467 | | | | | | — | | | | | | — | | | | | | — | | | | | | 467 | | |
Total Commercial
|
| | | | 83,545 | | | | | | 53,422 | | | | | | 194,916 | | | | | | 148,984 | | | | | | 128,269 | | | | | | 212,657 | | | | | | 3,962 | | | | | | 825,755 | | |
Non-owner-occupied commercial
real estate |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Risk Rating
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Pass
|
| | | | 245,902 | | | | | | 217,321 | | | | | | 474,737 | | | | | | 312,812 | | | | | | 206,200 | | | | | | 823,284 | | | | | | 24,262 | | | | | | 2,304,517 | | |
Watch
|
| | | | — | | | | | | — | | | | | | 8,016 | | | | | | 12,405 | | | | | | — | | | | | | 26,879 | | | | | | 226 | | | | | | 47,526 | | |
Substandard
|
| | | | — | | | | | | — | | | | | | 6,219 | | | | | | 585 | | | | | | — | | | | | | 6,742 | | | | | | — | | | | | | 13,545 | | |
Non-accrual
|
| | | | — | | | | | | — | | | | | | — | | | | | | 26 | | | | | | — | | | | | | 6,395 | | | | | | — | | | | | | 6,422 | | |
Total Commercial
|
| | | | 245,902 | | | | | | 217,321 | | | | | | 488,971 | | | | | | 325,828 | | | | | | 206,200 | | | | | | 863,300 | | | | | | 24,488 | | | | | | 2,372,010 | | |
Owner-occupied commercial real estate
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Risk Rating
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Pass
|
| | | | 135,833 | | | | | | 121,103 | | | | | | 212,907 | | | | | | 270,841 | | | | | | 127,911 | | | | | | 552,786 | | | | | | 100,158 | | | | | | 1,521,540 | | |
Watch
|
| | | | 638 | | | | | | 6,155 | | | | | | 5,673 | | | | | | 2,854 | | | | | | 5,867 | | | | | | 4,477 | | | | | | 1,390 | | | | | | 27,054 | | |
Substandard
|
| | | | 1,752 | | | | | | 229 | | | | | | 5,076 | | | | | | 464 | | | | | | 2,519 | | | | | | 8,405 | | | | | | 1,777 | | | | | | 20,222 | | |
Non-accrual
|
| | | | — | | | | | | 329 | | | | | | 568 | | | | | | 281 | | | | | | 688 | | | | | | 2,256 | | | | | | 18 | | | | | | 4,140 | | |
Total Commercial
|
| | | | 138,223 | | | | | | 127,817 | | | | | | 224,225 | | | | | | 274,440 | | | | | | 136,984 | | | | | | 567,923 | | | | | | 103,343 | | | | | | 1,572,955 | | |
Home equity lines of credit | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Risk Rating
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Accrual
|
| | | | 1,176 | | | | | | 692 | | | | | | 207 | | | | | | — | | | | | | — | | | | | | 2,929 | | | | | | 342,970 | | | | | | 347,974 | | |
Non-accrual
|
| | | | — | | | | | | — | | | | | | — | | | | | | 124 | | | | | | — | | | | | | — | | | | | | 913 | | | | | | 1,037 | | |
Total Residential Real Estate
|
| | | | 1,176 | | | | | | 692 | | | | | | 207 | | | | | | 124 | | | | | | — | | | | | | 2,929 | | | | | | 343,883 | | | | | | 349,011 | | |
All other residential real estate | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Risk Rating
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Accrual
|
| | | | 640,678 | | | | | | 525,271 | | | | | | 621,285 | | | | | | 455,146 | | | | | | 192,331 | | | | | | 342,663 | | | | | | 1,006 | | | | | | 2,778,381 | | |
Non-accrual
|
| | | | 1,055 | | | | | | 2,001 | | | | | | 3,649 | | | | | | 1,776 | | | | | | 594 | | | | | | 3,631 | | | | | | — | | | | | | 12,706 | | |
Total Residential Real Estate
|
| | | | 641,733 | | | | | | 527,272 | | | | | | 624,934 | | | | | | 456,922 | | | | | | 192,926 | | | | | | 346,294 | | | | | | 1,006 | | | | | | 2,791,087 | | |
Consumer credit card | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Risk Rating
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Current
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 91,539 | | | | | | 91,539 | | |
30–89 days
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,957 | | | | | | 1,957 | | |
90+ days
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 329 | | | | | | 329 | | |
Total Consumer
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 93,825 | | | | | | 93,825 | | |
All other consumer | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Risk Rating
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Current
|
| | | | 328,142 | | | | | | 175,298 | | | | | | 169,605 | | | | | | 91,594 | | | | | | 48,299 | | | | | | 20,552 | | | | | | 50,451 | | | | | | 883,941 | | |
30–89 days
|
| | | | 1,305 | | | | | | 3,608 | | | | | | 4,220 | | | | | | 2,639 | | | | | | 1,141 | | | | | | 674 | | | | | | — | | | | | | 13,587 | | |
Non-accrual
|
| | | | 291 | | | | | | 1,206 | | | | | | 2,055 | | | | | | 1,147 | | | | | | 651 | | | | | | 575 | | | | | | — | | | | | | 5,925 | | |
Total Consumer
|
| | | | 329,739 | | | | | | 180,111 | | | | | | 175,880 | | | | | | 95,380 | | | | | | 50,091 | | | | | | 21,801 | | | | | | 50,451 | | | | | | 903,452 | | |
Total loans
|
| | | $ | 2,162,183 | | | | | | 1,546,243 | | | | | | 2,131,428 | | | | | | 1,595,506 | | | | | | 816,602 | | | | | | 2,225,849 | | | | | | 1,172,537 | | | | | | 11,650,350 | | |
|
At December 31, 2023:
|
| |
Term Loans Amortized Cost Basis by Origination Year
|
| |
Revolving
Loans Amortized Cost Basis |
| | | | | | | ||||||||||||||||||||||||||||||||||||
|
2023
|
| |
2022
|
| |
2021
|
| |
2020
|
| |
2019
|
| |
Prior
|
| |
Total
|
| |||||||||||||||||||||||||||||
(in thousands)
|
| | | | | | | | | ||||||||||||||||||||||||||||||||||||||||
Construction and development
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Risk Rating
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Pass
|
| | | $ | 278,091 | | | | | | 381,401 | | | | | | 172,535 | | | | | | 53,096 | | | | | | 17,070 | | | | | | 17,413 | | | | | | 61,805 | | | | | | 981,411 | | |
Watch
|
| | | | 558 | | | | | | 1,406 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 32 | | | | | | 1,995 | | |
Substandard
|
| | | | 730 | | | | | | 1,251 | | | | | | — | | | | | | 60 | | | | | | — | | | | | | 1,889 | | | | | | — | | | | | | 3,930 | | |
Non-accrual
|
| | | | — | | | | | | — | | | | | | — | | | | | | 98 | | | | | | — | | | | | | 113 | | | | | | — | | | | | | 212 | | |
Total Commercial
|
| | | | 279,378 | | | | | | 384,058 | | | | | | 172,535 | | | | | | 53,254 | | | | | | 17,070 | | | | | | 19,416 | | | | | | 61,837 | | | | | | 987,548 | | |
Commercial non-real estate
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Risk Rating
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Pass
|
| | | | 372,134 | | | | | | 339,981 | | | | | | 273,357 | | | | | | 125,867 | | | | | | 53,965 | | | | | | 179,353 | | | | | | 520,968 | | | | | | 1,865,626 | | |
Watch
|
| | | | 2,403 | | | | | | 2,995 | | | | | | 2,913 | | | | | | 561 | | | | | | 204 | | | | | | 14,332 | | | | | | 7,757 | | | | | | 31,165 | | |
Substandard
|
| | | | 2,369 | | | | | | 1,835 | | | | | | 76 | | | | | | 1,033 | | | | | | 18 | | | | | | 2,128 | | | | | | 506 | | | | | | 7,964 | | |
Non-accrual
|
| | | | 44 | | | | | | 481 | | | | | | 252 | | | | | | 111 | | | | | | 22 | | | | | | 242 | | | | | | 353 | | | | | | 1,505 | | |
Total Commercial
|
| | | | 376,952 | | | | | | 345,291 | | | | | | 276,598 | | | | | | 127,572 | | | | | | 54,208 | | | | | | 196,054 | | | | | | 529,584 | | | | | | 1,906,260 | | |
Multifamily residential
real estate |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Risk Rating
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Pass
|
| | | | 62,571 | | | | | | 158,300 | | | | | | 224,596 | | | | | | 118,289 | | | | | | 68,599 | | | | | | 194,416 | | | | | | 5,765 | | | | | | 832,536 | | |
Watch
|
| | | | 6,574 | | | | | | 20,566 | | | | | | — | | | | | | 6,931 | | | | | | 18,773 | | | | | | 2,040 | | | | | | — | | | | | | 54,883 | | |
Substandard
|
| | | | — | | | | | | — | | | | | | — | | | | | | 3,629 | | | | | | 214 | | | | | | 3,508 | | | | | | — | | | | | | 7,351 | | |
Non-accrual
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Total Commercial
|
| | | | 69,145 | | | | | | 178,866 | | | | | | 224,596 | | | | | | 128,849 | | | | | | 87,586 | | | | | | 199,963 | | | | | | 5,765 | | | | | | 894,770 | | |
Non-owner-occupied commercial real estate
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Risk Rating
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Pass
|
| | | | 186,485 | | | | | | 431,319 | | | | | | 319,314 | | | | | | 235,343 | | | | | | 261,927 | | | | | | 704,889 | | | | | | 30,963 | | | | | | 2,170,240 | | |
Watch
|
| | | | — | | | | | | 1,186 | | | | | | 89 | | | | | | — | | | | | | — | | | | | | 7,492 | | | | | | 100 | | | | | | 8,867 | | |
Substandard
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 16,613 | | | | | | — | | | | | | 16,613 | | |
Non-accrual
|
| | | | — | | | | | | — | | | | | | 27 | | | | | | — | | | | | | — | | | | | | 10 | | | | | | — | | | | | | 37 | | |
Total Commercial
|
| | | | 186,485 | | | | | | 432,504 | | | | | | 319,430 | | | | | | 235,343 | | | | | | 261,927 | | | | | | 729,004 | | | | | | 31,063 | | | | | | 2,195,757 | | |
Owner-occupied commercial real estate
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Risk Rating
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Pass
|
| | | | 144,781 | | | | | | 217,935 | | | | | | 291,047 | | | | | | 139,026 | | | | | | 139,176 | | | | | | 503,529 | | | | | | 74,241 | | | | | | 1,509,735 | | |
Watch
|
| | | | 2,172 | | | | | | 10,050 | | | | | | 4,464 | | | | | | 4,724 | | | | | | 4,110 | | | | | | 5,348 | | | | | | 2,559 | | | | | | 33,428 | | |
Substandard
|
| | | | 50 | | | | | | 1,584 | | | | | | 534 | | | | | | — | | | | | | 1,055 | | | | | | 5,001 | | | | | | 1,024 | | | | | | 9,247 | | |
Non-accrual
|
| | | | — | | | | | | 247 | | | | | | 1,617 | | | | | | 496 | | | | | | 106 | | | | | | 1,963 | | | | | | — | | | | | | 4,429 | | |
Total Commercial
|
| | | | 147,003 | | | | | | 229,815 | | | | | | 297,662 | | | | | | 144,246 | | | | | | 144,447 | | | | | | 515,841 | | | | | | 77,825 | | | | | | 1,556,839 | | |
Home equity lines of credit
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Risk Rating
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Accrual
|
| | | | 1,189 | | | | | | — | | | | | | 180 | | | | | | — | | | | | | — | | | | | | 3,189 | | | | | | 301,963 | | | | | | 306,521 | | |
Non-accrual
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 592 | | | | | | 592 | | |
Total Residential Real Estate
|
| | | | 1,189 | | | | | | — | | | | | | 180 | | | | | | — | | | | | | — | | | | | | 3,189 | | | | | | 302,555 | | | | | | 307,113 | | |
At December 31, 2023:
|
| |
Term Loans Amortized Cost Basis by Origination Year
|
| |
Revolving
Loans Amortized Cost Basis |
| | | | | | | ||||||||||||||||||||||||||||||||||||
|
2023
|
| |
2022
|
| |
2021
|
| |
2020
|
| |
2019
|
| |
Prior
|
| |
Total
|
| |||||||||||||||||||||||||||||
(in thousands)
|
| | | | | | | | | ||||||||||||||||||||||||||||||||||||||||
All other residential real estate
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Risk Rating
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Accrual
|
| | | | 624,146 | | | | | | 693,026 | | | | | | 508,076 | | | | | | 219,624 | | | | | | 114,454 | | | | | | 299,596 | | | | | | 5,539 | | | | | | 2,464,461 | | |
Non-accrual
|
| | | | 431 | | | | | | 855 | | | | | | 2,138 | | | | | | 333 | | | | | | 309 | | | | | | 2,625 | | | | | | — | | | | | | 6,690 | | |
Total Residential Real Estate
|
| | | | 624,577 | | | | | | 693,880 | | | | | | 510,214 | | | | | | 219,957 | | | | | | 114,763 | | | | | | 302,220 | | | | | | 5,539 | | | | | | 2,471,151 | | |
Consumer credit card | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Risk Rating
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Current
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 88,732 | | | | | | 88,732 | | |
30–89 days
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 848 | | | | | | 848 | | |
90+ days
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 144 | | | | | | 144 | | |
Total Consumer
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 89,724 | | | | | | 89,724 | | |
All other consumer | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Risk Rating
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Current
|
| | | | 468,016 | | | | | | 273,605 | | | | | | 161,536 | | | | | | 88,960 | | | | | | 26,189 | | | | | | 30,989 | | | | | | 38,920 | | | | | | 1,088,214 | | |
30–89 days
|
| | | | 2,982 | | | | | | 5,405 | | | | | | 3,998 | | | | | | 1,926 | | | | | | 505 | | | | | | 726 | | | | | | — | | | | | | 15,542 | | |
90+ days
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1 | | | | | | 1 | | |
Non-accrual
|
| | | | 559 | | | | | | 1,659 | | | | | | 1,270 | | | | | | 982 | | | | | | 242 | | | | | | 537 | | | | | | — | | | | | | 5,250 | | |
Total Consumer
|
| | | | 471,557 | | | | | | 280,669 | | | | | | 166,804 | | | | | | 91,868 | | | | | | 26,936 | | | | | | 32,252 | | | | | | 38,921 | | | | | | 1,109,007 | | |
Total loans
|
| | | $ | 2,156,286 | | | | | | 2,545,084 | | | | | | 1,968,020 | | | | | | 1,001,089 | | | | | | 706,937 | | | | | | 1,997,940 | | | | | | 1,142,813 | | | | | | 11,518,169 | | |
|
(in thousands)
At December 31, 2024: |
| |
Real Estate
|
| |
Business
Assets |
| |
Total
|
| |||||||||
Construction and development
|
| | | $ | 1,417 | | | | | | — | | | | | | 1,417 | | |
Commercial non-real estate
|
| | | | 341 | | | | | | — | | | | | | 341 | | |
Multifamily residential real estate
|
| | | | 467 | | | | | | — | | | | | | 467 | | |
Non-owner-occupied commercial real estate
|
| | | | 6,772 | | | | | | — | | | | | | 6,772 | | |
Owner-occupied commercial real estate
|
| | | | 3,800 | | | | | | — | | | | | | 3,800 | | |
All other residential real estate
|
| | | | 2,777 | | | | | | 47 | | | | | | 2,824 | | |
Total
|
| | | $ | 15,576 | | | | | | 47 | | | | | | 15,623 | | |
(in thousands)
At December 31, 2023: |
| |
Real Estate
|
| |
Business
Assets |
| |
Total
|
| |||||||||
Construction and development
|
| | | $ | 1,358 | | | | | | — | | | | | | 1,358 | | |
Commercial non-real estate
|
| | | | 237 | | | | | | 167 | | | | | | 405 | | |
Non-owner-occupied commercial real estate
|
| | | | 60 | | | | | | — | | | | | | 60 | | |
Owner-occupied commercial real estate
|
| | | | 3,850 | | | | | | — | | | | | | 3,850 | | |
All other residential real estate
|
| | | | 2,144 | | | | | | 57 | | | | | | 2,201 | | |
Total
|
| | | $ | 7,648 | | | | | | 225 | | | | | | 7,873 | | |
(in thousands)
December 31, 2024 |
| |
Term
Extension |
| |
Payment
Delay |
| |
Interest Rate
Reduction |
| |
Interest/Fees
Forgiven |
| |
Other
|
| |
Total
|
| |
% of
Total Loan Category |
| |||||||||||||||||||||
Construction and development
|
| | | $ | 2,710 | | | | | | — | | | | | | — | | | | | | 2,126 | | | | | | 556 | | | | | | 5,392 | | | | | | 0.62% | | |
Commercial non-real estate
|
| | | | 3,927 | | | | | | — | | | | | | — | | | | | | 185 | | | | | | — | | | | | | 4,112 | | | | | | 0.22% | | |
Multifamily residential real estate
|
| | | | 1,263 | | | | | | — | | | | | | 690 | | | | | | — | | | | | | — | | | | | | 1,953 | | | | | | 0.24% | | |
Non-owner-occupied commercial real estate
|
| | | | 10,268 | | | | | | 2,869 | | | | | | — | | | | | | 5,663 | | | | | | — | | | | | | 18,800 | | | | | | 0.79% | | |
Owner-occupied commercial real estate
|
| | | | 6,015 | | | | | | 610 | | | | | | — | | | | | | — | | | | | | — | | | | | | 6,625 | | | | | | 0.42% | | |
Commercial real estate
|
| | | | 17,547 | | | | | | 3,479 | | | | | | 690 | | | | | | 5,663 | | | | | | — | | | | | | 27,379 | | | | | | 0.57% | | |
Home equity lines of credit
|
| | | | 876 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 876 | | | | | | 0.25% | | |
All other residential real estate
|
| | | | 3,167 | | | | | | 1,217 | | | | | | 1,036 | | | | | | — | | | | | | — | | | | | | 5,419 | | | | | | 0.19% | | |
Residential real estate
|
| | | | 4,043 | | | | | | 1,217 | | | | | | 1,036 | | | | | | — | | | | | | — | | | | | | 6,295 | | | | | | 0.20% | | |
All other consumer
|
| | | | 586 | | | | | | 317 | | | | | | 78 | | | | | | — | | | | | | — | | | | | | 981 | | | | | | 0.11% | | |
Total
|
| | | $ | 28,812 | | | | | | 5,013 | | | | | | 1,804 | | | | | | 7,974 | | | | | | 556 | | | | | | 44,159 | | | | | | 0.38% | | |
(in thousands)
December 31, 2023 |
| |
Term
Extension |
| |
Payment
Delay |
| |
Interest Rate
Reduction |
| |
Interest/Fees
Forgiven |
| |
Other
|
| |
Total
|
| |
% of
Total Loan Category |
| |||||||||||||||||||||
Construction and development
|
| | | $ | 3,045 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 3,045 | | | | | | 0.31% | | |
Commercial non-real estate
|
| | | | 1,603 | | | | | | — | | | | | | — | | | | | | 1,995 | | | | | | 191 | | | | | | 3,788 | | | | | | 0.20% | | |
Multifamily residential real estate
|
| | | | 837 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 837 | | | | | | 0.09% | | |
Non-owner-occupied commercial real estate
|
| | | | 10,695 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 10,695 | | | | | | 0.49% | | |
Owner-occupied commercial real estate
|
| | | | 4,793 | | | | | | — | | | | | | — | | | | | | 8,332 | | | | | | 268 | | | | | | 13,392 | | | | | | 0.86% | | |
Commercial real estate
|
| | | | 16,325 | | | | | | — | | | | | | — | | | | | | 8,332 | | | | | | 268 | | | | | | 24,924 | | | | | | 0.54% | | |
Home equity lines of credit
|
| | | | 587 | | | | | | — | | | | | | 180 | | | | | | — | | | | | | — | | | | | | 767 | | | | | | 0.25% | | |
All other residential real estate
|
| | | | 2,111 | | | | | | 2,324 | | | | | | 479 | | | | | | — | | | | | | — | | | | | | 4,914 | | | | | | 0.20% | | |
(in thousands)
December 31, 2023 |
| |
Term
Extension |
| |
Payment
Delay |
| |
Interest Rate
Reduction |
| |
Interest/Fees
Forgiven |
| |
Other
|
| |
Total
|
| |
% of
Total Loan Category |
| |||||||||||||||||||||
Residential real estate
|
| | | | 2,699 | | | | | | 2,324 | | | | | | 659 | | | | | | — | | | | | | — | | | | | | 5,682 | | | | | | 0.20% | | |
All other consumer
|
| | | | 1,033 | | | | | | — | | | | | | 779 | | | | | | 204 | | | | | | — | | | | | | 2,016 | | | | | | 0.18% | | |
Total
|
| | | $ | 24,704 | | | | | | 2,324 | | | | | | 1,438 | | | | | | 10,530 | | | | | | 459 | | | | | | 39,455 | | | | | | 0.34% | | |
|
| | |
Term Extension
For the year ended December 31, 2024 |
|
Construction and development | | | Extended maturity by a weighted average of 10.7 months. | |
Commercial non-real estate | | | Extended maturity by a weighted average of 9.3 months. | |
Multifamily residential real estate | | | Extended maturity by a weighted average of 9.8 months. | |
Non-owner-occupied commercial real estate | | | Extended maturity by a weighted average of 13.7 months. | |
Owner-occupied commercial real estate | | | Extended maturity by a weighted average of 24.0 months. | |
Home equity lines of credit | | | Extended maturity by a weighted average of 11.1 months. | |
All other residential real estate | | | Extended maturity by a weighted average of 17.1 months. | |
All other consumer | | | Extended maturity by a weighted average of 11.5 months. | |
| | |
Payment Delay
For the year ended December 31, 2024 |
|
Non-owner-occupied commercial real estate | | |
Deferred certain payments by a weighted average of 1 year.
|
|
Owner-occupied commercial real estate | | | Deferred certain payments by a weighted average of 6.1 years. | |
All other residential real estate | | | Deferred certain payments by a weighted average of 1.4 years. | |
All other consumer | | | Deferred certain payments by a weighted average of 3.0 months. | |
| | |
Interest Rate Reduction
For the year ended December 31, 2024 |
|
Multifamily residential real estate | | | Reduced contractual interest from weighted average of 8.45% to 7.00%. | |
All other residential real estate | | | Reduced contractual interest from weighted average of 6.63% to 5.67%. | |
| | |
Interest Rate Reduction
For the year ended December 31, 2024 |
|
All other consumer | | | Reduced contractual interest from weighted average of 9.16 to 7.24%. | |
| | |
Forgiveness of Interest/Fees
For the year ended December 31, 2024 |
|
Construction and development | | | Approximately $5 thousand of interest and fees forgiven | |
Commercial non-real estate | | |
Approximately $112 thousand of interest and fees forgiven
|
|
Non-owner-occupied commercial real estate | | | Approximately $1 thousand of interest and fees forgiven | |
| | |
For the year ended December 31, 2023
|
|
Construction and development | | | Extended maturity by a weighted average of 22.9 months. | |
Commercial non-real estate | | | Extended maturity by a weighted average of 15.7 months. | |
Multifamily residential real estate | | | Extended maturity by a weighted average of 12.0 months. | |
Non-owner-occupied commercial real estate | | | Extended maturity by a weighted average of 11.3 months. | |
Owner-occupied commercial real estate | | | Extended maturity by a weighted average of 18.4 months. | |
Home equity lines of credit | | | Extended maturity by a weighted average of 18.9 months. | |
All other residential real estate | | | Extended maturity by a weighted average of 43.2 months. | |
Consumer | | | Extended maturity by a weighted average of 6.0 months. | |
| | |
For the year ended December 31, 2023
|
|
Other residential real estate | | | Deferred certain payments by a weighted average of 5.0 months | |
| | |
For the year ended December 31, 2023
|
|
Home equity lines of credit | | | Reduced contractual interest from weighted average 9.25% to 7.75% | |
All other residential real estate | | | Reduced contractual interest from weighted average 5.75% to 5.25% | |
Credit card | | | Reduced contractual interest rate from a weighted average 22.00% to 6.00%. | |
All other consumer | | | Reduced contractual interest rate from a weighted average 10.05% to 5.71%. | |
| | |
For the year ended December 31, 2023
|
|
Construction and development | | | Approximately $2 thousand of interest and fees forgiven | |
Owner-occupied commercial real estate | | | Approximately $16 thousand of interest and fees forgiven | |
Consumer | | | Less than $1 thousand of interest and fees forgiven | |
(in thousands)
|
| |
Term
Extension |
| |
Payment
Delay |
| |
Interest Rate
Reduction |
| |
Total
|
| ||||||||||||
Construction and development
|
| | | $ | 238 | | | | | | — | | | | | | — | | | | | | 238 | | |
Commercial non-real estate
|
| | | | 32 | | | | | | — | | | | | | — | | | | | | 32 | | |
Multifamily residential real estate
|
| | | | 467 | | | | | | — | | | | | | — | | | | | | 467 | | |
Non-owner-occupied commercial real estate
|
| | | | 3,526 | | | | | | — | | | | | | — | | | | | | 3,526 | | |
(in thousands)
|
| |
Term
Extension |
| |
Payment
Delay |
| |
Interest Rate
Reduction |
| |
Total
|
| ||||||||||||
Owner-occupied commercial real estate
|
| | | | 1,725 | | | | | | — | | | | | | — | | | | | | 1,725 | | |
All other residential real estate
|
| | | | 1,575 | | | | | | 527 | | | | | | 754 | | | | | | 2,856 | | |
Consumer
|
| | | | 34 | | | | | | 204 | | | | | | 6 | | | | | | 244 | | |
Total
|
| | | $ | 7,598 | | | | | | 731 | | | | | | 760 | | | | | | 9,090 | | |
|
(in thousands)
|
| |
Term
Extension |
| |
Interest Rate
Reduction |
| |
Interest/Fees
Forgiven |
| |
Other
|
| |
Total
|
| |||||||||||||||
Commercial non-real estate
|
| | | $ | 919 | | | | | | — | | | | | | — | | | | | | 191 | | | | | | 1,110 | | |
Owner-occupied commercial real estate
|
| | | | 825 | | | | | | — | | | | | | 365 | | | | | | — | | | | | | 1,190 | | |
All other residential real estate
|
| | | | 313 | | | | | | 479 | | | | | | — | | | | | | — | | | | | | 792 | | |
Consumer
|
| | | | 688 | | | | | | — | | | | | | — | | | | | | — | | | | | | 688 | | |
Total
|
| | | $ | 2,744 | | | | | | 479 | | | | | | 365 | | | | | | 191 | | | | | | 3,779 | | |
(in thousands)
|
| |
2024
|
| |
2023
|
| ||||||
Gains on sale of mortgage loans
|
| | | $ | 26,090 | | | | | | 18,400 | | |
Fees on real estate loans sold
|
| | | | 3,279 | | | | | | 4,028 | | |
Gains on interest rate lock commitments (IRLC) and associated hedging*
|
| | | | 589 | | | | | | 1,980 | | |
Servicing fees
|
| | | | 12,122 | | | | | | 12,705 | | |
Mortgage banking revenues, net
|
| | | $ | 42,080 | | | | | | 37,113 | | |
| | |
2024
|
| |
2023
|
| ||||||
Discount Rate
|
| | | | 9.31% | | | | | | 9.23% | | |
Prepayment Speed
|
| | | | 6.80% | | | | | | 7.00% | | |
Delinquency Rate
|
| | | | 0.79% | | | | | | 0.93% | | |
(in thousands)
|
| |
2024
|
| |
2023
|
| ||||||
Balance at beginning of year
|
| | | $ | 33,876 | | | | | | 37,788 | | |
Capitalized mortgage servicing rights
|
| | | | 2,866 | | | | | | 2,806 | | |
Amortization
|
| | | | (6,319) | | | | | | (6,718) | | |
Change in valuation allowance
|
| | | | — | | | | | | — | | |
Balance at end of year
|
| | | $ | 30,423 | | | | | | 33,876 | | |
Year:
|
| |
(in thousands)
|
| |||
2025
|
| | | $ | 4,017 | | |
2026
|
| | | | 3,574 | | |
2027
|
| | | | 3,204 | | |
2028
|
| | | | 2,872 | | |
Thereafter
|
| | | | 16,756 | | |
(in thousands)
|
| |
2024
|
| |
2023
|
| ||||||
Land
|
| | | $ | 59,321 | | | | | | 58,316 | | |
Buildings and improvements
|
| | | | 294,479 | | | | | | 296,157 | | |
Equipment
|
| | | | 64,649 | | | | | | 53,459 | | |
Right to use assets, net of amortization
|
| | | | 30,187 | | | | | | 32,198 | | |
| | | | | 448,636 | | | | | | 440,130 | | |
Less accumulated depreciation
|
| | | | 233,320 | | | | | | 222,199 | | |
| | | | $ | 215,316 | | | | | | 217,931 | | |
Year:
|
| |
(in thousands)
|
| |||
2025
|
| | | $ | 15,072 | | |
2026
|
| | | | 13,441 | | |
2027
|
| | | | 11,156 | | |
2028
|
| | | | 10,038 | | |
2029
|
| | | | 8,784 | | |
Thereafter
|
| | | | 67,317 | | |
| | |
2024
|
| |
2023
|
| ||||||||||||||||||||||||||||||
(in thousands)
|
| |
Gross
carrying amount |
| |
Accumulated
amortization |
| |
Net
amount |
| |
Gross
carrying amount |
| |
Accumulated
amortization |
| |
Net
amount |
| ||||||||||||||||||
Amortizable intangible assets: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Core deposit intangible assets
|
| | | $ | 26,052 | | | | | | (20,930) | | | | | | 5,122 | | | | | | 26,052 | | | | | | (17,849) | | | | | | 8,203 | | |
Trust customer intangible asset
|
| | | | 6,100 | | | | | | (4,569) | | | | | | 1,531 | | | | | | 6,100 | | | | | | (4,261) | | | | | | 1,839 | | |
Total amortizable intangible assets
|
| | | | 32,152 | | | | | | (25,499) | | | | | | 6,653 | | | | | | 32,152 | | | | | | (22,110) | | | | | | 10,042 | | |
Goodwill: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Wealth management segment
|
| | | | 11,811 | | | | | | — | | | | | | 11,811 | | | | | | 11,811 | | | | | | — | | | | | | 11,811 | | |
Community banking segment
|
| | | | 336,426 | | | | | | — | | | | | | 336,426 | | | | | | 336,425 | | | | | | — | | | | | | 336,425 | | |
Total goodwill
|
| | | | 348,237 | | | | | | — | | | | | | 348,237 | | | | | | 348,237 | | | | | | — | | | | | | 348,237 | | |
Year:
|
| |
(in thousands)
|
| |||
2025
|
| | | $ | 3,227 | | |
2026
|
| | | | 2,483 | | |
2027
|
| | | | 280 | | |
2028
|
| | | | 271 | | |
2029
|
| | | | 251 | | |
Thereafter
|
| | | | 141 | | |
(in thousands)
|
| |
2024
|
| |
2023
|
| ||||||
Current income tax expense: | | | | | | | | | | | | | |
Federal
|
| | | $ | 88,526 | | | | | | 69,013 | | |
State
|
| | | | 6,044 | | | | | | 9,398 | | |
Total current income tax expense
|
| | | | 94,570 | | | | | | 78,411 | | |
Deferred income tax expense: | | | | | | | | | | | | | |
Federal
|
| | | | (5,656) | | | | | | 2,339 | | |
State
|
| | | | (1,004) | | | | | | 294 | | |
Total deferred income tax expense
|
| | | | (6,660) | | | | | | 2,633 | | |
Total income tax expense on operations
|
| | | $ | 87,910 | | | | | | 81,044 | | |
| | |
2024
|
| |
2023
|
| ||||||||||||||||||
(in thousands)
|
| |
Amount
|
| |
Percent
|
| |
Amount
|
| |
Percent
|
| ||||||||||||
Income tax expense at federal statutory rate
|
| | | $ | 82,681 | | | | | | 21.0 | | | | | $ | 74,495 | | | | | | 21.0 | | |
Increase (reduction) in income taxes resulting from: | | | | | | | | | | | | | | | | | | | | | | | | | |
Tax-exempt interest, net
|
| | | | (2,165) | | | | | | (0.6) | | | | | | (1,653) | | | | | | (0.5) | | |
Other tax-exempt income
|
| | | | (134) | | | | | | (0.0) | | | | | | (156) | | | | | | (0.0) | | |
Dividend exclusion
|
| | | | (41) | | | | | | (0.0) | | | | | | (45) | | | | | | (0.0) | | |
State income taxes, net of federal income tax
|
| | | | 10,103 | | | | | | 2.6 | | | | | | 8,503 | | | | | | 2.4 | | |
Nondeductible expenses
|
| | | | 819 | | | | | | 0.2 | | | | | | 773 | | | | | | 0.2 | | |
Federal and State tax credits, net of tax credit partnership amortization
|
| | | | (3,339) | | | | | | (0.9) | | | | | | (862) | | | | | | (0.2) | | |
Other, net
|
| | | | (14) | | | | | | 0.0 | | | | | | (11) | | | | | | 0.0 | | |
| | | | $ | 87,910 | | | | | | 22.3 | | | | | $ | 81,044 | | | | | | 22.9 | | |
(in thousands)
|
| |
2024
|
| |
2023
|
| ||||||
Deferred tax assets: | | | | | | | | | | | | | |
Loans, principally due to allowance for loan losses
|
| | | $ | 36,901 | | | | | | 37,216 | | |
Accrued expenses
|
| | | | 26,983 | | | | | | 26,943 | | |
Buildings and equipment
|
| | | | 928 | | | | | | 2,373 | | |
Defined benefit plan
|
| | | | — | | | | | | 3,880 | | |
Unrealized loss on available-for-sale securities
|
| | | | 45,573 | | | | | | 79,882 | | |
Core Deposit Intangible
|
| | | | 749 | | | | | | 262 | | |
Unearned Revenue
|
| | | | 526 | | | | | | — | | |
Total gross deferred tax assets
|
| | | | 111,660 | | | | | | 150,556 | | |
Deferred tax liabilities: | | | | | | | | | | | | | |
Prepaid pension expense
|
| | | | 10,602 | | | | | | 10,078 | | |
Mortgage servicing rights
|
| | | | 7,253 | | | | | | 8,113 | | |
Goodwill
|
| | | | 35,924 | | | | | | 34,717 | | |
Lease financing
|
| | | | 29,502 | | | | | | 37,945 | | |
Unrealized gain on equity securities
|
| | | | 698 | | | | | | 821 | | |
Capitalized Loan Costs
|
| | | | 1,214 | | | | | | — | | |
Defined Benefit Plans
|
| | | | 1,773 | | | | | | — | | |
Other
|
| | | | 1,362 | | | | | | 2,247 | | |
Total gross deferred tax liabilities
|
| | | | 88,328 | | | | | | 93,921 | | |
Net deferred taxes
|
| | | $ | 23,332 | | | | | | 56,635 | | |
Year:
|
| |
(in thousands)
|
| |||
2025
|
| | | $ | 1,602,357 | | |
2026
|
| | | | 64,364 | | |
2027
|
| | | | 17,559 | | |
2028
|
| | | | 7,490 | | |
2029
|
| | | | 5,039 | | |
Thereafter
|
| | | | 90 | | |
| | | | $ | 1,696,899 | | |
(in thousands)
|
| |
2024
|
| |
2023
|
| ||||||
Average monthly balance during the year
|
| | | $ | 865,928 | | | | | | 1,163,696 | | |
Maximum month-end balance during the year
|
| | | | 919,153 | | | | | | 1,299,276 | | |
Average interest rate during the year
|
| | | | 2.39% | | | | | | 2.66% | | |
| | |
Remaining Contractual Maturity of the Agreements
|
| |||||||||||||||||||||
(in thousands)
December 31, 2024: |
| |
Overnight and
continuous |
| |
Up to 90 days
|
| |
Greater than
90 days |
| |
Total
|
| ||||||||||||
Repurchase agreements, secured by: | | | | | | | | | | | | | | | | | | | | | | | | | |
U.S. government and federal agency obligations
|
| | | $ | 25,071 | | | | | | — | | | | | | — | | | | | | 25,071 | | |
Government-sponsored enterprise obligations
|
| | | | 6,578 | | | | | | — | | | | | | — | | | | | | 6,578 | | |
Mortgage-backed securities
|
| | | | 875,147 | | | | | | — | | | | | | — | | | | | | 875,147 | | |
Other
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Total Repurchase agreements, gross amount recognized
|
| | | $ | 906,796 | | | | | | — | | | | | | — | | | | | | 906,796 | | |
(in thousands)
|
| |
2024
|
| |
2023
|
| ||||||
Projected benefit obligation
|
| | | $ | 15,216 | | | | | | 16,013 | | |
Cumulative contributions in excess of net periodic benefit cost
|
| | | | 17,862 | | | | | | 18,441 | | |
(in thousands)
|
| |
2024
|
| |
2023
|
| ||||||
Interest cost on projected benefit obligation
|
| | | $ | 11,623 | | | | | | 13,366 | | |
Expected return on plan assets
|
| | | | (10,431) | | | | | | (11,386) | | |
Amortization of net (gain) loss
|
| | | | (55) | | | | | | (56) | | |
Settlement gain recognized
|
| | | | (2,736) | | | | | | — | | |
Net periodic pension cost
|
| | | $ | (1,599) | | | | | | 1,924 | | |
(in thousands)
|
| |
2024
|
| |
2023
|
| ||||||
Change in projected benefit obligation: | | | | | | | | | | | | | |
Projected benefit obligation at prior valuation date
|
| | | $ | 248,480 | | | | | | 247,770 | | |
Interest cost
|
| | | | 11,623 | | | | | | 13,366 | | |
Plan settlements
|
| | | | (120,303) | | | | | | — | | |
Benefits paid
|
| | | | (14,273) | | | | | | (15,535) | | |
Actuarial (gain) loss
|
| | | | (10,627) | | | | | | 2,879 | | |
Other
|
| | | | — | | | | | | — | | |
Projected benefit obligation at valuation date
|
| | | | 114,900 | | | | | | 248,480 | | |
Change in plan assets: | | | | | | | | | | | | | |
Fair value of plan assets at beginning of year
|
| | | | 255,854 | | | | | | 246,685 | | |
Actual return (loss) on plan assets
|
| | | | 26,307 | | | | | | 23,119 | | |
Employer contributions
|
| | | | 1,363 | | | | | | 1,585 | | |
Plan settlements
|
| | | | (120,303) | | | | | | — | | |
Benefits paid
|
| | | | (14,273) | | | | | | (15,535) | | |
Other
|
| | | | — | | | | | | — | | |
Fair value of plan assets at end of year
|
| | | | 148,948 | | | | | | 255,854 | | |
Funded status and net amount recognized at December 31
|
| | | $ | 34,048 | | | | | | 7,374 | | |
(in thousands)
|
| |
2024
|
| |
2023
|
| ||||||
Prepaid pension asset
|
| | | $ | 44,473 | | | | | | 42,091 | | |
Accrued benefit liability
|
| | | | (10,425) | | | | | | (34,717) | | |
Net amount recognized at December 31
|
| | | $ | 34,048 | | | | | | 7,374 | | |
(in thousands)
|
| | | | | | |
Accumulated other comprehensive income, pretax
|
| | | $ | 7,434 | | |
Cumulative employer contributions in excess of net periodic benefit cost
|
| | | | 26,614 | | |
Net amount recognized on the December 31, 2024 balance sheet
|
| | | $ | 34,048 | | |
| | |
2024
|
| |
2023
|
| ||||||
Determination of benefit obligation at year-end: | | | | | | | | | | | | | |
Discount rate
|
| | | | 5.70% | | | | | | 5.50% | | |
Determination of net periodic benefit cost for the year ended: | | | | | | | | | | | | | |
Discount rate
|
| | | | 5.50% | | | | | | 5.55% | | |
Expected long-term rate of return on Plan assets
|
| | | | 4.50% | | | | | | 4.50% | | |
(in thousands)
|
| |
2024
|
| |
2023
|
| ||||||
Employer contributions
|
| | | $ | 1,363 | | | | | | 1,585 | | |
Benefits paid
|
| | | | 14,273 | | | | | | 15,535 | | |
| | |
Plan assets as of
December 31, |
| |||||||||
| | |
2024
|
| |
2023
|
| ||||||
Equity securities
|
| | | | 50% | | | | | | 36% | | |
Fixed income
|
| | | | 49 | | | | | | 61 | | |
Cash and equivalents
|
| | | | 1 | | | | | | 3 | | |
Total
|
| | | | 100% | | | | | | 100% | | |
Year:
|
| |
(in thousands)
|
| |||
2025
|
| | | $ | 6,147 | | |
2026
|
| | | | 6,533 | | |
2027
|
| | | | 6,826 | | |
2028
|
| | | | 7,080 | | |
2029
|
| | | | 7,263 | | |
2030–2034
|
| | | | 38,913 | | |
| | | | | | | | |
Fair value measurements at report date using
|
| |||||||||||||||
(in thousands)
|
| |
December 31,
2024 |
| |
Quoted prices
in active markets for identical assets (Level 1) |
| |
Significant
other unobservable inputs (Level 2) |
| |
Significant
unobservable inputs (Level 3) |
| ||||||||||||
Cash equivalents
|
| | | $ | 1,940 | | | | | | 1,940 | | | | | | — | | | | | | — | | |
U.S. government and agency obligations
|
| | | | 16,250 | | | | | | — | | | | | | 16,250 | | | | | | — | | |
Common stocks
|
| | | | 40,542 | | | | | | 40,542 | | | | | | — | | | | | | — | | |
Corporate bonds
|
| | | | 18,385 | | | | | | — | | | | | | 18,385 | | | | | | — | | |
Mutual funds–fixed income
|
| | | | 36,958 | | | | | | 36,958 | | | | | | — | | | | | | — | | |
Mutual funds–equities
|
| | | | 34,873 | | | | | | 34,873 | | | | | | — | | | | | | — | | |
Total
|
| | | $ | 148,948 | | | | | | 114,313 | | | | | | 34,635 | | | | | | — | | |
| | | | | | | | |
Fair value measurements at report date using
|
| |||||||||||||||
(in thousands)
|
| |
December 31,
2023 |
| |
Quoted prices
in active markets for identical assets (Level 1) |
| |
Significant
other unobservable inputs (Level 2) |
| |
Significant
unobservable inputs (Level 3) |
| ||||||||||||
Cash equivalents
|
| | | $ | 6,875 | | | | | | 6,875 | | | | | | — | | | | | | — | | |
U.S. government and agency obligations
|
| | | | 72,238 | | | | | | 19,469 | | | | | | 52,769 | | | | | | — | | |
Common stocks
|
| | | | 42,428 | | | | | | 42,428 | | | | | | — | | | | | | — | | |
Corporate bonds
|
| | | | 17,779 | | | | | | — | | | | | | 17,779 | | | | | | — | | |
Mutual funds–fixed income
|
| | | | 65,976 | | | | | | 65,976 | | | | | | — | | | | | | — | | |
Mutual funds–equities
|
| | | | 50,558 | | | | | | 50,558 | | | | | | — | | | | | | — | | |
Total
|
| | | $ | 255,854 | | | | | | 185,306 | | | | | | 70,548 | | | | | | — | | |
| | |
Shares
|
| |
Weighted
Average Grant Date Fair Value |
| ||||||
Nonvested at January 1, 2023
|
| | | | 88,300 | | | | | $ | 11.99 | | |
Granted
|
| | | | 240,400 | | | | | | 13.14 | | |
Vested
|
| | | | 34,250 | | | | | | 11.93 | | |
Forfeited
|
| | | | — | | | | | | — | | |
Nonvested at December 31, 2023
|
| | | | 294,450 | | | | | $ | 12.94 | | |
Granted
|
| | | | 295,950 | | | | | | 13.08 | | |
Vested
|
| | | | 91,750 | | | | | | 12.69 | | |
Forfeited
|
| | | | 2,200 | | | | | | 13.11 | | |
Nonvested at December 31, 2024
|
| | | | 496,450 | | | | | $ | 13.07 | | |
(In thousands, except per share data)
|
| |
2024
|
| |
2023
|
| ||||||
Basic income per share: | | | | | | | | | | | | | |
Net income attributable to Central Bancompany, Inc.
|
| | | $ | 305,810 | | | | | | 273,693 | | |
Less: Dividends declared on forfeitable nonvested restricted stock
|
| | | | 120 | | | | | | 610 | | |
Net income allocated to common stock
|
| | | $ | 305,690 | | | | | | 273,083 | | |
Weighted average common shares outstanding
|
| | | | 220,589 | | | | | | 220,691 | | |
Basic income per common share
|
| | | $ | 1.39 | | | | | | 1.24 | | |
Diluted income per common share: | | | | | | | | | | | | | |
Net income attributable to Central Bancompany, Inc.
|
| | | $ | 305,810 | | | | | | 273,693 | | |
Less: Dividends declared on forfeitable nonvested restricted stock
|
| | | | 120 | | | | | | 610 | | |
Net income allocated to common stock
|
| | | $ | 305,690 | | | | | | 273,083 | | |
Weighted average diluted common shares outstanding
|
| | | | 220,589 | | | | | | 220,691 | | |
Diluted income per common share:
|
| | | $ | 1.39 | | | | | | 1.24 | | |
(in thousands)
|
| |
2024
|
| |
2023
|
| ||||||
Shares outstanding at January 1
|
| | | | 220,956 | | | | | | 220,753 | | |
Issuance of stock-based compensation
|
| | | | 320 | | | | | | 270 | | |
Purchases of treasury stock
|
| | | | (889) | | | | | | (68) | | |
Shares outstanding at December 31
|
| | |
|
220,387
|
| | | |
|
220,955
|
| |
| | |
Actual
|
| |
Minimum capital
adequacy requirement |
| |
Well-capitalized
requirement |
| |||||||||||||||||||||||||||
(in thousands)
|
| |
Amount
|
| |
Ratio
|
| |
Amount
|
| |
Ratio
|
| |
Amount
|
| |
Ratio
|
| ||||||||||||||||||
As of December 31, 2024: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total risk-based capital (to risk-weighted
assets): |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Company
|
| | | $ | 3,083,839 | | | | | | 24.88% | | | | | $ | 991,777 | | | | | | 8.00% | | | | | $ | — | | | | | | —% | | |
Central Trust Bank
|
| | | | 1,706,617 | | | | | | 13.81 | | | | | | 1,028,943 | | | | | | 8.00 | | | | | | 1,286,179 | | | | | | 10.00 | | |
Tier 1 capital (to risk-weighted assets):
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Company
|
| | | | 2,929,055 | | | | | | 23.63 | | | | | | 743,833 | | | | | | 6.00 | | | | | | — | | | | | | — | | |
Central Trust Bank
|
| | | | 1,551,833 | | | | | | 12.56 | | | | | | 771,707 | | | | | | 6.00 | | | | | | 1,028,943 | | | | | | 8.00 | | |
Tier 1 common equity capital (to risk-weighted assets):
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Company
|
| | | | 2,929,055 | | | | | | 23.63 | | | | | | 557,875 | | | | | | 4.50 | | | | | | — | | | | | | — | | |
Central Trust Bank
|
| | | | 1,551,833 | | | | | | 12.56 | | | | | | 578,781 | | | | | | 4.50 | | | | | | 836,016 | | | | | | 6.50 | | |
Tier 1 capital (to average assets):
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Company
|
| | | | 2,929,055 | | | | | | 15.69 | | | | | | 746,578 | | | | | | 4.00 | | | | | | — | | | | | | — | | |
Central Trust Bank
|
| | | | 1,551,833 | | | | | | 8.33 | | | | | | 745,433 | | | | | | 4.00 | | | | | | 931,792 | | | | | | 5.00 | | |
| | |
Actual
|
| |
Minimum capital
adequacy requirement |
| |
Well-capitalized
requirement |
| |||||||||||||||||||||||||||
(in thousands)
|
| |
Amount
|
| |
Ratio
|
| |
Amount
|
| |
Ratio
|
| |
Amount
|
| |
Ratio
|
| ||||||||||||||||||
As of December 31, 2023: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total risk-based capital (to risk-weighted assets):
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Company
|
| | | $ | 2,836,024 | | | | | | 22.75% | | | | | $ | 997,385 | | | | | | 8.00% | | | | | $ | — | | | | | | —% | | |
Central Trust Bank
|
| | | | 1,677,031 | | | | | | 13.48 | | | | | | 994,909 | | | | | | 8.00 | | | | | | 1,243,636 | | | | | | 10.00 | | |
Tier 1 capital (to risk-weighted assets):
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Company
|
| | | | 2,680,621 | | | | | | 21.50 | | | | | | 748,039 | | | | | | 6.00 | | | | | | — | | | | | | — | | |
Central Trust Bank
|
| | | | 1,521,628 | | | | | | 12.24 | | | | | | 746,182 | | | | | | 6.00 | | | | | | 994,909 | | | | | | 8.00 | | |
Tier 1 common equity capital (to risk-weighted assets):
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Company
|
| | | | 2,680,621 | | | | | | 21.50 | | | | | | 561,029 | | | | | | 4.50 | | | | | | — | | | | | | — | | |
Central Trust Bank
|
| | | | 1,521,628 | | | | | | 12.24 | | | | | | 559,636 | | | | | | 4.50 | | | | | | 808,363 | | | | | | 6.50 | | |
Tier 1 capital (to average assets):
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Company
|
| | | | 2,680,621 | | | | | | 14.36 | | | | | | 746,740 | | | | | | 4.00 | | | | | | — | | | | | | — | | |
Central Trust Bank
|
| | | | 1,521,628 | | | | | | 8.16 | | | | | | 746,013 | | | | | | 4.00 | | | | | | 932,516 | | | | | | 5.00 | | |
Year:
|
| |
(in thousands)
|
| |||
2024
|
| | | $ | 3,314 | | |
2025
|
| | | | 2,994 | | |
2026
|
| | | | 2,611 | | |
2027
|
| | | | 2,353 | | |
2028
|
| | | | 2,182 | | |
Thereafter
|
| | | | 36,359 | | |
| | |
Contractual Amount
|
| |||||||||
(in thousands)
|
| |
12/31/24
|
| |
12/31/23
|
| ||||||
Off-balance sheet commitments | | | | | | | | | | | | | |
Loan commitments
|
| | | $ | 2,910,550 | | | | | | 3,163,854 | | |
Standby letters of credit
|
| | | | 87,979 | | | | | | 87,605 | | |
Commercial letters of credit
|
| | | | 1,089 | | | | | | 5,719 | | |
Credit derivatives
|
| | | | 14,720 | | | | | | 16,720 | | |
| | | | | | | | |
Fair value measurements at report date using
|
| |||||||||||||||
(in thousands)
|
| |
Fair Value
December 31, 2024 |
| |
Quoted prices
in active markets for identical assets (Level 1) |
| |
Significant
other observable inputs (Level 2) |
| |
Significant
unobservable inputs (Level 3) |
| ||||||||||||
Assets: | | | | | | | | | | | | | | | | | | | | | | | | | |
Loans held for sale
|
| | | $ | 34,264 | | | | | | — | | | | | | 34,264 | | | | | | — | | |
Available-for-sale investment securities:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
U.S. government obligations and government-sponsored enterprises
|
| | | | 5,553,593 | | | | | | 1,269,553 | | | | | | 4,284,040 | | | | | | — | | |
Obligations of states and political subdivisions
|
| | | | 21,141 | | | | | | — | | | | | | 21,141 | | | | | | — | | |
Other securities
|
| | | | 28,989 | | | | | | 614 | | | | | | 28,375 | | | | | | — | | |
Equity investments
|
| | | | 48,770 | | | | | | 724 | | | | | | 36,765 | | | | | | 11,281 | | |
Trading
|
| | | | 666 | | | | | | | | | | | | 666 | | | | | | | | |
Derivatives*
|
| | | | 10,312 | | | | | | — | | | | | | 10,312 | | | | | | — | | |
Total assets
|
| | | $ | 5,697,735 | | | | | | 1,270,891 | | | | | | 4,415,563 | | | | | | 11,281 | | |
Liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | |
Derivatives*
|
| | | $ | 8,842 | | | | | | — | | | | | | 8,842 | | | | | | — | | |
Total liabilities
|
| | | $ | 8,842 | | | | | | — | | | | | | 8,842 | | | | | | — | | |
| | | | | | | | |
Fair value measurements at report date using
|
| |||||||||||||||
(in thousands)
|
| |
Fair Value
December 31, 2023 |
| |
Quoted prices
in active markets for identical assets (Level 1) |
| |
Significant
other observable inputs (Level 2) |
| |
Significant
unobservable inputs (Level 3) |
| ||||||||||||
Assets: | | | | | | | | | | | | | | | | | | | | | | | | | |
Loans held for sale
|
| | | $ | 35,442 | | | | | | — | | | | | | 35,442 | | | | | | — | | |
Available-for-sale investment securities:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
U.S. government obligations and government-sponsored enterprises
|
| | | | 4,958,624 | | | | | | 1,549,312 | | | | | | 3,409,312 | | | | | | — | | |
Obligations of states and political subdivisions
|
| | | | 34,537 | | | | | | — | | | | | | 34,537 | | | | | | — | | |
Other securities
|
| | | | 36,144 | | | | | | 812 | | | | | | 35,332 | | | | | | — | | |
Equity investments
|
| | | | 50,246 | | | | | | 2,213 | | | | | | 36,886 | | | | | | 11,147 | | |
Derivatives*
|
| | | | 10,178 | | | | | | — | | | | | | 10,178 | | | | | | — | | |
Total assets
|
| | | $ | 5,125,171 | | | | | | 1,552,337 | | | | | | 3,561,687 | | | | | | 11,147 | | |
Liabilities:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Derivatives*
|
| | | $ | 9,125 | | | | | | — | | | | | | 9,125 | | | | | | — | | |
Total liabilities
|
| | | $ | 9,125 | | | | | | — | | | | | | 9,125 | | | | | | — | | |
| | | | | | | | |
Fair value measurements at report date using
|
| |||||||||||||||
(in thousands)
|
| |
Fair Value
December 31, 2024 |
| |
Quoted prices
in active markets for identical assets (Level 1) |
| |
Significant
other observable inputs (Level 2) |
| |
Significant
unobservable inputs (Level 3) |
| ||||||||||||
Assets: | | | | | | | | | | | | | | | | | | | | | | | | | |
Collateral dependent loans
|
| | | $ | 15,376 | | | | | | — | | | | | | — | | | | | | 15,376 | | |
Mortgage servicing rights
|
| | | | 60,339 | | | | | | — | | | | | | — | | | | | | 60,339 | | |
Total assets
|
| | | $ | 75,715 | | | | | | — | | | | | | — | | | | | | 75,715 | | |
| | | | | | | | |
Fair value measurements at report date using
|
| |||||||||||||||
(in thousands)
|
| |
Fair Value
December 31, 2023 |
| |
Quoted prices
in active markets for identical assets (Level 1) |
| |
Significant
other observable inputs (Level 2) |
| |
Significant
unobservable inputs (Level 3) |
| ||||||||||||
Assets: | | | | | | | | | | | | | | | | | | | | | | | | | |
Collateral dependent loans
|
| | | $ | 7,863 | | | | | | — | | | | | | — | | | | | | 7,863 | | |
Mortgage servicing rights
|
| | | | 60,888 | | | | | | — | | | | | | — | | | | | | 60,888 | | |
Total assets
|
| | | $ | 68,751 | | | | | | — | | | | | | — | | | | | | 68,751 | | |
| | |
December 31, 2024
|
| |||||||||||||||||||||
| | | | | | | | |
Estimated Fair Value
|
| |||||||||||||||
(in thousands)
|
| |
Carrying
amount |
| |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| ||||||||||||
Financial Assets | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash and due from banks and short-term interest bearing deposits
|
| | | $ | 1,234,625 | | | | | | 1,234,625 | | | | | | — | | | | | | — | | |
Time deposits
|
| | | | 699 | | | | | | — | | | | | | — | | | | | | 699 | | |
Federal funds sold and securities purchased under agreements to resell
|
| | | | 7,183 | | | | | | 7,183 | | | | | | — | | | | | | — | | |
Investment securities | | | | | | | | | | | | | | | | | | | | | | | | | |
Available for sale
|
| | | | 5,603,723 | | | | | | 1,270,167 | | | | | | 4,333,556 | | | | | | — | | |
Held to maturity
|
| | | | 3,225 | | | | | | — | | | | | | 2,554 | | | | | | 677 | | |
Equity
|
| | | | 48,770 | | | | | | 724 | | | | | | 36,765 | | | | | | 11,281 | | |
Trading
|
| | | | 666 | | | | | | | | | | | | 666 | | | | | | | | |
Loans | | | | | | | | | | | | | | | | | | | | | | | | | |
Construction and development
|
| | | | 846,497 | | | | | | — | | | | | | — | | | | | | 845,327 | | |
Commercial non-real estate
|
| | | | 1,850,992 | | | | | | — | | | | | | — | | | | | | 1,852,650 | | |
Multifamily residential real estate
|
| | | | 817,403 | | | | | | — | | | | | | — | | | | | | 798,336 | | |
Non-owner-occupied commercial real estate
|
| | | | 2,345,722 | | | | | | — | | | | | | — | | | | | | 2,309,045 | | |
Owner-occupied commercial real estate
|
| | | | 1,563,015 | | | | | | — | | | | | | — | | | | | | 1,535,407 | | |
Commercial real estate
|
| | | | 4,726,141 | | | | | | — | | | | | | — | | | | | | 4,642,788 | | |
Home equity lines of credit
|
| | | | 344,640 | | | | | | — | | | | | | — | | | | | | 343,842 | | |
All other residential real estate
|
| | | | 2,752,799 | | | | | | — | | | | | | — | | | | | | 2,652,339 | | |
Residential real estate
|
| | | | 3,097,439 | | | | | | — | | | | | | — | | | | | | 2,996,182 | | |
| | |
December 31, 2024
|
| |||||||||||||||||||||
| | | | | | | | |
Estimated Fair Value
|
| |||||||||||||||
(in thousands)
|
| |
Carrying
amount |
| |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| ||||||||||||
Consumer credit card
|
| | | | 85,526 | | | | | | — | | | | | | — | | | | | | 91,366 | | |
All other consumer
|
| | | | 863,217 | | | | | | — | | | | | | — | | | | | | 855,080 | | |
Consumer
|
| | | | 948,743 | | | | | | — | | | | | | — | | | | | | 946,446 | | |
Total Loans
|
| | | $ | 11,469,812 | | | | | | — | | | | | | — | | | | | | 11,283,393 | | |
Loans held for sale
|
| | | $ | 34,264 | | | | | | — | | | | | | 34,264 | | | | | | — | | |
Derivatives
|
| | | | 10,312 | | | | | | — | | | | | | 10,312 | | | | | | — | | |
| | |
December 31, 2023
|
| |||||||||||||||||||||
| | | | | | | | |
Estimated Fair Value
|
| |||||||||||||||
(in thousands)
|
| |
Carrying
amount |
| |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| ||||||||||||
Financial Assets | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash and due from banks and short-term interest bearing deposits
|
| | | $ | 1,680,963 | | | | | | 1,680,963 | | | | | | — | | | | | | — | | |
Time deposits
|
| | | | 1,188 | | | | | | — | | | | | | — | | | | | | 1,187 | | |
Federal funds sold and securities purchased under agreements to resell
|
| | | | 3,665 | | | | | | 3,665 | | | | | | — | | | | | | — | | |
Investment securities | | | | | | | | | | | | | | | | | | | | | | | | | |
Available for sale
|
| | | | 5,029,305 | | | | | | 1,550,124 | | | | | | 3,479,181 | | | | | | — | | |
Held to maturity
|
| | | | 4,059 | | | | | | — | | | | | | 3,361 | | | | | | 673 | | |
Equity
|
| | | | 50,246 | | | | | | 2,213 | | | | | | 36,886 | | | | | | 11,147 | | |
Loans | | | | | | | | | | | | | | | | | | | | | | | | | |
Construction and development
|
| | | | 963,043 | | | | | | — | | | | | | — | | | | | | 953,554 | | |
Commercial non-real estate
|
| | | | 1,885,081 | | | | | | — | | | | | | — | | | | | | 1,869,694 | | |
Multifamily residential real estate
|
| | | | 885,787 | | | | | | — | | | | | | — | | | | | | 858,803 | | |
Non-owner-occupied commercial real estate
|
| | | | 2,169,300 | | | | | | — | | | | | | — | | | | | | 2,110,258 | | |
Owner-occupied commercial real estate
|
| | | | 1,547,213 | | | | | | — | | | | | | — | | | | | | 1,499,571 | | |
Commercial real estate
|
| | | | 4,602,300 | | | | | | — | | | | | | — | | | | | | 4,468,632 | | |
Home equity lines of credit
|
| | | | 302,228 | | | | | | — | | | | | | — | | | | | | 301,221 | | |
All other residential real estate
|
| | | | 2,437,911 | | | | | | — | | | | | | — | | | | | | 2,264,727 | | |
Residential real estate
|
| | | | 2,740,139 | | | | | | — | | | | | | — | | | | | | 2,565,949 | | |
Consumer credit card
|
| | | | 81,653 | | | | | | — | | | | | | — | | | | | | 87,243 | | |
All other consumer
|
| | | | 1,058,264 | | | | | | — | | | | | | — | | | | | | 1,039,799 | | |
Consumer
|
| | | | 1,139,917 | | | | | | — | | | | | | — | | | | | | 1,127,042 | | |
Total Loans
|
| | | $ | 11,330,479 | | | | | | — | | | | | | — | | | | | | 10,984,871 | | |
Loans held for sale
|
| | | $ | 35,442 | | | | | | — | | | | | | 35,442 | | | | | | — | | |
Derivatives
|
| | | | 10,178 | | | | | | — | | | | | | 10,178 | | | | | | — | | |
| | |
December 31, 2024
|
| |||||||||||||||||||||
(in thousands)
|
| |
Carrying
amount |
| |
Estimated
Fair Value Level 1 |
| |
Level 2
|
| |
Level 3
|
| ||||||||||||
Financial Liabilities | | | | | | | | | | | | | | | | | | | | | | | | | |
Noninterest-bearing demand
|
| | | $ | 5,245,705 | | | | | | 5,245,705 | | | | | | — | | | | | | — | | |
Savings and interest-bearing demand
|
| | | | 8,043,244 | | | | | | 8,043,244 | | | | | | — | | | | | | — | | |
Time deposits
|
| | | | 1,696,899 | | | | | | — | | | | | | — | | | | | | 1,685,000 | | |
Total deposits
|
| | | $ | 14,985,848 | | | | | | 13,288,949 | | | | | | — | | | | | | 1,685,000 | | |
Federal funds purchased and customer repurchase agreements
|
| | | $ | 1,007,295 | | | | | | 1,007,295 | | | | | | — | | | | | | — | | |
Accrued interest payable
|
| | | | 10,291 | | | | | | 10,291 | | | | | | — | | | | | | — | | |
Derivatives
|
| | | | 8,842 | | | | | | — | | | | | | 8,842 | | | | | | — | | |
| | |
December 31, 2023
|
| |||||||||||||||||||||
(in thousands)
|
| |
Carrying
amount |
| |
Estimated
Fair Value Level 1 |
| |
Level 2
|
| |
Level 3
|
| ||||||||||||
Financial Liabilities | | | | | | | | | | | | | | | | | | | | | | | | | |
Noninterest-bearing demand
|
| | | $ | 5,378,324 | | | | | | 5,378,324 | | | | | | — | | | | | | — | | |
Savings and interest-bearing demand
|
| | | | 7,943,456 | | | | | | 7,943,456 | | | | | | — | | | | | | — | | |
Time deposits
|
| | | | 1,547,730 | | | | | | — | | | | | | — | | | | | | 1,529,269 | | |
Total deposits
|
| | | $ | 14,869,510 | | | | | | 13,321,780 | | | | | | — | | | | | | 1,529,269 | | |
Federal funds purchased and customer repurchase agreements
|
| | | $ | 1,226,167 | | | | | | 1,226,167 | | | | | | — | | | | | | — | | |
Accrued interest payable
|
| | | | 8,701 | | | | | | 8,701 | | | | | | — | | | | | | — | | |
Derivatives
|
| | | | 9,125 | | | | | | — | | | | | | 9,125 | | | | | | — | | |
(in thousands)
|
| |
Unrealized
Gains/Losses on AFS Securities |
| |
Pension
Plan |
| |
Total
|
| |||||||||
Balance December 31, 2022
|
| | | $ | (377,815) | | | | | | (19,098) | | | | | | (396,913) | | |
Other comprehensive income (loss) before reclassifications
|
| | | | 141,040 | | | | | | 8,799 | | | | | | 149,839 | | |
Reclassification adjustment for net losses on AFS securities included in net income
|
| | | | 19,964 | | | | | | — | | | | | | 19,964 | | |
Current period other comprehensive income (loss), before tax
|
| | | | 161,004 | | | | | | 8,799 | | | | | | 169,803 | | |
Income tax (expense) benefit
|
| | | | (38,384) | | | | | | (2,098) | | | | | | (40,482) | | |
Current period other comprehensive income (loss), net of tax
|
| | | | 122,620 | | | | | | 6,701 | | | | | | 129,321 | | |
(in thousands)
|
| |
Unrealized
Gains/Losses on AFS Securities |
| |
Pension
Plan |
| |
Total
|
| |||||||||
Balance December 31, 2023
|
| | | | (255,195) | | | | | | (12,397) | | | | | | (267,592) | | |
Other comprehensive income (loss) before reclassifications
|
| | | | 92,666 | | | | | | 23,714 | | | | | | 116,380 | | |
Reclassification adjustment for net losses on AFS securities included in net income
|
| | | | 51,249 | | | | | | — | | | | | | 51,249 | | |
Current period other comprehensive income (loss), before tax
|
| | | | 143,915 | | | | | | 23,714 | | | | | | 167,629 | | |
Income tax (expense) benefit
|
| | | | (34,309) | | | | | | (5,653) | | | | | | (39,962) | | |
Current period other comprehensive income (loss), net of tax
|
| | | | 109,606 | | | | | | 18,061 | | | | | | 127,667 | | |
Balance December 31, 2024
|
| | | $ | (145,589) | | | | | | 5,664 | | | | | | (139,925) | | |
|
(in thousands)
|
| |
Notional
Value 12/31/2024 |
| |
Market
Value 12/31/2024 |
| |
Notional
Value 12/31/2023 |
| |
Market
Value 12/31/2023 |
| ||||||||||||
Interest Rate Lock Commitments
|
| | | $ | 47,875 | | | | | | 366 | | | | | | 43,428 | | | | | | 736 | | |
Loans Closed–Market Value Loans Held for Sale
|
| | | | 34,791 | | | | | | 946 | | | | | | 24,655 | | | | | | 981 | | |
TBA Derivative Value
|
| | | | 61,000 | | | | | | 245 | | | | | | 59,500 | | | | | | (586) | | |
(in thousands)
|
| |
Derivative
Assets 12/31/24 |
| |
Derivative
Liabilities 12/31/24 |
| |
Derivative
Assets 12/31/23 |
| |
Derivative
Liabilities 12/31/23 |
| ||||||||||||
Back-to-Back Swaps
|
| | | $ | 9,086 | | | | | | 9,086 | | | | | | 8,539 | | | | | | 8,539 | | |
Fair Value Hedges
|
| | | | 860 | | | | | | — | | | | | | 904 | | | | | | — | | |
(in thousands)
|
| |
2024
|
| |
2023
|
| ||||||
Service charges and commissions | | | | | | | | | | | | | |
Deposit account and other fees
|
| | | $ | 52,419 | | | | | | 46,804 | | |
Other non-ASC 606 revenue
|
| | | | 3,718 | | | | | | 3,637 | | |
| | | | $ | 56,137 | | | | | | 50,441 | | |
Payment services revenue | | | | | | | | | | | | | |
Bankcard transaction fees
|
| | | $ | 67,531 | | | | | | 67,414 | | |
Brokerage services | | | | | | | | | | | | | |
Consumer brokerage service fees
|
| | | $ | 25,739 | | | | | | 22,433 | | |
Fees for fiduciary services | | | | | | | | | | | | | |
Fiduciary service fees
|
| | | $ | 45,897 | | | | | | 40,197 | | |
Other income | | | | | | | | | | | | | |
Gain on sale of foreclosed assets, bank premises, and equipment
|
| | | $ | 4,679 | | | | | | 1,189 | | |
Other non-ASC 606 revenue
|
| | | | 4,988 | | | | | | 6,987 | | |
| | | | $ | 9,667 | | | | | | 8,176 | | |
(in thousands)
|
| |
2024
|
| |
2023
|
| ||||||
Assets | | | | | | | | | | | | | |
Investment in consolidated subsidiaries: | | | | | | | | | | | | | |
Bank
|
| | | $ | 1,727,762 | | | | | | 1,597,273 | | |
Cash and due from banks
|
| | | | 312,447 | | | | | | 190,287 | | |
Available for sale (AFS)
|
| | | | 982 | | | | | | 5,530 | | |
Loans
|
| | | | 18,720 | | | | | | 12,947 | | |
Note receivable due from bank subsidiary
|
| | | | 980,000 | | | | | | 980,000 | | |
Advances to subsidiaries, net of borrowings
|
| | | | 75,120 | | | | | | 315 | | |
Land, buildings, and equipment, net
|
| | | | 1,505 | | | | | | 1,530 | | |
Deferred tax assets, net
|
| | | | 5,945 | | | | | | 11,742 | | |
Other assets
|
| | | | 29,435 | | | | | | 4,025 | | |
Total assets
|
| | | $ | 3,151,916 | | | | | | 2,803,649 | | |
Liabilities and Stockholders’ Equity | | | | | | | | | | | | | |
Other liabilities
|
| | | | 41,255 | | | | | | 59,851 | | |
Stockholders’ equity
|
| | | | 3,110,661 | | | | | | 2,743,798 | | |
Total liabilities and stockholders’ equity
|
| | | $ | 3,151,916 | | | | | | 2,803,649 | | |
(in thousands)
|
| |
2024
|
| |
2023
|
| ||||||
Income | | | | | | | | | | | | | |
Dividends received from consolidated subsidiary
|
| | | $ | 245,000 | | | | | | 335,000 | | |
Earnings of consolidated subsidiaries, net of dividends
|
| | | | 20,968 | | | | | | (91,770) | | |
Interest received from consolidated subsidiary
|
| | | | 8,720 | | | | | | 1,390 | | |
Interest income:
|
| | | | | | | | | | | | |
Loans
|
| | | | 1,370 | | | | | | 964 | | |
Note to subsidiaries
|
| | | | 52,522 | | | | | | 45,887 | | |
Investment securities
|
| | | | 65 | | | | | | 1,289 | | |
Management fees charged to subsidiaries
|
| | | | 850 | | | | | | 3,749 | | |
Investment securities losses, net
|
| | | | 0 | | | | | | (143) | | |
Other income
|
| | | | 464 | | | | | | 71 | | |
Total income
|
| | | | 329,959 | | | | | | 296,437 | | |
Expense | | | | | | | | | | | | | |
Salaries and employee benefits
|
| | | | 9,181 | | | | | | 9,901 | | |
Net occupancy and equipment
|
| | | | 263 | | | | | | 572 | | |
Legal and professional fees
|
| | | | 124 | | | | | | 631 | | |
Management & data processing fees paid to subsidiaries
|
| | | | 897 | | | | | | 671 | | |
Other expenses
|
| | | | 1,234 | | | | | | 1,429 | | |
Total expense
|
| | | | 11,699 | | | | | | 13,204 | | |
Income taxes
|
| | | | 12,450 | | | | | | 9,540 | | |
Net income
|
| | | $ | 305,810 | | | | | | 273,693 | | |
(in thousands)
|
| |
2024
|
| |
2023
|
| ||||||
Cash flows from operating activities: | | | | | | | | | | | | | |
Net income
|
| | | $ | 305,810 | | | | | | 273,694 | | |
Adjustments to reconcile net income to net cash provided by operating activities: | | | | | | | | | | | | | |
Earnings of consolidated subsidiaries, net of dividends
|
| | | | (20,968) | | | | | | 91,770 | | |
Increase in other assets
|
| | | | (17,513) | | | | | | (5,427) | | |
Net cash provided by operating activities
|
| | | | 267,329 | | | | | | 360,037 | | |
Cash flows from investing activities: | | | | | | | | | | | | | |
Proceeds from maturities of available-for-sale securities
|
| | | | 4,662 | | | | | | 187,719 | | |
Purchases of available-for-sale securities
|
| | | | — | | | | | | (71,014) | | |
Increase in advances to subsidiaries, net
|
| | | | (74,587) | | | | | | (319,391) | | |
Other, net
|
| | | | (6,226) | | | | | | (2,862) | | |
Net cash used in investing activities
|
| | | | (76,151) | | | | | | (205,548) | | |
Cash flows from financing activities: | | | | | | | | | | | | | |
Purchase of treasury stock
|
| | | | (12,143) | | | | | | (959) | | |
Issuance of stock under equity compensation plans
|
| | | | (285) | | | | | | (305) | | |
Dividends paid
|
| | | | (57,532) | | | | | | (51,870) | | |
Other, net
|
| | | | 942 | | | | | | 2,172 | | |
Net cash used in financing activities
|
| | | | (69,018) | | | | | | (50,962) | | |
Net increase in cash and cash equivalents
|
| | | | 122,160 | | | | | | 103,527 | | |
Cash and cash equivalents at beginning of year
|
| | | | 190,288 | | | | | | 86,761 | | |
Cash and cash equivalents at end of year
|
| | | $ | 312,448 | | | | | | 190,288 | | |
| | |
December 31, 2024
|
| |||||||||||||||
Segment Income Statement (in thousands)
|
| |
Community
Banking |
| |
Wealth
Management |
| |
Total
|
| |||||||||
Net Interest Income
|
| | | $ | 687,574 | | | | | | (250) | | | | | | 687,324 | | |
Provision for credit losses
|
| | | | 14,585 | | | | | | 2 | | | | | | 14,587 | | |
Net interest income after provision for credit losses
|
| | | | 672,989 | | | | | | (252) | | | | | | 672,737 | | |
Noninterest income
|
| | | | 141,178 | | | | | | 69,212 | | | | | | 210,390 | | |
Noninterest expense
|
| | | | 442,544 | | | | | | 46,863 | | | | | | 489,407 | | |
Income before income taxes
|
| | | | 371,623 | | | | | | 22,097 | | | | | | 393,720 | | |
Income taxes
|
| | | | 82,604 | | | | | | 5,306 | | | | | | 87,910 | | |
Net Income
|
| | | $ | 289,019 | | | | | | 16,791 | | | | | | 305,810 | | |
Assets under management
|
| | | | | | | | | | 13,527,632 | | | | | | 13,527,632 | | |
Noninterest Income
|
| |
Community
Banking |
| |
Wealth
Management |
| |
Total
|
| |||||||||
Service charges and commissions
|
| | | $ | 56,137 | | | | | | — | | | | | | 56,137 | | |
Payment services revenue
|
| | | | 67,531 | | | | | | — | | | | | | 67,531 | | |
Brokerage services
|
| | | | 3,333 | | | | | | 22,406 | | | | | | 25,739 | | |
Fees for fiduciary services
|
| | | | (606) | | | | | | 46,503 | | | | | | 45,897 | | |
Mortgage banking revenue
|
| | | | 42,080 | | | | | | — | | | | | | 42,080 | | |
Other income
|
| | | | 9,364 | | | | | | 303 | | | | | | 9,667 | | |
Investment securities losses, net
|
| | | | (36,661) | | | | | | — | | | | | | (36,661) | | |
Total noninterest income
|
| | | $ | 141,178 | | | | | | 69,212 | | | | | | 210,390 | | |
Noninterest Expense
|
| |
Community
Banking |
| |
Wealth
Management |
| |
Total
|
| |||||||||
Salaries and employee benefits
|
| | | $ | 248,802 | | | | | | 32,285 | | | | | | 281,087 | | |
Net occupancy and equipment expense
|
| | | | 44,326 | | | | | | 2,805 | | | | | | 47,131 | | |
Computer software and maintenance
|
| | | | 18,623 | | | | | | 1,695 | | | | | | 20,318 | | |
Marketing and business development
|
| | | | 18,426 | | | | | | 1,564 | | | | | | 19,990 | | |
FDIC and bank exam fees
|
| | | | 5,582 | | | | | | 1 | | | | | | 5,583 | | |
Legal and professional fees
|
| | | | 25,214 | | | | | | 1,076 | | | | | | 26,290 | | |
Bankcard processing, rewards and related cost
|
| | | | 32,002 | | | | | | — | | | | | | 32,002 | | |
Other expenses(1)
|
| | | | 49,569 | | | | | | 7,437 | | | | | | 57,006 | | |
Total noninterest expense
|
| | | $ | 442,544 | | | | | | 46,863 | | | | | | 489,407 | | |
Segment Balance Sheet (in thousands)
|
| |
Community
Banking |
| |
Wealth
Management |
| |
Total
|
| |||||||||
Assets
|
| | | $ | 19,217,815 | | | | | | 24,728 | | | | | | 19,242,543 | | |
| | |
December 31, 2023
|
| |||||||||||||||
Segment Income Statement (in thousands)
|
| |
Community
Banking |
| |
Wealth
Management |
| |
Total
|
| |||||||||
Net Interest Income
|
| | | $ | 633,402 | | | | | | (223) | | | | | | 633,179 | | |
Provision for credit losses
|
| | | | 16,252 | | | | | | — | | | | | | 16,252 | | |
Net interest income after provision for credit losses
|
| | | | 617,150 | | | | | | (223) | | | | | | 616,927 | | |
Noninterest income
|
| | | | 146,708 | | | | | | 60,172 | | | | | | 206,880 | | |
Noninterest expense
|
| | | | 425,582 | | | | | | 43,488 | | | | | | 469,070 | | |
Income before income taxes
|
| | | | 338,276 | | | | | | 16,461 | | | | | | 354,737 | | |
Income taxes
|
| | | | 77,091 | | | | | | 3,953 | | | | | | 81,044 | | |
Net Income
|
| | | $ | 261,185 | | | | | | 12,508 | | | | | | 273,693 | | |
Assets under management
|
| | | | | | | | | | 13,190,593 | | | | | | 13,190,593 | | |
Noninterest Income
|
| |
Community
Banking |
| |
Wealth
Management |
| |
Total
|
| |||||||||
Service charges and commissions
|
| | | $ | 50,441 | | | | | | — | | | | | | 50,441 | | |
Payment services revenue
|
| | | | 67,414 | | | | | | — | | | | | | 67,414 | | |
Brokerage services
|
| | | | 3,151 | | | | | | 19,282 | | | | | | 22,433 | | |
Fees for fiduciary services
|
| | | | (691) | | | | | | 40,888 | | | | | | 40,197 | | |
Noninterest Income
|
| |
Community
Banking |
| |
Wealth
Management |
| |
Total
|
| |||||||||
Mortgage banking revenue
|
| | | | 37,113 | | | | | | — | | | | | | 37,113 | | |
Other income
|
| | | | 8,174 | | | | | | 2 | | | | | | 8,176 | | |
Investment securities losses, net
|
| | | | (18,894) | | | | | | — | | | | | | (18,894) | | |
Total noninterest income
|
| | | $ | 146,707 | | | | | | 60,173 | | | | | | 206,880 | | |
Noninterest Expense
|
| |
Community
Banking |
| |
Wealth
Management |
| |
Total
|
| |||||||||
Salaries and employee benefits
|
| | | $ | 241,964 | | | | | | 29,544 | | | | | | 271,508 | | |
Net occupancy and equipment expense
|
| | | | 40,907 | | | | | | 3,346 | | | | | | 44,253 | | |
Computer software and maintenance
|
| | | | 17,752 | | | | | | 1,738 | | | | | | 19,490 | | |
Marketing and business development
|
| | | | 18,064 | | | | | | 989 | | | | | | 19,053 | | |
FDIC and bank exam fees
|
| | | | 5,669 | | | | | | 2 | | | | | | 5,671 | | |
Legal and professional fees
|
| | | | 18,259 | | | | | | 836 | | | | | | 19,095 | | |
Bankcard processing, rewards and related cost
|
| | | | 36,031 | | | | | | — | | | | | | 36,031 | | |
Other expenses(1)
|
| | | | 46,936 | | | | | | 7,033 | | | | | | 53,969 | | |
Total noninterest expense
|
| | | $ | 425,582 | | | | | | 43,488 | | | | | | 469,070 | | |
Segment Balance Sheet (in thousands)
|
| |
Community
Banking |
| |
Wealth
Management |
| |
Total
|
| |||||||||
Assets
|
| | | $ | 18,993,096 | | | | | | 27,409 | | | | | | 19,020,505 | | |
| | |
June 30,
2025 |
| |
December 31,
2024 |
| ||||||
Assets
|
| | | | | | | | | | | | |
Cash and due from banks
|
| | | $ | 243,927 | | | | | | 265,209 | | |
Short-term interest-bearing deposits
|
| | | | 660,705 | | | | | | 969,416 | | |
Interest-bearing deposits
|
| | | | 648 | | | | | | 699 | | |
Federal funds sold and securities purchased under agreements to resell
|
| | | | 1,835 | | | | | | 7,183 | | |
Investment securities: | | | | | | | | | | | | | |
Available for sale (AFS)
|
| | | | 5,965,883 | | | | | | 5,603,723 | | |
Held to maturity, net of allowance for credit losses of $22 and $21 thousand
in 2025 and 2024, respectively (fair value of $3,091 and $3,231 in 2025 and 2024, respectively) |
| | | | 3,069 | | | | | | 3,225 | | |
Equity
|
| | | | 48,160 | | | | | | 48,770 | | |
Trading
|
| | | | — | | | | | | 666 | | |
Total investment securities
|
| | | | 6,017,112 | | | | | | 5,656,384 | | |
Loans held for investment
|
| | | | 11,327,346 | | | | | | 11,624,091 | | |
Less allowance for credit losses
|
| | | | (149,381) | | | | | | (154,279) | | |
Net loans held for investment
|
| | | | 11,177,965 | | | | | | 11,469,812 | | |
Loans held for sale
|
| | | | 22,804 | | | | | | 34,264 | | |
Land, buildings, and equipment, net
|
| | | | 213,973 | | | | | | 215,316 | | |
Deferred tax assets, net
|
| | | | 5,041 | | | | | | 23,332 | | |
Foreclosed assets held for sale
|
| | | | 4,877 | | | | | | 3,695 | | |
Goodwill
|
| | | | 348,237 | | | | | | 348,237 | | |
Core deposit and other intangibles
|
| | | | 5,040 | | | | | | 6,653 | | |
Mortgage servicing rights
|
| | | | 29,556 | | | | | | 30,423 | | |
Bank owned life insurance
|
| | | | 24,460 | | | | | | 24,522 | | |
Other assets
|
| | | | 324,250 | | | | | | 187,398 | | |
Total assets
|
| | | $ | 19,080,430 | | | | | | 19,242,543 | | |
| | |
June 30,
2025 |
| |
December 31,
2024 |
| ||||||
Liabilities and Stockholders’ Equity
|
| | | | | | | | | | | | |
Deposits: | | | | | | | | | | | | | |
Noninterest-bearing demand
|
| | | $ | 5,280,287 | | | | | | 5,245,705 | | |
Savings and interest-bearing demand
|
| | | | 7,811,907 | | | | | | 8,043,244 | | |
Time
|
| | | | 1,696,962 | | | | | | 1,696,899 | | |
Total deposits
|
| | | | 14,789,156 | | | | | | 14,985,848 | | |
Federal funds purchased and customer repurchase agreements
|
| | | | 973,618 | | | | | | 1,007,295 | | |
Total customer funds
|
| | | | 15,762,774 | | | | | | 15,993,143 | | |
Other liabilities
|
| | | | 144,328 | | | | | | 138,739 | | |
Total liabilities
|
| | | | 15,907,102 | | | | | | 16,131,882 | | |
Stockholders’ equity: | | | | | | | | | | | | | |
Preferred stock, $0.01 par value. 50,000,000 shares authorized; 0 shares issued for both 2025 and 2024, respectively
|
| | | | — | | | | | | — | | |
Class A voting common stock, $0.01 par value. 500,000,000 shares authorized; 297,802,850 shares issued for both 2025 and 2024,
respectively |
| | | | 2,978 | | | | | | 2,978 | | |
Class B nonvoting common stock, $0.01 par value. 50,000,000 shares authorized; 0 shares issued for both 2025 and 2024, respectively
|
| | | | — | | | | | | — | | |
Capital surplus
|
| | | | 14,754 | | | | | | 13,319 | | |
Retained earnings
|
| | | | 3,319,050 | | | | | | 3,333,669 | | |
Accumulated other comprehensive loss
|
| | | | (64,296) | | | | | | (139,925) | | |
| | | | | 3,272,486 | | | | | | 3,210,041 | | |
Less treasury stock of 77,137,950 and 77,418,100 shares of Class A voting common stock in 2025 and 2024, respectively
|
| | | | (99,158) | | | | | | (99,380) | | |
Total stockholders’ equity
|
| | | | 3,173,328 | | | | | | 3,110,661 | | |
Total liabilities and stockholders’ equity
|
| | | $ | 19,080,430 | | | | | | 19,242,543 | | |
| | |
Six Months Ended June 30,
|
| |||||||||
| | |
2025
|
| |
2024
|
| ||||||
Interest income: | | | | | | | | | | | | | |
Loans
|
| | | $ | 354,065 | | | | | | 347,741 | | |
Investment securities
|
| | | | 110,333 | | | | | | 65,901 | | |
Federal funds sold and securities purchased under agreements to resell
|
| | | | 21,491 | | | | | | 29,606 | | |
Total interest income
|
| | | | 485,889 | | | | | | 443,248 | | |
Interest expense: | | | | | | | | | | | | | |
Deposits
|
| | | | 88,001 | | | | | | 98,800 | | |
Federal funds purchased and customer repurchase agreements
|
| | | | 13,558 | | | | | | 14,206 | | |
Total interest expense
|
| | | | 101,559 | | | | | | 113,006 | | |
Net interest income
|
| | | | 384,330 | | | | | | 330,242 | | |
Provision for credit losses
|
| | | | 2,913 | | | | | | 7,125 | | |
Net interest income after provision for credit losses
|
| | | | 381,417 | | | | | | 323,117 | | |
Other income: | | | | | | | | | | | | | |
Service charges and commissions
|
| | | | 28,123 | | | | | | 27,470 | | |
Payment services revenue
|
| | | | 33,396 | | | | | | 33,315 | | |
Brokerage services
|
| | | | 13,729 | | | | | | 12,807 | | |
Fees for fiduciary services
|
| | | | 24,767 | | | | | | 21,762 | | |
Mortgage banking revenues, net
|
| | | | 19,866 | | | | | | 20,224 | | |
Other income
|
| | | | (11,136) | | | | | | 5,622 | | |
Investment securities gains, net
|
| | | | 109 | | | | | | 14,660 | | |
Total other income
|
| | | | 108,854 | | | | | | 135,860 | | |
Other expenses: | | | | | | | | | | | | | |
Salaries and employee benefits
|
| | | | 145,983 | | | | | | 137,253 | | |
Net occupancy and equipment
|
| | | | 23,510 | | | | | | 23,296 | | |
Computer software and maintenance
|
| | | | 11,283 | | | | | | 10,451 | | |
Marketing and business development
|
| | | | 10,376 | | | | | | 9,535 | | |
FDIC and bank exam fees
|
| | | | 2,695 | | | | | | 2,923 | | |
Legal and professional fees
|
| | | | 10,356 | | | | | | 10,046 | | |
Bankcard processing, rewards and related cost
|
| | | | 15,113 | | | | | | 17,349 | | |
Other expenses
|
| | | | 29,715 | | | | | | 26,979 | | |
Total other expenses
|
| | | | 249,031 | | | | | | 237,832 | | |
Income before income taxes
|
| | | | 241,240 | | | | | | 221,145 | | |
Income taxes
|
| | | | 55,077 | | | | | | 49,840 | | |
Net income
|
| | | $ | 186,163 | | | | | | 171,305 | | |
Net income per common share–basic
|
| | | $ | 0.84 | | | | | | 0.78 | | |
Net income per common share–diluted
|
| | | $ | 0.84 | | | | | | 0.78 | | |
| | |
Six Months Ended June 30,
|
| |||||||||
| | |
2025
|
| |
2024
|
| ||||||
Net income
|
| | | $ | 186,163 | | | | | | 171,305 | | |
Unrealized gain on AFS securities, net of tax
|
| | | | 66,993 | | | | | | 20,701 | | |
Change in pension surplus, net of tax
|
| | | | 8,636 | | | | | | — | | |
Other comprehensive income
|
| | | | 75,629 | | | | | | 20,701 | | |
Total comprehensive income
|
| | | $ | 261,792 | | | | | | 192,006 | | |
| | |
Class A
Common Stock |
| |
Capital
Surplus |
| |
Retained
Earnings |
| |
Treasury
Stock |
| |
Accumulated Other
Comprehensive Loss |
| |
Total
|
| ||||||||||||||||||
Balance at December 31, 2023
|
| | | $ | 2,978 | | | | | | 10,630 | | | | | | 3,085,304 | | | | | | (87,522) | | | | | | (267,592) | | | | | | 2,743,798 | | |
Net income
|
| | | | | | | | | | | | | | | | 171,305 | | | | | | | | | | | | | | | | | | 171,305 | | |
Other comprehensive income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 20,701 | | | | | | 20,701 | | |
Purchase of treasury stock
|
| | | | | | | | | | | | | | | | | | | | | | (189) | | | | | | | | | | | | (189) | | |
Cash dividends paid on common stock ($0.09 per share)
|
| | | | | | | | | | | | | | | | (19,900) | | | | | | | | | | | | | | | | | | (19,900) | | |
Stock-based compensation
|
| | | | | | | | | | 1,754 | | | | | | | | | | | | | | | | | | | | | | | | 1,754 | | |
Issuance under equity compensation plans
|
| | | | | | | | | | (505) | | | | | | | | | | | | 287 | | | | | | | | | | | | (218) | | |
Balance at June 30, 2024
|
| | | $ | 2,978 | | | | | | 11,879 | | | | | | 3,236,709 | | | | | | (87,424) | | | | | | (246,891) | | | | | | 2,917,251 | | |
Balance at December 31, 2024
|
| | | $ | 2,978 | | | | | | 13,319 | | | | | | 3,333,669 | | | | | | (99,380) | | | | | | (139,925) | | | | | | 3,110,661 | | |
Net income
|
| | | | | | | | | | | | | | | | 186,163 | | | | | | | | | | | | | | | | | | 186,163 | | |
Other comprehensive income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 75,629 | | | | | | 75,629 | | |
Cash dividends paid on common stock ($0.91 per share)
|
| | | | | | | | | | | | | | | | (200,782) | | | | | | | | | | | | | | | | | | (200,782) | | |
Stock-based compensation
|
| | | | | | | | | | 1,598 | | | | | | | | | | | | | | | | | | | | | | | | 1,598 | | |
Issuance under equity compensation plans
|
| | | | | | | | | | (163) | | | | | | — | | | | | | 222 | | | | | | | | | | | | 59 | | |
Balance at June 30, 2025
|
| | | $ | 2,978 | | | | | | 14,754 | | | | | | 3,319,050 | | | | | | (99,158) | | | | | | (64,296) | | | | | | 3,173,328 | | |
| | |
Six Months Ended June 30,
|
| |||||||||
| | |
2025
|
| |
2024
|
| ||||||
Cash flows from operating activities: | | | | | | | | | | | | | |
Net income
|
| | | $ | 186,163 | | | | | | 171,305 | | |
Adjustments to reconcile net income to net cash provided by operating activities | | | | | | | | | | | | | |
Depreciation and amortization
|
| | | | 9,947 | | | | | | 9,962 | | |
Accretion of discounts and amortization of premiums, net
|
| | | | (7,970) | | | | | | 5,665 | | |
Deferred income taxes
|
| | | | (5,383) | | | | | | (2,085) | | |
Provision for credit losses
|
| | | | 2,913 | | | | | | 7,125 | | |
Gain on sale of loans, net
|
| | | | (15,157) | | | | | | (13,345) | | |
Net change in trading debt securities
|
| | | | 666 | | | | | | (98) | | |
Investment securities gains, net
|
| | | | (109) | | | | | | (14,660) | | |
Originations of mortgage loans held for sale
|
| | | | (623,845) | | | | | | (558,397) | | |
Proceeds from sales of mortgage loans held for sale
|
| | | | 635,716 | | | | | | 569,461 | | |
Stock-based compensation
|
| | | | 1,598 | | | | | | 1,754 | | |
(Increase) in other assets
|
| | | | (142,394) | | | | | | (16,856) | | |
Increase (decrease) in other liabilities
|
| | | | 16,483 | | | | | | (13,987) | | |
Net cash provided by operating activities
|
| | | | 58,628 | | | | | | 145,845 | | |
Cash flows from investing activities: | | | | | | | | | | | | | |
Purchase of available-for-sale securities
|
| | | | (1,158,024) | | | | | | (840,046) | | |
Purchase of equity securities
|
| | | | (154) | | | | | | (152) | | |
Proceeds from sales of equity securities
|
| | | | 873 | | | | | | 11,525 | | |
Proceeds from maturities of available-for-sale securities
|
| | | | 891,797 | | | | | | 450,756 | | |
Proceeds from maturities of held-to-maturity securities
|
| | | | 156 | | | | | | 196 | | |
Net change in interest-bearing deposits
|
| | | | 51 | | | | | | 802 | | |
Net decrease (increase) in loans
|
| | | | 303,722 | | | | | | (136,373) | | |
Purchase of land, buildings, and equipment
|
| | | | (7,454) | | | | | | (13,086) | | |
Proceeds from sale of land, buildings, and equipment
|
| | | | 5,751 | | | | | | 14,482 | | |
Net cash provided by (used in) investing activities
|
| | | | 36,718 | | | | | | (511,896) | | |
Cash flows from financing activities: | | | | | | | | | | | | | |
(Decrease) in deposits
|
| | | | (196,755) | | | | | | (313,263) | | |
Increase in time deposits
|
| | | | 63 | | | | | | 109,993 | | |
(Decrease) in federal funds purchased and customer repurchase agreements
|
| | | | (33,677) | | | | | | (287,351) | | |
Dividends paid
|
| | | | (200,318) | | | | | | (19,904) | | |
Purchase of treasury stock
|
| | | | — | | | | | | (189) | | |
Net cash provided by (used in) financing activities
|
| | | | (430,687) | | | | | | (510,714) | | |
Net (decrease) in cash and cash equivalents
|
| | | | (335,341) | | | | | | (876,766) | | |
Cash and cash equivalents at beginning of year
|
| | | | 1,241,808 | | | | | | 1,684,628 | | |
Cash and cash equivalents at end of year
|
| | | $ | 906,467 | | | | | | 807,862 | | |
Cash and due from banks
|
| | | $ | 243,927 | | | | | | 222,920 | | |
Short-term interest-bearing deposits
|
| | | | 660,705 | | | | | | 582,494 | | |
Federal funds sold and securities purchased under agreements to resell
|
| | | | 1,835 | | | | | | 2,448 | | |
Total cash and cash equivalents
|
| | | $ | 906,467 | | | | | | 807,862 | | |
Supplemental disclosure of cash flow information: | | | | | | | | | | | | | |
Interest paid
|
| | | $ | 100,892 | | | | | | 115,070 | | |
Income taxes paid
|
| | | | 55,174 | | | | | | 47,789 | | |
Loans transferred to foreclosed assets held for sale
|
| | | | 2,084 | | | | | | 4,228 | | |
Dollars in thousands
Equity Securities |
| |
6/30/2025
|
| |
12/31/2024
|
| ||||||
Common and preferred stocks with readily determinable fair value
|
| | | $ | — | | | | | | 724 | | |
Federal Home Loan Bank stock
|
| | | | 10,668 | | | | | | 10,708 | | |
Federal Reserve Bank stock
|
| | | | 26,057 | | | | | | 26,057 | | |
Other–no readily determinable fair value
|
| | | | 11,435 | | | | | | 11,281 | | |
Total Equity Securities
|
| | | $ | 48,160 | | | | | | 48,770 | | |
| | |
As of June 30, 2025
|
| |||||||||||||||||||||||||||||||||
Dollars in thousands
|
| |
Amortized Cost
|
| |
Gross
Unrealized Gain |
| |
Gross
Unrealized Loss |
| |
Fair Value
|
| |
Allowance
for Credit Losses |
| |
Net
Carrying Amount |
| ||||||||||||||||||
Available-for-Sale: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
U.S. Treasury Securities
|
| | | $ | 1,096,032 | | | | | | 6,946 | | | | | | (10,565) | | | | | | 1,092,413 | | | | | | — | | | | | | 1,092,413 | | |
U.S. Agency Debentures
|
| | | | 267,212 | | | | | | 135 | | | | | | (2,099) | | | | | | 265,248 | | | | | | — | | | | | | 265,248 | | |
U.S. Agency Mortgage-Backed Securities
|
| | | | 4,678,100 | | | | | | 31,939 | | | | | | (129,281) | | | | | | 4,580,758 | | | | | | — | | | | | | 4,580,758 | | |
Obligations of states and political subdivisions
|
| | | | 18,722 | | | | | | 90 | | | | | | (96) | | | | | | 18,716 | | | | | | — | | | | | | 18,716 | | |
Other Securities
|
| | | | 9,016 | | | | | | 4 | | | | | | (272) | | | | | | 8,748 | | | | | | — | | | | | | 8,748 | | |
Total
|
| | | $ | 6,069,082 | | | | | | 39,114 | | | | | | (142,313) | | | | | | 5,965,883 | | | | | | — | | | | | | 5,965,883 | | |
Held-to-Maturity: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
U.S. Agency RMBS
|
| | | $ | 23 | | | | | | 1 | | | | | | — | | | | | | 24 | | | | | | — | | | | | | 24 | | |
Obligations of states and political subdivisions
|
| | | | 3,068 | | | | | | — | | | | | | (1) | | | | | | 3,067 | | | | | | (22) | | | | | | 3,045 | | |
Total
|
| | | $ | 3,091 | | | | | | 1 | | | | | | (1) | | | | | | 3,091 | | | | | | (22) | | | | | | 3,069 | | |
| | |
As of December 31, 2024
|
| |||||||||||||||||||||||||||||||||
Dollars in thousands
|
| |
Amortized Cost
|
| |
Gross
Unrealized Gain |
| |
Gross
Unrealized Loss |
| |
Fair Value
|
| |
Allowance
for Credit Losses |
| |
Net
Carrying Amount |
| ||||||||||||||||||
Available-for-Sale: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
U.S. Treasury Securities
|
| | | $ | 1,291,137 | | | | | | 752 | | | | | | (22,336) | | | | | | 1,269,553 | | | | | | — | | | | | | 1,269,553 | | |
U.S. Agency Debentures
|
| | | | 373,869 | | | | | | 54 | | | | | | (4,635) | | | | | | 369,288 | | | | | | — | | | | | | 369,288 | | |
U.S. Agency Mortgage-Backed Securities
|
| | | | 4,078,956 | | | | | | 6,535 | | | | | | (170,739) | | | | | | 3,914,752 | | | | | | — | | | | | | 3,914,752 | | |
Obligations of states and political subdivisions
|
| | | | 21,274 | | | | | | 79 | | | | | | (212) | | | | | | 21,141 | | | | | | — | | | | | | 21,141 | | |
Other Securities
|
| | | | 29,648 | | | | | | 12 | | | | | | (671) | | | | | | 28,989 | | | | | | — | | | | | | 28,989 | | |
Total
|
| | | $ | 5,794,884 | | | | | | 7,432 | | | | | | (198,593) | | | | | | 5,603,723 | | | | | | — | | | | | | 5,603,723 | | |
Held to Maturity: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
U.S. Agency RMBS
|
| | | $ | 25 | | | | | | 1 | | | | | | — | | | | | | 26 | | | | | | — | | | | | | 26 | | |
Obligations of states and political subdivisions
|
| | | | 3,221 | | | | | | — | | | | | | (16) | | | | | | 3,205 | | | | | | (21) | | | | | | 3,184 | | |
Total
|
| | | $ | 3,246 | | | | | | 1 | | | | | | (16) | | | | | | 3,231 | | | | | | (21) | | | | | | 3,210 | | |
| | |
United States government
obligations and government- sponsored enterprises |
| |
Obligations of states
and political subdivisions |
| |
Other securities*
|
| |||||||||||||||||||||||||||||||||||||||||||||
Dollars in thousands
|
| |
Amortized
cost |
| |
FTE
Yield |
| |
Fair value
|
| |
Amortized
cost |
| |
FTE
Yield |
| |
Fair value
|
| |
Amortized
cost |
| |
FTE
Yield |
| |
Fair value
|
| |||||||||||||||||||||||||||
Available for sale: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Within 1 year
|
| | | $ | 457,033 | | | | | | 1.52% | | | | | | 451,515 | | | | | | 4,581 | | | | | | 3.81% | | | | | | 4,573 | | | | | | — | | | | | | — | | | | | | — | | |
After 1 but within 5 years
|
| | | | 906,210 | | | | | | 3.78% | | | | | | 906,145 | | | | | | 13,467 | | | | | | 4.51% | | | | | | 13,482 | | | | | | 3,500 | | | | | | 7.83% | | | | | | 3,325 | | |
After 5 but within 10 years
|
| | | | — | | | | | | — | | | | | | — | | | | | | 258 | | | | | | 2.74% | | | | | | 249 | | | | | | — | | | | | | — | | | | | | — | | |
After 10 years
|
| | | | — | | | | | | — | | | | | | — | | | | | | 416 | | | | | | 7.88% | | | | | | 413 | | | | | | — | | | | | | — | | | | | | — | | |
Mortgage–and asset-backed securities
|
| | | | 4,678,100 | | | | | | 4.03% | | | | | | 4,580,758 | | | | | | — | | | | | | — | | | | | | — | | | | | | 5,516 | | | | | | 5.09% | | | | | | 5,424 | | |
| | | | $ | 6,041,343 | | | | | | 3.81% | | | | | | 5,938,418 | | | | | | 18,722 | | | | | | 4.39% | | | | | | 18,717 | | | | | | 9,016 | | | | | | 6.27% | | | | | | 8,749 | | |
Held to maturity: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Within 1 year
|
| | | $ | — | | | | | | — | | | | | | — | | | | | | 1,545 | | | | | | 4.54% | | | | | | 1,544 | | | | | | — | | | | | | — | | | | | | — | | |
After 1 but within 5 years
|
| | | | — | | | | | | — | | | | | | — | | | | | | 1,492 | | | | | | 2.75% | | | | | | 1,492 | | | | | | — | | | | | | — | | | | | | — | | |
After 5 but within 10 years
|
| | | | — | | | | | | — | | | | | | — | | | | | | 31 | | | | | | 6.52% | | | | | | 31 | | | | | | — | | | | | | — | | | | | | — | | |
After 10 years
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Mortgage–and asset-backed securities
|
| | | | 23 | | | | | | 6.83% | | | | | | 24 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| | | | $ | 23 | | | | | | 6.83% | | | | | | 24 | | | | | | 3,068 | | | | | | 3.69% | | | | | | 3,067 | | | | | | — | | | | | | — | | | | | | — | | |
| | |
As of June 30, 2025
|
| |||||||||||||||||||||||||||||||||
| | |
Less than 12 months
|
| |
12 months or more
|
| |
Total
|
| |||||||||||||||||||||||||||
Dollars in thousands
|
| |
Fair value
|
| |
Unrealized
losses |
| |
Fair value
|
| |
Unrealized
losses |
| |
Fair value
|
| |
Unrealized
losses |
| ||||||||||||||||||
Available for sale: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
United States government obligations and government-sponsored enterprises
|
| | | $ | 375,981 | | | | | | (2,709) | | | | | | 2,181,048 | | | | | | (139,236) | | | | | | 2,557,029 | | | | | | (141,945) | | |
Obligations of states and political subdivisions
|
| | | | 155 | | | | | | — | | | | | | 7,865 | | | | | | (95) | | | | | | 8,020 | | | | | | (95) | | |
Other securities
|
| | | | — | | | | | | — | | | | | | 6,967 | | | | | | (272) | | | | | | 6,967 | | | | | | (272) | | |
| | | | $ | 376,136 | | | | | | (2,709) | | | | | | 2,195,880 | | | | | | (139,603) | | | | | | 2,572,016 | | | | | | (142,312) | | |
| | |
As of December 31, 2024
|
| |||||||||||||||||||||||||||||||||
| | |
Less than 12 months
|
| |
12 months or more
|
| |
Total
|
| |||||||||||||||||||||||||||
Dollars in thousands
|
| |
Fair Value
|
| |
Unrealized
losses |
| |
Fair value
|
| |
Unrealized
losses |
| |
Fair value
|
| |
Unrealized
losses |
| ||||||||||||||||||
Available for sale: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
United States government obligations
and government-sponsored enterprises |
| | | $ | 1,468,478 | | | | | | (14,293) | | | | | | 2,757,421 | | | | | | (183,418) | | | | | | 4,225,899 | | | | | | (197,711) | | |
Obligations of states and political subdivisions
|
| | | | 2,239 | | | | | | (16) | | | | | | 9,618 | | | | | | (195) | | | | | | 11,856 | | | | | | (211) | | |
Other securities
|
| | | | 717 | | | | | | — | | | | | | 26,691 | | | | | | (671) | | | | | | 27,409 | | | | | | (671) | | |
| | | | $ | 1,471,434 | | | | | | (14,309) | | | | | | 2,793,730 | | | | | | (184,284) | | | | | | 4,265,164 | | | | | | (198,593) | | |
| | |
As of June 30, 2025
|
| |||||||||||||||||||||||||||||||||
| | |
Less than 12 months
|
| |
12 months or more
|
| |
Total
|
| |||||||||||||||||||||||||||
Dollars in thousands
|
| |
Fair value
|
| |
Unrealized
losses |
| |
Fair value
|
| |
Unrealized
losses |
| |
Fair value
|
| |
Unrealized
losses |
| ||||||||||||||||||
Held to maturity: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
United States government obligations and government-sponsored enterprises
|
| | | $ | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Obligations of states and political subdivisions
|
| | | | 155 | | | | | | — | | | | | | 664 | | | | | | (1) | | | | | | 819 | | | | | | (1) | | |
| | | | $ | 155 | | | | | | — | | | | | | 664 | | | | | | (1) | | | | | | 819 | | | | | | (1) | | |
| | |
As of December 31, 2024
|
| |||||||||||||||||||||||||||||||||
| | |
Less than 12 months
|
| |
12 months or more
|
| |
Total
|
| |||||||||||||||||||||||||||
Dollars in thousands
|
| |
Fair value
|
| |
Unrealized
losses |
| |
Fair value
|
| |
Unrealized
losses |
| |
Fair value
|
| |
Unrealized
losses |
| ||||||||||||||||||
Held to maturity: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
United States government obligations and government-sponsored enterprises
|
| | | $ | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Obligations of states and political subdivisions
|
| | | | 1,278 | | | | | | (15) | | | | | | 149 | | | | | | (1) | | | | | | 1,427 | | | | | | (16) | | |
| | | | $ | 1,278 | | | | | | (15) | | | | | | 149 | | | | | | (1) | | | | | | 1,427 | | | | | | (16) | | |
Dollars in thousands
June 30, 2025 |
| |
Amortized Cost Basis by Credit Rating–HTM Debt Securities
|
| |||||||||||||||||||||||||||
|
Non-Rated
|
| |
A
|
| |
AA
|
| |
AAA
|
| |
Total
|
| |||||||||||||||||
State and political subdivisions
|
| | | $ | 251 | | | | | $ | 40 | | | | | $ | 2,482 | | | | | $ | 295 | | | | | $ | 3,068 | | |
Dollars in thousands
December 31, 2024 |
| |
Amortized Cost Basis by Credit Rating–HTM Debt Securities
|
| |||||||||||||||||||||||||||
|
Non-Rated
|
| |
A
|
| |
AA
|
| |
AAA
|
| |
Total
|
| |||||||||||||||||
State and political subdivisions
|
| | | $ | 35 | | | | | $ | 40 | | | | | $ | 2,996 | | | | | | 150 | | | | | $ | 3,221 | | |
| | |
June 30,
2025 |
| |
December 31,
2024 |
| ||||||
Dollars in thousands
|
| |
Amount
|
| |
Amount
|
| ||||||
Construction and development
|
| | | $ | 777,708 | | | | | | 867,349 | | |
Commercial non-real estate
|
| | | | 1,784,298 | | | | | | 1,874,906 | | |
Multifamily residential real estate
|
| | | | 851,610 | | | | | | 825,755 | | |
Non-owner-occupied commercial real estate
|
| | | | 2,327,163 | | | | | | 2,372,010 | | |
Owner-occupied commercial real estate
|
| | | | 1,596,915 | | | | | | 1,572,955 | | |
Commercial real estate
|
| | | | 4,775,688 | | | | | | 4,770,720 | | |
Home equity lines of credit
|
| | | | 371,300 | | | | | | 349,011 | | |
All other residential real estate
|
| | | | 2,901,545 | | | | | | 2,791,087 | | |
Residential real estate
|
| | | | 3,272,845 | | | | | | 3,140,098 | | |
Consumer credit card
|
| | | | 89,606 | | | | | | 93,825 | | |
All other consumer
|
| | | | 637,571 | | | | | | 903,452 | | |
Consumer
|
| | | | 727,177 | | | | | | 997,277 | | |
Total unpaid principal balance
|
| | | | 11,337,716 | | | | | | 11,650,350 | | |
Add: Unearned income
|
| | | | (10,370) | | | | | | (26,259) | | |
Loans, held for investment
|
| | | | 11,327,346 | | | | | | 11,624,091 | | |
Loans held for sale
|
| | | | 22,804 | | | | | | 34,264 | | |
Total loans and leases
|
| | | $ | 11,350,150 | | | | | | 11,658,355 | | |
Dollars in thousands
|
| | | | | | |
Balance of loans to related parties, December 31, 2024
|
| | | $ | 274,803 | | |
New loans
|
| | | | 54,245 | | |
Repayments
|
| | | | (4,902) | | |
Change in relationship
|
| | | | (1,475) | | |
Balance of loans to related parties at end of period
|
| | | $ | 322,671 | | |
Key Assumption
|
| |
June 30, 2025
|
| |
December 31, 2024
|
|
Overall economic forecast | | |
•
Forecast provided by Oxford Economics
•
Net positive GDP growth forecasts due to improving certainty around fiscal policy and tariff assumptions
•
Anticipation of persistent inflation fewer rate cuts
•
Though still elevated, the forecast lowered the probability for a recession due to deregulation, fiscal stimulus, and less policy uncertainty.
|
| |
•
Forecast provided by Oxford Economics
•
Uncertainty around economic forecasts prior to the change in administration.
•
Forecasted GDP growth with expectations that imports will be front-loaded ahead of tariffs
•
Path of monetary policy is uncertain with anticipation of rate cuts skewing towards fewer.
|
|
Reasonable and supportable period and related reversion period
|
| |
•
4 quarter reasonable and supportable period
•
4 quarter reversion to historical average loss rates using straight line method
|
| |
•
4 quarter reasonable and supportable period
•
4 quarter reversion to historical average loss rates using straight line method
|
|
Forecasted macro-economic variables
|
| |
•
Unemployment between 4.1% and 4.4%
•
GDP of 1.5% in 2025; 1.8% in 2026
•
Prime rate at 7.5% followed by a 25bps rate cut in December 2025 and additional rate cuts in 2026 normalizing at 6.25% by Q3 2026.
|
| |
•
Unemployment between 42% and 4.3%
•
GDP of 2.6%
•
Prime rate is 7.5%, with a 25 basis point decline each quarter of the supportable forecast period
|
|
Prepayment assumptions | | |
•
Commercial loan prepayment speeds of 14.4%
•
Mortgage and HELOC prepayment speeds of 18.3%
•
Consumer loan and credit card prepayment speeds of 15%
|
| |
•
Commercial loan prepayment speeds of 14.4%
•
Mortgage and HELOC prepayment speeds of 18.3%
•
Consumer loan and credit card prepayment speeds of 15%
|
|
Qualitative factors | | |
Qualitative adjustments for:
•
Economic uncertainty related to geopolicital risks and tariff policy uncertainty not captured in the June Orford Economics forecast.
•
Ongoing impact of inflation and increased rate environment on customer ability to repay
•
Changes in portfolio composition, concentrations, and underwriting standards
|
| |
Qualitative adjustments for:
•
Economic uncertainty related to geopolitical risks and upcoming change in administration.
•
Ongoing impact of inflation and increased rate environment on customer ability to repay
•
Changes in portfolio composition, concentrations, and underwriting standards
|
|
| | | | | | | | | | | | | | |
Commercial real estate
|
| |
Residential real estate
|
| |
Consumer
|
| | | | | | | |||||||||||||||||||||||||||||||||
Dollars in thousands
|
| |
Construction
& development |
| |
Commercial
non-real estate |
| |
Multifamily
residential real estate |
| |
Non-owner
occupied commercial real estate |
| |
Owner
occupied commercial real estate |
| |
Home equity
lines of Credit |
| |
All other
residential real estate |
| |
Consumer
credit card |
| |
All other
consumer credit |
| |
Total
|
| ||||||||||||||||||||||||||||||
For the six months ended June 30, 2025: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Allowance for credit losses on loans | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Balance at beginning of period
|
| | | $ | 20,851 | | | | | | 23,915 | | | | | | 8,352 | | | | | | 16,463 | | | | | | 9,940 | | | | | | 4,505 | | | | | | 36,739 | | | | | | 8,299 | | | | | | 25,215 | | | | | | 154,279 | | |
Provision for credit losses on loans
|
| | | | (301) | | | | | | 1,778 | | | | | | 522 | | | | | | 1,073 | | | | | | 502 | | | | | | 585 | | | | | | 2,674 | | | | | | 1,092 | | | | | | (5,054) | | | | | | 2,871 | | |
Loans charged off
|
| | | | — | | | | | | (2,467) | | | | | | — | | | | | | (816) | | | | | | — | | | | | | — | | | | | | (358) | | | | | | (1,604) | | | | | | (6,291) | | | | | | (11,536) | | |
Recoveries on loans previously charged off
|
| | | | 27 | | | | | | 686 | | | | | | — | | | | | | — | | | | | | 2 | | | | | | 3 | | | | | | 128 | | | | | | 370 | | | | | | 2,551 | | | | | | 3,767 | | |
Balance at end of period
|
| | | | 20,577 | | | | | | 23,912 | | | | | | 8,874 | | | | | | 16,720 | | | | | | 10,444 | | | | | | 5,093 | | | | | | 39,183 | | | | | | 8,157 | | | | | | 16,421 | | | | | | 149,381 | | |
Liability for unfunded commitments | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Balance at beginning of period
|
| | | | 172 | | | | | | 161 | | | | | | 2 | | | | | | 4 | | | | | | 10 | | | | | | 135 | | | | | | — | | | | | | — | | | | | | — | | | | | | 484 | | |
Provision for credit losses on unfunded lending commitments
|
| | | | 101 | | | | | | (24) | | | | | | (1) | | | | | | 1 | | | | | | (2) | | | | | | (35) | | | | | | — | | | | | | — | | | | | | — | | | | | | 40 | | |
Balance at end of period
|
| | | | 273 | | | | | | 137 | | | | | | 1 | | | | | | 5 | | | | | | 8 | | | | | | 100 | | | | | | — | | | | | | — | | | | | | — | | | | | | 524 | | |
Allowance for credit losses on loans and
liability for unfunded lending commitments |
| | | $ | 20,850 | | | | | | 24,049 | | | | | | 8,875 | | | | | | 16,725 | | | | | | 10,452 | | | | | | 5,193 | | | | | | 39,183 | | | | | | 8,157 | | | | | | 16,421 | | | | | | 149,905 | | |
| | | | | | | | | | | | | | |
Commercial real estate
|
| |
Residential real estate
|
| |
Consumer
|
| | | | | | | |||||||||||||||||||||||||||||||||
Dollars in thousands
|
| |
Construction
& development |
| |
Commercial
non-real estate |
| |
Multifamily
residential real estate |
| |
Non-owner
occupied commercial real estate |
| |
Owner
occupied commercial real estate |
| |
Home equity
lines of Credit |
| |
All other
residential real estate |
| |
Consumer
credit card |
| |
All other
consumer credit |
| |
Total
|
| ||||||||||||||||||||||||||||||
For the six months ended June 30, 2024: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Allowance for credit losses on loans | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Balance at beginning of period
|
| | | $ | 24,505 | | | | | | 21,180 | | | | | | 8,983 | | | | | | 14,481 | | | | | | 9,626 | | | | | | 4,885 | | | | | | 32,280 | | | | | | 8,071 | | | | | | 30,798 | | | | | | 154,809 | | |
Provision for credit losses on loans
|
| | | | (345) | | | | | | 626 | | | | | | (425) | | | | | | 2,239 | | | | | | (105) | | | | | | 462 | | | | | | 2,626 | | | | | | 1,759 | | | | | | 376 | | | | | | 7,213 | | |
Loans charged off
|
| | | | (950) | | | | | | (3,136) | | | | | | — | | | | | | — | | | | | | (5) | | | | | | (2) | | | | | | (321) | | | | | | (2,166) | | | | | | (4,973) | | | | | | (11,553) | | |
Recoveries on loans previously charged off
|
| | | | 39 | | | | | | 1,641 | | | | | | — | | | | | | 16 | | | | | | 5 | | | | | | 11 | | | | | | 102 | | | | | | 199 | | | | | | 2,343 | | | | | | 4,356 | | |
Balance at end of period
|
| | | | 23,249 | | | | | | 20,311 | | | | | | 8,558 | | | | | | 16,736 | | | | | | 9,521 | | | | | | 5,356 | | | | | | 34,687 | | | | | | 7,863 | | | | | | 28,544 | | | | | | 154,825 | | |
| | | | | | | | | | | | | | |
Commercial real estate
|
| |
Residential real estate
|
| |
Consumer
|
| | | | | | | |||||||||||||||||||||||||||||||||
Dollars in thousands
|
| |
Construction
& development |
| |
Commercial
non-real estate |
| |
Multifamily
residential real estate |
| |
Non-owner
occupied commercial real estate |
| |
Owner
occupied commercial real estate |
| |
Home equity
lines of Credit |
| |
All other
residential real estate |
| |
Consumer
credit card |
| |
All other
consumer credit |
| |
Total
|
| ||||||||||||||||||||||||||||||
Liability for unfunded commitments | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Balance at beginning of period
|
| | | | 152 | | | | | | 206 | | | | | | 5 | | | | | | 9 | | | | | | 8 | | | | | | 188 | | | | | | — | | | | | | — | | | | | | — | | | | | | 568 | | |
Provision for credit losses on unfunded lending commitments
|
| | | | 9 | | | | | | (82) | | | | | | (3) | | | | | | (1) | | | | | | 2 | | | | | | (9) | | | | | | — | | | | | | — | | | | | | — | | | | | | (84) | | |
Balance at end of period
|
| | | | 161 | | | | | | 124 | | | | | | 2 | | | | | | 8 | | | | | | 10 | | | | | | 179 | | | | | | — | | | | | | — | | | | | | — | | | | | | 484 | | |
Allowance for credit losses on loans and
liability for unfunded lending commitments |
| | | $ | 23,410 | | | | | | 20,435 | | | | | | 8,560 | | | | | | 16,744 | | | | | | 9,531 | | | | | | 5,535 | | | | | | 34,687 | | | | | | 7,863 | | | | | | 28,544 | | | | | | 155,309 | | |
|
Dollars in thousands
|
| |
Current or
less than 30 days past due |
| |
30–89 Days
past due |
| |
90 Days
past due and still accruing |
| |
Nonaccrual
|
| |
Total
|
| |||||||||||||||
At June 30, 2025: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Construction and development
|
| | | $ | 772,896 | | | | | | 939 | | | | | | — | | | | | | 3,873 | | | | | | 777,708 | | |
Commercial non-real estate
|
| | | | 1,775,117 | | | | | | 4,969 | | | | | | 437 | | | | | | 3,775 | | | | | | 1,784,298 | | |
Multifamily residential real estate
|
| | | | 851,399 | | | | | | 211 | | | | | | — | | | | | | — | | | | | | 851,610 | | |
Non-owner-occupied commercial real estate
|
| | | | 2,315,376 | | | | | | 566 | | | | | | — | | | | | | 11,221 | | | | | | 2,327,163 | | |
Owner-occupied commercial real estate
|
| | | | 1,588,505 | | | | | | 3,441 | | | | | | — | | | | | | 4,969 | | | | | | 1,596,915 | | |
Commercial real estate
|
| | | | 4,755,280 | | | | | | 4,218 | | | | | | — | | | | | | 16,190 | | | | | | 4,775,688 | | |
Home equity lines of credit
|
| | | | 369,409 | | | | | | 602 | | | | | | 77 | | | | | | 1,212 | | | | | | 371,300 | | |
All other residential real estate
|
| | | | 2,877,217 | | | | | | 5,838 | | | | | | 366 | | | | | | 18,124 | | | | | | 2,901,545 | | |
Residential real estate
|
| | | | 3,246,626 | | | | | | 6,440 | | | | | | 443 | | | | | | 19,336 | | | | | | 3,272,845 | | |
Consumer credit card
|
| | | | 88,381 | | | | | | 895 | | | | | | 330 | | | | | | — | | | | | | 89,606 | | |
All other consumer
|
| | | | 625,925 | | | | | | 8,393 | | | | | | — | | | | | | 3,253 | | | | | | 637,571 | | |
Consumer
|
| | | | 714,306 | | | | | | 9,288 | | | | | | 330 | | | | | | 3,253 | | | | | | 727,177 | | |
Total
|
| | | $ | 11,264,225 | | | | | | 25,854 | | | | | | 1,210 | | | | | | 46,427 | | | | | | 11,337,716 | | |
Dollars in thousands
At December 31, 2024: |
| |
Current or
less than 30 days past due |
| |
30–89 Days
past due |
| |
90 Days
past due and still accruing |
| |
Nonaccrual
|
| |
Total
|
| |||||||||||||||
Construction and development
|
| | | $ | 863,163 | | | | | | 1,850 | | | | | | — | | | | | | 2,336 | | | | | | 867,349 | | |
Commercial non-real estate
|
| | | | 1,856,053 | | | | | | 15,636 | | | | | | 256 | | | | | | 2,961 | | | | | | 1,874,906 | | |
Multifamily residential real estate
|
| | | | 825,189 | | | | | | 99 | | | | | | — | | | | | | 467 | | | | | | 825,755 | | |
Non-owner-occupied commercial real
estate |
| | | | 2,358,045 | | | | | | 7,543 | | | | | | — | | | | | | 6,422 | | | | | | 2,372,010 | | |
Owner-occupied commercial real estate
|
| | | | 1,567,254 | | | | | | 1,561 | | | | | | — | | | | | | 4,140 | | | | | | 1,572,955 | | |
Commercial real estate
|
| | | | 4,750,488 | | | | | | 9,203 | | | | | | — | | | | | | 11,029 | | | | | | 4,770,720 | | |
Home equity lines of credit
|
| | | | 346,367 | | | | | | 1,458 | | | | | | 149 | | | | | | 1,037 | | | | | | 349,011 | | |
All other residential real estate
|
| | | | 2,759,401 | | | | | | 16,235 | | | | | | 2,745 | | | | | | 12,706 | | | | | | 2,791,087 | | |
Residential real estate
|
| | | | 3,105,768 | | | | | | 17,693 | | | | | | 2,894 | | | | | | 13,743 | | | | | | 3,140,098 | | |
Consumer credit card
|
| | | | 91,539 | | | | | | 1,957 | | | | | | 329 | | | | | | — | | | | | | 93,825 | | |
All other consumer
|
| | | | 883,940 | | | | | | 13,587 | | | | | | — | | | | | | 5,925 | | | | | | 903,452 | | |
Consumer
|
| | | | 975,479 | | | | | | 15,544 | | | | | | 329 | | | | | | 5,925 | | | | | | 997,277 | | |
Total
|
| | | $ | 11,550,951 | | | | | | 59,926 | | | | | | 3,479 | | | | | | 35,994 | | | | | | 11,650,350 | | |
Dollars in thousands
At June 30, 2025: |
| |
Term Loans Amortized Cost Basis by Origination Year
|
| |
Revolving
Loans Amortized Cost Basis |
| |
Total
|
| |||||||||||||||||||||||||||||||||||||||
|
2025
|
| |
2024
|
| |
2023
|
| |
2022
|
| |
2021
|
| |
Prior
|
| ||||||||||||||||||||||||||||||||
Construction and development | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Risk Rating
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Pass
|
| | | $ | 96,312 | | | | | | 301,865 | | | | | | 101,321 | | | | | | 147,975 | | | | | | 40,310 | | | | | | 20,137 | | | | | | 52,571 | | | | | | 760,491 | | |
Watch
|
| | | | — | | | | | | 672 | | | | | | 5,780 | | | | | | 4,883 | | | | | | — | | | | | | — | | | | | | — | | | | | | 11,335 | | |
Substandard
|
| | | | — | | | | | | 1,194 | | | | | | 119 | | | | | | 162 | | | | | | — | | | | | | 534 | | | | | | — | | | | | | 2,009 | | |
Non-accrual
|
| | | | — | | | | | | 700 | | | | | | 1,339 | | | | | | 1,276 | | | | | | 459 | | | | | | 459 | | | | | | — | | | | | | 3,873 | | |
Total Construction and development
|
| | | | 96,312 | | | | | | 304,431 | | | | | | 108,559 | | | | | | 154,296 | | | | | | 40,769 | | | | | | 20,770 | | | | | | 52,571 | | | | | | 777,708 | | |
Gross write-offs for the six months ended June 30, 2025
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Commercial non-real estate | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Risk Rating
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Pass
|
| | | | 215,754 | | | | | | 295,517 | | | | | | 191,289 | | | | | | 191,251 | | | | | | 128,418 | | | | | | 245,405 | | | | | | 479,416 | | | | | | 1,747,050 | | |
Watch
|
| | | | 605 | | | | | | 1,398 | | | | | | 1,188 | | | | | | 1,491 | | | | | | 8,794 | | | | | | 277 | | | | | | 1,105 | | | | | | 14,858 | | |
Substandard
|
| | | | 75 | | | | | | 1,281 | | | | | | 1,410 | | | | | | 2,013 | | | | | | 931 | | | | | | 12,557 | | | | | | 348 | | | | | | 18,615 | | |
Non-accrual
|
| | | | — | | | | | | 50 | | | | | | 2,224 | | | | | | 789 | | | | | | 269 | | | | | | 303 | | | | | | 140 | | | | | | 3,775 | | |
Total Commercial non-real estate
|
| | | | 216,434 | | | | | | 298,246 | | | | | | 196,111 | | | | | | 195,544 | | | | | | 138,412 | | | | | | 258,542 | | | | | | 481,009 | | | | | | 1,784,298 | | |
Gross write-offs for the six months ended June 30, 2025
|
| | | | 1,193 | | | | | | 290 | | | | | | 4 | | | | | | 506 | | | | | | 44 | | | | | | 430 | | | | | | — | | | | | | 2,467 | | |
Multifamily residential real estate | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Risk Rating
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Pass
|
| | | | 54,427 | | | | | | 66,513 | | | | | | 59,331 | | | | | | 146,905 | | | | | | 195,835 | | | | | | 276,427 | | | | | | 4,087 | | | | | | 803,525 | | |
Watch
|
| | | | — | | | | | | — | | | | | | 496 | | | | | | 26,224 | | | | | | 1,311 | | | | | | 13,164 | | | | | | — | | | | | | 41,195 | | |
Substandard
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 6,890 | | | | | | — | | | | | | 6,890 | | |
Non-accrual
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Total Multifamily residential real estate
|
| | | | 54,427 | | | | | | 66,513 | | | | | | 59,827 | | | | | | 173,129 | | | | | | 197,146 | | | | | | 296,481 | | | | | | 4,087 | | | | | | 851,610 | | |
Gross write-offs for the six months ended June 30, 2025
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Non-owner-occupied commercial real estate | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Risk Rating
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Pass
|
| | | | 68,533 | | | | | | 246,325 | | | | | | 238,305 | | | | | | 428,254 | | | | | | 272,210 | | | | | | 972,130 | | | | | | 27,925 | | | | | | 2,253,682 | | |
Watch
|
| | | | — | | | | | | — | | | | | | — | | | | | | 3,342 | | | | | | 9,826 | | | | | | 41,542 | | | | | | 427 | | | | | | 55,137 | | |
Substandard
|
| | | | — | | | | | | — | | | | | | — | | | | | | 530 | | | | | | — | | | | | | 6,593 | | | | | | — | | | | | | 7,123 | | |
Non-accrual
|
| | | | — | | | | | | — | | | | | | — | | | | | | 5,667 | | | | | | 26 | | | | | | 5,528 | | | | | | — | | | | | | 11,221 | | |
Total Non-owner-occupied commercial real estate
|
| | | | 68,533 | | | | | | 246,325 | | | | | | 238,305 | | | | | | 437,793 | | | | | | 282,062 | | | | | | 1,025,793 | | | | | | 28,352 | | | | | | 2,327,163 | | |
Gross write-offs for the six months ended June 30, 2025
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 816 | | | | | | — | | | | | | 816 | | |
Owner-occupied commercial real estate | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Risk Rating
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Pass
|
| | | | 96,315 | | | | | | 134,572 | | | | | | 119,463 | | | | | | 200,532 | | | | | | 257,378 | | | | | | 601,232 | | | | | | 110,714 | | | | | | 1,520,206 | | |
Watch
|
| | | | 3,727 | | | | | | 3,006 | | | | | | 4,532 | | | | | | 10,869 | | | | | | 5,866 | | | | | | 18,854 | | | | | | 4,045 | | | | | | 50,899 | | |
Substandard
|
| | | | 590 | | | | | | 1,711 | | | | | | 5 | | | | | | 7,903 | | | | | | 1,444 | | | | | | 7,261 | | | | | | 1,927 | | | | | | 20,841 | | |
Non-accrual
|
| | | | — | | | | | | — | | | | | | 398 | | | | | | 1,509 | | | | | | 172 | | | | | | 2,890 | | | | | | — | | | | | | 4,969 | | |
Total Owner-occupied commercial real
estate |
| | | | 100,632 | | | | | | 139,289 | | | | | | 124,398 | | | | | | 220,813 | | | | | | 264,860 | | | | | | 630,237 | | | | | | 116,686 | | | | | | 1,596,915 | | |
Gross write-offs for the six months ended June 30, 2025
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Home equity lines of credit | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Risk Rating
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Accrual
|
| | | | 739 | | | | | | 426 | | | | | | 556 | | | | | | 277 | | | | | | — | | | | | | 3,273 | | | | | | 364,817 | | | | | | 370,088 | | |
Non-accrual
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,212 | | | | | | 1,212 | | |
Dollars in thousands
At June 30, 2025: |
| |
Term Loans Amortized Cost Basis by Origination Year
|
| |
Revolving
Loans Amortized Cost Basis |
| |
Total
|
| |||||||||||||||||||||||||||||||||||||||
|
2025
|
| |
2024
|
| |
2023
|
| |
2022
|
| |
2021
|
| |
Prior
|
| ||||||||||||||||||||||||||||||||
Total Home equity lines of credit
|
| | | | 739 | | | | | | 426 | | | | | | 556 | | | | | | 277 | | | | | | — | | | | | | 3,273 | | | | | | 366,029 | | | | | | 371,300 | | |
Gross write-offs for the six months ended June 30, 2025
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
All other residential real estate | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Risk Rating
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Accrual
|
| | | | 374,969 | | | | | | 545,604 | | | | | | 476,315 | | | | | | 572,283 | | | | | | 423,799 | | | | | | 488,368 | | | | | | 2,083 | | | | | | 2,883,421 | | |
Non-accrual
|
| | | | — | | | | | | 1,883 | | | | | | 5,780 | | | | | | 3,787 | | | | | | 1,960 | | | | | | 4,714 | | | | | | — | | | | | | 18,124 | | |
Total All other residential real estate
|
| | | | 374,969 | | | | | | 547,487 | | | | | | 482,095 | | | | | | 576,070 | | | | | | 425,759 | | | | | | 493,082 | | | | | | 2,083 | | | | | | 2,901,545 | | |
Gross write-offs for the six months ended June 30, 2025
|
| | | | 129 | | | | | | — | | | | | | 71 | | | | | | 158 | | | | | | — | | | | | | — | | | | | | — | | | | | | 358 | | |
Consumer credit card | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Risk Rating
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Current
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 88,381 | | | | | | 88,381 | | |
30−89 days
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 895 | | | | | | 895 | | |
90+ days
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 330 | | | | | | 330 | | |
Total Consumer credit card
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 89,606 | | | | | | 89,606 | | |
Gross write-offs for the six months ended June 30, 2025
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,604 | | | | | | 1,604 | | |
All other consumer | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Risk Rating
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Current
|
| | | | 68,958 | | | | | | 132,555 | | | | | | 139,809 | | | | | | 128,756 | | | | | | 66,193 | | | | | | 49,902 | | | | | | 39,752 | | | | | | 625,925 | | |
30−89 days
|
| | | | 274 | | | | | | 1,392 | | | | | | 2,005 | | | | | | 2,832 | | | | | | 1,328 | | | | | | 562 | | | | | | — | | | | | | 8,393 | | |
90+ days
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Non-accrual
|
| | | | 1 | | | | | | 152 | | | | | | 842 | | | | | | 1,148 | | | | | | 525 | | | | | | 585 | | | | | | — | | | | | | 3,253 | | |
Total All other consumer
|
| | | | 69,233 | | | | | | 134,099 | | | | | | 142,656 | | | | | | 132,736 | | | | | | 68,046 | | | | | | 51,049 | | | | | | 39,752 | | | | | | 637,571 | | |
Gross write-offs for the six months ended June 30, 2025
|
| | | | 1,680 | | | | | | 588 | | | | | | 1,081 | | | | | | 1,395 | | | | | | 920 | | | | | | 627 | | | | | | — | | | | | | 6,291 | | |
Total loans
|
| | | $ | 981,279 | | | | | | 1,736,816 | | | | | | 1,352,507 | | | | | | 1,890,658 | | | | | | 1,417,054 | | | | | | 2,779,227 | | | | | | 1,180,175 | | | | | | 11,337,716 | | |
Gross write-offs for the six months ended June 30, 2025
|
| | | | 3,002 | | | | | | 878 | | | | | | 1,156 | | | | | | 2,059 | | | | | | 964 | | | | | | 1,873 | | | | | | 1,604 | | | | | | 11,536 | | |
|
Dollars in thousands
At December 31, 2024: |
| |
Term Loans Amortized Cost Basis by Origination Year
|
| |
Revolving
Loans Amortized Cost Basis |
| |
Total
|
| |||||||||||||||||||||||||||||||||||||||
|
2024
|
| |
2023
|
| |
2022
|
| |
2021
|
| |
2020
|
| |
Prior
|
| ||||||||||||||||||||||||||||||||
Construction and development | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Risk Rating
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Pass
|
| | | $ | 320,004 | | | | | | 176,393 | | | | | | 164,289 | | | | | | 104,744 | | | | | | 10,987 | | | | | | 13,752 | | | | | | 55,897 | | | | | | 846,066 | | |
Watch
|
| | | | 248 | | | | | | 3,824 | | | | | | 11,509 | | | | | | — | | | | | | — | | | | | | — | | | | | | 2 | | | | | | 15,583 | | |
Substandard
|
| | | | 1,194 | | | | | | — | | | | | | 1,615 | | | | | | — | | | | | | 8 | | | | | | 547 | | | | | | — | | | | | | 3,364 | | |
Non-accrual
|
| | | | — | | | | | | 1,632 | | | | | | 142 | | | | | | 459 | | | | | | 89 | | | | | | 14 | | | | | | — | | | | | | 2,336 | | |
Total Construction and development
|
| | | | 321,446 | | | | | | 181,849 | | | | | | 177,555 | | | | | | 105,203 | | | | | | 11,084 | | | | | | 14,313 | | | | | | 55,899 | | | | | | 867,349 | | |
Commercial non-real estate | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Risk Rating
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Pass
|
| | | | 399,016 | | | | | | 252,671 | | | | | | 235,271 | | | | | | 178,160 | | | | | | 90,397 | | | | | | 184,191 | | | | | | 494,970 | | | | | | 1,834,676 | | |
Watch
|
| | | | 219 | | | | | | 877 | | | | | | 5,160 | | | | | | 9,378 | | | | | | 39 | | | | | | 210 | | | | | | 401 | | | | | | 16,284 | | |
Substandard
|
| | | | 1,137 | | | | | | 1,989 | | | | | | 4,036 | | | | | | 1,035 | | | | | | 522 | | | | | | 12,109 | | | | | | 157 | | | | | | 20,985 | | |
Non-accrual
|
| | | | 48 | | | | | | 2,222 | | | | | | 275 | | | | | | 53 | | | | | | 89 | | | | | | 122 | | | | | | 152 | | | | | | 2,961 | | |
Total Commercial non-real estate
|
| | | | 400,420 | | | | | | 257,759 | | | | | | 244,742 | | | | | | 188,626 | | | | | | 91,047 | | | | | | 196,632 | | | | | | 495,680 | | | | | | 1,874,906 | | |
Multifamily residential real estate | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Risk Rating
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Pass
|
| | | | 83,545 | | | | | | 52,922 | | | | | | 174,686 | | | | | | 147,178 | | | | | | 113,582 | | | | | | 182,284 | | | | | | 3,272 | | | | | | 757,469 | | |
Watch
|
| | | | — | | | | | | 500 | | | | | | 20,230 | | | | | | 1,338 | | | | | | 11,164 | | | | | | 26,855 | | | | | | 690 | | | | | | 60,777 | | |
Dollars in thousands
At December 31, 2024: |
| |
Term Loans Amortized Cost Basis by Origination Year
|
| |
Revolving
Loans Amortized Cost Basis |
| |
Total
|
| |||||||||||||||||||||||||||||||||||||||
|
2024
|
| |
2023
|
| |
2022
|
| |
2021
|
| |
2020
|
| |
Prior
|
| ||||||||||||||||||||||||||||||||
Substandard
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 3,524 | | | | | | 3,518 | | | | | | — | | | | | | 7,042 | | |
Non-accrual
|
| | | | — | | | | | | — | | | | | | — | | | | | | 467 | | | | | | — | | | | | | — | | | | | | — | | | | | | 467 | | |
Total Multifamily residential real estate
|
| | | | 83,545 | | | | | | 53,422 | | | | | | 194,916 | | | | | | 148,983 | | | | | | 128,270 | | | | | | 212,657 | | | | | | 3,962 | | | | | | 825,755 | | |
Non-owner-occupied commercial real estate | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Risk Rating
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Pass
|
| | | | 245,901 | | | | | | 217,321 | | | | | | 474,737 | | | | | | 312,812 | | | | | | 206,200 | | | | | | 823,283 | | | | | | 24,262 | | | | | | 2,304,516 | | |
Watch
|
| | | | — | | | | | | — | | | | | | 8,016 | | | | | | 12,405 | | | | | | — | | | | | | 26,879 | | | | | | 226 | | | | | | 47,526 | | |
Substandard
|
| | | | — | | | | | | — | | | | | | 6,219 | | | | | | 585 | | | | | | — | | | | | | 6,742 | | | | | | — | | | | | | 13,546 | | |
Non-accrual
|
| | | | — | | | | | | — | | | | | | — | | | | | | 26 | | | | | | — | | | | | | 6,396 | | | | | | — | | | | | | 6,422 | | |
Total Non-owner-occupied commercial real estate
|
| | | | 245,901 | | | | | | 217,321 | | | | | | 488,972 | | | | | | 325,828 | | | | | | 206,200 | | | | | | 863,300 | | | | | | 24,488 | | | | | | 2,372,010 | | |
Owner-occupied commercial real estate | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Risk Rating
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Pass
|
| | | | 135,834 | | | | | | 121,103 | | | | | | 212,907 | | | | | | 270,841 | | | | | | 127,911 | | | | | | 552,785 | | | | | | 100,158 | | | | | | 1,521,539 | | |
Watch
|
| | | | 638 | | | | | | 6,155 | | | | | | 5,673 | | | | | | 2,854 | | | | | | 5,867 | | | | | | 4,477 | | | | | | 1,390 | | | | | | 27,054 | | |
Substandard
|
| | | | 1,752 | | | | | | 229 | | | | | | 5,076 | | | | | | 464 | | | | | | 2,519 | | | | | | 8,405 | | | | | | 1,777 | | | | | | 20,222 | | |
Non-accrual
|
| | | | — | | | | | | 329 | | | | | | 568 | | | | | | 281 | | | | | | 688 | | | | | | 2,256 | | | | | | 18 | | | | | | 4,140 | | |
Total Owner-occupied commercial real
estate |
| | | | 138,224 | | | | | | 127,816 | | | | | | 224,224 | | | | | | 274,440 | | | | | | 136,985 | | | | | | 567,923 | | | | | | 103,343 | | | | | | 1,572,955 | | |
Home equity lines of credit | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Risk Rating
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Accrual
|
| | | | 1,176 | | | | | | 692 | | | | | | 207 | | | | | | — | | | | | | — | | | | | | 2,929 | | | | | | 342,970 | | | | | | 347,974 | | |
Non-accrual
|
| | | | — | | | | | | — | | | | | | — | | | | | | 124 | | | | | | — | | | | | | — | | | | | | 913 | | | | | | 1,037 | | |
Total Home equity lines of credit
|
| | | | 1,176 | | | | | | 692 | | | | | | 207 | | | | | | 124 | | | | | | — | | | | | | 2,929 | | | | | | 343,883 | | | | | | 349,011 | | |
All other residential real estate | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Risk Rating
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Accrual
|
| | | | 640,678 | | | | | | 525,271 | | | | | | 621,285 | | | | | | 455,146 | | | | | | 192,331 | | | | | | 342,664 | | | | | | 1,006 | | | | | | 2,778,381 | | |
Non-accrual
|
| | | | 1,055 | | | | | | 2,001 | | | | | | 3,649 | | | | | | 1,776 | | | | | | 594 | | | | | | 3,631 | | | | | | — | | | | | | 12,706 | | |
Total All other residential real estate
|
| | | | 641,733 | | | | | | 527,272 | | | | | | 624,934 | | | | | | 456,922 | | | | | | 192,925 | | | | | | 346,295 | | | | | | 1,006 | | | | | | 2,791,087 | | |
Consumer credit card | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Risk Rating
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Current
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 91,539 | | | | | | 91,539 | | |
30-89 days
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,957 | | | | | | 1,957 | | |
90+ days
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 329 | | | | | | 329 | | |
Total Consumer credit card
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 93,825 | | | | | | 93,825 | | |
All other consumer | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Risk Rating
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Current
|
| | | | 328,142 | | | | | | 175,298 | | | | | | 169,604 | | | | | | 91,594 | | | | | | 48,299 | | | | | | 20,552 | | | | | | 50,451 | | | | | | 883,940 | | |
30-89 days
|
| | | | 1,305 | | | | | | 3,608 | | | | | | 4,220 | | | | | | 2,639 | | | | | | 1,141 | | | | | | 674 | | | | | | — | | | | | | 13,587 | | |
90+ days
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Non-accrual
|
| | | | 291 | | | | | | 1,206 | | | | | | 2,055 | | | | | | 1,147 | | | | | | 651 | | | | | | 575 | | | | | | — | | | | | | 5,925 | | |
Total All other consumer
|
| | | | 329,738 | | | | | | 180,112 | | | | | | 175,879 | | | | | | 95,380 | | | | | | 50,091 | | | | | | 21,801 | | | | | | 50,451 | | | | | | 903,452 | | |
Total loans
|
| | | $ | 2,162,183 | | | | | | 1,546,243 | | | | | | 2,131,429 | | | | | | 1,595,506 | | | | | | 816,602 | | | | | | 2,225,850 | | | | | | 1,172,537 | | | | | | 11,650,350 | | |
|
Dollars in thousands
At June 30, 2025: |
| |
Real
Estate |
| |
Business
Assets |
| |
Total
|
| |||||||||
Construction and development
|
| | | $ | 1,799 | | | | | | — | | | | | | 1,799 | | |
Commercial non-real estate
|
| | | | — | | | | | | 3,031 | | | | | | 3,031 | | |
Multifamily residential real estate
|
| | | | — | | | | | | — | | | | | | — | | |
Non-owner-occupied commercial real estate
|
| | | | 11,757 | | | | | | — | | | | | | 11,757 | | |
Owner-occupied commercial real estate
|
| | | | 5,228 | | | | | | 543 | | | | | | 5,771 | | |
All other residential real estate
|
| | | | 1,202 | | | | | | — | | | | | | 1,202 | | |
Total
|
| | | $ | 19,986 | | | | | | 3,574 | | | | | | 23,560 | | |
Dollars in thousands
At December 31, 2024: |
| |
Real
Estate |
| |
Business
Assets |
| |
Total
|
| |||||||||
Construction and development
|
| | | $ | 1,417 | | | | | | — | | | | | | 1,417 | | |
Commercial non-real estate
|
| | | | 341 | | | | | | — | | | | | | 341 | | |
Multifamily residential real estate
|
| | | | 467 | | | | | | — | | | | | | 467 | | |
Non-owner-occupied commercial real estate
|
| | | | 6,772 | | | | | | — | | | | | | 6,772 | | |
Owner-occupied commercial real estate
|
| | | | 3,800 | | | | | | — | | | | | | 3,800 | | |
All other residential real estate
|
| | | | 2,777 | | | | | | 47 | | | | | | 2,824 | | |
Total
|
| | | $ | 15,574 | | | | | | 47 | | | | | | 15,621 | | |
Dollars in thousands
June 30, 2025 |
| |
Term
Extension |
| |
Payment
Delay |
| |
Interest Rate
Reduction |
| |
Interest/Fees
Forgiven |
| |
Other
|
| |
Total
|
| |
% of
Total Loan Category |
| |||||||||||||||||||||
Construction and development
|
| | | $ | 119 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 119 | | | | | | 0.02% | | |
Commercial non-real estate
|
| | | | 1,054 | | | | | | 148 | | | | | | 3,222 | | | | | | 184 | | | | | | — | | | | | | 4,608 | | | | | | 0.26% | | |
Multifamily residential real estate
|
| | | | 2,648 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 2,648 | | | | | | 0.31% | | |
Non-owner-occupied commercial real estate
|
| | | | 6,593 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 6593 | | | | | | 0.28% | | |
Owner-occupied commercial real estate
|
| | | | 2,222 | | | | | | 423 | | | | | | — | | | | | | 1,720 | | | | | | — | | | | | | 4,365 | | | | | | 0.27% | | |
Commercial real estate
|
| | | | 11,463 | | | | | | 423 | | | | | | — | | | | | | 1,720 | | | | | | — | | | | | | 13,606 | | | | | | 0.28% | | |
Home equity lines of credit
|
| | | | 90 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 90 | | | | | | 0.02% | | |
All other residential real estate
|
| | | | 2,372 | | | | | | 714 | | | | | | 1,772 | | | | | | 50 | | | | | | — | | | | | | 4,908 | | | | | | 0.17% | | |
Residential real estate
|
| | | | 2,462 | | | | | | 714 | | | | | | 1,772 | | | | | | 50 | | | | | | — | | | | | | 4,998 | | | | | | 0.15% | | |
All other consumer
|
| | | | 653 | | | | | | — | | | | | | 232 | | | | | | — | | | | | | — | | | | | | 885 | | | | | | 0.12% | | |
Total
|
| | | $ | 15,751 | | | | | | 1,285 | | | | | | 5,226 | | | | | | 1,954 | | | | | | — | | | | | | 24,216 | | | | | | 0.21% | | |
Dollars in thousands
June 30, 2024 |
| |
Term
Extension |
| |
Payment
Delay |
| |
Interest Rate
Reduction |
| |
Interest/Fees
Forgiven |
| |
Other
|
| |
Total
|
| |
Total Loan
Category |
| |||||||||||||||||||||
Construction and development
|
| | | $ | 400 | | | | | | — | | | | | | 1,300 | | | | | | — | | | | | | — | | | | | | 1,700 | | | | | | 0.17% | | |
Commercial non-real estate
|
| | | | 3,241 | | | | | | — | | | | | | 12 | | | | | | — | | | | | | — | | | | | | 3,253 | | | | | | 0.17% | | |
Multifamily residential real estate
|
| | | | 264 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 264 | | | | | | 0.03% | | |
Non-owner-occupied commercial real estate
|
| | | | 5,973 | | | | | | 4,805 | | | | | | — | | | | | | — | | | | | | — | | | | | | 10,778 | | | | | | 0.47% | | |
Owner-occupied commercial real estate
|
| | | | 1,947 | | | | | | — | | | | | | — | | | | | | 1,931 | | | | | | — | | | | | | 3,878 | | | | | | 0.25% | | |
Commercial real estate
|
| | | | 8,184 | | | | | | 4,805 | | | | | | — | | | | | | 1,931 | | | | | | — | | | | | | 14,920 | | | | | | 0.32% | | |
Home equity lines of credit
|
| | | | 78 | | | | | | — | | | | | | 296 | | | | | | — | | | | | | — | | | | | | 374 | | | | | | 0.11% | | |
All other residential real estate
|
| | | | 732 | | | | | | — | | | | | | 249 | | | | | | — | | | | | | — | | | | | | 981 | | | | | | 0.04% | | |
Residential real estate
|
| | | | 810 | | | | | | — | | | | | | 545 | | | | | | — | | | | | | — | | | | | | 1,355 | | | | | | 0.05% | | |
All other consumer
|
| | | | 637 | | | | | | 381 | | | | | | 259 | | | | | | — | | | | | | — | | | | | | 1,277 | | | | | | 0.11% | | |
Total
|
| | | $ | 13,272 | | | | | | 5,186 | | | | | | 2,116 | | | | | | 1,931 | | | | | | — | | | | | | 22,505 | | | | | | 0.19% | | |
| | |
For the Six Months Ended June 30, 2025
|
| |||||||||||||||||||||
Dollars in thousands
|
| |
Interest/fees
Forgiveness |
| |
Weighted-Average
Months of Deferred Payments |
| |
Weighted-Average
Months of Term Extensions |
| |
Weighted-Average
Interest Rate Reduction |
| ||||||||||||
Construction and development
|
| | | $ | — | | | | | | — | | | | | | — | | | | | | —% | | |
Commercial non-real estate
|
| | | | — | | | | | | — | | | | | | 24.3 | | | | | | 7.67 | | |
Multifamily residential real estate
|
| | | | — | | | | | | — | | | | | | 24.0 | | | | | | — | | |
Non-owner-occupied commercial real estate
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Owner-occupied commercial real estate
|
| | | | 4 | | | | | | 39.3 | | | | | | — | | | | | | — | | |
All other residential real estate
|
| | | | 4 | | | | | | 3.8 | | | | | | 35.5 | | | | | | 6.81 | | |
All other consumer
|
| | | | — | | | | | | — | | | | | | 3.5 | | | | | | 7.20 | | |
Total
|
| | | $ | 8 | | | | | | | | | | | | | | | | | | | | |
| | |
For the six months ended June 30, 2024
|
| |||||||||||||||||||||
Dollars in thousands
|
| |
Interest/fees
Forgiveness |
| |
Weighted-Average
Months of Deferred Payments |
| |
Weighted-Average
Months of Term Extensions |
| |
Weighted-
Average Interest Rate Reduction |
| ||||||||||||
Construction and development
|
| | | $ | — | | | | | | — | | | | | | — | | | | | | 8.25% | | |
Commercial non-real estate
|
| | | | — | | | | | | — | | | | | | 6.1 | | | | | | 8.50 | | |
Multifamily residential real estate
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Non-owner-occupied commercial real estate
|
| | | | — | | | | | | — | | | | | | 11.0 | | | | | | — | | |
Owner-occupied commercial real estate
|
| | | | 2 | | | | | | — | | | | | | 15.3 | | | | | | — | | |
All other residential real estate
|
| | | | — | | | | | | — | | | | | | 29.8 | | | | | | 8.50 | | |
All other consumer
|
| | | | — | | | | | | — | | | | | | 2.7 | | | | | | 7.13 | | |
Total
|
| | | $ | 2 | | | | | | | | | | | | | | | | | | | | |
Dollars in thousands
June 30, 2025 |
| |
Term
Extension |
| |
Payment
Delay |
| |
Interest Rate
Reduction |
| |
Interest/Fee
Forgiveness |
| |
Other
|
| |
Total
|
| |
% of
Total Loan Category |
| |||||||||||||||||||||
Construction and development
|
| | | $ | 1,877 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,877 | | | | | | 0.24% | | |
Commercial non-real estate
|
| | | | 70 | | | | | | — | | | | | | 187 | | | | | | | | | | | | | | | | | | 257 | | | | | | 0.01% | | |
Multifamily residential real estate
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 0.00% | | |
Non-owner-occupied commercial real estate
|
| | | | 3,598 | | | | | | 438 | | | | | | — | | | | | | 5,663 | | | | | | — | | | | | | 9,699 | | | | | | 0.42% | | |
Owner-occupied commercial real
estate |
| | | | 761 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 761 | | | | | | 0.05% | | |
Commercial real estate
|
| | | | 4,359 | | | | | | 438 | | | | | | — | | | | | | 5,663 | | | | | | — | | | | | | 10,460 | | | | | | 0.22% | | |
Home equity lines of credit
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 0.00% | | |
All other residential real estate
|
| | | | 1,182 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,182 | | | | | | 0.04% | | |
Residential real Estate
|
| | | | 1,182 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,182 | | | | | | 0.04% | | |
Dollars in thousands
June 30, 2025 |
| |
Term
Extension |
| |
Payment
Delay |
| |
Interest Rate
Reduction |
| |
Interest/Fee
Forgiveness |
| |
Other
|
| |
Total
|
| |
% of
Total Loan Category |
| |||||||||||||||||||||
All other consumer
|
| | | | 280 | | | | | | — | | | | | | 154 | | | | | | — | | | | | | — | | | | | | 434 | | | | | | 0.06% | | |
Total
|
| | | $ | 7,768 | | | | | | 438 | | | | | | 341 | | | | | | 5,663 | | | | | | — | | | | | | 14,210 | | | | | | 0.13% | | |
|
Dollars in thousands
June 30, 2024 |
| |
Term
Extension |
| |
Payment
Delay |
| |
Interest Rate
Reduction |
| |
Interest/Fees
Forgiveness |
| |
Other
|
| |
Total
|
| |
% of
Total Loan Category |
| |||||||||||||||||||||
Construction and development
|
| | | $ | — | | | | | | — | | | | | | | | | | | | — | | | | | | — | | | | | | — | | | | | | 0.00% | | |
Commercial non-real estate
|
| | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | — | | | | | | — | | | | | | 0.00% | | |
Multifamily residential real estate
|
| | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | — | | | | | | — | | | | | | 0.00% | | |
Non-owner-occupied commercial real estate
|
| | | | 3,526 | | | | | | — | | | | | | | | | | | | — | | | | | | — | | | | | | 3,526 | | | | | | 0.15% | | |
Owner-occupied commercial real
estate |
| | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | — | | | | | | — | | | | | | 0.00% | | |
Commercial real estate
|
| | | | 3,526 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 3,526 | | | | | | 0.07% | | |
Home equity lines of credit
|
| | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | — | | | | | | — | | | | | | 0.00% | | |
All other residential real estate
|
| | | | 276 | | | | | | — | | | | | | 82 | | | | | | — | | | | | | — | | | | | | 358 | | | | | | 0.01% | | |
Residential real estate
|
| | | | 276 | | | | | | — | | | | | | 82 | | | | | | — | | | | | | — | | | | | | 358 | | | | | | 0.01% | | |
All other consumer
|
| | | | 191 | | | | | | — | | | | | | 167 | | | | | | — | | | | | | — | | | | | | 358 | | | | | | 0.03% | | |
Total
|
| | | $ | 3,993 | | | | | | — | | | | | | 249 | | | | | | — | | | | | | — | | | | | | 4,242 | | | | | | 0.04% | | |
Dollars in thousands
June 30, 2025 |
| |
Current
|
| |
30-89 Days
Past Due |
| |
90 Days
Past Due |
| |
Non-accrual
|
| |
Total
|
| |||||||||||||||
Construction and development
|
| | | $ | 534 | | | | | | 119 | | | | | | — | | | | | | 1,735 | | | | | | 2,388 | | |
Commercial non-real estate
|
| | | | 10,749 | | | | | | — | | | | | | — | | | | | | 187 | | | | | | 10,936 | | |
Multifamily residential real estate
|
| | | | 3,421 | | | | | | — | | | | | | — | | | | | | — | | | | | | 3,421 | | |
Non-owner-occupied commercial real estate
|
| | | | 7,123 | | | | | | — | | | | | | — | | | | | | 11,221 | | | | | | 18,344 | | |
Owner-occupied commercial real estate
|
| | | | 7,273 | | | | | | — | | | | | | — | | | | | | 1,609 | | | | | | 8,882 | | |
Commercial real estate
|
| | | | 17,817 | | | | | | — | | | | | | — | | | | | | 12,830 | | | | | | 30,647 | | |
Home equity lines of credit
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
All other residential real estate
|
| | | | 4,041 | | | | | | — | | | | | | — | | | | | | 5,821 | | | | | | 9,862 | | |
Residential real estate
|
| | | | 4,041 | | | | | | — | | | | | | — | | | | | | 5,821 | | | | | | 9,862 | | |
All other consumer
|
| | | | 2,508 | | | | | | 196 | | | | | | 81 | | | | | | 154 | | | | | | 2,939 | | |
Total
|
| | | $ | 35,649 | | | | | | 315 | | | | | | 81 | | | | | | 20,727 | | | | | | 56,772 | | |
Dollars in thousands
June 30, 2024 |
| |
Current
|
| |
30-89 Days
Past Due |
| |
90 Days
Past Due |
| |
Non-accrual
|
| |
Total
|
| |||||||||||||||
Construction and development
|
| | | $ | 2,645 | | | | | | — | | | | | | — | | | | | | 99 | | | | | | 2,744 | | |
Commercial non-real estate
|
| | | | 31 | | | | | | 13 | | | | | | — | | | | | | 337 | | | | | | 381 | | |
Multifamily residential real estate
|
| | | | 816 | | | | | | — | | | | | | — | | | | | | — | | | | | | 816 | | |
Non-owner-occupied commercial real estate
|
| | | | 2,841 | | | | | | — | | | | | | — | | | | | | 8,330 | | | | | | 11,171 | | |
Owner-occupied commercial real estate
|
| | | | 3,788 | | | | | | 4 | | | | | | — | | | | | | 2,837 | | | | | | 6,629 | | |
Dollars in thousands
June 30, 2024 |
| |
Current
|
| |
30-89 Days
Past Due |
| |
90 Days
Past Due |
| |
Non-accrual
|
| |
Total
|
| |||||||||||||||
Commercial real estate
|
| | | | 7,445 | | | | | | 4 | | | | | | — | | | | | | 11,167 | | | | | | 18,616 | | |
Home equity lines of credit
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
All other residential real estate
|
| | | | 2,951 | | | | | | 545 | | | | | | — | | | | | | 962 | | | | | | 4,458 | | |
Residential real estate
|
| | | | 2,951 | | | | | | 545 | | | | | | — | | | | | | 962 | | | | | | 4,458 | | |
All other consumer
|
| | | | 2,231 | | | | | | 40 | | | | | | — | | | | | | 213 | | | | | | 2,484 | | |
Total
|
| | | $ | 15,303 | | | | | | 602 | | | | | | — | | | | | | 12,778 | | | | | | 28,683 | | |
|
| | |
Six Months Ended
June 30, |
| |||||||||
Dollars in thousands
|
| |
2025
|
| |
2024
|
| ||||||
Gains on sale of mortgage loans
|
| | | $ | 13,260 | | | | | | 11,559 | | |
Fees on real estate loans sold
|
| | | | 906 | | | | | | 1,825 | | |
(Losses)/Gains on interest rate lock commitments (IRLC) and associated hedging
|
| | | | (85) | | | | | | 753 | | |
Servicing fees
|
| | | | 5,785 | | | | | | 6,087 | | |
Mortgage banking revenues, net
|
| | | $ | 19,866 | | | | | | 20,224 | | |
| | |
As of June 30,
|
| |||||||||
| | |
2025
|
| |
2024
|
| ||||||
Discount Rate
|
| | | | 9.16% | | | | | | 9.31% | | |
Prepayment Speed
|
| | | | 6.40% | | | | | | 7.10% | | |
Delinquency Rate
|
| | | | 0.91% | | | | | | 0.87% | | |
| | |
Six Months Ended
June 30, |
| |||||||||
Dollars in thousands
|
| |
2025
|
| |
2024
|
| ||||||
Balance at beginning of period
|
| | | $ | 30,423 | | | | | | 33,876 | | |
Capitalized mortgage servicing rights
|
| | | | 2,051 | | | | | | 1,305 | | |
Amortization
|
| | | | (2,918) | | | | | | (3,134) | | |
Change in valuation allowance
|
| | | | — | | | | | | — | | |
Balance at end of period
|
| | | | 29,556 | | | | | | 32,047 | | |
| | |
June 30, 2025
|
| |
December 31, 2024
|
| ||||||||||||||||||||||||||||||
Dollars in thousands
|
| |
Gross
carrying amount |
| |
Accumulated
amortization |
| |
Net
amount |
| |
Gross
carrying amount |
| |
Accumulated
amortization |
| |
Net
amount |
| ||||||||||||||||||
Amortizable intangible assets: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Core deposit intangible assets
|
| | | $ | 20,498 | | | | | | (16,840) | | | | | | 3,658 | | | | | | 26,052 | | | | | | (20,930) | | | | | | 5,122 | | |
Trust customer intangible asset
|
| | | | 6,100 | | | | | | (4,718) | | | | | | 1,382 | | | | | | 6,100 | | | | | | (4,569) | | | | | | 1,531 | | |
Total amortizable intangible assets
|
| | | | 26,598 | | | | | | (21,558) | | | | | | 5,040 | | | | | | 32,152 | | | | | | (25,499) | | | | | | 6,653 | | |
Goodwill: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Community Banking segment
|
| | | | 336,426 | | | | | | — | | | | | | 336,426 | | | | | | 336,426 | | | | | | — | | | | | | 336,426 | | |
Wealth segment
|
| | | | 11,811 | | | | | | — | | | | | | 11,811 | | | | | | 11,811 | | | | | | — | | | | | | 11,811 | | |
Total goodwill
|
| | | | 348,237 | | | | | | — | | | | | | 348,237 | | | | | | 348,237 | | | | | | — | | | | | | 348,237 | | |
| | |
Remaining Contractual Maturity of the Agreements
|
| |||||||||||||||||||||
Dollars in thousands
June 30, 2025: |
| |
Overnight and
continuous |
| |
Up to 90
days |
| |
Greater than
90 days |
| |
Total
|
| ||||||||||||
Repurchase agreements, secured by: | | | | | | | | | | | | | | | | | | | | | | | | | |
U.S. government and federal agency obligations
|
| | | $ | 29,622 | | | | | | — | | | | | | — | | | | | | 29,622 | | |
Government-sponsored enterprise obligations
|
| | | | 14,170 | | | | | | — | | | | | | — | | | | | | 14,170 | | |
Mortgage-backed securities
|
| | | | 799,402 | | | | | | — | | | | | | — | | | | | | 799,402 | | |
Other
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Total Repurchase agreements, gross amount recognized
|
| | | $ | 843,194 | | | | | | — | | | | | | — | | | | | | 843,194 | | |
| | |
Remaining Contractual Maturity of the Agreements
|
| |||||||||||||||||||||
Dollars in thousands
December 31, 2024: |
| |
Overnight and
continuous |
| |
Up to 90
days |
| |
Greater than
90 days |
| |
Total
|
| ||||||||||||
Repurchase agreements, secured by: | | | | | | | | | | | | | | | | | | | | | | | | | |
U.S. government and federal agency obligations
|
| | | $ | 25,071 | | | | | | — | | | | | | — | | | | | | 25,071 | | |
Government-sponsored enterprise obligations
|
| | | | 6,578 | | | | | | — | | | | | | — | | | | | | 6,578 | | |
Mortgage-backed securities
|
| | | | 875,147 | | | | | | — | | | | | | — | | | | | | 875,147 | | |
Other
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Total Repurchase agreements, gross amount recognized
|
| | | $ | 906,796 | | | | | | — | | | | | | — | | | | | | 906,796 | | |
| | |
Shares
|
| |
Weighted
Average Grant Date Fair Value |
| ||||||
Nonvested at January 1, 2025
|
| | | | 496,450 | | | | | $ | 13.07 | | |
Granted
|
| | | | 325,500 | | | | | | 13.53 | | |
Vested
|
| | | | 146,600 | | | | | | 12.98 | | |
Forfeited
|
| | | | 69,700 | | | | | | 13.32 | | |
Nonvested at June 30, 2025
|
| | | | 605,650 | | | | | $ | 13.31 | | |
| | |
For the Six Months
Ended June 30, |
| |||||||||
(Dollars in thousands, except per share data)
|
| |
2025
|
| |
2024
|
| ||||||
Basic income per share: | | | | ||||||||||
Net income attributable to Central Bancompany, Inc.
|
| | | $ | 186,163 | | | | | | 171,305 | | |
Less: Dividends declared on forfeitable nonvested restricted stock
|
| | | | 545 | | | | | | 36 | | |
Net income allocated to common stock
|
| | | $ | 185,618 | | | | | | 171,269 | | |
Weighted average common shares outstanding
|
| | | | 220,002 | | | | | | 220,735 | | |
Basic income per common share
|
| | | $ | 0.84 | | | | | | 0.78 | | |
Diluted income per common share: | | | | | | | | | | | | | |
Net income attributable to Central Bancompany, Inc.
|
| | | $ | 186,163 | | | | | | 171,305 | | |
Less: Dividends declared on forfeitable nonvested restricted stock
|
| | | | 545 | | | | | | 36 | | |
Net income allocated to common stock
|
| | | $ | 185,618 | | | | | | 171,269 | | |
Weighted average diluted common shares outstanding
|
| | | | 220,002 | | | | | | 220,735 | | |
Diluted income per common share:
|
| | | $ | 0.84 | | | | | | 0.78 | | |
Dollars in thousands
Off-Balance Sheet Commitments |
| |
Contractual Amount
|
| |||||||||
|
6/30/2025
|
| |
12/31/2024
|
| ||||||||
Loan Commitments
|
| | | $ | 2,982,202 | | | | | $ | 2,910,550 | | |
Standby Letters of Credit
|
| | | | 79,470 | | | | | | 87,979 | | |
Commercial Letters of Credit
|
| | | | 3,093 | | | | | | 1,089 | | |
Credit Derivatives
|
| | | | 27,360 | | | | | | 14,720 | | |
| | | | | | | | |
Fair value measurements at report date using
|
| |||||||||||||||
Dollars in thousands
|
| |
Fair Value
June 30, 2025 |
| |
Quoted prices
in active markets for identical assets (Level 1) |
| |
Significant
other observable inputs (Level 2) |
| |
Significant
unobservable inputs (Level 3) |
| ||||||||||||
Assets: | | | | | | | | | | | | | | | | | | | | | | | | | |
Loans held for sale
|
| | | $ | 22,804 | | | | | | — | | | | | | 22,804 | | | | | | — | | |
Available-for-sale investment securities:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
U.S. government obligations and government-sponsored enterprises
|
| | | | 5,938,419 | | | | | | 1,092,413 | | | | | | 4,846,006 | | | | | | — | | |
Obligations of states and political subdivisions
|
| | | | 18,717 | | | | | | — | | | | | | 18,717 | | | | | | — | | |
Other securities
|
| | | | 8,748 | | | | | | 925 | | | | | | 7,823 | | | | | | — | | |
Equity investments
|
| | | | 48,160 | | | | | | — | | | | | | 36,725 | | | | | | 11,435 | | |
Trading
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Derivatives
|
| | | | 9,215 | | | | | | — | | | | | | 9,215 | | | | | | — | | |
Total assets
|
| | | $ | 6,046,063 | | | | | | 1,093,338 | | | | | | 4,941,290 | | | | | | 11,435 | | |
Liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | |
Derivatives
|
| | | $ | 8,206 | | | | | | — | | | | | | 8,206 | | | | | | — | | |
Total liabilities
|
| | | $ | 8,206 | | | | | | — | | | | | | 8,206 | | | | | | — | | |
| | | | | | | | |
Fair value measurements at report date using
|
| |||||||||||||||
Dollars in thousands
|
| |
Fair Value
December 31, 2024 |
| |
Quoted prices
in active markets for identical assets (Level 1) |
| |
Significant
other observable inputs (Level 2) |
| |
Significant
unobservable inputs (Level 3) |
| ||||||||||||
Assets: | | | | | | | | | | | | | | | | | | | | | | | | | |
Loans held for sale
|
| | | $ | 34,264 | | | | | | — | | | | | | 34,264 | | | | | | — | | |
Available-for-sale investment securities:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
U.S. government obligations and government-sponsored enterprises
|
| | | | 5,553,593 | | | | | | 1,269,553 | | | | | | 4,284,040 | | | | | | — | | |
Obligations of states and political subdivisions
|
| | | | 21,141 | | | | | | — | | | | | | 21,141 | | | | | | — | | |
Other securities
|
| | | | 28,989 | | | | | | 614 | | | | | | 28,375 | | | | | | — | | |
Equity investments
|
| | | | 48,770 | | | | | | 724 | | | | | | 36,765 | | | | | | 11,281 | | |
Trading
|
| | | | 666 | | | | | | — | | | | | | 666 | | | | | | — | | |
Derivatives
|
| | | | 10,312 | | | | | | — | | | | | | 10,312 | | | | | | — | | |
Total assets
|
| | | $ | 5,697,735 | | | | | | 1,270,891 | | | | | | 4,415,563 | | | | | | 11,281 | | |
Liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | |
Derivatives
|
| | | $ | 8,842 | | | | | | — | | | | | | 8,842 | | | | | | — | | |
Total liabilities
|
| | | $ | 8,842 | | | | | | — | | | | | | 8,842 | | | | | | — | | |
| | | | | | | | |
Fair value measurements at report date using
|
| |||||||||||||||
Dollars in thousands
|
| |
Fair Value
June 30, 2025 |
| |
Quoted prices
in active markets for identical assets (Level 1) |
| |
Significant
other observable inputs (Level 2) |
| |
Significant
unobservable inputs (Level 3) |
| ||||||||||||
Assets: | | | | | | | | | | | | | | | | | | | | | | | | | |
Collateral dependent loans
|
| | | $ | 23,560 | | | | | | — | | | | | | — | | | | | | 23,560 | | |
Mortgage servicing rights
|
| | | | 61,299 | | | | | | — | | | | | | — | | | | | | 61,299 | | |
Total assets
|
| | | $ | 84,859 | | | | | | — | | | | | | — | | | | | | 84,859 | | |
| | | | | | | | |
Fair value measurements at report date using
|
| |||||||||||||||
Dollars in thousands
|
| |
Fair Value
June 30, 2024 |
| |
Quoted prices
in active markets for identical assets (Level 1) |
| |
Significant
other observable inputs (Level 2) |
| |
Significant
unobservable inputs (Level 3) |
| ||||||||||||
Assets: | | | | | | | | | | | | | | | | | | | | | | | | | |
Collateral dependent loans
|
| | | $ | 19,987 | | | | | | — | | | | | | — | | | | | | 19,987 | | |
Mortgage servicing rights
|
| | | | 61,335 | | | | | | — | | | | | | — | | | | | | 61,335 | | |
Total assets
|
| | | $ | 81,322 | | | | | | — | | | | | | — | | | | | | 81,322 | | |
| | |
June 30, 2025
|
| |||||||||||||||||||||
Dollars in thousands
|
| |
Carrying
amount |
| |
Estimated Fair Value
|
| ||||||||||||||||||
|
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |||||||||||||||||
Financial Assets: | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash and due from banks
|
| | | $ | 243,927 | | | | | | 243,927 | | | | | | — | | | | | | — | | |
Short-term interest-bearing deposits
|
| | | | 660,705 | | | | | | 660,705 | | | | | | — | | | | | | — | | |
Time deposits
|
| | | | 648 | | | | | | — | | | | | | — | | | | | | 648 | | |
Federal funds sold and securities purchased under agreements to resell
|
| | | | 1,835 | | | | | | 1,835 | | | | | | — | | | | | | — | | |
Investment securities | | | | | | | | | | | | | | | | | | | | | | | | | |
Available for sale
|
| | | | 5,965,883 | | | | | | 1,093,338 | | | | | | 4,872,545 | | | | | | — | | |
Held to maturity
|
| | | | 3,069 | | | | | | — | | | | | | 2,413 | | | | | | 677 | | |
Equity
|
| | | | 48,160 | | | | | | — | | | | | | 36,725 | | | | | | 11,435 | | |
Net Loans held for investment
|
| | | | 11,177,965 | | | | | | — | | | | | | — | | | | | | 11,233,083 | | |
Loans held for sale
|
| | | | 22,804 | | | | | | — | | | | | | 22,804 | | | | | | — | | |
Derivatives
|
| | | | 9,215 | | | | | | — | | | | | | 9,215 | | | | | | — | | |
Total assets
|
| | | $ | 18,134,211 | | | | | | 1,999,805 | | | | | | 4,943,702 | | | | | | 11,245,843 | | |
| | |
December 31, 2024
|
| |||||||||||||||||||||
Dollars in thousands
|
| |
Carrying
amount |
| |
Estimated Fair Value
|
| ||||||||||||||||||
|
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |||||||||||||||||
Financial Assets: | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash and due from banks
|
| | | $ | 265,209 | | | | | | 265,209 | | | | | | — | | | | | | — | | |
Short-term interest-bearing deposits
|
| | | | 969,416 | | | | | | 969,416 | | | | | | — | | | | | | — | | |
Time deposits
|
| | | | 699 | | | | | | — | | | | | | — | | | | | | 699 | | |
Federal funds sold and securities purchased under agreements to resell
|
| | | | 7,183 | | | | | | 7,183 | | | | | | — | | | | | | — | | |
Investment securities | | | | | | | | | | | | | | | | | | | | | | | | | |
Available for sale
|
| | | | 5,603,723 | | | | | | 1,270,167 | | | | | | 4,333,556 | | | | | | — | | |
Held to maturity
|
| | | | 3,225 | | | | | | — | | | | | | 2,554 | | | | | | 677 | | |
Equity
|
| | | | 48,770 | | | | | | 724 | | | | | | 36,765 | | | | | | 11,281 | | |
Trading
|
| | | | 666 | | | | | | — | | | | | | 666 | | | | | | — | | |
Net Loans held for investment
|
| | | | 11,469,812 | | | | | | | | | | | | | | | | | | 11,283,392 | | |
Loans held for sale
|
| | | | 34,264 | | | | | | — | | | | | | 34,264 | | | | | | — | | |
Derivatives
|
| | | | 10,312 | | | | | | — | | | | | | 10,312 | | | | | | — | | |
Total assets
|
| | | $ | 18,413,279 | | | | | | 2,512,699 | | | | | | 4,418,117 | | | | | | 11,296,049 | | |
| | |
June 30, 2025
|
| |||||||||||||||||||||
Dollars in thousands
|
| |
Carrying
amount |
| |
Estimated Fair Value
|
| ||||||||||||||||||
|
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |||||||||||||||||
Financial Liabilities | | | | | | | | | | | | | | | | | | | | | | | | | |
Noninterest-bearing demand
|
| | | $ | 5,280,287 | | | | | | 5,280,287 | | | | | | — | | | | | | — | | |
Savings and interest-bearing demand
|
| | | | 7,811,907 | | | | | | 7,811,907 | | | | | | — | | | | | | — | | |
Time deposits
|
| | | | 1,696,962 | | | | | | — | | | | | | — | | | | | | 1,685,743 | | |
Total deposits
|
| | | $ | 14,789,156 | | | | | | 13,092,194 | | | | | | — | | | | | | 1,685,743 | | |
Federal funds purchased and customer repurchase agreements
|
| | | $ | 973,618 | | | | | | 973,618 | | | | | | — | | | | | | — | | |
Accrued interest payable
|
| | | | 9,624 | | | | | | 9,624 | | | | | | — | | | | | | — | | |
Derivatives
|
| | | | 8,206 | | | | | | — | | | | | | 8,206 | | | | | | — | | |
| | |
December 31, 2024
|
| |||||||||||||||||||||
Dollars in thousands
|
| |
Carrying
amount |
| |
Estimated Fair Value
|
| ||||||||||||||||||
|
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |||||||||||||||||
Financial Liabilities | | | | | | | | | | | | | | | | | | | | | | | | | |
Noninterest-bearing demand
|
| | | $ | 5,245,705 | | | | | | 5,245,705 | | | | | | — | | | | | | — | | |
Savings and interest-bearing demand
|
| | | | 8,043,244 | | | | | | 8,043,244 | | | | | | — | | | | | | — | | |
Time deposits
|
| | | | 1,696,899 | | | | | | — | | | | | | — | | | | | | 1,685,000 | | |
Total deposits
|
| | | $ | 14,985,848 | | | | | | 13,288,949 | | | | | | — | | | | | | 1,685,000 | | |
Federal funds purchased and customer repurchase agreements
|
| | | $ | 1,007,295 | | | | | | 1,007,295 | | | | | | — | | | | | | — | | |
Accrued interest payable
|
| | | | 10,291 | | | | | | 10,291 | | | | | | — | | | | | | — | | |
Derivatives
|
| | | | 8,842 | | | | | | — | | | | | | 8,842 | | | | | | — | | |
Six Months Ended June 30,
|
| |
Unrealized
Gains/Losses on AFS Securities |
| |
Pension
Plan |
| |
Total
|
| |||||||||
Balance December 31, 2023
|
| | | $ | (255,195) | | | | | | (12,397) | | | | | | (267,592) | | |
Other comprehensive income before reclassifications
|
| | | | 27,180 | | | | | | — | | | | | | 27,180 | | |
Current period other comprehensive income, before tax
|
| | | | 27,180 | | | | | | — | | | | | | 27,180 | | |
Income tax (expense) benefit
|
| | | | (6,479) | | | | | | — | | | | | | (6,479) | | |
Current period other comprehensive income, net of tax
|
| | | | 20,701 | | | | | | — | | | | | | 20,701 | | |
Balance June 30, 2024
|
| | | $ | (234,494) | | | | | | (12,397) | | | | | | (246,891) | | |
Balance December 31, 2024
|
| | | $ | (145,589) | | | | | | 5,664 | | | | | | (139,925) | | |
Other comprehensive income before reclassifications
|
| | | | 87,963 | | | | | | 11,340 | | | | | | 99,303 | | |
Current period other comprehensive income, before tax
|
| | | | 87,963 | | | | | | 11,340 | | | | | | 99,303 | | |
Income tax (expense) benefit
|
| | | | (20,970) | | | | | | (2,704) | | | | | | (23,674) | | |
Current period other comprehensive income, net of tax
|
| | | | 66,993 | | | | | | 8,636 | | | | | | 75,629 | | |
Balance June 30, 2025
|
| | | $ | (78,596) | | | | | | 14,300 | | | | | | (64,296) | | |
| | |
As of June 30, 2025
|
| |
As of December 31, 2024
|
| ||||||||||||||||||
Dollars in thousands
|
| |
Notional Value
|
| |
Market
Value |
| |
Notional Value
|
| |
Market
Value |
| ||||||||||||
Interest Rate Lock Commitments
|
| | | $ | 61,390 | | | | | | 1,130 | | | | | | 47,875 | | | | | | 366 | | |
Loans Closed–Market Value Loans Held for Sale
|
| | | | 32,828 | | | | | | 1,172 | | | | | | 34,791 | | | | | | 946 | | |
TBA Derivative Value
|
| | | | 80,750 | | | | | | (701) | | | | | | 61,000 | | | | | | 245 | | |
| | |
As of June 30, 2025
|
| |
As of December 31, 2024
|
| ||||||||||||||||||
Dollars in thousands
|
| |
Derivative
Assets |
| |
Derivative
Liabilities |
| |
Derivative
Assets |
| |
Derivative
Liabilities |
| ||||||||||||
Back to Back Swaps
|
| | | $ | 7,505 | | | | | | 7,505 | | | | | | 9,086 | | | | | | 9,086 | | |
Fair Value Hedges
|
| | | | 580 | | | | | | — | | | | | | 860 | | | | | | — | | |
| | |
Six Months Ended June 30,
|
| |||||||||
Dollars in thousands
|
| |
2025
|
| |
2024
|
| ||||||
Service charges and commissions | | | | | | | | | | | | | |
Deposit account and other fees
|
| | | $ | 26,149 | | | | | | 25,414 | | |
Other non-ASC 606 revenue
|
| | | | 1,974 | | | | | | 2,056 | | |
| | | | $ | 28,123 | | | | | | 27,470 | | |
Payment services revenue | | | | | | | | | | | | | |
Bankcard transaction fees
|
| | | $ | 33,396 | | | | | | 33,315 | | |
Brokerage services | | | | | | | | | | | | | |
Consumer brokerage service fees
|
| | | $ | 13,729 | | | | | | 12,807 | | |
Fees for fiduciary services | | | | | | | | | | | | | |
Fiduciary service fees
|
| | | $ | 24,767 | | | | | | 21,762 | | |
| | |
Six Months Ended
June 30, |
| |||||||||
Dollars in thousands
|
| |
2025
|
| |
2024
|
| ||||||
Other income | | | | | | | | | | | | | |
(Loss)/Gain on sale of assets, OREO, bank premises, and
equipment |
| | | $ | (12,930) | | | | | | 3,940 | | |
Other non-ASC 606 revenue
|
| | | | 1,795 | | | | | | 1,682 | | |
| | | | $ | (11,136) | | | | | | 5,622 | | |
|
Dollars in thousands
|
| |
Wealth
Management |
| |
Community
Banking |
| |
Total
|
| |||||||||
Three Months Ended June 30, 2025 | | | | | | | | | | | | | | | | | | | |
Net Interest Income
|
| | | $ | (23) | | | | | $ | 195,080 | | | | | $ | 195,057 | | |
Provision for credit losses
|
| | | | (1) | | | | | | (6) | | | | | | (7) | | |
Net interest income after provision for credit losses
|
| | | | (22) | | | | | | 195,086 | | | | | | 195,064 | | |
Noninterest income
|
| | | | 18,418 | | | | | | 31,647 | | | | | | 50,065 | | |
Noninterest expense
|
| | | | 12,691 | | | | | | 114,079 | | | | | | 126,770 | | |
Income before income taxes
|
| | | | 5,705 | | | | | | 112,654 | | | | | | 118,359 | | |
Income taxes
|
| | | | 1,374 | | | | | | 25,620 | | | | | | 26,994 | | |
Net Income
|
| | | $ | 4,331 | | | | | $ | 87,034 | | | | | $ | 91,365 | | |
Assets under management
|
| | | | 14,245,820 | | | | | | | | | | | | 14,245,820 | | |
Six Months Ended June 30, 2025 | | | | | | | | | | | | | | | | | | | |
Net Interest Income
|
| | | $ | (43) | | | | | $ | 384,373 | | | | | $ | 384,330 | | |
Provision for credit losses
|
| | | | (4) | | | | | | 2,917 | | | | | | 2,913 | | |
Net interest income after provision for credit losses
|
| | | | (39) | | | | | | 381,456 | | | | | | 381,417 | | |
Noninterest income
|
| | | | 36,837 | | | | | | 72,017 | | | | | | 108,854 | | |
Noninterest expense
|
| | | | 25,220 | | | | | | 223,811 | | | | | | 249,031 | | |
Income before income taxes
|
| | | | 11,578 | | | | | | 229,662 | | | | | | 241,240 | | |
Income taxes
|
| | | | 2,780 | | | | | | 52,297 | | | | | | 55,077 | | |
Net Income
|
| | | $ | 8,798 | | | | | $ | 177,365 | | | | | $ | 186,163 | | |
Assets under management
|
| | | | 14,245,820 | | | | | | | | | | | | 14,245,820 | | |
Dollars in thousands
|
| |
Wealth
Management |
| |
Community
Banking |
| |
Total
|
| |||||||||
Three Months Ended June 30, 2024 | | | | | | | | | | | | | | | | | | | |
Net Interest Income
|
| | | $ | (87) | | | | | $ | 166,397 | | | | | $ | 166,310 | | |
Provision for credit losses
|
| | | | 1 | | | | | | 4,041 | | | | | | 4,042 | | |
Net interest income after provision for credit losses
|
| | | | (88) | | | | | | 162,356 | | | | | | 162,268 | | |
Noninterest income
|
| | | | 16,792 | | | | | | 62,019 | | | | | | 78,811 | | |
Noninterest expense
|
| | | | 11,569 | | | | | | 110,709 | | | | | | 122,278 | | |
Income before income taxes
|
| | | | 5,135 | | | | | | 113,666 | | | | | | 118,801 | | |
Income taxes
|
| | | | 1,232 | | | | | | 25,668 | | | | | | 26,900 | | |
Net Income
|
| | | $ | 3,903 | | | | | $ | 87,998 | | | | | $ | 91,901 | | |
Assets under management
|
| | | | 13,482,683 | | | | | | | | | | | | 13,482,683 | | |
Six Months Ended June 30, 2024 | | | | | | | | | | | | | | | | | | | |
Net Interest Income
|
| | | $ | (181) | | | | | $ | 330,423 | | | | | $ | 330,242 | | |
Provision for credit losses
|
| | | | — | | | | | | 7,125 | | | | | | 7,125 | | |
Net interest income after provision for credit losses
|
| | | | (181) | | | | | | 323,298 | | | | | | 323,117 | | |
Noninterest income
|
| | | | 33,328 | | | | | | 102,532 | | | | | | 135,860 | | |
Noninterest expense
|
| | | | 22,805 | | | | | | 215,027 | | | | | | 237,832 | | |
Income before income taxes
|
| | | | 10,342 | | | | | | 210,803 | | | | | | 221,145 | | |
Income taxes
|
| | | | 2,480 | | | | | | 47,360 | | | | | | 49,840 | | |
Net Income
|
| | | $ | 7,862 | | | | | $ | 163,443 | | | | | $ | 171,305 | | |
Assets under management
|
| | | | 13,482,683 | | | | | | | | | | | | 13,482,683 | | |
| | | |
MORGAN STANLEY
|
| | | |
| | | |
KEEFE, BRUYETTE & WOODS
A Stifel Company
|
| |
|
BOFA SECURITIES
PIPER SANDLER STEPHENS INC. |
|
|
Filing Fee–Securities and Exchange Commission
|
| | | $ | * | | |
|
Fee–Financial Industry Regulatory Authority, Inc.
|
| | |
|
*
|
| |
|
Listing Fee–Nasdaq
|
| | |
|
*
|
| |
|
Fees of Transfer Agent
|
| | |
|
*
|
| |
|
Fees and Expenses of Counsel
|
| | |
|
*
|
| |
|
Fees and Expenses of Accountants
|
| | |
|
*
|
| |
|
Printing Expenses
|
| | |
|
*
|
| |
|
Miscellaneous Expenses
|
| | |
|
*
|
| |
|
Total
|
| | | $ | * | | |
|
Number
|
| |
Description
|
|
| 1.1 | | | Form of Underwriting Agreement* | |
| 3.1 | | | | |
| 3.2 | | | | |
| 4.1 | | | Form of Registration Rights Agreement* | |
| 5.1 | | | Opinion of Bryan Cave Leighton Paisner LLP* | |
| 9.1 | | | | |
| 10.1 | | | Central Bancompany, Inc. Restricted Stock Plan† | |
| 10.2 | | | Amendment to Central Bancompany, Inc. Restricted Stock Plan† | |
| 10.3 | | | | |
| 10.4 | | | | |
| 10.5 | | | | |
| 10.6 | | | | |
| 10.7 | | | | |
| 10.8 | | | | |
| 10.9 | | | | |
| 10.10 | | | | |
| 10.11 | | | Form of Central Bancompany, Inc. Restricted Stock Award Agreement† | |
| 21.1 | | | | |
| 23.1 | | | | |
| 23.2 | | | Consent of Bryan Cave Leighton Paisner LLP* | |
| 24.1 | | | | |
| 107.1 | | | Filing Fee Table | |
|
Signature
|
| |
Title
|
|
|
/s/ John “JR” Ross
John “JR” Ross
|
| |
President, Chief Executive Officer and Director
(Principal Executive Officer) |
|
|
/s/ James K. Ciroli
James K. Ciroli
|
| |
Chief Financial Officer
(Principal Financial Officer and Principal Accounting Officer) |
|
|
/s/ S. Bryan Cook
S. Bryan Cook
|
| |
Executive Chairman
|
|
|
/s/ Robert M. Robuck
Robert M. Robuck
|
| |
Vice Chairman
|
|
|
/s/ Charles W. Digges, Jr.
Charles W. Digges, Jr.
|
| |
Director
|
|
|
/s/ Michael Kirk Farmer, Jr.
Michael Kirk Farmer, Jr.
|
| |
Director
|
|
|
/s/ Robert R. Hermann, Jr.
Robert R. Hermann, Jr.
|
| |
Director
|
|
|
Signature
|
| |
Title
|
|
|
/s/ E. Stanley Kroenke
E. Stanley Kroenke
|
| |
Director
|
|
|
/s/ Charles E. Kruse
Charles E. Kruse
|
| |
Director
|
|
|
/s/ Richard H. McClure
Richard H. McClure
|
| |
Director
|
|
|
/s/ Edward D. “Chip” Robertson, Jr.
Edward D. “Chip” Robertson, Jr.
|
| |
Director
|
|
|
/s/ Bradley N. Sprong
Bradley N. Sprong
|
| |
Director
|
|