LOANS AND ALLOWANCE FOR LOAN AND LEASE LOSSES | 4. LOANS AND ALLOWANCE FOR LOAN AND LEASE LOSSES The following tables exclude LHFS. The Company’s LHFI are stated at their face amount, net of deferred fees and costs and includes loan balances as of September 30, 2024, acquired through the American National acquisition that closed on April 1, 2024, and consisted of the following as of the periods ended (dollars in thousands): September 30, 2024 December 31, 2023 Construction and Land Development $ 1,588,531 $ 1,107,850 CRE – Owner Occupied 2,401,807 1,998,787 CRE – Non-Owner Occupied 4,885,785 4,172,401 Multifamily Real Estate 1,357,730 1,061,997 Commercial & Industrial 3,799,872 3,589,347 Residential 1-4 Family – Commercial 729,315 522,580 Residential 1-4 Family – Consumer 1,281,914 1,078,173 Residential 1-4 Family – Revolving 738,665 619,433 Auto 354,570 486,926 Consumer 109,522 120,641 Other Commercial 1,089,588 876,908 Total LHFI, net of deferred fees and costs (1) 18,337,299 15,635,043 Allowance for loan and lease losses (160,685) (132,182) Total LHFI, net $ 18,176,614 $ 15,502,861 (1) Total loans included unamortized premiums and discounts, and unamortized deferred fees and costs totaling $ 228.3 million and $79.7 million as of September 30, 2024 and December 31, 2023, respectively . Refer to Note 1 “Summary of Significant Accounting Policies” and Note 2 “Acquisitions” within Item 1 of this Quarterly Report for further information about the American National acquisition. Accrued interest receivable on LHFI totaled $75.2 million and $72.5 million at September 30, 2024 and December 31, 2023, respectively. Accrued interest receivable write-offs were not material to the Company’s consolidated financial statements for the three and nine months ended September 30, 2024 and 2023. The following table shows the aging of the Company’s LHFI portfolio by class at September 30, 2024 (dollars in thousands): Greater than 30-59 Days 60-89 Days 90 Days and Current Past Due Past Due still Accruing Nonaccrual Total Loans Construction and Land Development $ 1,584,576 $ 1,559 $ 369 $ 82 $ 1,945 $ 1,588,531 CRE – Owner Occupied 2,392,190 2,291 1,306 1,239 4,781 2,401,807 CRE – Non-Owner Occupied 4,866,516 1,085 6,875 1,390 9,919 4,885,785 Multifamily Real Estate 1,356,721 821 135 53 — 1,357,730 Commercial & Industrial 3,789,537 5,876 549 862 3,048 3,799,872 Residential 1-4 Family – Commercial 725,395 656 736 801 1,727 729,315 Residential 1-4 Family – Consumer 1,260,678 471 6,950 1,890 11,925 1,281,914 Residential 1-4 Family – Revolving 728,538 3,309 2,672 1,186 2,960 738,665 Auto 350,373 2,796 468 401 532 354,570 Consumer 108,487 700 182 143 10 109,522 Other Commercial 1,082,274 2 185 7,127 — 1,089,588 Total LHFI, net of deferred fees and costs $ 18,245,285 $ 19,566 $ 20,427 $ 15,174 $ 36,847 $ 18,337,299 % of total loans 99.50 % 0.11 % 0.11 % 0.08 % 0.20 % 100.00 % The following table shows the aging of the Company’s LHFI portfolio by class at December 31, 2023 (dollars in thousands): Greater than 30-59 Days 60-89 Days 90 Days and Current Past Due Past Due still Accruing Nonaccrual Total Loans Construction and Land Development $ 1,107,183 $ 270 $ 24 $ 25 $ 348 $ 1,107,850 CRE – Owner Occupied 1,991,632 1,575 — 2,579 3,001 1,998,787 CRE – Non-Owner Occupied 4,156,089 545 184 2,967 12,616 4,172,401 Multifamily Real Estate 1,061,851 — 146 — — 1,061,997 Commercial & Industrial 3,579,657 4,303 49 782 4,556 3,589,347 Residential 1-4 Family – Commercial 518,150 567 676 1,383 1,804 522,580 Residential 1-4 Family – Consumer 1,053,255 7,546 1,804 4,470 11,098 1,078,173 Residential 1-4 Family – Revolving 611,584 2,238 1,429 1,095 3,087 619,433 Auto 480,557 4,737 872 410 350 486,926 Consumer 119,487 770 232 152 — 120,641 Other Commercial 870,339 6,569 — — — 876,908 Total LHFI, net of deferred fees and costs $ 15,549,784 $ 29,120 $ 5,416 $ 13,863 $ 36,860 $ 15,635,043 % of total loans 99.45 % 0.19 % 0.03 % 0.09 % 0.24 % 100.00 % The following table shows the Company’s amortized cost basis of loans on nonaccrual status with no related ALLL as of the periods ended (dollars in thousands): September 30, December 31, 2024 2023 CRE – Owner Occupied $ 2,050 $ — CRE – Non-Owner Occupied 8,156 4,835 Total LHFI $ 10,206 $ 4,835 There was no interest income recognized on nonaccrual loans during the three and nine months ended September 30, 2024 and 2023. See Note 1 “Summary of Significant Accounting Policies” in the “Notes to the Consolidated Financial Statements” contained in Item 8 “Financial Statements and Supplementary Data” in the Company’s 2023 Form 10-K for additional information on the Company’s policies for nonaccrual loans. Troubled Loan Modifications See Note 1 “Summary of Significant Accounting Policies” in the “Notes to Consolidated Financial Statements” contained in Item 8 “Financial Statements and Supplementary Data” of the Company’s 2023 Form 10-K for loan modifications to borrowers experiencing financial difficulty and how the Company defines TLMs. As of September 30, 2024 and 2023, the Company had TLMs with an amortized cost basis of $24.5 million and $29.4 million, respectively. The following table presents the amortized cost basis of TLMs for the three and nine months ended September 30, (dollars in thousands): Three Months Ended Nine Months Ended 2024 2024 Amortized Cost % of Total Class of Financing Receivable Amortized Cost % of Total Class of Financing Receivable Combination - Other-Than-Insignificant Payment Delay and Term Extension Commercial and Industrial $ — — % $ 553 0.01 % CRE – Non-Owner Occupied — — % 22,175 0.45 % Total Combination - Other-Than-Insignificant Payment Delay and Term Extension $ — $ 22,728 Term Extension Construction and Land Development $ 50 NM % $ 50 NM % Commercial and Industrial 141 NM % 141 NM % CRE – Owner Occupied 586 0.02 % 586 0.02 % Residential 1-4 Family – Consumer 236 0.02 % 236 0.02 % Total Term Extension $ 1,013 $ 1,013 Combination - Term Extension and Interest Rate Reduction Residential 1-4 Family – Consumer $ 283 0.02 % $ 630 0.05 % Total Combination - Term Extension and Interest Rate Reduction $ 283 $ 630 Combination - Interest Rate Reduction, Term Extension and Other-Than-Insignificant Payment Delay Commercial and Industrial $ — — % $ 106 NM % Total Combination - Interest Rate Reduction, Term Extension and Other-Than-Insignificant Payment Delay $ — $ 106 Total $ 1,296 $ 24,477 NM = Not Meaningful Three Months Ended Nine Months Ended 2023 2023 Amortized Cost % of Total Class of Financing Receivable Amortized Cost % of Total Class of Financing Receivable Term Extension Commercial and Industrial $ 97 NM $ 2,008 0.06 % CRE – Non-Owner Occupied — — % 20,133 0.49 % CRE – Owner Occupied 766 0.04 % 766 0.04 % Residential 1-4 Family – Consumer 29 NM 603 0.06 % Total Term Extension $ 892 $ 23,510 Combination - Term Extension and Interest Rate Reduction Residential 1-4 Family – Consumer $ 127 0.01 % $ 959 0.09 % Residential 1-4 Family – Revolving — — % 15 NM Total Combination - Term Extension and Interest Rate Reduction $ 127 $ 974 Principal Forgiveness CRE – Non-Owner Occupied — — % 4,935 0.12 % Total Principal Forgiveness $ — $ 4,935 Total $ 1,019 $ 29,419 NM = Not Meaningful The following table describes the financial effects of TLMs on a weighted average basis for TLMs within that loan type for the three and nine months ended September 30,: Three Months Ended 2024 Term Extension Loan Type Financial Effect CRE – Owner Occupied Added a weighted-average 3.0 years to the life of loans. Nine Months Ended 2024 Other-Than-Insignificant Payment Delay and Term Extension Loan Type Financial Effect Commercial and Industrial Added a weighted-average 1.0 years to the life of loans. CRE – Non-Owner Occupied Added a weighted-average 1.6 years to the life of loans. Term Extension Loan Type Financial Effect CRE – Owner Occupied Added a weighted-average 3.0 years to the life of loans. Three Months Ended 2023 Term Extension Loan Type Financial Effect CRE – Owner Occupied Added a weighted-average 0.2 years to the life of loans. Nine Months Ended 2023 Term Extension Loan Type Financial Effect Commercial and Industrial Added a weighted-average 0.2 years to the life of loans. CRE – Owner Occupied Added a weighted-average 0.2 years to the life of loans. CRE – Non-Owner Occupied Added a weighted-average 0.5 years to the life of loans. Residential 1-4 Family – Consumer Added a weighted-average 10.7 years to the life of loans. Combination - Term Extension and Interest Rate Reduction Loan Type Financial Effect Residential 1-4 Family – Consumer Added a weighted-average 20.3 years to the life of loans and reduced the weighted average contractual interest rate from 8.2% to 7.6% . Residential 1-4 Family – Revolving Added a weighted-average 19.1 years to the life of loans and reduced the weighted average contractual interest rate from 10.5% to 7.3% . Principal Forgiveness Loan Type Financial Effect CRE – Non-Owner Occupied Reduced the amortized cost basis of loans by $3.5 million. The Company considers a default of a TLM to occur when the borrower is 90 days past due following the modification or a foreclosure and repossession of the applicable collateral occurs. During the three and nine months ended September 30, 2024 and 2023, the Company did no t have any material loans that went into default that had been modified and designated as TLMs in the twelve-month period prior to the time of default. The Company monitors the performance of TLMs to determine the effectiveness of the modifications. During the three and nine months ended September 30, 2024 and 2023, the Company did no t have any material loans that have been modified and designated as TLMs that were past due. As of September 30, 2024, there were no unfunded commitments on loans modified and designated as TLMs. As of December 31, 2023, unfunded commitments on loans modified and designated as TLMs were $1.6 million. Allowance for Loan and Lease Losses ALLL on the loan portfolio is a material estimate for the Company. The Company estimates its ALLL on its loan portfolio on a quarterly basis. The Company models the ALLL using two primary segments, Commercial and Consumer. Each loan segment is further disaggregated into classes based on similar risk characteristics. The Company has identified the following classes within each loan segment: ● Commercial: Construction and Land Development, CRE – Owner Occupied, CRE – Non-Owner Occupied, Multifamily Real Estate, Commercial & Industrial, Residential 1-4 Family – Commercial, and Other Commercial ● Consumer: Residential 1-4 Family – Consumer, Residential 1-4 Family – Revolving, Auto, and Consumer The following tables show the ALLL activity by loan segment for the three and nine months ended September 30, (dollars in thousands): Three Months Ended Nine Months Ended 2024 2024 Commercial Consumer Total Commercial Consumer Total Balance at beginning of period $ 131,139 $ 26,992 $ 158,131 $ 105,896 $ 26,286 $ 132,182 Initial Allowance on PCD American National loans — — — 2,609 1,287 3,896 Loans charged-off (1,642) (1,077) (2,719) (8,675) (3,026) (11,701) Recoveries credited to allowance 1,292 761 2,053 2,881 1,497 4,378 Initial Provision - Non-PCD American National loans — — — 11,213 2,016 13,229 Provision charged to operations 1,931 1,289 3,220 18,796 (95) 18,701 Balance at end of period $ 132,720 $ 27,965 $ 160,685 $ 132,720 $ 27,965 $ 160,685 Three Months Ended Nine Months Ended 2023 2023 Commercial Consumer Total Commercial Consumer Total Balance at beginning of period $ 92,970 $ 27,713 $ 120,683 $ 82,753 $ 28,015 $ 110,768 Loans charged-off (788) (841) (1,629) (7,589) (2,368) (9,957) Recoveries credited to allowance 878 457 1,335 1,911 1,626 3,537 Provision charged to operations 5,880 (642) 5,238 21,865 (586) 21,279 Balance at end of period $ 98,940 $ 26,687 $ 125,627 $ 98,940 $ 26,687 $ 125,627 The following table presents additional information related to the acquired American National loan portfolio at the acquisition date, including the initial ACL at acquisition on the PCD loans (dollars in thousands): April 1, 2024 PCD Loans: Book value of acquired loans at acquisition $ 89,418 Initial ACL at acquisition (3,896) Non-credit discount at acquisition (10,466) Purchase Price $ 75,056 Non-PCD Loans: Fair Value $ 2,073,037 Gross contractual amounts receivable 2,503,707 Estimate of contractual cash flows not expected to be collected 10,887 Credit Quality Indicators Credit quality indicators are used to help estimate the collectability of each loan class within the Commercial and Consumer loan segments. For classes of loans within the Commercial segment, the primary credit quality indicator used for evaluating credit quality and estimating the ALLL is risk rating categories of Pass, Watch, Special Mention, Substandard, and Doubtful. For classes of loans within the Consumer segment, the primary credit quality indicator used for evaluating credit quality and estimating ALLL is delinquency bands of current, 30-59, 60-89, 90+, and nonaccrual. While other credit quality indicators are evaluated and analyzed as part of the Company’s credit risk management activities, these indicators are primarily used in estimating the ALLL. The Company evaluates the credit risk of its loan portfolio on at least a quarterly basis. The Company presents loan and lease portfolio segments and classes by credit quality indicator and vintage year. The Company defines the vintage date for the purpose of this disclosure as the date of the most recent credit decision. Renewals are categorized as new credit decisions and reflect the renewal date as the vintage date, except for renewals of loans modified for borrowers experiencing financial difficulty or TLMs, which are presented in the original vintage. Refer to Note 1 “Summary of Significant Accounting Policies” in the “Notes to the Consolidated Financial Statements” contained in Item 8 “Financial Statements and Supplementary Data” in the Company’s 2023 Form 10-K for additional information on the Company’s policies and for further information on the Company’s credit quality indicators. Commercial Loans The Company uses a risk rating system as the primary credit quality indicator for classes of loans within the Commercial segment. The Company defines pass loans as risk rated 1-5 and criticized loans as risk rated 6-9. See Note 3 “Loans and Allowance For Loan and Lease Losses” in the “Notes to Consolidated Financial Statements” contained in Item 8 “Financial Statements and Supplementary Data” of the Company’s 2023 Form 10-K for information on the Company’s risk rating system. The table below details the amortized cost and gross write-offs of the classes of loans within the Commercial segment by risk level and year of origination as of September 30, (dollars in thousands): 2024 Term Loans Amortized Cost Basis by Origination Year Revolving 2024 2023 2022 2021 2020 Prior Loans Total Construction and Land Development Pass $ 248,772 $ 546,827 $ 453,332 $ 124,660 $ 21,372 $ 47,130 $ 103,907 $ 1,546,000 Watch — 4,019 2,187 1,135 — 1,048 — 8,389 Special Mention 1,824 827 296 226 1,332 2,492 — 6,997 Substandard 160 81 22,945 991 1,527 1,441 — 27,145 Total Construction and Land Development $ 250,756 $ 551,754 $ 478,760 $ 127,012 $ 24,231 $ 52,111 $ 103,907 $ 1,588,531 Current period gross write-off $ — $ — $ (392) $ — $ — $ — $ — $ (392) CRE – Owner Occupied Pass $ 119,494 $ 237,967 $ 286,271 $ 267,150 $ 253,840 $ 1,053,513 $ 27,073 $ 2,245,308 Watch 32,278 9,567 13,374 1,927 2,539 36,841 51 96,577 Special Mention 1,163 9,527 1,590 1,748 2,878 14,266 2,201 33,373 Substandard — 932 1,021 358 1,921 22,317 — 26,549 Total CRE – Owner Occupied $ 152,935 $ 257,993 $ 302,256 $ 271,183 $ 261,178 $ 1,126,937 $ 29,325 $ 2,401,807 Current period gross write-off $ — $ — $ — $ — $ — $ (354) $ — $ (354) CRE – Non-Owner Occupied Pass $ 220,707 $ 520,289 $ 664,692 $ 851,291 $ 387,340 $ 1,903,875 $ 42,583 $ 4,590,777 Watch — 152 1,477 5,936 4,037 54,881 — 66,483 Special Mention 397 — 17,947 5,125 3,355 62,509 12,750 102,083 Substandard — 13,758 — 1,128 39,701 71,782 73 126,442 Total CRE – Non-Owner Occupied $ 221,104 $ 534,199 $ 684,116 $ 863,480 $ 434,433 $ 2,093,047 $ 55,406 $ 4,885,785 Current period gross write-off $ — $ — $ — $ — $ (3,386) $ — $ — $ (3,386) Commercial & Industrial Pass $ 627,486 $ 688,535 $ 571,125 $ 331,698 $ 138,708 $ 259,312 $ 925,580 $ 3,542,444 Watch 3,266 25,712 79,979 1,000 588 17,882 44,303 172,730 Special Mention 46 4,961 9,119 3,653 2,674 290 46,054 66,797 Substandard 61 696 1,249 2,145 620 3,725 9,405 17,901 Total Commercial & Industrial $ 630,859 $ 719,904 $ 661,472 $ 338,496 $ 142,590 $ 281,209 $ 1,025,342 $ 3,799,872 Current period gross write-off $ — $ (42) $ (239) $ (5) $ (113) $ (600) $ (962) $ (1,961) Multifamily Real Estate Pass $ 39,570 $ 28,510 $ 226,917 $ 427,559 $ 240,473 $ 339,438 $ 36,318 $ 1,338,785 Watch — — 1,722 — — — — 1,722 Special Mention — — — — 250 1,196 — 1,446 Substandard — 14,212 — — — 1,512 53 15,777 Total Multifamily Real Estate $ 39,570 $ 42,722 $ 228,639 $ 427,559 $ 240,723 $ 342,146 $ 36,371 $ 1,357,730 Current period gross write-off $ — $ — $ — $ — $ — $ — $ — $ — Residential 1-4 Family – Commercial Pass $ 42,386 $ 68,715 $ 140,565 $ 111,205 $ 80,592 $ 259,004 $ 9,394 $ 711,861 Watch — 338 1,072 509 809 6,840 101 9,669 Special Mention — — 233 217 335 1,881 — 2,666 Substandard 519 — — 232 613 3,502 253 5,119 Total Residential 1-4 Family – Commercial $ 42,905 $ 69,053 $ 141,870 $ 112,163 $ 82,349 $ 271,227 $ 9,748 $ 729,315 Current period gross write-off $ — $ — $ — $ — $ — $ — $ — $ — Other Commercial Pass $ 163,223 $ 206,491 $ 175,616 $ 166,506 $ 87,207 $ 172,238 $ 96,733 $ 1,068,014 Watch — 572 7,095 983 7,013 4,599 — 20,262 Special Mention — 86 — — — 591 — 677 Substandard — 493 — — 41 2 99 635 Total Other Commercial $ 163,223 $ 207,642 $ 182,711 $ 167,489 $ 94,261 $ 177,430 $ 96,832 $ 1,089,588 Current period gross write-off $ — $ — $ — $ — $ — $ (2,582) $ — $ (2,582) Total Commercial Pass $ 1,461,638 $ 2,297,334 $ 2,518,518 $ 2,280,069 $ 1,209,532 $ 4,034,510 $ 1,241,588 $ 15,043,189 Watch 35,544 40,360 106,906 11,490 14,986 122,091 44,455 375,832 Special Mention 3,430 15,401 29,185 10,969 10,824 83,225 61,005 214,039 Substandard 740 30,172 25,215 4,854 44,423 104,281 9,883 219,568 Total Commercial $ 1,501,352 $ 2,383,267 $ 2,679,824 $ 2,307,382 $ 1,279,765 $ 4,344,107 $ 1,356,931 $ 15,852,628 Total current period gross write-off $ — $ (42) $ (631) $ (5) $ (3,499) $ (3,536) $ (962) $ (8,675) The table below details the amortized cost and gross write-offs of the classes of loans within the Commercial segment by risk level and year of origination as of December 31, (dollars in thousands): 2023 Term Loans Amortized Cost Basis by Origination Year Revolving 2023 2022 2021 2020 2019 Prior Loans Total Construction and Land Development Pass $ 289,786 $ 440,473 $ 192,148 $ 19,536 $ 10,934 $ 38,841 $ 64,137 $ 1,055,855 Watch 84 3,611 16,249 — — 2,127 — 22,071 Special Mention — — 4,444 1,332 — 367 — 6,143 Substandard 114 1,244 1,248 20,705 205 265 — 23,781 Total Construction and Land Development $ 289,984 $ 445,328 $ 214,089 $ 41,573 $ 11,139 $ 41,600 $ 64,137 $ 1,107,850 Current period gross write-off $ — $ — $ — $ — $ — $ (11) $ — $ (11) CRE – Owner Occupied Pass $ 175,627 $ 257,889 $ 194,030 $ 239,549 $ 259,502 $ 750,180 $ 23,689 $ 1,900,466 Watch 5,919 1,311 4,768 4,422 9,146 27,829 399 53,794 Special Mention 786 849 249 — 5,150 9,549 611 17,194 Substandard 362 — — 326 — 26,645 — 27,333 Total CRE – Owner Occupied $ 182,694 $ 260,049 $ 199,047 $ 244,297 $ 273,798 $ 814,203 $ 24,699 $ 1,998,787 Current period gross write-off $ — $ — $ — $ — $ — $ (141) $ — $ (141) CRE – Non-Owner Occupied Pass $ 374,221 $ 548,262 $ 710,122 $ 334,449 $ 492,782 $ 1,419,882 $ 35,276 $ 3,914,994 Watch — 1,520 1,690 — 32,326 82,930 — 118,466 Special Mention — — — — — 67,001 12,155 79,156 Substandard 4,837 — 2,121 17,956 5,899 28,972 — 59,785 Total CRE – Non-Owner Occupied $ 379,058 $ 549,782 $ 713,933 $ 352,405 $ 531,007 $ 1,598,785 $ 47,431 $ 4,172,401 Current period gross write-off $ — $ — $ — $ — $ — $ (3,528) $ — $ (3,528) Commercial & Industrial Pass $ 981,290 $ 617,805 $ 409,973 $ 178,578 $ 122,160 $ 168,368 $ 923,359 $ 3,401,533 Watch 2,708 38,711 512 1,379 18,065 4,943 22,832 89,150 Special Mention 108 32,714 981 3,310 1,722 1,513 19,865 60,213 Substandard — 146 343 2,000 925 3,181 31,856 38,451 Total Commercial & Industrial $ 984,106 $ 689,376 $ 411,809 $ 185,267 $ 142,872 $ 178,005 $ 997,912 $ 3,589,347 Current period gross write-off $ — $ — $ (101) $ — $ — $ (17) $ (1,812) $ (1,930) Multifamily Real Estate Pass $ 21,911 $ 129,854 $ 321,918 $ 222,172 $ 45,879 $ 250,887 $ 50,060 $ 1,042,681 Watch — — — — — 914 — 914 Special Mention — — — 250 — 81 — 331 Substandard 14,222 — — — 3,703 146 — 18,071 Total Multifamily Real Estate $ 36,133 $ 129,854 $ 321,918 $ 222,422 $ 49,582 $ 252,028 $ 50,060 $ 1,061,997 Current period gross write-off $ — $ — $ — $ — $ — $ — $ — $ — Residential 1-4 Family – Commercial Pass $ 41,631 $ 67,495 $ 77,321 $ 69,779 $ 44,498 $ 203,125 $ 604 $ 504,453 Watch 49 387 580 220 757 8,854 107 10,954 Special Mention 47 — — — — 1,302 — 1,349 Substandard 57 — 614 279 624 3,997 253 5,824 Total Residential 1-4 Family – Commercial $ 41,784 $ 67,882 $ 78,515 $ 70,278 $ 45,879 $ 217,278 $ 964 $ 522,580 Current period gross write-off $ — $ — $ — $ — $ — $ — $ — $ — Other Commercial Pass $ 201,252 $ 180,346 $ 165,732 $ 114,838 $ 123,515 $ 62,284 $ 9,850 $ 857,817 Watch 14,355 — — 32 4 3,977 — 18,368 Special Mention 93 — — — — 630 — 723 Total Other Commercial $ 215,700 $ 180,346 $ 165,732 $ 114,870 $ 123,519 $ 66,891 $ 9,850 $ 876,908 Current period gross write-off $ — $ (101) $ — $ — $ — $ (3,016) $ — $ (3,117) Total Commercial Pass $ 2,085,718 $ 2,242,124 $ 2,071,244 $ 1,178,901 $ 1,099,270 $ 2,893,567 $ 1,106,975 $ 12,677,799 Watch 23,115 45,540 23,799 6,053 60,298 131,574 23,338 313,717 Special Mention 1,034 33,563 5,674 4,892 6,872 80,443 32,631 165,109 Substandard 19,592 1,390 4,326 41,266 11,356 63,206 32,109 173,245 Total Commercial $ 2,129,459 $ 2,322,617 $ 2,105,043 $ 1,231,112 $ 1,177,796 $ 3,168,790 $ 1,195,053 $ 13,329,870 Total current period gross write-off $ — $ (101) $ (101) $ — $ — $ (6,713) $ (1,812) $ (8,727) Consumer Loans For Consumer loans, the Company evaluates credit quality based on the delinquency status of the loan. The following table details the amortized cost and gross write-offs of the classes of loans within the Consumer segment based on their delinquency status and year of origination as of September 30, (dollars in thousands): 2024 Term Loans Amortized Cost Basis by Origination Year Revolving 2024 2023 2022 2021 2020 Prior Loans Total Residential 1-4 Family – Consumer Current $ 109,941 $ 170,351 $ 290,571 $ 281,489 $ 154,185 $ 254,128 $ 13 $ 1,260,678 30-59 Days Past Due — 131 42 — — 298 — 471 60-89 Days Past Due — — 717 5,078 — 1,155 — 6,950 90+ Days Past Due — 72 95 — — 1,723 — 1,890 Nonaccrual — 318 2,292 1,122 — 8,193 — 11,925 Total Residential 1-4 Family – Consumer $ 109,941 $ 170,872 $ 293,717 $ 287,689 $ 154,185 $ 265,497 $ 13 $ 1,281,914 Current period gross write-off $ — $ (76) $ (3) $ — $ — $ (19) $ — $ (98) Residential 1-4 Family – Revolving Current $ 13,213 $ 35,769 $ 47,624 $ 10,700 $ 3,936 $ 1,793 $ 615,503 $ 728,538 30-59 Days Past Due — 89 60 — — — 3,160 3,309 60-89 Days Past Due — 178 130 — — — 2,364 2,672 90+ Days Past Due — — 14 — — — 1,172 1,186 Nonaccrual — 54 115 — 46 — 2,745 2,960 Total Residential 1-4 Family – Revolving $ 13,213 $ 36,090 $ 47,943 $ 10,700 $ 3,982 $ 1,793 $ 624,944 $ 738,665 Current period gross write-off $ — $ — $ — $ (28) $ — $ — $ (145) $ (173) Auto Current $ 1,840 $ 60,423 $ 161,406 $ 77,325 $ 34,173 $ 15,206 $ — $ 350,373 30-59 Days Past Due 45 363 1,261 645 258 224 — 2,796 60-89 Days Past Due — 103 210 81 57 17 — 468 90+ Days Past Due — 112 171 20 73 25 — 401 Nonaccrual — 46 276 96 76 38 — 532 Total Auto $ 1,885 $ 61,047 $ 163,324 $ 78,167 $ 34,637 $ 15,510 $ — $ 354,570 Current period gross write-off $ — $ (153) $ (653) $ (263) $ (59) $ (62) $ — $ (1,190) Consumer Current $ 11,268 $ 9,292 $ 15,310 $ 7,746 $ 6,466 $ 30,332 $ 28,073 $ 108,487 30-59 Days Past Due 11 73 179 11 24 371 31 700 60-89 Days Past Due — 18 71 11 41 33 8 182 90+ Days Past Due 4 11 42 6 2 62 16 143 Nonaccrual — — — 9 — 1 — 10 Total Consumer $ 11,283 $ 9,394 $ 15,602 $ 7,783 $ 6,533 $ 30,799 $ 28,128 $ 109,522 Current period gross write-off $ — $ (192) $ (93) $ (26) $ (525) $ (591) $ (138) $ (1,565) Total Consumer Current $ 136,262 $ 275,835 $ 514,911 $ 377,260 $ 198,760 $ 301,459 $ 643,589 $ 2,448,076 30-59 Days Past Due 56 656 1,542 656 282 893 3,191 7,276 60-89 Days Past Due — 299 1,128 5,170 98 1,205 2,372 10,272 90+ Days Past Due 4 195 322 26 75 1,810 1,188 3,620 Nonaccrual — 418 2,683 1,227 122 8,232 2,745 15,427 Total Consumer $ 136,322 $ 277,403 $ 520,586 $ 384,339 $ 199,337 $ 313,599 $ 653,085 $ 2,484,671 Total current period gross write-off $ — $ (421) $ (749) $ (317) $ (584) $ (672) $ (283) $ (3,026) The following table details the amortized cost and gross write-offs of the classes of loans within the Consumer segment based on their delinquency status and year of origination as of December 3 |