XML 54 R34.htm IDEA: XBRL DOCUMENT v3.24.0.1
Loans and Leases and Allowance for Credit Losses (Tables)
12 Months Ended
Dec. 31, 2023
Receivables [Abstract]  
Schedule of Loans

Major categories of loans and leases are summarized as follows (in thousands):

December 31, 

December 31, 

2023

2022

Commercial real estate

$

1,739,205

$

1,627,761

Consumer real estate

 

649,867

 

587,977

Construction and land development

 

327,185

 

402,501

Commercial and industrial

 

645,918

 

551,867

Leases

68,752

67,427

Consumer and other

 

13,535

 

16,094

Total loans and leases

 

3,444,462

 

3,253,627

Less: Allowance for credit losses

 

(35,066)

 

(23,334)

Loans and leases, net

$

3,409,396

$

3,230,293

Schedule of Allowance for Loan Losses

The following tables detail the changes in the allowance for credit losses by loan and lease classification (in thousands):

Year Ended December 31, 2023

Consumer

Construction

Commercial

Commercial

Real

and Land

and

Consumer

Real Estate

Estate

 

Development

Industrial

Leases

and Other

Total

Beginning balance

    

$

10,821

    

$

4,028

    

$

3,059

    

$

3,997

    

$

1,293

    

$

136

    

$

23,334

Impact of adopting ASU 2016-13

879

1,952

2,145

1,451

(683)

13

5,757

PCD gross up

2,652

166

25

27

28

2,898

Charged-off loans and leases

 

 

(9)

 

 

(584)

 

(345)

 

(425)

 

(1,363)

Recoveries of charge-offs

 

6

 

53

 

25

 

396

 

 

205

 

685

Provision charged to expense (1)

 

906

 

1,059

 

(380)

 

1,637

 

347

 

186

 

3,755

Ending balance

$

15,264

$

7,249

$

4,874

$

6,924

$

640

$

115

$

35,066

(1)In the provision charged to expense there was a release of $726 thousand for unfunded commitments through the provision for credit losses not reflected in the year ended December 31, 2023.

Year Ended December 31, 2022

Consumer

Construction

Commercial

Commercial

Real

and Land

and

Consumer

Real Estate

Estate

 

Development

Industrial

Leases

and Other

Total

Beginning balance

    

$

9,781

    

$

3,454

    

$

1,882

    

$

3,781

    

$

330

    

$

124

    

$

19,352

Charged-off loans and leases

 

 

(33)

 

 

(307)

 

(110)

 

(744)

 

(1,194)

Recoveries of charge-offs

 

6

 

564

 

 

184

 

194

 

210

 

1,158

Provision charged to expense

 

1,034

 

43

 

1,177

 

339

 

879

 

546

 

4,018

Ending balance

$

10,821

$

4,028

$

3,059

$

3,997

$

1,293

$

136

$

23,334

Year Ended December 31, 2021

Consumer

Construction

Commercial

Commercial

Real

and Land

and

Consumer

Real Estate

Estate

 

Development

Industrial

Leases

and Other

Total

Beginning balance

    

$

7,579

    

$

3,471

    

$

2,076

    

$

5,107

    

$

    

$

113

    

$

18,346

Charged-off loans and leases

 

 

(67)

 

 

(298)

 

(166)

 

(482)

 

(1,013)

Recoveries of charge-offs

 

83

 

39

 

 

25

 

41

 

198

 

386

Provision charged to expense

 

2,119

 

11

 

(194)

 

(1,053)

 

455

 

295

 

1,633

Ending balance

$

9,781

$

3,454

$

1,882

$

3,781

$

330

$

124

$

19,352

Schedule of Allowance for Loan Losses for Impaired and Performing Loans Receivable

The following tables detail the allowance for credit losses and recorded investment in loans by loan classification and by impairment evaluation method as of December 31, 2022, as determined in accordance with ASC 310 prior to the adoption of ASU 2016-13 (in thousands):

Construction

Commercial

Consumer

Commercial

Consumer

and Land

and

and

Real Estate

Real Estate

Development

Industrial

Leases

Other

Total

December 31, 2022:

Performing loans and leases

    

$

10,815

    

$

3,913

    

$

2,674

    

$

3,997

    

$

1,293

    

$

136

    

$

22,828

Impaired loans and leases

 

 

385

 

 

 

 

385

 

10,815

 

3,913

 

3,059

 

3,997

 

1,293

 

136

 

23,213

PCI loans and leases

 

6

 

115

 

 

 

 

 

121

Total allowance for loans and leases

$

10,821

$

4,028

$

3,059

$

3,997

$

1,293

$

136

$

23,334

Construction

Commercial

Commercial

Consumer

and Land

and

Consumer

Real Estate

Real Estate

Development

Industrial

Leases

and Other

Total

December 31, 2022:

    

    

    

    

    

    

Performing loans and leases

    

$

1,611,815

$

578,342

$

400,114

$

549,974

$

66,459

$

16,091

$

3,222,795

Impaired loans and leases

 

 

1,283

 

858

 

 

 

 

2,141

 

1,611,815

 

579,625

 

400,972

 

549,974

 

66,459

 

16,091

 

3,224,936

PCI loans and leases

 

15,946

 

8,352

 

1,529

 

1,893

 

968

 

3

 

28,691

Total loans and leases

$

1,627,761

$

587,977

$

402,501

$

551,867

$

67,427

$

16,094

$

3,253,627

Loan Credit Quality Indicators

The following tables outline the amount of each loan and lease classification and the amount categorized into each risk rating based on year of origination (in thousands):

December 31, 2023

Loans Amortized Cost Basis by Origination Year

Revolving

Loans

Revolving

Converted

2023

2022

2021

2020

2019

Prior

Loans

to Term

Total

Commercial real estate

Pass

$

237,110

$

578,227

$

433,505

$

181,374

$

134,495

$

106,315

$

15,132

$

6,690

$

1,692,848

Watch

22,295

1,267

1,950

921

4,426

2,926

-

3,500

37,285

Special mention

-

3,215

-

-

-

-

-

-

3,215

Substandard

903

-

3,932

310

282

430

-

-

5,857

Doubtful

-

-

-

-

-

-

-

-

-

Total commercial real estate

260,308

582,709

439,387

182,605

139,203

109,671

15,132

10,190

1,739,205

YTD gross charge-offs

-

-

-

-

-

-

-

-

-

Consumer real estate

Pass

123,203

174,755

98,460

53,688

33,598

48,378

107,949

3,026

643,057

Watch

171

-

258

116

-

55

1,581

-

2,181

Special mention

-

-

-

-

-

53

-

-

53

Substandard

196

824

176

253

164

2,850

113

-

4,576

Doubtful

-

-

-

-

-

-

-

-

-

Total consumer real estate

123,570

175,579

98,894

54,057

33,762

51,336

109,643

3,026

649,867

YTD gross charge-offs

-

-

-

-

-

(9)

-

-

(9)

Construction and land development

Pass

113,752

115,032

23,823

2,749

5,056

6,595

40,667

7,489

315,163

Watch

6,670

3,233

607

-

-

1

-

-

10,511

Special mention

437

-

-

-

-

-

-

-

437

Substandard

-

-

35

620

-

419

-

-

1,074

Doubtful

-

-

-

-

-

-

-

-

-

Total construction and land development

120,859

118,265

24,465

3,369

5,056

7,015

40,667

7,489

327,185

YTD gross charge-offs

-

-

-

-

-

-

-

-

-

Commercial and industrial

Pass

168,957

162,799

62,796

22,639

9,135

25,207

185,619

7,270

644,422

Watch

54

15

13

-

-

-

120

83

285

Special mention

-

-

-

-

-

-

-

-

-

Substandard

193

614

200

129

75

-

-

-

1,211

Doubtful

-

-

-

-

-

-

-

-

-

Total commercial and industrial

169,204

163,428

63,009

22,768

9,210

25,207

185,739

7,353

645,918

YTD gross charge-offs

(75)

(274)

(50)

(183)

-

-

(2)

-

(584)

Leases

Pass

28,922

26,658

8,658

3,603

703

208

-

-

68,752

Watch

-

-

-

-

-

-

-

-

-

Special mention

-

-

-

-

-

-

-

-

-

Substandard

-

-

-

-

-

-

-

-

-

Doubtful

-

-

-

-

-

-

-

-

-

Total leases

28,922

26,658

8,658

3,603

703

208

-

-

68,752

YTD gross charge-offs

(122)

(193)

(18)

-

(12)

-

-

-

(345)

Consumer and other

Pass

5,926

2,049

841

373

132

206

3,931

67

13,525

Watch

-

-

-

-

10

-

-

-

10

Special mention

-

-

-

-

-

-

-

-

-

Substandard

-

-

-

-

-

-

-

-

-

Doubtful

-

-

-

-

-

-

-

-

-

Total consumer and other

5,926

2,049

841

373

142

206

3,931

67

13,535

YTD gross charge-offs

(40)

(135)

(74)

(54)

(33)

(89)

-

-

(425)

Total loans

Pass

677,870

1,059,520

628,083

264,426

183,119

186,909

353,298

24,542

3,377,767

Watch

29,190

4,515

2,828

1,037

4,436

2,982

1,701

3,583

50,272

Special mention

437

3,215

-

-

-

53

-

-

3,705

Substandard

1,292

1,438

4,343

1,312

521

3,699

113

-

12,718

Doubtful

-

-

-

-

-

-

-

-

-

Total loans

$

708,789

$

1,068,688

$

635,254

$

266,775

$

188,076

$

193,643

$

355,112

$

28,125

$

3,444,462

Total YTD gross charge-offs

$

(237)

$

(602)

$

(142)

$

(237)

$

(45)

$

(98)

$

(2)

$

-

$

(1,363)

The following tables outline the amount of each loan and lease classification and the amount categorized into each risk rating as of December 31, 2022, prior to the adoption of ASU 2016-13 (in thousands):

December 31, 2022

Construction

Commercial

Commercial

Consumer

and Land

and

Consumer

Non PCI Loans and Leases:

Real Estate

Real Estate

 

Development

Industrial

Leases

and Other

Total

Pass

    

$

1,579,387

    

$

576,428

    

$

399,846

    

$

545,210

    

$

66,459

    

$

16,057

    

$

3,183,387

Watch

 

29,810

 

1,496

 

224

 

4,523

 

 

19

 

36,072

Special mention

 

2,539

 

35

 

 

61

 

 

 

2,635

Substandard

 

79

 

1,666

 

902

 

180

 

 

15

 

2,842

Doubtful

 

 

 

 

 

 

 

Total

1,611,815

579,625

400,972

549,974

66,459

16,091

3,224,936

PCI Loans and Leases:

Pass

    

11,924

    

6,927

    

1,054

    

1,893

    

968

    

3

    

22,769

Watch

 

1,439

 

188

 

46

 

 

 

 

1,673

Special mention

 

11

 

54

 

 

 

 

 

65

Substandard

 

2,572

 

1,183

 

429

 

 

 

 

4,184

Doubtful

 

 

 

 

 

 

 

Total

15,946

8,352

1,529

1,893

968

3

28,691

Total loans and leases

$

1,627,761

$

587,977

$

402,501

$

551,867

$

67,427

$

16,094

$

3,253,627

Past Due Loans and Leases

The following tables present an aging analysis of our loan and lease portfolio (in thousands):

December 31, 2023

    

    

    

90 Days

    

    

    

 

30-59 Days

 

60-89 Days

 

or More

 

Total

 

Loans Not

Total

 

 

Past Due

 

Past Due

 

Past Due

Past Due

Past Due

Loans

Commercial real estate

$

52

$

270

$

1,660

$

1,982

$

1,737,223

$

1,739,205

Consumer real estate

 

2,216

 

1,347

 

561

 

4,124

 

645,743

649,867

Construction and land development

 

631

 

 

620

 

1,251

 

325,934

327,185

Commercial and industrial

 

956

 

330

 

2,286

 

3,572

 

642,346

645,918

Leases

1,208

132

212

1,552

67,200

68,752

Consumer and other

 

80

 

9

 

98

 

187

 

13,348

13,535

Total

$

5,143

$

2,088

$

5,437

$

12,668

$

3,431,794

$

3,444,462

December 31, 2022

    

    

    

90 Days

    

    

    

 

30-59 Days

 

60-89 Days

 

or More

 

Total

 

Loans Not

Total

 

 

Past Due

 

Past Due

 

Past Due

Past Due

Past Due

Loans

Commercial real estate

$

54

$

$

$

54

$

1,627,707

1,627,761

Consumer real estate

 

731

 

 

108

 

839

 

587,138

587,977

Construction and land development

 

 

 

920

 

920

 

401,581

402,501

Commercial and industrial

 

185

 

18

 

180

 

383

 

551,484

551,867

Leases

1,024

84

170

1,278

66,149

67,427

Consumer and other

 

103

 

10

 

9

 

122

 

15,972

16,094

Total

$

2,097

$

112

$

1,387

$

3,596

$

3,250,031

$

3,253,627

Summary of amortized cost basis of loans on nonaccrual status and loans past due 90 or more days and still accruing interest

The table below presents the amortized cost basis of loans on nonaccrual status and loans past due 90 or more days and still accruing interest at December 31, 2023, and 2022. Also presented is the balance of loans on nonaccrual status at December 31, 2023, for which there was no related allowance for credit losses recorded (in thousands):

December 31, 2023

December 31, 2022

    

Total

    

Nonaccrual

    

Loans Past Due

    

Total

    

Loans Past Due

 

Nonaccrual

 

With No Allowance

 

Over 90 Days

Nonaccrual

 

Over 90 Days

 

Loans

 

for Credit Losses

 

Still Accruing

Loans

Still Accruing

Commercial real estate

$

2,044

$

1,352

$

$

$

Consumer real estate

 

2,647

 

1,562

 

 

1,665

 

Construction and land development

 

620

 

 

 

920

 

Commercial and industrial

 

2,480

 

160

 

 

180

 

Leases

140

72

28

143

Consumer and other

 

 

 

98

 

15

 

Total

$

7,931

$

3,074

$

170

$

2,808

$

143

Summary of amortized cost basis of collateral dependent loans, which are individually evaluated to determine expected credit losses

The following table presents the amortized cost basis of collateral dependent loans, which are individually evaluated to determine expected credit losses (in thousands):

December 31, 2023

 

Real Estate

 

Other

 

Total

Commercial real estate

$

5,155

$

$

5,155

Consumer real estate

 

2,756

 

 

2,756

Construction and land development

 

1,411

 

 

1,411

Commercial and industrial

 

 

1,018

 

1,018

Leases

Consumer and other

 

 

 

Total

$

9,322

$

1,018

$

10,340

Impaired Loans

The following table presents impaired loans at December 31, 2022, as determined under ASC 310 prior to the adoption of ASU 2016-13. A loan or lease held for investment is considered impaired when, based on current information and events, it is probable that the Company will be unable to collect all amounts due (both principal and interest) according to the terms of the loan or lease agreement.  Presented are the recorded investment, unpaid principal balance and related allowance of impaired loans at December 31, 2022, by loan classification (in thousands):

 

December 31, 2022

 

 

Unpaid

 

 

Recorded

 

Principal

 

Related

Investment

 

Balance

Allowance

Impaired loans and leases without a valuation allowance:

    

  

    

  

    

  

Commercial real estate

$

$

$

Consumer real estate

 

1,283

 

1,282

 

Construction and land development

 

 

 

Commercial and industrial

 

 

 

Leases

Consumer and other

 

 

 

 

1,283

 

1,282

 

Impaired loans and leases with a valuation allowance:

 

  

 

  

 

  

Commercial real estate

 

 

 

Consumer real estate

 

 

 

Construction and land development

 

858

 

858

 

385

Commercial and industrial

 

 

 

Leases

Consumer and other

 

 

 

 

858

 

858

 

385

PCI loans and leases:  

 

  

 

  

 

  

Commercial real estate

 

500

 

580

6

Consumer real estate

 

684

 

646

 

115

Construction and land development

 

 

 

Commercial and industrial

 

 

 

Leases

Consumer and other

 

 

 

 

1,184

 

1,226

 

121

Total impaired loans and leases

$

3,325

$

3,366

$

506

The following table details the average recorded investment and the amount of interest income recognized on a cash basis for the years ended December 31, 2022 and 2021, respectively, of impaired loans by loan classification as determined under ASC 310 prior to the adoption of ASU 2016-13 (in thousands):

Year Ended December 31, 

2022

2021

Average

    

Interest

    

Average

    

Interest

Recorded

 

Income

 

Recorded

 

Income

Investment

Recognized

 

Investment

 

Recognized

Impaired loans and leases without a valuation allowance:

  

 

  

 

  

 

  

Commercial real estate

$

122

$

$

800

$

1

Consumer real estate

 

1,728

 

94

 

1,783

 

78

Construction and land development

 

 

 

 

Commercial and industrial

 

 

 

 

Leases

Consumer and other

 

 

 

 

 

1,850

 

94

 

2,583

 

79

Impaired loans and leases with a valuation allowance:

 

  

 

  

 

  

 

  

Commercial real estate

 

343

 

 

1,145

 

104

Consumer real estate

 

52

 

 

334

 

14

Construction and land development

 

515

 

 

 

Commercial and industrial

 

19

 

 

132

 

8

Leases

Consumer and other

 

 

 

 

 

929

 

 

1,611

 

126

PCI loans and leases:  

 

  

 

  

 

  

 

  

Commercial real estate

 

702

 

57

 

488

 

42

Consumer real estate

 

819

 

50

 

1,140

 

83

Construction and land development

 

 

 

 

Commercial and industrial

 

 

 

197

 

3

Leases

Consumer and other

 

2

 

 

13

 

 

1,523

 

107

 

1,838

 

128

Total impaired loans and leases

$

4,302

$

201

$

6,032

$

333

Summary of loans and leases made to borrowers experiencing financial difficulty that were modified

The table below shows the amortized cost of loans and leases made to borrowers experiencing financial difficulty that were modified during the year ended December 31, 2023 (dollars in thousands):

    

    

    

Payment Delay

Total Class

 

Payment

 

Term

 

and Term

of Financing

Year ended December 31, 2023

 

Delay

 

Extension

Extension

Total

Receivable

Commercial real estate

$

386

$

2,530

$

$

2,916

0.17

%

Consumer real estate

 

 

446

 

446

0.07

Construction and land development

 

 

690

 

690

0.21

Commercial and industrial

 

57

 

 

136

193

0.03

Leases

-

Consumer and other

 

 

 

-

Total

$

443

$

3,666

$

136

$

4,245

0.12

%

The following table summarizes the financial impacts of loan modifications made to borrowers experiencing financial difficulty for the year ended December 31, 2023 (dollars in thousands):

Weighted-Average

    

Term

    

Weighted-Average

 

Extension

 

Total Payment

Year ended December 31, 2023

 

(in months)

 

Delay

Commercial real estate

10

$

22

Consumer real estate

 

16

 

Construction and land development

 

8

 

Commercial and industrial

 

30

 

6

Leases

Consumer and other

 

 

The table below shows an age analysis of loans and leases made to borrowers experiencing financial difficulty that were modified on or after January 1, 2023, that date the Company adopted ASU 2022-02 (in thousands):

December 31, 2023

    

    

    

90 Days

    

    

 

 

30-89 Days

 

or More

 

 

 

Current

 

Past Due

 

Past Due

Nonaccrual

Total

Commercial real estate

$

2,530

$

$

$

386

$

2,916

Consumer real estate

 

446

 

 

 

 

446

Construction and land development

 

690

 

 

 

 

690

Commercial and industrial

 

 

 

 

193

 

193

Leases

Consumer and other

 

 

 

 

 

Total

$

3,666

$

$

$

579

$

4,245

Schedule of Loan to Directors, Officers and Affiliated Parties A summary of activity in loans to related parties is as follows (in thousands):

    

2023

    

2022

Balance, beginning of year

$

14,246

$

13,970

Additions

 

8,653

 

3,162

Repayments

 

(2,063)

 

(2,886)

Balance, end of year

$

20,836

$

14,246