XML 39 R27.htm IDEA: XBRL DOCUMENT v3.24.2.u1
Loans and Leases and Allowance for Credit Losses (Tables)
6 Months Ended
Jun. 30, 2024
Receivables [Abstract]  
Schedule of Loans

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

June 30, 

December 31, 

2024

2023

Commercial real estate

$

1,815,363

$

1,739,205

Consumer real estate

 

678,331

 

649,867

Construction and land development

 

294,575

 

327,185

Commercial and industrial

 

701,460

 

645,918

Leases

70,299

68,752

Consumer and other

 

14,130

 

13,535

Total loans and leases

 

3,574,158

 

3,444,462

Less: Allowance for credit losses

 

(34,690)

 

(35,066)

Loans and leases, net

$

3,539,468

$

3,409,396

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):

Three Months Ended June 30, 2024

Consumer

Construction

Commercial

Commercial

Real

and Land

and

Consumer

Real Estate

Estate

 

Development

Industrial

Leases

and Other

Total

Beginning balance

    

$

14,843

    

$

7,246

    

$

4,704

    

$

6,641

    

$

657

    

$

112

    

$

34,203

Charged-off loans and leases

 

 

107

 

 

(222)

 

(245)

 

(97)

 

(457)

Recoveries of charge-offs

 

31

 

(75)

 

 

70

 

 

22

 

48

Provision charged to expense (1)

 

756

 

265

 

(1,208)

 

745

 

258

 

80

 

896

Ending balance

$

15,630

$

7,543

$

3,496

$

7,234

$

670

$

117

$

34,690

Three Months Ended June 30, 2023

Consumer

Construction

Commercial

Commercial

Real

and Land

and

Consumer

Real Estate

Estate

 

Development

Industrial

Leases

and Other

Total

Beginning balance

    

$

14,528

    

$

6,411

    

$

5,219

    

$

5,359

    

$

637

    

$

125

    

$

32,279

Charged-off loans and leases

 

 

 

 

(35)

 

(59)

 

(113)

 

(207)

Recoveries of charge-offs

 

1

 

4

 

25

 

85

 

 

140

 

255

Provision charged to expense (2)

 

(215)

 

333

 

202

 

95

 

8

 

(3)

 

420

Ending balance

$

14,314

$

6,748

$

5,446

$

5,504

$

586

$

149

$

32,747

Six Months Ended June 30, 2024

Consumer

Construction

Commercial

Commercial

Real

and Land

and

Consumer

Real Estate

Estate

 

Development

Industrial

Leases

and Other

Total

Beginning balance

    

$

15,264

    

$

7,249

    

$

4,874

    

$

6,924

    

$

640

    

$

115

    

$

35,066

Charged-off loans and leases

 

 

 

(441)

 

(423)

 

(322)

 

(191)

 

(1,377)

Recoveries of charge-offs

 

33

 

4

 

 

96

 

 

50

 

183

Provision charged to expense (1)

 

333

 

290

 

(937)

 

637

 

352

 

143

 

818

Ending balance

$

15,630

$

7,543

$

3,496

$

7,234

$

670

$

117

$

34,690

Six Months Ended June 30, 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

Purchased credit-deteriorated gross up

2,652

166

25

27

28

2,898

Charged-off loans and leases

 

 

 

 

(208)

 

(68)

 

(246)

 

(522)

Recoveries of charge-offs

 

3

 

9

 

25

 

105

 

 

168

 

310

Provision charged to expense (2)

 

(41)

 

593

 

192

 

132

 

16

 

78

 

970

Ending balance

$

14,314

$

6,748

$

5,446

$

5,504

$

586

$

149

$

32,747

(1)In the provision expense in the consolidated statements of income there was a release of $13 thousand and $375 thousand unfunded commitments through the provision for credit losses not reflected in the three and six months ended June 30, 2024.
(2)In the provision expense in the consolidated statements of income was a release of $307 thousand unfunded commitments through the provision for credit losses not reflected in the three and six months ended June 30, 2023.

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 as of June 30, 2024, and December 31, 2023 (in thousands):

June 30, 2024

Loans Amortized Cost Basis by Origination Year

Revolving

Loans

Revolving

Converted

2024

2023

2022

2021

2020

Prior

Loans

to Term

Total

Commercial real estate

Pass

$

99,725

$

271,586

$

599,513

$

406,859

$

171,307

$

219,680

$

13,006

$

700

$

1,782,376

Watch

-

5,875

3,116

1,906

2,632

10,650

529

-

24,708

Special mention

-

-

3,174

-

-

-

-

-

3,174

Substandard

-

851

-

3,343

306

605

-

-

5,105

Doubtful

-

-

-

-

-

-

-

-

-

Total commercial real estate

99,725

278,312

605,803

412,108

174,245

230,935

13,535

700

1,815,363

YTD gross charge-offs

-

-

-

-

-

-

-

-

-

Consumer real estate

Pass

54,060

120,074

163,981

89,557

50,788

74,625

117,389

2,104

672,578

Watch

-

83

-

252

113

146

1,422

-

2,016

Special mention

-

-

-

-

-

51

-

-

51

Substandard

56

134

-

176

-

3,166

154

-

3,686

Doubtful

-

-

-

-

-

-

-

-

-

Total consumer real estate

54,116

120,291

163,981

89,985

50,901

77,988

118,965

2,104

678,331

YTD gross charge-offs

-

-

-

-

-

-

-

-

-

Construction and land development

Pass

95,413

77,971

74,320

8,576

2,292

11,758

14,046

780

285,156

Watch

2,098

334

3,517

2,950

-

-

-

-

8,899

Special mention

487

-

-

-

-

-

-

-

487

Substandard

-

-

-

33

-

-

-

-

33

Doubtful

-

-

-

-

-

-

-

-

-

Total construction and land development

97,998

78,305

77,837

11,559

2,292

11,758

14,046

780

294,575

YTD gross charge-offs

-

-

-

-

(441)

-

-

-

(441)

Commercial and industrial

Pass

46,597

148,156

157,992

52,272

20,315

30,031

239,089

742

695,194

Watch

-

232

13

2,873

-

-

2,025

33

5,176

Special mention

-

-

-

-

17

-

-

-

17

Substandard

-

171

455

200

129

76

42

-

1,073

Doubtful

-

-

-

-

-

-

-

-

-

Total commercial and industrial

46,597

148,559

158,460

55,345

20,461

30,107

241,156

775

701,460

YTD gross charge-offs

-

(207)

(216)

-

-

-

-

-

(423)

Leases

Pass

16,537

23,752

21,498

6,044

1,870

598

-

-

70,299

Watch

-

-

-

-

-

-

-

-

-

Special mention

-

-

-

-

-

-

-

-

-

Substandard

-

-

-

-

-

-

-

-

-

Doubtful

-

-

-

-

-

-

-

-

-

Total leases

16,537

23,752

21,498

6,044

1,870

598

-

-

70,299

YTD gross charge-offs

(29)

(241)

(49)

(1)

(1)

(1)

-

-

(322)

Consumer and other

Pass

2,660

3,854

1,426

547

352

350

4,934

-

14,123

Watch

-

-

-

-

-

7

-

-

7

Special mention

-

-

-

-

-

-

-

-

-

Substandard

-

-

-

-

-

-

-

-

-

Doubtful

-

-

-

-

-

-

-

-

-

Total consumer and other

2,660

3,854

1,426

547

352

357

4,934

-

14,130

YTD gross charge-offs

(1)

(56)

(46)

(23)

(23)

(42)

-

-

(191)

Total loans

Pass

314,992

645,393

1,018,730

563,855

246,924

337,042

388,464

4,326

3,519,726

Watch

2,098

6,524

6,646

7,981

2,745

10,803

3,976

33

40,806

Special mention

487

-

3,174

-

17

51

-

-

3,729

Substandard

56

1,156

455

3,752

435

3,847

196

-

9,897

Doubtful

-

-

-

-

-

-

-

-

-

Total loans

$

317,633

$

653,073

$

1,029,005

$

575,588

$

250,121

$

351,743

$

392,636

$

4,359

$

3,574,158

Total YTD gross charge-offs

$

(30)

$

(504)

$

(311)

$

(24)

$

(465)

$

(43)

$

-

$

-

$

(1,377)

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)

Past Due Loans and Leases

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

June 30, 2024

    

    

    

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

$

105

$

$

880

$

985

$

1,814,378

$

1,815,363

Consumer real estate

 

1,326

 

218

 

233

 

1,777

 

676,554

678,331

Construction and land development

 

106

 

 

 

106

 

294,469

294,575

Commercial and industrial

 

330

 

404

 

1,948

 

2,682

 

698,778

701,460

Leases

734

847

141

1,722

68,577

70,299

Consumer and other

 

91

 

15

 

1

 

107

 

14,023

14,130

Total

$

2,692

$

1,484

$

3,203

$

7,379

$

3,566,779

$

3,574,158

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

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 June 30, 2024 and December 31, 2023. Also presented is the balance of loans on nonaccrual status at June 30, 2024 and December 31, 2023, for which there was no related allowance for credit losses is recorded (in thousands):

June 30, 2024

December 31, 2023

    

Total

    

Nonaccrual

    

Loans Past Due

    

Total

    

Nonaccrual

    

Loans Past Due

 

Nonaccrual

 

With No Allowance

 

Over 90 Days

Nonaccrual

With No Allowance

Over 90 Days

 

Loans

 

for Credit Losses

 

Still Accruing

Loans

for Credit Losses

Still Accruing

Commercial real estate

$

1,449

$

802

$

79

$

2,044

$

1,352

$

Consumer real estate

 

2,788

 

1,841

 

 

2,647

1,562

 

Construction and land development

 

 

 

 

620

 

Commercial and industrial

 

2,053

 

 

130

 

2,480

160

 

Leases

142

140

72

Consumer and other

 

 

 

1

 

 

98

Total

$

6,432

$

2,643

$

210

$

7,931

$

3,074

$

170

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):

June 30, 2024

 

Real Estate

 

Other

 

Total

Commercial real estate

$

4,376

$

$

4,376

Consumer real estate

 

2,141

 

 

2,141

Construction and land development

 

 

 

Commercial and industrial

 

 

859

 

859

Leases

Consumer and other

 

 

 

Total

$

6,517

$

859

$

7,376

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

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

    

    

    

Payment Delay

 

Payment

 

Term

 

and Term

Three Months Ended June 30, 2024

Delay

 

Extension

Extension

Total

Commercial real estate

$

$

228

$

$

228

Consumer real estate

 

 

 

Construction and land development

 

 

 

Commercial and industrial

 

 

 

Leases

Consumer and other

 

 

 

Total

$

$

228

$

$

228

 

Six Months Ended June 30, 2024

Commercial real estate

$

$

428

$

$

428

Consumer real estate

 

 

 

Construction and land development

 

 

 

Commercial and industrial

 

 

 

Leases

Consumer and other

 

 

 

Total

$

$

428

$

$

428

    

    

    

Payment Delay

 

Payment

 

Term

 

and Term

Three Months Ended June 30, 2023

Delay

 

Extension

Extension

Total

Commercial real estate

$

413

$

38

$

$

451

Consumer real estate

 

 

 

Construction and land development

 

 

 

Commercial and industrial

 

66

 

 

153

219

Leases

Consumer and other

 

 

 

Total

$

479

$

38

$

153

$

670

 

Six Months Ended June 30, 2023

Commercial real estate

$

413

$

38

$

$

451

Consumer real estate

 

 

 

Construction and land development

 

 

 

Commercial and industrial

 

66

 

 

153

219

Leases

Consumer and other

 

 

 

Total

$

479

$

38

$

153

$

670

The following table summarizes the financial impacts of loan modifications made to borrowers experiencing financial difficulty during the three and six months ended June 30, 2024 and 2023, respectively. (dollars in thousands):

Weighted-Average

    

Term

    

Weighted-Average

 

Extension

 

Total Payment

Three Months Ended June 30, 2024

(in months)

 

Delay

Commercial real estate

64

$

Consumer real estate

 

 

Construction and land development

 

 

Commercial and industrial

 

 

Leases

Consumer and other

 

 

 

Six Months Ended June 30, 2024

Commercial real estate

35

$

Consumer real estate

 

 

Construction and land development

 

 

Commercial and industrial

 

 

Leases

Consumer and other

 

 

Weighted-Average

    

Term

    

Weighted-Average

 

Extension

 

Total Payment

Three Months Ended June 30, 2023

(in months)

 

Delay

Commercial real estate

$

14

Consumer real estate

 

 

Construction and land development

 

 

Commercial and industrial

 

30

 

7

Leases

Consumer and other

 

 

 

Six Months Ended June 30, 2023

Commercial real estate

$

14

Consumer real estate

 

 

Construction and land development

 

 

Commercial and industrial

 

30

 

7

Leases

Consumer and other

 

 

The table below shows an age analysis of loans and leases made to borrowers experiencing financial difficulty that were modified in the last twelve months, (in thousands):

June 30, 2024

    

    

    

90 Days

    

    

 

 

30-89 Days

 

or More

 

 

 

Current

 

Past Due

 

Past Due

Nonaccrual

Total

Commercial real estate

$

898

$

$

$

419

$

1,317

Consumer real estate

 

358

 

 

 

147

 

505

Construction and land development

 

2,308

 

 

 

 

2,308

Commercial and industrial

 

 

 

 

121

 

121

Leases

Consumer and other

 

 

 

 

 

Total

$

3,564

$

$

$

687

$

4,251