XML 37 R26.htm IDEA: XBRL DOCUMENT v3.24.3
LOANS AND THE ALLOWANCE FOR CREDIT LOSSES (Tables)
 9 Months Ended
Sep. 30, 2024
Receivables [Abstract]  
Summary of the Company's loans
The following presents a summary of the Company’s loans at amortized cost as of the dates noted:
(dollars in thousands)
September 30,
2024		December 31,
2023
Cash, Securities, and Other$119,284 $139,947 
Consumer and Other12,193 27,028 
Construction and Development300,270 345,516 
1-4 Family Residential922,725 927,965 
Non-Owner Occupied CRE605,323 543,692 
Owner Occupied CRE174,928 195,861 
Commercial and Industrial239,830 337,180 
Total2,374,553 2,517,189 
Allowance for credit losses(18,796)(23,931)
Total, net$2,355,757 $2,493,258 
Loans accounted for under the fair value option(1)
8,646 13,726 
Loans, net$2,364,403 $2,506,984 
______________________________________
(1)Includes $8.9 million and $14.1 million of unpaid principal balance of loans held for investment measured at fair value as of September 30, 2024 and December 31, 2023, respectively. Includes fair value adjustments on loans held for investment accounted for under the fair value option. See Note 12 – Fair Value.
Summary of aging analysis of the recorded investments in loans past due
The following presents, by class, an aging analysis of the amortized cost basis in loans past due as of the date noted (dollars in thousands):
September 30, 202430-59
Days
Past Due		60-89
Days
Past Due		90 or
More Days
Past Due		Total
Loans
Past Due		CurrentTotal
Amortized
Cost
Loans Accounted for Under the Fair Value Option(1)
Total Loans
Cash, Securities, and Other$— $— $1,704 $1,704 $117,580 $119,284 $— $119,284 
Consumer and Other2 2 — 4 12,189 12,193 8,646 20,839 
Construction and Development— — — — 300,270 300,270 — 300,270 
1-4 Family Residential3 — 1,115 1,118 921,607 922,725 — 922,725 
Non-Owner Occupied CRE— — — — 605,323 605,323 — 605,323 
Owner Occupied CRE— — — — 174,928 174,928 — 174,928 
Commercial and Industrial2,020 10,272 790 13,082 226,748 239,830 — 239,830 
Total$2,025 $10,274 $3,609 $15,908 $2,358,645 $2,374,553 $8,646 $2,383,199 
December 31, 202330-59
Days
Past Due		60-89
Days
Past Due		90 or
More Days
Past Due		Total
Loans
Past Due		CurrentTotal Amortized Cost
Loans Accounted for Under the Fair Value Option(1)
Total Loans
Cash, Securities, and Other$— $76 $1,704 $1,780 $138,167 $139,947 $— $139,947 
Consumer and Other676 11 7,504 8,191 18,837 27,028 13,726 40,754 
Construction and Development— 1,500 — 1,500 344,016 345,516 — 345,516 
1-4 Family Residential1,093 — 2,722 3,815 924,150 927,965 — 927,965 
Non-Owner Occupied CRE— — — — 543,692 543,692 — 543,692 
Owner Occupied CRE— — 3,980 3,980 191,881 195,861 — 195,861 
Commercial and Industrial19,305 1,085 29,180 49,570 287,610 337,180 — 337,180 
Total$21,074 $2,672 $45,090 $68,836 $2,448,353 $2,517,189 $13,726 $2,530,915 
(1)Refer to Note 12 – Fair Value for additional information on the measurement of loans accounted for under the fair value option.
Summary modified loans
The following table presents the amortized cost basis as of September 30, 2024 of the loans modified to borrowers experiencing financial difficulty disaggregated by class of financing receivable and type of concession granted during the nine months ended September 30, 2024. For the three months ended September 30, 2024, there were no loan modifications made to borrowers experiencing financial difficulty. For the three and nine months ended September 30, 2023, the Company made protective advances of $0.0 million and $0.5 million to borrowers experiencing financial difficulty. The percentage of the amortized cost basis of loans that were modified to borrowers in financial distress as compared to the amortized cost basis of each class of financing receivable is also presented below.
(dollars in thousands)Principal forgivenessInterest rate reductionTerm extensionCombination: term extension and principal forgivenessCombination: term extension and interest rate reductionTotal class of financing receivable
Commercial and Industrial$— $— $978 $— $— 0.4 %
Total$— $— $978 $— $— 
The following table presents the amortized cost basis as of September 30, 2023 of the loans modified to borrowers experiencing financial difficulty disaggregated by class of financing receivable and type of concession granted during the three and nine months ended September 30, 2023.
(dollars in thousands)Principal forgivenessInterest rate reductionTerm extensionCombination: term extension and principal forgivenessCombination: term extension and interest rate reductionTotal class of financing receivable
Commercial and Industrial$— $— $— $185 $— 0.1 %
Total$— $— $— $185 $— 
The following tables present the financial effect by type of modification made to borrowers experiencing financial difficulty during the periods noted:
Three Months Ended September 30, 2024Nine Months Ended September 30, 2024
(dollars in thousands)Principal forgivenessWeighted average interest rate reductionWeighted average term extensionPrincipal forgivenessWeighted average interest rate reductionWeighted average term extension
Commercial and Industrial—————5 months
Three Months Ended September 30, 2023Nine Months Ended September 30, 2023
(dollars in thousands)Principal forgivenessWeighted average interest rate reductionWeighted average term extensionPrincipal forgivenessWeighted average interest rate reductionWeighted average term extension
Commercial and Industrial$185—2.8 years$185—2.8 years
Schedule of recorded investment in non accrual loans by class The following presents the amortized cost basis of loans on non-accrual status and loans past due over 89 days still accruing by class as of the dates noted:
As of September 30, 2024
(dollars in thousands)Non-accrual loans with
no ACL
Total non-accrual loans(1)
Loans past due over 89 days still accruing
Cash, Securities, and Other$1,704 $1,704 $— 
Consumer and Other— — — 
Construction and Development— — — 
1-4 Family Residential1,468 1,468 — 
Non-Owner Occupied CRE— — — 
Owner Occupied CRE— — — 
Commercial and Industrial11,063 11,242 — 
Total$14,235 $14,414 $— 
(1)As of September 30, 2024, the Company had an allowance of $36 thousand on non-accrual loans.
As of December 31, 2023
(dollars in thousands)Non-accrual loans with
no ACL
Total non-accrual loans(1)
Loans past due over 89 days still accruing
Cash, Securities, and Other$1,704 $1,704 $— 
Consumer and Other4 7,504 — 
Construction and Development2,719 2,719 — 
1-4 Family Residential578 3,016 285 
Owner Occupied CRE— 3,980 — 
Commercial and Industrial2,355 31,893 — 
Total$7,360 $50,816 $285 
(2)As of December 31, 2023, the Company had an allowance of $3.8 million on non-performing loans.
The following presents the amortized cost basis of collateral-dependent loans, which are individually evaluated to determine expected credit losses, by class of loans as of the date noted:
As of September 30, 2024
Collateral Dependent Loans
(dollars in thousands)Secured by Real EstateSecured by Cash and
Securities		Secured by OtherTotal
Cash, Securities, and Other$— $1,704 $— $1,704 
Consumer and Other— — — — 
Construction and Development— — — — 
1-4 Family Residential1,468 — — 1,468 
Non-Owner Occupied CRE— — — — 
Owner Occupied CRE— — — — 
Commercial and Industrial— — 12,220 12,220 
Total$1,468 $1,704 $12,220 $15,392 
As of December 31, 2023
Collateral Dependent Loans
(dollars in thousands)Secured by Real EstateSecured by Cash and
Securities		Secured by OtherTotal
Cash, Securities, and Other$— $1,704 $— $1,704 
Consumer and Other— — 7,500 7,500 
Construction and Development2,719 — — 2,719 
1-4 Family Residential3,016 — — 3,016 
Owner Occupied CRE3,980 — — 3,980 
Commercial and Industrial— — 31,893 31,893 
Total$9,715 $1,704 $39,393 $50,812 
Schedule of activity in the Company's allowance for loan losses by portfolio class The following table presents the activity in the allowance for credit losses by portfolio segment during the periods presented:
(dollars in thousands)Cash,
Securities
and Other		Consumer
and
Other		Construction
and
Development		1-4
Family
Residential		Non-Owner
Occupied
CRE		Owner
Occupied
CRE		Commercial
and
Industrial		Total
Changes in allowance for credit losses for the three months ended September 30, 2024:
Beginning balance$375 $75 $7,596 $4,310 $2,203 $973 $11,787 $27,319 
(Release) provision for credit losses26 62 (2,262)1,014 2,139 (282)99 796 
Charge-offs— (4)— — — — (9,336)(9,340)
Recoveries— 4 — 1 — — 16 21 
Ending balance$401 $137 $5,334 $5,325 $4,342 $691 $2,566 $18,796 
Changes in allowance for credit losses for the nine months ended September 30, 2024:
Beginning balance$961 $124 $7,945 $4,370 $2,325 $1,034 $7,172 $23,931 
(Release) provision for credit losses(560)16 (2,611)948 2,017 (343)4,708 4,175 
Charge-offs— (30)— — — — (9,336)(9,366)
Recoveries— 27 — 7 — — 22 56 
Ending balance$401 $137 $5,334 $5,325 $4,342 $691 $2,566 $18,796 
(dollars in thousands)Cash,
Securities
and Other		Consumer
and
Other		Construction
and
Development		1-4
Family
Residential		Non-Owner
Occupied
CRE		Owner
Occupied
CRE		Commercial
and
Industrial		Total
Changes in allowance for credit losses for the three months ended September 30, 2023:
Beginning balance$1,311 $137 $7,496 $3,579 $2,495 $1,182 $5,844 $22,044 
(Release) provision for credit losses(185)(15)405 38 (240)(172)1,490 1,321 
Charge-offs— (12)— — — — (186)(198)
Recoveries— 4 — 3 — — 1 8 
Ending balance$1,126 $114 $7,901 $3,620 $2,255 $1,010 $7,149 $23,175 
Changes in allowance for credit losses for the nine months ended September 30, 2023:
Beginning balance, prior to the adoption of ASU 2016-13$1,198 $191 $2,025 $6,309 $3,490 $1,510 $2,460 $17,183 
Impact of adopting ASU 2016-13193 106 4,681 (2,808)(689)(104)2,091 3,470 
(Release) provision for credit losses(265)(160)1,195 116 (546)(396)2,781 2,725 
Charge-offs— (42)— — — — (186)(228)
Recoveries— 19 — 3 — — 3 25 
Ending balance$1,126 $114 $7,901 $3,620 $2,255 $1,010 $7,149 $23,175 
Summary of recorded investment in the Company's loans by class and by credit quality indicator
The following tables present the amortized cost basis of loans by credit quality indicator, by class of financing receivable, and year of origination for term loans as of September 30, 2024 and December 31, 2023. For revolving lines of credit that converted to term loans, if the conversion involved a credit decision, such loans are included in the origination year in which the credit decision was made. If revolving lines of credit converted to term loans without a credit decision, such lines of credit are included in the “Revolving lines of credit converted to term” column in the following table (dollars in thousands):
Term Loans Amortized Cost by Origination Year
September 30, 202420242023202220212020PriorRevolving Loans Amortized Cost BasisTotal
Cash, Securities, and Other
Pass$12,252 $6,158 $3,426 $13,708 $4,914 $13,859 $63,263 $117,580 
Special mention— — — — — — — — 
Substandard— — — — — — 1,704 1,704 
Doubtful— — — — — — — — 
Total Cash, Securities, and Other$12,252 $6,158 $3,426 $13,708 $4,914 $13,859 $64,967 $119,284 
Current year-to-date gross charge-offs$— $— $— $— $— $— $— $— 
Consumer and Other
Pass— 19 1,584 369 425 572 9,175 12,144 
Special mention— — — — — — — — 
Substandard— — — — — — 49 49 
Doubtful— — — — — — — — 
Not rated(1)
— — 7,302 1,206 82 56 — 8,646 
Total Consumer and Other$— $19 $8,886 $1,575 $507 $628 $9,224 $20,839 
Current year-to-date gross charge-offs$— $1 $— $— $10 $19 $— $30 
Construction and Development
Pass$36,075 $53,010 $195,294 $1,028 $9,396 $— $1,182 $295,985 
Special mention— — — — — — — — 
Substandard469 3,816 — — — — — 4,285 
Doubtful— — — — — — — — 
Total Construction and Development$36,544 $56,826 $195,294 $1,028 $9,396 $— $1,182 $300,270 
Current year-to-date gross charge-offs$— $— $— $— $— $— $— $— 
1-4 Family Residential
Pass$51,354 $92,037 $352,962 $128,314 $105,056 $64,567 $126,414 $920,704 
Special mention— — — — — — — — 
Substandard353 553 — 1,115 — — — 2,021 
Doubtful— — — — — — — — 
Total 1-4 Family Residential$51,707 $92,590 $352,962 $129,429 $105,056 $64,567 $126,414 $922,725 
Current year-to-date gross charge-offs$— $— $— $— $— $— $— $— 
Non-Owner Occupied CRE
Pass$27,294 $42,585 $253,600 $118,008 $68,869 $58,261 $31,312 $599,929 
Special mention— — — — 4,898 — — 4,898 
Substandard— — — — — — 496 496 
Doubtful— — — — — — — — 
Total Non-Owner Occupied CRE$27,294 $42,585 $253,600 $118,008 $73,767 $58,261 $31,808 $605,323 
Current year-to-date gross charge-offs$— $— $— $— $— $— $— $— 
Owner Occupied CRE
Pass$2,212 $3,158 $43,983 $42,252 $31,333 $48,252 $2,337 $173,527 
Special mention— — — — — — — — 
Substandard— — 1,401 — — — — 1,401 
Doubtful— — — — — — — — 
Total Owner Occupied CRE$2,212 $3,158 $45,384 $42,252 $31,333 $48,252 $2,337 $174,928 
Current year-to-date gross charge-offs$— $— $— $— $— $— $— $— 
Term Loans Amortized Cost by Origination Year
September 30, 202420242023202220212020PriorRevolving Loans Amortized Cost BasisTotal
Commercial and Industrial
Pass$19,145 $13,882 $46,981 $11,703 $10,516 $23,408 $97,992 $223,627 
Special mention— — — — — — 484 484 
Substandard978 179 2,821 — — 11,062 679 15,719 
Doubtful— — — — — — — — 
Total Commercial and Industrial$20,123 $14,061 $49,802 $11,703 $10,516 $34,470 $99,155 $239,830 
Current year-to-date gross charge-offs$— $298 $— $6,935 $2,103 $— $— $9,336 
Total pass$148,332 $210,849 $897,830 $315,382 $230,509 $208,919 $331,675 $2,343,496 
Total special mention— — — — 4,898 — 484 5,382 
Total substandard1,800 4,548 4,222 1,115 — 11,062 2,928 25,675 
Total doubtful— — — — — — — — 
Total not rated— — 7,302 1,206 82 56 — 8,646 
Total$150,132 $215,397 $909,354 $317,703 $235,489 $220,037 $335,087 $2,383,199 
(1)Includes loans held for investment measured at fair value as of September 30, 2024. Includes fair value adjustments on loans held for investment accounted for under the fair value option.
Term Loans Amortized Cost by Origination Year
December 31, 202320232022202120202019PriorRevolving Loans Amortized Cost BasisTotal
Cash, Securities, and Other
Pass$8,091 $17,878 $17,181 $5,966 $6,337 $13,188 $69,602 $138,243 
Special mention— — — — — — — — 
Substandard— — — — — — 1,704 1,704 
Doubtful— — — — — — — — 
Total Cash, Securities, and Other$8,091 $17,878 $17,181 $5,966 $6,337 $13,188 $71,306 $139,947 
Current year-to-date gross charge-offs$— $— $— $— $— $— $— $— 
Consumer and Other
Pass$614 $2,013 $647 $633 $797 $24 $14,800 $19,528 
Special mention— — — — — — — — 
Substandard— — — — — — 7,500 7,500 
Doubtful— — — — — — — — 
Not rated(1)
— 10,469 2,544 614 99 — — 13,726 
Total Consumer and Other$614 $12,482 $3,191 $1,247 $896 $24 $22,300 $40,754 
Current year-to-date gross charge-offs$— $— $— $8 $91 $2 $— $101 
Construction and Development
Pass$32,509 $231,103 $42,796 $21,615 $— $— $431 $328,454 
Special mention— 14,343 — — — — — 14,343 
Substandard2,719 — — — — — — 2,719 
Doubtful— — — — — — — — 
Total Construction and Development$35,228 $245,446 $42,796 $21,615 $— $— $431 $345,516 
Current year-to-date gross charge-offs$— $— $— $— $— $— $— $— 
1-4 Family Residential
Pass$97,901 $373,525 $143,694 $108,815 $37,756 $31,452 $131,806 $924,949 
Special mention— — — — — — — — 
Substandard578 2,438 — — — — — 3,016 
Doubtful— — — — — — — — 
Total 1-4 Family Residential$98,479 $375,963 $143,694 $108,815 $37,756 $31,452 $131,806 $927,965 
Current year-to-date gross charge-offs$— $— $— $— $— $— $— $— 
Term Loans Amortized Cost by Origination Year
December 31, 202320232022202120202019PriorRevolving Loans Amortized Cost BasisTotal
Non-Owner Occupied CRE
Pass$42,799 $197,122 $125,726 $75,026 $24,411 $53,056 $20,553 $538,693 
Special mention— — — 4,999 — — — 4,999 
Substandard— — — — — — — — 
Doubtful— — — — — — — — 
Total Non-Owner Occupied CRE$42,799 $197,122 $125,726 $80,025 $24,411 $53,056 $20,553 $543,692 
Current year-to-date gross charge-offs$— $— $— $— $— $— $— $— 
Owner Occupied CRE
Pass$3,229 $46,751 $44,805 $37,957 $5,555 $51,259 $2,325 $191,881 
Special mention— — — — — — — — 
Substandard— — 3,980 — — — — 3,980 
Doubtful— — — — — — — — 
Total Owner Occupied CRE$3,229 $46,751 $48,785 $37,957 $5,555 $51,259 $2,325 $195,861 
Current year-to-date gross charge-offs$— $— $— $— $— $— $— $— 
Commercial and Industrial
Pass$38,497 $59,612 $15,430 $13,457 $6,430 $16,068 $152,782 $302,276 
Special mention— — — — — — 649 649 
Substandard1,618 — 29,355 1,674 — 920 688 34,255 
Doubtful— — — — — — — — 
Total Commercial and Industrial$40,115 $59,612 $44,785 $15,131 $6,430 $16,988 $154,119 $337,180 
Current year-to-date gross charge-offs$— $8,737 $— $— $— $— $— $8,737 
Total pass$223,640 $928,004 $390,279 $263,469 $81,286 $165,047 $392,299 $2,444,024 
Total special mention— 14,343 — 4,999 — — 649 19,991 
Total substandard4,915 2,438 33,335 1,674 — 920 9,892 53,174 
Total doubtful— — — — — — — — 
Total not rated— 10,469 2,544 614 99 — — 13,726 
Total$228,555 $955,254 $426,158 $270,756 $81,385 $165,967 $402,840 $2,530,915 
(1)Includes loans held for investment measured at fair value as of December 31, 2023. Includes fair value adjustments on loans held for investment accounted for under the fair value option.