XML 51 R40.htm IDEA: XBRL DOCUMENT v3.24.1
Loans (Tables)
12 Months Ended
Dec. 31, 2023
Loans and Leases Receivable Disclosure [Abstract]  
Schedule of Composition of Loan Portfolio by Major Loan Classification

The composition of the loan portfolio by major loan classification appears below. Note that all loan balances are presented net of credit and other fair value discounts, when applicable. The Company has elected to exclude accrued interest receivable, totaling $4.3 million and $2.6 million as of December 31, 2023 and December 31, 2022, respectively, from the amortized cost basis of loans.

 

(Dollars in thousands)

 

December 31,

 

 

December 31,

 

 

 

2023

 

 

2022

 

Commercial

 

$

152,517

 

 

$

71,139

 

Real estate construction and land

 

 

33,682

 

 

 

37,541

 

1-4 family residential mortgages

 

 

317,558

 

 

 

323,185

 

Commercial mortgages

 

 

550,867

 

 

 

459,125

 

Consumer

 

 

38,041

 

 

 

45,425

 

Total loans

 

$

1,092,665

 

 

$

936,415

 

Less: Allowance for credit losses

 

 

(8,395

)

 

 

(5,552

)

Net loans

 

$

1,084,270

 

 

$

930,863

 

 

 

 

 

 

 

 

 

Summary of Outstanding Principal Balance and Carrying Amount of Loans Acquired in Business Combination

The outstanding principal balance of loans acquired in business combinations as of December 31, 2023 are as follows:

(Dollars in thousands)

 

December 31, 2023

 

 

 

Acquired Loans -
Purchased
Credit Deteriorated

 

 

Acquired Loans - Purchased Performing

 

 

Acquired
Loans -
Total

 

Outstanding principal balance

 

$

29,206

 

 

$

267,717

 

 

$

296,923

 

Carrying amount:

 

 

 

 

 

 

 

 

 

Commercial

 

$

62

 

 

$

9,242

 

 

$

9,304

 

Real estate construction and land

 

 

662

 

 

 

1,727

 

 

 

2,389

 

1-4 family residential mortgages

 

 

10,046

 

 

 

143,323

 

 

 

153,369

 

Commercial mortgages

 

 

12,251

 

 

 

109,500

 

 

 

121,751

 

Consumer

 

 

33

 

 

 

678

 

 

 

711

 

Total acquired loans

 

$

23,054

 

 

$

264,470

 

 

$

287,524

 

 

The outstanding principal balance and the carrying amount at December 31, 2022 of loans acquired in business combinations were as follows:

 

(Dollars in thousands)

 

December 31, 2022

 

 

 

Acquired Loans -
Purchased
Credit Impaired

 

 

Acquired Loans - Purchased Performing

 

 

Acquired
Loans -
Total

 

Outstanding principal balance

 

$

43,250

 

 

$

290,604

 

 

$

333,854

 

Carrying amount:

 

 

 

 

 

 

 

 

 

Commercial

 

$

630

 

 

$

12,606

 

 

$

13,236

 

Real estate construction and land

 

 

1,461

 

 

 

8,530

 

 

 

9,991

 

1-4 family residential mortgages

 

 

9,076

 

 

 

164,280

 

 

 

173,356

 

Commercial mortgages

 

 

20,828

 

 

 

99,206

 

 

 

120,034

 

Consumer

 

 

72

 

 

 

1,277

 

 

 

1,349

 

Total acquired loans

 

$

32,067

 

 

$

285,899

 

 

$

317,966

 

Summary of Changes in Accretable Yield of Loans Classified as Purchased Credit Impaired

The following table presents a summary of the changes in the accretable yield of loans classified as purchased credit impaired:

 

(Dollars in thousands)

 

Twelve Months Ended

 

 

 

December 31,
2022

 

Accretable yield, beginning of period

 

$

13,742

 

Additions

 

 

 

Accretion

 

 

(3,393

)

Reclassification from nonaccretable difference

 

 

9,022

 

Other changes, net

 

 

(3,503

)

Accretable yield, end of period

 

$

15,868

 

Schedule of Activity In Related Party Loans Activity in related party loans during 2023 and 2022 is presented in the following table.

 

(Dollars in thousands)

 

2023

 

 

2022

 

Balance outstanding at beginning of year

 

$

15,533

 

 

$

16,592

 

Principal additions

 

 

132

 

 

 

613

 

Principal reductions

 

 

(2,650

)

 

 

(1,672

)

Balance outstanding at end of year

 

$

13,015

 

 

$

15,533

 

Schedule of Aging of Past Due Loans

The following table shows the aging of the Company's loan portfolio, by class, at December 31, 2023:

 

 

30-59
Days

 

 

60-89
Days

 

 

90 Days
or More
Past
Due and Still Accruing

 

 

Nonaccrual Loans

 

 

Current

 

 

Total
Loans

 

(Dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

$

378

 

 

$

369

 

 

$

782

 

 

$

-

 

 

$

150,988

 

 

$

152,517

 

Real estate construction and land

 

 

70

 

 

 

37

 

 

 

-

 

 

 

-

 

 

 

33,575

 

 

 

33,682

 

1-4 family residential mortgages

 

 

1,834

 

 

 

860

 

 

 

-

 

 

 

1,438

 

 

 

313,426

 

 

 

317,558

 

Commercial mortgages

 

 

6,304

 

 

 

-

 

 

 

-

 

 

 

414

 

 

 

544,149

 

 

 

550,867

 

Consumer loans

 

 

225

 

 

 

141

 

 

 

97

 

 

 

-

 

 

 

37,578

 

 

 

38,041

 

Total Loans

 

$

8,811

 

 

$

1,407

 

 

$

879

 

 

$

1,852

 

 

$

1,079,716

 

 

$

1,092,665

 

The following tables show the aging of past due loans as of December 31, 2022:

 

Past Due Aging as of
December 31, 2022

 

30-59
Days
Past
Due

 

 

60-89
Days
Past
Due

 

 

90 Days
or More
Past
Due

 

 

Total
Past
Due

 

 

PCI

 

 

Current

 

 

Total
Loans

 

 

90 Days
Past
Due and
Accruing

 

(Dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

$

-

 

 

$

24

 

 

$

-

 

 

$

24

 

 

$

630

 

 

$

70,485

 

 

$

71,139

 

 

$

-

 

Real estate construction and land

 

 

287

 

 

 

-

 

 

 

75

 

 

 

362

 

 

 

1,461

 

 

 

35,718

 

 

 

37,541

 

 

 

-

 

1-4 family residential mortgages

 

 

1,176

 

 

 

191

 

 

 

598

 

 

 

1,965

 

 

 

9,076

 

 

 

312,144

 

 

 

323,185

 

 

 

-

 

Commercial mortgages

 

 

330

 

 

 

-

 

 

 

646

 

 

 

976

 

 

 

20,828

 

 

 

437,321

 

 

 

459,125

 

 

 

646

 

Consumer loans

 

 

315

 

 

 

41

 

 

 

59

 

 

 

415

 

 

 

72

 

 

 

44,938

 

 

 

45,425

 

 

 

59

 

Total Loans

 

$

2,108

 

 

$

256

 

 

$

1,378

 

 

$

3,742

 

 

$

32,067

 

 

$

900,606

 

 

$

936,415

 

 

$

705

 

Schedule of Impaired Loans Classified as Non-Accruals by Class The following table shows the Company's amortized cost basis of loans on nonaccrual status as of December 31, 2023 and December 31, 2022.

 

 

CECL

 

 

Incurred Loss

 

 

 

December 31, 2023

 

 

December 31, 2022

 

(Dollars in thousands)

 

Nonaccrual Loans with No Allowance

 

 

Nonaccrual Loans with an Allowance

 

 

Total Nonaccrual Loans

 

 

Nonaccrual Loans

 

Commercial

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

Real estate construction and land

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

1-4 family residential mortgages

 

 

1,383

 

 

 

55

 

 

 

1,438

 

 

 

673

 

Commercial mortgages

 

 

414

 

 

 

-

 

 

 

414

 

 

 

-

 

Consumer

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Total Loans

 

$

1,797

 

 

$

55

 

 

$

1,852

 

 

$

673

 

Schedule of Loans Modified Under Terms of a TDR

The following table provides a summary, by class, of TDRs as of December 31, 2022 that continued to accrue interest under the terms of the restructuring agreement, which were considered to be performing, and TDRs that were placed in nonaccrual status which were considered to be nonperforming:

 

Troubled debt restructurings

 

December 31, 2022

 

(Dollars in thousands)

 

No. of
Loans

 

 

Recorded
Investment

 

Performing TDRs

 

 

 

 

 

 

1-4 family residential mortgages

 

 

1

 

 

$

88

 

Consumer

 

 

46

 

 

 

700

 

Total performing TDRs

 

 

47

 

 

$

788

 

 

 

 

 

 

 

Nonperforming TDRs

 

 

 

 

 

 

1-4 family residential mortgages

 

 

1

 

 

$

495

 

Total nonperforming TDRs

 

 

1

 

 

$

495

 

    Total TDRs

 

 

48

 

 

$

1,283