XML 35 R25.htm IDEA: XBRL DOCUMENT v3.24.1.u1
Loans and Related Allowance for Credit Losses (Tables)
3 Months Ended
Mar. 31, 2024
Loans And Related Allowances For Loan Losses [Abstract]  
Loan Portfolio Segments

(in thousands)

    

Commercial
Real Estate

    

Acquisition
and
Development

    

Commercial
and
Industrial

    

Residential
Mortgage

    

Consumer

    

Total

March 31, 2024

Individually evaluated for impairment

$

819

$

$

12,085

$

1,971

$

$

14,875

Collectively evaluated for impairment

492,000

83,424

262,637

500,019

59,372

1,397,452

Total loans

$

492,819

$

83,424

$

274,722

$

501,990

$

59,372

$

1,412,327

December 31, 2023

Individually evaluated for impairment

$

826

$

$

$

2,137

$

$

2,963

Collectively evaluated for impairment

492,877

77,060

274,604

497,734

61,429

1,403,704

Total loans

$

493,703

$

77,060

$

274,604

$

499,871

$

61,429

$

1,406,667

Loan Portfolio Summarized by the Past Due Status

(in thousands)

    

Current

    

30-59 Days
Past Due

    

60-89 Days
Past Due

    

90 Days+
Past Due

    

Total Past
Due and
Accruing

    

Non-
Accrual

    

Total Loans

March 31, 2024

Commercial real estate:

Non-owner-occupied

$

293,109

$

1,387

$

$

$

1,387

$

219

$

294,715

All other CRE

197,505

599

198,104

Acquisition and development:

1-4 family residential construction

18,781

18,781

All other A&D

64,538

105

64,643

Commercial and industrial

262,061

559

9

568

12,093

274,722

Residential mortgage:

Residential mortgage - term

436,673

1,845

61

1,906

2,528

441,107

Residential mortgage - home equity

60,013

310

210

15

535

335

60,883

Consumer

58,037

840

323

44

1,207

128

59,372

Total

$

1,390,717

$

4,941

$

542

$

120

$

5,603

$

16,007

$

1,412,327

December 31, 2023

Commercial real estate:

Non-owner-occupied

$

296,343

$

$

$

$

$

227

$

296,570

All other CRE

196,123

411

411

599

197,133

Acquisition and development:

1-4 family residential construction

18,224

18,224

All other A&D

58,723

113

58,836

Commercial and industrial

274,465

120

19

139

274,604

Residential mortgage:

Residential mortgage - term

433,878

130

717

384

1,231

2,720

437,829

Residential mortgage - home equity

61,021

520

158

75

753

268

62,042

Consumer

60,576

463

277

84

824

29

61,429

Total

$

1,399,353

$

1,644

$

1,171

$

543

$

3,358

$

3,956

$

1,406,667

Primary Segments of the Allowance for Loan Loss

(in thousands)

    

Commercial
Real Estate

    

Acquisition
and
Development

    

Commercial
and
Industrial

    

Residential
Mortgage

    

Consumer

    

Total

March 31, 2024

Individually evaluated
for impairment

$

$

$

$

$

$

Collectively evaluated
for impairment

4,962

1,014

4,002

7,017

987

17,982

Total ACL

$

4,962

$

1,014

$

4,002

$

7,017

$

987

$

17,982

December 31, 2023

Individually evaluated
for impairment

$

$

$

$

$

$

Collectively evaluated
for impairment

5,120

940

3,717

6,774

929

17,480

Total ACL

$

5,120

$

940

$

3,717

$

6,774

$

929

$

17,480

Schedule of amortized cost basis of collateral-dependent individually evaluated loans

March 31, 2024

(in thousands)

    

Real Estate

Other Collateral

Non-Accrual Loans with No Allowance

Commercial real estate

$

819

$

$

819

Commercial and industrial

12,085

12,085

Residential mortgage

1,971

1,971

Total Loans

$

2,790

$

12,085

$

14,875

December 31, 2023

(in thousands)

    

Real Estate

Other Collateral

Non-Accrual Loans with No Allowance

Commercial real estate

$

826

$

$

826

Residential mortgage

2,137

2,137

Total Loans

$

2,963

$

$

2,963

Allowance for Loan Losses Summarized by Loan Portfolio Segments

Three months ended (in thousands)

    

Commercial
Real Estate

    

Acquisition
and
Development

    

Commercial
and
Industrial

    

Residential
Mortgage

    

Consumer

    

Unallocated

    

Total

Beginning balance at January 1, 2024

$

5,120

$

940

$

3,717

$

6,774

$

929

$

$

17,480

Loan charge-offs

(112)

(506)

(618)

Recoveries collected

37

3

31

18

70

159

Credit loss (credit)/expense

(195)

71

366

225

494

961

ACL balance at March 31, 2024

$

4,962

$

1,014

$

4,002

$

7,017

$

987

$

$

17,982

Beginning balance at January 1, 2023 prior to adoption of ASC 326

$

6,345

$

979

$

2,845

$

3,160

$

877

$

430

$

14,636

Impact of adopting ASC 326

(1,143)

(15)

1,334

2,112

208

(430)

2,066

Loan charge-offs

(6)

(333)

(339)

Recoveries collected

5

5

4

18

62

94

Credit loss (credit)/expense

(345)

134

(428)

1,040

13

414

ACL balance at March 31, 2023

$

4,862

$

1,103

$

3,755

$

6,324

$

827

$

$

16,871

Classes of the Loan Portfolio Summarized by the Aggregate Risk Rating

(in thousands)

    

2024

    

2023

    

2022

    

2021

    

2020

    

2019 and Prior

    

Revolving

    

Total Portfolio Loans

March 31, 2024

Commercial real estate:

Non-owner-occupied

Pass

$

1,709

$

23,394

$

66,664

$

29,960

$

53,161

$

106,806

$

1,076

$

282,770

Special Mention

744

744

Substandard

11,201

11,201

Total non-owner occupied

1,709

23,394

66,664

29,960

53,905

118,007

1,076

294,715

Current period gross charge-offs

All other CRE

Pass

710

29,970

31,545

26,411

20,165

81,304

4,206

194,311

Special Mention

567

567

Substandard

2,626

600

3,226

Total all other CRE

710

29,970

31,545

26,411

20,732

83,930

4,806

198,104

Current period gross charge-offs

Acquisition and development:

1-4 family residential construction

Pass

129

16,488

337

1,827

18,781

Special Mention

Substandard

Total acquisition and development

129

16,488

337

1,827

18,781

Current period gross charge-offs

All other A&D

Pass

3,553

20,963

18,794

1,949

3,022

11,860

4,397

64,538

Special Mention

Substandard

105

105

Total all other A&D

3,553

20,963

18,794

1,949

3,022

11,965

4,397

64,643

Current period gross charge-offs

Commercial and industrial:

Pass

9,089

45,722

63,811

22,485

8,883

17,848

78,843

246,681

Special Mention

536

2,047

3,815

6,398

Substandard

9,338

1,799

6,696

862

2,948

21,643

Total commercial and industrial

9,089

46,258

73,149

24,284

17,626

18,710

85,606

274,722

Current period gross charge-offs

56

41

15

112

Residential mortgage:

Residential mortgage - term

Pass

6,398

52,650

97,246

86,175

37,658

152,285

2,118

434,530

Special Mention

Substandard

925

15

5,581

56

6,577

Total residential mortgage - term

6,398

52,650

97,246

87,100

37,673

157,866

2,174

441,107

Current period gross charge-offs

Residential mortgage - home equity

Pass

965

4,447

843

460

694

52,732

60,141

Special Mention

Substandard

74

37

15

616

742

Total residential mortgage - home equity

965

4,521

843

497

709

53,348

60,883

Current period gross charge-offs

Consumer:

Pass

3,030

16,279

9,519

5,470

1,879

20,149

2,808

59,134

Special Mention

Substandard

61

26

119

21

5

6

238

Total consumer

3,030

16,340

9,545

5,589

1,900

20,154

2,814

59,372

Current period gross charge-offs

50

371

51

11

1

22

506

Total Portfolio Loans

Pass

24,618

206,431

292,363

173,293

125,228

390,946

148,007

1,360,886

Special Mention

536

3,358

3,815

7,709

Substandard

61

9,438

2,843

6,769

20,395

4,226

43,732

Total Portfolio Loans

$

24,618

$

207,028

$

301,801

$

176,136

$

135,355

$

411,341

$

156,048

$

1,412,327

Current YTD Period:

Current period gross charge-offs

$

50

$

371

$

107

$

11

$

42

$

37

$

$

618

(in thousands)

    

2023

    

2022

    

2021

    

2020

    

2019

    

2018 and Prior

    

Revolving

    

Total Portfolio Loans

December 31, 2023

Commercial real estate:

Non-owner-occupied

Pass

$

23,511

$

65,878

$

30,332

$

54,270

$

40,575

$

65,134

$

1,138

$

280,838

Special Mention

4,331

4,331

Substandard

11,401

11,401

Total non-owner occupied

23,511

65,878

30,332

54,270

40,575

80,866

1,138

296,570

Current period gross charge-offs

87

87

All other CRE

Pass

30,130

27,379

27,042

20,691

22,879

60,054

4,495

192,670

Special Mention

644

644

Substandard

1,847

1,372

600

3,819

Total all other CRE

30,130

27,379

27,042

21,335

24,726

61,426

5,095

197,133

Current period gross charge-offs

Acquisition and development:

1-4 family residential construction

Pass

13,745

3,446

1,033

18,224

Special Mention

Substandard

Total acquisition and development

13,745

3,446

1,033

18,224

Current period gross charge-offs

All other A&D

Pass

12,184

25,099

2,966

3,046

1,301

9,946

4,181

58,723

Special Mention

Substandard

113

113

Total all other A&D

12,184

25,099

2,966

3,046

1,301

10,059

4,181

58,836

Current period gross charge-offs

Commercial and industrial:

Pass

52,004

66,559

24,387

11,753

8,872

10,052

78,992

252,619

Special Mention

558

558

Substandard

9,352

1,854

6,806

98

837

2,480

21,427

Total commercial and industrial

52,562

75,911

26,241

18,559

8,970

10,889

81,472

274,604

Current period gross charge-offs

100

103

35

166

19

423

Residential mortgage:

Residential mortgage - term

Pass

51,625

94,723

88,835

38,228

25,375

130,402

1,577

430,765

Special Mention

Substandard

138

929

17

98

5,825

57

7,064

Total residential mortgage - term

51,625

94,861

89,764

38,245

25,473

136,227

1,634

437,829

Current period gross charge-offs

13

13

Residential mortgage - home equity

Pass

1,127

4,657

864

475

286

489

53,467

61,365

Special Mention

Substandard

38

16

623

677

Total residential mortgage - home equity

1,127

4,657

864

513

286

505

54,090

62,042

Current period gross charge-offs

42

42

Consumer:

Pass

18,299

10,616

6,361

2,206

510

20,365

2,873

61,230

Special Mention

Substandard

14

35

113

23

6

2

6

199

Total consumer

18,313

10,651

6,474

2,229

516

20,367

2,879

61,429

Current period gross charge-offs

236

223

74

8

4

329

874

Total Portfolio Loans

Pass

202,625

298,357

180,787

130,669

99,798

296,442

147,756

1,356,434

Special Mention

558

644

4,331

5,533

Substandard

14

9,525

2,896

6,884

2,049

19,566

3,766

44,700

Total Portfolio Loans

$

203,197

$

307,882

$

183,683

$

138,197

$

101,847

$

320,339

$

151,522

$

1,406,667

Current YTD Period:

Current period gross charge-offs

$

336

$

326

$

109

$

174

$

4

$

490

$

$

1,439

Management further monitors the performance and credit quality of the loan portfolio by analyzing the age of the portfolio as determined by the length of time a recorded payment is past.

The following tables present loan balances by year of origination segregated by performing and non-performing loans for the periods presented:

(in thousands)

    

2024

    

2023

    

2022

    

2021

    

2020

    

2019 and Prior

    

Revolving

    

Total Portfolio Loans

March 31, 2024

Commercial real estate:

Non-owner-occupied

Performing

$

1,709

$

23,394

$

66,664

$

29,960

$

53,905

$

117,788

$

1,076

$

294,496

Nonperforming

219

219

Total non-owner occupied

1,709

23,394

66,664

29,960

53,905

118,007

1,076

294,715

All other CRE

Performing

710

29,970

31,545

26,411

20,732

83,331

4,806

197,505

Nonperforming

599

599

Total all other CRE

710

29,970

31,545

26,411

20,732

83,930

4,806

198,104

Acquisition and development:

1-4 family residential construction

Performing

129

16,488

337

1,827

18,781

Nonperforming

Total acquisition and development

129

16,488

337

1,827

18,781

All other A&D

Performing

3,553

20,963

18,794

1,949

3,022

11,860

4,397

64,538

Nonperforming

105

105

Total all other A&D

3,553

20,963

18,794

1,949

3,022

11,965

4,397

64,643

Commercial and industrial:

Performing

9,089

46,258

63,811

22,538

17,626

18,710

84,597

262,629

Nonperforming

9,338

1,746

1,009

12,093

Total commercial and industrial

9,089

46,258

73,149

24,284

17,626

18,710

85,606

274,722

Residential mortgage:

Residential mortgage - term

Performing

6,398

52,650

97,246

86,965

37,673

155,443

2,143

438,518

Nonperforming

135

2,423

31

2,589

Total residential mortgage - term

6,398

52,650

97,246

87,100

37,673

157,866

2,174

441,107

Residential mortgage - home equity

Performing

965

4,447

843

460

693

53,125

60,533

Nonperforming

74

37

16

223

350

Total residential mortgage - home equity

965

4,521

843

497

709

53,348

60,883

Consumer:

Performing

3,030

16,309

9,520

5,505

1,900

20,122

2,814

59,200

Nonperforming

31

25

84

32

172

Total consumer

3,030

16,340

9,545

5,589

1,900

20,154

2,814

59,372

Total Portfolio Loans

Performing

24,618

206,997

292,364

174,171

135,318

407,947

154,785

1,396,200

Nonperforming

31

9,437

1,965

37

3,394

1,263

16,127

Total Portfolio Loans

$

24,618

$

207,028

$

301,801

$

176,136

$

135,355

$

411,341

$

156,048

$

1,412,327

(in thousands)

    

2023

    

2022

    

2021

    

2020

    

2019

    

2018 and Prior

    

Revolving

    

Total Portfolio Loans

December 31, 2023

Commercial real estate:

Non-owner-occupied

Performing

$

23,511

$

65,878

$

30,332

$

54,270

$

40,575

$

80,639

$

1,138

$

296,343

Nonperforming

227

227

Total non-owner occupied

23,511

65,878

30,332

54,270

40,575

80,866

1,138

296,570

All other CRE

Performing

30,130

27,379

27,042

21,335

24,726

60,827

5,095

196,534

Nonperforming

599

599

Total all other CRE

30,130

27,379

27,042

21,335

24,726

61,426

5,095

197,133

Acquisition and development:

1-4 family residential construction

Performing

13,745

3,446

1,033

18,224

Nonperforming

Total acquisition and development

13,745

3,446

1,033

18,224

All other A&D

Performing

12,184

25,099

2,966

3,046

1,301

9,946

4,181

58,723

Nonperforming

113

113

Total all other A&D

12,184

25,099

2,966

3,046

1,301

10,059

4,181

58,836

Commercial and industrial:

Performing

52,562

75,911

26,241

18,559

8,970

10,889

81,472

274,604

Nonperforming

Total commercial and industrial

52,562

75,911

26,241

18,559

8,970

10,889

81,472

274,604

Residential mortgage:

Residential mortgage - term

Performing

51,625

94,722

89,629

38,245

25,375

133,526

1,603

434,725

Nonperforming

139

135

98

2,701

31

3,104

Total residential mortgage - term

51,625

94,861

89,764

38,245

25,473

136,227

1,634

437,829

Residential mortgage - home equity

Performing

1,127

4,657

864

475

286

488

53,802

61,699

Nonperforming

38

17

288

343

Total residential mortgage - home equity

1,127

4,657

864

513

286

505

54,090

62,042

Consumer:

Performing

18,304

10,616

6,405

2,229

516

20,367

2,879

61,316

Nonperforming

9

35

69

113

Total consumer

18,313

10,651

6,474

2,229

516

20,367

2,879

61,429

Total Portfolio Loans

Performing

203,188

307,708

183,479

138,159

101,749

316,682

151,203

1,402,168

Nonperforming

9

174

204

38

98

3,657

319

4,499

Total Portfolio Loans

$

203,197

$

307,882

$

183,683

$

138,197

$

101,847

$

320,339

$

151,522

$

1,406,667