XML 37 R27.htm IDEA: XBRL DOCUMENT v3.24.2.u1
Loans and Related Allowance for Credit Losses (Tables)
6 Months Ended
Jun. 30, 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

June 30, 2024

Individually evaluated for impairment

$

599

$

$

6,175

$

1,995

$

$

8,769

Collectively evaluated for impairment

500,417

88,214

259,496

509,114

56,965

1,414,206

Total loans

$

501,016

$

88,214

$

265,671

$

511,109

$

56,965

$

1,422,975

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

June 30, 2024

Commercial real estate:

Non-owner-occupied

$

295,647

$

$

$

$

$

$

295,647

All other CRE

204,520

165

85

250

599

205,369

Acquisition and development:

1-4 family residential construction

17,489

17,489

All other A&D

70,628

97

70,725

Commercial and industrial

259,155

191

139

1

331

6,185

265,671

Residential mortgage:

Residential mortgage - term

444,814

44

1,028

484

1,556

2,339

448,709

Residential mortgage - home equity

61,740

436

81

14

531

129

62,400

Consumer

55,890

581

378

27

986

89

56,965

Total

$

1,409,883

$

1,417

$

1,711

$

526

$

3,654

$

9,438

$

1,422,975

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

June 30, 2024

Individually evaluated
for impairment

$

$

$

$

$

$

Collectively evaluated
for impairment

4,852

992

3,964

7,162

953

17,923

Total ACL

$

4,852

$

992

$

3,964

$

7,162

$

953

$

17,923

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

June 30, 2024

(in thousands)

    

Real Estate

Other Collateral

Non-Accrual Loans with No Allowance

Commercial real estate

$

599

$

$

599

Commercial and industrial

6,175

6,175

Residential mortgage

1,995

1,995

Total Loans

$

2,594

$

6,175

$

8,769

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

Six 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

(1,230)

(45)

(824)

(2,099)

Recoveries collected

37

6

34

26

227

330

Credit loss (credit)/expense

(305)

46

1,443

407

621

2,212

ACL balance at June 30, 2024

$

4,852

$

992

$

3,964

$

7,162

$

953

$

$

17,923

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

(87)

(166)

(24)

(518)

(795)

Recoveries collected

5

7

9

36

93

150

Credit loss (credit)/expense

(174)

163

(473)

1,133

199

848

ACL balance at June 30, 2023

$

4,946

$

1,134

$

3,549

$

6,417

$

859

$

$

16,905

Three months ended (in thousands)

Commercial
Real Estate

Acquisition
and
Development

Commercial
and
Industrial

Residential
Mortgage

Consumer

Unallocated

Total

ACL balance at April 1, 2024

$

4,962

$

1,014

$

4,002

$

7,017

$

987

$

$

17,982

Loan charge-offs

(1,118)

(45)

(318)

(1,481)

Recoveries collected

3

3

9

157

172

Credit loss (credit)/expense

(110)

(25)

1,078

181

127

1,251

ACL balance at June 30, 2024

$

4,852

$

992

$

3,964

$

7,162

$

953

$

$

17,923

ACL balance at April 1, 2023

$

4,862

$

1,103

$

3,755

$

6,324

$

827

$

$

16,871

Loan Charge-offs

(87)

(166)

(18)

(185)

(456)

Recoveries collected

2

5

18

31

56

Credit loss expense/(credit)

171

29

(45)

93

186

434

ACL balance at June 30, 2023

$

4,946

$

1,134

$

3,549

$

6,417

$

859

$

$

16,905

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

June 30, 2024

Commercial real estate:

Non-owner-occupied

Pass

$

5,866

$

23,850

$

66,716

$

29,620

$

52,809

$

111,451

$

1,874

$

292,186

Special Mention

732

732

Substandard

2,729

2,729

Total non-owner occupied

5,866

23,850

66,716

29,620

53,541

114,180

1,874

295,647

Current period gross charge-offs

All other CRE

Pass

10,726

31,357

30,646

24,536

20,152

77,244

5,297

199,958

Special Mention

1,434

204

1,638

Substandard

3,491

282

3,773

Total all other CRE

10,726

31,357

30,646

25,970

20,356

80,735

5,579

205,369

Current period gross charge-offs

Acquisition and development:

1-4 family residential construction

Pass

1,325

13,866

2,298

17,489

Special Mention

Substandard

Total acquisition and development

1,325

13,866

2,298

17,489

Current period gross charge-offs

All other A&D

Pass

7,622

24,112

19,888

1,917

2,281

10,557

4,251

70,628

Special Mention

Substandard

97

97

Total all other A&D

7,622

24,112

19,888

1,917

2,281

10,654

4,251

70,725

Current period gross charge-offs

Commercial and industrial:

Pass

16,310

40,278

59,753

20,774

8,092

16,183

82,938

244,328

Special Mention

1,979

3,847

5,826

Substandard

4,079

1,142

6,584

765

2,947

15,517

Total commercial and industrial

16,310

40,278

63,832

21,916

16,655

16,948

89,732

265,671

Current period gross charge-offs

465

57

651

41

16

1,230

Residential mortgage:

Residential mortgage - term

Pass

16,831

57,219

97,006

84,619

37,150

146,885

2,186

441,896

Special Mention

40

40

Substandard

1,067

15

5,636

55

6,773

Total residential mortgage - term

16,831

57,219

97,006

85,726

37,165

152,521

2,241

448,709

Current period gross charge-offs

30

30

Residential mortgage - home equity

Pass

30

940

4,243

818

444

669

54,643

61,787

Special Mention

Substandard

36

14

563

613

Total residential mortgage - home equity

30

940

4,243

818

480

683

55,206

62,400

Current period gross charge-offs

15

15

Consumer:

Pass

5,990

14,615

8,324

4,804

1,592

18,632

2,791

56,748

Special Mention

Substandard

72

17

103

20

5

217

Total consumer

5,990

14,687

8,341

4,907

1,612

18,637

2,791

56,965

Current period gross charge-offs

96

174

60

15

11

468

824

Total Portfolio Loans

Pass

64,700

206,237

286,576

167,088

122,520

381,621

156,278

1,385,020

Special Mention

1,474

2,915

3,847

8,236

Substandard

72

4,096

2,312

6,655

12,737

3,847

29,719

Total Portfolio Loans

$

64,700

$

206,309

$

290,672

$

170,874

$

132,090

$

394,358

$

163,972

$

1,422,975

Current YTD Period:

Current period gross charge-offs

$

561

$

174

$

132

$

666

$

52

$

514

$

$

2,099

(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

June 30, 2024

Commercial real estate:

Non-owner-occupied

Performing

$

5,866

$

23,850

$

66,716

$

29,620

$

53,541

$

114,180

$

1,874

$

295,647

Nonperforming

Total non-owner occupied

5,866

23,850

66,716

29,620

53,541

114,180

1,874

295,647

All other CRE

Performing

10,726

31,357

30,646

25,970

20,356

80,136

5,579

204,770

Nonperforming

599

599

Total all other CRE

10,726

31,357

30,646

25,970

20,356

80,735

5,579

205,369

Acquisition and development:

1-4 family residential construction

Performing

1,325

13,866

2,298

17,489

Nonperforming

Total acquisition and development

1,325

13,866

2,298

17,489

All other A&D

Performing

7,622

24,112

19,888

1,917

2,281

10,557

4,251

70,628

Nonperforming

97

97

Total all other A&D

7,622

24,112

19,888

1,917

2,281

10,654

4,251

70,725

Commercial and industrial:

Performing

16,310

40,278

59,753

20,819

16,655

16,947

88,723

259,485

Nonperforming

4,079

1,097

1

1,009

6,186

Total commercial and industrial

16,310

40,278

63,832

21,916

16,655

16,948

89,732

265,671

Residential mortgage:

Residential mortgage - term

Performing

16,831

57,219

97,006

85,596

37,012

150,011

2,211

445,886

Nonperforming

130

153

2,510

30

2,823

Total residential mortgage - term

16,831

57,219

97,006

85,726

37,165

152,521

2,241

448,709

Residential mortgage - home equity

Performing

30

940

4,243

818

444

669

55,113

62,257

Nonperforming

36

14

93

143

Total residential mortgage - home equity

30

940

4,243

818

480

683

55,206

62,400

Consumer:

Performing

5,990

14,669

8,324

4,846

1,612

18,617

2,791

56,849

Nonperforming

18

17

61

20

116

Total consumer

5,990

14,687

8,341

4,907

1,612

18,637

2,791

56,965

Total Portfolio Loans

Performing

64,700

206,291

286,576

169,586

131,901

391,117

162,840

1,413,011

Nonperforming

18

4,096

1,288

189

3,241

1,132

9,964

Total Portfolio Loans

$

64,700

$

206,309

$

290,672

$

170,874

$

132,090

$

394,358

$

163,972

$

1,422,975

(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

Troubled Debt Restructuring

(in thousands)

Term Extension

Percentage of Total Loan Type

Weighted Average Term and Principal Payment Extension

Six months ended June 30, 2024

Owner-occupied commercial real estate

$

893

0.4%

12 months

Total

$

893

(in thousands)

Term Extension

Percentage of Total Loan Type

Weighted Average Term and Principal Payment Extension

Three months ended June 30, 2024

Owner-occupied commercial real estate

$

893

0.4%

12 months

Total

$

893