XML 37 R27.htm IDEA: XBRL DOCUMENT v3.25.1
Loans and Related Allowance for Credit Losses (Tables)
3 Months Ended
Mar. 31, 2025
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, 2025

Individually evaluated for impairment

$

$

$

1,839

$

1,593

$

$

3,432

Collectively evaluated for impairment

532,764

94,063

280,531

518,479

50,600

1,476,437

Total loans

$

532,764

$

94,063

$

282,370

$

520,072

$

50,600

$

1,479,869

December 31, 2024

Individually evaluated for impairment

$

574

$

$

2,048

$

1,810

$

$

4,432

Collectively evaluated for impairment

525,790

95,314

285,486

517,005

52,766

1,476,361

Total loans

$

526,364

$

95,314

$

287,534

$

518,815

$

52,766

$

1,480,793

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, 2025

Commercial real estate:

Non-owner-occupied

$

304,568

$

$

$

$

$

$

304,568

All other CRE

224,979

721

2,417

3,138

79

228,196

Acquisition and development:

1-4 family residential construction

20,490

20,490

All other A&D

73,482

52

52

39

73,573

Commercial and industrial

280,461

20

50

70

1,839

282,370

Residential mortgage:

Residential mortgage - term

450,936

773

790

140

1,703

1,869

454,508

Residential mortgage - home equity

64,620

314

450

93

857

87

65,564

Consumer

50,045

355

87

442

113

50,600

Total

$

1,469,581

$

2,235

$

3,794

$

233

$

6,262

$

4,026

$

1,479,869

December 31, 2024

Commercial real estate:

Non-owner-occupied

$

296,259

$

$

$

$

$

$

296,259

All other CRE

228,875

257

317

574

656

230,105

Acquisition and development:

1-4 family residential construction

16,630

16,630

All other A&D

78,588

14

14

82

78,684

Commercial and industrial

285,675

21

21

1,838

287,534

Residential mortgage:

Residential mortgage - term

447,161

66

2,411

504

2,981

2,100

452,242

Residential mortgage - home equity

65,824

371

228

69

668

81

66,573

Consumer

52,117

364

83

28

475

174

52,766

Total

$

1,471,129

$

1,058

$

2,757

$

918

$

4,733

$

4,931

$

1,480,793

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, 2025

Individually evaluated
for impairment

$

$

$

$

$

$

Collectively evaluated
for impairment

5,670

940

4,334

6,723

800

18,467

Total ACL

$

5,670

$

940

$

4,334

$

6,723

$

800

$

18,467

December 31, 2024

Individually evaluated
for impairment

$

$

$

$

$

$

Collectively evaluated
for impairment

5,272

909

4,205

7,010

774

18,170

Total ACL

$

5,272

$

909

$

4,205

$

7,010

$

774

$

18,170

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

March 31, 2025

(in thousands)

    

Real Estate

Other Collateral

Non-Accrual Loans with No Allowance

Commercial and industrial

1,839

1,839

Residential mortgage

1,593

1,593

Total Loans

$

1,593

$

1,839

$

3,432

December 31, 2024

(in thousands)

    

Real Estate

Other Collateral

Non-Accrual Loans with No Allowance

Commercial real estate

$

574

$

$

574

Residential mortgage

1,810

1,810

Total Loans

$

2,384

$

$

2,384

Allowance for Loan Losses Summarized by Loan Portfolio Segments

Nine months ended (in thousands)

    

Commercial
Real Estate

    

Acquisition
and
Development

    

Commercial
and
Industrial

    

Residential
Mortgage

    

Consumer

    

Total

Beginning balance at January 1, 2025

$

5,272

$

909

$

4,205

$

7,010

$

774

$

18,170

Loan charge-offs

(3)

(355)

(184)

(542)

Recoveries collected

64

2

16

100

182

Credit loss (credit)/expense

398

(30)

482

(303)

110

657

ACL balance at March 31, 2025

$

5,670

$

940

$

4,334

$

6,723

$

800

$

18,467

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

Classes of the Loan Portfolio Summarized by the Aggregate Risk Rating

(in thousands)

    

2025

    

2024

    

2023

    

2022

    

2021

    

2020 and Prior

    

Revolving

    

Total Portfolio Loans

March 31, 2025

Commercial real estate:

Non-owner-occupied

Pass

$

71

$

22,723

$

36,103

$

73,044

$

28,629

$

138,309

$

2,334

$

301,213

Special Mention

693

693

Substandard

2,662

2,662

Total non-owner occupied

71

22,723

36,103

73,044

28,629

141,664

2,334

304,568

Current period gross charge-offs

All other CRE

Pass

2,976

43,041

32,269

28,660

23,655

86,188

4,531

221,320

Special Mention

913

913

Substandard

992

1,737

2,848

386

5,963

Total all other CRE

2,976

44,033

32,269

28,660

25,392

89,949

4,917

228,196

Current period gross charge-offs

Acquisition and development:

1-4 family residential construction

Pass

495

14,560

2,400

3,035

20,490

Special Mention

Substandard

Total acquisition and development

495

14,560

2,400

3,035

20,490

Current period gross charge-offs

All other A&D

Pass

1,018

24,961

12,270

11,039

1,854

10,294

12,046

73,482

Special Mention

Substandard

91

91

Total all other A&D

1,018

24,961

12,270

11,039

1,854

10,385

12,046

73,573

Current period gross charge-offs

3

3

Commercial and industrial:

Pass

3,782

35,325

28,084

62,622

15,291

18,512

76,160

239,776

Special Mention

4,251

13,000

3,500

49

1,773

9,325

31,898

Substandard

25

117

1,192

669

6,713

1,980

10,696

Total commercial and industrial

3,807

39,693

41,084

67,314

16,009

26,998

87,465

282,370

Current period gross charge-offs

355

355

Residential mortgage:

Residential mortgage - term

Pass

6,745

33,565

69,683

90,865

77,551

166,715

1,147

446,271

Special Mention

678

830

503

2,011

Substandard

211

1,339

4,652

24

6,226

Total residential mortgage - term

6,745

33,565

69,683

91,754

79,720

171,870

1,171

454,508

Current period gross charge-offs

Residential mortgage - home equity

Pass

44

79

755

3,679

679

946

58,591

64,773

Special Mention

Substandard

43

748

791

Total residential mortgage - home equity

44

79

755

3,679

679

989

59,339

65,564

Current period gross charge-offs

Consumer:

Pass

2,681

9,960

9,588

5,405

2,934

16,958

2,727

50,253

Special Mention

Substandard

54

202

45

18

22

6

347

Total consumer

2,681

10,014

9,790

5,450

2,952

16,980

2,733

50,600

Current period gross charge-offs

36

24

22

10

38

54

184

Total Portfolio Loans

Pass

17,812

184,214

191,152

275,314

150,593

437,922

160,571

1,417,578

Special Mention

4,251

13,000

4,178

879

3,882

9,325

35,515

Substandard

25

1,163

202

1,448

3,763

17,031

3,144

26,776

Total Portfolio Loans

$

17,837

$

189,628

$

204,354

$

280,940

$

155,235

$

458,835

$

173,040

$

1,479,869

Current YTD Period:

Current period gross charge-offs

$

36

$

24

$

22

$

10

$

38

$

412

$

$

542

(in thousands)

    

2024

    

2023

    

2022

    

2021

    

2020

    

2019 and Prior

    

Revolving

    

Total Portfolio Loans

December 31, 2024

Commercial real estate:

Non-owner-occupied

Pass

$

22,807

$

23,454

$

73,649

$

28,941

$

52,080

$

89,977

$

1,960

$

292,868

Special Mention

706

706

Substandard

2,685

2,685

Total non-owner occupied

22,807

23,454

73,649

28,941

52,786

92,662

1,960

296,259

Current period gross charge-offs

All other CRE

Pass

42,855

32,599

29,951

24,073

16,842

72,630

4,535

223,485

Special Mention

199

199

Substandard

994

1,744

3,453

230

6,421

Total all other CRE

43,849

32,599

29,951

25,817

17,041

76,083

4,765

230,105

Current period gross charge-offs

Acquisition and development:

1-4 family residential construction

Pass

11,686

3,317

1,627

16,630

Special Mention

Substandard

Total acquisition and development

11,686

3,317

1,627

16,630

Current period gross charge-offs

All other A&D

Pass

23,304

24,114

10,672

1,848

1,773

9,230

7,661

78,602

Special Mention

Substandard

82

82

Total all other A&D

23,304

24,114

10,672

1,848

1,773

9,312

7,661

78,684

Current period gross charge-offs

Commercial and industrial:

Pass

35,898

29,786

65,663

17,558

6,777

13,758

75,440

244,880

Special Mention

4,250

13,000

3,500

1,842

9,084

31,676

Substandard

122

1,209

680

6,562

692

1,713

10,978

Total commercial and industrial

40,270

42,786

70,372

18,238

15,181

14,450

86,237

287,534

Current period gross charge-offs

465

125

892

41

87

1,610

Residential mortgage:

Residential mortgage - term

Pass

32,582

70,643

91,775

78,892

35,790

133,725

1,235

444,642

Special Mention

684

840

1,524

Substandard

60

1,054

4,923

39

6,076

Total residential mortgage - term

32,582

70,643

92,519

80,786

35,790

138,648

1,274

452,242

Current period gross charge-offs

30

30

Residential mortgage - home equity

Pass

171

803

3,948

696

361

622

59,307

65,908

Special Mention

Substandard

33

12

620

665

Total residential mortgage - home equity

171

803

3,948

696

394

634

59,927

66,573

Current period gross charge-offs

15

15

Consumer:

Pass

11,132

10,945

6,312

3,525

1,091

16,593

2,833

52,431

Special Mention

Substandard

3

177

100

24

25

4

2

335

Total consumer

11,135

11,122

6,412

3,549

1,116

16,597

2,835

52,766

Current period gross charge-offs

204

314

109

64

23

655

1,369

Total Portfolio Loans

Pass

180,435

195,661

281,970

155,533

114,714

336,535

154,598

1,419,446

Special Mention

4,250

13,000

4,184

840

2,747

9,084

34,105

Substandard

1,119

177

1,369

3,502

6,620

11,851

2,604

27,242

Total Portfolio Loans

$

185,804

$

208,838

$

287,523

$

159,875

$

124,081

$

348,386

$

166,286

$

1,480,793

Current YTD Period:

Current period gross charge-offs

$

669

$

314

$

249

$

956

$

64

$

772

$

$

3,024

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)

    

2025

    

2024

    

2023

    

2022

    

2021

    

2020 and Prior

    

Revolving

    

Total Portfolio Loans

March 31, 2025

Commercial real estate:

Non-owner-occupied

Performing

$

71

$

22,723

$

36,103

$

73,044

$

28,629

$

141,664

$

2,334

$

304,568

Nonperforming

Total non-owner occupied

71

22,723

36,103

73,044

28,629

141,664

2,334

304,568

All other CRE

Performing

2,976

44,033

32,269

28,660

25,392

89,870

4,917

228,117

Nonperforming

79

79

Total all other CRE

2,976

44,033

32,269

28,660

25,392

89,949

4,917

228,196

Acquisition and development:

1-4 family residential construction

Performing

495

14,560

2,400

3,035

20,490

Nonperforming

Total acquisition and development

495

14,560

2,400

3,035

20,490

All other A&D

Performing

1,018

24,961

12,270

11,039

1,854

10,346

12,046

73,534

Nonperforming

39

39

Total all other A&D

1,018

24,961

12,270

11,039

1,854

10,385

12,046

73,573

Commercial and industrial:

Performing

3,807

39,693

41,084

66,122

15,362

26,998

87,465

280,531

Nonperforming

1,192

647

1,839

Total commercial and industrial

3,807

39,693

41,084

67,314

16,009

26,998

87,465

282,370

Residential mortgage:

Residential mortgage - term

Performing

6,745

33,565

69,683

91,754

79,596

169,985

1,171

452,499

Nonperforming

124

1,885

2,009

Total residential mortgage - term

6,745

33,565

69,683

91,754

79,720

171,870

1,171

454,508

Residential mortgage - home equity

Performing

44

79

755

3,679

679

958

59,190

65,384

Nonperforming

31

149

180

Total residential mortgage - home equity

44

79

755

3,679

679

989

59,339

65,564

Consumer:

Performing

2,681

10,014

9,677

5,450

2,952

16,980

2,733

50,487

Nonperforming

113

113

Total consumer

2,681

10,014

9,790

5,450

2,952

16,980

2,733

50,600

Total Portfolio Loans

Performing

17,837

189,628

204,241

279,748

154,464

456,801

172,891

1,475,610

Nonperforming

113

1,192

771

2,034

149

4,259

Total Portfolio Loans

$

17,837

$

189,628

$

204,354

$

280,940

$

155,235

$

458,835

$

173,040

$

1,479,869

(in thousands)

    

2024

    

2023

    

2022

    

2021

    

2020

    

2019 and Prior

    

Revolving

    

Total Portfolio Loans

December 31, 2024

Commercial real estate:

Non-owner-occupied

Performing

$

22,807

$

23,454

$

73,649

$

28,941

$

52,786

$

92,662

$

1,960

$

296,259

Nonperforming

Total non-owner occupied

22,807

23,454

73,649

28,941

52,786

92,662

1,960

296,259

All other CRE

Performing

43,849

32,599

29,951

25,500

17,041

75,427

4,765

229,132

Nonperforming

317

656

973

Total all other CRE

43,849

32,599

29,951

25,817

17,041

76,083

4,765

230,105

Acquisition and development:

1-4 family residential construction

Performing

11,686

3,317

1,627

16,630

Nonperforming

Total acquisition and development

11,686

3,317

1,627

16,630

All other A&D

Performing

23,304

24,114

10,672

1,848

1,773

9,230

7,661

78,602

Nonperforming

82

82

Total all other A&D

23,304

24,114

10,672

1,848

1,773

9,312

7,661

78,684

Commercial and industrial:

Performing

40,270

42,786

69,180

17,592

15,181

14,450

86,237

285,696

Nonperforming

1,192

646

1,838

Total commercial and industrial

40,270

42,786

70,372

18,238

15,181

14,450

86,237

287,534

Residential mortgage:

Residential mortgage - term

Performing

32,582

70,643

92,519

80,661

35,790

136,184

1,259

449,638

Nonperforming

125

2,464

15

2,604

Total residential mortgage - term

32,582

70,643

92,519

80,786

35,790

138,648

1,274

452,242

Residential mortgage - home equity

Performing

171

803

3,948

696

361

634

59,810

66,423

Nonperforming

33

117

150

Total residential mortgage - home equity

171

803

3,948

696

394

634

59,927

66,573

Consumer:

Performing

11,135

11,008

6,378

3,549

1,116

16,543

2,835

52,564

Nonperforming

114

34

54

202

Total consumer

11,135

11,122

6,412

3,549

1,116

16,597

2,835

52,766

Total Portfolio Loans

Performing

185,804

208,724

286,297

158,787

124,048

345,130

166,154

1,474,944

Nonperforming

114

1,226

1,088

33

3,256

132

5,849

Total Portfolio Loans

$

185,804

$

208,838

$

287,523

$

159,875

$

124,081

$

348,386

$

166,286

$

1,480,793

Troubled Debt Restructuring

(in thousands)

Term Extension

Percentage of Total Loan Type

Weighted Average Term and Principal Payment Extension

Three months ended March 31, 2025

Commercial and industrial

24

0.01%

60 months

Total

$

24