XML 65 R43.htm IDEA: XBRL DOCUMENT v3.24.0.1
Loans (Tables)
12 Months Ended
Dec. 31, 2023
Summary of Loans  
Summary of loans

December 31,

 

(Dollars in thousands)

    

2023

2022

 

Loans:

    

    

    

Construction and land development (1)

$

2,923,514

$

2,860,360

Commercial non-owner occupied

 

8,571,634

 

8,072,959

Commercial owner occupied real estate

5,497,671

5,460,193

Consumer owner occupied (2)

 

6,595,005

 

5,162,042

Home equity loans

 

1,398,445

 

1,313,168

Commercial and industrial

 

5,504,539

 

5,313,483

Other income producing property

 

656,334

 

696,242

Consumer

 

1,233,650

 

1,278,426

Other loans

 

7,697

 

20,989

Total loans

 

32,388,489

 

30,177,862

Less allowance for credit losses

 

(456,573)

 

(356,444)

Loans, net

$

31,931,916

$

29,821,418

(1)

Construction and land development includes loans for both commercial construction and development, as well as loans for 1-4 family construction and lot loans.

(2)

Consumer owner occupied real estate includes loans on both 1-4 family owner occupied property, as well as loans collateralized by 1-4 family owner occupied properties with a business intent.

Schedule of purchased loans through acquisition

(Dollars in thousands)

March 1, 2022

Book value of acquired loans at acquisition

$

137,874

Allowance for credit losses at acquisition

 

(13,758)

Non-credit discount at acquisition

 

(5,943)

Carrying value or book value of acquired loans at acquisition

$

118,173

Schedule of credit risk profile by risk grade of loans

The following table presents the credit risk profile by risk grade of commercial loans by origination year:

Term Loans

(Dollars in thousands)

Amortized Cost Basis by Origination Year

As of December 31, 2023

2023

2022

2021

2020

2019

Prior

Revolving

Total

Construction and land development

Risk rating:

Pass

$

480,860

$

1,036,691

$

503,433

$

19,626

$

5,585

$

19,200

$

49,191

$

2,114,586

Special mention

1,683

35,790

2,922

458

40,853

Substandard

390

46,311

765

4,285

767

52,518

Doubtful

3

5

8

Total Construction and land development

$

482,933

$

1,118,792

$

507,120

$

19,629

$

9,870

$

20,430

$

49,191

$

2,207,965

Construction and land development

Current-period gross charge-offs

$

$

$

$

204

$

$

2

$

$

206

Commercial non-owner occupied

Risk rating:

Pass

$

759,501

$

2,501,611

$

1,878,889

$

674,470

$

706,794

$

1,535,248

$

104,698

$

8,161,211

Special mention

3,376

38,854

19,899

10,044

9,872

12,976

93

95,114

Substandard

73,282

11,928

35,692

61,893

78,976

53,388

149

315,308

Doubtful

1

1

Total Commercial non-owner occupied

$

836,159

$

2,552,393

$

1,934,481

$

746,407

$

795,642

$

1,601,612

$

104,940

$

8,571,634

Commercial non-owner occupied

Current-period gross charge-offs

$

$

$

51

$

$

$

253

$

$

304

Commercial Owner Occupied

Risk rating:

Pass

$

556,192

$

1,015,236

$

1,088,976

$

635,694

$

648,082

$

1,176,796

$

88,298

$

5,209,274

Special mention

1,976

31,484

15,777

1,435

7,776

22,551

690

81,689

Substandard

24,240

37,922

26,810

26,308

20,310

63,220

7,890

206,700

Doubtful

3

1

4

8

Total commercial owner occupied

$

582,411

$

1,084,642

$

1,131,563

$

663,438

$

676,168

$

1,262,571

$

96,878

$

5,497,671

Commercial owner occupied

Current-period gross charge-offs

$

$

126

$

$

$

$

$

$

126

Commercial and industrial

Risk rating:

Pass

$

1,187,836

$

1,140,702

$

669,188

$

367,668

$

182,519

$

413,271

$

1,313,978

$

5,275,162

Special mention

2,395

7,624

3,604

2,762

3,870

898

18,300

39,453

Substandard

26,780

29,515

23,423

4,001

5,472

15,226

85,409

189,826

Doubtful

2

11

68

1

13

3

98

Total commercial and industrial

$

1,217,013

$

1,177,852

$

696,283

$

374,432

$

191,861

$

429,408

$

1,417,690

$

5,504,539

Commercial and industrial

Current-period gross charge-offs

$

7,272

$

3,171

$

13,169

$

429

$

765

$

1,637

$

1,144

$

27,587

Other income producing property

Risk rating:

Pass

$

58,012

$

129,858

$

96,743

$

51,615

$

40,988

$

105,810

$

39,701

$

522,727

Special mention

517

266

347

69

288

2,296

203

3,986

Substandard

693

5,062

2,634

588

630

5,772

2,121

17,500

Doubtful

Total other income producing property

$

59,222

$

135,186

$

99,724

$

52,272

$

41,906

$

113,878

$

42,025

$

544,213

Other income producing property

Current-period gross charge-offs

$

$

$

$

$

$

$

$

Consumer owner occupied

Risk rating:

Pass

$

18,908

$

4,509

$

2,746

$

1,293

$

287

$

315

$

25,635

$

53,693

Special mention

236

339

18

41

271

905

Substandard

24

927

1,560

182

150

2,843

Doubtful

1

1

2

Total Consumer owner occupied

$

19,168

$

4,848

$

2,764

$

2,261

$

2,118

$

498

$

25,786

$

57,443

Consumer owner occupied

Current-period gross charge-offs

$

$

$

$

$

$

$

$

Other loans

Risk rating:

Pass

$

7,697

$

$

$

$

$

$

$

7,697

Special mention

Substandard

Doubtful

Total other loans

$

7,697

$

$

$

$

$

$

$

7,697

Other loans

Current-period gross charge-offs

$

$

$

$

$

$

$

$

Total Commercial Loans

Risk rating:

Pass

$

3,069,006

$

5,828,607

$

4,239,975

$

1,750,366

$

1,584,255

$

3,250,640

$

1,621,501

$

21,344,350

Special mention

10,183

114,357

42,567

14,351

22,077

39,179

19,286

262,000

Substandard

125,409

130,738

89,324

93,717

111,233

138,555

95,719

784,695

Doubtful

5

11

69

5

23

4

117

Total Commercial Loans

$

3,204,603

$

6,073,713

$

4,371,935

$

1,858,439

$

1,717,565

$

3,428,397

$

1,736,510

$

22,391,162

Total Commercial Loans

Current-period gross charge-offs

$

7,272

$

3,297

$

13,220

$

633

$

765

$

1,892

$

1,144

$

28,223

Term Loans

(Dollars in thousands)

Amortized Cost Basis by Origination Year

As of December 31, 2022

2022

2021

2020

2019

2018

Prior

Revolving

Total

Construction and land development

Risk rating:

Pass

$

875,751

$

742,985

$

134,996

$

63,439

$

14,521

$

29,442

$

65,656

$

1,926,790

Special mention

1,643

988

268

76

7,219

2,068

12,262

Substandard

214

10,409

11

2,326

4,282

17,242

Doubtful

6

6

Total Construction and land development

$

877,608

$

754,382

$

135,275

$

65,841

$

21,740

$

35,798

$

65,656

$

1,956,300

Construction and land development

Current-period gross charge-offs

$

$

$

$

$

$

$

$

Commercial non-owner occupied

Risk rating:

Pass

$

2,245,943

$

1,849,079

$

816,791

$

959,707

$

506,350

$

1,417,397

$

108,759

$

7,904,026

Special mention

7,579

4,225

936

11,036

24,067

32,110

5,000

84,953

Substandard

13,256

25,557

609

9,383

6,472

26,366

2,257

83,900

Doubtful

1

79

80

Total Commercial non-owner occupied

$

2,266,778

$

1,878,862

$

818,336

$

980,205

$

536,889

$

1,475,873

$

116,016

$

8,072,959

Commercial non-owner occupied

Current-period gross charge-offs

$

8

$

$

$

$

$

360

$

$

368

Commercial Owner Occupied

Risk rating:

Pass

$

1,046,562

$

1,136,289

$

725,040

$

709,669

$

446,497

$

1,080,522

$

75,506

$

5,220,085

Special mention

3,620

25,263

3,383

7,934

7,160

34,724

1,294

83,378

Substandard

12,861

34,210

19,962

16,502

9,487

62,808

895

156,725

Doubtful

1

4

5

Total commercial owner occupied

$

1,063,043

$

1,195,762

$

748,386

$

734,105

$

463,144

$

1,178,058

$

77,695

$

5,460,193

Commercial owner occupied

Current-period gross charge-offs

$

$

$

$

1,143

$

$

833

$

$

1,976

Commercial and industrial

Risk rating:

Pass

$

1,566,203

$

895,368

$

506,655

$

274,446

$

212,522

$

333,286

$

1,386,678

$

5,175,158

Special mention

5,885

3,782

3,401

1,859

3,378

1,316

24,347

43,968

Substandard

6,308

27,974

4,770

6,591

6,783

8,476

32,876

93,778

Doubtful

155

422

2

579

Total commercial and industrial

$

1,578,396

$

927,124

$

514,826

$

282,896

$

222,838

$

343,500

$

1,443,903

$

5,313,483

Commercial and industrial

Current-period gross charge-offs

$

4

$

2,825

$

198

$

630

$

2,214

$

2,589

$

1,742

$

10,202

Other income producing property

Risk rating:

Pass

$

149,793

$

92,887

$

60,473

$

46,189

$

47,155

$

107,436

$

46,179

$

550,112

Special mention

952

957

1,257

378

190

3,652

2,328

9,714

Substandard

876

359

1,281

300

214

11,214

1,065

15,309

Doubtful

401

136

537

Total other income producing property

$

152,022

$

94,203

$

63,011

$

46,867

$

47,559

$

122,438

$

49,572

$

575,672

Other income producing property

Current-period gross charge-offs

$

$

$

$

$

$

46

$

50

$

96

Consumer owner occupied

Risk rating:

Pass

$

5,947

$

3,124

$

1,811

$

418

$

68

$

332

$

15,910

$

27,610

Special mention

537

20

136

284

66

1,043

Substandard

13

95

12

1,614

202

151

2,087

Doubtful

1

1

Total Consumer owner occupied

$

6,497

$

3,239

$

1,959

$

2,316

$

69

$

534

$

16,127

$

30,741

Consumer owner occupied

Current-period gross charge-offs

$

$

$

$

$

$

$

$

Other loans

Risk rating:

Pass

$

20,989

$

$

$

$

$

$

$

20,989

Special mention

Substandard

Doubtful

Total other loans

$

20,989

$

$

$

$

$

$

$

20,989

Other loans

Current-period gross charge-offs

$

$

$

$

$

$

$

$

Total Commercial Loans

Risk rating:

Pass

$

5,911,188

$

4,719,732

$

2,245,766

$

2,053,868

$

1,227,113

$

2,968,415

$

1,698,688

$

20,824,770

Special mention

20,216

35,235

9,381

21,567

42,014

73,870

33,035

235,318

Substandard

33,528

98,604

26,645

36,716

22,956

113,348

37,244

369,041

Doubtful

401

1

1

79

156

568

2

1,208

Total Commercial Loans

$

5,965,333

$

4,853,572

$

2,281,793

$

2,112,230

$

1,292,239

$

3,156,201

$

1,768,969

$

21,430,337

Total Commercial Loans

Current-period gross charge-offs

$

12

$

2,825

$

198

$

1,773

$

2,214

$

3,828

$

1,792

$

12,642

For the consumer segment, delinquency of a loan is determined by past due status. Consumer loans are automatically placed on nonaccrual status once the loan is 90 days past due. Construction and land development loans are on 1-4 properties and lots.

The following table presents the credit risk profile by past due status of consumer loans by origination year:

Term Loans

(Dollars in thousands)

Amortized Cost Basis by Origination Year

As of December 31, 2023

2023

2022

2021

2020

2019

Prior

Revolving

Total

Consumer owner occupied

Days past due:

Current

$

1,019,956

$

2,125,156

$

1,641,518

$

628,107

$

288,304

$

809,419

$

$

6,512,460

30 days past due

1,589

2,268

1,524

654

707

4,012

10,754

60 days past due

766

528

680

813

2,787

90 days past due

1,280

2,538

1,089

1,689

315

4,650

11,561

Total Consumer owner occupied

$

1,022,825

$

2,130,728

$

1,644,659

$

631,130

$

289,326

$

818,894

$

$

6,537,562

Consumer owner occupied

Current-period gross charge-offs

$

68

$

90

$

27

$

$

$

2

$

$

187

Home equity loans

Days past due:

Current

$

6,551

$

6,454

$

2,887

$

1,396

$

1,003

$

11,518

$

1,358,829

$

1,388,638

30 days past due

60

132

21

44

539

5,860

6,656

60 days past due

12

104

458

1,268

1,842

90 days past due

117

27

194

1

672

298

1,309

Total Home equity loans

$

6,728

$

6,454

$

3,058

$

1,715

$

1,048

$

13,187

$

1,366,255

$

1,398,445

Home equity loans

Current-period gross charge-offs

$

$

$

$

64

$

$

29

$

84

$

177

Consumer

Days past due:

Current

$

299,871

$

305,283

$

141,369

$

75,213

$

60,265

$

143,725

$

182,608

$

1,208,334

30 days past due

443

321

247

142

137

1,384

10,757

13,431

60 days past due

64

254

152

4

4

973

6,420

7,871

90 days past due

93

395

174

196

110

1,108

1,938

4,014

Total consumer

$

300,471

$

306,253

$

141,942

$

75,555

$

60,516

$

147,190

$

201,723

$

1,233,650

Consumer

Current-period gross charge-offs

$

373

$

1,586

$

571

$

280

$

217

$

537

$

8,478

$

12,042

Construction and land development

Days past due:

Current

$

135,739

$

425,276

$

111,205

$

20,322

$

8,555

$

14,265

$

$

715,362

30 days past due

111

111

60 days past due

90 days past due

1

75

76

Total Construction and land development

$

135,739

$

425,276

$

111,205

$

20,434

$

8,555

$

14,340

$

$

715,549

Construction and land development

Current-period gross charge-offs

$

$

$

$

$

$

19

$

$

19

Other income producing property

Days past due:

Current

$

6,310

$

43,022

$

18,536

$

4,331

$

2,537

$

36,911

$

280

$

111,927

30 days past due

67

67

60 days past due

90 days past due

127

127

Total other income producing property

$

6,310

$

43,022

$

18,536

$

4,331

$

2,537

$

37,105

$

280

$

112,121

Other income producing property

Current-period gross charge-offs

$

$

$

$

$

$

$

$

Total Consumer Loans

Days past due:

Current

$

1,468,427

$

2,905,191

$

1,915,515

$

729,369

$

360,664

$

1,015,838

$

1,541,717

$

9,936,721

30 days past due

2,092

2,589

1,903

928

888

6,002

16,617

31,019

60 days past due

64

1,020

692

788

4

2,244

7,688

12,500

90 days past due

1,490

2,933

1,290

2,080

426

6,632

2,236

17,087

Total Consumer Loans

$

1,472,073

$

2,911,733

$

1,919,400

$

733,165

$

361,982

$

1,030,716

$

1,568,258

$

9,997,327

Current-period gross charge-offs

$

441

$

1,676

$

598

$

344

$

217

$

587

$

8,562

$

12,425

The following table presents total loans by origination year as of December 31, 2023:

Term Loans

(Dollars in thousands)

Amortized Cost Basis by Origination Year

As of December 31, 2023

2023

2022

2021

2020

2019

Prior

Revolving

Total

Total Loans

$

4,676,676

$

8,985,446

$

6,291,335

$

2,591,604

$

2,079,547

$

4,459,113

$

3,304,768

$

32,388,489

Current-period gross charge-offs

$

7,713

$

4,973

$

13,818

$

977

$

982

$

2,479

$

9,706

$

40,648

The following table presents the credit risk profile by past due status of consumer loans by origination year as of December 31, 2022:

Term Loans

(Dollars in thousands)

Amortized Cost Basis by Origination Year

As of December 31, 2022

2022

2021

2020

2019

2018

Prior

Revolving

Total

Consumer owner occupied

Days past due:

Current

$

1,695,454

$

1,467,080

$

657,005

$

315,458

$

187,580

$

792,572

$

$

5,115,149

30 days past due

1,316

1,254

1,681

664

272

2,028

7,215

60 days past due

255

337

579

242

1,650

3,063

90 days past due

944

776

454

664

3,036

5,874

Total Consumer owner occupied

$

1,697,025

$

1,469,615

$

660,041

$

316,576

$

188,758

$

799,286

$

$

5,131,301

Consumer owner occupied

Current-period gross charge-offs

$

25

$

$

$

6

$

23

$

66

$

$

120

Home equity loans

Days past due:

Current

$

5,921

$

5,231

$

3,282

$

1,560

$

1,955

$

17,941

$

1,272,848

$

1,308,738

30 days past due

155

77

418

422

1,586

2,658

60 days past due

19

36

70

26

540

691

90 days past due

60

87

611

323

1,081

Total Home equity loans

$

5,921

$

5,231

$

3,516

$

1,760

$

2,443

$

19,000

$

1,275,297

$

1,313,168

Home equity loans

Current-period gross charge-offs

$

$

$

$

19

$

$

280

$

146

$

445

Consumer

Days past due:

Current

$

407,825

$

206,003

$

111,210

$

86,008

$

44,303

$

141,053

$

248,314

$

1,244,716

30 days past due

718

194

78

174

63

1,255

17,471

19,953

60 days past due

55

103

107

36

144

557

9,836

10,838

90 days past due

126

60

58

66

165

1,660

784

2,919

Total consumer

$

408,724

$

206,360

$

111,453

$

86,284

$

44,675

$

144,525

$

276,405

$

1,278,426

Consumer

Current-period gross charge-offs

$

254

$

653

$

337

$

265

$

62

$

664

$

7,979

$

10,214

Construction and land development

Days past due:

Current

$

466,475

$

351,485

$

50,472

$

14,053

$

7,006

$

13,588

$

379

$

903,458

30 days past due

2

57

23

43

125

60 days past due

90 days past due

436

41

477

Total Construction and land development

$

466,477

$

351,485

$

50,908

$

14,110

$

7,029

$

13,672

$

379

$

904,060

Construction and land development

Current-period gross charge-offs

$

$

$

21

$

$

$

4

$

$

25

Other income producing property

Days past due:

Current

$

45,717

$

21,421

$

4,937

$

2,663

$

4,322

$

40,680

$

624

$

120,364

30 days past due

62

62

60 days past due

23

23

90 days past due

121

121

Total other income producing property

$

45,717

$

21,421

$

4,937

$

2,663

$

4,322

$

40,886

$

624

$

120,570

Other income producing property

Current-period gross charge-offs

$

$

$

$

$

$

$

$

Total Consumer Loans

Days past due:

Current

$

2,621,392

$

2,051,220

$

826,906

$

419,742

$

245,166

$

1,005,834

$

1,522,165

$

8,692,425

30 days past due

2,036

1,448

1,914

972

776

3,810

19,057

30,013

60 days past due

310

440

705

72

456

2,256

10,376

14,615

90 days past due

126

1,004

1,330

607

829

5,469

1,107

10,472

Total Consumer Loans

$

2,623,864

$

2,054,112

$

830,855

$

421,393

$

247,227

$

1,017,369

$

1,552,705

$

8,747,525

Current-period gross charge-offs

$

279

$

653

$

358

$

290

$

85

$

1,014

$

8,125

$

10,804

The following table presents total loans by origination year as of December 31, 2022:

Term Loans

(Dollars in thousands)

Amortized Cost Basis by Origination Year

As of December 31, 2022

2022

2021

2020

2019

2018

Prior

Revolving

Total

Total Loans

$

8,589,197

$

6,907,684

$

3,112,648

$

2,533,623

$

1,539,466

$

4,173,570

$

3,321,674

$

30,177,862

Current-period gross charge-offs

$

291

$

3,478

$

556

$

2,063

$

2,299

$

4,842

$

9,917

$

23,446

Aging analysis of past due loans (includes nonaccrual loans), segregated by class of loans

30 - 59 Days

    

60 - 89 Days

    

90+ Days

    

Total

    

    

Non-

Total

(Dollars in thousands)

Past Due

Past Due

Past Due

Past Due

Current

Accruing

Loans

December 31, 2023

Construction and land development

$

624

$

$

$

624

$

2,921,457

$

1,433

$

2,923,514

Commercial non-owner occupied

 

2,194

 

123

 

1,378

 

3,695

 

8,546,630

 

21,309

 

8,571,634

Commercial owner occupied

 

3,852

1,141

 

988

 

5,981

 

5,446,803

 

44,887

 

5,497,671

Consumer owner occupied

 

7,903

 

552

 

920

 

9,375

 

6,560,359

 

25,271

 

6,595,005

Home equity loans

 

6,500

 

1,326

 

 

7,826

 

1,385,687

 

4,932

 

1,398,445

Commercial and industrial

 

25,231

 

7,194

 

9,193

 

41,618

 

5,399,390

 

63,531

 

5,504,539

Other income producing property

 

569

 

570

 

 

1,139

 

651,993

 

3,202

 

656,334

Consumer

 

13,212

 

7,370

 

 

20,582

 

1,207,411

 

5,657

 

1,233,650

Other loans

 

 

 

 

 

7,697

 

 

7,697

$

60,085

$

18,276

$

12,479

$

90,840

$

32,127,427

$

170,222

$

32,388,489

December 31, 2022

Construction and land development

$

2,146

$

3,653

$

$

5,799

$

2,853,734

$

827

$

2,860,360

Commercial non-owner occupied

 

1,158

 

978

 

77

 

2,213

 

8,050,321

 

20,425

 

8,072,959

Commercial owner occupied

 

10,748

2,059

 

2,231

 

15,038

 

5,410,066

 

35,089

 

5,460,193

Consumer owner occupied

6,001

 

744

 

40

 

6,785

 

5,137,950

 

17,307

 

5,162,042

Home equity loans

 

2,527

 

361

 

 

2,888

 

1,303,964

 

6,316

 

1,313,168

Commercial and industrial

 

24,500

 

11,677

 

1,704

 

37,881

 

5,258,473

 

17,129

 

5,313,483

Other income producing property

 

1,623

 

1,480

 

298

 

3,401

 

690,107

 

2,734

 

696,242

Consumer

 

19,713

 

10,655

 

 

30,368

 

1,243,660

 

4,398

 

1,278,426

Other loans

 

 

 

 

 

20,989

 

 

20,989

$

68,416

$

31,607

$

4,350

$

104,373

$

29,969,264

$

104,225

$

30,177,862

Summary of information pertaining to nonaccrual loans by class

December 31,

Greater than

Non-accrual

December 31,

(Dollars in thousands)

2023

90 Days Accruing(1)

    

with no allowance(1)

 

2022

    

    

Construction and land development

$

1,433

$

$

$

827

Commercial non-owner occupied

 

21,309

1,378

 

13,608

 

20,425

Commercial owner occupied real estate

 

44,887

988

 

20,843

 

35,089

Consumer owner occupied

 

25,271

920

 

 

17,307

Home equity loans

 

4,932

 

 

6,316

Commercial and industrial

 

63,531

9,193

 

27,591

 

17,129

Other income producing property

 

3,202

 

 

2,734

Consumer

 

5,657

 

 

4,398

Total loans on nonaccrual status

$

170,222

$

12,479

$

62,042

$

104,225

(1)

Greater than 90 days accruing and non-accrual with no allowance loans at December 31, 2023.

Summary of collateral dependent loans, by type of collateral

December 31,

Collateral

December 31,

Collateral

(Dollars in thousands)

2023

    

Coverage

%

2022

    

Coverage

%

Commercial owner occupied real estate

 

 

 

Church

$

3,537

$

6,705

190%

$

$

Industrial

7,172

15,273

213%

Other

12,231

23,747

194%

14,638

38,900

266%

Commercial non-owner occupied real estate

 

Retail

3,216

4,208

131%

Other

12,607

29,182

231%

6,450

10,900

169%

Commercial and industrial

Other

44,116

46,114

105%

4,808

5,591

116%

Home equity loans

Residential 1-4 family dwelling

1,523

1,671

110%

Total collateral dependent loans

$

82,879

$

125,229

$

27,419

$

57,062

Schedule of restructured loans segregated by class and type of concession

Year Ended December 31,

2023

Reduction in Weighted

Amortized

% of Total

Average Contractual

(Dollars in thousands)

Cost

Asset Class

Interest Rate

Interest rate reduction

Commercial owner occupied real estate

$

839

0.02%

9.50 to 6.00%

Total interest rate reductions

$

839

Year Ended December 31,

2023

Increase in

Amortized

% of Total

Weighted Average

(Dollars in thousands)

Cost

Asset Class

Life of Loan

Term extension

Construction and land development

$

251

0.01%

12 months

Commercial non-owner occupied

1,246

0.01%

24 months

Commercial owner occupied real estate

7,511

0.14%

23 months

Commercial and industrial

1,674

0.03%

6 months

Other income producing property

339

0.05%

60 months

Total term extensions

$

11,021

Year Ended December 31,

2023

Reduction in Weighted

Increase in

Amortized

Average Contractual

Weighted Average

(Dollars in thousands)

Cost

Interest Rate

Life of Loan

Combination- Term Extension and Interest Rate Reduction

Consumer owner occupied

$

259

3.63 to 3.00%

20 months

Total

$

259

Schedule of changes in status of loans restructured within the previous 12 months

Paying Under

Converted to

Foreclosures

Restructured Terms

Nonaccrual

and Defaults

Amortized

Amortized

Amortized

(Dollars in thousands)

Cost

Cost

Cost

Interest Rate Reduction

Commercial owner occupied real estate

$

839

$

$

Total Interest Rate Reductions

$

839

$

$

Term extension

Construction and land development

$

251

$

$

Commercial non-owner occupied

1,246

Commercial owner occupied real estate

7,511

Commercial and industrial

1,674

Other income producing property

339

Total term extensions

$

11,021

$

$

Term Extension and Interest Rate Reduction

Consumer owner occupied

$

259

$

$

Total combinations

$

259

$

$

$

12,119

$

$

Paying Under

Converted to

Foreclosures and

 

Restructured Terms

Nonaccrual

Defaults

 

Number

Recorded

Number

Recorded

Number

Recorded

 

(Dollars in thousands)

of Loans

Investment

of Loans

Investment

of Loans

Investment

 

Interest rate modification

    

16

    

$

8,051

    

    

$

    

    

$

Term modification

 

5

 

3,900

 

 

 

3

 

1,081

 

21

$

11,951

 

$

 

3

$

1,081

Non acquired credit impaired loans  
Summary of Loans  
Aging analysis of past due loans (includes nonaccrual loans), segregated by class of loans

Payment Status (Amortized Cost Basis)

30-89 Days

90+ Days

(Dollars in thousands)

Current

Past Due

Past Due

Construction and land development

$

251

$

$

Commercial non-owner occupied

1,246

Commercial owner occupied real estate

8,350

Consumer owner occupied

259

Commercial and industrial

1,275

399

Other income producing property

339

Total

$

9,876

$

2,243

$

Schedule of restructured loans segregated by class and type of concession

Year Ended December 31,

2022

Pre-Modification

Post-Modification

Number

Amortized

Amortized

(Dollars in thousands)

of loans

Cost

Cost

Interest rate modification

Commercial non-owner occupied

5

$

3,643

$

3,643

Commercial owner occupied

5

3,937

3,937

Consumer owner occupied

1

95

95

Commercial and industrial

4

305

305

Other income producing property

1

71

71

Total interest rate modifications

16

$

8,051

$

8,051

Term modification

Construction and land development

1

$

129

$

129

Commercial non-owner occupied

1

367

367

Commercial owner occupied

3

1,426

1,426

Commercial and industrial

3

3,059

3,059

Total term modifications

8

$

4,981

$

4,981

24

$

13,032

$

13,032