XML 36 R27.htm IDEA: XBRL DOCUMENT v3.23.3
Loans and Allowance for Loan Losses (Tables)
9 Months Ended
Sep. 30, 2023
Receivables [Abstract]  
Loans by Portfolio Segment
Loans in the accompanying consolidated balance sheets are classified as follows (in thousands):    
September 30, 2023December 31, 2022
Real estate loans:  
Construction$720,515 $559,681 
1-4 family residential689,492 663,519 
Commercial2,117,306 1,987,707 
Commercial loans385,816 412,064 
Municipal loans441,512 450,067 
Loans to individuals65,992 74,653 
Total loans4,420,633 4,147,691 
Less: Allowance for loan losses41,760 36,515 
Net loans$4,378,873 $4,111,176 
Summary of loans by credit quality indicators and origination year
The following tables set forth the amortized cost basis by class of financing receivable and credit quality indicator for the periods presented (in thousands):
September 30, 2023Term Loans Amortized Cost Basis by Origination YearRevolving Loans Amortized Cost BasisTotal
20232022202120202019Prior
Construction real estate:
Pass$109,018 $225,290 $191,843 $33,111 $3,009 $6,753 $128,083 $697,107 
Pass watch— — — — — — 9,544 9,544 
Special mention171 13,303 188 — — — 13,670 
Substandard— 73 — — — 80 — 153 
Doubtful— — 41 — — — — 41 
Total construction real estate$109,189 $238,666 $192,072 $33,111 $3,017 $6,833 $137,627 $720,515 
Current period gross charge-offs$— $63 $— $— $— $— $— $63 
1-4 family residential real estate:
Pass$36,549 $114,435 $143,340 $119,327 $64,791 $202,168 $1,858 $682,468 
Pass watch— — — 34 — — — 34 
Special mention— — — 1,090 — 1,348 — 2,438 
Substandard155 — 76 378 53 3,479 57 4,198 
Doubtful— — — — — 354 — 354 
Total 1-4 family residential real estate$36,704 $114,435 $143,416 $120,829 $64,844 $207,349 $1,915 $689,492 
Current period gross charge-offs$— $— $— $— $— $71 $— $71 
Commercial real estate:
Pass$338,060 $708,281 $501,231 $148,979 $92,448 $203,242 $15,583 $2,007,824 
Pass watch39,704 9,530 1,846 632 338 148 — 52,198 
Special mention2,015 871 — — 7,761 25,347 — 35,994 
Substandard— — 281 269 14,206 6,377 — 21,133 
Doubtful— — — — 70 87 — 157 
Total commercial real estate$379,779 $718,682 $503,358 $149,880 $114,823 $235,201 $15,583 $2,117,306 
Current period gross charge-offs$— $— $— $— $— $— $— $— 
Commercial loans:
Pass$54,023 $78,551 $58,150 $12,486 $5,107 $4,038 $170,437 $382,792 
Pass watch26 40 125 — — 20 — 211 
Special mention— 176 — 20 — 177 780 1,153 
Substandard205 443 89 — 92 — 835 
Doubtful— 395 106 — 102 120 102 825 
Total commercial loans$54,254 $79,605 $58,470 $12,506 $5,301 $4,361 $171,319 $385,816 
Current period gross charge-offs$575 $439 $44 $26 $23 $$— $1,113 
Municipal loans:
Pass$30,063 $62,250 $70,471 $50,793 $42,340 $185,595 $— $441,512 
Pass watch— — — — — — — — 
Special mention— — — — — — — — 
Substandard— — — — — — — — 
Doubtful— — — — — — — — 
Total municipal loans$30,063 $62,250 $70,471 $50,793 $42,340 $185,595 $— $441,512 
Current period gross charge-offs$— $— $— $— $— $— $— $— 
Loans to individuals:
Pass$20,845 $17,948 $13,536 $7,550 $2,698 $1,169 $2,207 $65,953 
Pass watch— — — — — — — — 
Special mention— — — — — — — — 
Substandard— — — — 14 — — 14 
Doubtful— — — — 11 25 
Total loans to individuals$20,845 $17,948 $13,541 $7,550 $2,712 $1,180 $2,216 $65,992 
Current period gross charge-offs (1)
$1,218 $34 $39 $12 $$79 $— $1,385 
Total loans$630,834 $1,231,586 $981,328 $374,669 $233,037 $640,519 $328,660 $4,420,633 
Total current period gross charge-offs (1)
$1,793 $536 $83 $38 $26 $156 $— $2,632 
(1) Includes $1.2 million in charged off demand deposit overdrafts reported as 2023 originations.
December 31, 2022Term Loans Amortized Cost Basis by Origination YearRevolving Loans Amortized Cost BasisTotal
20222021202020192018Prior
Construction real estate:
Pass$169,652 $184,501 $34,537 $7,091 $1,844 $6,434 $152,530 $556,589 
Pass watch299 — — — — — — 299 
Special mention1,858 290 — — — — — 2,148 
Substandard— — — 10 42 194 — 246 
Doubtful— 44 — 355 — — — 399 
Total construction real estate$171,809 $184,835 $34,537 $7,456 $1,886 $6,628 $152,530 $559,681 
1-4 family residential real estate:
Pass$82,847 $144,424 $128,666 $70,142 $36,710 $194,490 $2,160 $659,439 
Pass watch— — — — — — — — 
Special mention— — 79 — 1,397 — — 1,476 
Substandard— 217 54 32 1,942 43 2,291 
Doubtful— — — — 173 140 — 313 
Total 1-4 family residential real estate$82,850 $144,424 $128,962 $70,196 $38,312 $196,572 $2,203 $663,519 
Commercial real estate:
Pass$798,653 $546,938 $168,607 $136,440 $55,480 $233,509 $12,315 $1,951,942 
Pass watch— 9,219 — — — — — 9,219 
Special mention— — 1,832 330 115 1,849 — 4,126 
Substandard— — 281 14,603 260 6,992 — 22,136 
Doubtful— — — 76 — 208 — 284 
Total commercial real estate$798,653 $556,157 $170,720 $151,449 $55,855 $242,558 $12,315 $1,987,707 
Commercial loans:
Pass$113,678 $68,509 $17,852 $8,249 $4,820 $3,313 $178,951 $395,372 
Pass watch208 13 56 — — — — 277 
Special mention— 5,109 31 — 288 — 9,986 15,414 
Substandard220 116 70 110 12 — 537 
Doubtful68 100 — 86 210 — — 464 
Total commercial loans$114,174 $73,847 $18,009 $8,445 $5,330 $3,322 $188,937 $412,064 
Municipal loans:
Pass$65,258 $74,617 $57,147 $47,636 $24,576 $173,919 $— $443,153 
Pass watch— — — 508 403 6,003 — 6,914 
Special mention— — — — — — — — 
Substandard— — — — — — — — 
Doubtful— — — — — — — — 
Total municipal loans$65,258 $74,617 $57,147 $48,144 $24,979 $179,922 $— $450,067 
Loans to individuals:
Pass$29,579 $21,480 $12,651 $5,261 $1,665 $1,005 $2,935 $74,576 
Pass watch— — — — — — — — 
Special mention— — — — — — — — 
Substandard— — — — 
Doubtful— — 18 40 — 68 
Total loans to individuals$29,586 $21,481 $12,651 $5,285 $1,705 $1,010 $2,935 $74,653 
Total loans$1,262,330 $1,055,361 $422,026 $290,975 $128,067 $630,012 $358,920 $4,147,691 
Aging of past due loans by class of loan
The following tables present the aging of the amortized cost basis in past due loans by class of loans (in thousands):
 September 30, 2023
 
30-59 Days
Past Due
60-89 Days
Past Due
Greater than 90 Days Past Due
Total Past
Due
CurrentTotal
Real estate loans:     
Construction$175 $— $— $175 $720,340 $720,515 
1-4 family residential748 685 1,963 3,396 686,096 689,492 
Commercial2,331 41 36 2,408 2,114,898 2,117,306 
Commercial loans494 162 525 1,181 384,635 385,816 
Municipal loans— — — — 441,512 441,512 
Loans to individuals140 11 — 151 65,841 65,992 
Total$3,888 $899 $2,524 $7,311 $4,413,322 $4,420,633 
December 31, 2022
30-59 Days Past Due60-89 Days Past DueGreater than 90 Days
Past Due
Total Past
Due
CurrentTotal
Real estate loans:
Construction$43 $21 $— $64 $559,617 $559,681 
1-4 family residential3,529 368 214 4,111 659,408 663,519 
Commercial105 153 415 673 1,987,034 1,987,707 
Commercial loans515 277 247 1,039 411,025 412,064 
Municipal loans— — — — 450,067 450,067 
Loans to individuals203 40 246 74,407 74,653 
Total$4,395 $822 $916 $6,133 $4,141,558 $4,147,691 
Nonperforming assets by asset class
The following table sets forth the amortized cost basis of nonperforming assets for the periods presented (in thousands):
 September 30, 2023December 31, 2022
Nonaccrual loans:
Real estate loans:
Construction$41 $405 
1-4 family residential2,365 848 
Commercial527 762 
Commercial loans1,358 757 
Loans to individuals25 74 
Total nonaccrual loans (1)
4,316 2,846 
Accruing loans past due more than 90 days— — 
Restructured loans (2)
15 7,849 
OREO50 93 
Repossessed assets— 74 
Total nonperforming assets$4,381 $10,862 

(1)    Includes $343,000 and $897,000 of restructured loans as of September 30, 2023 and December 31, 2022, respectively.
(2) Pursuant to our adoption of ASU 2022-02, effective January 1, 2023, we prospectively discontinued the recognition and measurement guidance previously required on troubled debt restructures. As a result, “restructured” loans as of September 30, 2023 exclude any loan modifications that are performing but would have previously required disclosure as troubled debt restructures.
Restructured Loans
The following tables set forth the recorded balance of restructured loans and type of modification by class of loans during the periods presented (dollars in thousands):
Three Months Ended September 30, 2023
 Amortization
 Period Extension
Interest Rate ReductionCombination Total ModificationsNumber of LoansPercent of Total Class
Commercial loans$15 $— $65 $80 0.02 %
Total$15 $— $65 $80 

 Nine Months Ended September 30, 2023
 Amortization
 Period Extension
Interest Rate ReductionCombinationTotal ModificationsNumber of LoansPercent of Total Class
Commercial loans$293 $— $65 $358 0.09 %
Total$293 $— $65 $358 
Allowance for loan losses activity by portfolio segment
The following tables detail activity in the allowance for loan losses by portfolio segment for the periods presented (in thousands):
 Three Months Ended September 30, 2023
 Real Estate    
 Construction
1-4 Family
Residential
Commercial
Commercial
Loans
Municipal
Loans
Loans to
Individuals
Total
Balance at beginning of period$3,395 $2,660 $28,012 $2,017 $37 $182 $36,303 
Loans charged-off— — — (744)— (518)(1,262)
Recoveries of loans charged-off— 62 — 65 — 251 378 
Net loans (charged-off) recovered— 62 — (679)— (267)(884)
Provision for (reversal of) loan losses1,019 17 4,327 731 (17)264 6,341 
Balance at end of period$4,414 $2,739 $32,339 $2,069 $20 $179 $41,760 
 Nine Months Ended September 30, 2023
 Real Estate    
 Construction
1-4 Family
Residential
Commercial
Commercial
Loans
Municipal
Loans
Loans to
Individuals
Total
Balance at beginning of period$3,164 $2,173 $28,701 $2,235 $45 $197 $36,515 
Loans charged-off(63)(71)— (1,113)— (1,385)(2,632)
Recoveries of loans charged-off108 268 — 792 1,170 
Net loans (charged-off) recovered(62)37 (845)— (593)(1,462)
Provision for (reversal of) loan losses1,312 529 3,637 679 (25)575 6,707 
Balance at end of period$4,414 $2,739 $32,339 $2,069 $20 $179 $41,760 
 Three Months Ended September 30, 2022
 Real Estate    
 Construction
1-4 Family
Residential
Commercial
Commercial
Loans
Municipal
Loans
Loans to
Individuals
Total
Balance at beginning of period$3,399 $2,024 $27,221 $2,558 $46 $201 $35,449 
Loans charged-off— (66)— (192)— (428)(686)
Recoveries of loans charged-off— — 139 — 306 449 
Net loans (charged-off) recovered— (62)— (53)— (122)(237)
Provision for (reversal of) loan losses 136 44 1,273 (272)(2)115 1,294 
Balance at end of period$3,535 $2,006 $28,494 $2,233 $44 $194 $36,506 
Nine Months Ended September 30, 2022
Real Estate
Construction
1-4 Family
Residential
Commercial
Commercial
Loans
Municipal
Loans
Loans to
Individuals
Total
Balance at beginning of period$3,787 $1,866 $26,980 $2,397 $47 $196 $35,273 
Loans charged-off— (66)— (369)— (1,285)(1,720)
Recoveries of loans charged-off96 81 469 — 858 1,505 
Net loans (charged-off) recovered30 81 100 — (427)(215)
Provision for (reversal of) loan losses(253)110 1,433 (264)(3)425 1,448 
Balance at end of period$3,535 $2,006 $28,494 $2,233 $44 $194 $36,506