XML 37 R27.htm IDEA: XBRL DOCUMENT v3.24.2
Loans and Allowance for Loan Losses (Tables)
6 Months Ended
Jun. 30, 2024
Receivables [Abstract]  
Loans by Portfolio Segment
Loans in the accompanying consolidated balance sheets are classified as follows (in thousands):    
June 30, 2024December 31, 2023
Real estate loans:  
Construction$546,040 $789,744 
1-4 family residential738,037 696,738 
Commercial2,472,771 2,168,451 
Commercial loans359,807 366,893 
Municipal loans416,986 441,168 
Loans to individuals55,724 61,516 
Total loans4,589,365 4,524,510 
Less: Allowance for loan losses42,407 42,674 
Net loans$4,546,958 $4,481,836 
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):
June 30, 2024Term Loans Amortized Cost Basis by Origination YearRevolving Loans Amortized Cost BasisTotal
20242023202220212020Prior
Construction real estate:
Pass$32,183 $120,119 $127,584 $23,167 $4,131 $7,976 $149,696 $464,856 
Pass watch226 — 57,246 — 386 — 2,621 60,479 
Special mention— — — 616 — — 622 
Substandard— 163 19,845 63 — — — 20,071 
Doubtful— — — — — 12 — 12 
Total construction real estate$32,409 $120,282 $204,675 $23,846 $4,517 $7,994 $152,317 $546,040 
Current period gross charge-offs$— $24 $— $— $— $— $— $24 
1-4 family residential real estate:
Pass$22,414 $53,754 $154,734 $148,586 $111,255 $241,168 $1,708 $733,619 
Pass watch— — — — — — — — 
Special mention— — — 510 — — — 510 
Substandard51 — — 69 1,096 2,362 — 3,578 
Doubtful— — — — — 330 — 330 
Total 1-4 family residential real estate$22,465 $53,754 $154,734 $149,165 $112,351 $243,860 $1,708 $738,037 
Current period gross charge-offs$— $31 $— $— $10 $87 $— $128 
Commercial real estate:
Pass$112,416 $496,041 $704,544 $624,161 $172,212 $279,464 $1,900 $2,390,738 
Pass watch— — 52,440 — 1,002 735 — 54,177 
Special mention2,039 1,982 1,463 — — 13,550 — 19,034 
Substandard— — 844 90 256 5,973 — 7,163 
Doubtful— — — — — 1,659 — 1,659 
Total commercial real estate$114,455 $498,023 $759,291 $624,251 $173,470 $301,381 $1,900 $2,472,771 
Current period gross charge-offs$— $— $— $— $— $— $— $— 
Commercial loans:
Pass$63,215 $72,925 $65,758 $19,123 $8,086 $4,258 $116,349 $349,714 
Pass watch— 34 251 90 649 175 1,207 
Special mention39 2,517 — 73 132 2,289 5,053 
Substandard81 291 2,025 74 — 27 988 3,486 
Doubtful— 35 148 107 — 52 347 
Total commercial loans$63,335 $75,802 $68,182 $19,467 $8,097 $5,118 $119,806 $359,807 
Current period gross charge-offs$— $275 $49 $37 $— $$— $367 
Municipal loans:
Pass$1,595 $37,835 $59,206 $66,385 $45,765 $206,200 $— $416,986 
Pass watch— — — — — — — — 
Special mention— — — — — — — — 
Substandard— — — — — — — — 
Doubtful— — — — — — — — 
Total municipal loans$1,595 $37,835 $59,206 $66,385 $45,765 $206,200 $— $416,986 
Current period gross charge-offs$— $— $— $— $— $— $— $— 
Loans to individuals:
Pass$11,967 $15,465 $11,130 $8,322 $4,304 $1,697 $2,754 $55,639 
Pass watch— — — — — — — — 
Special mention— — — — — — — — 
Substandard— — 23 — — 13 — 36 
Doubtful13 17 — — 15 — 49 
Total loans to individuals$11,971 $15,478 $11,170 $8,322 $4,304 $1,725 $2,754 $55,724 
Current period gross charge-offs (1)
$750 $20 $20 $$33 $11 $— $836 
Total loans$246,230 $801,174 $1,257,258 $891,436 $348,504 $766,278 $278,485 $4,589,365 
Total current period gross charge-offs (1)
$750 $350 $69 $39 $43 $104 $— $1,355 
(1) Includes $554,000 in charged off demand deposit overdrafts reported as 2024 originations.
December 31, 2023Term Loans Amortized Cost Basis by Origination YearRevolving Loans Amortized Cost BasisTotal
20232022202120202019Prior
Construction real estate:
Pass$132,838 $236,573 $196,311 $37,997 $3,938 $6,457 $144,358 $758,472 
Pass watch— 7,798 — — — — — 7,798 
Special mention13,166 9,456 698 — — — 23,327 
Substandard36 — 68 — — 43 — 147 
Doubtful— — — — — — — — 
Total construction real estate$146,040 $253,827 $197,077 $37,997 $3,945 $6,500 $144,358 $789,744 
Current period gross charge-offs$— $92 $— $— $— $— $— $92 
1-4 family residential real estate:
Pass$41,520 $126,981 $145,671 $114,631 $63,710 $196,651 $1,803 $690,967 
Pass watch— — — 32 — — — 32 
Special mention— — — 75 — — — 75 
Substandard325 — 73 1,379 — 3,259 74 5,110 
Doubtful— — — 163 — 391 — 554 
Total 1-4 family residential real estate$41,845 $126,981 $145,744 $116,280 $63,710 $200,301 $1,877 $696,738 
Current period gross charge-offs$— $— $— $— $$118 $— $119 
Commercial real estate:
Pass$469,844 $641,577 $495,363 $143,150 $91,085 $189,021 $16,493 $2,046,533 
Pass watch24,300 34,424 255 1,037 333 146 — 60,495 
Special mention17,403 — — — 9,746 25,072 — 52,221 
Substandard— 862 95 269 1,565 6,346 — 9,137 
Doubtful— — — — 65 — — 65 
Total commercial real estate$511,547 $676,863 $495,713 $144,456 $102,794 $220,585 $16,493 $2,168,451 
Current period gross charge-offs$— $— $— $— $788 $— $— $788 
Commercial loans:
Pass$78,090 $62,192 $42,114 $10,708 $4,356 $3,310 $161,153 $361,923 
Pass watch— 128 117 — — 18 — 263 
Special mention191 174 — 16 — 162 — 543 
Substandard14 2,357 73 — 65 12 821 3,342 
Doubtful238 267 133 — 64 120 — 822 
Total commercial loans$78,533 $65,118 $42,437 $10,724 $4,485 $3,622 $161,974 $366,893 
Current period gross charge-offs$745 $440 $44 $26 $23 $$— $1,283 
Municipal loans:
Pass$39,028 $61,429 $68,979 $49,746 $39,949 $182,037 $— $441,168 
Pass watch— — — — — — — — 
Special mention— — — — — — — — 
Substandard— — — — — — — — 
Doubtful— — — — — — — — 
Total municipal loans$39,028 $61,429 $68,979 $49,746 $39,949 $182,037 $— $441,168 
Current period gross charge-offs$— $— $— $— $— $— $— $— 
Loans to individuals:
Pass$22,788 $15,503 $11,588 $6,256 $2,180 $941 $2,216 $61,472 
Pass watch— — — — — — — — 
Special mention— — — — — — — — 
Substandard— — — — 13 — — 13 
Doubtful17 — 10 — — — 31 
Total loans to individuals$22,792 $15,520 $11,588 $6,266 $2,193 $941 $2,216 $61,516 
Current period gross charge-offs$1,682 $54 $61 $20 $$99 $— $1,922 
Total loans$839,785 $1,199,738 $961,538 $365,469 $217,076 $613,986 $326,918 $4,524,510 
Total current period gross charge-offs (1)
$2,427 $586 $105 $46 $818 $222 $— $4,204 
(1) Includes $1.7 million in charged off demand deposit overdrafts reported as 2023 originations.
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):
 June 30, 2024
 
30-59 Days
Past Due
60-89 Days
Past Due
Greater than 90 Days Past Due
Total Past
Due
CurrentTotal
Real estate loans:     
Construction$278 $— $— $278 $545,762 $546,040 
1-4 family residential553 563 75 1,191 736,846 738,037 
Commercial273 244 1,881 2,398 2,470,373 2,472,771 
Commercial loans624 439 107 1,170 358,637 359,807 
Municipal loans— — — — 416,986 416,986 
Loans to individuals148 30 182 55,542 55,724 
Total$1,876 $1,276 $2,067 $5,219 $4,584,146 $4,589,365 
December 31, 2023
30-59 Days Past Due60-89 Days Past DueGreater than 90 Days
Past Due
Total Past
Due
CurrentTotal
Real estate loans:
Construction$474 $— $29 $503 $789,241 $789,744 
1-4 family residential4,638 774 1,700 7,112 689,626 696,738 
Commercial621 34 40 695 2,167,756 2,168,451 
Commercial loans1,693 347 127 2,167 364,726 366,893 
Municipal loans27 — — 27 441,141 441,168 
Loans to individuals107 10 118 61,398 61,516 
Total$7,560 $1,156 $1,906 $10,622 $4,513,888 $4,524,510 
Nonperforming assets by asset class
The following table sets forth the amortized cost basis of nonperforming assets for the periods presented (in thousands):
 June 30, 2024December 31, 2023
Nonaccrual loans:
Real estate loans:
Construction$38 $29 
1-4 family residential1,432 2,093 
Commercial2,065 528 
Commercial loans2,526 1,208 
Loans to individuals49 31 
Total nonaccrual loans (1)
6,110 3,889 
Accruing loans past due more than 90 days— — 
Restructured loans145 13 
OREO648 99 
Repossessed assets15 — 
Total nonperforming assets$6,918 $4,001 

(1)    Includes $368,000 and $506,000 of restructured loans as of June 30, 2024 and December 31, 2023, respectively.
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 June 30, 2024
 Real Estate    
 Construction
1-4 Family
Residential
Commercial
Commercial
Loans
Municipal
Loans
Loans to
Individuals
Total
Balance at beginning of period$4,920 $2,768 $32,893 $2,774 $19 $183 $43,557 
Loans charged-off(24)(106)— (216)— (375)(721)
Recoveries of loans charged-off— 33 — 191 — 220 444 
Net loans (charged-off) recovered(24)(73)— (25)— (155)(277)
Provision for (reversal of) loan losses(162)(1,052)193 (1)140 (873)
Balance at end of period$4,734 $2,704 $31,841 $2,942 $18 $168 $42,407 
 Six Months Ended June 30, 2024
 Real Estate    
 Construction
1-4 Family
Residential
Commercial
Commercial
Loans
Municipal
Loans
Loans to
Individuals
Total
Balance at beginning of period$5,287 $2,840 $32,266 $2,086 $19 $176 $42,674 
Loans charged-off (1)
(24)(128)— (367)— (836)(1,355)
Recoveries of loans charged-off— 44 247 — 497 791 
Net loans (charged-off) recovered(24)(84)(120)— (339)(564)
Provision for (reversal of) loan losses(529)(52)(428)976 (1)331 297 
Balance at end of period$4,734 $2,704 $31,841 $2,942 $18 $168 $42,407 

 Three Months Ended June 30, 2023
 Real Estate    
 Construction
1-4 Family
Residential
Commercial
Commercial
Loans
Municipal
Loans
Loans to
Individuals
Total
Balance at beginning of period$3,152 $2,314 $28,721 $1,901 $44 $200 $36,332 
Loans charged-off(63)(22)— (260)— (392)(737)
Recoveries of loans charged-off— 41 143 — 245 430 
Net loans (charged-off) recovered(63)19 (117)— (147)(307)
Provision for (reversal of) loan losses 306 327 (710)233 (7)129 278 
Balance at end of period$3,395 $2,660 $28,012 $2,017 $37 $182 $36,303 
Six Months Ended June 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)— (369)— (867)(1,370)
Recoveries of loans charged-off46 203 — 541 792 
Net loans (charged-off) recovered(62)(25)(166)— (326)(578)
Provision for (reversal of) loan losses293 512 (690)(52)(8)311 366 
Balance at end of period$3,395 $2,660 $28,012 $2,017 $37 $182 $36,303