XML 37 R27.htm IDEA: XBRL DOCUMENT v3.24.3
Loans and Allowance for Loan Losses (Tables)
9 Months Ended
Sep. 30, 2024
Receivables [Abstract]  
Loans by Portfolio Segment
Loans in the accompanying consolidated balance sheets are classified as follows (in thousands):    
September 30, 2024December 31, 2023
Real estate loans:  
Construction$585,817 $789,744 
1-4 family residential755,406 696,738 
Commercial2,422,612 2,168,451 
Commercial loans358,854 366,893 
Municipal loans402,041 441,168 
Loans to individuals53,318 61,516 
Total loans4,578,048 4,524,510 
Less: Allowance for loan losses44,276 42,674 
Net loans$4,533,772 $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):
September 30, 2024Term Loans Amortized Cost Basis by Origination YearRevolving Loans Amortized Cost BasisTotal
20242023202220212020Prior
Construction real estate:
Pass$71,994 $125,687 $99,870 $17,993 $4,052 $7,019 $161,656 $488,271 
Pass watch220 — 71,129 — 441 — 1,232 73,022 
Special mention— — — 610 — 74 — 684 
Substandard— 114 23,653 61 — — — 23,828 
Doubtful— — — — — 12 — 12 
Total construction real estate$72,214 $125,801 $194,652 $18,664 $4,493 $7,105 $162,888 $585,817 
Current period gross charge-offs$— $24 $— $— $— $— $— $24 
1-4 family residential real estate:
Pass$39,810 $64,391 $157,973 $144,490 $108,906 $233,187 $1,598 $750,355 
Pass watch— — — — — — — — 
Special mention— — — 508 — — — 508 
Substandard50 225 — 231 1,167 2,662 — 4,335 
Doubtful— — — — — 208 — 208 
Total 1-4 family residential real estate$39,860 $64,616 $157,973 $145,229 $110,073 $236,057 $1,598 $755,406 
Current period gross charge-offs$— $31 $— $— $10 $220 $— $261 
Commercial real estate:
Pass$167,260 $469,960 $658,916 $571,720 $168,752 $250,200 $4,967 $2,291,775 
Pass watch— 15,094 54,106 — 2,430 11,194 — 82,824 
Special mention4,005 — 19,436 563 — 13,393 — 37,397 
Substandard— 3,722 835 87 255 5,597 — 10,496 
Doubtful— — — — — 120 — 120 
Total commercial real estate$171,265 $488,776 $733,293 $572,370 $171,437 $280,504 $4,967 $2,422,612 
Current period gross charge-offs$— $— $— $— $— $— $— $— 
Commercial loans:
Pass$65,558 $66,550 $58,740 $15,720 $6,927 $3,541 $126,939 $343,975 
Pass watch— 32 697 985 74 588 4,375 6,751 
Special mention409 2,018 171 263 — 117 2,289 5,267 
Substandard61 283 1,042 32 — 16 1,027 2,461 
Doubtful99 64 120 69 — 48 — 400 
Total commercial loans$66,127 $68,947 $60,770 $17,069 $7,001 $4,310 $134,630 $358,854 
Current period gross charge-offs$23 $310 $83 $67 $— $11 $— $494 
Municipal loans:
Pass$1,949 $35,057 $59,447 $65,666 $43,395 $196,527 $— $402,041 
Pass watch— — — — — — — — 
Special mention— — — — — — — — 
Substandard— — — — — — — — 
Doubtful— — — — — — — — 
Total municipal loans$1,949 $35,057 $59,447 $65,666 $43,395 $196,527 $— $402,041 
Current period gross charge-offs$— $— $— $— $— $— $— $— 
Loans to individuals:
Pass$16,564 $13,034 $9,161 $7,095 $3,502 $1,256 $2,607 $53,219 
Pass watch— — — — — — — — 
Special mention— — — — — — — — 
Substandard11 53 — — 11 — 77 
Doubtful— 15 — — — 22 
Total loans to individuals$16,575 $13,040 $9,229 $7,098 $3,502 $1,267 $2,607 $53,318 
Current period gross charge-offs (1)
$1,212 $33 $37 $$33 $32 $— $1,349 
Total loans$367,990 $796,237 $1,215,364 $826,096 $339,901 $725,770 $306,690 $4,578,048 
Total current period gross charge-offs (1)
$1,235 $398 $120 $69 $43 $263 $— $2,128 
(1) Includes $900,000 in charged off demand deposit overdrafts reported as 2024 originations.
December 31, 2023Term Loans Amortized Cost Basis by Origination YearRevolving Loans Amortized Cost BasisTotal
20232022202120202019Prior
Construction real estate:
Pass$132,838 $236,573 $196,311 $37,997 $3,938 $6,457 $144,358 $758,472 
Pass watch— 7,798 — — — — — 7,798 
Special mention13,166 9,456 698 — — — 23,327 
Substandard36 — 68 — — 43 — 147 
Doubtful— — — — — — — — 
Total construction real estate$146,040 $253,827 $197,077 $37,997 $3,945 $6,500 $144,358 $789,744 
Current period gross charge-offs$— $92 $— $— $— $— $— $92 
1-4 family residential real estate:
Pass$41,520 $126,981 $145,671 $114,631 $63,710 $196,651 $1,803 $690,967 
Pass watch— — — 32 — — — 32 
Special mention— — — 75 — — — 75 
Substandard325 — 73 1,379 — 3,259 74 5,110 
Doubtful— — — 163 — 391 — 554 
Total 1-4 family residential real estate$41,845 $126,981 $145,744 $116,280 $63,710 $200,301 $1,877 $696,738 
Current period gross charge-offs$— $— $— $— $$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):
 September 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$320 $— $— $320 $585,497 $585,817 
1-4 family residential439 471 55 965 754,441 755,406 
Commercial194 3,837 30 4,061 2,418,551 2,422,612 
Commercial loans879 1,150 642 2,671 356,183 358,854 
Municipal loans— — — — 402,041 402,041 
Loans to individuals68 15 — 83 53,235 53,318 
Total$1,900 $5,473 $727 $8,100 $4,569,948 $4,578,048 
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):
 September 30, 2024December 31, 2023
Nonaccrual loans:
Real estate loans:
Construction$150 $29 
1-4 family residential1,346 2,093 
Commercial3,929 528 
Commercial loans1,796 1,208 
Loans to individuals33 31 
Total nonaccrual loans (1)
7,254 3,889 
Accruing loans past due more than 90 days— — 
Restructured loans— 13 
OREO388 99 
Repossessed assets14 — 
Total nonperforming assets$7,656 $4,001 

(1)    Includes $362,000 and $506,000 of restructured loans as of September 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 September 30, 2024
 Real Estate    
 Construction
1-4 Family
Residential
Commercial
Commercial
Loans
Municipal
Loans
Loans to
Individuals
Total
Balance at beginning of period$4,734 $2,704 $31,841 $2,942 $18 $168 $42,407 
Loans charged-off— (133)— (127)— (513)(773)
Recoveries of loans charged-off— 47 92 — 225 365 
Net loans (charged-off) recovered— (86)(35)— (288)(408)
Provision for (reversal of) loan losses421 172 1,917 (507)(3)277 2,277 
Balance at end of period$5,155 $2,790 $33,759 $2,400 $15 $157 $44,276 
 Nine Months Ended September 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)(261)— (494)— (1,349)(2,128)
Recoveries of loans charged-off— 91 339 — 722 1,156 
Net loans (charged-off) recovered(24)(170)(155)— (627)(972)
Provision for (reversal of) loan losses(108)120 1,489 469 (4)608 2,574 
Balance at end of period$5,155 $2,790 $33,759 $2,400 $15 $157 $44,276 
 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 losses 1,019 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