XML 53 R36.htm IDEA: XBRL DOCUMENT v3.24.0.1
Loans Receivable (Tables)
12 Months Ended
Dec. 31, 2023
Receivables [Abstract]  
Schedule of Accounts, Notes, Loans and Financing Receivable
The amortized cost of loans receivable, net of ACL on loans consisted of the following portfolio segments and classes at the dates indicated:
December 31, 2023December 31, 2022
(Dollars in thousands)
Commercial business:
Commercial and industrial$718,291 $693,568 
Owner-occupied CRE958,620 937,040 
Non-owner occupied CRE1,697,574 1,586,632 
Total commercial business3,374,485 3,217,240 
Residential real estate
375,342 343,631 
Real estate construction and land development:
Residential
78,610 80,074 
Commercial and multifamily
335,819 214,038 
Total real estate construction and land development414,429 294,112 
Consumer171,371 195,875 
Loans receivable4,335,627 4,050,858 
ACL on loans(47,999)(42,986)
 Loans receivable, net$4,287,628 $4,007,872 
Balances included in the amortized cost of loans receivable:
Unamortized net discount on acquired loans$(1,923)$(2,501)
Unamortized net deferred fee$(11,063)$(10,016)
Schedule of Loans Receivable, Amortized Cost, by Risk Grade, Origination Year and Gross Charge-Offs
The following tables present the amortized cost of loans receivable by risk grade and origination year, and the gross charge-offs by loan class and origination year, at the dates indicated. The Company adopted the vintage disclosure requirements of ASU 2022-02 prospectively as described in Note 1 beginning January 1, 2023.
December 31, 2023Revolving Loans
Revolving Loans Converted(1)
Loans Receivable
Term Loans
Amortized Cost Basis by Origination Year
20232022202120202019Prior
(Dollars in thousands)
Commercial business:
Commercial and industrial
Pass$120,973 $150,854 $74,231 $66,364 $40,307 $76,924 $141,740 $188 $671,581 
SM— 2,495 104 292 4,556 1,458 9,124 — 18,029 
SS— 1,215 2,734 3,548 1,076 7,875 12,168 65 28,681 
Total120,973 154,564 77,069 70,204 45,939 86,257 163,032 253 718,291 
Owner-occupied CRE
Pass90,775 138,505 159,490 82,296 146,869 299,609 — — 917,544 
SM— — 2,219 2,775 705 16,266 — — 21,965 
SS— — 4,908 654 — 13,549 — — 19,111 
Total90,775 138,505 166,617 85,725 147,574 329,424 — — 958,620 
Non-owner occupied CRE
Pass153,239 260,431 216,811 157,424 239,928 628,489 — — 1,656,322 
SM— — 8,172 — 570 19,300 — — 28,042 
SS— 598 — — — 12,612 — — 13,210 
Total153,239 261,029 224,983 157,424 240,498 660,401 — — 1,697,574 
Total commercial business
Pass364,987 549,790 450,532 306,084 427,104 1,005,022 141,740 188 3,245,447 
SM— 2,495 10,495 3,067 5,831 37,024 9,124 — 68,036 
SS— 1,813 7,642 4,202 1,076 34,036 12,168 65 61,002 
Total364,987 554,098 468,669 313,353 434,011 1,076,082 163,032 253 3,374,485 
Commercial business gross charge-offs
Current period— — 254 323 27 115 — — 719 
Residential real estate
Pass36,321 141,201 141,430 24,108 15,022 16,297 — — 374,379 
SS— — 801 — — 162 — — 963 
Total36,321 141,201 142,231 24,108 15,022 16,459 — — 375,342 
Real estate construction and land development:
Residential
Pass41,663 24,760 1,050 1,289 804 719 — 70,286 
SM— — 2,139 — — — — — 2,139 
SS1,000 319 4,866 — — — — — 6,185 
Total42,663 25,079 8,055 1,289 804 719 — 78,610 
Commercial and multifamily
Pass42,499 187,827 91,460 337 749 3,145 — — 326,017 
SM— — — 3,777 5,660 365 — — 9,802 
Total42,499 187,827 91,460 4,114 6,409 3,510 — — 335,819 
Total real estate construction and land development
Pass84,162 212,587 92,510 1,626 1,553 3,864 — 396,303 
SM— — 2,139 3,777 5,660 365 — — 11,941 
SS1,000 319 4,866 — — — — — 6,185 
Total85,162 212,906 99,515 5,403 7,213 4,229 — 414,429 
December 31, 2023Revolving Loans
Revolving Loans Converted(1)
Loans Receivable
Term Loans
Amortized Cost Basis by Origination Year
20232022202120202019Prior
Consumer
Pass1,897 1,980 293 6,221 15,841 20,402 122,007 1,123 169,764 
SS— — — 134 207 893 333 40 1,607 
Total1,897 1,980 293 6,355 16,048 21,295 122,340 1,163 171,371 
Consumer gross charge-offs:
Current period10 30 29 106 152 252 — 586 
Loans receivable
Pass487,367 905,558 684,765 338,039 459,520 1,045,585 263,748 1,311 4,185,893 
SM— 2,495 12,634 6,844 11,491 37,389 9,124 — 79,977 
SS1,000 2,132 13,309 4,336 1,283 35,091 12,501 105 69,757 
Total$488,367 $910,185 $710,708 $349,219 $472,294 $1,118,065 $285,373 $1,416 $4,335,627 
Gross charge-offs:
Total
$$10 $284 $352 $133 $267 $252 $— $1,305 
(1) Represents the loans receivable balance at December 31, 2023 which was converted from a revolving loan to a non-revolving amortizing loan during the year ended December 31, 2023.

December 31, 2022Revolving Loans
Revolving Loans Converted(1)
Loans Receivable
Term Loans
Amortized Cost Basis by Origination Year
20222021202020192018Prior
(Dollars in thousands)
Commercial business:
Commercial and industrial
Pass$168,818 $94,653 $82,554 $61,160 $33,957 $74,181 $146,795 $172 $662,290 
SM212 109 443 4,637 362 4,447 5,433 — 15,643 
SS773 188 1,710 3,465 559 5,098 3,674 168 15,635 
Total169,803 94,950 84,707 69,262 34,878 83,726 155,902 340 693,568 
Owner-occupied CRE
Pass134,432 167,927 93,834 157,096 62,876 282,212 — — 898,377 
SM— 1,744 — — 2,540 16,664 — 247 21,195 
SS— — 671 — 3,722 13,075 — — 17,468 
Total134,432 169,671 94,505 157,096 69,138 311,951 — 247 937,040 
Non-owner-occupied CRE
Pass240,151 189,300 160,930 258,778 121,369 561,645 — — 1,532,173 
SM— 8,349 — 4,172 — 12,190 — — 24,711 
SS— — — — 3,627 26,121 — — 29,748 
Total240,151 197,649 160,930 262,950 124,996 599,956 — — 1,586,632 
Total commercial business
Pass543,401 451,880 337,318 477,034 218,202 918,038 146,795 172 3,092,840 
SM212 10,202 443 8,809 2,902 33,301 5,433 247 61,549 
SS773 188 2,381 3,465 7,908 44,294 3,674 168 62,851 
Total544,386 462,270 340,142 489,308 229,012 995,633 155,902 587 3,217,240 
December 31, 2022Revolving Loans
Revolving Loans Converted(1)
Loans Receivable
Term Loans
Amortized Cost Basis by Origination Year
20222021202020192018Prior
Residential real estate
Pass132,510 149,934 24,668 16,803 4,207 15,337 — — 343,459 
SS— — — — — 172 — — 172 
Total132,510 149,934 24,668 16,803 4,207 15,509 — — 343,631 
Real estate construction and land development:
Residential
Pass45,521 26,675 2,891 3,061 871 1,055 — — 80,074 
Commercial and multifamily
Pass71,168 123,626 6,272 1,084 2,562 995 — — 205,707 
SM— — 2,213 5,687 — — — — 7,900 
SS— — — 37 — 394 — — 431 
Total71,168 123,626 8,485 6,808 2,562 1,389 — — 214,038 
Total real estate construction and land development
Pass116,689 150,301 9,163 4,145 3,433 2,050 — — 285,781 
SM— — 2,213 5,687 — — — — 7,900 
SS— — — 37 — 394 — — 431 
Total116,689 150,301 11,376 9,869 3,433 2,444 — — 294,112 
Consumer
Pass3,379 509 9,848 27,370 15,563 19,855 116,605 435 193,564 
SS— — 168 559 320 1,120 44 100 2,311 
Total3,379 509 10,016 27,929 15,883 20,975 116,649 535 195,875 
Loans receivable
Pass795,979 752,624 380,997 525,352 241,405 955,280 263,400 607 3,915,644 
SM212 10,202 2,656 14,496 2,902 33,301 5,433 247 69,449 
SS773 188 2,549 4,061 8,228 45,980 3,718 268 65,765 
Total$796,964 $763,014 $386,202 $543,909 $252,535 $1,034,561 $272,551 $1,122 $4,050,858 
(1) Represents the loans receivable balance at December 31, 2022 which was converted from a revolving loan to a non-revolving amortizing loan during the year ended December 31, 2022
Summary of Amortized Cost of Nonaccrual Loans
The following tables present the amortized cost of nonaccrual loans at the dates indicated:
December 31, 2023
Nonaccrual without ACLNonaccrual with ACLTotal Nonaccrual
(Dollars in thousands)
Commercial business:
Commercial and industrial$1,706 $2,557 $4,263 
Owner-occupied CRE— 205 205 
Total commercial business1,706 2,762 4,468 
Total$1,706 $2,762 $4,468 
December 31, 2022
Nonaccrual without ACLNonaccrual with ACLTotal Nonaccrual
(Dollars in thousands)
Commercial business:
Commercial and industrial$4,503 $1,154 $5,657 
December 31, 2022
Nonaccrual without ACLNonaccrual with ACLTotal Nonaccrual
(Dollars in thousands)
Owner-occupied CRE— 212 212 
Total commercial business4,503 1,366 5,869 
Real estate construction and land development:
Commercial and multifamily
— 37 37 
Total$4,503 $1,403 $5,906 
The following table presents the reversal of interest income on loans due to the write-off of accrued interest receivable upon the initial classification of loans as nonaccrual loans and the interest income recognized due to payment in full or sale of previously classified nonaccrual loans during the following periods:
Year Ended December 31, 2023Year Ended December 31, 2022
Interest Income ReversedInterest Income RecognizedInterest Income ReversedInterest Income Recognized
(Dollars in thousands)
Commercial business:
Commercial and industrial$(61)$347 $(14)$263 
Owner-occupied CRE— — — 53 
Non-owner occupied CRE— — — 774 
Total commercial business(61)347 (14)1,090 
Residential real estate
— — — 19 
Real estate construction and land development:
Commercial and multifamily
— — (14)65 
Consumer— — — 68 
Total$(61)$347 $(28)$1,242 
Summary of Amortized Cost of Past Due Loans The following tables present the amortized cost of past due loans at the dates indicated:
December 31, 2023
30-89 Days90 Days 
or Greater
Total Past 
Due
CurrentLoans Receivable
(Dollars in thousands)
Commercial business:
Commercial and industrial$2,289 $3,857 $6,146 $712,145 $718,291 
Owner-occupied CRE— 189 189 958,431 958,620 
Non-owner occupied CRE1,489 — 1,489 1,696,085 1,697,574 
Total commercial business3,778 4,046 7,824 3,366,661 3,374,485 
Residential real estate
162 — 162 375,180 375,342 
Real estate construction and land development:
Residential
— 319 319 78,291 78,610 
Commercial and multifamily
— — — 335,819 335,819 
Total real estate construction and land development— 319 319 414,110 414,429 
Consumer615 87 702 170,669 171,371 
Total$4,555 $4,452 $9,007 $4,326,620 $4,335,627 
December 31, 2022
30-89 Days90 Days or
Greater
Total Past 
Due
CurrentLoans Receivable
(Dollars in thousands)
Commercial business:
Commercial and industrial$822 $6,104 $6,926 $686,642 $693,568 
Owner-occupied CRE— 189 189 936,851 937,040 
Non-owner occupied CRE— — — 1,586,632 1,586,632 
Total commercial business822 6,293 7,115 3,210,125 3,217,240 
Residential real estate
3,066 — 3,066 340,565 343,631 
Real estate construction and land development:
Residential
— — — 80,074 80,074 
Commercial and multifamily
— — — 214,038 214,038 
Total real estate construction and land development— — — 294,112 294,112 
Consumer1,561 — 1,561 194,314 195,875 
Total$5,449 $6,293 $11,742 $4,039,116 $4,050,858 
Schedule of Collateral Dependent Loans
The following tables present the type of collateral securing loans individually evaluated for credit losses and for which the repayment was expected to be provided substantially through the operation or sale of the collateral at the dates indicated, with balances representing the amortized cost of the loan classified by the primary collateral category of each loan if multiple collateral sources secure the loan:
December 31, 2023
CREFarmlandResidential Real EstateEquipmentTotal
(Dollars in thousands)
Commercial business:
Commercial and industrial$260 $389 $621 $304 $1,574 
Owner-occupied CRE189 — — — 189 
Total commercial business449 389 621 304 1,763 
Total$449 $389 $621 $304 $1,763 
December 31, 2022
CREFarmlandResidential Real EstateTotal
(Dollars in thousands)
Commercial business:
Commercial and industrial$1,239 $1,977 $929 $4,145 
Owner-occupied CRE189 — — 189 
Total commercial business1,428 1,977 929 4,334 
Total$1,428 $1,977 $929 $4,334 
Schedule of Loan Modifications
The following table presents loan modifications by type of modification at amortized cost that were modified as a result of experiencing both financial difficulty and modified during the period indicated:
Year Ended December 31, 2023
Term ExtensionTerm Extension & Int. Rate ReductionTotal Modified Loans% of Modified Loans to Loans Receivable, net
(Dollars in thousands)
Commercial business:
Commercial and industrial$16,822 $— $16,822 2.34 %
Owner-occupied CRE209 — $209 0.02 
Non-owner occupied CRE2,701 237 2,938 0.17 
Total commercial business19,732 237 19,969 0.59 
Real estate construction and land development:
Residential
5,866 — 5,866 7.46 
Commercial and multifamily
3,777 — 3,777 1.12 
Total real estate construction and land development9,643 — 9,643 2.33 
Consumer26 15 41 0.02 
Total$29,401 $252 $29,653 0.68 %
The following tables present the financial effect of the loan modifications presented in the preceding table during the periods indicated:
Year Ended December 31, 2023
Weighted Average % of Interest Rate ReductionsWeighted Average Years of Term Extensions
Commercial business:
Commercial and industrial— %0.48
Owner-occupied CRE— %0.75
Non-owner occupied CRE3.00 1.09
Total commercial business3.00 0.57
Real estate construction and land development:
Commercial and multifamily
— 0.83
Consumer1.00 2.64
Total3.00 %0.61
Summary of Related Party Activity Loans The following table presents the activity in related party loans during the periods indicated:
Year Ended December 31,
202320222021
(Dollars in thousands)
Balance outstanding at the beginning of year$6,879 $7,122 $7,694 
Principal additions122 — — 
Principal reductions(252)(243)(572)
Balance outstanding at the end of year$6,749 $6,879 $7,122 
Summary of Loans Serviced
The following table presents the details of loans serviced for others at the dates indicated:
 December 31, 2023December 31, 2022
 (Dollars in thousands)
Loans serviced for others with participating interest, gross loan balance$11,715 $17,375 
Loans serviced for others with participating interest, participation balance owned by Company (1)
2,466 3,791 
(1) Included in the balance of "Loans receivable" on the Consolidated Statements of Financial Condition.