XML 36 R26.htm IDEA: XBRL DOCUMENT v3.24.3
Note 3 - Loans and Allowance for Credit Losses (Tables)
9 Months Ended
Sep. 30, 2024
Notes Tables  
Schedule of Accounts, Notes, Loans and Financing Receivable [Table Text Block]
                  

Percent

 
  

September 30, 2024

  

December 31, 2023

  

Increase

 

(Dollars in thousands)

 

Balance

   % 

Balance

   % 

(Decrease)

 
                     

Commercial:

                    

Commercial and industrial

 $1,312,774   28.8% $1,254,586   29.2%  4.6%

Vacant land, land development, and residential construction

  66,374   1.5   74,753   1.7   (11.2)

Real estate – owner occupied

  746,714   16.4   717,667   16.7   4.0 

Real estate – non-owner occupied

  1,095,988   24.1   1,035,684   24.1   5.8 

Real estate – multi-family and residential rental

  426,438   9.4   332,609   7.7   28.2 

Total commercial

  3,648,288   80.2   3,415,299   79.4   6.8 
                     

Retail:

                    

1-4 family mortgages

  844,093   18.5   837,406   19.5   0.8 

Other consumer loans

  60,637   1.3   51,053   1.1   18.8 

Total retail

  904,730   19.8   888,459   20.6   1.8 
                     

Total loans

 $4,553,018   100.0% $4,303,758   100.0%  5.8%
Financing Receivable, Past Due [Table Text Block]
                          

Recorded

 
          

Greater

              

Balance

 
  3059  6089  

Than 89

              

> 89

 
  

Days

  

Days

  

Days

  

Total

      

Total

  

Days and

 

(Dollars in thousands)

 Past Due  Past Due  Past Due  Past Due  Current  Loans  Accruing 
                             

Commercial:

                            

Commercial and industrial

 $0  $0  $4,803  $4,803  $1,307,971  $1,312,774  $0 

Vacant land, land development, and residential construction

  0   0   0   0   66,374   66,374   0 

Real estate – owner occupied

  0   0   0   0   746,714   746,714   0 

Real estate – non- owner occupied

  0   0   0   0   1,095,988   1,095,988   0 

Real estate – multi-family and residential rental

  0   0   0   0   426,438   426,438   0 

Total commercial

  0   0   4,803   4,803   3,643,485   3,648,288   0 
                             

Retail:

                            

1-4 family mortgages

  420   735   21   1,176   842,917   844,093   0 

Other consumer loans

  6   14   0   20   60,617   60,637   0 

Total retail

  426   749   21   1,196   903,534   904,730   0 
                             

Total past due loans

 $426  $749  $4,824  $5,999  $4,547,019  $4,553,018  $0 
                          

Recorded

 
          

Greater

              

Balance

 
  3059  6089  

Than 89

              

> 89

 
  

Days

  

Days

  

Days

  

Total

      

Total

  

Days and

 

(Dollars in thousands)

 Past Due  Past Due  Past Due  Past Due  Current  Loans  Accruing 
                             

Commercial:

                            

Commercial and industrial

 $4  $0  $249  $253  $1,254,333  $1,254,586  $0 

Vacant land, land development, and residential construction

  0   0   0   0   74,753   74,753   0 

Real estate – owner occupied

  0   0   70   70   717,597   717,667   0 

Real estate – non-owner occupied

  0   0   0   0   1,035,684   1,035,684   0 

Real estate – multi-family and residential rental

  0   0   0   0   332,609   332,609   0 

Total commercial

  4   0   319   323   3,414,976   3,415,299   0 
                             

Retail:

                            

1-4 family mortgages

  934   145   38   1,117   836,289   837,406   0 

Other consumer loans

  97   0   0   97   50,956   51,053   0 

Total retail

  1,031   145   38   1,214   887,245   888,459   0 
                             

Total past due loans

 $1,035  $145  $357  $1,537  $4,302,221  $4,303,758  $0 
Financing Receivable, Nonaccrual [Table Text Block]
  Recorded    
  

Principal

  

Related

 

(Dollars in thousands)

 Balance  Allowance 

With no allowance recorded:

        

Commercial:

        

Commercial and industrial

 $0  $0 

Vacant land, land development and residential construction

  0   0 

Real estate – owner occupied

  0   0 

Real estate – non-owner occupied

  0   0 

Real estate – multi-family and residential rental

  0   0 

Total commercial

  0   0 
         

Retail:

        

1-4 family mortgages

  1,358   0 

Other consumer loans

  0   0 

Total retail

  1,358   0 
         

Total with no allowance recorded

 $1,358  $0 
         

With an allowance recorded:

        

Commercial:

        

Commercial and industrial

 $6,769  $5,775 

Vacant land, land development and residential construction

  0   0 

Real estate – owner occupied

  0   0 

Real estate – non-owner occupied

  0   0 

Real estate – multi-family and residential rental

  0   0 

Total commercial

  6,769   5,775 
         

Retail:

        

1-4 family mortgages

  1,647   349 

Other consumer loans

  103   103 

Total retail

  1,750   452 
         

Total with an allowance recorded

 $8,519  $6,227 
         

Total nonaccrual loans:

        

Commercial

 $6,769  $5,775 

Retail

  3,108   452 

Total nonaccrual loans

 $9,877  $6,227 
  Recorded    
  

Principal

  

Related

 

(Dollars in thousands)

 Balance  Allowance 

With no allowance recorded:

        

Commercial:

        

Commercial and industrial

 $0  $0 

Vacant land, land development and residential construction

  0   0 

Real estate – owner occupied

  70   0 

Real estate – non-owner occupied

  0   0 

Real estate – multi-family and residential rental

  0   0 

Total commercial

  70   0 
         

Retail:

        

1-4 family mortgages

  2,272   0 

Other consumer loans

  0   0 

Total retail

  2,272   0 
         

Total with no allowance recorded

 $2,342  $0 
         

With an allowance recorded:

        

Commercial:

        

Commercial and industrial

 $249  $1 

Vacant land, land development and residential construction

  0   0 

Real estate – owner occupied

  0   0 

Real estate – non-owner occupied

  0   0 

Real estate – multi-family and residential rental

  0   0 

Total commercial

  249   1 
         

Retail:

        

1-4 family mortgages

  824   240 

Other consumer loans

  0   0 

Total retail

  824   240 
         

Total with an allowance recorded

 $1,073  $241 
         

Total nonaccrual loans:

        

Commercial

 $319  $1 

Retail

  3,096   240 

Total nonaccrual loans

 $3,415  $241 
Financing Receivable by Origination Year [Table Text Block]
                              

Revolving

  

Grand

 

(Dollars in thousands)

 2024  2023  2022  2021  2020  Prior  Term Total  Loans  Total 

Commercial:

                                    

Commercial and Industrial:

                     

Grades 1 – 4

 $63,639  $76,905  $58,621  $61,130  $12,067  $9,425  $281,787  $409,891  $691,678 

Grades 5 – 7

  139,901   120,560   22,257   21,654   3,372   1,313   309,057   297,229   606,286 

Grades 8 – 9

  1,966   428   5,981   266   90   0   8,731   6,079   14,810 

Total

 $205,506  $197,893  $86,859  $83,050  $15,529  $10,738  $599,575  $713,199  $1,312,774 

Year-to-date gross write offs

 $0  $0  $0  $0  $0  $0  $0  $9  $9 
                                     

Vacant Land, Land Development and Residential Construction:

                     

Grades 1 – 4

 $17,767  $6,127  $633  $582  $181  $247  $25,537  $0  $25,537 

Grades 5 – 7

  24,921   11,178   4,106   127   0   499   40,831   0   40,831 

Grades 8 – 9

  0   6   0   0   0   0   6   0   6 

Total

 $42,688  $17,311  $4,739  $709  $181  $746  $66,374  $0  $66,374 

Year-to-date gross write offs

 $0  $0  $0  $0  $0  $0  $0  $0  $0 
                                     

Real Estate – Owner Occupied:

                         

Grades 1 – 4

 $81,625  $182,509  $92,008  $76,843  $38,009  $9,954  $480,948  $0  $480,948 

Grades 5 – 7

  63,444   78,766   58,796   23,374   13,954   6,504   244,838   17,567   262,405 

Grades 8 – 9

  0   0   3,327   0   34   0   3,361   0   3,361 

Total

 $145,069  $261,275  $154,131  $100,217  $51,997  $16,458  $729,147  $17,567  $746,714 

Year-to-date gross write offs

 $0  $0  $0  $0  $0  $0  $0  $0  $0 
                                     

Real Estate – Non-Owner Occupied:

                         

Grades 1 – 4

 $68,535  $96,238  $80,564  $101,176  $81,723  $18,585  $446,821  $0  $446,821 

Grades 5 – 7

  157,802   198,594   87,866   86,993   92,925   16,917   641,097   0   641,097 

Grades 8 – 9

  8,070   0   0   0   0   0   8,070   0   8,070 

Total

 $234,407  $294,832  $168,430  $188,169  $174,648  $35,502  $1,095,988  $0  $1,095,988 

Year-to-date gross write offs

 $0  $0  $0  $0  $0  $0  $0  $0  $0 
                                     

Real Estate – Multi-Family and Residential Rental:

                         

Grades 1 – 4

 $7,017  $47,062  $10,218  $63,289  $32,616  $4,171  $164,373  $0  $164,373 

Grades 5 – 7

  29,458   145,458   70,270   4,727   8,424   3,117   261,454   41   261,495 

Grades 8 – 9

  0   0   0   0   570   0   570   0   570 

Total

 $36,475  $192,520  $80,488  $68,016  $41,610  $7,288  $426,397  $41  $426,438 

Year-to-date gross write offs

 $0  $0  $0  $0  $0  $0  $0  $0  $0 

Total Commercial

 $664,145  $963,831  $494,647  $440,161  $283,965  $70,732  $2,917,481  $730,807  $3,648,288 

Total Commercial year-to-date gross write offs

 $0  $0  $0  $0  $0  $0  $0  $9  $9 
                                     

Retail:

                                    

1-4 Family Mortgages:

                                    

Performing

 $55,181  $132,916  $316,815  $211,887  $74,497  $49,766  $841,062  $25  $841,087 

Nonperforming

  0   91   1,737   262   0   916   3,006   0   3,006 

Total

 $55,181  $133,007  $318,552  $212,149  $74,497  $50,682  $844,068  $25  $844,093 

Year-to-date gross write offs

 $0  $0  $0  $0  $0  $0  $0  $0  $0 
                                     

Other Consumer Loans:

                                    

Performing

 $5,125  $3,460  $1,664  $861  $415  $709  $12,234  $48,299  $60,533 

Nonperforming

  104   0   0   0   0   0   104   0   104 

Total

 $5,229  $3,460  $1,664  $861  $415  $709  $12,338  $48,299  $60,637 

Year-to-date gross write offs

 $0  $1  $18  $8  $0  $6  $33  $9  $42 

Total Retail

 $60,410  $136,467  $320,216  $213,010  $74,912  $51,391  $856,406  $48,324  $904,730 

Total Retail year-to-date gross write offs

 $0  $1  $18  $8  $0  $6  $33  $9  $42 
                                     

Total

 $724,555  $1,100,298  $814,863  $653,171  $358,877  $122,123  $3,773,887  $779,131  $4,553,018 

Total year-to-date gross write offs

 $0  $1  $18  $8  $0  $6  $33  $18  $51 
                              

Revolving

  

Grand

 

(Dollars in thousands)

 2023  2022  2021  2020  2019  Prior  Term Total  Loans  Total 

Commercial:

                                    

Commercial and Industrial:

                                    

Grades 1 – 4

 $103,531  $79,883  $90,107  $20,577  $5,978  $9,160  $309,236  $414,920  $724,156 

Grades 5 – 7

  174,668   57,979   20,075   18,361   7,450   119   278,652   227,155   505,807 

Grades 8 – 9

  3,671   2,122   277   0   0   0   6,070   18,553   24,623 

Total

 $281,870  $139,984  $110,459  $38,938  $13,428  $9,279  $593,958  $660,628  $1,254,586 

Year-to-date gross write offs

 $0  $0  $0  $0  $0  $0  $0  $218  $218 
                                     

Vacant Land, Land Development and Residential Construction:

                         

Grades 1 – 4

 $24,875  $6,570  $1,108  $2,110  $0  $281  $34,944  $0  $34,944 

Grades 5 – 7

  17,799   21,244   138   2   40   496   39,719   0   39,719 

Grades 8 – 9

  9   0   0   0   0   81   90   0   90 

Total

 $42,683  $27,814  $1,246  $2,112  $40  $858  $74,753  $0  $74,753 

Year-to-date gross write offs

 $0  $0  $0  $0  $0  $0  $0  $0  $0 
                                     

Real Estate – Owner Occupied:

                         

Grades 1 – 4

 $205,379  $110,130  $85,982  $47,630  $14,362  $2,908  $466,391  $1,948  $468,339 

Grades 5 – 7

  111,197   63,271   27,729   27,029   9,419   439   239,084   9,718   248,802 

Grades 8 – 9

  0   417   0   38   0   71   526   0   526 

Total

 $316,576  $173,818  $113,711  $74,697  $23,781  $3,418  $706,001  $11,666  $717,667 

Year-to-date gross write offs

 $0  $14  $0  $0  $0  $40  $54  $0  $54 
                                     

Real Estate – Non-Owner Occupied:

                         

Grades 1 – 4

 $109,125  $84,912  $113,846  $102,279  $27,664  $13,193  $451,019  $0  $451,019 

Grades 5 – 7

  233,471   118,464   109,238   88,315   6,148   18,135   573,771   0   573,771 

Grades 8 – 9

  10,894   0   0   0   0   0   10,894   0   10,894 

Total

 $353,490  $203,376  $223,084  $190,594  $33,812  $31,328  $1,035,684  $0  $1,035,684 

Year-to-date gross write offs

 $0  $0  $0  $0  $0  $0  $0  $0  $0 
                                     

Real Estate – Multi-Family and Residential Rental:

                         

Grades 1 – 4

 $36,038  $28,512  $64,244  $35,129  $4,883  $3,649  $172,455  $0  $172,455 

Grades 5 – 7

  72,916   55,964   4,816   9,372   2,699   2,136   147,903   0   147,903 

Grades 8 – 9

  11,250   0   0   1,001   0   0   12,251   0   12,251 

Total

 $120,204  $84,476  $69,060  $45,502  $7,582  $5,785  $332,609  $0  $332,609 

Year-to-date gross write offs

 $0  $0  $0  $0  $0  $0  $0  $0  $0 

Total Commercial

 $1,114,823  $629,468  $517,560  $351,843  $78,643  $50,668  $2,743,005  $672,294  $3,415,299 

Total Commercial year-to-date gross write offs

 $0  $14  $0  $0  $0  $40  $54  $218  $272 
                                     

Retail:

                                    

1-4 Family Mortgages:

                                    

Performing

 $133,823  $332,098  $231,842  $82,002  $10,515  $44,003  $834,283  $27  $834,310 

Nonperforming

  108   1,728   305   0   10   945   3,096   0   3,096 

Total

 $133,931  $333,826  $232,147  $82,002  $10,525  $44,948  $837,379  $27  $837,406 

Year-to-date gross write offs

 $0  $136  $0  $0  $0  $239  $375  $138  $513 
                                     

Other Consumer Loans:

                                    

Performing

 $5,138  $2,569  $1,664  $608  $651  $716  $11,346  $39,707  $51,053 

Nonperforming

  0   0   0   0   0   0   0   0   0 

Total

 $5,138  $2,569  $1,664  $608  $651  $716  $11,346  $39,707  $51,053 

Year-to-date gross write offs

 $2  $3  $0  $0  $0  $3  $8  $17  $25 

Total Retail

 $139,069  $336,395  $233,811  $82,610  $11,176  $45,664  $848,725  $39,734  $888,459 

Total Retail year-to-date gross write offs

 $2  $139  $0  $0  $0  $242  $383  $155  $538 
                                     

Total

 $1,253,892  $965,863  $751,371  $434,453  $89,819  $96,332  $3,591,730  $712,028  $4,303,758 

Total year-to-date gross write offs

 $2  $153  $0  $0  $0  $282  $437  $373  $810 
Financing Receivable, Allowance for Credit Loss [Table Text Block]

(Dollars in thousands)

 Commercial and industrial  Commercial vacant land, land development and residential construction  Commercial real estate – owner occupied  Commercial real estate – non-owner occupied  Commercial real estate – multi-family and residential rental  

1-4 family mortgages

  Other consumer loans  

Unallocated

  

Total

 
                                     

Balance at 6-30-24

 $13,215  $393  $7,190  $10,249  $3,589  $18,513  $2,250  $9  $55,408 

Provision for credit losses

  1,671   (40)  336   351   (369)  (354)  (539)  44   1,100 

Charge-offs

  (3)  0   0   0   0   0   (7)  0   (10)

Recoveries

  31   1   2   0   4   33   21   0   92 

Ending balance

 $14,914  $354  $7,528  $10,600  $3,224  $18,192  $1,725  $53  $56,590 
                                     

Balance at 12-31-23

 $7,441  $384  $7,186  $9,852  $3,184  $18,986  $2,881  $0  $49,914 

Provision for credit losses

  7,147   (34)  181   748   28   (923)  (1,300)  53   5,900 

Charge-offs

  (9)  0   0   0   0   0   (42)  0   (51)

Recoveries

  335   4   161   0   12   129   186   0   827 

Ending balance

 $14,914  $354  $7,528  $10,600  $3,224  $18,192  $1,725  $53  $56,590 

(Dollars in thousands)

 

Commercial and industrial

  

Commercial vacant land, land development and residential construction

  

Commercial real estate – owner occupied

  

Commercial real estate – non-owner occupied

  

Commercial real estate – multi-family and residential rental

  

1-4 family mortgages

  

Other consumer loans

  

Unallocated

  

Total

 
                                     

Balance at 6-30-23

 $6,472  $304  $5,838  $8,689  $3,700  $19,498  $199  $21  $44,721 

Provision for credit losses

  2,500   31   627   564   (1,071)  726   (56)  (21)  3,300 

Charge-offs

  0   0   (40)  0   0   (201)  (2)  0   (243)

Recoveries

  26   22   9   0   6   161   6   0   230 

Ending balance

 $8,998  $357  $6,434  $9,253  $2,635  $20,184  $147  $0  $48,008 
                                     

Balance at 12-31-22

 $10,203  $490  $5,914  $9,242  $2,191  $14,027  $160  $19  $42,246 

Provision for credit losses

  (1,123)  (167)  495   11   426   6,317   (40)  (19)  5,900 

Charge-offs

  (218)  0   (54)  0   0   (513)  (25)  0   (810)

Recoveries

  136   34   79   0   18   353   52   0   672 

Ending balance

 $8,998  $357  $6,434  $9,253  $2,635  $20,184  $147  $0  $48,008 
Financing Receivable, Modified, Financial Effect [Table Text Block]
  

Interest Rate

      

Principal

 

(Dollars in thousands)

 Reduction  Term Extension  Forgiveness 

Commercial:

            

Commercial and industrial

 $0  $5,670  $0 

Vacant land, land development and residential construction

  0   0   0 

Real estate – owner occupied

  0   0   0 

Real estate – non-owner occupied

  0   0   0 

Real estate – multi-family and residential rental

  0   0   0 

Total commercial

 $0  $5,670  $0 
             

Retail:

            

1-4 family mortgages

  0   0   0 

Other consumer loans

  0   0   0 

Total retail

 $0  $0  $0 
             

Total loans

 $0  $5,670  $0 
  

Interest Rate

      

Principal

 

(Dollars in thousands)

 

Reduction

  

Term Extension

  

Forgiveness

 

Commercial:

            

Commercial and industrial

 $0  $7,454  $0 

Vacant land, land development and residential construction

  0   0   0 

Real estate – owner occupied

  0   0   0 

Real estate – non-owner occupied

  0   0   0 

Real estate – multi-family and residential rental

  0   0   0 

Total commercial

 $0  $7,454  $0 
             

Retail:

            

1-4 family mortgages

  0   0   0 

Other consumer loans

  0   0   0 

Total retail

 $0  $0  $0 
             

Total loans

 $0  $7,454  $0 
  

Interest Rate

      

Principal

 

(Dollars in thousands)

 

Reduction

  

Term Extension

  

Forgiveness

 

Commercial:

            

Commercial and industrial

 $0  $8,184  $0 

Vacant land, land development and residential construction

  0   0   0 

Real estate – owner occupied

  0   0   0 

Real estate – non-owner occupied

  0   0   0 

Real estate – multi-family and residential rental

  0   0   0 

Total commercial

 $0  $8,184  $0 
             

Retail:

            

1-4 family mortgages

  0   0   0 

Other consumer loans

  0   0   0 

Total retail

 $0  $0  $0 
             

Total loans

 $0  $8,184  $0 
Financing Receivable, Modified, Amortized Cost [Table Text Block]
      

30 – 89 Days

  

90 + Days

     

(Dollars in thousands)

 

Current

  

Past Due

  

Past Due

  

Total

 

Commercial:

                

Commercial and industrial

 $9,842  $0  $0  $9,842 

Vacant land, land development and residential construction

  0   0   0   0 

Real estate – owner occupied

  0   0   0   0 

Real estate – non-owner occupied

  8,070   0   0   8,070 

Real estate – multi-family and residential rental

  0   0   0   0 

Total commercial

 $17,912  $0  $0  $17,912 
                 

Retail:

                

1-4 family mortgages

  0   0   0   0 

Other consumer loans

  0   0   0   0 

Total retail

 $0  $0  $0  $0 
                 

Total loans

 $17,912  $0  $0  $17,912