XML 39 R27.htm IDEA: XBRL DOCUMENT v3.24.3
Loans and Leases and Allowance for Credit Losses (Tables)
9 Months Ended
Sep. 30, 2024
Receivables [Abstract]  
Schedule of Loans

Major categories of loans and leases are summarized as follows (in thousands):

September 30, 

December 31, 

2024

2023

Commercial real estate

$

1,899,785

$

1,739,205

Consumer real estate

 

690,504

 

649,867

Construction and land development

 

315,006

 

327,185

Commercial and industrial

 

731,600

 

645,918

Leases

67,052

68,752

Consumer and other

 

13,531

 

13,535

Total loans and leases

 

3,717,478

 

3,444,462

Less: Allowance for credit losses

 

(35,609)

 

(35,066)

Loans and leases, net

$

3,681,869

$

3,409,396

Schedule of Allowance for Loan Losses

The following tables detail the changes in the allowance for credit losses by loan and lease classification (in thousands):

Three Months Ended September 30, 2024

Consumer

Construction

Commercial

Commercial

Real

and Land

and

Consumer

Real Estate

Estate

 

Development

Industrial

Leases

and Other

Total

Beginning balance

    

$

15,630

    

$

7,543

    

$

3,496

    

$

7,234

    

$

670

    

$

117

    

$

34,690

Charged-off loans and leases

 

 

 

 

(430)

 

(924)

 

(72)

 

(1,426)

Recoveries of charge-offs

 

1

 

 

 

40

 

8

 

23

 

72

Provision charged to expense (1)

 

(57)

 

(14)

 

222

 

785

 

1,291

 

46

 

2,273

Ending balance

$

15,574

$

7,529

$

3,718

$

7,629

$

1,045

$

114

$

35,609

Three Months Ended September 30, 2023

Consumer

Construction

Commercial

Commercial

Real

and Land

and

Consumer

Real Estate

Estate

 

Development

Industrial

Leases

and Other

Total

Beginning balance

    

$

14,314

    

$

6,748

    

$

5,446

    

$

5,504

    

$

586

    

$

149

    

$

32,747

Charged-off loans and leases

 

 

(9)

 

 

(179)

 

(143)

 

(86)

 

(417)

Recoveries of charge-offs

 

2

 

4

 

 

48

 

 

19

 

73

Provision charged to expense (2)

 

691

 

413

 

(369)

 

307

 

201

 

41

 

1,284

Ending balance

$

15,007

$

7,156

$

5,077

$

5,680

$

644

$

123

$

33,687

Nine Months Ended September 30, 2024

Consumer

Construction

Commercial

Commercial

Real

and Land

and

Consumer

Real Estate

Estate

 

Development

Industrial

Leases

and Other

Total

Beginning balance

    

$

15,264

    

$

7,249

    

$

4,874

    

$

6,924

    

$

640

    

$

115

    

$

35,066

Charged-off loans and leases

 

 

 

(441)

 

(853)

 

(1,246)

 

(263)

 

(2,803)

Recoveries of charge-offs

 

34

 

4

 

 

136

 

8

 

73

 

255

Provision charged to expense (1)

 

276

 

276

 

(715)

 

1,422

 

1,643

 

189

 

3,091

Ending balance

$

15,574

$

7,529

$

3,718

$

7,629

$

1,045

$

114

$

35,609

Nine Months Ended September 30, 2023

Consumer

Construction

Commercial

Commercial

Real

and Land

and

Consumer

Real Estate

Estate

 

Development

Industrial

Leases

and Other

Total

Beginning balance

    

$

10,821

    

$

4,028

    

$

3,059

    

$

3,997

    

$

1,293

    

$

136

    

$

23,334

Impact of adopting ASU 2016-13

879

1,952

2,145

1,451

(683)

13

5,757

Purchased credit-deteriorated gross up

2,652

166

25

27

28

2,898

Charged-off loans and leases

 

 

(9)

 

 

(387)

 

(211)

 

(332)

 

(939)

Recoveries of charge-offs

 

5

 

13

 

25

 

153

 

 

187

 

383

Provision charged to expense (2)

 

650

 

1,006

 

(177)

 

439

 

217

 

119

 

2,254

Ending balance

$

15,007

$

7,156

$

5,077

$

5,680

$

644

$

123

$

33,687

(1)In the provision expense in the consolidated statements of income there was a provision of $302 thousand and a release of $73 thousand unfunded commitments through the provision for credit losses not reflected in the three and nine months ended September 30, 2024.
(2)In the provision expense in the consolidated statements of income was a release of $489 thousand and $796 thousand of unfunded commitments through the provision for credit losses not reflected in the three and nine months ended September 30, 2023.

Loan Credit Quality Indicators

The following tables outline the amount of each loan and lease classification and the amount categorized into each risk rating based on year of origination as of September 30, 2024, and December 31, 2023 (in thousands):

September 30, 2024

Loans Amortized Cost Basis by Origination Year

Revolving

Loans

Revolving

Converted

2024

2023

2022

2021

2020

Prior

Loans

to Term

Total

Commercial real estate

Pass

$

236,517

$

264,292

$

599,952

$

392,605

$

158,693

$

200,108

$

14,092

$

899

$

1,867,158

Watch

-

7,293

5,192

1,883

2,600

6,911

557

-

24,436

Special mention

-

-

3,153

-

-

-

-

-

3,153

Substandard

485

342

-

3,317

303

591

-

-

5,038

Doubtful

-

-

-

-

-

-

-

-

-

Total commercial real estate

237,002

271,927

608,297

397,805

161,596

207,610

14,649

899

1,899,785

YTD gross charge-offs

-

-

-

-

-

-

-

-

-

Consumer real estate

Pass

85,179

112,549

159,602

85,817

49,505

68,295

122,522

1,463

684,932

Watch

-

82

-

250

110

105

1,157

-

1,704

Special mention

-

-

-

-

-

51

-

-

51

Substandard

189

-

-

176

-

3,225

227

-

3,817

Doubtful

-

-

-

-

-

-

-

-

-

Total consumer real estate

85,368

112,631

159,602

86,243

49,615

71,676

123,906

1,463

690,504

YTD gross charge-offs

-

-

-

-

-

-

-

-

-

Construction and land development

Pass

150,971

79,728

48,854

6,443

2,222

9,956

8,618

983

307,775

Watch

2,170

956

106

3,231

-

-

-

-

6,463

Special mention

558

-

-

-

-

-

-

-

558

Substandard

-

-

-

72

-

138

-

-

210

Doubtful

-

-

-

-

-

-

-

-

-

Total construction and land development

153,699

80,684

48,960

9,746

2,222

10,094

8,618

983

315,006

YTD gross charge-offs

-

-

-

-

(441)

-

-

-

(441)

Commercial and industrial

Pass

97,216

135,390

146,669

47,162

18,926

28,823

246,985

3,091

724,262

Watch

109

125

127

4,209

13

-

1,600

92

6,275

Special mention

-

-

-

-

-

-

-

-

-

Substandard

-

159

455

200

129

76

20

24

1,063

Doubtful

-

-

-

-

-

-

-

-

-

Total commercial and industrial

97,325

135,674

147,251

51,571

19,068

28,899

248,605

3,207

731,600

YTD gross charge-offs

-

(618)

(235)

-

-

-

-

-

(853)

Leases

Pass

21,003

20,591

18,741

4,841

1,420

456

-

-

67,052

Watch

-

-

-

-

-

-

-

-

-

Special mention

-

-

-

-

-

-

-

-

-

Substandard

-

-

-

-

-

-

-

-

-

Doubtful

-

-

-

-

-

-

-

-

-

Total leases

21,003

20,591

18,741

4,841

1,420

456

-

-

67,052

YTD gross charge-offs

(29)

(602)

(585)

(1)

(1)

(28)

-

-

(1,246)

Consumer and other

Pass

3,966

2,585

1,121

470

282

243

4,853

-

13,520

Watch

5

-

-

-

-

-

-

-

5

Special mention

-

-

-

-

-

-

-

-

-

Substandard

-

-

2

-

-

4

-

-

6

Doubtful

-

-

-

-

-

-

-

-

-

Total consumer and other

3,971

2,585

1,123

470

282

247

4,853

-

13,531

YTD gross charge-offs

(5)

(72)

(54)

(30)

(45)

(57)

-

-

(263)

Total loans

Pass

594,852

615,135

974,939

537,338

231,048

307,881

397,070

6,436

3,664,699

Watch

2,284

8,456

5,425

9,573

2,723

7,016

3,314

92

38,883

Special mention

558

-

3,153

-

-

51

-

-

3,762

Substandard

674

501

457

3,765

432

4,034

247

24

10,134

Doubtful

-

-

-

-

-

-

-

-

-

Total loans

$

598,368

$

624,092

$

983,974

$

550,676

$

234,203

$

318,982

$

400,631

$

6,552

$

3,717,478

Total YTD gross charge-offs

$

(34)

$

(1,292)

$

(874)

$

(31)

$

(487)

$

(85)

$

-

$

-

$

(2,803)

December 31, 2023

Loans Amortized Cost Basis by Origination Year

Revolving

Loans

Revolving

Converted

2023

2022

2021

2020

2019

Prior

Loans

to Term

Total

Commercial real estate

Pass

$

237,110

$

578,227

$

433,505

$

181,374

$

134,495

$

106,315

$

15,132

$

6,690

$

1,692,848

Watch

22,295

1,267

1,950

921

4,426

2,926

-

3,500

37,285

Special mention

-

3,215

-

-

-

-

-

-

3,215

Substandard

903

-

3,932

310

282

430

-

-

5,857

Doubtful

-

-

-

-

-

-

-

-

-

Total commercial real estate

260,308

582,709

439,387

182,605

139,203

109,671

15,132

10,190

1,739,205

YTD gross charge-offs

-

-

-

-

-

-

-

-

-

Consumer real estate

Pass

123,203

174,755

98,460

53,688

33,598

48,378

107,949

3,026

643,057

Watch

171

-

258

116

-

55

1,581

-

2,181

Special mention

-

-

-

-

-

53

-

-

53

Substandard

196

824

176

253

164

2,850

113

-

4,576

Doubtful

-

-

-

-

-

-

-

-

-

Total consumer real estate

123,570

175,579

98,894

54,057

33,762

51,336

109,643

3,026

649,867

YTD gross charge-offs

-

-

-

-

-

(9)

-

-

(9)

Construction and land development

Pass

113,752

115,032

23,823

2,749

5,056

6,595

40,667

7,489

315,163

Watch

6,670

3,233

607

-

-

1

-

-

10,511

Special mention

437

-

-

-

-

-

-

-

437

Substandard

-

-

35

620

-

419

-

-

1,074

Doubtful

-

-

-

-

-

-

-

-

-

Total construction and land development

120,859

118,265

24,465

3,369

5,056

7,015

40,667

7,489

327,185

YTD gross charge-offs

-

-

-

-

-

-

-

-

-

Commercial and industrial

Pass

168,957

162,799

62,796

22,639

9,135

25,207

185,619

7,270

644,422

Watch

54

15

13

-

-

-

120

83

285

Special mention

-

-

-

-

-

-

-

-

-

Substandard

193

614

200

129

75

-

-

-

1,211

Doubtful

-

-

-

-

-

-

-

-

-

Total commercial and industrial

169,204

163,428

63,009

22,768

9,210

25,207

185,739

7,353

645,918

YTD gross charge-offs

(75)

(274)

(50)

(183)

-

-

(2)

-

(584)

Leases

Pass

28,922

26,658

8,658

3,603

703

208

-

-

68,752

Watch

-

-

-

-

-

-

-

-

-

Special mention

-

-

-

-

-

-

-

-

-

Substandard

-

-

-

-

-

-

-

-

-

Doubtful

-

-

-

-

-

-

-

-

-

Total leases

28,922

26,658

8,658

3,603

703

208

-

-

68,752

YTD gross charge-offs

(122)

(193)

(18)

-

(12)

-

-

-

(345)

Consumer and other

Pass

5,926

2,049

841

373

132

206

3,931

67

13,525

Watch

-

-

-

-

10

-

-

-

10

Special mention

-

-

-

-

-

-

-

-

-

Substandard

-

-

-

-

-

-

-

-

-

Doubtful

-

-

-

-

-

-

-

-

-

Total consumer and other

5,926

2,049

841

373

142

206

3,931

67

13,535

YTD gross charge-offs

(40)

(135)

(74)

(54)

(33)

(89)

-

-

(425)

Total loans

Pass

677,870

1,059,520

628,083

264,426

183,119

186,909

353,298

24,542

3,377,767

Watch

29,190

4,515

2,828

1,037

4,436

2,982

1,701

3,583

50,272

Special mention

437

3,215

-

-

-

53

-

-

3,705

Substandard

1,292

1,438

4,343

1,312

521

3,699

113

-

12,718

Doubtful

-

-

-

-

-

-

-

-

-

Total loans

$

708,789

$

1,068,688

$

635,254

$

266,775

$

188,076

$

193,643

$

355,112

$

28,125

$

3,444,462

Total YTD gross charge-offs

$

(237)

$

(602)

$

(142)

$

(237)

$

(45)

$

(98)

$

(2)

$

-

$

(1,363)

Past Due Loans and Leases

The following tables present an aging analysis of our loan and lease portfolio (in thousands):

September 30, 2024

    

    

    

90 Days

    

    

    

 

30-59 Days

 

60-89 Days

 

or More

 

Total

 

Loans Not

Total

 

 

Past Due

 

Past Due

 

Past Due

Past Due

Past Due

Loans

Commercial real estate

$

1,909

$

37

$

802

$

2,748

$

1,897,037

$

1,899,785

Consumer real estate

 

596

 

709

 

387

 

1,692

 

688,812

690,504

Construction and land development

 

 

 

41

 

41

 

314,965

315,006

Commercial and industrial

 

454

 

 

1,653

 

2,107

 

729,493

731,600

Leases

1,814

812

1,601

4,227

62,825

67,052

Consumer and other

 

85

 

18

 

16

 

119

 

13,412

13,531

Total

$

4,858

$

1,576

$

4,500

$

10,934

$

3,706,544

$

3,717,478

December 31, 2023

    

    

    

90 Days

    

    

    

 

30-59 Days

 

60-89 Days

 

or More

 

Total

 

Loans Not

Total

 

 

Past Due

 

Past Due

 

Past Due

Past Due

Past Due

Loans

Commercial real estate

$

52

$

270

$

1,660

$

1,982

$

1,737,223

1,739,205

Consumer real estate

 

2,216

 

1,347

 

561

 

4,124

 

645,743

649,867

Construction and land development

 

631

 

 

620

 

1,251

 

325,934

327,185

Commercial and industrial

 

956

 

330

 

2,286

 

3,572

 

642,346

645,918

Leases

1,208

132

212

1,552

67,200

68,752

Consumer and other

 

80

 

9

 

98

 

187

 

13,348

13,535

Total

$

5,143

$

2,088

$

5,437

$

12,668

$

3,431,794

$

3,444,462

Summary of amortized cost basis of loans on nonaccrual status and loans past due 90 or more days and still accruing interest

The table below presents the amortized cost basis of loans on nonaccrual status and loans past due 90 or more days and still accruing interest at September 30, 2024 and December 31, 2023. Also presented is the balance of loans on nonaccrual status at September 30, 2024 and December 31, 2023, for which there was no related allowance for credit losses is recorded (in thousands):

September 30, 2024

December 31, 2023

    

Total

    

Nonaccrual

    

Loans Past Due

    

Total

    

Nonaccrual

    

Loans Past Due

 

Nonaccrual

 

With No Allowance

 

Over 90 Days

Nonaccrual

With No Allowance

Over 90 Days

 

Loans

 

for Credit Losses

 

Still Accruing

Loans

for Credit Losses

Still Accruing

Commercial real estate

$

1,416

$

802

$

$

2,044

$

1,352

$

Consumer real estate

 

3,242

 

1,800

 

 

2,647

1,562

 

Construction and land development

 

41

 

 

 

620

 

Commercial and industrial

 

1,990

 

 

 

2,480

160

 

Leases

2,626

156

140

72

Consumer and other

 

4

 

 

16

 

 

98

Total

$

9,319

$

2,602

$

172

$

7,931

$

3,074

$

170

Summary of amortized cost basis of collateral dependent loans, which are individually evaluated to determine expected credit losses

The following table presents the amortized cost basis of collateral-dependent loans, which are individually evaluated to determine expected credit losses (in thousands):

September 30, 2024

 

Real Estate

 

Other

 

Total

Commercial real estate

$

4,353

$

$

4,353

Consumer real estate

 

2,096

 

 

2,096

Construction and land development

 

 

 

Commercial and industrial

 

 

859

 

859

Leases

534

534

Consumer and other

 

 

 

Total

$

6,449

$

1,393

$

7,842

December 31, 2023

 

Real Estate

 

Other

 

Total

Commercial real estate

$

5,155

$

$

5,155

Consumer real estate

 

2,756

 

 

2,756

Construction and land development

 

1,411

 

 

1,411

Commercial and industrial

 

 

1,018

 

1,018

Leases

Consumer and other

 

 

 

Total

$

9,322

$

1,018

$

10,340

Summary of loans and leases made to borrowers experiencing financial difficulty that were modified

    

    

    

Payment Delay

 

Payment

 

Term

 

and Term

Three Months Ended September 30, 2024

Delay

 

Extension

Extension

Total

Commercial real estate

$

$

$

$

Consumer real estate

 

 

83

 

83

Construction and land development

 

 

 

Commercial and industrial

 

 

27

 

27

Leases

Consumer and other

 

 

 

Total

$

$

110

$

$

110

 

Nine Months Ended September 30, 2024

Commercial real estate

$

$

226

$

$

226

Consumer real estate

 

 

83

 

83

Construction and land development

 

 

 

Commercial and industrial

 

 

27

 

27

Leases

Consumer and other

 

 

 

Total

$

$

336

$

$

336

    

    

    

Payment Delay

 

Payment

 

Term

 

and Term

Three Months Ended September 30, 2023

Delay

 

Extension

Extension

Total

Commercial real estate

$

$

528

$

$

528

Consumer real estate

 

 

514

 

514

Construction and land development

 

 

748

 

748

Commercial and industrial

 

 

 

Leases

Consumer and other

 

 

 

Total

$

$

1,790

$

$

1,790

 

Nine Months Ended September 30, 2023

Commercial real estate

$

403

$

566

$

$

969

Consumer real estate

 

 

514

 

514

Construction and land development

 

 

748

 

748

Commercial and industrial

 

63

 

 

153

216

Leases

Consumer and other

 

 

 

Total

$

466

$

1,828

$

153

$

2,447

The following table summarizes the financial impacts of loan modifications made to borrowers experiencing financial difficulty during the three and nine months ended September 30, 2024 and 2023, respectively. (dollars in thousands):

Weighted-Average

    

Term

    

Weighted-Average

 

Extension

 

Total Payment

Three Months Ended September 30, 2024

(in months)

 

Delay

Commercial real estate

$

Consumer real estate

 

62

 

Construction and land development

 

 

Commercial and industrial

 

38

 

Leases

Consumer and other

 

 

 

Nine Months Ended September 30, 2024

Commercial real estate

64

$

Consumer real estate

 

62

 

Construction and land development

 

 

Commercial and industrial

 

38

 

Leases

Consumer and other

 

 

Weighted-Average

    

Term

    

Weighted-Average

 

Extension

 

Total Payment

Three Months Ended September 30, 2023

(in months)

 

Delay

Commercial real estate

12

$

Consumer real estate

 

20

 

Construction and land development

 

9

 

Commercial and industrial

 

 

Leases

Consumer and other

 

 

 

Nine Months Ended September 30, 2023

Commercial real estate

23

$

23

Consumer real estate

 

15

 

Construction and land development

 

9

 

Commercial and industrial

 

30

 

7

Leases

Consumer and other

 

 

The table below shows an age analysis of loans and leases made to borrowers experiencing financial difficulty that were modified in the last twelve months, (in thousands):

September 30, 2024

    

    

    

90 Days

    

    

 

 

30-89 Days

 

or More

 

 

 

Current

 

Past Due

 

Past Due

Nonaccrual

Total

Commercial real estate

$

637

$

55

$

$

398

$

1,090

Consumer real estate

 

354

 

 

 

176

 

530

Construction and land development

 

2,307

 

 

 

 

2,307

Commercial and industrial

 

16

 

 

 

169

 

185

Leases

Consumer and other

 

 

 

 

 

Total

$

3,314

$

55

$

$

743

$

4,112