XML 61 R38.htm IDEA: XBRL DOCUMENT v3.25.1
Loans and Leases and Allowance for Credit Losses (Tables)
12 Months Ended
Dec. 31, 2024
Receivables [Abstract]  
Schedule of Loans

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

December 31, 

December 31, 

2024

2023

Commercial real estate:

Non-owner occupied

$

1,080,404

$

940,789

Owner occupied

867,678

798,416

Consumer real estate

 

741,836

 

649,867

Construction and land development

 

361,735

 

327,185

Commercial and industrial

 

775,620

 

645,918

Leases

64,878

68,752

Consumer and other

 

14,189

 

13,535

Total loans and leases

 

3,906,340

 

3,444,462

Less: Allowance for credit losses

 

(37,423)

 

(35,066)

Loans and leases, net

$

3,868,917

$

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):

Year Ended December 31, 2024

Commercial

Commercial

Real Estate

Real Estate

Consumer

Construction

Commercial

Non-Owner

Owner

Real

and Land

and

Consumer

Occupied

Occupied

Estate

 

Development

Industrial

Leases

and Other

Total

Beginning balance

    

$

6,846

    

$

8,418

    

$

7,249

    

$

4,874

    

$

6,924

    

$

640

    

$

115

    

$

35,066

Charged-off loans and leases

 

 

 

 

(441)

 

(928)

 

(1,312)

 

(336)

 

(3,017)

Recoveries of charge-offs

 

 

36

 

4

 

 

159

 

8

 

101

 

308

Provision charged to expense (1)

 

126

 

(113)

 

1,102

 

(265)

 

2,397

 

1,583

 

236

 

5,066

Ending balance

$

6,972

$

8,341

$

8,355

$

4,168

$

8,552

$

919

$

116

$

37,423

(1)In the provision charged to expense there was a provision of $87 thousand for unfunded commitments through the provision for credit losses not reflected in the year ended December 31, 2024.

Year Ended December 31, 2023

Commercial

Commercial

Real Estate

Real Estate

Consumer

Construction

Commercial

Non-Owner

Owner

Real

and Land

and

Consumer

Occupied

Occupied

Estate

 

Development

Industrial

Leases

and Other

Total

Beginning balance

    

$

5,694

    

$

5,127

    

$

4,028

    

$

3,059

    

$

3,997

    

$

1,293

    

$

136

    

$

23,334

Impact of adopting ASU 2016-13

458

421

1,952

2,145

1,451

(683)

13

5,757

Purchased credit-deteriorated gross up

117

2,535

166

25

27

28

2,898

Charged-off loans and leases

 

 

(9)

 

 

(584)

 

(345)

 

(425)

 

(1,363)

Recoveries of charge-offs

 

6

 

53

 

25

 

396

 

 

205

 

685

Provision charged to expense (1)

 

577

329

 

1,059

 

(380)

 

1,637

 

347

 

186

 

3,755

Ending balance

$

6,846

$

8,418

$

7,249

$

4,874

$

6,924

$

640

$

115

$

35,066

(1)In the provision charged to expense there was a release of $726 thousand for unfunded commitments through the provision for credit losses not reflected in the year ended December 31, 2023.

Year Ended December 31, 2022

Commercial

Commercial

Real Estate

Real Estate

Consumer

Construction

Commercial

Non-Owner

Owner

Real

and Land

and

Consumer

Occupied

Occupied

Estate

 

Development

Industrial

Leases

and Other

Total

Beginning balance

    

$

5,611

    

$

4,170

    

$

3,454

    

$

1,882

    

$

3,781

    

$

330

    

$

124

    

$

19,352

Charged-off loans and leases

 

 

(33)

 

 

(307)

 

(110)

 

(744)

 

(1,194)

Recoveries of charge-offs

 

6

 

564

 

 

184

 

194

 

210

 

1,158

Provision charged to expense

 

83

951

 

43

 

1,177

 

339

 

879

 

546

 

4,018

Ending balance

$

5,694

$

5,127

$

4,028

$

3,059

$

3,997

$

1,293

$

136

$

23,334

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 (in thousands):

December 31, 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 - non-owner occupied

Pass

$

241,022

118,055

286,728

228,554

85,754

97,319

8,295

696

1,066,423

Watch

-

1,637

6,769

278

-

4,275

-

-

12,959

Special mention

-

-

-

-

-

-

-

-

-

Substandard

470

-

-

-

301

251

-

-

1,022

Doubtful

-

-

-

-

-

-

-

-

-

Total commercial real estate - non-owner occupied

241,492

119,692

293,497

228,832

86,055

101,845

8,295

696

1,080,404

YTD gross charge-offs

-

-

-

-

-

-

-

-

-

Commercial real estate - owner occupied

Pass

145,848

$

118,233

$

275,328

$

155,119

$

62,755

$

78,934

$

12,368

$

198

$

848,783

Watch

1,451

2,814

2,398

1,251

1,676

364

744

-

10,698

Special mention

3,147

-

-

-

-

-

-

-

3,147

Substandard

-

332

-

3,303

305

365

745

-

5,050

Doubtful

-

-

-

-

-

-

-

-

-

Total commercial real estate - owner occupied

150,446

121,379

277,726

159,673

64,736

79,663

13,857

198

867,678

YTD gross charge-offs

-

-

-

-

-

-

-

-

-

Consumer real estate

Pass

151,786

105,416

154,956

82,463

47,122

61,844

131,267

2,099

736,953

Watch

-

81

-

109

258

420

1,241

-

2,109

Special mention

-

-

-

-

-

50

-

-

50

Substandard

184

-

61

311

-

1,854

314

-

2,724

Doubtful

-

-

-

-

-

-

-

-

-

Total consumer real estate

151,970

105,497

155,017

82,883

47,380

64,168

132,822

2,099

741,836

YTD gross charge-offs

-

-

-

-

-

-

-

-

-

Construction and land development

Pass

199,160

74,200

51,438

6,146

2,168

9,562

12,392

89

355,155

Watch

2,477

-

105

3,015

-

-

-

-

5,597

Special mention

515

-

-

-

-

-

-

-

515

Substandard

262

-

-

68

-

138

-

-

468

Doubtful

-

-

-

-

-

-

-

-

-

Total construction and land development

202,414

74,200

51,543

9,229

2,168

9,700

12,392

89

361,735

YTD gross charge-offs

-

-

-

-

(441)

-

-

-

(441)

Commercial and industrial

Pass

130,898

128,646

133,782

43,299

17,716

26,933

282,695

3,239

767,208

Watch

103

107

119

2,807

-

-

2,865

14

6,015

Special mention

-

-

-

-

-

-

-

-

-

Substandard

-

40

455

1,657

129

46

9

61

2,397

Doubtful

-

-

-

-

-

-

-

-

-

Total commercial and industrial

131,001

128,793

134,356

47,763

17,845

26,979

285,569

3,314

775,620

YTD gross charge-offs

-

(618)

(235)

-

-

-

(29)

(46)

(928)

Leases

Pass

25,371

18,285

16,299

3,601

1,019

303

-

-

64,878

Watch

-

-

-

-

-

-

-

-

-

Special mention

-

-

-

-

-

-

-

-

-

Substandard

-

-

-

-

-

-

-

-

-

Doubtful

-

-

-

-

-

-

-

-

-

Total leases

25,371

18,285

16,299

3,601

1,019

303

-

-

64,878

YTD gross charge-offs

(74)

(619)

(589)

(1)

(1)

(28)

-

-

(1,312)

December 31, 2024

Loans Amortized Cost Basis by Origination Year

Revolving

Loans

Revolving

Converted

2024

2023

2022

2021

2020

Prior

Loans

to Term

Total

Consumer and other

Pass

4,385

1,932

922

387

284

238

6,024

-

14,172

Watch

4

-

-

-

-

-

-

-

4

Special mention

-

-

-

-

-

-

-

-

-

Substandard

11

-

-

-

-

2

-

-

13

Doubtful

-

-

-

-

-

-

-

-

-

Total consumer and other

4,400

1,932

922

387

284

240

6,024

-

14,189

YTD gross charge-offs

(24)

(84)

(61)

(37)

(53)

(77)

-

-

(336)

Total loans

Pass

898,470

564,767

919,453

519,569

216,818

275,133

453,041

6,321

3,853,572

Watch

4,035

4,639

9,391

7,460

1,934

5,059

4,850

14

37,382

Special mention

3,662

-

-

-

-

50

-

-

3,712

Substandard

927

372

516

5,339

735

2,656

1,068

61

11,674

Doubtful

-

-

-

-

-

-

-

-

-

Total loans

$

907,094

$

569,778

$

929,360

$

532,368

$

219,487

$

282,898

$

458,959

$

6,396

$

3,906,340

Total YTD gross charge-offs

$

(98)

$

(1,321)

$

(885)

$

(38)

$

(495)

$

(105)

$

(29)

$

(46)

$

(3,017)

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 - non-owner occupied

Pass

$

120,088

$

293,053

$

258,422

$

107,359

$

76,847

$

42,345

$

3,691

$

4,320

$

906,125

Watch

22,295

-

645

-

4,426

2,663

-

3,500

33,529

Special mention

-

-

-

-

-

-

-

-

-

Substandard

517

-

-

310

-

308

-

-

1,135

Doubtful

-

-

-

-

-

-

-

-

-

Total commercial real estate - non-owner occupied

142,900

293,053

259,067

107,669

81,273

45,316

3,691

7,820

940,789

YTD gross charge-offs

-

-

-

-

-

-

-

-

-

Commercial real estate - owner occupied

Pass

117,022

285,174

175,083

74,015

57,648

63,970

11,441

2,370

786,723

Watch

-

1,267

1,305

921

-

263

-

-

3,756

Special mention

-

3,215

-

-

-

-

-

-

3,215

Substandard

386

-

3,932

-

282

122

-

-

4,722

Doubtful

-

-

-

-

-

-

-

-

Total commercial real estate - owner occupied

117,408

289,656

180,320

74,936

57,930

64,355

11,441

2,370

798,416

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

-

-

-

-

-

-

-

-

-

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 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):

December 31, 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:

Non-owner occupied

$

378

$

$

263

$

641

$

1,079,763

$

1,080,404

Owner occupied

731

47

539

1,317

 

866,361

867,678

Consumer real estate

 

2,258

 

826

 

764

 

3,848

 

737,988

741,836

Construction and land development

 

523

 

 

 

523

 

361,212

361,735

Commercial and industrial

 

1,417

 

367

 

1,636

 

3,420

 

772,200

775,620

Leases

1,645

2,118

3,763

61,115

64,878

Consumer and other

 

96

 

24

 

18

 

138

 

14,051

14,189

Total

$

7,048

$

1,264

$

5,338

$

13,650

$

3,892,690

$

3,906,340

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:

Non-owner occupied

$

$

$

571

$

571

$

940,218

940,789

Owner occupied

52

270

1,089

1,411

 

797,005

798,416

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 December 31, 2024, and 2023. Also presented is the balance of loans on nonaccrual status at December 31, 2024, and 2023, for which there was no related allowance for credit losses recorded (in thousands):

December 31, 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:

Non-owner occupied

$

514

$

263

$

$

571

$

263

$

Owner occupied

906

539

1,473

1,089

Consumer real estate

 

1,995

 

752

 

 

2,647

1,562

 

Construction and land development

 

39

 

 

 

620

 

Commercial and industrial

 

1,820

 

 

144

 

2,480

160

 

Leases

2,433

140

72

Consumer and other

 

2

 

 

18

 

 

98

Total

$

7,709

$

1,554

$

162

$

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):

December 31, 2024

 

Real Estate

 

Other

 

Total

Commercial real estate:

Non-owner occupied

$

733

$

$

733

Owner occupied

4,636

4,636

Consumer real estate

 

1,139

 

 

1,139

Construction and land development

 

262

 

 

262

Commercial and industrial

 

 

2,286

 

2,286

Leases

534

534

Consumer and other

 

 

 

Total

$

6,770

$

2,820

$

9,590

December 31, 2023

 

Real Estate

 

Other

 

Total

Commercial real estate:

Non-owner occupied

$

780

$

$

780

Owner occupied

4,375

4,375

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

Impaired Loans

The following table details the average recorded investment, and the amount of interest income recognized on a cash basis for impaired loans at December 31, 2022, as determined under ASC 310 prior to the adoption of ASU 2016-13. A loan or lease held for investment is considered impaired when, based on current information and events, it is probable that the Company will be unable to collect all amounts due (both principal and interest) according to the terms of the loan or lease agreement (in thousands):

 

Year Ended December 31, 2022

    

Average

    

Interest

 

Recorded

 

Income

Investment

Recognized

Impaired loans and leases without a valuation allowance:

 

  

 

  

Commercial real estate:

Non-owner occupied

$

$

Owner occupied

122

Consumer real estate

 

1,728

 

94

Construction and land development

 

 

Commercial and industrial

 

 

Leases

Consumer and other

 

 

 

1,850

 

94

Impaired loans and leases with a valuation allowance:

 

  

 

  

Commercial real estate:

 

 

Non-owner occupied

343

Owner occupied

Consumer real estate

 

52

 

Construction and land development

 

515

 

Commercial and industrial

 

19

 

Leases

Consumer and other

 

 

 

929

 

PCI loans and leases:  

 

  

 

  

Commercial real estate:

 

 

Non-owner occupied

702

57

Owner occupied

Consumer real estate

 

819

 

50

Construction and land development

 

 

Commercial and industrial

 

 

Leases

Consumer and other

 

2

 

 

1,523

 

107

Total impaired loans and leases

$

4,302

$

201

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

The table below shows the amortized cost of loans and leases made to borrowers experiencing financial difficulty that were modified during the years ended December 31, 2024, and 2023, respectively. (dollars in thousands):

    

    

    

Payment Delay

 

Payment

 

Term

 

and Term

Year ended December 31, 2024

 

Delay

 

Extension

Extension

Total

Commercial real estate:

Non-owner occupied

$

$

$

$

Owner occupied

Consumer real estate

 

 

301

 

301

Construction and land development

 

 

 

Commercial and industrial

 

 

24

 

24

Leases

Consumer and other

 

 

 

Total

$

$

325

$

$

325

    

    

    

Payment Delay

 

Payment

 

Term

 

and Term

Year ended December 31, 2023

 

Delay

 

Extension

Extension

Total

Commercial real estate:

$

Non-owner occupied

$

$

2,492

$

$

2,492

Owner occupied

386

38

424

Consumer real estate

 

 

446

 

446

Construction and land development

 

 

690

 

690

Commercial and industrial

 

57

 

 

136

193

Leases

Consumer and other

 

 

 

Total

$

443

$

3,666

$

136

$

4,245

The following table summarizes the financial impacts of loan modifications made to borrowers experiencing financial difficulty for the year ended December 31, 2024, and 2023, respectively (dollars in thousands):

Weighted-Average

    

Term

    

Weighted-Average

    

 

Extension

 

Total Payment

 

Year ended December 31, 2024

 

(in months)

 

Delay

Commercial real estate:

Non-owner occupied

$

Owner occupied

Consumer real estate

 

63

 

Construction and land development

 

 

Commercial and industrial

 

38

 

Leases

Consumer and other

 

 

Weighted-Average

    

Term

    

Weighted-Average

    

 

Extension

 

Total Payment

 

Year ended December 31, 2023

 

(in months)

 

Delay

Commercial real estate:

Non-owner occupied

7

$

Owner occupied

180

22

Consumer real estate

 

16

 

Construction and land development

 

8

 

Commercial and industrial

 

30

 

6

Leases

Consumer and other

 

 

    

    

    

Payment Delay

 

Payment

 

Term

 

and Term

Year ended December 31, 2024

 

Delay

 

Extension

Extension

Total

Commercial real estate:

Non-owner occupied

$

$

$

$

Owner occupied

Consumer real estate

 

 

60

 

60

Construction and land development

 

 

 

Commercial and industrial

 

 

 

Leases

Consumer and other

 

 

 

Total

$

$

60

$

$

60

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):

December 31, 2024

    

    

    

90 Days

    

    

 

 

30-89 Days

 

or More

 

 

 

Current

 

Past Due

 

Past Due

Nonaccrual

Total

Commercial real estate:

Non-owner occupied

$

$

$

$

$

Owner occupied

Consumer real estate

 

168

 

 

 

134

 

302

Construction and land development

 

 

 

 

 

Commercial and industrial

 

14

 

 

 

9

 

23

Leases

Consumer and other

 

 

 

 

 

Total

$

182

$

$

$

143

$

325

Schedule of Loan to Directors, Officers and Affiliated Parties A summary of activity in loans to related parties is as follows (in thousands):

    

2024

    

2023

Balance, beginning of year

$

20,836

$

14,246

Disbursements

 

3,619

 

8,653

Repayments

 

(2,557)

 

(2,063)

Balance, end of year

$

21,898

$

20,836