XML 39 R27.htm IDEA: XBRL DOCUMENT v3.25.1
Loans and Leases and Allowance for Credit Losses (Tables)
3 Months Ended
Mar. 31, 2025
Receivables [Abstract]  
Schedule of Loans

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

March 31, 

December 31, 

2025

2024

Commercial real estate:

Non-owner occupied

$

1,117,392

$

1,080,404

Owner occupied

885,396

867,678

Consumer real estate

 

784,602

 

741,836

Construction and land development

 

357,393

 

361,735

Commercial and industrial

 

768,454

 

775,620

Leases

64,208

64,878

Consumer and other

 

14,762

 

14,189

Total loans and leases

 

3,992,207

 

3,906,340

Less: Allowance for credit losses

 

(38,175)

 

(37,423)

Loans and leases, net

$

3,954,032

$

3,868,917

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 March 31, 2025

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

    

$

6,972

    

$

8,341

    

$

8,355

    

$

4,168

    

$

8,552

    

$

919

    

$

116

    

$

37,423

Charged-off loans and leases

 

 

 

 

(59)

 

(190)

 

(83)

 

(332)

Recoveries of charge-offs

 

2

 

 

200

 

23

 

 

16

 

241

Provision charged to expense (1)

 

354

72

 

333

 

(214)

 

112

 

113

 

73

 

843

Ending balance

$

7,326

$

8,415

$

8,688

$

4,154

$

8,628

$

842

$

122

$

38,175

Three Months Ended March 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

 

 

(107)

 

(441)

 

(201)

 

(77)

 

(94)

 

(920)

Recoveries of charge-offs

 

2

 

79

 

 

26

 

 

28

 

135

Provision charged to expense (2)

 

(392)

(31)

 

25

 

271

 

(108)

 

94

 

63

 

(78)

Ending balance

$

6,454

$

8,389

$

7,246

$

4,704

$

6,641

$

657

$

112

$

34,203

(1)In the provision expense in the consolidated statements of income there was a provision of $136 thousand unfunded commitments through the provision for credit losses not reflected in the three months ended March 31, 2025.
(2)In the provision expense in the consolidated statements of income was a release of $362 thousand of unfunded commitments through the provision for credit losses not reflected in the three months ended March 31, 2024.

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 March 31, 2025, and December 31, 2024 (in thousands):

March 31, 2025

Loans Amortized Cost Basis by Origination Year

Revolving

Loans

Revolving

Converted

2025

2024

2023

2022

2021

Prior

Loans

to Term

Total

Commercial real estate - non-owner occupied

Pass

$

53,205

$

226,470

$

149,212

$

282,735

$

201,690

$

165,639

$

7,738

$

-

$

1,086,689

Watch

-

-

1,637

6,730

17,079

4,262

-

-

29,708

Special mention

-

-

-

-

-

-

-

-

-

Substandard

-

457

-

-

-

538

-

-

995

Doubtful

-

-

-

-

-

-

-

-

-

Total commercial real estate - non-owner occupied

53,205

226,927

150,849

289,465

218,769

170,439

7,738

-

1,117,392

YTD gross charge-offs

-

-

-

-

-

-

-

-

-

Commercial real estate - owner occupied

Pass

27,394

140,755

120,316

267,078

152,868

143,217

13,138

-

864,766

Watch

1,212

4,571

5,847

1,160

-

2,318

1,565

-

16,673

Special mention

-

-

-

-

-

-

-

-

-

Substandard

-

-

317

-

3,282

358

-

-

3,957

Doubtful

-

-

-

-

-

-

-

-

-

Total commercial real estate - owner occupied

28,606

145,326

126,480

268,238

156,150

145,893

14,703

-

885,396

YTD gross charge-offs

-

-

-

-

-

-

-

-

-

Consumer real estate

Pass

38,021

159,445

103,193

161,951

80,163

98,765

138,128

199

779,865

Watch

-

-

80

-

108

1,173

1,210

-

2,571

Special mention

-

-

-

-

-

49

-

-

49

Substandard

-

180

49

60

176

1,379

273

-

2,117

Doubtful

-

-

-

-

-

-

-

-

-

Total consumer real estate

38,021

159,625

103,322

162,011

80,447

101,366

139,611

199

784,602

YTD gross charge-offs

-

-

-

-

-

-

-

-

-

Construction and land development

Pass

32,958

224,927

32,461

38,274

7,345

11,037

6,762

2,762

356,526

Watch

-

-

-

103

208

-

-

-

311

Special mention

-

493

-

-

-

-

-

-

493

Substandard

-

-

-

-

63

-

-

-

63

Doubtful

-

-

-

-

-

-

-

-

-

Total construction and land development

32,958

225,420

32,461

38,377

7,616

11,037

6,762

2,762

357,393

YTD gross charge-offs

-

-

-

-

-

-

-

-

-

Commercial and industrial

Pass

27,650

123,138

119,560

125,587

39,447

41,519

282,370

-

759,271

Watch

-

943

116

105

2,899

-

2,844

-

6,907

Special mention

-

-

-

-

-

-

-

-

-

Substandard

23

9

37

455

1,520

175

57

-

2,276

Doubtful

-

-

-

-

-

-

-

-

-

Total commercial and industrial

27,673

124,090

119,713

126,147

43,866

41,694

285,271

-

768,454

YTD gross charge-offs

-

-

(29)

(30)

-

-

-

-

(59)

Leases

Pass

6,852

23,268

15,438

14,838

2,829

983

-

-

64,208

Watch

-

-

-

-

-

-

-

-

-

Special mention

-

-

-

-

-

-

-

-

-

Substandard

-

-

-

-

-

-

-

-

-

Doubtful

-

-

-

-

-

-

-

-

-

Total leases

6,852

23,268

15,438

14,838

2,829

983

-

-

64,208

YTD gross charge-offs

-

(54)

(133)

(3)

-

-

-

-

(190)

March 31, 2025

Loans Amortized Cost Basis by Origination Year

Revolving

Loans

Revolving

Converted

2025

2024

2023

2022

2021

Prior

Loans

to Term

Total

Consumer and other

Pass

1,421

3,607

1,580

819

394

460

6,407

-

14,688

Watch

-

8

-

-

-

-

60

-

68

Special mention

-

-

-

-

-

-

-

-

-

Substandard

-

-

6

-

-

-

-

-

6

Doubtful

-

-

-

-

-

-

-

-

-

Total consumer and other

1,421

3,615

1,586

819

394

460

6,467

-

14,762

YTD gross charge-offs

-

(35)

(12)

(6)

(3)

(27)

-

-

(83)

Total loans

Pass

187,501

901,610

541,760

891,282

484,736

461,620

454,543

2,961

3,926,013

Watch

1,212

5,522

7,680

8,098

20,294

7,753

5,679

-

56,238

Special mention

-

493

-

-

-

49

-

-

542

Substandard

23

646

409

515

5,041

2,450

330

-

9,414

Doubtful

-

-

-

-

-

-

-

-

-

Total loans

$

188,736

$

908,271

$

549,849

$

899,895

$

510,071

$

471,872

$

460,552

$

2,961

$

3,992,207

Total YTD gross charge-offs

$

-

$

(89)

$

(174)

$

(39)

$

(3)

$

(27)

$

-

$

-

$

(332)

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)

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 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)

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)

Past Due Loans and Leases

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

March 31, 2025

    

    

    

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

$

98

$

614

$

263

$

975

$

1,116,417

$

1,117,392

Owner occupied

1,308

358

539

2,205

 

883,191

885,396

Consumer real estate

 

2,673

 

82

 

892

 

3,647

 

780,955

784,602

Construction and land development

 

19

 

 

 

19

 

357,374

357,393

Commercial and industrial

 

1,104

 

491

 

2,078

 

3,673

 

764,781

768,454

Leases

2,485

394

2,259

5,138

59,070

64,208

Consumer and other

 

59

 

78

 

35

 

172

 

14,590

14,762

Total

$

7,746

$

2,017

$

6,066

$

15,829

$

3,976,378

$

3,992,207

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

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 March 31, 2025, and December 31, 2024. Also presented is the balance of loans on nonaccrual status at March 31, 2025 and December 31, 2024, for which there was no related allowance for credit losses is recorded (in thousands):

March 31, 2025

December 31, 2024

    

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

$

504

$

263

$

$

514

$

263

$

Owner occupied

891

539

906

539

Consumer real estate

 

1,364

 

175

 

 

1,995

752

 

Construction and land development

 

36

 

 

 

39

 

Commercial and industrial

 

2,436

 

 

148

 

1,820

 

144

Leases

2,387

2,433

Consumer and other

 

6

 

 

35

 

2

 

18

Total

$

7,624

$

977

$

183

$

7,709

$

1,554

$

162

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):

March 31, 2025

 

Real Estate

 

Other

 

Total

Commercial real estate:

Non-owner occupied

$

720

$

$

720

Owner occupied

3,563

3,563

Consumer real estate

 

462

 

 

462

Construction and land development

 

 

 

Commercial and industrial

 

 

2,149

 

2,149

Leases

Consumer and other

 

 

 

Total

$

4,745

$

2,149

$

6,894

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

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

    

    

    

Payment Delay

 

Payment

 

Term

 

and Term

Three Months Ended March 31, 2025

Delay

 

Extension

Extension

Total

Commercial real estate:

Non-owner occupied

$

$

$

$

Owner occupied

Consumer real estate

 

 

 

Construction and land development

 

 

 

Commercial and industrial

 

 

23

 

23

Leases

Consumer and other

 

 

 

Total

$

$

23

$

$

23

    

    

    

Payment Delay

 

Payment

 

Term

 

and Term

Three Months Ended March 31, 2024

Delay

 

Extension

Extension

Total

Commercial real estate:

Non-owner occupied

$

$

$

$

Owner occupied

200

200

Consumer real estate

 

 

 

Construction and land development

 

 

 

Commercial and industrial

 

 

 

Leases

Consumer and other

 

 

 

Total

$

$

200

$

$

200

The following table summarizes the financial impacts of loan modifications made to borrowers experiencing financial difficulty during the three months ended March 31, 2025 and 2024, respectively. (dollars in thousands):

Weighted-Average

    

Term

 

Extension

Three Months Ended March 31, 2025

(in months)

Commercial real estate:

Non-owner occupied

Owner occupied

Consumer real estate

 

Construction and land development

 

Commercial and industrial

 

36

Leases

Consumer and other

 

Weighted-Average

    

Term

 

Extension

Three Months Ended March 31, 2024

(in months)

Commercial real estate:

Non-owner occupied

Owner occupied

3

Consumer real estate

 

Construction and land development

 

Commercial and industrial

 

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):

March 31, 2025

    

    

    

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

 

166

 

 

 

130

 

296

Construction and land development

 

 

 

 

 

Commercial and industrial

 

12

 

 

 

32

 

44

Leases

Consumer and other

 

 

 

 

 

Total

$

178

$

$

$

162

$

340