XML 40 R28.htm IDEA: XBRL DOCUMENT v3.25.3
Loans and Leases and Allowance for Credit Losses (Tables)
9 Months Ended
Sep. 30, 2025
Receivables [Abstract]  
Schedule of Loans

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

September 30, 

December 31, 

2025

2024

Commercial real estate:

Non-owner occupied

$

1,136,080

$

1,080,404

Owner occupied

1,012,088

867,678

Consumer real estate

 

811,150

 

741,836

Construction and land development

 

390,691

 

361,735

Commercial and industrial

 

794,751

 

775,620

Leases

60,301

64,878

Consumer and other

 

17,308

 

14,189

Total loans and leases

 

4,222,369

 

3,906,340

Less: Allowance for credit losses

 

(39,074)

 

(37,423)

Loans and leases, net

$

4,183,295

$

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 September 30, 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

    

$

7,254

    

$

8,862

    

$

8,887

    

$

4,450

    

$

9,330

    

$

868

    

$

125

    

$

39,776

Charged-off loans and leases

 

 

(6)

 

 

(930)

 

(83)

 

(126)

 

(1,145)

Recoveries of charge-offs

 

2

 

45

 

 

25

 

 

20

 

92

Provision charged to expense (1)

 

(13)

15

 

(297)

 

(358)

 

325

 

542

 

137

 

351

Ending balance

$

7,241

$

8,879

$

8,629

$

4,092

$

8,750

$

1,327

$

156

$

39,074

Three Months Ended September 30, 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

    

$

7,018

    

$

8,612

    

$

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 (2)

 

(1)

(56)

 

(14)

 

222

 

785

 

1,291

 

46

 

2,273

Ending balance

$

7,017

$

8,557

$

7,529

$

3,718

$

7,629

$

1,045

$

114

$

35,609

Nine Months Ended September 30, 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

 

 

 

(6)

 

 

(1,049)

 

(432)

 

(259)

 

(1,746)

Recoveries of charge-offs

 

 

5

 

45

 

200

 

147

 

3

 

55

 

455

Provision charged to expense (1)

 

269

 

533

 

235

 

(276)

 

1,100

 

837

 

244

 

2,942

Ending balance

$

7,241

$

8,879

$

8,629

$

4,092

$

8,750

$

1,327

$

156

$

39,074

Nine Months Ended September 30, 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)

 

(853)

 

(1,246)

 

(263)

 

(2,803)

Recoveries of charge-offs

 

34

 

4

 

 

136

 

8

 

73

 

255

Provision charged to expense (2)

 

171

105

 

276

 

(715)

 

1,422

 

1,643

 

189

 

3,091

Ending balance

$

7,017

$

8,557

$

7,529

$

3,718

$

7,629

$

1,045

$

114

$

35,609

(1)In the provision expense in the consolidated statements of income there was a release of $124 thousand and a provision of $676 thousand of unfunded commitments through the provision for credit losses not reflected in the three and nine months ended September 30, 2025.
(2)In the provision expense in the consolidated statements of income was a provision of $302 thousand and a release of  $73 thousand of unfunded commitments through the provision for credit losses not reflected in the three and nine months ended September 30, 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 September 30, 2025, and December 31, 2024 (in thousands):

September 30, 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

$

124,946

$

233,475

$

126,608

$

276,107

$

179,892

$

147,953

$

14,959

$

116

$

1,104,056

Watch

1,186

87

10,305

3,125

16,141

-

-

-

30,844

Special mention

-

-

-

-

-

-

-

-

-

Substandard

176

432

-

-

340

232

-

-

1,180

Doubtful

-

-

-

-

-

-

-

-

-

Total commercial real estate - non-owner occupied

126,308

233,994

136,913

279,232

196,373

148,185

14,959

116

1,136,080

YTD gross charge-offs

-

-

-

-

-

-

-

-

-

Commercial real estate - owner occupied

Pass

155,777

165,321

115,897

279,376

142,186

128,083

11,709

43

998,392

Watch

-

3,091

3,017

1,141

-

648

848

-

8,745

Special mention

-

-

-

-

-

-

-

-

-

Substandard

1,135

-

-

-

3,254

562

-

-

4,951

Doubtful

-

-

-

-

-

-

-

-

-

Total commercial real estate - owner occupied

156,912

168,412

118,914

280,517

145,440

129,293

12,557

43

1,012,088

YTD gross charge-offs

-

-

-

-

-

-

-

-

-

Consumer real estate

Pass

107,691

138,512

95,138

154,512

72,839

83,742

153,429

652

806,515

Watch

-

-

-

-

104

550

1,344

-

1,998

Special mention

-

-

-

-

-

47

-

-

47

Substandard

-

169

12

59

2,010

340

-

2,590

Doubtful

-

-

-

-

-

-

-

-

-

Total consumer real estate

107,691

138,681

95,150

154,571

72,943

86,349

155,113

652

811,150

YTD gross charge-offs

-

-

-

-

-

-

(6)

-

(6)

Construction and land development

Pass

166,023

162,356

23,530

12,990

6,211

8,492

6,914

3,740

390,256

Watch

205

-

-

50

153

-

-

-

408

Special mention

-

-

-

-

-

-

-

-

-

Substandard

-

-

-

-

27

-

-

-

27

Doubtful

-

-

-

-

-

-

-

-

-

Total construction and land development

166,228

162,356

23,530

13,040

6,391

8,492

6,914

3,740

390,691

YTD gross charge-offs

-

-

-

-

-

-

-

-

-

Commercial and industrial

Pass

109,803

99,828

95,626

98,273

35,345

33,700

310,369

449

783,393

Watch

11

864

96

93

112

-

8,536

-

9,712

Special mention

-

-

-

-

-

-

-

-

-

Substandard

175

7

31

-

1,316

-

117

-

1,646

Doubtful

-

-

-

-

-

-

-

-

-

Total commercial and industrial

109,989

100,699

95,753

98,366

36,773

33,700

319,022

449

794,751

YTD gross charge-offs

-

-

(52)

(623)

(200)

(174)

-

-

(1,049)

Leases

Pass(1)

17,713

18,265

11,641

10,676

1,586

420

-

-

60,301

Watch

-

-

-

-

-

-

-

-

-

Special mention

-

-

-

-

-

-

-

-

-

Substandard

-

-

-

-

-

-

-

-

-

Doubtful

-

-

-

-

-

-

-

-

-

Total leases

17,713

18,265

11,641

10,676

1,586

420

-

-

60,301

YTD gross charge-offs

-

(218)

(194)

(3)

(1)

(16)

-

-

(432)

September 30, 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

4,875

2,024

955

287

253

409

8,444

-

17,247

Watch

-

4

-

-

-

-

-

-

4

Special mention

-

-

-

-

-

-

-

-

-

Substandard

51

5

-

1

-

-

-

-

57

Doubtful

-

-

-

-

-

-

-

-

-

Total consumer and other

4,926

2,033

955

288

253

409

8,444

-

17,308

YTD gross charge-offs

(19)

(87)

(33)

(31)

(19)

(70)

-

-

(259)

Total loans

Pass(1)

686,828

819,781

469,395

832,221

438,312

402,799

505,824

5,000

4,160,160

Watch

1,402

4,046

13,418

4,409

16,510

1,198

10,728

-

51,711

Special mention

-

-

-

-

-

47

-

-

47

Substandard

1,537

613

43

60

4,937

2,804

457

-

10,451

Doubtful

-

-

-

-

-

-

-

-

-

Total loans

$

689,767

$

824,440

$

482,856

$

836,690

$

459,759

$

406,848

$

517,009

$

5,000

$

4,222,369

Total YTD gross charge-offs

$

(19)

$

(305)

$

(279)

$

(657)

$

(220)

$

(260)

$

(6)

$

-

$

(1,746)

(1) Leases are not formally risk rated and classified as “Pass”. Balances include $3.3 million and $2.4 million of leases on nonaccrual as of September 30, 2025, and December 31, 2024, respectively.

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):

September 30, 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

$

432

$

378

$

$

810

$

1,135,270

$

1,136,080

Owner occupied

526

237

598

1,361

 

1,010,727

1,012,088

Consumer real estate

 

592

 

800

 

833

 

2,225

 

808,925

811,150

Construction and land development

 

4

 

 

 

4

 

390,687

390,691

Commercial and industrial

 

1,769

 

1,055

 

1,834

 

4,658

 

790,093

794,751

Leases

964

88

3,015

4,067

56,234

60,301

Consumer and other

 

61

 

71

 

1

 

133

 

17,175

17,308

Total

$

4,348

$

2,629

$

6,281

$

13,258

$

4,209,111

$

4,222,369

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 September 30, 2025, and December 31, 2024.  Also presented is the balance of loans on nonaccrual status at September 30, 2025, and December 31, 2024, for which there was no related allowance for credit losses recorded (in thousands):

September 30, 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

$

719

$

$

$

514

$

263

$

Owner occupied

1,929

1,409

906

539

Consumer real estate

 

1,965

 

562

 

 

1,995

752

 

Construction and land development

 

 

 

 

39

 

Commercial and industrial

 

1,994

 

 

129

 

1,820

 

144

Leases

3,311

2,433

Consumer and other

 

52

 

 

 

2

 

18

Total

$

9,970

$

1,971

$

129

$

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):

September 30, 2025

 

Real Estate

 

Other

 

Total

Commercial real estate:

Non-owner occupied

$

432

$

$

432

Owner occupied

4,394

4,394

Consumer real estate

 

837

 

 

837

Construction and land development

 

 

 

Commercial and industrial

 

 

2,469

 

2,469

Leases

1,270

1,270

Consumer and other

 

 

 

Total

$

5,663

$

3,739

$

9,402

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 September 30, 2025

Delay

 

Extension

Extension

Total

Commercial real estate:

Non-owner occupied

$

$

$

$

Owner occupied

Consumer real estate

 

 

107

 

107

Construction and land development

 

 

 

Commercial and industrial

 

 

62

 

62

Leases

Consumer and other

 

 

 

Total

$

$

169

$

$

169

 

Nine Months Ended September 30, 2025

Commercial real estate:

Non-owner occupied

$

$

$

$

Owner occupied

Consumer real estate

 

 

163

 

163

Construction and land development

 

 

 

Commercial and industrial

 

 

81

 

81

Leases

Consumer and other

 

 

 

Total

$

$

244

$

$

244

    

    

    

Payment Delay

 

Payment

 

Term

 

and Term

Three Months Ended September 30, 2024

Delay

 

Extension

Extension

Total

Commercial real estate:

Non-owner occupied

$

$

$

$

Owner occupied

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:

Non-owner occupied

$

$

$

$

Owner occupied

226

226

Consumer real estate

 

 

83

 

83

Construction and land development

 

 

 

Commercial and industrial

 

 

27

 

27

Leases

Consumer and other

 

 

 

Total

$

$

336

$

$

336

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, 2025, and 2024, respectively. (dollars in thousands):

Weighted-Average

    

Term

 

Extension

Three Months Ended September 30, 2025

(in months)

Commercial real estate:

Non-owner occupied

Owner occupied

Consumer real estate

 

118

Construction and land development

 

Commercial and industrial

 

61

Leases

Consumer and other

 

 

Nine Months Ended September 30, 2025

Commercial real estate:

Non-owner occupied

Owner occupied

Consumer real estate

 

118

Construction and land development

 

Commercial and industrial

 

55

Leases

Consumer and other

 

Weighted-Average

    

Term

 

Extension

Three Months Ended September 30, 2024

(in months)

Commercial real estate:

Non-owner occupied

Owner occupied

62

Consumer real estate

 

Construction and land development

 

Commercial and industrial

 

38

Leases

Consumer and other

 

 

Nine Months Ended September 30, 2024

Commercial real estate:

Non-owner occupied

Owner occupied

64

Consumer real estate

 

62

Construction and land development

 

Commercial and industrial

 

38

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, 2025

    

    

    

90 Days

    

    

 

 

30-89 Days

 

or More

 

 

 

Current

 

Past Due

 

Past Due

Nonaccrual

Total

Commercial real estate:

Non-owner occupied

$

$

$

$

$

Owner occupied

299

299

Consumer real estate

 

107

 

 

 

56

 

163

Construction and land development

 

 

 

 

 

Commercial and industrial

 

 

 

 

81

 

81

Leases

Consumer and other

 

 

 

 

 

Total

$

107

$

$

$

436

$

543

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

    

    

    

Payment Delay

 

Payment

 

Term

 

and Term

Three Months Ended September 30, 2025

Delay

 

Extension

Extension

Total

Commercial real estate

$

$

$

$

Consumer real estate

 

 

 

Construction and land development

 

 

 

Commercial and industrial

 

 

19

 

19

Leases

Consumer and other

 

 

 

Total

$

$

19

$

$

19

 

Nine Months Ended September 30, 2025

Commercial real estate

$

$

$

$

Consumer real estate

 

 

 

Construction and land development

 

 

 

Commercial and industrial

 

 

19

 

19

Leases

Consumer and other

 

 

 

Total

$

$

19

$

$

19