XML 43 R31.htm IDEA: XBRL DOCUMENT v3.24.2.u1
Loans and Allowance for Credit Losses (Tables)
6 Months Ended
Jun. 30, 2024
Receivables [Abstract]  
Schedule of financing receivables The following table provides information about the principal classes of the loan portfolio at June 30, 2024 and December 31, 2023.
(Dollars in thousands)June 30, 2024% of Total LoansDecember 31, 2023% of Total Loans
Construction$327,875 6.97 %$299,000 6.40 %
Residential real estate1,539,591 32.72 %1,490,438 32.10 %
Commercial real estate2,287,497 48.60 %2,286,154 49.30 %
Commercial218,987 4.65 %229,939 5.00 %
Consumer324,479 6.90 %328,896 7.10 %
Credit Cards7,308 0.16 %6,583 0.10 %
Total loans 4,705,737 100.00 %4,641,010 100.00 %
Allowance for credit losses on loans(58,478)(57,351)
Total loans, net$4,647,259 $4,583,659 
Schedule of Non accrual Loans
The following table provides information on nonaccrual loans by loan class as of June 30, 2024 and December 31, 2023.
(Dollars in thousands)Non-Accrual with no allowance for credit lossNon-Accrual with an allowance for credit lossTotal Non-Accrual Loans
June 30, 2024
Nonaccrual loans:
Construction$207 $ $207 
Residential real estate6,650 130 6,780 
Commercial real estate3,562 2,269 5,831 
Commercial 313 1,145 1,458 
Consumer254 134 388 
Credit Cards 173 173 
Total$10,986 $3,851 $14,837 
Interest income $183 $60 $243 
(Dollars in thousands)Non-Accrual with no allowance for credit lossNon-Accrual with an allowance for credit lossTotal Non-Accrual Loans
December 31, 2023
Nonaccrual loans:
Construction$626 $— $626 
Residential real estate5,865 480 6,345 
Commercial real estate4,364 — 4,364 
Commercial176 368 544 
Consumer216 689 905 
Credit Cards— — — 
Total$11,247 $1,537 $12,784 
Interest income$399 $53 $452 
(Dollars in thousands)Non-Accrual Delinquent LoansNon-Accrual Current LoansTotal Non-Accrual Loans
June 30, 2024
Nonaccrual loans:
Construction$207 $ $207 
Residential real estate4,467 2,313 6,780 
Residential rentals   
Commercial real estate572 5,259 5,831 
Commercial194 1,264 1,458 
Consumer336 52 388 
Credit Cards 173 173 
Total$5,776 $9,061 $14,837 
(Dollars in thousands)Non-Accrual Delinquent LoansNon-Accrual Current LoansTotal Non-Accrual Loans
December 31, 2023
Nonaccrual loans:
Construction$221 $405 $626 
Residential real estate4,137 2,208 6,345 
Residential rentals— — — 
Commercial real estate1,215 3,149 4,364 
Commercial28 516 544 
Consumer903 905 
Credit Cards— — — 
Total$6,504 $6,280 $12,784 
Schedule of financing receivable credit quality indicators
The following tables provides information on loan risk ratings as of June 30, 2024 and gross write-offs during the six months ended June 30, 2024.
Term Loans by Origination YearRevolving LoansRevolving Converted to Term LoansTotal
(Dollars in thousands)Prior20202021202220232024
June 30, 2024
Construction
Pass$36,766 $11,583 $24,701 $81,331 $113,451 $45,465 $13,754 $617 $327,668 
Substandard60 — — 147 — — — — 207 
Total$36,826 $11,583 $24,701 $81,478 $113,451 $45,465 $13,754 $617 $327,875 
Gross Charge-offs$— $— $(12)$— $— $— $— $— $(12)
Residential real estate
Pass$358,688 $101,940 $245,989 $405,943 $238,422 $51,212 $115,376 $13,202 $1,530,772 
Special Mention398 540 491 — — — 173 — 1,602 
Substandard5,016 — 875 301 — — 1,025 — 7,217 
Total$364,102 $102,480 $247,355 $406,244 $238,422 $51,212 $116,574 $13,202 $1,539,591 
Gross Charge-offs$(1)$— $— $— $— $— $— $— $(1)
Commercial real estate
Pass$817,330 $302,884 $411,101 $426,121 $213,809 $54,822 $31,520 $— $2,257,587 
Special Mention11,492 — 6,692 5,044 — — 531 — 23,759 
Substandard3,005 — 3,116 — — — 30 — 6,151 
Total$831,827 $302,884 $420,909 $431,165 $213,809 $54,822 $32,081 $— $2,287,497 
Gross Charge-offs$— $— $— $— $— $— $— $— $— 
Commercial
Pass$30,525 $12,726 $47,411 $32,624 $30,185 $16,782 $44,803 $469 $215,525 
Special Mention127 — — — — — — 62 189 
Substandard359 — 10 1,501 619 — 784 — 3,273 
Total$31,011 $12,726 $47,421 $34,125 $30,804 $16,782 $45,587 $531 $218,987 
Gross Charge-offs$(23)$— $— $— $— $— $— $— $(23)
Consumer
Pass$1,129 $12,218 $68,827 $129,051 $76,468 $35,723 $675 $— $324,091 
Special Mention— — — — — — — — — 
Substandard13 62 236 68 — — 388 
Total$1,142 $12,225 $68,889 $129,287 $76,536 $35,723 $677 $— $324,479 
Gross Charge-offs$(381)$(9)$(46)$(918)$(16)$— $(16)$— $(1,386)
Total
Pass$1,244,438 $441,351 $798,029 $1,075,070 $672,335 $204,004 $206,128 $14,288 $4,655,643 
Special Mention12,017 540 7,183 5,044 — — 704 62 25,550 
Substandard8,453 4,063 2,185 687 — 1,841 — 17,236 
Total loans by risk category$1,264,908 $441,898 $809,275 $1,082,299 $673,022 $204,004 $208,673 $14,350 $4,698,429 
Total gross charge-offs$(405)$(9)$(58)$(918)$(16)$ $(16)$ $(1,422)
Term Loans by Origination YearRevolving LoansRevolving Converted to Term LoansTotal
(Dollars in thousands)Prior20202021202220232024
June 30, 2024
Credit Cards
Performing$— $— $— $— $— $— $7,135 $— $7,135 
Non-Performing— — — — — — 173 — 173 
Total$— $— $— $— $— $— $7,308 $— $7,308 
Gross Charge-offs$— $— $— $— $— $— $(194)$— $(194)
Total loans evaluated by performing status$— $— $— $— $— $— $7,308 $— $7,308 
Total gross charge-offs$— $— $— $— $— $— $(194)$— $(194)
Total Recorded Investment$1,264,908 $441,898 $809,275 $1,082,299 $673,022 $204,004 $215,981 $14,350 $4,705,737 
Schedule of past due financing receivables
The following tables provides information on loan risk ratings as of December 31, 2023 and gross write-offs during twelve months ended December 31, 2023.
Term Loans by Origination YearRevolving
loans
Revolving
converted to
term loans
Total
(Dollars in thousands)Prior20192020202120222023
December 31, 2023
Construction
Pass$23,450 $15,721 $14,773 $34,325 $101,426 $100,620 $8,056 $— $298,371 
Substandard199 — — 12 418 — — — 629 
Total$23,649 $15,721 $14,773 $34,337 $101,844 $100,620 $8,056 $— $299,000 
Gross Charge-offs$— $— $— $— $— $— $— $— $— 
Residential real estate
Pass$317,528 $54,387 $105,269 $251,269 $392,378 $239,914 $119,777 $874 $1,481,396 
Special Mention154 256 564 503 — — 192 — 1,669 
Substandard6,000 — — — — — 1,373 — 7,373 
Total$323,682 $54,643 $105,833 $251,772 $392,378 $239,914 $121,342 $874 $1,490,438 
Gross Charge-offs$— $— $— $— $— $— $(119)$— $(119)
Commercial real estate
Pass$670,042 $190,753 $311,980 $426,750 $428,240 $210,915 $14,873 $2,138 $2,255,691 
Special Mention14,986 331 — 5,501 4,446 — 100 409 25,773 
Substandard2,119 2,029 — 542 — — — — 4,690 
Total$687,147 $193,113 $311,980 $432,793 $432,686 $210,915 $14,973 $2,547 $2,286,154 
Gross Charge-offs$(512)$— $(814)$— $— $— $— $— $(1,326)
Commercial
Pass$23,771 $12,946 $14,464 $41,621 $35,897 $27,901 $49,160 $22,284 $228,044 
Special Mention143 — — 425 — — 251 — 819 
Substandard160 69 — — 487 — 314 46 1,076 
Total$24,074 $13,015 $14,464 $42,046 $36,384 $27,901 $49,725 $22,330 $229,939 
Gross Charge-offs$(1)$— $— $— $— $— $(242)$(243)
Consumer
Pass$621 $961 $14,158 $76,629 $143,507 $91,415 $699 $— $327,990 
Special Mention— — — — — — — 
Substandard— 38 80 780 — — 904 
Total$621 $999 $14,163 $76,709 $144,287 $91,415 $702 $— $328,896 
Gross Charge-offs$(522)$— $(16)$(17)$(8)$(4)$(7)$— $(574)
Total
Pass$1,035,412 $274,768 $460,644 $830,594 $1,101,448 $670,765 $192,565 $25,296 $4,591,492 
Special Mention15,283 $587 $564 $6,429 $4,446 $— $545 $409 28,263 
Substandard8,478 2,136 634 1,685 — 1,688 46 14,672 
Total loans by risk
category
$1,059,173 $277,491 $461,213 $837,657 $1,107,579 $670,765 $194,798 $25,751 $4,634,427 
Total gross
charge-offs
$(1,035)$— $(830)$(17)$(8)$(4)$(126)$(242)$(2,262)
Credit Cards
Performing$— $— $— $— $— $— $6,583 $— $6,583 
Total$— $— $— $— $— $— $6,583 $— $6,583 
Gross Charge-offs$— $— $— $— $— $— $(111)$— $(111)
Total loans evaluated
by performing status
$— $— $— $— $— $— $6,583 $— $6,583 
Total gross charge-offs$— $— $— $— $— $— $(111)$— $(111)
Total Recorded
Investment
$1,059,173 $277,491 $461,213 $837,657 $1,107,579 $670,765 $201,381 $25,751 $4,641,010 
The following tables provide information on the aging of the loan portfolio as of June 30, 2024 and December 31, 2023.
Accruing
(Dollars in thousands)30‑59 days past due60‑89 days past due90 days past due and still accruing30-89 days past due and not accruing90 days past due and not accruingTotal past dueCurrent Accrual LoansCurrent Non-Accrual LoansTotal
June 30, 2024
Construction$282 $ $ $ $207 $489 $327,386 $ $327,875 
Residential real estate4,157 378 155 860 3,607 9,157 1,528,121 2,313 1,539,591 
Commercial real estate568 293   572 1,433 2,280,805 5,259 2,287,497 
Commercial6 10  143 51 210 217,513 1,264 218,987 
Consumer1,253 1,367  12 324 2,956 321,471 52 324,479 
Credit Cards96 17 258   371 6,764 173 7,308 
Total$6,362 $2,065 $413 $1,015 $4,761 $14,616 $4,682,060 $9,061 $4,705,737 
Percent of total loans0.14 %0.04 %0.01 %0.02 %0.10 %0.31 %99.50 %0.19 %100.0 %
(1)Includes loans measured at fair value of $9.5 million at June 30, 2024.
Accruing
(Dollars in thousands)30‑59 days past due60‑89 days past due90 days past due and still accruing30-89 days past due and not accruing90 days past due and not accruingTotal past dueCurrent Accrual Loans (1)Current Non-Accrual LoansTotal
December 31, 2023
Construction$1,919 $— $— $— $221 $2,140 $296,455 $405 $299,000 
Residential real estate2,420 271 108 1,469 2,668 6,936 1,481,294 2,208 1,490,438 
Commercial real estate16 — — — 1,215 1,231 2,281,774 3,149 2,286,154 
Commercial48 — 488 — 28 564 228,859 516 229,939 
Consumer3,224 1,391 — 24 879 5,518 323,376 328,896 
Credit cards$35 $36 $142 $— $— $213 $6,370 $— $6,583 
Total$7,662 $1,698 $738 $1,493 $5,011 $16,602 $4,618,128 $6,280 $4,641,010 
Percent of total loans0.17 %0.04 %0.02 %0.03 %0.11 %0.37 %99.50 %0.13 %100.00 %
(1)Includes loans measured at fair value of $9.9 million at December 31, 2023.
Schedule of consolidated allowance for credit losses on financing receivables
The following tables provide a summary of the activity in the ACL allocated by loan class for the three and six months ended June 30, 2024 and June 30, 2023. Allocation of a portion of the allowance to one loan class does not preclude its availability to absorb losses in other loan classes.
(Dollars in thousands)Beginning BalanceCharge-offsRecoveriesNet (charge-offs) recoveriesProvisionsEnding Balance
For three months ended June 30, 2024
Construction$3,558 $ $4 $4 $(91)$3,471 
Residential real estate20,768  2 2 1,290 22,060 
Commercial real estate21,250    174 21,424 
Commercial2,879 (23)2 (21)8 2,866 
Consumer (1)
8,682 (861)68 (793)256 8,145 
Credit Card199 (78) (78)391 512 
Total$57,336 $(962)$76 $(886)$2,028 $58,478 
(1)Gross charge-offs of consumer loans for the three months ended June 30, 2024 included $0.4 million of demand deposit overdrafts.
(Dollars in thousands)Beginning BalanceImpact of ASC326 AdoptionCharge-offsRecoveriesNet (charge-offs) recoveriesProvisionsEnding Balance
For Three Months Ended June 30, 2023
Construction$2,689 $— $— $$$(307)$2,386 
Residential real estate8,747 — — 401 9,151 
Commercial real estate9,858 — — — — 409 10,267 
Commercial1,921 — — 34 1,956 
Consumer5,249 — (177)119 (58)63 5,254 
Total$28,464 $— $(177)$127 $(50)$600 $29,014 
(Dollars in thousands)Beginning
Balance
Charge-
offs
RecoveriesNet (charge-offs)
recoveries
ProvisionsEnding
Balance
For Six Months Ended June 30, 2024
Construction$3,935 $(12)$6 $(6)$(458)$3,471 
Residential real estate21,949 (1)4 3 108 22,060 
Commercial real estate20,975    449 21,424 
Commercial2,671 (23)3 (20)215 2,866 
Consumer7,601 (1,386)144 (1,242)1,786 8,145 
Credit Card220 (194)8 (186)478 512 
Total$57,351 $(1,616)$165 $(1,451)$2,578 $58,478 
(Dollars in thousands)Beginning
Balance
Impact of
ASC326
Adoption
Merger
Adjustments
Charge-
offs
RecoveriesNet
(charge-offs)
recoveries
ProvisionsEnding
Balance
For Six Months Ended June 30, 2023
Construction$2,973 $1,222 $— $— 7$$(1,816)$2,386 
Residential real estate2,622 4,974 — — 3434 1,521 9,151 
Residential rentals— — — — — — — — 
Commercial real estate4,899 3,742 — — — — 1,626 10,267 
Commercial1,652 401 — — 8(105)1,956 
Consumer4,497 452 — (284)165(119)424 5,254 
Credit Card— — — — — — — — 
Total$16,643 $10,791 $— $(284)$214 $(70)$1,650 $29,014 
Schedule of collateral-dependent loans
The following table presents the amortized cost basis of collateral-dependent loans by loan portfolio segment.
June 30, 2024
(Dollars in thousands)Real Estate CollateralOther CollateralTotal
Construction$207 $ $207 
Residential real estate19,072  19,072 
Commercial real estate7,746  7,746 
Commercial 3,302 3,302 
Consumer 387 387 
Total$27,025 $3,689 $30,714 
December 31, 2023
(Dollars in thousands)Real Estate CollateralOther CollateralTotal
Construction$662 $— $662 
Residential real estate8,047 — 8,047 
Commercial real estate6,134 — 6,134 
Commercial— 1,106 1,106 
Consumer— 904 904 
Total$14,843 $2,010 $16,853 
Summary of Amortized Cost Basis of Loan Modifications The following illustrates the most common loan modifications by loan classes offered by the Company that are required to be disclosed pursuant to the requirements of ASU 2022-02:
Loan ClassesModification Types
Commercial Real Estate
Term extension greater than three months.
Commercial
Term extension greater than three months.
The following table presents the amortized cost basis of loan modifications made to borrowers experiencing financial difficulty during three months ended June 30, 2024, and there were no modifications to loans for borrowers experiencing financial difficulty during the three months ended December 31, 2023.
(dollars in thousands)Term ExtensionInterest Rate ReductionPayment Delay and Term ExtensionTerm Extension and Interest Rate ReductionPayment DelayTotal% of Total Portfolio Segment
June 30, 2024
Construction$ $ $ $ $ $  %
Residential real estate       %
Residential rentals       %
Commercial real estate108     108 0.01 %
Commercial222     222 0.10 %
Consumer       %
Credit Cards       %
Total$330 $ $ $ $ $330 0.01 %
(dollars in thousands)Term ExtensionInterest Rate ReductionPayment Delay and Term ExtensionTerm Extension and Interest Rate ReductionPayment DelayTotal% of Total Portfolio Segment
December 31, 2023
Construction$— $— $— $— $— $— — %
Residential real estate— — — — — — — %
Residential rentals— — — — — — — %
Commercial real estate125 — — — — 125 0.01 %
Commercial242 — — — — 242 0.11 %
Consumer— — — — — — — %
Credit Cards— — — — — — — %
Total$367 $— $— $— $— $367 0.01 %
The following table presents the financial effect of loan modifications made to borrowers experiencing financial difficulty during the three months ended June 30, 2024, and there were no modifications to loans for borrowers experiencing financial difficulty during the three months ended December 31, 2023.
(dollars in thousands)Weighted-Average Months of Term Extension
June 30, 2024
Commercial real estate12 months
Commercial12 months
(dollars in thousands)Weighted-Average Months of Term Extension
December 31, 2023
Commercial real estate1.0 year
Commercial1.0 year
Summary of Loan Modifications Made to Borrowers Experiencing Financial Difficulty
The following table present the aging analysis of loan modifications made to borrowers experiencing financial difficulty as of June 30, 2024, and there were no loan modifications made to borrowers experiencing financial difficulty at December 31, 2023.
Accruing
(Dollars in thousands)30‑59 days past due60‑89 days past due90 days past due and still accruing90 days past due and not accruingTotal past dueCurrent AccrualCurrent Non-AccrualTotal Recorded Investment
June 30, 2024
Construction$ $ $ $ $ $ $ $ 
Residential real estate        
Commercial real estate      108 108 
Commercial      222 222 
Consumer        
Credit Cards        
Total$$$$$$$330$330
Accruing
(Dollars in thousands)30‑59 days past due60‑89 days past due90 days past due and still accruing90 days past due and not accruingTotal past dueCurrent AccrualCurrent Non-AccrualTotal Recorded Investment
December 31, 2023
Construction$— $— $— $— $— $— $— $— 
Residential real estate— — — — — — — — 
Residential rentals— — — — — — — — 
Commercial real estate— — — — — — 125 125 
Commercial— — — — — 153 89 242 
Consumer— — — — — — — — 
Credit Cards— — — — — — — — 
Total$$$$$$153$214$367