XML 37 R26.htm IDEA: XBRL DOCUMENT v3.24.1.u1
Loans and Allowance for Credit Losses (Tables)
3 Months Ended
Mar. 31, 2024
Loans and Allowance for Credit Losses  
Summary of components of loans

The following table presents the components of the loan portfolio at March 31, 2024 and December 31, 2023:

March 31, 

December 31, 

(dollars in thousands)

    

2024

    

2023

Commercial

$

483,069

$

464,061

Construction and Land Development

 

200,970

 

232,804

1-4 Family Construction

65,606

65,087

Real Estate Mortgage:

 

 

1-4 Family Mortgage

 

417,773

 

402,396

Multifamily

 

1,389,345

 

1,388,541

CRE Owner Occupied

182,589

175,783

CRE Nonowner Occupied

1,035,702

987,306

Total Real Estate Mortgage Loans

3,025,409

2,954,026

Consumer and Other

9,151

8,304

Total Loans, Gross

 

3,784,205

 

3,724,282

Allowance for Credit Losses

 

(51,347)

 

(50,494)

Net Deferred Loan Fees

 

(6,356)

 

(6,573)

Total Loans, Net

$

3,726,502

$

3,667,215

Summary of aging in past due loans and nonaccrual status, with and without an ACL, by loan segment

The following tables present the aging in past due loans and nonaccrual status, with and without an ACL, by loan segment as of March 31, 2024 and December 31, 2023:

Accruing Interest

30-89 Days

90 Days or

Nonaccrual

Nonaccrual

(dollars in thousands)

    

Current

    

Past Due

    

More Past Due

    

with ACL

    

without ACL

    

Total

March 31, 2024

Commercial

$

482,894

$

$

$

$

175

$

483,069

Construction and Land Development

 

200,896

74

 

200,970

1-4 Family Construction

65,606

65,606

Real Estate Mortgage:

 

 

1-4 Family Mortgage

 

417,773

 

417,773

Multifamily

 

1,389,345

 

1,389,345

CRE Owner Occupied

 

182,589

 

182,589

CRE Nonowner Occupied

 

1,035,702

 

1,035,702

Consumer and Other

 

9,151

 

9,151

Totals

$

3,783,956

$

$

$

$

249

$

3,784,205

Accruing Interest

30-89 Days

90 Days or

Nonaccrual

Nonaccrual

(dollars in thousands)

    

Current

    

Past Due

    

More Past Due

    

with ACL

    

without ACL

    

Total

December 31, 2023

Commercial

$

463,966

$

$

$

$

95

$

464,061

Construction and Land Development

 

232,724

80

232,804

1-4 Family Construction

64,838

249

65,087

Real Estate Mortgage:

 

1-4 Family Mortgage

 

402,396

402,396

Multifamily

 

1,373,431

15,110

1,388,541

CRE Owner Occupied

 

175,289

494

175,783

CRE Nonowner Occupied

 

987,306

987,306

Consumer and Other

 

8,303

1

8,304

Totals

$

3,708,253

$

15,110

$

$

$

919

$

3,724,282

Summary of loan balances classified by credit quality indicators by year of origination

The following table presents loan balances classified by credit quality indicators by year of origination as of March 31, 2024 and December 31, 2023:

March 31, 2024

(dollars in thousands)

2024

2023

2022

2021

2020

Prior

Revolving

Total

Commercial

Pass

$

45,707

$

77,410

$

116,209

$

35,888

$

17,453

$

21,502

$

153,257

$

467,426

Watch

24

495

519

Substandard

45

11,213

3,866

15,124

Total Commercial

45,707

77,455

127,422

35,912

17,453

21,502

157,618

483,069

Current Period Gross Write-offs

Construction and Land Development

Pass

18,627

72,163

84,752

16,961

41

8,352

200,896

Substandard

74

74

Total Construction and Land Development

18,627

72,163

84,826

16,961

41

8,352

200,970

Current Period Gross Write-offs

1-4 Family Construction

Pass

4,521

30,238

16,331

942

13,574

65,606

Total 1-4 Family Construction

4,521

30,238

16,331

942

13,574

65,606

Current Period Gross Write-offs

Real Estate Mortgage:

1-4 Family Mortgage

Pass

30,248

66,675

104,943

80,452

55,779

20,138

58,883

417,118

Substandard

655

655

Total 1-4 Family Mortgage

30,248

66,675

104,943

80,452

55,779

20,793

58,883

417,773

Current Period Gross Write-offs

Multifamily

Pass

86,323

169,735

452,006

402,045

189,453

74,471

12,408

1,386,441

Watch

2,904

2,904

Total Multifamily

86,323

172,639

452,006

402,045

189,453

74,471

12,408

1,389,345

Current Period Gross Write-offs

CRE Owner Occupied

Pass

14,053

30,839

63,297

39,429

20,219

11,966

1,790

181,593

Substandard

996

996

Total CRE Owner Occupied

14,053

31,835

63,297

39,429

20,219

11,966

1,790

182,589

Current Period Gross Write-offs

CRE Nonowner Occupied

Pass

70,675

153,480

318,367

236,313

76,481

141,216

3,989

1,000,521

Watch

15,013

3,188

18,201

Substandard

15,036

1,944

16,980

Total CRE Nonowner Occupied

70,675

183,529

320,311

239,501

76,481

141,216

3,989

1,035,702

Current Period Gross Write-offs

Total Real Estate Mortgage Loans

201,299

454,678

940,557

761,427

341,932

248,446

77,070

3,025,409

Consumer and Other

Pass

193

2,731

206

7

1,363

3

4,648

9,151

Total Consumer and Other

193

2,731

206

7

1,363

3

4,648

9,151

Current Period Gross Write-offs

1

1

2

Total Period Gross Write-offs

1

1

2

Total Loans

$

270,347

$

637,265

$

1,169,342

$

815,249

$

360,789

$

269,951

$

261,262

$

3,784,205

December 31, 2023

(dollars in thousands)

2023

2022

2021

2020

2019

Prior

Revolving

Total

Commercial

Pass

$

93,299

$

121,274

$

37,056

$

19,297

$

18,594

$

4,507

$

149,836

$

443,863

Watch

1,700

318

34

2,003

4,055

Substandard

3

11,299

50

4,791

16,143

Total Commercial

95,002

132,891

37,090

19,297

18,594

4,557

156,630

464,061

Current Period Gross Write-offs

72

96

12

180

Construction and Land Development

Pass

87,402

99,133

34,122

46

12,021

232,724

Substandard

80

80

Total Construction and Land Development

87,402

99,213

34,122

46

12,021

232,804

Current Period Gross Write-offs

1-4 Family Construction

Pass

35,172

16,156

941

355

12,214

64,838

Substandard

249

249

Total 1-4 Family Construction

35,421

16,156

941

355

12,214

65,087

Current Period Gross Write-offs

Real Estate Mortgage:

1-4 Family Mortgage

Pass

74,602

106,085

83,525

52,813

18,789

3,403

62,490

401,707

Substandard

659

30

689

Total 1-4 Family Mortgage

74,602

106,085

83,525

52,813

18,789

4,062

62,520

402,396

Current Period Gross Write-offs

Multifamily

Pass

192,078

456,179

444,162

196,784

41,998

45,847

8,577

1,385,625

Watch

2,916

2,916

Total Multifamily

194,994

456,179

444,162

196,784

41,998

45,847

8,577

1,388,541

Current Period Gross Write-offs

CRE Owner Occupied

Pass

36,255

61,724

40,748

20,610

4,903

8,312

1,672

174,224

Substandard

194

494

871

1,559

Total CRE Owner Occupied

36,449

61,724

41,242

20,610

4,903

9,183

1,672

175,783

Current Period Gross Write-offs

CRE Nonowner Occupied

Pass

164,226

305,749

253,683

77,618

78,288

66,569

4,521

950,654

Watch

16,301

3,213

19,514

Substandard

15,183

1,955

17,138

Total CRE Nonowner Occupied

195,710

307,704

256,896

77,618

78,288

66,569

4,521

987,306

Current Period Gross Write-offs

Total Real Estate Mortgage Loans

501,755

931,692

825,825

347,825

143,978

125,661

77,290

2,954,026

Consumer and Other

Pass

2,908

256

9

1,460

6

3,665

8,304

Total Consumer and Other

2,908

256

9

1,460

6

3,665

8,304

Current Period Gross Write-offs

42

2

44

Total Period Gross Write-offs

114

96

12

2

224

Total Loans

$

722,488

$

1,180,208

$

897,987

$

368,983

$

162,578

$

130,218

$

261,820

$

3,724,282

Summary of the activity in the allowance for loan losses by segment

The following tables present the activity in the allowance for credit losses, by segment, for the three months ended March 31, 2024 and 2023:

Construction

CRE

CRE

and Land

1-4 Family

1--4 Family

Owner

Non-owner

Consumer

(dollars in thousands)

    

Commercial

    

Development

    

Construction

    

Mortgage

    

Multifamily

    

Occupied

    

Occupied

    

and Other

    

Total

Three Months Ended March 31, 2024

Allowance for Credit Losses for Loans:

Beginning Balance

$

5,398

$

2,156

$

558

$

2,651

$

22,217

$

1,184

$

16,225

$

105

$

50,494

Provision for Credit Losses for Loans

206

(328)

19

102

13

51

780

7

 

850

Loans Charged-off

(2)

 

(2)

Recoveries of Loans

3

1

1

 

5

Total Ending Allowance Balance

$

5,607

$

1,828

$

577

$

2,754

$

22,230

$

1,235

$

17,005

$

111

$

51,347

Construction

CRE

CRE

and Land

1-4 Family

1--4 Family

Owner

Non-owner

Consumer

(dollars in thousands)

    

Commercial

    

Development

    

Construction

    

Mortgage

    

Multifamily

    

Occupied

    

Occupied

    

and Other

    

Unallocated

    

Total

Three Months Ended March 31, 2023

Allowance for Credit Losses for Loans:

Beginning Balance, Prior to Adoption of CECL

$

6,501

$

3,911

845

$

4,325

$

17,459

$

1,965

$

12,576

$

151

$

263

$

47,996

Impact of Adopting CECL

(1,158)

(1,070)

(235)

(1,778)

3,318

(943)

2,869

(90)

(263)

650

Balance ss of January 1, 2023, as Adjusted for Adoption of CECL

5,343

2,841

610

2,547

20,777

1,022

15,445

61

48,646

Provision for Credit Losses for Loans

220

328

196

169

212

61

299

15

 

1,500

Loans Charged-off

(4)

 

(4)

Recoveries of Loans

3

1

2

 

6

Total Ending Allowance Balance

$

5,566

$

3,169

$

806

$

2,717

$

20,989

$

1,083

$

15,744

$

74

$

$

50,148

Summary of amortized cost basis of collateral dependent loans, by the primary collateral type, which are individually evaluated to determine expected credit losses, and the related ACL allocated

The following tables present the balance in the allowance for credit losses and the recorded investment in loans, by segment, as of March 31, 2024 and December 31, 2023:

Construction

CRE

CRE

and Land

1-4 Family

1--4 Family

Owner

Non-owner

Consumer

(dollars in thousands)

    

Commercial

    

Development

    

Construction

    

Mortgage

    

Multifamily

    

Occupied

    

Occupied

    

and Other

    

Total

ACL at March 31, 2024

Individually Evaluated for Impairment

$

26

$

$

$

$

$

$

205

$

$

231

Collectively Evaluated for Impairment

5,581

1,828

577

2,754

22,230

1,235

16,800

111

 

51,116

Totals

$

5,607

$

1,828

$

577

$

2,754

$

22,230

$

1,235

$

17,005

$

111

$

51,347

Construction

CRE

CRE

and Land

1-4 Family

1--4 Family

Owner

Non-owner

Consumer

(dollars in thousands)

    

Commercial

    

Development

    

Construction

    

Mortgage

    

Multifamily

    

Occupied

    

Occupied

    

and Other

    

Total

ACL at December 31, 2023

Individually Evaluated for Impairment

$

8

$

$

$

$

$

$

95

$

$

103

Collectively Evaluated for Impairment

 

5,390

2,156

558

2,651

22,217

1,184

16,130

105

 

50,391

Totals

$

5,398

$

2,156

$

558

$

2,651

$

22,217

$

1,184

$

16,225

$

105

$

50,494

Construction

CRE

CRE

and Land

1-4 Family

1--4 Family

Owner

Non-owner

Consumer

(dollars in thousands)

    

Commercial

    

Development

    

Construction

    

Mortgage

    

Multifamily

    

Occupied

    

Occupied

    

and Other

    

Total

Loans at March 31, 2024

Individually Evaluated for Impairment

$

15,124

$

74

$

$

655

$

$

996

$

16,980

$

$

33,829

Collectively Evaluated for Impairment

 

467,945

200,896

65,606

417,118

1,389,345

181,593

1,018,722

9,151

 

3,750,376

Totals

$

483,069

$

200,970

$

65,606

$

417,773

$

1,389,345

$

182,589

$

1,035,702

$

9,151

$

3,784,205

Loans at December 31, 2023

Individually Evaluated for Impairment

$

16,143

$

80

$

249

$

689

$

$

1,559

$

17,138

$

$

35,858

Collectively Evaluated for Impairment

 

447,918

232,724

64,838

401,707

1,388,541

174,224

970,168

8,304

 

3,688,424

Totals

$

464,061

$

232,804

$

65,087

$

402,396

$

1,388,541

$

175,783

$

987,306

$

8,304

$

3,724,282

The following tables present the amortized cost basis of collateral dependent loans by the primary collateral type, which are individually evaluated to determine expected credit losses, and the related ACL allocated to these loans as of March 31, 2024 and December 31, 2023:

Primary Type of Collateral

Business

ACL

(dollars in thousands)

    

Real Estate

    

Assets

    

Other

    

Total

    

Allocation

March 31, 2024

Commercial

$

$

4,766

$

10,358

$

15,124

$

26

Construction and Land Development

 

74

74

Real Estate Mortgage:

 

1-4 Family Mortgage

 

655

655

CRE Owner Occupied

 

996

996

CRE Nonowner Occupied

 

16,980

16,980

205

Totals

$

18,705

$

4,766

$

10,358

$

33,829

$

231

Primary Type of Collateral

Business

ACL

(dollars in thousands)

    

Real Estate

    

Assets

    

Other

    

Total

    

Allocation

December 31, 2023

Commercial

$

$

5,782

$

10,361

$

16,143

$

8

Construction and Land Development

 

80

80

1-4 Family Construction

249

249

Real Estate Mortgage:

 

1-4 Family Mortgage

 

689

689

CRE Owner Occupied

 

1,559

1,559

CRE Nonowner Occupied

 

17,138

17,138

95

Totals

$

19,715

$

5,782

$

10,361

$

35,858

$

103