XML 37 R28.htm IDEA: XBRL DOCUMENT v3.23.3
Loans and ACL - (Tables)
6 Months Ended
Jun. 30, 2023
Receivables [Abstract]  
Summary of Amortized Cost of Loans Held for Investment

The following table presents the amortized cost of loans held for investment, including Paycheck Protection Program ("PPP") loans, as of the dates stated.

 

 

June 30, 2023

 

 

December 31, 2022

 

(Dollars in thousands)

 

(Restated)

 

 

 

 

Commercial and industrial

 

$

541,421

 

 

$

590,049

 

Paycheck Protection Program

 

 

7,234

 

 

 

11,967

 

Real estate – construction, commercial

 

 

165,863

 

 

 

183,301

 

Real estate – construction, residential

 

 

82,199

 

 

 

76,599

 

Real estate – mortgage, commercial

 

 

879,729

 

 

 

864,989

 

Real estate – mortgage, residential

 

 

709,565

 

 

 

631,772

 

Real estate – mortgage, farmland

 

 

5,583

 

 

 

6,599

 

Consumer

 

 

62,510

 

 

 

47,423

 

Gross loans

 

 

2,454,104

 

 

 

2,412,699

 

Less: deferred loan fees, net of costs

 

 

327

 

 

 

(1,640

)

Total

 

$

2,454,431

 

 

$

2,411,059

 

Summary of Aging of amortized cost of loans held for investment by loan category The following table presents the aging of the amortized cost of loans held for investment by loan category as of the date stated.

 

 

June 30, 2023 (Restated)

 

(Dollars in thousands)

 

Current
Loans

 

 

30-59
Days
Past Due

 

 

60-89
Days
Past Due

 

 

Greater than
90 Days Past
Due &
Accruing

 

 

Nonaccrual

 

 

Total
Loans

 

Commercial and industrial

 

$

482,419

 

 

$

1,654

 

 

$

 

 

$

 

 

$

57,348

 

 

$

541,421

 

Paycheck Protection Program

 

 

7,234

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

7,234

 

Real estate – construction, commercial

 

 

162,176

 

 

 

2,329

 

 

 

313

 

 

 

 

 

 

1,045

 

 

 

165,863

 

Real estate – construction, residential

 

 

80,818

 

 

 

727

 

 

 

 

 

 

 

 

 

654

 

 

 

82,199

 

Real estate – mortgage, commercial

 

 

866,968

 

 

 

462

 

 

 

1,104

 

 

 

 

 

 

11,195

 

 

 

879,729

 

Real estate – mortgage, residential

 

 

698,181

 

 

 

389

 

 

 

571

 

 

 

1,998

 

 

 

8,426

 

 

 

709,565

 

Real estate – mortgage, farmland

 

 

5,583

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

5,583

 

Consumer

 

 

59,530

 

 

 

1,370

 

 

 

658

 

 

 

405

 

 

 

547

 

 

 

62,510

 

Less: Deferred loan fees, net of costs

 

 

327

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

327

 

Total Loans

 

$

2,363,236

 

 

$

6,931

 

 

$

2,646

 

 

$

2,403

 

 

$

79,215

 

 

$

2,454,431

 

 

The following table presents the aging of the amortized cost of loans held for investment as of the date stated.

 

 

December 31, 2022

 

(Dollars in thousands)

 

30-59
Days
Past Due

 

 

60-89
Days
Past Due

 

 

Greater than
90 Days Past
Due &
Accruing

 

 

Nonaccrual

 

 

Total Past
Due &
Nonaccrual

 

 

PCI Loans

 

 

Current
Loans

 

 

Total
Loans

 

Commercial and industrial

 

$

488

 

 

$

279

 

 

$

 

 

$

68,039

 

 

$

68,806

 

 

$

1,481

 

 

$

519,762

 

 

$

590,049

 

Paycheck Protection Program

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

11,967

 

 

 

11,967

 

Real estate – construction, commercial

 

 

1,137

 

 

 

19

 

 

 

 

 

 

714

 

 

 

1,870

 

 

 

 

 

 

181,431

 

 

 

183,301

 

Real estate – construction, residential

 

 

1,416

 

 

 

1,204

 

 

 

 

 

 

 

 

 

2,620

 

 

 

7

 

 

 

73,972

 

 

 

76,599

 

Real estate – mortgage, commercial

 

 

6,198

 

 

 

297

 

 

 

6,234

 

 

 

1,658

 

 

 

14,387

 

 

 

51,223

 

 

 

799,379

 

 

 

864,989

 

Real estate – mortgage, residential

 

 

4,544

 

 

 

231

 

 

 

1,998

 

 

 

5,143

 

 

 

11,916

 

 

 

5,678

 

 

 

614,178

 

 

 

631,772

 

Real estate – mortgage, farmland

 

 

 

 

 

75

 

 

 

 

 

 

 

 

 

75

 

 

 

 

 

 

6,524

 

 

 

6,599

 

Consumer

 

 

880

 

 

 

200

 

 

 

28

 

 

 

495

 

 

 

1,603

 

 

 

359

 

 

 

45,461

 

 

 

47,423

 

Less: deferred loan fees, net of costs

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1,640

)

 

 

(1,640

)

Total Loans

 

$

14,663

 

 

$

2,305

 

 

$

8,260

 

 

$

76,049

 

 

$

101,277

 

 

$

58,748

 

 

$

2,251,034

 

 

$

2,411,059

 

Summary of Amortized Cost of Loans Held for Investment by Internal Loan Grade by Year of Orgination

The following table presents the amortized cost of loans held for investment by internal loan risk grade by year of origination as of June 30, 2023. Also presented are current period gross charge-offs by loan type for the six months ended June 30, 2023.

 

 

Term Loans Amortized Cost Basis by Origination Year

 

 

 

 

 

 

 

 

 

2023

 

 

2022

 

 

2021

 

 

2020

 

 

2019

 

 

Prior

 

 

Revolving Loans

 

 

Total

 

(Dollars in thousands)

 

(Restated)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Risk Grades 1 - 4

 

$

36,665

 

 

$

131,441

 

 

$

44,931

 

 

$

31,890

 

 

$

12,814

 

 

$

17,085

 

 

$

128,514

 

 

$

403,340

 

Risk Grades 5 - 6

 

 

28,363

 

 

 

1,904

 

 

 

9,964

 

 

 

6,793

 

 

 

450

 

 

 

1,827

 

 

 

24,192

 

 

 

73,493

 

Risk Grade 7

 

 

 

 

 

50,867

 

 

 

2,208

 

 

 

3,253

 

 

 

870

 

 

 

44

 

 

 

1,567

 

 

 

58,809

 

Risk Grade 8

 

 

 

 

 

5,400

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

379

 

 

 

5,779

 

Total

 

 

65,028

 

 

 

189,612

 

 

 

57,103

 

 

 

41,936

 

 

 

14,134

 

 

 

18,956

 

 

 

154,652

 

 

 

541,421

 

Current period gross charge-offs

 

 

 

 

 

198

 

 

 

39

 

 

 

 

 

 

625

 

 

 

9

 

 

 

7,224

 

 

 

8,095

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Paycheck Protection Program

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Risk Grades 1 - 4

 

 

 

 

 

 

 

 

7,234

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

7,234

 

Total

 

 

 

 

 

 

 

 

7,234

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

7,234

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate – construction, commercial

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Risk Grades 1 - 4

 

 

4,684

 

 

 

56,296

 

 

 

46,538

 

 

 

16,193

 

 

 

2,345

 

 

 

8,865

 

 

 

10,820

 

 

 

145,741

 

Risk Grades 5 - 6

 

 

 

 

 

6,464

 

 

 

6,252

 

 

 

532

 

 

 

 

 

 

840

 

 

 

5,792

 

 

 

19,880

 

Risk Grade 7

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

242

 

 

 

 

 

 

242

 

Total

 

 

4,684

 

 

 

62,760

 

 

 

52,790

 

 

 

16,725

 

 

 

2,345

 

 

 

9,947

 

 

 

16,612

 

 

 

165,863

 

Current period gross charge-offs

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

28

 

 

 

 

 

 

28

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate – construction, residential

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Risk Grades 1 - 4

 

 

27,215

 

 

 

39,151

 

 

 

7,998

 

 

 

347

 

 

 

1,194

 

 

 

71

 

 

 

2,046

 

 

 

78,022

 

Risk Grades 5 - 6

 

 

 

 

 

2,278

 

 

 

473

 

 

 

585

 

 

 

 

 

 

 

 

 

240

 

 

 

3,576

 

Risk Grade 7

 

 

21

 

 

 

580

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

601

 

Total

 

 

27,236

 

 

 

42,009

 

 

 

8,471

 

 

 

932

 

 

 

1,194

 

 

 

71

 

 

 

2,286

 

 

 

82,199

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate – mortgage, commercial

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Risk Grades 1 - 4

 

 

29,516

 

 

 

268,410

 

 

 

113,715

 

 

 

153,897

 

 

 

44,080

 

 

 

144,333

 

 

 

11,689

 

 

 

765,640

 

Risk Grades 5 - 6

 

 

 

 

 

25,746

 

 

 

4,757

 

 

 

16,870

 

 

 

13,304

 

 

 

31,823

 

 

 

4,042

 

 

 

96,542

 

Risk Grade 7

 

 

 

 

 

 

 

 

6,307

 

 

 

2,180

 

 

 

131

 

 

 

8,831

 

 

 

98

 

 

 

17,547

 

Total

 

 

29,516

 

 

 

294,156

 

 

 

124,779

 

 

 

172,947

 

 

 

57,515

 

 

 

184,987

 

 

 

15,829

 

 

 

879,729

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate – mortgage, residential

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Risk Grades 1 - 4

 

 

50,358

 

 

 

204,528

 

 

 

117,255

 

 

 

71,731

 

 

 

29,032

 

 

 

146,643

 

 

 

57,415

 

 

 

676,962

 

Risk Grades 5 - 6

 

 

35

 

 

 

8,570

 

 

 

24

 

 

 

1,605

 

 

 

2,482

 

 

 

6,475

 

 

 

1,189

 

 

 

20,380

 

Risk Grade 7

 

 

 

 

 

650

 

 

 

2,287

 

 

 

1,934

 

 

 

611

 

 

 

6,417

 

 

 

324

 

 

 

12,223

 

Total

 

 

50,393

 

 

 

213,748

 

 

 

119,566

 

 

 

75,270

 

 

 

32,125

 

 

 

159,535

 

 

 

58,928

 

 

 

709,565

 

Current period gross charge-offs

 

 

 

 

 

744

 

 

 

 

 

 

498

 

 

 

 

 

 

14

 

 

 

 

 

 

1,256

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate – mortgage, farmland

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Risk Grades 1 - 4

 

 

 

 

 

729

 

 

 

1,424

 

 

 

 

 

 

1,549

 

 

 

1,624

 

 

 

211

 

 

 

5,537

 

Risk Grades 5 - 6

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

46

 

 

 

46

 

Total

 

 

 

 

 

729

 

 

 

1,424

 

 

 

 

 

 

1,549

 

 

 

1,624

 

 

 

257

 

 

 

5,583

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consumer

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Risk Grades 1 - 4

 

 

23,641

 

 

 

17,070

 

 

 

4,779

 

 

 

3,875

 

 

 

1,854

 

 

 

970

 

 

 

9,043

 

 

 

61,232

 

Risk Grades 5 - 6

 

 

56

 

 

 

54

 

 

 

11

 

 

 

71

 

 

 

4

 

 

 

444

 

 

 

30

 

 

 

670

 

Risk Grade 7

 

 

15

 

 

 

159

 

 

 

125

 

 

 

118

 

 

 

85

 

 

 

106

 

 

 

 

 

 

608

 

Total

 

 

23,712

 

 

 

17,283

 

 

 

4,915

 

 

 

4,064

 

 

 

1,943

 

 

 

1,520

 

 

 

9,073

 

 

 

62,510

 

Current period gross charge-offs

 

 

571

 

 

 

156

 

 

 

131

 

 

 

23

 

 

 

41

 

 

 

27

 

 

 

1

 

 

 

950

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Risk Grades 1 - 4

 

$

172,079

 

 

$

717,625

 

 

$

343,874

 

 

$

277,933

 

 

$

92,868

 

 

$

319,591

 

 

$

219,738

 

 

$

2,143,708

 

Risk Grades 5 - 6

 

 

28,454

 

 

 

45,016

 

 

 

21,481

 

 

 

26,456

 

 

 

16,240

 

 

 

41,409

 

 

 

35,531

 

 

 

214,587

 

Risk Grade 7

 

 

36

 

 

 

52,256

 

 

 

10,927

 

 

 

7,485

 

 

 

1,697

 

 

 

15,640

 

 

 

1,989

 

 

 

90,030

 

Risk Grade 8

 

 

 

 

 

5,400

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

379

 

 

 

5,779

 

Total

 

$

200,569

 

 

$

820,297

 

 

$

376,282

 

 

$

311,874

 

 

$

110,805

 

 

$

376,640

 

 

$

257,637

 

 

$

2,454,104

 

Total current period gross charge-offs

 

$

571

 

 

$

1,098

 

 

$

170

 

 

$

521

 

 

$

666

 

 

$

78

 

 

$

7,225

 

 

$

10,329

 

 

The table above includes one $5.4 million commercial and industrial loan classified as doubtful (risk grade 8) as of June 30, 2023, which was fully reserved as of the same date. There were no loans classified as loss (risk grade 9) as of June 30, 2023.

Summary of Change in the ACL by Major Loan Segment

 

 

For the three months ended June 30, 2023 (Restated)

 

(Dollars in thousands)

 

Commercial

 

 

Consumer

 

 

Total

 

Balance, beginning of period

 

$

27,266

 

 

$

8,695

 

 

$

35,961

 

Charge-offs

 

 

(7,326

)

 

 

(1,694

)

 

 

(9,020

)

Recoveries

 

 

887

 

 

 

126

 

 

 

1,013

 

    Net charge-offs

 

 

(6,439

)

 

 

(1,568

)

 

 

(8,007

)

Provision for credit losses - loans

 

 

9,037

 

 

 

1,576

 

 

 

10,613

 

Balance, end of period

 

$

29,864

 

 

$

8,703

 

 

$

38,567

 

 

 

 

For the six months ended June 30, 2023 (Restated)

 

(Dollars in thousands)

 

Commercial

 

 

Consumer

 

 

Total

 

Balance, beginning of period

 

$

27,070

 

 

$

3,670

 

 

$

30,740

 

Impact of ASC 326 adoption

 

 

2,926

 

 

 

4,492

 

 

 

7,418

 

Charge-offs

 

 

(8,125

)

 

 

(2,204

)

 

 

(10,329

)

Recoveries

 

 

1,005

 

 

 

230

 

 

 

1,235

 

    Net charge-offs

 

 

(7,120

)

 

 

(1,974

)

 

 

(9,094

)

Provision for credit losses - loans

 

 

6,988

 

 

 

2,515

 

 

 

9,503

 

Balance, end of period

 

$

29,864

 

 

$

8,703

 

 

$

38,567

 

The increase in the ACL during the six months ended June 30, 2023 was primarily attributable to the adoption of ASC 326 effective January 1, 2023. Of the $9.0 million and $10.3 million in gross loan charge-offs for the three and six months ended June 30, 2023, respectively, $7.0 million was attributable to one commercial and industrial loan that was fully charged-off in the second quarter of 2023.

Other than the aforementioned, there were no material changes to the assumptions, loss factors (both quantitative and qualitative), or reasonable and supportable forecasts used in the estimation of the ACL and the provision for credit losses for loans held for investment as of and for the six months ended June 30, 2023.

The following table presents the analysis of the change in the allowance for loan losses by loan type for the period stated.

(Dollars in thousands)

 

For the three months ended June 30, 2022

 

 

For the six months ended June 30, 2022

 

Allowance for loan losses, beginning of period

 

$

12,013

 

 

$

12,121

 

Charge-offs

 

 

 

 

 

 

Commercial and industrial

 

 

(1,383

)

 

 

(3,746

)

Real estate – construction

 

 

 

 

 

(123

)

Real estate – mortgage

 

 

(1,079

)

 

 

(1,093

)

Consumer

 

 

(329

)

 

 

(605

)

Total charge-offs

 

 

(2,791

)

 

 

(5,567

)

Recoveries

 

 

 

 

 

 

Commercial and industrial

 

 

2

 

 

 

37

 

Real estate – construction

 

 

4

 

 

 

16

 

Real estate – mortgage

 

 

387

 

 

 

391

 

Consumer

 

 

133

 

 

 

250

 

Total recoveries

 

 

526

 

 

 

694

 

Net charge-offs

 

 

(2,265

)

 

 

(4,873

)

Provision for loan losses

 

 

7,494

 

 

 

9,994

 

Allowance for loan losses, end of period

 

$

17,242

 

 

$

17,242

 

 

Summary of Amortized Cost of Collateral-Dependent Loans

The following table presents the amortized cost of collateral-dependent loans as of the date stated.

 

 

June 30, 2023

 

(Dollars in thousands)

 

(Restated)

 

Commercial and industrial

 

$

90,243

 

Real estate – construction, commercial

 

 

5,792

 

Real estate – construction, residential

 

 

1,646

 

Real estate – mortgage, commercial

 

 

17,403

 

Real estate – mortgage, residential

 

 

1,735

 

Total collateral-dependent loans

 

$

116,819

 

Summary of Modified Loans

The following table presents information on modified loans as of the date stated.

 

 

June 30, 2023 (Restated)

(Dollars in thousands)

 

Number of Loans

 

 

Amortized Cost

 

 

Amortized Cost of Modified Loans to Gross Loans by Category

 

 

Financial Effect

Modification - term extension and forbearance

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

 

1

 

 

 

32,750

 

 

 

6.05

%

 

 See Note (1)

Real estate – mortgage, commercial

 

 

2

 

 

 

6,288

 

 

 

0.71

%

 

Forbearance agreements

Modification - interest-only

 

 

 

 

 

 

 

 

 

 

 

Real estate – mortgage, commercial

 

 

1

 

 

 

3,051

 

 

 

0.35

%

 

Interest-only payments for six months

Modification - term extension and interest-only

 

 

 

 

 

 

 

 

 

 

 

Real estate – mortgage, commercial

 

 

1

 

 

 

287

 

 

 

0.03

%

 

Term extension and interest-only payments for six months

Total

 

 

5

 

 

$

42,376

 

 

 

1.73

%

 

 

(1) This $32.8 million loan was modified via a forbearance agreement in the second quarter of 2023 under which the borrower defaulted in this same period. The Company received cash payments of $4.5 million in the six months ended June 30, 2023 for interest. This loan is collateral-dependent, is on nonaccrual status, and has a specific reserve of $3.5 million as of June 30, 2023.

The following table presents an aging analysis of the amortized cost of loans modified in the preceding 12 months as of the date stated.

 

 

June 30, 2023 (Restated)

 

 

 

Payment Status (Amortized Cost)

 

(Dollars in thousands)

 

Current
Loans

 

 

30-89
Days
Past Due

 

 

90+
Days
Past Due

 

 

Nonaccrual

 

 

Total

 

Commercial and industrial

 

$

 

 

$

 

 

$

 

 

$

32,750

 

 

$

32,750

 

Real estate – mortgage, commercial

 

 

 

 

 

 

 

 

 

 

 

9,626

 

 

 

9,626

 

Total modified loans

 

$

 

 

$

 

 

$

 

 

$

42,376

 

 

$

42,376

 

None of the loans in the table above, other than the $32,750 thousand commercial and industrial loan on nonaccrual, had a payment default during the six months ended June 30, 2023.

Summary of Acquired Loans Included in Consolidated Statement of Condition

The following table presents the outstanding principal balance and related recorded investment of acquired loans included in the consolidated balance sheet as of the date stated.

(Dollars in thousands)

 

December 31, 2022

 

PCI loans

 

 

 

Outstanding principal balance

 

$

64,911

 

Recorded investment

 

 

58,748

 

Purchased performing loans

 

 

 

Outstanding principal balance

 

 

513,461

 

Recorded investment

 

 

511,752

 

Total acquired loans

 

 

 

Outstanding principal balance

 

 

578,372

 

Recorded investment

 

 

570,500

 

Summary of Changes in Accretable Yield on Purchased Credit Impaired Loans

The following table presents the changes in accretable yield for PCI loans for the periods stated.

(Dollars in thousands)

 

For the three months ended June 30, 2022

 

 

For the six months ended June 30, 2022

 

Balance, beginning of period

 

$

13,337

 

 

$

16,849

 

Accretion

 

 

(1,750

)

 

 

(5,262

)

Reclassification of nonaccretable difference due to improvement in expected cash flows

 

 

2,515

 

 

 

2,515

 

Other changes, net

 

 

(1,157

)

 

 

(1,157

)

Balance, end of period

 

$

12,945

 

 

$

12,945

 

 

Summary of Investment of PCI loans

The following table presents the amortized cost of nonaccrual loans held for investment by loan category as of the date stated.

 

 

June 30, 2023 (Restated)

 

(Dollars in thousands)

 

Nonaccrual Loans with No ACL

 

 

Nonaccrual Loans with an ACL

 

 

Total Nonaccrual Loans

 

Commercial and industrial

 

$

27

 

 

$

57,321

 

 

$

57,348

 

Real estate – construction, commercial

 

 

 

 

 

1,045

 

 

 

1,045

 

Real estate – construction, residential

 

 

 

 

 

654

 

 

 

654

 

Real estate – mortgage, commercial

 

 

10,102

 

 

 

1,093

 

 

 

11,195

 

Real estate – mortgage, residential

 

 

879

 

 

 

7,547

 

 

 

8,426

 

Consumer

 

 

1

 

 

 

546

 

 

 

547

 

Total

 

$

11,009

 

 

$

68,206

 

 

$

79,215

 

The following table presents the aging of the amortized cost of PCI loans as of the date stated.

 

 

December 31, 2022

 

(Dollars in thousands)

 

Current
Loans

 

 

30-89
Days
Past Due

 

 

Greater than
90 Days Past
Due &
Accruing

 

 

Total
Loans

 

Commercial and industrial

 

$

1,481

 

 

$

 

 

$

 

 

$

1,481

 

Real estate – construction, commercial

 

 

7

 

 

 

 

 

 

 

 

 

7

 

Real estate – mortgage, commercial

 

 

51,223

 

 

 

 

 

 

 

 

 

51,223

 

Real estate – mortgage, residential

 

 

5,324

 

 

 

354

 

 

 

 

 

 

5,678

 

Consumer

 

 

359

 

 

 

 

 

 

 

 

 

359

 

Total PCI Loans

 

$

58,394

 

 

$

354

 

 

$

 

 

$

58,748

 

Summary of Loan Portfolio Individually and Collectively Evaluated for Impairment

The following table presents a summary of the loan portfolio individually and collectively evaluated for impairment as of the date stated.

 

 

December 31, 2022

 

(Dollars in thousands)

 

Individually
Evaluated for
Impairment

 

 

Collectively
 Evaluated for
 Impairment

 

 

Total Loan Balances

 

 

Related Allowance for Loan Losses

 

PCI loans:

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

$

 

 

$

1,481

 

 

$

1,481

 

 

$

 

Real estate – construction, commercial

 

 

 

 

 

7

 

 

 

7

 

 

 

 

Real estate – mortgage, commercial

 

 

 

 

 

51,223

 

 

 

51,223

 

 

 

3

 

Real estate – mortgage, residential

 

 

 

 

 

5,678

 

 

 

5,678

 

 

 

 

Consumer

 

 

 

 

 

359

 

 

 

359

 

 

 

 

   Total PCI loans

 

 

 

 

 

58,748

 

 

 

58,748

 

 

 

3

 

Originated and purchased performing loans:

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

 

67,654

 

 

 

520,914

 

 

 

588,568

 

 

 

23,073

 

Real estate – construction, commercial

 

 

521

 

 

 

182,773

 

 

 

183,294

 

 

 

1,637

 

Real estate – construction, residential

 

 

 

 

 

76,599

 

 

 

76,599

 

 

 

628

 

Real estate – mortgage, commercial

 

 

4,634

 

 

 

809,132

 

 

 

813,766

 

 

 

2,353

 

Real estate – mortgage, residential

 

 

834

 

 

 

625,260

 

 

 

626,094

 

 

 

1,760

 

Real estate – mortgage, farmland

 

 

 

 

 

6,599

 

 

 

6,599

 

 

 

4

 

Consumer

 

 

 

 

 

47,064

 

 

 

47,064

 

 

 

1,282

 

   Total originated and purchased performing loans

 

 

73,643

 

 

 

2,268,341

 

 

 

2,341,984

 

 

 

30,737

 

Gross loans

 

 

73,643

 

 

 

2,327,089

 

 

 

2,400,732

 

 

 

30,740

 

Less: deferred loan fees, net of costs

 

 

 

 

 

 

 

 

(1,640

)

 

 

 

Total

 

$

73,643

 

 

$

2,327,089

 

 

$

2,399,092

 

 

$

30,740

 

Summary of Impaired Financing Receivables

The following tables present information related to impaired loans held for investment by loan type as of and for the dates stated.

 

 

December 31, 2022

 

(Dollars in thousands)

 

Recorded
Investment

 

 

Unpaid
Principal
Balance

 

 

Related
Allowance

 

With no specific allowance recorded:

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

$

1,269

 

 

$

1,289

 

 

$

 

Real estate – construction, commercial

 

 

521

 

 

 

521

 

 

 

 

Real estate – mortgage, commercial

 

 

4,507

 

 

 

4,504

 

 

 

 

Real estate – mortgage, residential

 

 

834

 

 

 

834

 

 

 

 

With an allowance recorded:

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

$

66,386

 

 

$

66,386

 

 

$

11,605

 

Real estate – mortgage, commercial

 

 

126

 

 

 

126

 

 

 

1

 

Total

 

$

73,643

 

 

$

73,660

 

 

$

11,606

 

 

 

 

For the three months ended June 30, 2022

 

 

For the six months ended June 30, 2022

 

(Dollars in thousands)

 

Average
Recorded
Investment

 

 

Interest
Income
Recognized

 

 

Average
Recorded
Investment

 

 

Interest
Income
Recognized

 

With no specific allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

$

6,203

 

 

$

12

 

 

$

5,754

 

 

$

74

 

Real estate – construction, commercial

 

 

521

 

 

 

8

 

 

 

523

 

 

 

8

 

Real estate – mortgage, commercial

 

 

6,254

 

 

 

100

 

 

 

9,067

 

 

 

148

 

Real estate – mortgage, residential

 

 

1,441

 

 

 

3

 

 

 

1,392

 

 

 

17

 

With an allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

$

6,619

 

 

$

33

 

 

$

4,955

 

 

$

33

 

Real estate – mortgage, commercial

 

 

3,570

 

 

 

2

 

 

 

1,829

 

 

 

2

 

Real estate – mortgage, residential

 

 

58

 

 

 

5

 

 

 

59

 

 

 

5

 

Total

 

$

24,666

 

 

$

163

 

 

$

23,579

 

 

$

287

 

 

Summary of Accounts Notes Loans and Financing Receivable

The following table presents the amortized cost of loans held for investment by internal loan risk grade as of the date stated.

 

 

December 31, 2022

 

(Dollars in thousands)

 

Grade
1
Prime

 

 

Grade
2
Desirable

 

 

Grade
3
Good

 

 

Grade
4
Acceptable

 

 

Grade
5
Pass/Watch

 

 

Grade
6
Special Mention

 

 

Grade
7
Substandard

 

 

Total

 

PCI loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

$

 

 

$

 

 

$

 

 

$

1,369

 

 

$

 

 

$

112

 

 

$

 

 

$

1,481

 

Real estate – construction, commercial

 

 

 

 

 

 

 

 

 

 

 

7

 

 

 

 

 

 

 

 

 

 

 

 

7

 

Real estate – mortgage, commercial

 

 

 

 

 

 

 

 

 

 

 

22,778

 

 

 

26,059

 

 

 

1,700

 

 

 

686

 

 

 

51,223

 

Real estate – mortgage residential

 

 

 

 

 

 

 

 

 

 

 

1,453

 

 

 

1,985

 

 

 

 

 

 

2,240

 

 

 

5,678

 

Consumer

 

 

 

 

 

 

 

 

 

 

 

 

 

 

353

 

 

 

 

 

 

6

 

 

 

359

 

     Total PCI loans

 

 

 

 

 

 

 

 

 

 

 

25,607

 

 

 

28,397

 

 

 

1,812

 

 

 

2,932

 

 

 

58,748

 

Originated and purchased performing loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

 

318

 

 

 

885

 

 

 

192,393

 

 

 

291,204

 

 

 

31,902

 

 

 

2,834

 

 

 

69,032

 

 

 

588,568

 

Paycheck Protection Program

 

 

11,967

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

11,967

 

Real estate – construction, commercial

 

 

 

 

 

361

 

 

 

14,223

 

 

 

156,027

 

 

 

8,504

 

 

 

3,365

 

 

 

814

 

 

 

183,294

 

Real estate – construction, residential

 

 

 

 

 

 

 

 

3,110

 

 

 

72,327

 

 

 

1,162

 

 

 

 

 

 

 

 

 

76,599

 

Real estate – mortgage, commercial

 

 

 

 

 

2,330

 

 

 

187,648

 

 

 

561,554

 

 

 

54,352

 

 

 

2,048

 

 

 

5,834

 

 

 

813,766

 

Real estate – mortgage residential

 

 

 

 

 

7,311

 

 

 

233,697

 

 

 

365,511

 

 

 

11,858

 

 

 

 

 

 

7,717

 

 

 

626,094

 

Real estate – mortgage, farmland

 

 

549

 

 

 

 

 

 

1,315

 

 

 

4,609

 

 

 

126

 

 

 

 

 

 

 

 

 

6,599

 

Consumer

 

 

197

 

 

 

 

 

 

21,330

 

 

 

24,731

 

 

 

256

 

 

 

 

 

 

550

 

 

 

47,064

 

Total originated and purchased performing loans

 

 

13,031

 

 

 

10,887

 

 

 

653,716

 

 

 

1,475,963

 

 

 

108,160

 

 

 

8,247

 

 

 

83,947

 

 

 

2,353,951

 

Gross loans

 

$

13,031

 

 

$

10,887

 

 

$

653,716

 

 

$

1,501,570

 

 

$

136,557

 

 

$

10,059

 

 

$

86,879

 

 

$

2,412,699

 

Less: deferred loan fees, net of costs

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1,640

)

     Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

2,411,059

 

 

There were no loans classified as doubtful or loss as of December 31, 2022.