XML 37 R27.htm IDEA: XBRL DOCUMENT v3.23.3
Loans and ACL - (Tables)
9 Months Ended
Sep. 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.

(Dollars in thousands)

 

September 30, 2023

 

 

December 31, 2022

 

Commercial and industrial

 

$

532,999

 

 

$

590,049

 

Paycheck Protection Program

 

 

6,414

 

 

 

11,967

 

Real estate – construction, commercial

 

 

162,860

 

 

 

183,301

 

Real estate – construction, residential

 

 

76,896

 

 

 

76,599

 

Real estate – mortgage, commercial

 

 

879,655

 

 

 

864,989

 

Real estate – mortgage, residential

 

 

721,383

 

 

 

631,772

 

Real estate – mortgage, farmland

 

 

6,150

 

 

 

6,599

 

Consumer

 

 

59,528

 

 

 

47,423

 

Gross loans

 

 

2,445,885

 

 

 

2,412,699

 

Less: deferred loan fees, net of costs

 

 

485

 

 

 

(1,640

)

Total

 

$

2,446,370

 

 

$

2,411,059

 

Summary of Financing Receivable, Past Due The following table presents the aging of the amortized cost of loans held for investment by loan category as of the date stated.

 

 

September 30, 2023

 

(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

 

$

472,291

 

 

$

2,543

 

 

$

1,748

 

 

$

1,528

 

 

$

54,889

 

 

$

532,999

 

Paycheck Protection Program

 

 

6,414

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

6,414

 

Real estate – construction, commercial

 

 

156,722

 

 

 

3,541

 

 

 

 

 

 

 

 

 

2,597

 

 

 

162,860

 

Real estate – construction, residential

 

 

75,831

 

 

 

 

 

 

 

 

 

 

 

 

1,065

 

 

 

76,896

 

Real estate – mortgage, commercial

 

 

867,480

 

 

 

 

 

 

1,104

 

 

 

 

 

 

11,071

 

 

 

879,655

 

Real estate – mortgage, residential

 

 

710,944

 

 

 

373

 

 

 

449

 

 

 

2,016

 

 

 

7,601

 

 

 

721,383

 

Real estate – mortgage, farmland

 

 

6,150

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

6,150

 

Consumer

 

 

56,766

 

 

 

1,435

 

 

 

313

 

 

 

379

 

 

 

635

 

 

 

59,528

 

Less: Deferred loan fees, net of costs

 

 

485

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

485

 

Total Loans

 

$

2,353,083

 

 

$

7,892

 

 

$

3,614

 

 

$

3,923

 

 

$

77,858

 

 

$

2,446,370

 

 

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 September 30, 2023. Also presented are current period gross charge-offs by loan type for the nine months ended September 30, 2023.

 

 

Term Loans Amortized Cost Basis by Origination Year

 

 

 

 

 

 

 

(Dollars in thousands)

 

2023

 

 

2022

 

 

2021

 

 

2020

 

 

2019

 

 

Prior

 

 

Revolving Loans

 

 

Total

 

Commercial and industrial

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Risk Grades 1 - 4

 

$

33,067

 

 

$

140,132

 

 

$

36,097

 

 

$

27,087

 

 

$

11,425

 

 

$

16,388

 

 

$

131,422

 

 

$

395,618

 

Risk Grades 5 - 6

 

 

26,097

 

 

 

2,123

 

 

 

12,446

 

 

 

6,427

 

 

 

790

 

 

 

1,775

 

 

 

23,641

 

 

 

73,299

 

Risk Grade 7

 

 

 

 

 

3,731

 

 

 

2,460

 

 

 

3,421

 

 

 

825

 

 

 

36

 

 

 

2,620

 

 

 

13,093

 

Risk Grade 8

 

 

 

 

 

48,160

 

 

 

2,450

 

 

 

 

 

 

 

 

 

379

 

 

 

 

 

 

50,989

 

Total

 

 

59,164

 

 

 

194,146

 

 

 

53,453

 

 

 

36,935

 

 

 

13,040

 

 

 

18,578

 

 

 

157,683

 

 

 

532,999

 

Current period gross charge-offs

 

 

1,334

 

 

 

7,214

 

 

 

248

 

 

 

232

 

 

 

725

 

 

 

43

 

 

 

131

 

 

 

9,927

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Paycheck Protection Program

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Risk Grades 1 - 4

 

 

 

 

 

 

 

 

6,414

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

6,414

 

Total

 

 

 

 

 

 

 

 

6,414

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

6,414

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate – construction, commercial

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Risk Grades 1 - 4

 

 

7,496

 

 

 

65,904

 

 

 

36,512

 

 

 

15,800

 

 

 

2,104

 

 

 

5,759

 

 

 

11,530

 

 

 

145,105

 

Risk Grades 5 - 6

 

 

3,370

 

 

 

6,851

 

 

 

2,020

 

 

 

 

 

 

 

 

 

748

 

 

 

3,621

 

 

 

16,610

 

Risk Grade 7

 

 

119

 

 

 

 

 

 

 

 

 

532

 

 

 

18

 

 

 

476

 

 

 

 

 

 

1,145

 

Total

 

 

10,985

 

 

 

72,755

 

 

 

38,532

 

 

 

16,332

 

 

 

2,122

 

 

 

6,983

 

 

 

15,151

 

 

 

162,860

 

Current period gross charge-offs

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

28

 

 

 

 

 

 

28

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate – construction, residential

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Risk Grades 1 - 4

 

 

31,389

 

 

 

33,009

 

 

 

2,659

 

 

 

63

 

 

 

946

 

 

 

69

 

 

 

1,987

 

 

 

70,122

 

Risk Grades 5 - 6

 

 

1,288

 

 

 

3,566

 

 

 

 

 

 

169

 

 

 

241

 

 

 

 

 

 

 

 

 

5,264

 

Risk Grade 7

 

 

21

 

 

 

580

 

 

 

462

 

 

 

447

 

 

 

 

 

 

 

 

 

 

 

 

1,510

 

Total

 

 

32,698

 

 

 

37,155

 

 

 

3,121

 

 

 

679

 

 

 

1,187

 

 

 

69

 

 

 

1,987

 

 

 

76,896

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate – mortgage, commercial

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Risk Grades 1 - 4

 

 

13,996

 

 

 

289,696

 

 

 

123,153

 

 

 

136,403

 

 

 

39,800

 

 

 

132,130

 

 

 

21,357

 

 

 

756,535

 

Risk Grades 5 - 6

 

 

2,353

 

 

 

24,797

 

 

 

5,767

 

 

 

16,959

 

 

 

15,943

 

 

 

31,425

 

 

 

4,065

 

 

 

101,309

 

Risk Grade 7

 

 

331

 

 

 

 

 

 

8,266

 

 

 

4,647

 

 

 

112

 

 

 

8,455

 

 

 

 

 

 

21,811

 

Total

 

 

16,680

 

 

 

314,493

 

 

 

137,186

 

 

 

158,009

 

 

 

55,855

 

 

 

172,010

 

 

 

25,422

 

 

 

879,655

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate – mortgage, residential

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Risk Grades 1 - 4

 

 

41,916

 

 

 

209,899

 

 

 

124,713

 

 

 

70,812

 

 

 

28,702

 

 

 

139,827

 

 

 

55,703

 

 

 

671,572

 

Risk Grades 5 - 6

 

 

11,372

 

 

 

8,325

 

 

 

184

 

 

 

1,627

 

 

 

1,895

 

 

 

6,935

 

 

 

1,663

 

 

 

32,001

 

Risk Grade 7

 

 

 

 

 

2,263

 

 

 

2,005

 

 

 

1,980

 

 

 

996

 

 

 

10,438

 

 

 

128

 

 

 

17,810

 

Total

 

 

53,288

 

 

 

220,487

 

 

 

126,902

 

 

 

74,419

 

 

 

31,593

 

 

 

157,200

 

 

 

57,494

 

 

 

721,383

 

Current period gross charge-offs

 

 

 

 

 

744

 

 

 

 

 

 

498

 

 

 

 

 

 

14

 

 

 

 

 

 

1,256

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate – mortgage, farmland

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Risk Grades 1 - 4

 

 

 

 

 

875

 

 

 

1,809

 

 

 

 

 

 

1,535

 

 

 

1,573

 

 

 

209

 

 

 

6,001

 

Risk Grades 5 - 6

 

 

149

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

149

 

Total

 

 

149

 

 

 

875

 

 

 

1,809

 

 

 

 

 

 

1,535

 

 

 

1,573

 

 

 

209

 

 

 

6,150

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consumer

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Risk Grades 1 - 4

 

 

22,899

 

 

 

15,567

 

 

 

4,204

 

 

 

3,198

 

 

 

1,471

 

 

 

666

 

 

 

10,268

 

 

 

58,273

 

Risk Grades 5 - 6

 

 

64

 

 

 

51

 

 

 

13

 

 

 

16

 

 

 

14

 

 

 

440

 

 

 

30

 

 

 

628

 

Risk Grade 7

 

 

14

 

 

 

223

 

 

 

87

 

 

 

117

 

 

 

56

 

 

 

130

 

 

 

 

 

 

627

 

Total

 

 

22,977

 

 

 

15,841

 

 

 

4,304

 

 

 

3,331

 

 

 

1,541

 

 

 

1,236

 

 

 

10,298

 

 

 

59,528

 

Current period gross charge-offs

 

 

1,083

 

 

 

280

 

 

 

200

 

 

 

31

 

 

 

48

 

 

 

57

 

 

 

 

 

 

1,699

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Risk Grades 1 - 4

 

$

150,763

 

 

$

755,082

 

 

$

335,561

 

 

$

253,363

 

 

$

85,983

 

 

$

296,412

 

 

$

232,476

 

 

$

2,109,640

 

Risk Grades 5 - 6

 

 

44,693

 

 

 

45,713

 

 

 

20,430

 

 

 

25,198

 

 

 

18,883

 

 

 

41,323

 

 

 

33,020

 

 

 

229,260

 

Risk Grade 7

 

 

485

 

 

 

6,797

 

 

 

13,280

 

 

 

11,144

 

 

 

2,007

 

 

 

19,535

 

 

 

2,748

 

 

 

55,996

 

Risk Grade 8

 

 

 

 

 

48,160

 

 

 

2,450

 

 

 

 

 

 

 

 

 

379

 

 

 

 

 

 

50,989

 

Total

 

$

195,941

 

 

$

855,752

 

 

$

371,721

 

 

$

289,705

 

 

$

106,873

 

 

$

357,649

 

 

$

268,244

 

 

$

2,445,885

 

Total current period gross charge-offs

 

$

2,417

 

 

$

8,238

 

 

$

448

 

 

$

761

 

 

$

773

 

 

$

142

 

 

$

131

 

 

$

12,910

 

 

Of the $51.0 million of commercial and industrial loans classified as doubtful (risk grade 8) as of September 30, 2023, $48.2 million was attributable to a group of specialty finance loans with a collective specific reserve of $21.8 million as of the same date.
Summary of Change in the ACL by Major Loan Segment

 

 

For the three months ended September 30, 2023

 

(Dollars in thousands)

 

Commercial

 

 

Consumer

 

 

Total

 

Balance, beginning of period

 

$

29,864

 

 

$

8,703

 

 

$

38,567

 

Charge-offs

 

 

(1,832

)

 

 

(749

)

 

 

(2,581

)

Recoveries

 

 

1,600

 

 

 

445

 

 

 

2,045

 

    Net charge-offs

 

 

(232

)

 

 

(304

)

 

 

(536

)

Provision for credit losses - loans

 

 

11,394

 

 

 

206

 

 

 

11,600

 

Balance, end of period

 

$

41,026

 

 

$

8,605

 

 

$

49,631

 

 

 

 

For the nine months ended September 30, 2023

 

(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

 

 

(9,955

)

 

 

(2,954

)

 

 

(12,909

)

Recoveries

 

 

2,605

 

 

 

674

 

 

 

3,279

 

    Net charge-offs

 

 

(7,350

)

 

 

(2,280

)

 

 

(9,630

)

Provision for credit losses - loans

 

 

18,380

 

 

 

2,723

 

 

 

21,103

 

Balance, end of period

 

$

41,026

 

 

$

8,605

 

 

$

49,631

 

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 September 30, 2022

 

 

For the nine months ended September 30, 2022

 

Allowance for loan losses, beginning of period

 

$

17,242

 

 

$

12,121

 

Charge-offs

 

 

 

 

 

 

Commercial and industrial

 

 

(31

)

 

 

(4,958

)

Consumer

 

 

(717

)

 

 

(1,357

)

Total charge-offs

 

 

(748

)

 

 

(6,315

)

Recoveries

 

 

 

 

 

 

Commercial and industrial

 

 

6

 

 

 

430

 

Consumer

 

 

134

 

 

 

404

 

Total recoveries

 

 

140

 

 

 

834

 

Net charge-offs

 

 

(608

)

 

 

(5,481

)

Provision for loan losses

 

 

3,900

 

 

 

13,894

 

Allowance for loan losses, end of period

 

$

20,534

 

 

$

20,534

 

 

Summary of Amortized Cost of Collateral-Dependent Loans

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

(Dollars in thousands)

 

September 30, 2023

 

Commercial and industrial

 

$

83,437

 

Real estate – construction, commercial

 

 

6,635

 

Real estate – construction, residential

 

 

2,299

 

Real estate – mortgage, commercial

 

 

18,352

 

Real estate – mortgage, residential

 

 

3,029

 

Total collateral-dependent loans

 

$

113,752

 

Summary of Modified Loans

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

 

 

September 30, 2023

(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

 

 

 

 

 

 

 

 

 

 

Forbearance agreements

Commercial and industrial (1)

 

 

1

 

 

 

32,750

 

 

 

6.14

%

 

 

Real estate – mortgage, commercial

 

 

2

 

 

 

6,208

 

 

 

0.71

%

 

 

Modification - interest-only

 

 

 

 

 

 

 

 

 

 

Interest-only payments for six months

Real estate – mortgage, commercial

 

 

1

 

 

 

244

 

 

 

0.03

%

 

 

Commercial and industrial

 

 

1

 

 

 

2,982

 

 

 

0.34

%

 

 

Modification - Payment Deferral

 

 

 

 

 

 

 

 

 

 

Payment Deferral 3-9 Months

Real estate – mortgage, commercial

 

 

1

 

 

 

2,999

 

 

 

0.34

%

 

 

Commercial and industrial

 

 

5

 

 

 

5,806

 

 

 

0.66

%

 

 

Total

 

 

11

 

 

$

50,989

 

 

 

2.08

%

 

 


(1) A $
32.8 million loan was modified via a forbearance agreement in the second quarter of 2023 under which the borrower defaulted in the same period. The Company received cash payments of $4.5 million in the first half of 2023 for interest. This loan is collateral-dependent, is on nonaccrual status, and has a specific reserve of $9.3 million as of September 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.

 

 

September 30, 2023

 

 

 

Payment Status (Amortized Cost)

 

(Dollars in thousands)

 

Current
Loans

 

 

30-89
Days
Past Due

 

 

Greater than
90 Days Past
Due &
Accruing

 

 

Nonaccrual

 

 

Total

 

Commercial and industrial

 

$

2,692

 

 

$

 

 

$

244

 

 

$

35,864

 

 

$

38,800

 

Real estate – mortgage, commercial

 

 

 

 

 

 

 

 

 

 

 

12,189

 

 

 

12,189

 

Total modified loans

 

$

2,692

 

 

$

 

 

$

244

 

 

$

48,053

 

 

$

50,989

 

None of the loans in the table above other than the $32.75 million commercial and industrial loan on nonaccrual had a payment default during the nine 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 September 30, 2022

 

 

For the nine months ended September 30, 2022

 

Balance, beginning of period

 

$

12,945

 

 

$

16,849

 

Accretion

 

 

(1,108

)

 

 

(6,370

)

Reclassification of nonaccretable difference due to improvement in expected cash flows

 

 

 

 

 

2,515

 

Other changes, net

 

 

 

 

 

(1,157

)

Balance, end of period

 

$

11,837

 

 

$

11,837

 

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.

 

 

September 30, 2023

 

(Dollars in thousands)

 

Nonaccrual Loans with No ACL

 

 

Nonaccrual Loans with an ACL

 

 

Total Nonaccrual Loans

 

Commercial and industrial

 

$

 

 

$

54,889

 

 

$

54,889

 

Real estate – construction, commercial

 

 

2,100

 

 

 

497

 

 

 

2,597

 

Real estate – construction, residential

 

 

 

 

 

1,065

 

 

 

1,065

 

Real estate – mortgage, commercial

 

 

5,519

 

 

 

5,552

 

 

 

11,071

 

Real estate – mortgage, residential

 

 

866

 

 

 

6,735

 

 

 

7,601

 

Consumer

 

 

 

 

 

635

 

 

 

635

 

Total

 

$

8,485

 

 

$

69,373

 

 

$

77,858

 

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

 

 

354

 

 

 

 

 

 

5,324

 

 

 

5,678

 

Consumer

 

 

 

 

 

 

 

 

359

 

 

 

359

 

Total PCI Loans

 

$

354

 

 

$

 

 

$

58,394

 

 

$

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 September 30, 2022

 

 

For the nine months ended September 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

 

$

5,197

 

 

$

 

 

$

5,568

 

 

$

74

 

Real estate – construction, commercial

 

 

521

 

 

 

8

 

 

 

522

 

 

 

16

 

Real estate – mortgage, commercial

 

 

2,839

 

 

 

26

 

 

 

6,991

 

 

 

174

 

Real estate – mortgage, residential

 

 

1,188

 

 

 

5

 

 

 

1,324

 

 

 

22

 

With an allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

$

4,024

 

 

$

44

 

 

$

4,644

 

 

$

77

 

Real estate – mortgage, commercial

 

 

851

 

 

 

1

 

 

 

1,503

 

 

 

3

 

Real estate – mortgage, residential

 

 

142

 

 

 

1

 

 

 

86

 

 

 

6

 

Total

 

$

14,762

 

 

$

85

 

 

$

20,638

 

 

$

372

 

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.