XML 31 R25.htm IDEA: XBRL DOCUMENT v3.24.1.u1
Loans and ACL (Tables)
3 Months Ended
Mar. 31, 2024
Receivables [Abstract]  
Summary of Amortized Cost of Loans Held for Investment

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

(Dollars in thousands)

 

March 31, 2024

 

 

December 31, 2023

 

Commercial and industrial

 

$

489,972

 

 

$

508,944

 

Real estate – construction, commercial

 

 

156,943

 

 

 

180,052

 

Real estate – construction, residential

 

 

62,947

 

 

 

75,832

 

Real estate – commercial

 

 

881,798

 

 

 

870,540

 

Real estate – residential

 

 

740,249

 

 

 

730,110

 

Real estate – farmland

 

 

5,673

 

 

 

5,470

 

Consumer

 

 

55,782

 

 

 

59,169

 

Gross loans

 

 

2,393,364

 

 

 

2,430,117

 

Deferred loan fees, net of costs

 

 

725

 

 

 

830

 

Total

 

$

2,394,089

 

 

$

2,430,947

 

Summary of Financing Receivable, Past Due

The following tables present the aging of the amortized cost of loans held for investment by loan category as of the dates stated.

 

 

March 31, 2024

 

(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

 

$

448,156

 

 

$

4,357

 

 

$

1,609

 

 

$

1,904

 

 

$

33,946

 

 

$

489,972

 

Real estate – construction, commercial

 

 

154,710

 

 

 

 

 

 

 

 

 

 

 

 

2,233

 

 

 

156,943

 

Real estate – construction, residential

 

 

62,947

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

62,947

 

Real estate – commercial

 

 

872,060

 

 

 

2,297

 

 

 

 

 

 

 

 

 

7,441

 

 

 

881,798

 

Real estate – residential

 

 

727,010

 

 

 

6,356

 

 

 

419

 

 

 

 

 

 

6,464

 

 

 

740,249

 

Real estate – farmland

 

 

5,673

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

5,673

 

Consumer

 

 

47,151

 

 

 

6,966

 

 

 

470

 

 

 

405

 

 

 

790

 

 

 

55,782

 

Less: Deferred loan fees, net of costs

 

 

725

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

725

 

Total Loans

 

$

2,318,432

 

 

$

19,976

 

 

$

2,498

 

 

$

2,309

 

 

$

50,874

 

 

$

2,394,089

 

 

 

 

 

December 31, 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

 

$

464,939

 

 

$

2,235

 

 

$

632

 

 

$

1,709

 

 

$

39,429

 

 

$

508,944

 

Real estate – construction, commercial

 

 

177,653

 

 

 

2,016

 

 

 

 

 

 

 

 

 

383

 

 

 

180,052

 

Real estate – construction, residential

 

 

75,309

 

 

 

523

 

 

 

 

 

 

 

 

 

 

 

 

75,832

 

Real estate – commercial

 

 

855,263

 

 

 

2,109

 

 

 

714

 

 

 

574

 

 

 

11,880

 

 

 

870,540

 

Real estate – residential

 

 

717,141

 

 

 

5,101

 

 

 

288

 

 

 

 

 

 

7,580

 

 

 

730,110

 

Real estate – farmland

 

 

5,470

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

5,470

 

Consumer

 

 

55,084

 

 

 

2,298

 

 

 

279

 

 

 

754

 

 

 

754

 

 

 

59,169

 

Deferred loan fees, net of costs

 

 

830

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

830

 

Total Loans

 

$

2,351,689

 

 

$

14,282

 

 

$

1,913

 

 

$

3,037

 

 

$

60,026

 

 

$

2,430,947

 

Summary of Investment of PCI loans

The following tables present the amortized cost of nonaccrual loans held for investment with and without an ACL by loan category as of the dates stated.

 

 

March 31, 2024

 

(Dollars in thousands)

 

Nonaccrual Loans with No ACL

 

 

Nonaccrual Loans with an ACL

 

 

Total Nonaccrual Loans

 

Commercial and industrial

 

$

 

 

$

33,946

 

 

$

33,946

 

Real estate – construction, commercial

 

 

1,863

 

 

 

370

 

 

 

2,233

 

Real estate – commercial

 

 

 

 

 

7,441

 

 

 

7,441

 

Real estate – residential

 

 

565

 

 

 

5,899

 

 

 

6,464

 

Consumer

 

 

 

 

 

790

 

 

 

790

 

Total

 

$

2,428

 

 

$

48,446

 

 

$

50,874

 

 

 

 

December 31, 2023

 

(Dollars in thousands)

 

Nonaccrual Loans with No ACL

 

 

Nonaccrual Loans with an ACL

 

 

Total Nonaccrual Loans

 

Commercial and industrial

 

$

1,487

 

 

$

37,942

 

 

$

39,429

 

Real estate – construction, commercial

 

 

 

 

 

383

 

 

 

383

 

Real estate – commercial

 

 

2,024

 

 

 

9,856

 

 

 

11,880

 

Real estate – residential

 

 

577

 

 

 

7,003

 

 

 

7,580

 

Consumer

 

 

 

 

 

754

 

 

 

754

 

Total

 

$

4,088

 

 

$

55,938

 

 

$

60,026

 

Summary of Accrued Interest Receivable by Loan Type Reversed from Income

The following table presents accrued interest receivable by loan type reversed from interest income associated with loans held for investment that were placed on nonaccrual status for the periods stated.

 

 

For the three months ended March 31,

 

(Dollars in thousands)

 

2024

 

 

2023

 

Commercial and industrial

 

$

57

 

 

$

11

 

Real estate – construction, commercial

 

 

25

 

 

 

1

 

Real estate – commercial

 

 

51

 

 

 

20

 

Real estate – residential

 

 

10

 

 

 

245

 

Consumer

 

 

5

 

 

 

49

 

Total

 

$

148

 

 

$

326

 

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 March 31, 2024. Also presented are current period gross charge-offs by loan type for the three months ended March 31, 2024.

 

 

Term Loans Amortized Cost Basis by Origination Year

 

 

 

 

 

 

 

(Dollars in thousands)

 

2024

 

 

2023

 

 

2022

 

 

2021

 

 

2020

 

 

Prior

 

 

Revolving Loans

 

 

Total

 

Commercial and industrial

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Risk Grades 1 - 4

 

$

2,491

 

 

$

14,949

 

 

$

109,129

 

 

$

25,875

 

 

$

23,954

 

 

$

20,635

 

 

$

136,887

 

 

$

333,920

 

Risk Grades 5 - 6

 

 

68

 

 

 

27,159

 

 

 

37,715

 

 

 

13,637

 

 

 

6,044

 

 

 

2,338

 

 

 

20,977

 

 

 

107,938

 

Risk Grade 7

 

 

 

 

 

77

 

 

 

324

 

 

 

6,135

 

 

 

803

 

 

 

752

 

 

 

7,716

 

 

 

15,807

 

Risk Grade 8

 

 

 

 

 

 

 

 

29,750

 

 

 

2,557

 

 

 

 

 

 

 

 

 

 

 

 

32,307

 

Total

 

 

2,559

 

 

 

42,185

 

 

 

176,918

 

 

 

48,204

 

 

 

30,801

 

 

 

23,725

 

 

 

165,580

 

 

 

489,972

 

Current period gross charge-offs

 

 

 

 

 

447

 

 

 

1,364

 

 

 

138

 

 

 

3

 

 

 

5

 

 

 

 

 

 

1,957

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate – construction, commercial

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Risk Grades 1 - 4

 

 

115

 

 

 

9,397

 

 

 

85,565

 

 

 

17,534

 

 

 

13,531

 

 

 

7,463

 

 

 

1,537

 

 

 

135,142

 

Risk Grades 5 - 6

 

 

 

 

 

1,101

 

 

 

5,529

 

 

 

1,513

 

 

 

194

 

 

 

5,684

 

 

 

3,632

 

 

 

17,653

 

Risk Grade 7

 

 

 

 

 

118

 

 

 

3,630

 

 

 

36

 

 

 

 

 

 

364

 

 

 

 

 

 

4,148

 

Total

 

 

115

 

 

 

10,616

 

 

 

94,724

 

 

 

19,083

 

 

 

13,725

 

 

 

13,511

 

 

 

5,169

 

 

 

156,943

 

Current period gross charge-offs

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate – construction, residential

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Risk Grades 1 - 4

 

 

5,952

 

 

 

27,017

 

 

 

8,063

 

 

 

6,740

 

 

 

26

 

 

 

64

 

 

 

10,729

 

 

 

58,591

 

Risk Grades 5 - 6

 

 

 

 

 

2,281

 

 

 

1,362

 

 

 

 

 

 

165

 

 

 

 

 

 

 

 

 

3,808

 

Risk Grade 7

 

 

 

 

 

393

 

 

 

155

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

548

 

Total

 

 

5,952

 

 

 

29,691

 

 

 

9,580

 

 

 

6,740

 

 

 

191

 

 

 

64

 

 

 

10,729

 

 

 

62,947

 

Current period gross charge-offs

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate – commercial

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Risk Grades 1 - 4

 

 

5,053

 

 

 

18,197

 

 

 

269,429

 

 

 

122,861

 

 

 

147,005

 

 

 

168,496

 

 

 

21,967

 

 

 

753,011

 

Risk Grades 5 - 6

 

 

 

 

 

452

 

 

 

43,469

 

 

 

15,779

 

 

 

17,641

 

 

 

33,312

 

 

 

4,214

 

 

 

114,867

 

Risk Grade 7

 

 

 

 

 

 

 

 

1,104

 

 

 

6,977

 

 

 

3,835

 

 

 

2,007

 

 

 

 

 

 

13,923

 

Total

 

 

5,053

 

 

 

18,649

 

 

 

314,002

 

 

 

145,617

 

 

 

168,481

 

 

 

203,815

 

 

 

26,181

 

 

 

881,798

 

Current period gross charge-offs

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate – residential

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Risk Grades 1 - 4

 

 

145

 

 

 

52,894

 

 

 

230,577

 

 

 

118,789

 

 

 

68,096

 

 

 

157,871

 

 

 

55,377

 

 

 

683,749

 

Risk Grades 5 - 6

 

 

229

 

 

 

12,509

 

 

 

10,066

 

 

 

3,659

 

 

 

2,278

 

 

 

13,796

 

 

 

3,341

 

 

 

45,878

 

Risk Grade 7

 

 

 

 

 

 

 

 

2,160

 

 

 

1,266

 

 

 

1,455

 

 

 

5,465

 

 

 

276

 

 

 

10,622

 

Total

 

 

374

 

 

 

65,403

 

 

 

242,803

 

 

 

123,714

 

 

 

71,829

 

 

 

177,132

 

 

 

58,994

 

 

 

740,249

 

Current period gross charge-offs

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate – farmland

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Risk Grades 1 - 4

 

 

 

 

 

 

 

 

1,004

 

 

 

1,383

 

 

 

 

 

 

2,956

 

 

 

186

 

 

 

5,529

 

Risk Grades 5 - 6

 

 

 

 

 

144

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

144

 

Total

 

 

 

 

 

144

 

 

 

1,004

 

 

 

1,383

 

 

 

 

 

 

2,956

 

 

 

186

 

 

 

5,673

 

Current period gross charge-offs

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consumer

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Risk Grades 1 - 4

 

 

3,566

 

 

 

23,334

 

 

 

12,661

 

 

 

3,001

 

 

 

2,303

 

 

 

1,179

 

 

 

8,098

 

 

 

54,142

 

Risk Grades 5 - 6

 

 

 

 

 

58

 

 

 

40

 

 

 

8

 

 

 

6

 

 

 

60

 

 

 

495

 

 

 

667

 

Risk Grade 7

 

 

 

 

 

195

 

 

 

377

 

 

 

193

 

 

 

123

 

 

 

85

 

 

 

 

 

 

973

 

Total

 

 

3,566

 

 

 

23,587

 

 

 

13,078

 

 

 

3,202

 

 

 

2,432

 

 

 

1,324

 

 

 

8,593

 

 

 

55,782

 

Current period gross charge-offs

 

 

523

 

 

 

75

 

 

 

119

 

 

 

10

 

 

 

16

 

 

 

2

 

 

 

 

 

 

745

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Risk Grades 1 - 4

 

$

17,322

 

 

$

145,788

 

 

$

716,428

 

 

$

296,183

 

 

$

254,915

 

 

$

358,664

 

 

$

234,781

 

 

$

2,024,081

 

Risk Grades 5 - 6

 

 

297

 

 

 

43,704

 

 

 

98,181

 

 

 

34,596

 

 

 

26,328

 

 

 

55,190

 

 

 

32,659

 

 

 

290,955

 

Risk Grade 7

 

 

 

 

 

783

 

 

 

7,750

 

 

 

14,607

 

 

 

6,216

 

 

 

8,673

 

 

 

7,992

 

 

 

46,021

 

Risk Grade 8

 

 

 

 

 

 

 

 

29,750

 

 

 

2,557

 

 

 

 

 

 

 

 

 

 

 

 

32,307

 

Total

 

$

17,619

 

 

$

190,275

 

 

$

852,109

 

 

$

347,943

 

 

$

287,459

 

 

$

422,527

 

 

$

275,432

 

 

$

2,393,364

 

Total current period gross charge-offs

 

$

523

 

 

$

522

 

 

$

1,483

 

 

$

148

 

 

$

19

 

 

$

7

 

 

$

 

 

$

2,702

 

The following table presents the amortized cost of loans held for investment by internal loan risk grade by year of origination as of December 31, 2023.

 

 

Term Loans Recorded Investment Basis by Origination Year

 

 

 

 

 

 

 

(Dollars in thousands)

 

2023

 

 

2022

 

 

2021

 

 

2020

 

 

2019

 

 

Prior

 

 

Revolving Loans

 

 

Total

 

Commercial and industrial

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Risk Grades 1 - 4

 

$

15,830

 

 

$

114,291

 

 

$

32,273

 

 

$

25,429

 

 

$

8,217

 

 

$

14,200

 

 

$

138,267

 

 

$

348,507

 

Risk Grades 5 - 6

 

 

26,563

 

 

 

40,399

 

 

 

12,759

 

 

 

6,305

 

 

 

819

 

 

 

1,537

 

 

 

19,722

 

 

 

108,104

 

Risk Grade 7

 

 

 

 

 

877

 

 

 

3,623

 

 

 

829

 

 

 

543

 

 

 

134

 

 

 

9,191

 

 

 

15,197

 

Risk Grade 8

 

 

 

 

 

34,203

 

 

 

2,554

 

 

 

 

 

 

 

 

 

379

 

 

 

 

 

 

37,136

 

Total

 

 

42,393

 

 

 

189,770

 

 

 

51,209

 

 

 

32,563

 

 

 

9,579

 

 

 

16,250

 

 

 

167,180

 

 

 

508,944

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate – construction, commercial

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Risk Grades 1 - 4

 

 

8,533

 

 

 

85,687

 

 

 

33,344

 

 

 

14,690

 

 

 

6,358

 

 

 

5,589

 

 

 

4,367

 

 

 

158,568

 

Risk Grades 5 - 6

 

 

4,213

 

 

 

11,072

 

 

 

760

 

 

 

293

 

 

 

 

 

 

738

 

 

 

3,827

 

 

 

20,903

 

Risk Grade 7

 

 

119

 

 

 

46

 

 

 

40

 

 

 

 

 

 

 

 

 

376

 

 

 

 

 

 

581

 

Total

 

 

12,865

 

 

 

96,805

 

 

 

34,144

 

 

 

14,983

 

 

 

6,358

 

 

 

6,703

 

 

 

8,194

 

 

 

180,052

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate – construction, residential

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Risk Grades 1 - 4

 

 

31,611

 

 

 

22,734

 

 

 

3,867

 

 

 

59

 

 

 

741

 

 

 

67

 

 

 

10,656

 

 

 

69,735

 

Risk Grades 5 - 6

 

 

1,486

 

 

 

2,672

 

 

 

 

 

 

167

 

 

 

200

 

 

 

 

 

 

 

 

 

4,525

 

Risk Grade 7

 

 

367

 

 

 

1,205

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1,572

 

Total

 

 

33,464

 

 

 

26,611

 

 

 

3,867

 

 

 

226

 

 

 

941

 

 

 

67

 

 

 

10,656

 

 

 

75,832

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate – commercial

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Risk Grades 1 - 4

 

 

14,671

 

 

 

280,479

 

 

 

121,257

 

 

 

144,498

 

 

 

42,226

 

 

 

123,774

 

 

 

20,332

 

 

 

747,237

 

Risk Grades 5 - 6

 

 

2,841

 

 

 

25,075

 

 

 

9,038

 

 

 

19,597

 

 

 

12,921

 

 

 

27,778

 

 

 

4,214

 

 

 

101,464

 

Risk Grade 7

 

 

323

 

 

 

 

 

 

8,202

 

 

 

4,938

 

 

 

111

 

 

 

8,265

 

 

 

 

 

 

21,839

 

Total

 

 

17,835

 

 

 

305,554

 

 

 

138,497

 

 

 

169,033

 

 

 

55,258

 

 

 

159,817

 

 

 

24,546

 

 

 

870,540

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate – residential

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Risk Grades 1 - 4

 

 

51,042

 

 

 

218,375

 

 

 

121,872

 

 

 

69,165

 

 

 

27,877

 

 

 

132,986

 

 

 

55,327

 

 

 

676,644

 

Risk Grades 5 - 6

 

 

12,014

 

 

 

9,339

 

 

 

677

 

 

 

1,944

 

 

 

2,122

 

 

 

7,281

 

 

 

3,255

 

 

 

36,632

 

Risk Grade 7

 

 

 

 

 

2,240

 

 

 

2,446

 

 

 

1,812

 

 

 

943

 

 

 

9,307

 

 

 

85

 

 

 

16,833

 

Risk Grade 8

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1

 

 

 

 

 

 

1

 

Total

 

 

63,056

 

 

 

229,954

 

 

 

124,995

 

 

 

72,921

 

 

 

30,942

 

 

 

149,575

 

 

 

58,667

 

 

 

730,110

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate – farmland

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Risk Grades 1 - 4

 

 

 

 

 

729

 

 

 

1,397

 

 

 

 

 

 

1,520

 

 

 

1,562

 

 

 

115

 

 

 

5,323

 

Risk Grades 5 - 6

 

 

147

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

147

 

Total

 

 

147

 

 

 

729

 

 

 

1,397

 

 

 

 

 

 

1,520

 

 

 

1,562

 

 

 

115

 

 

 

5,470

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consumer

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Risk Grades 1 - 4

 

 

26,535

 

 

 

14,215

 

 

 

3,598

 

 

 

2,724

 

 

 

1,137

 

 

 

466

 

 

 

8,766

 

 

 

57,441

 

Risk Grades 5 - 6

 

 

61

 

 

 

42

 

 

 

12

 

 

 

12

 

 

 

8

 

 

 

433

 

 

 

495

 

 

 

1,063

 

Risk Grade 7

 

 

14

 

 

 

259

 

 

 

115

 

 

 

131

 

 

 

44

 

 

 

102

 

 

 

 

 

 

665

 

Total

 

 

26,610

 

 

 

14,516

 

 

 

3,725

 

 

 

2,867

 

 

 

1,189

 

 

 

1,001

 

 

 

9,261

 

 

 

59,169

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Risk Grades 1 - 4

 

$

148,222

 

 

$

736,510

 

 

$

317,608

 

 

$

256,565

 

 

$

88,076

 

 

$

278,644

 

 

$

237,830

 

 

$

2,063,455

 

Risk Grades 5 - 6

 

 

47,325

 

 

 

88,599

 

 

 

23,246

 

 

 

28,318

 

 

 

16,070

 

 

 

37,767

 

 

 

31,513

 

 

 

272,838

 

Risk Grade 7

 

 

823

 

 

 

4,627

 

 

 

14,426

 

 

 

7,710

 

 

 

1,641

 

 

 

18,184

 

 

 

9,276

 

 

 

56,687

 

Risk Grade 8

 

 

 

 

 

34,203

 

 

 

2,554

 

 

 

 

 

 

 

 

 

380

 

 

 

 

 

 

37,137

 

Total

 

$

196,370

 

 

$

863,939

 

 

$

357,834

 

 

$

292,593

 

 

$

105,787

 

 

$

334,975

 

 

$

278,619

 

 

$

2,430,117

 

 

Summary of Change in the ACL by Major Loan Segment

 

 

For the three months ended March 31, 2024

 

(Dollars in thousands)

 

Commercial

 

 

Consumer

 

 

Total

 

Balance, beginning of period

 

$

27,491

 

 

$

8,402

 

 

$

35,893

 

Charge-offs

 

 

(1,957

)

 

 

(745

)

 

 

(2,702

)

Recoveries

 

 

1,531

 

 

 

303

 

 

 

1,834

 

    Net charge-offs

 

 

(426

)

 

 

(442

)

 

 

(868

)

Balance, end of period

 

$

27,065

 

 

$

7,960

 

 

$

35,025

 

 

 

 

For the three months ended March 31, 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

 

 

(799

)

 

 

(510

)

 

 

(1,309

)

Recoveries

 

 

118

 

 

 

104

 

 

 

222

 

    Net charge-offs

 

 

(681

)

 

 

(406

)

 

 

(1,087

)

(Recovery of) provision for credit losses - loans

 

 

(2,049

)

 

 

939

 

 

 

(1,110

)

Balance, end of period

 

$

27,266

 

 

$

8,695

 

 

$

35,961

 

Summary of Amortized Cost of Collateral-Dependent Loans

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

(Dollars in thousands)

 

March 31, 2024

 

 

December 31, 2023

 

Commercial and industrial

 

$

62,905

 

 

$

67,555

 

Real estate – construction, commercial

 

 

5,719

 

 

 

6,309

 

Real estate – construction, residential

 

 

 

 

 

2,303

 

Real estate – commercial

 

 

14,285

 

 

 

13,401

 

Real estate – residential

 

 

8,690

 

 

 

7,337

 

Total collateral-dependent loans

 

$

91,599

 

 

$

96,905

 

Summary of Modified Loans

The following table presents information on loans modified in the last 12 months from the date stated.

 

 

March 31, 2024

(Dollars in thousands)

 

Number of Loans

 

 

Recorded Investment

 

 

Recorded Investment of Modified Loans to Gross Loans by Category

 

 

Financial Effect

Modification - term extension and forbearance

 

 

 

 

 

 

 

 

 

 

Forbearance agreements

Commercial and industrial (1)

 

 

3

 

 

$

33,979

 

 

 

6.93

%

 

 

Real estate – construction, residential

 

 

1

 

 

 

155

 

 

 

0.02

%

 

 

Real estate – residential

 

 

1

 

 

 

127

 

 

 

0.02

%

 

 

Modification - payment deferral

 

 

 

 

 

 

 

 

 

 

Payment deferral 6-9 months

Real estate – residential

 

 

1

 

 

 

565

 

 

 

0.06

%

 

 

Commercial and industrial

 

 

1

 

 

 

183

 

 

 

0.04

%

 

 

Total

 

 

7

 

 

$

35,009

 

 

 

1.46

%

 

 


(1) Included in this balance was a $
29.8 million loan that was modified via a forbearance agreement in the second quarter of 2023 under which the borrower defaulted in the same period. This loan is collateral-dependent, is on nonaccrual status, and has a specific reserve of $9.6 million as of March 31, 2024. Subsequent to March 31, 2024, the Company received cash payments totaling $1.5 million, which were applied to the book principal balance of the loan.

Summary of Aging Analysis of Loans Modified

The following table presents an aging analysis of the recorded investment of loans modified as of the date stated.

 

 

March 31, 2024

 

(Dollars in thousands)

 

Current
Loans

 

 

30-89
Days
Past Due

 

 

Greater than
90 Days Past
Due &
Accruing

 

 

Nonaccrual

 

 

Total

 

Commercial and industrial

 

$

1,681

 

 

$

 

 

$

 

 

$

32,481

 

 

$

34,162

 

Real estate – residential

 

 

127

 

 

 

 

 

 

 

 

 

565

 

 

 

692

 

Real estate – construction, residential

 

 

155

 

 

 

 

 

 

 

 

 

 

 

 

155

 

Total modified loans

 

$

1,963

 

 

$

 

 

$

 

 

$

33,046

 

 

$

35,009