XML 32 R26.htm IDEA: XBRL DOCUMENT v3.24.2.u1
Loans and ACL (Tables)
6 Months Ended
Jun. 30, 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)

 

June 30, 2024

 

 

December 31, 2023

 

Commercial and industrial

 

$

401,589

 

 

$

508,944

 

Real estate – construction, commercial

 

 

135,517

 

 

 

180,052

 

Real estate – construction, residential

 

 

55,849

 

 

 

75,832

 

Real estate – commercial

 

 

879,098

 

 

 

870,540

 

Real estate – residential

 

 

727,246

 

 

 

730,110

 

Real estate – farmland

 

 

5,717

 

 

 

5,470

 

Consumer

 

 

53,427

 

 

 

59,169

 

Gross loans

 

 

2,258,443

 

 

 

2,430,117

 

Deferred loan fees, net of costs

 

 

836

 

 

 

830

 

Total

 

$

2,259,279

 

 

$

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.

 

 

June 30, 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

 

$

384,877

 

 

$

2,150

 

 

$

1,526

 

 

$

2,751

 

 

$

10,285

 

 

$

401,589

 

Real estate – construction, commercial

 

 

134,017

 

 

 

 

 

 

1,180

 

 

 

 

 

 

320

 

 

 

135,517

 

Real estate – construction, residential

 

 

55,849

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

55,849

 

Real estate – commercial

 

 

863,718

 

 

 

8,647

 

 

 

359

 

 

 

 

 

 

6,374

 

 

 

879,098

 

Real estate – residential

 

 

717,816

 

 

 

501

 

 

 

2,906

 

 

 

 

 

 

6,023

 

 

 

727,246

 

Real estate – farmland

 

 

5,717

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

5,717

 

Consumer

 

 

49,515

 

 

 

2,195

 

 

 

672

 

 

 

376

 

 

 

669

 

 

 

53,427

 

Less: Deferred loan fees, net of costs

 

 

836

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

836

 

Total Loans

 

$

2,212,345

 

 

$

13,493

 

 

$

6,643

 

 

$

3,127

 

 

$

23,671

 

 

$

2,259,279

 

 

 

 

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.

 

 

June 30, 2024

 

(Dollars in thousands)

 

Nonaccrual Loans with No ACL

 

 

Nonaccrual Loans with an ACL

 

 

Total Nonaccrual Loans

 

Commercial and industrial

 

$

 

 

$

10,285

 

 

$

10,285

 

Real estate – construction, commercial

 

 

 

 

 

320

 

 

 

320

 

Real estate – commercial

 

 

 

 

 

6,374

 

 

 

6,374

 

Real estate – residential

 

 

557

 

 

 

5,466

 

 

 

6,023

 

Consumer

 

 

 

 

 

669

 

 

 

669

 

Total

 

$

557

 

 

$

23,114

 

 

$

23,671

 

 

 

 

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 tables present 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 June 30,

 

 

For the six months ended June 30,

 

(Dollars in thousands)

 

2024

 

 

2023

 

 

2024

 

 

2023

 

Commercial and industrial

 

$

267

 

 

$

44

 

 

$

324

 

 

$

76

 

Real estate – construction, commercial

 

 

 

 

 

21

 

 

 

25

 

 

 

22

 

Real estate – construction, residential

 

 

 

 

 

14

 

 

 

 

 

 

19

 

Real estate – commercial

 

 

14

 

 

 

1

 

 

 

65

 

 

 

206

 

Real estate – residential

 

 

44

 

 

 

47

 

 

 

54

 

 

 

61

 

Consumer

 

 

3

 

 

 

4

 

 

 

8

 

 

 

5

 

Total

 

$

328

 

 

$

131

 

 

$

476

 

 

$

389

 

 

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, 2024. There were no loans classified as loss (risk grade 9) as of the same date. Also presented are current period gross charge-offs by loan type for the six months ended June 30, 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

 

$

7,340

 

 

$

14,180

 

 

$

87,369

 

 

$

18,050

 

 

$

21,300

 

 

$

19,557

 

 

$

101,747

 

 

$

269,543

 

Risk Grades 5 - 6

 

 

913

 

 

 

23,961

 

 

 

42,271

 

 

 

16,008

 

 

 

5,790

 

 

 

1,831

 

 

 

23,233

 

 

 

114,007

 

Risk Grade 7

 

 

 

 

 

3,252

 

 

 

1,315

 

 

 

6,764

 

 

 

783

 

 

 

1,377

 

 

 

1,791

 

 

 

15,282

 

Risk Grade 8

 

 

214

 

 

 

 

 

 

 

 

 

2,542

 

 

 

 

 

 

1

 

 

 

 

 

 

2,757

 

Total

 

 

8,467

 

 

 

41,393

 

 

 

130,955

 

 

 

43,364

 

 

 

27,873

 

 

 

22,766

 

 

 

126,771

 

 

 

401,589

 

Current period gross charge-offs

 

 

 

 

 

47

 

 

 

13,345

 

 

 

302

 

 

 

124

 

 

 

120

 

 

 

1

 

 

 

13,939

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate – construction, commercial

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Risk Grades 1 - 4

 

 

 

 

 

8,765

 

 

 

58,330

 

 

 

16,190

 

 

 

10,604

 

 

 

5,791

 

 

 

2,252

 

 

 

101,932

 

Risk Grades 5 - 6

 

 

 

 

 

1,098

 

 

 

23,789

 

 

 

1,498

 

 

 

 

 

 

4,968

 

 

 

 

 

 

31,353

 

Risk Grade 7

 

 

 

 

 

117

 

 

 

1,723

 

 

 

32

 

 

 

 

 

 

360

 

 

 

 

 

 

2,232

 

Total

 

 

 

 

 

9,980

 

 

 

83,842

 

 

 

17,720

 

 

 

10,604

 

 

 

11,119

 

 

 

2,252

 

 

 

135,517

 

Current period gross charge-offs

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate – construction, residential

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Risk Grades 1 - 4

 

 

7,508

 

 

 

17,128

 

 

 

4,974

 

 

 

9,758

 

 

 

 

 

 

62

 

 

 

12,189

 

 

 

51,619

 

Risk Grades 5 - 6

 

 

398

 

 

 

479

 

 

 

2,608

 

 

 

 

 

 

163

 

 

 

 

 

 

 

 

 

3,648

 

Risk Grade 7

 

 

 

 

 

427

 

 

 

155

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

582

 

Total

 

 

7,906

 

 

 

18,034

 

 

 

7,737

 

 

 

9,758

 

 

 

163

 

 

 

62

 

 

 

12,189

 

 

 

55,849

 

Current period gross charge-offs

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

39

 

 

 

 

 

 

39

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate – commercial

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Risk Grades 1 - 4

 

 

4,255

 

 

 

21,379

 

 

 

268,057

 

 

 

119,175

 

 

 

145,317

 

 

 

159,935

 

 

 

20,358

 

 

 

738,476

 

Risk Grades 5 - 6

 

 

3,154

 

 

 

 

 

 

62,937

 

 

 

13,818

 

 

 

16,259

 

 

 

19,209

 

 

 

4,184

 

 

 

119,561

 

Risk Grade 7

 

 

 

 

 

 

 

 

 

 

 

9,051

 

 

 

3,772

 

 

 

7,109

 

 

 

25

 

 

 

19,957

 

Risk Grade 8

 

 

 

 

 

 

 

 

1,104

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1,104

 

Total

 

 

7,409

 

 

 

21,379

 

 

 

332,098

 

 

 

142,044

 

 

 

165,348

 

 

 

186,253

 

 

 

24,567

 

 

 

879,098

 

Current period gross charge-offs

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate – residential

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Risk Grades 1 - 4

 

 

934

 

 

 

56,064

 

 

 

227,986

 

 

 

116,478

 

 

 

67,486

 

 

 

149,912

 

 

 

57,409

 

 

 

676,269

 

Risk Grades 5 - 6

 

 

 

 

 

12,578

 

 

 

9,567

 

 

 

4,496

 

 

 

2,263

 

 

 

8,967

 

 

 

3,181

 

 

 

41,052

 

Risk Grade 7

 

 

 

 

 

 

 

 

1,796

 

 

 

954

 

 

 

1,166

 

 

 

5,635

 

 

 

374

 

 

 

9,925

 

Total

 

 

934

 

 

 

68,642

 

 

 

239,349

 

 

 

121,928

 

 

 

70,915

 

 

 

164,514

 

 

 

60,964

 

 

 

727,246

 

Current period gross charge-offs

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

42

 

 

 

2

 

 

 

44

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate – farmland

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Risk Grades 1 - 4

 

 

150

 

 

 

 

 

 

1,002

 

 

 

1,266

 

 

 

 

 

 

2,888

 

 

 

167

 

 

 

5,473

 

Risk Grades 5 - 6

 

 

 

 

 

141

 

 

 

 

 

 

103

 

 

 

 

 

 

 

 

 

 

 

 

244

 

Total

 

 

150

 

 

 

141

 

 

 

1,002

 

 

 

1,369

 

 

 

 

 

 

2,888

 

 

 

167

 

 

 

5,717

 

Current period gross charge-offs

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consumer

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Risk Grades 1 - 4

 

 

6,170

 

 

 

21,468

 

 

 

11,319

 

 

 

2,578

 

 

 

1,945

 

 

 

847

 

 

 

7,618

 

 

 

51,945

 

Risk Grades 5 - 6

 

 

 

 

 

54

 

 

 

38

 

 

 

11

 

 

 

26

 

 

 

57

 

 

 

407

 

 

 

593

 

Risk Grade 7

 

 

14

 

 

 

145

 

 

 

405

 

 

 

168

 

 

 

93

 

 

 

64

 

 

 

 

 

 

889

 

Total

 

 

6,184

 

 

 

21,667

 

 

 

11,762

 

 

 

2,757

 

 

 

2,064

 

 

 

968

 

 

 

8,025

 

 

 

53,427

 

Current period gross charge-offs

 

 

434

 

 

 

178

 

 

 

619

 

 

 

27

 

 

 

20

 

 

 

12

 

 

 

 

 

 

1,290

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Risk Grades 1 - 4

 

$

26,357

 

 

$

138,984

 

 

$

659,037

 

 

$

283,495

 

 

$

246,652

 

 

$

338,992

 

 

$

201,740

 

 

$

1,895,257

 

Risk Grades 5 - 6

 

 

4,465

 

 

 

38,311

 

 

 

141,210

 

 

 

35,934

 

 

 

24,501

 

 

 

35,032

 

 

 

31,005

 

 

 

310,458

 

Risk Grade 7

 

 

14

 

 

 

3,941

 

 

 

5,394

 

 

 

16,969

 

 

 

5,814

 

 

 

14,545

 

 

 

2,190

 

 

 

48,867

 

Risk Grade 8

 

 

214

 

 

 

 

 

 

1,104

 

 

 

2,542

 

 

 

 

 

 

1

 

 

 

 

 

 

3,861

 

Total

 

$

31,050

 

 

$

181,236

 

 

$

806,745

 

 

$

338,940

 

 

$

276,967

 

 

$

388,570

 

 

$

234,935

 

 

$

2,258,443

 

Total current period gross charge-offs

 

$

434

 

 

$

225

 

 

$

13,964

 

 

$

329

 

 

$

144

 

 

$

213

 

 

$

3

 

 

$

15,312

 

 

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. There were no loans classified as loss (risk grade 9) as of the same date.

 

 

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 June 30, 2024

 

(Dollars in thousands)

 

Commercial

 

 

Consumer

 

 

Total

 

Balance, beginning of period

 

$

27,065

 

 

$

7,960

 

 

$

35,025

 

Charge-offs

 

 

(11,982

)

 

 

(628

)

 

 

(12,610

)

Recoveries

 

 

1,829

 

 

 

192

 

 

 

2,021

 

    Net charge-offs

 

 

(10,153

)

 

 

(436

)

 

 

(10,589

)

Provision for credit losses - loans

 

 

3,472

 

 

 

128

 

 

 

3,600

 

Balance, end of period

 

$

20,384

 

 

$

7,652

 

 

$

28,036

 

 

 

 

For the three months ended June 30, 2023

 

(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, 2024

 

(Dollars in thousands)

 

Commercial

 

 

Consumer

 

 

Total

 

Balance, beginning of period

 

$

27,491

 

 

$

8,402

 

 

$

35,893

 

Charge-offs

 

 

(13,939

)

 

 

(1,373

)

 

 

(15,312

)

Recoveries

 

 

3,360

 

 

 

495

 

 

 

3,855

 

    Net charge-offs

 

 

(10,579

)

 

 

(878

)

 

 

(11,457

)

Provision for credit losses - loans

 

 

3,472

 

 

 

128

 

 

 

3,600

 

Balance, end of period

 

$

20,384

 

 

$

7,652

 

 

$

28,036

 

 

 

 

For the six months ended June 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

 

 

(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

 

Of the commercial loan net charge-off amount in the 2024 periods,
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)

 

June 30, 2024

 

 

December 31, 2023

 

Commercial and industrial

 

$

43,721

 

 

$

67,555

 

Real estate – construction, commercial

 

 

4,039

 

 

 

6,309

 

Real estate – construction, residential

 

 

 

 

 

2,303

 

Real estate – commercial

 

 

14,814

 

 

 

13,401

 

Real estate – residential

 

 

4,667

 

 

 

7,337

 

Total collateral-dependent loans

 

$

67,241

 

 

$

96,905

 

Summary of Modified Loans

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

 

 

June 30, 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)

 

 

4

 

 

$

18,834

 

 

 

4.69

%

 

 

Real estate – construction, residential

 

 

1

 

 

 

155

 

 

 

0.28

%

 

 

Real estate – residential

 

 

1

 

 

 

126

 

 

 

0.02

%

 

 

Modification - payment deferral

 

 

 

 

 

 

 

 

 

 

Payment deferral 6-9 months

Real estate – residential

 

 

1

 

 

 

557

 

 

 

0.08

%

 

 

Commercial and industrial

 

 

1

 

 

 

183

 

 

 

0.05

%

 

 

Total

 

 

8

 

 

$

19,855

 

 

 

0.88

%

 

 


(1) Included in this balance was a nonperforming specialty finance loan totaling $
14.4 million and classified as held for sale as of June 30, 2024.

 

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.

 

 

June 30, 2024

 

(Dollars in thousands)

 

Current
Loans

 

 

30-89
Days
Past Due

 

 

Greater than
90 Days Past
Due &
Accruing

 

 

Nonaccrual

 

 

Total

 

Commercial and industrial (1)

 

$

1,680

 

 

$

 

 

$

 

 

$

17,337

 

 

$

19,017

 

Real estate – residential

 

 

126

 

 

 

 

 

 

 

 

 

557

 

 

 

683

 

Real estate – construction, residential

 

 

155

 

 

 

 

 

 

 

 

 

 

 

 

155

 

Total modified loans

 

$

1,961

 

 

$

 

 

$

 

 

$

17,894

 

 

$

19,855

 

(1) Included in this line item was a nonperforming specialty finance loan totaling $14.4 million and classified as held for sale as of June 30, 2024.