XML 39 R28.htm IDEA: XBRL DOCUMENT v3.24.1.u1
Loans (Tables)
3 Months Ended
Mar. 31, 2024
Receivables [Abstract]  
Schedule of Composition of Loan Portfolio The following table shows the composition of the Company's loan portfolio by class of financing receivable as of March 31, 2024 and 2023 and at December 31, 2023:
March 31, 2024December 31, 2023March 31, 2023
Commercial
   Real estate owner occupied$327,496,000 15.1 %$314,819,000 14.8 %$285,224,000 14.4 %
   Real estate non-owner occupied399,658,000 18.4 %390,167,000 18.3 %380,922,000 19.2 %
   Construction85,817,000 3.9 %88,673,000 4.2 %72,705,000 3.7 %
   C&I321,855,000 14.8 %315,026,000 14.8 %294,885,000 14.9 %
   Multifamily101,344,000 4.7 %93,476,000 4.4 %81,089,000 4.1 %
   Agriculture45,064,000 2.1 %45,230,000 2.1 %48,338,000 2.4 %
Municipal54,746,000 2.5 %51,423,000 2.4 %47,166,000 2.4 %
Residential
   Term678,093,000 31.1 %674,855,000 31.7 %606,849,000 30.5 %
   Construction34,824,000 1.6 %32,358,000 1.5 %52,712,000 2.7 %
Home Equity
   Revolving and term105,814,000 4.9 %104,026,000 4.9 %93,522,000 4.7 %
Consumer19,035,000 0.9 %19,401,000 0.9 %19,435,000 1.0 %
Total$2,173,746,000 100.0 %$2,129,454,000 100.0 %$1,982,847,000 100.0 %
Schedule of Past Due Loans Aging For all loan classes, loans over 30 days past due are considered delinquent. Information on the past-due status of loans by class of financing receivable as of March 31, 2024, is presented in the following table:
30-59 Days
Past Due
60-89 Days
Past Due
90+ Days
Past Due
All
Past Due
CurrentTotal90+ Days
& Accruing
Commercial
    Real estate owner occupied$283,000 $164,000 $— $447,000 $327,049,000 $327,496,000 $— 
    Real estate non-owner occupied — — — — 399,658,000 399,658,000 — 
    Construction — — — — 85,817,000 85,817,000 — 
    C&I58,000 14,000 15,000 87,000 321,768,000 321,855,000 — 
    Multifamily— — — — 101,344,000 101,344,000 — 
    Agriculture119,000 — — 119,000 44,945,000 45,064,000 — 
 Municipal — — — — 54,746,000 54,746,000 — 
Residential
   Term 36,000 47,000 746,000 829,000 677,264,000 678,093,000 48,000 
   Construction — — — — 34,824,000 34,824,000 — 
Home equity
    Revolving and term 363,000 — 33,000 396,000 105,418,000 105,814,000 — 
Consumer 158,000 10,000 2,000 170,000 18,865,000 19,035,000 2,000 
Total$1,017,000 $235,000 $796,000 $2,048,000 $2,171,698,000 $2,173,746,000 $50,000 
Information on the past-due status of loans by class of financing receivable as of December 31, 2023, is presented in the following table:
30-59 Days
Past Due
60-89 Days
Past Due
90+ Days
Past Due
All
Past Due
CurrentTotal90+ Days
& Accruing
Commercial
    Real estate owner occupied$— $— $— $— $314,819,000 $314,819,000 $— 
    Real estate non-owner occupied— — — — 393,636,000 393,636,000 — 
    Construction— 9,000 8,000 17,000 88,656,000 88,673,000 — 
    C&I714,000 35,000 120,000 869,000 355,918,000 356,787,000 10,000 
    Multifamily— — — — 93,476,000 93,476,000 — 
Municipal31,000 — — 31,000 51,392,000 51,423,000 — 
Residential
    Term254,000 818,000 728,000 1,800,000 673,055,000 674,855,000 360,000 
    Construction— — — — 32,358,000 32,358,000 — 
Home equity
    Revolving and term495,000 95,000 26,000 616,000 103,410,000 104,026,000 — 
Consumer475,000 22,000 58,000 555,000 18,846,000 19,401,000 59,000 
Total$1,969,000 $979,000 $940,000 $3,888,000 $2,125,566,000 $2,129,454,000 $429,000 
Information on the past-due status of loans by class of financing receivable as of March 31, 2023, is presented in the following table:
30-59 Days
Past Due
60-89 Days
Past Due
90+ Days
Past Due
All
Past Due
CurrentTotal90+ Days
& Accruing
Commercial
    Real estate owner occupied$— $1,000 $151,000 $152,000 $285,072,000 $285,224,000 $— 
    Real estate non-owner occupied— — — — 384,457,000 384,457,000 — 
    Construction— — — — 72,705,000 72,705,000 — 
    C&I106,000 12,000 182,000 300,000 339,388,000 339,688,000 34,000 
    Multifamily— — — — 81,089,000 81,089,000 — 
Municipal— — — — 47,166,000 47,166,000 — 
Residential
    Term260,000 207,000 339,000 806,000 606,043,000 606,849,000 173,000 
    Construction— — — — 52,712,000 52,712,000 — 
Home equity
    Revolving and term498,000 6,000 64,000 568,000 92,954,000 93,522,000 — 
Consumer104,000 15,000 1,000 120,000 19,315,000 19,435,000 1,000 
Total$968,000 $241,000 $737,000 $1,946,000 $1,980,901,000 $1,982,847,000 $208,000 
Schedule of Nonaccrual Loans
The following table presents the amortized costs basis of loans on nonaccrual status as of March 31, 2024, December 31, 2023 and March 31, 2023:
March 31, 2024December 31, 2023March 31, 2023
Dollars in thousandsNonaccrual with Allowance for Credit LossNonaccrual with no Allowance for Credit LossTotal NonaccrualNonaccrual with Allowance for Credit LossNonaccrual with no Allowance for Credit LossTotal NonaccrualNonaccrual with Allowance for Credit LossNonaccrual with no Allowance for Credit LossTotal Nonaccrual
Commercial
   Real estate owner occupied$ $ $ $— $— $— $— $152,000 $152,000 
   Real estate non-owner occupied   — — — — — — 
   Construction 20,000 20,000 — 29,000 29,000 — 23,000 23,000 
   C&I346,000 48,000 394,000 354,000 184,000 538,000 530,000 118,000 648,000 
   Multifamily   — — — — — — 
   Agriculture 33,000 33,000 — — — — — — 
Municipal   — — — — — — 
Residential— — — 
   Term 1,959,000 1,959,000 304,000 1,011,000 1,315,000 — 443,000 443,000 
   Construction   — — — — — — 
Home equity— — — 
   Revolving and term 304,000 304,000 — 296,000 296,000 — 534,000 534,000 
Consumer   — — — — — — 
Total$346,000 $2,364,000 $2,710,000 $658,000 $1,520,000 $2,178,000 $530,000 $1,270,000 $1,800,000 
Schedule of Individually Analyzed Loans by Class of Financing Receivable
The following table presents the amortized cost basis of collateral-dependent loans as of March 31, 2024 by collateral type:
Collateral Type
Residential Real EstateTotal
Commercial
   Real estate owner occupied$— $— 
   Real estate non-owner occupied
   Construction
   C&I
   Multifamily
   Agriculture
Municipal
Residential
   Term950,000950,000
   Construction
Home Equity
   Revolving and term
Consumer
Total$950,000 $950,000 
The following table presents the amortized cost basis of collateral-dependent loans as of December 31, 2023 by collateral type:
Collateral Type
Residential Real EstateTotal
Commercial
   Real estate owner occupied$— $— 
   Real estate non-owner occupied
   Construction
   C&I
   Multifamily
Municipal
Residential
   Term685,000685,000
   Construction
Home Equity
   Revolving and term
Consumer
Total$685,000 $685,000 
For the period ended March 31, 2023, IAL include all loans that had been reported as TDR loans prior to adoption of ASU 2022-02 and loans placed on non-accrual. The following table presents the amortized cost basis of collateral-dependent loans as of March 31, 2023 by collateral type:
Collateral Type
Commercial Real EstateResidential Real Estate
Equipment1
Total
Commercial
   Real estate owner occupied$198,000 $— $— $198,000 
   Real estate non-owner occupied844,000844,000
   Construction23,00023,000
   C&I79,000192,000271,000
   Multifamily
Municipal
Residential
   Term1,438,0001,438,000
   Construction
Home Equity
   Revolving and term534,000534,000
Consumer
Total$1,144,000 $1,972,000 $192,000 $3,308,000 
1Collateral may consist of a boat, vehicle or other equipment.
Schedule of Troubled Debt Restructurings on Financing Receivables
The following tables represent loan modifications made to borrowers experiencing financial difficulty by modification type and class of financing receivable, during the three months ended March 31, 2024:

Payment Deferral
Amortized Cost Basis at March 31, 2024% of Total Class of Financing Receivable
Commercial
     Construction$69,0000.08%
     C&I61,0000.02%
     Multifamily1,932,0001.91%
Residential
     Term1,023,0000.15%
     Total$3,085,000

Payment Deferral & Term Extension
Amortized Cost Basis at March 31, 2024% of Total Class of Financing Receivable
Home Equity
     Revolving and Term$69,0000.07%
     Total$69,000

The following tables describe the financial effect of the modifications made to borrowers experiencing financial difficulty for the three months ended March 31, 2024:

Payment Deferral
Financial Effect
Commercial
     ConstructionTemporary payment accommodation, payments deferred to end of loan.
     C&ITemporary payment accommodation, payments deferred to end of loan.
     MultifamilyTemporary payment accommodation, payments deferred to end of loan.
Residential
     TermTemporary payment accommodation, payments deferred to end of loan.

Payment Deferral & Term Extension
Financial Effect
Home Equity
     Revolving and Term
Temporary payment accommodation, extended term 60 days.
The following tables represent loan modifications made to borrowers experiencing financial difficulty by modification type and class of financing receivable, during the three months ended March 31, 2023:

Term Extension
Amortized Cost Basis at March 31, 2023% of Total Class of Financing Receivable
C&I$23,0000.01%
  Total$23,000

Payment Deferral
Amortized Cost Basis at March 31, 2023% of Total Class of Financing Receivable
C&I$227,0000.07%
   Total$227,000

The following tables describe the financial effect of the modifications made to borrowers experiencing financial difficulty for the three months ended March 31, 2023:

Term Extension
Financial Effect
C&I
Extended Term 12 months

Payment Deferral
Financial Effect
C&ITemporary payment accommodation, payments deferred to end of loan.

The Company monitors the performance of the loans that are modified to borrowers experiencing financial difficulty to understand the effectiveness of its modification efforts. The following table depicts the performance of loans that have been modified during the previous 12 months:

Payment Status (Amortized Cost Basis)
Current30-59 Days
Past Due
60-89 Days
Past Due
90+ Days
Past Due
Commercial
     Real estate owner occupied$786,000 $— $— $— 
     Construction69,000 — — — 
     C&I96,000 — — — 
     Multifamily1,932,000 — — — 
Residential
     Term1,023,000 — — — 
Home Equity
     Revolving and term70,000 — — — 
Consumer34,000 — — — 
Total$4,010,000 $— $— $— 
The following table depicts the performance of loans that have been modified during the three months ended March 31, 2023:

Payment Status (Amortized Cost Basis)
Current30-59 Days
Past Due
60-89 Days
Past Due
90+ Days
Past Due
Commercial
     C&I$227,000 $— $— $23,000 
Total$227,000 $— $— $23,000