LOANS, ALLOWANCE FOR LOAN LOSSES, AND CREDIT QUALITY | NOTE 5 – LOANS, ALLOWANCE FOR CREDIT LOSSES, AND CREDIT QUALITY The following table presents total loans by portfolio segment and class of loan as of June 30, 2024 and December 31, 2023: 2024 2023 Commercial/industrial $ 507,895 $ 488,498 Commercial real estate - owner occupied 921,204 893,977 Commercial real estate - non-owner occupied 472,392 473,829 Multi-family 333,660 332,959 Construction and development 230,791 201,823 Residential 1‑4 family 896,957 888,412 Consumer 52,946 50,741 Other 14,795 14,980 Subtotals 3,430,640 3,345,219 ACL - Loans (45,118) (43,609) Loans, net of ACL - Loans 3,385,522 3,301,610 Deferred loan fees, net (2,005) (2,245) Loans, net $ 3,383,517 $ 3,299,365 The ACL - Loans is based on the Company’s evaluation of historical default and loss experience, current and projected economic conditions, asset quality trends, known and inherent risks in the portfolio, adverse situations that may affect the borrowers’ ability to repay a loan, the estimated value of any underlying collateral, composition of the loan portfolio and other relevant factors. More information regarding the Company’s methodology related to the ACL-Loans can be found in the Company’s Annual Report. The Company utilized the high-end range of the Federal Reserve Bank Open Market Committee forecast for national unemployment and the low-end range for national GDP growth at June 30, 2024 and December 31, 2023. As of June 30, 2024, the Company anticipates the national unemployment rate to rise during the forecast period and the national GDP growth rate to decline. Due to recent volatility in forecasts, the Company utilized long-term averages for the remaining loss drivers. A roll forward of the ACL-Loans is summarized as follows: Three Months Ended Six Months Ended Year Ended June 30, 2024 June 30, 2023 June 30, 2024 June 30, 2023 December 31, 2023 Beginning Balance $ 44,378 $ 43,316 $ 43,609 $ 22,680 $ 22,680 Adoption of ASU 2016-13 - - - 10,972 10,972 ACL on PCD loans acquired - - - 5,534 5,534 Provision for credit losses 500 - 700 4,092 4,292 Charge-offs (25) (46) (77) (55) (88) Recoveries 265 139 886 186 219 Net recoveries 240 93 809 131 131 Ending Balance $ 45,118 $ 43,409 $ 45,118 $ 43,409 $ 43,609 A summary of the activity in the ACL - Loans by loan type for the six months ended June 30, 2024 is summarized as follows: Commercial Commercial Real Estate - Real Estate - Construction Commercial / Owner Non - Owner Multi- and Residential Industrial Occupied Occupied Family Development 1-4 Family Consumer Other Total ACL - Loans - January 1, 2024 $ 5,965 $ 12,285 $ 5,700 $ 4,754 $ 3,597 $ 10,620 $ 615 $ 73 $ 43,609 Charge-offs (17) (1) — — — (1) (6) (52) (77) Recoveries 2 861 — — — 6 2 15 886 Provision (195) 193 (61) (84) 572 184 (1) 92 700 ACL - Loans - June 30, 2024 $ 5,755 $ 13,338 $ 5,639 $ 4,670 $ 4,169 $ 10,809 $ 610 $ 128 $ 45,118 A summary of the activity in the ACL – Loans by loan type for the six months ended June 30, 2023 is summarized as follows: Commercial Commercial Real Estate - Real Estate - Construction Commercial / Owner Non - Owner Multi- and Residential Industrial Occupied Occupied Family Development 1-4 Family Consumer Other Total ACL - Loans - January 1, 2023 $ 4,071 $ 5,204 $ 2,644 $ 2,761 $ 1,592 $ 5,944 $ 314 $ 150 $ 22,680 Adoption of ASU 2016-13 1,859 1,982 1,161 753 2,063 2,567 620 (33) 10,972 ACL - Loans on PCD loans acquired 1,082 4,424 — — — 28 — — 5,534 Charge-offs — — — — — — — (55) (55) Recoveries 3 70 — — — 102 3 8 186 Provision 135 1,171 929 151 (417) 2,004 76 43 4,092 ACL - Loans - June 30, 2023 $ 7,150 $ 12,851 $ 4,734 $ 3,665 $ 3,238 $ 10,645 $ 1,013 $ 113 $ 43,409 In addition to the ACL-Loans, the Company has established an allowance for credit losses on unfunded commitments (“ACL-Unfunded Commitments”), classified in other liabilities on the consolidated balance sheets. This allowance is maintained to absorb losses arising from unfunded loan commitments, and is determined quarterly based on methodology similar to the methodology for determining the ACL-Loans. The ACL - Unfunded Commitments was $3.3 million and $3.8 million at June 30, 2024 and December 31, 2023, respectively. See Note 10 for further information on commitments. The provision for credit losses is determined by the Company as the amount to be added to the ACL loss accounts for various types of financial instruments including loans, investment securities, and off-balance sheet credit exposures after net charge-offs have been deducted to bring the ACL to a level that, in management’s judgment, is necessary to absorb expected credit losses over the lives of the respective financial instruments. The following table presents the components of the provision for credit losses. Three Months Ended Six Months Ended Year Ended June 30, 2024 June 30, 2023 June 30, 2024 June 30, 2023 December 31, 2023 Provision for credit losses on: Loans $ 500 $ — $ 700 $ 4,092 $ 4,292 Unfunded Commitments (500) 90 (500) 90 390 Total provision for credit losses $ — $ — $ 200 $ 4,182 $ 4,682 The Company’s past due and non-accrual loans as of June 30, 2024 is summarized as follows: 90 Days Non-Accrual 30-89 Days or more with no Past Due Past Due Non- specifically Accruing and Accruing Accrual Total allocated ACL Commercial/industrial $ 2 $ 15 $ 4,301 $ 4,318 $ 19 Commercial real estate - owner occupied — 2,477 2,754 5,231 13 Commercial real estate - non-owner occupied 80 — — 80 — Multi-family — — — — — Construction and development — — — — — Residential 1‑4 family 528 874 218 1,620 218 Consumer 96 19 10 125 10 Other — — — — — $ 706 $ 3,385 $ 7,283 $ 11,374 $ 260 The Company’s past due and non-accrual loans as of December 31, 2023 is summarized as follows: 90 Days Non-Accrual 30-89 Days or more with no Past Due Past Due Non- specifically Accruing and Accruing Accrual Total allocated ACL Commercial/industrial $ 4,303 $ 106 $ 1,344 $ 5,753 $ 365 Commercial real estate - owner occupied 180 252 3,877 4,309 343 Commercial real estate - non-owner occupied 14 — — 14 — Multi-family — — — — — Construction and development — — — — — Residential 1‑4 family 871 507 429 1,807 394 Consumer 68 28 12 108 11 Other — — — — — $ 5,436 $ 893 $ 5,662 $ 11,991 $ 1,113 Interest recognized on non-accrual loans is considered immaterial to the consolidated financial statements for the six months ended June 30, 2024 and 2023. A loan is considered to be collateral dependent when, based upon management’s assessment, the borrower is experiencing financial difficulty and repayment is expected to be provided substantially through the operation or sale of the collateral. For collateral dependent loans, expected credit losses are based on amortized cost of the loan less the estimated fair value of the collateral at the balance sheet date, with consideration for estimated selling costs if satisfaction of the loan depends on the sale of the collateral. The following tables present collateral dependent loans by portfolio segment and collateral type, including those loans with and without a related allowance allocation. A significant portion of the loan balances in these tables and essentially all of the allowance allocations relate to PCD loans which were acquired from Hometown. Real estate collateral primarily consists of operating facilities of the underlying borrowers. Other business assets collateral primarily consists of equipment, receivables and inventory of the underlying borrowers. Collateral Type As of June 30, 2024 Other Without an With an Allowance Real Estate Business Assets Total Allowance Allowance Allocation Commercial/industrial $ — $ 4,305 $ 4,305 $ — $ 4,305 $ 842 Commercial real estate - owner occupied 9,212 — 9,212 — 9,212 3,729 Commercial real estate - non-owner occupied — — — — — — Multi-family — — — — — — Construction and development 707 — 707 707 — — Residential 1‑4 family — — — — — — Consumer — — — — — — Other — — — — — — Total Loans $ 9,919 $ 4,305 $ 14,224 $ 707 $ 13,517 $ 4,571 Collateral Type As of December 31, 2023 Other Without an With an Allowance Real Estate Business Assets Total Allowance Allowance Allocation Commercial/industrial $ — $ 5,320 $ 5,320 $ 47 $ 5,273 $ 1,089 Commercial real estate - owner occupied 8,131 — 8,131 794 7,337 3,156 Commercial real estate - non-owner occupied — — — — — — Multi-family — — — — — — Construction and development — — — — — — Residential 1‑4 family 35 — 35 35 — — Consumer — — — — — — Other — — — — — — Total Loans $ 8,166 $ 5,320 $ 13,486 $ 876 $ 12,610 $ 4,245 The Company utilizes a numerical risk rating system for commercial relationships. All other types of relationships (ex: residential, consumer, other) are assigned a “Pass” rating, unless they have fallen 90 days past due or more, at which time they are assessed for a rating of 5, 6 or 7. The Company uses split ratings for government guaranties on loans. The portion of a loan that is supported by a government guaranty is included with other Pass credits. The determination of a commercial loan risk rating begins with completion of a matrix, which assigns scores based on the strength of the borrower’s debt service coverage, collateral coverage, balance sheet leverage, industry outlook, and customer concentration. A weighted average is taken of these individual scores to arrive at the overall rating. This rating is subject to adjustment by the loan officer based on facts and circumstances pertaining to the borrower. Risk ratings are subject to independent review. Commercial borrowers with ratings between 1 and 5 are considered Pass credits, with 1 being most acceptable and 5 being just above the minimum level of acceptance. Commercial borrowers rated 6 have potential weaknesses which may jeopardize repayment ability. Borrowers rated 7 have a well-defined weakness or weaknesses such as the inability to demonstrate significant cash flow for debt service based on analysis of the company’s financial information. These loans remain on accrual status provided full collection of principal and interest is reasonably expected. Otherwise they are deemed impaired and placed on nonaccrual status. Borrowers rated 8 are the same as 7 rated credits with one exception: collection or liquidation in full is not probable. The following tables present total loans by risk ratings and year of origination. Loans acquired from other previously acquired institutions have been included in the table based upon the actual origination date. Amortized Cost Basis by Origination Year As of June 30, 2024 Revolving 2024 2023 2022 2021 2020 Prior Revolving to Term Total Commercial/industrial Grades 1-4 $ 46,155 $ 56,427 $ 74,025 $ 56,328 $ 45,320 $ 24,366 $ 80,376 $ - $ 382,997 Grade 5 9,817 8,843 52,195 7,612 2,889 2,368 24,402 - 108,126 Grade 6 - 837 82 578 122 211 3,796 - 5,626 Grade 7 506 378 240 4,594 1,149 1,320 2,959 - 11,146 Grade 8 - - - - - - - - - Total $ 56,478 $ 66,485 $ 126,542 $ 69,112 $ 49,480 $ 28,265 $ 111,533 $ - $ 507,895 Current-period gross charge-offs $ - $ - $ - $ 15 $ - $ 2 $ - $ - $ 17 Commercial real estate - owner occupied Grades 1-4 $ 24,487 $ 61,890 $ 106,742 $ 154,122 $ 101,966 $ 204,971 $ 52,271 $ - $ 706,449 Grade 5 17,641 7,124 24,876 33,421 12,603 32,025 21,578 - 149,268 Grade 6 - 815 2,098 3,231 96 5,060 585 - 11,885 Grade 7 - 2,708 7,381 8,126 2,210 30,364 2,813 - 53,602 Grade 8 - - - - - - - - - Total $ 42,128 $ 72,537 $ 141,097 $ 198,900 $ 116,875 $ 272,420 $ 77,247 $ - $ 921,204 Current-period gross charge-offs $ - $ - $ - $ - $ - $ 1 $ - $ - $ 1 Commercial real estate - non-owner occupied Grades 1-4 $ 18,879 $ 51,557 $ 68,458 $ 132,059 $ 50,282 $ 105,912 $ 10,249 $ - $ 437,396 Grade 5 1,566 1,158 2,078 9,895 3,612 13,193 - - 31,502 Grade 6 - - - - - 2,872 - - 2,872 Grade 7 - - - 63 359 200 - - 622 Grade 8 - - - - - - - - - Total $ 20,445 $ 52,715 $ 70,536 $ 142,017 $ 54,253 $ 122,177 $ 10,249 $ - $ 472,392 Current-period gross charge-offs $ - $ - $ - $ - $ - $ - $ - $ - $ - Multi-family Grades 1-4 $ 1,280 $ 25,021 $ 32,624 $ 100,662 $ 73,174 $ 88,854 $ 1,081 $ - $ 322,696 Grade 5 784 880 1,881 4,241 - 126 - - 7,912 Grade 6 - - - - - - - - - Grade 7 - - - - - 3,052 - - 3,052 Grade 8 - - - - - - - - - Total $ 2,064 $ 25,901 $ 34,505 $ 104,903 $ 73,174 $ 92,032 $ 1,081 $ - $ 333,660 Current-period gross charge-offs $ - $ - $ - $ - $ - $ - $ - $ - $ - Construction and development Grades 1-4 $ 17,960 $ 88,626 $ 65,032 $ 12,308 $ 4,645 $ 5,691 $ 566 $ - $ 194,828 Grade 5 131 25,481 526 1,261 695 183 1,051 - 29,328 Grade 6 - 2,490 - 2,497 - - - - 4,987 Grade 7 - 707 - - 166 775 - - 1,648 Grade 8 - - - - - - - - - Total $ 18,091 $ 117,304 $ 65,558 $ 16,066 $ 5,506 $ 6,649 $ 1,617 $ - $ 230,791 Current-period gross charge-offs $ - $ - $ - $ - $ - $ - $ - $ - $ - Residential 1 ‑ 4 family Grades 1-4 $ 43,807 $ 98,818 $ 188,160 $ 188,302 $ 151,373 $ 113,386 $ 87,782 $ - $ 871,628 Grade 5 2,433 3,489 6,574 2,906 215 2,567 425 - 18,609 Grade 6 - 155 315 - - 178 - - 648 Grade 7 - 312 321 1,043 1,731 2,491 174 - 6,072 Grade 8 - - - - - - - - - Total $ 46,240 $ 102,774 $ 195,370 $ 192,251 $ 153,319 $ 118,622 $ 88,381 $ - $ 896,957 Current-period gross charge-offs $ - $ - $ - $ - $ - $ 1 $ - $ - $ 1 Consumer Grades 1-4 $ 16,137 $ 15,728 $ 10,169 $ 5,007 $ 3,434 $ 1,951 $ 501 $ - $ 52,927 Grade 5 - - - - - - - - - Grade 6 - - - - - - - - - Grade 7 - - - - - 19 - - 19 Grade 8 - - - - - - - - - Total $ 16,137 $ 15,728 $ 10,169 $ 5,007 $ 3,434 $ 1,970 $ 501 $ - $ 52,946 Current-period gross charge-offs $ - $ - $ 3 $ - $ 3 $ - $ - $ - $ 6 Other Grades 1-4 $ 859 $ 185 $ 635 $ 499 $ 559 $ 9,502 $ 2,473 $ - $ 14,712 Grade 5 - - - - - - 83 - 83 Grade 6 - - - - - - - - - Grade 7 - - - - - - - - - Grade 8 - - - - - - - - - Total $ 859 $ 185 $ 635 $ 499 $ 559 $ 9,502 $ 2,556 $ - $ 14,795 Current-period gross charge-offs $ - $ - $ - $ - $ - $ - $ 52 $ - $ 52 Total Loans $ 202,442 $ 453,629 $ 644,412 $ 728,755 $ 456,600 $ 651,637 $ 293,165 $ - $ 3,430,640 Total current-period gross charge-offs $ - $ - $ 3 $ 15 $ 3 $ 4 $ 52 $ - $ 77 Amortized Cost Basis by Origination Year As of December 31, 2023 Revolving 2023 2022 2021 2020 2019 Prior Revolving to Term Total Commercial/industrial Grades 1-4 $ 59,526 $ 133,469 $ 62,894 $ 54,552 $ 10,380 $ 20,575 $ 78,439 $ - $ 419,835 Grade 5 6,127 5,367 11,641 4,208 1,180 3,039 21,420 - 52,982 Grade 6 671 93 61 206 - - 627 - 1,658 Grade 7 365 271 5,756 2,351 30 1,687 3,563 - 14,023 Grade 8 - - - - - - - - - Total $ 66,689 $ 139,200 $ 80,352 $ 61,317 $ 11,590 $ 25,301 $ 104,049 $ - $ 488,498 Current-period gross charge-offs $ - $ - $ - $ - $ - $ - $ - $ - $ - Commercial real estate - owner occupied Grades 1-4 $ 55,239 $ 105,187 $ 167,124 $ 108,680 $ 47,115 $ 178,586 $ 33,220 $ - $ 695,151 Grade 5 7,586 24,734 24,890 12,955 11,168 26,179 21,519 - 129,031 Grade 6 - 1,161 1,694 110 867 6,552 699 - 11,083 Grade 7 3,143 9,988 10,061 2,313 14,775 15,777 2,655 - 58,712 Grade 8 - - - - - - - - - Total $ 65,968 $ 141,070 $ 203,769 $ 124,058 $ 73,925 $ 227,094 $ 58,093 $ - $ 893,977 Current-period gross charge-offs $ - $ - $ - $ - $ - $ - $ - $ - $ - Commercial real estate - non-owner occupied Grades 1-4 $ 54,774 $ 72,336 $ 127,450 $ 53,341 $ 45,898 $ 84,129 $ 9,870 $ - $ 447,798 Grade 5 944 4,819 2,872 3,516 97 10,081 - - 22,329 Grade 6 - - - - - - - - - Grade 7 - - 64 366 2,722 550 - - 3,702 Grade 8 - - - - - - - - - Total $ 55,718 $ 77,155 $ 130,386 $ 57,223 $ 48,717 $ 94,760 $ 9,870 $ - $ 473,829 Current-period gross charge-offs $ - $ - $ - $ - $ - $ - $ - $ - $ - Commercial real estate - multi-family Grades 1-4 $ 25,099 $ 28,144 $ 103,804 $ 74,083 $ 25,640 $ 61,589 $ 2,149 $ - $ 320,508 Grade 5 672 1,092 10,660 - - 27 - - 12,451 Grade 6 - - - - - - - - - Grade 7 - - - - - - - - - Grade 8 - - - - - - - - - Total $ 25,771 $ 29,236 $ 114,464 $ 74,083 $ 25,640 $ 61,616 $ 2,149 $ - $ 332,959 Current-period gross charge-offs $ - $ - $ - $ - $ - $ - $ - $ - $ - Construction and development Grades 1-4 $ 65,134 $ 67,396 $ 35,017 $ 5,013 $ 1,853 $ 4,281 $ 779 $ - $ 179,473 Grade 5 11,796 1,190 6,060 743 - 84 808 - 20,681 Grade 6 - - - - - - - - - Grade 7 707 - - 172 - 790 - - 1,669 Grade 8 - - - - - - - - - Total $ 77,637 $ 68,586 $ 41,077 $ 5,928 $ 1,853 $ 5,155 $ 1,587 $ - $ 201,823 Current-period gross charge-offs $ - $ - $ - $ - $ - $ - $ - $ - $ - Residential 1 ‑ 4 family Grades 1-4 $ 102,529 $ 199,295 $ 197,713 $ 160,489 $ 44,411 $ 77,644 $ 80,659 $ - $ 862,740 Grade 5 3,816 4,819 6,269 119 612 2,465 604 - 18,704 Grade 6 158 319 810 - - 180 249 - 1,716 Grade 7 316 366 29 1,022 400 2,947 172 - 5,252 Grade 8 - - - - - - - - - Total $ 106,819 $ 204,799 $ 204,821 $ 161,630 $ 45,423 $ 83,236 $ 81,684 $ - $ 888,412 Current-period gross charge-offs $ - $ - $ - $ - $ - $ - $ - $ - $ - Consumer Grades 1-4 $ 23,711 $ 12,497 $ 6,570 $ 4,498 $ 1,194 $ 1,326 $ 925 $ - $ 50,721 Grade 5 - - - - - - - - - Grade 6 - - - - - - - - - Grade 7 - - - - - 20 - - 20 Grade 8 - - - - - - - - - Total $ 23,711 $ 12,497 $ 6,570 $ 4,498 $ 1,194 $ 1,346 $ 925 $ - $ 50,741 Current-period gross charge-offs $ - $ - $ - $ - $ - $ - $ 4 $ - $ 4 Other Grades 1-4 $ 347 $ 663 $ 551 $ 1,076 $ 38 $ 9,697 $ 2,520 $ - $ 14,892 Grade 5 - - - - - - 88 - 88 Grade 6 - - - - - - - - - Grade 7 - - - - - - - - - Grade 8 - - - - - - - - - Total $ 347 $ 663 $ 551 $ 1,076 $ 38 $ 9,697 $ 2,608 $ - $ 14,980 Current-period gross charge-offs $ - $ - $ - $ - $ - $ - $ 84 $ - $ 84 Total Loans $ 422,660 $ 673,206 $ 781,990 $ 489,813 $ 208,380 $ 508,205 $ 260,965 $ - $ 3,345,219 Total current-period gross charge-offs $ - $ - $ - $ - $ - $ - $ 88 $ - $ 88 Loans that were both experiencing financial difficulty and were modified during the six months ended June 30, 2024 and 2023, were insignificant to these consolidated financial statements. |