XML 34 R23.htm IDEA: XBRL DOCUMENT v3.21.1
LOANS AND ALLOWANCE FOR LOAN LOSSES (Tables)
3 Months Ended
Mar. 31, 2021
Receivables [Abstract]  
Summary of Loan Portfolio, Excluding Residential Loans Held for Sale, Broken Out by Classes
The following table presents the loan portfolio by segment and class, excluding residential mortgage LHFS, at March 31, 2021 and December 31, 2020:
March 31, 2021December 31, 2020
Commercial real estate:
Owner occupied$177,934 $174,908 
Non-owner occupied415,219 409,567 
Multi-family111,757 113,635 
Non-owner occupied residential101,381 114,505 
Acquisition and development:
1-4 family residential construction12,138 9,486 
Commercial and land development45,229 51,826 
Commercial and industrial (1)
750,831 647,368 
Municipal19,238 20,523 
Residential mortgage:
First lien225,247 244,321 
Home equity - term9,183 10,169 
Home equity - lines of credit153,169 157,021 
Installment and other loans23,695 26,361 
Total loans $2,045,021 $1,979,690 

(1) This balance includes $504.3 million and $403.3 million of SBA PPP loans, net of deferred fees and costs, at March 31, 2021 and December 31, 2020, respectively.
Loan Portfolio Ratings Based on Internal Risk Rating System
The following table summarizes the Company’s loan portfolio ratings based on its internal risk rating system at March 31, 2021 and December 31, 2020:
PassSpecial MentionNon-Impaired SubstandardImpaired - SubstandardDoubtfulPCI LoansTotal
March 31, 2021
Commercial real estate:
Owner occupied$151,583 $11,555 $8,380 $3,994 $ $2,422 $177,934 
Non-owner occupied357,871 57,023    325 415,219 
Multi-family91,067 20,057 633    111,757 
Non-owner occupied residential95,379 3,274 1,232 262  1,234 101,381 
Acquisition and development:
1-4 family residential construction12,138      12,138 
Commercial and land development44,066 647 516    45,229 
Commercial and industrial728,962 10,500 5,649 3,378  2,342 750,831 
Municipal19,238      19,238 
Residential mortgage:
First lien217,542   2,560  5,145 225,247 
Home equity - term9,086  61 18  18 9,183 
Home equity - lines of credit152,443 91 54 581   153,169 
Installment and other loans23,617   23  55 23,695 
$1,902,992 $103,147 $16,525 $10,816 $ $11,541 $2,045,021 
December 31, 2020
Commercial real estate:
Owner occupied$148,846 $12,491 $7,855 $3,260 $— $2,456 $174,908 
Non-owner occupied351,860 57,378 — — — 329 409,567 
Multi-family92,769 20,224 642 — — — 113,635 
Non-owner occupied residential107,557 3,948 1,422 268 — 1,310 114,505 
Acquisition and development:
1-4 family residential construction9,101 385 — — — — 9,486 
Commercial and land development49,832 655 525 814 — — 51,826 
Commercial and industrial617,213 17,561 6,118 3,639 — 2,837 647,368 
Municipal20,523 — — — — — 20,523 
Residential mortgage:
First lien236,381 — — 2,628 — 5,312 244,321 
Home equity - term10,076 — 64 10 — 19 10,169 
Home equity - lines of credit156,264 95 54 608 — — 157,021 
Installment and other loans26,283 — — 17 — 61 26,361 
$1,826,705 $112,737 $16,680 $11,244 $— $12,324 $1,979,690 
Impaired Loans by Segment and Class
The following table, which excludes PCI loans, summarizes impaired loans by segment and class, segregated by those for which a specific allowance was required and those for which a specific allowance was not required at March 31, 2021 and December 31, 2020. The recorded investment in loans excludes accrued interest receivable due to insignificance. Related allowances established generally pertain to those loans in which loan forbearance agreements were in the process of being negotiated or updated appraisals were pending, and any partial charge-off will be recorded when final information is received.

Impaired Loans with a Specific AllowanceImpaired Loans with No Specific Allowance
Recorded Investment (Book Balance)Unpaid Principal Balance (Legal Balance)Related AllowanceRecorded Investment (Book Balance)Unpaid Principal Balance (Legal Balance)
March 31, 2021
Commercial real estate:
Owner-occupied$ $ $ $3,994 $4,950 
Non-owner occupied residential   262 390 
Commercial and industrial   3,378 4,032 
Residential mortgage:
First lien407 407 31 2,153 3,213 
Home equity—term   18 24 
Home equity—lines of credit   581 811 
Installment and other loans   23 24 
$407 $407 $31 $10,409 $13,444 
December 31, 2020
Commercial real estate:
Owner-occupied$— $— $— $3,260 $4,091 
Non-owner occupied residential— — — 268 393 
Acquisition and development:
Commercial and land development— — — 814 875 
Commercial and industrial— — — 3,639 4,269 
Residential mortgage:
First lien424 508 33 2,204 3,264 
Home equity—term— — — 10 13 
Home equity—lines of credit— — — 608 832 
Installment and other loans— — — 17 18 
$424 $508 $33 $10,820 $13,755 
Average Recorded Investment in Impaired Loans and Related Interest Income
The following table, which excludes accruing PCI loans, summarizes the average recorded investment in impaired loans and related recognized interest income for the three months ended March 31, 2021 and 2020:
20212020
Average
Impaired
Balance
Interest
Income
Recognized
Average
Impaired
Balance
Interest
Income
Recognized
Three Months Ended March 31,
Commercial real estate:
Owner occupied$3,448 $1 $5,234 $
Multi-family19  341 — 
Non-owner occupied residential267  257 — 
Acquisition and development:
Commercial and land development614  209 — 
Commercial and industrial2,878  1,313 — 
Residential mortgage:
First lien2,636 11 2,400 12 
Home equity - term12  12 — 
Home equity - lines of credit616  726 — 
Installment and other loans15  46 — 
$10,505 $12 $10,538 $13 
Troubled Debt Restructurings
The following table presents impaired loans that are TDRs, with the recorded investment at March 31, 2021 and December 31, 2020:

March 31, 2021December 31, 2020
Number of
Contracts
Recorded
Investment
Number of
Contracts
Recorded
Investment
Accruing:
Commercial real estate:
Owner occupied1 $27 $28 
Residential mortgage:
First lien9 888 898 
Home equity - lines of credit1 6 
11 921 11 934 
Nonaccruing:
Residential mortgage:
First lien5 311 320 
5 311 320 
16 $1,232 16 $1,254 
Loan Portfolio Summarized by Aging Categories of Performing Loans and Nonaccrual Loans The following table presents the classes of loan portfolio summarized by aging categories of performing loans and nonaccrual loans at March 31, 2021 and December 31, 2020:
Days Past Due
Current30-5960-8990+
(still accruing)
Total
Past Due
Non-
Accrual
Total
Loans
March 31, 2021
Commercial real estate:
Owner occupied$171,501 $44 $ $ $44 $3,967 $175,512 
Non-owner occupied413,243 1,651   1,651  414,894 
Multi-family111,757      111,757 
Non-owner occupied residential99,545 340   340 262 100,147 
Acquisition and development:
1-4 family residential construction12,138      12,138 
Commercial and land development45,175 54   54  45,229 
Commercial and industrial744,990 39 65 17 121 3,378 748,489 
Municipal19,238      19,238 
Residential mortgage:
First lien214,318 3,939 173  4,112 1,672 220,102 
Home equity - term9,143 4   4 18 9,165 
Home equity - lines of credit151,964 630   630 575 153,169 
Installment and other loans23,413 151 53  204 23 23,640 
Subtotal2,016,425 6,852 291 17 7,160 9,895 2,033,480 
Loans acquired with credit deterioration:
Commercial real estate:
Owner occupied2,422      2,422 
Non-owner occupied325      325 
Non-owner occupied residential1,091   143 143  1,234 
Commercial and industrial2,342      2,342 
Residential mortgage:
First lien4,745 346 18 36 400  5,145 
Home equity - term18      18 
Installment and other loans52 3   3  55 
Subtotal10,995 349 18 179 546  11,541 
$2,027,420 $7,201 $309 $196 $7,706 $9,895 $2,045,021 
Days Past Due
Current30-5960-8990+
(still accruing)
Total
Past Due
Non-
Accrual
Total
Loans
December 31, 2020
Commercial real estate:
Owner occupied$168,262 $958 $— $— $958 $3,232 $172,452 
Non-owner occupied409,130 108 — — 108 — 409,238 
Multi-family113,635 — — — — — 113,635 
Non-owner occupied residential112,443 484 — — 484 268 113,195 
Acquisition and development:
1-4 family residential construction9,486 — — — — — 9,486 
Commercial and land development50,922 32 58 — 90 814 51,826 
Commercial and industrial640,573 310 — 319 3,639 644,531 
Municipal19,677 846 — — 846 — 20,523 
Residential mortgage:
First lien230,903 5,758 535 83 6,376 1,730 239,009 
Home equity - term10,099 40 — 41 10 10,150 
Home equity - lines of credit156,153 268 — — 268 600 157,021 
Installment and other loans26,052 168 49 14 231 17 26,300 
Subtotal1,947,335 8,671 952 98 9,721 10,310 1,967,366 
Loans acquired with credit deterioration:
Commercial real estate:
Owner occupied2,456 — — — — — 2,456 
Non-owner occupied329 — — — — — 329 
Non-owner occupied residential1,161 — — 149 149 — 1,310 
Commercial and industrial2,837 — — — — — 2,837 
Residential mortgage:
First lien4,341 655 307 971 — 5,312 
Home equity - term19 — — — — — 19 
Installment and other loans57 — — — 61 
Subtotal11,200 659 456 1,124 — 12,324 
$1,958,535 $9,330 $961 $554 $10,845 $10,310 $1,979,690 
Summary of Activity in the ALL and Ending Loan Balances Individually Evaluated for Impairment Based on Loan Segment
The following table presents the activity in the ALL for the three months ended March 31, 2021 and 2020:
CommercialConsumer
Commercial
Real Estate
Acquisition
and
Development
Commercial
and
Industrial
MunicipalTotalResidential
Mortgage
Installment
and Other
TotalUnallocatedTotal
Three Months Ended
March 31, 2021
Balance, beginning of period$11,151 $1,114 $3,942 $40 $16,247 $3,362 $324 $3,686 $218 $20,151 
Provision for loan losses(494)(69)(54)(2)(619)(289)(106)(395)14 (1,000)
Charge-offs  (454) (454)(21)(20)(41) (495)
Recoveries14 1 280  295 6 10 16  311 
Balance, end of period$10,671 $1,046 $3,714 $38 $15,469 $3,058 $208 $3,266 $232 $18,967 
March 31, 2020
Balance, beginning of period$7,634 $959 $2,356 $100 $11,049 $3,147 $319 $3,466 $140 $14,655 
Provision for loan losses383 71 322 (1)775 77 42 119 31 925 
Charge-offs— — (75)— (75)(91)(72)(163)— (238)
Recoveries403 44 — 450 11 — 461 
Balance, end of period$8,420 $1,033 $2,647 $99 $12,199 $3,139 $294 $3,433 $171 $15,803 
The following table summarizes the ending loan balance individually evaluated for impairment based upon loan segment, as well as the related ALL loss allocation for each at March 31, 2021 and December 31, 2020. PCI loans are excluded from loans individually evaluated for impairment.
 CommercialConsumer  
Commercial
Real Estate
Acquisition
and
Development
Commercial
and
Industrial
MunicipalTotalResidential
Mortgage
Installment
and Other
TotalUnallocatedTotal
March 31, 2021
Loans allocated by:
Individually evaluated for impairment
$4,256 $ $3,378 $ $7,634 $3,159 $23 $3,182 $ $10,816 
Collectively evaluated for impairment
802,035 57,367 747,453 19,238 1,626,093 384,440 23,672 408,112  2,034,205 
$806,291 $57,367 $750,831 $19,238 $1,633,727 $387,599 $23,695 $411,294 $ $2,045,021 
ALL allocated by:
Individually evaluated for impairment
$ $ $ $ $ $31 $ $31 $ $31 
Collectively evaluated for impairment
10,671 1,046 3,714 38 15,469 3,027 208 3,235 232 18,936 
$10,671 $1,046 $3,714 $38 $15,469 $3,058 $208 $3,266 $232 $18,967 
December 31, 2020
Loans allocated by:
Individually evaluated for impairment
$3,528 $814 $3,639 $— $7,981 $3,246 $17 $3,263 $— $11,244 
Collectively evaluated for impairment
809,087 60,498 643,729 20,523 1,533,837 408,265 26,344 434,609 — 1,968,446 
$812,615 $61,312 $647,368 $20,523 $1,541,818 $411,511 $26,361 $437,872 $— $1,979,690 
ALL allocated by:
Individually evaluated for impairment
$— $— $$— $$33 $— $33 $— $34 
Collectively evaluated for impairment
11,151 1,114 3,941 40 16,246 3,329 324 3,653 218 20,117 
$11,151 $1,114 $3,942 $40 $16,247 $3,362 $324 $3,686 $218 $20,151 
Schedule of Activity for the Accretable Yield of Purchased Impaired Loans
The following table provides activity for the accretable yield of PCI loans for the three months ended March 31, 2021 and 2020:
Three Months Ended
March 31, 2021March 31, 2020
Accretable yield, beginning of period$3,438 $6,950 
Additions (1)
 570 
Accretion of income(466)(598)
Reclassifications from nonaccretable difference due to improvement in expected cash flows44 17 
Other changes, net (2)
56 (2,525)
Accretable yield, end of period$3,072 $4,414 
(1) The amount for the three months ended March 31, 2020 reflects a measurement period adjustment for Hamilton loans that should have been in the PCI pool at the acquisition date.
(2) The amount for the three months ended March 31, 2020 represents the impact of purchased credit impaired loans sold during that period