XML 34 R23.htm IDEA: XBRL DOCUMENT v3.21.2
LOANS AND ALLOWANCE FOR LOAN LOSSES (Tables)
6 Months Ended
Jun. 30, 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 June 30, 2021 and December 31, 2020:
June 30, 2021December 31, 2020
Commercial real estate:
Owner occupied$191,595 $174,908 
Non-owner occupied471,541 409,567 
Multi-family112,420 113,635 
Non-owner occupied residential99,631 114,505 
Acquisition and development:
1-4 family residential construction9,686 9,486 
Commercial and land development55,330 51,826 
Commercial and industrial (1)
599,123 647,368 
Municipal14,452 20,523 
Residential mortgage:
First lien211,918 244,321 
Home equity - term8,321 10,169 
Home equity - lines of credit149,601 157,021 
Installment and other loans21,765 26,361 
Total loans $1,945,383 $1,979,690 

(1) This balance includes $355.6 million and $403.3 million of SBA PPP loans, net of deferred fees and costs, at June 30, 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 June 30, 2021 and December 31, 2020:
PassSpecial MentionNon-Impaired SubstandardImpaired - SubstandardDoubtfulPCI LoansTotal
June 30, 2021
Commercial real estate:
Owner occupied$166,636 $10,690 $7,554 $4,326 $ $2,389 $191,595 
Non-owner occupied422,074 48,779 367   321 471,541 
Multi-family91,959 19,836 625    112,420 
Non-owner occupied residential94,035 2,690 1,435 253  1,218 99,631 
Acquisition and development:
1-4 family residential construction9,686      9,686 
Commercial and land development54,179 643 508    55,330 
Commercial and industrial578,129 10,485 5,022 3,174  2,313 599,123 
Municipal14,452      14,452 
Residential mortgage:
First lien204,353   2,561  5,004 211,918 
Home equity - term8,288   17  16 8,321 
Home equity - lines of credit149,078 22 53 448   149,601 
Installment and other loans21,713   14  38 21,765 
$1,814,582 $93,145 $15,564 $10,793 $ $11,299 $1,945,383 
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 $1,979,690 
Impaired Loans by Segment and Class
The following table, which excludes accruing PCI loans, summarizes impaired loans by segment and class, segregated by those for which a specific allowance was required and those for which a specific allowance was not required at June 30, 2021 and December 31, 2020. The recorded investment in loans excludes accrued interest receivable due to insignificance. Related allowances established generally pertain to those loans in which loan forbearance agreements were in the process of being negotiated or updated appraisals were pending, and any partial charge-off will be recorded when final information is received.
Impaired Loans with a Specific AllowanceImpaired Loans with No Specific Allowance
Recorded Investment (Book Balance)Unpaid Principal Balance (Legal Balance)Related AllowanceRecorded Investment (Book Balance)Unpaid Principal Balance (Legal Balance)
June 30, 2021
Commercial real estate:
Owner-occupied$ $ $ $4,326 $5,531 
Non-owner occupied residential   253 385 
Commercial and industrial   3,174 3,849 
Residential mortgage:
First lien634 634 31 1,927 3,233 
Home equity—term   17 23 
Home equity—lines of credit   448 680 
Installment and other loans   14 14 
$634 $634 $31 $10,159 $13,715 
December 31, 2020
Commercial real estate:
Owner-occupied$— $— $— $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 and six months ended June 30, 2021 and 2020:
20212020
Average
Impaired
Balance
Interest
Income
Recognized
Average
Impaired
Balance
Interest
Income
Recognized
Three Months Ended June 30,
Commercial real estate:
Owner-occupied$4,072 $ $4,639 $— 
Non-owner occupied  169 — 
Multi-family  270 — 
Non-owner occupied residential259  521 — 
Acquisition and development:
Commercial and land development  837 — 
Commercial and industrial3,302  1,320 — 
Residential mortgage:
First lien2,542 10 3,177 12 
Home equity – term18  12 — 
Home equity - lines of credit547  704 
Installment and other loans13  18 — 
$10,753 $10 $11,667 $13 
Six Months Ended June 30,
Commercial real estate:
Owner occupied$3,726 $1 $5,143 $
Non-owner occupied  96 — 
Multi-family11  301 — 
Non-owner occupied residential263  396 — 
Acquisition and development:
Commercial and land development351  478 — 
Commercial and industrial3,049  1,384 — 
Residential mortgage:
First lien2,593 21 2,874 24 
Home equity - term14  12 — 
Home equity - lines of credit581  715 
Installment and other loans12  34 — 
$10,600 $22 $11,433 $26 
Troubled Debt Restructurings
The following table presents impaired loans that are TDRs, with the recorded investment at June 30, 2021 and December 31, 2020:
June 30, 2021December 31, 2020
Number of
Contracts
Recorded
Investment
Number of
Contracts
Recorded
Investment
Accruing:
Commercial real estate:
Owner occupied1 $27 $28 
Residential mortgage:
First lien8 823 898 
Home equity - lines of credit1 2 
10 852 11 934 
Nonaccruing:
Residential mortgage:
First lien5 299 320 
5 299 320 
15 $1,151 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 June 30, 2021 and December 31, 2020:
Days Past Due
Current30-5960-8990+
(still accruing)
Total
Past Due
Non-
Accrual
Total
Loans
June 30, 2021
Commercial real estate:
Owner occupied$184,866 $41 $ $ $41 $4,299 $189,206 
Non-owner occupied471,220      471,220 
Multi-family112,420      112,420 
Non-owner occupied residential97,880  280  280 253 98,413 
Acquisition and development:
1-4 family residential construction9,592  94  94  9,686 
Commercial and land development55,320 10   10  55,330 
Commercial and industrial593,592 7 21 16 44 3,174 596,810 
Municipal14,452      14,452 
Residential mortgage:
First lien204,544 573 31 28 632 1,738 206,914 
Home equity - term8,278 10   10 17 8,305 
Home equity - lines of credit149,107 48   48 446 149,601 
Installment and other loans21,524 139 50  189 14 21,727 
Subtotal1,922,795 828 476 44 1,348 9,941 1,934,084 
Loans acquired with credit deterioration:
Commercial real estate:
Owner occupied2,389      2,389 
Non-owner occupied321      321 
Non-owner occupied residential1,085   133 133  1,218 
Commercial and industrial2,313      2,313 
Residential mortgage:
First lien4,698 271  35 306  5,004 
Home equity - term16      16 
Installment and other loans38      38 
Subtotal10,860 271  168 439  11,299 
$1,933,655 $1,099 $476 $212 $1,787 $9,941 $1,945,383 
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 and six months ended June 30, 2021 and 2020:
CommercialConsumer
Commercial
Real Estate
Acquisition
and
Development
Commercial
and
Industrial
MunicipalTotalResidential
Mortgage
Installment
and Other
TotalUnallocatedTotal
Three Months Ended
June 30, 2021
Balance, beginning of period$10,671 $1,046 $3,714 $38 $15,469 $3,058 $208 $3,266 $232 $18,967 
Provision for loan losses806 197 (223)(9)771 (142)19 (123)(23)625 
Charge-offs(181) (112) (293)(71)(9)(80) (373)
Recoveries19  116  135 18 9 27  162 
Balance, end of period$11,315 $1,243 $3,495 $29 $16,082 $2,863 $227 $3,090 $209 $19,381 
June 30, 2020
Balance, beginning of period$8,420 $1,033 $2,647 $99 $12,199 $3,139 $294 $3,433 $171 $15,803 
Provision for loan losses877 31 590 (24)1,474 323 102 425 1,900 
Charge-offs— — (421)— (421)(18)(14)(32)— (453)
Recoveries50 100 — 155 108 112 — 267 
Balance, end of period$9,347 $1,069 $2,916 $75 $13,407 $3,552 $386 $3,938 $172 $17,517 
Six Months Ended
June 30, 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 losses312 128 (277)(11)152 (431)(87)(518)(9)(375)
Charge-offs(181) (566) (747)(92)(29)(121) (868)
Recoveries33 1 396  430 24 19 43  473 
Balance, end of period$11,315 $1,243 $3,495 $29 $16,082 $2,863 $227 $3,090 $209 $19,381 
June 30, 2020
Balance, beginning of period$7,634 $959 $2,356 $100 $11,049 $3,147 $319 $3,466 $140 $14,655 
Provision for loan losses1,260 102 912 (25)2,249 400 144 544 32 2,825 
Charge-offs— — (496)— (496)(109)(86)(195)— (691)
Recoveries453 144 — 605 114 123 — 728 
Balance, end of period$9,347 $1,069 $2,916 $75 $13,407 $3,552 $386 $3,938 $172 $17,517 
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 June 30, 2021 and December 31, 2020. Accruing 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
June 30, 2021
Loans allocated by:
Individually evaluated for impairment
$4,579 $ $3,174 $ $7,753 $3,026 $14 $3,040 $ $10,793 
Collectively evaluated for impairment
870,608 65,016 595,949 14,452 1,546,025 366,814 21,751 388,565  1,934,590 
$875,187 $65,016 $599,123 $14,452 $1,553,778 $369,840 $21,765 $391,605 $ $1,945,383 
ALL allocated by:
Individually evaluated for impairment
$ $ $ $ $ $31 $ $31 $ $31 
Collectively evaluated for impairment
11,315 1,243 3,495 29 16,082 2,832 227 3,059 209 19,350 
$11,315 $1,243 $3,495 $29 $16,082 $2,863 $227 $3,090 $209 $19,381 
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 and six months ended June 30, 2021 and 2020:
Three Months EndedSix Months Ended
June 30, 2021June 30, 2020June 30, 2021June 30, 2020
Accretable yield, beginning of period$3,072 $4,414 $3,438 $6,950 
Additions (1)
 —  570 
Accretion of income(209)(1,315)(676)(1,913)
Reclassifications from nonaccretable difference due to improvement in expected cash flows74 1,104 118 1,121 
Other changes, net (2)
79 (21)136 (2,546)
Accretable yield, end of period$3,016 $4,182 $3,016 $4,182 
(1) The amount for the six months ended June 30, 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 six months ended June 30, 2020 represents the impact of PCI loans sold during that period