XML 34 R23.htm IDEA: XBRL DOCUMENT v3.21.2
LOANS AND ALLOWANCE FOR LOAN LOSSES (Tables)
9 Months Ended
Sep. 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 September 30, 2021 and December 31, 2020:
September 30, 2021December 31, 2020
Commercial real estate:
Owner occupied$196,585 $174,908 
Non-owner occupied509,703 409,567 
Multi-family112,002 113,635 
Non-owner occupied residential100,088 114,505 
Acquisition and development:
1-4 family residential construction12,246 9,486 
Commercial and land development71,784 51,826 
Commercial and industrial (1)
540,205 647,368 
Municipal13,631 20,523 
Residential mortgage:
First lien203,360 244,321 
Home equity - term7,079 10,169 
Home equity - lines of credit154,004 157,021 
Installment and other loans19,077 26,361 
Total loans $1,939,764 $1,979,690 

(1) This balance includes $259.9 million and $403.3 million of SBA PPP loans, net of deferred fees and costs, at September 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 September 30, 2021 and December 31, 2020:
PassSpecial MentionNon-Impaired SubstandardImpaired - SubstandardDoubtfulPCI LoansTotal
September 30, 2021
Commercial real estate:
Owner occupied$176,029 $8,219 $6,147 $3,832 $ $2,358 $196,585 
Non-owner occupied476,947 32,272 168   316 509,703 
Multi-family91,726 19,662 614    112,002 
Non-owner occupied residential95,338 2,028 1,344 171  1,207 100,088 
Acquisition and development:
1-4 family residential construction12,246      12,246 
Commercial and land development70,648 636 500    71,784 
Commercial and industrial521,530 7,939 5,505 2,941  2,290 540,205 
Municipal13,631      13,631 
Residential mortgage:
First lien195,717  240 2,472  4,931 203,360 
Home equity - term7,056   7  16 7,079 
Home equity - lines of credit153,436 21 52 495   154,004 
Installment and other loans19,002   37  38 19,077 
$1,833,306 $70,777 $14,570 $9,955 $ $11,156 $1,939,764 
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 $1,979,690 
Impaired Loans by Segment and Class
The following table, which excludes accruing PCI loans, summarizes impaired loans by segment and class, segregated by those for which a specific allowance was required and those for which a specific allowance was not required at September 30, 2021 and December 31, 2020. The recorded investment in loans excludes accrued interest receivable due to insignificance. Related allowances established generally pertain to those loans in which loan forbearance agreements were in the process of being negotiated or updated appraisals were pending, and any partial charge-off will be recorded when final information is received.
Impaired Loans with a Specific AllowanceImpaired Loans with No Specific Allowance
Recorded Investment (Book Balance)Unpaid Principal Balance (Legal Balance)Related AllowanceRecorded Investment (Book Balance)Unpaid Principal Balance (Legal Balance)
September 30, 2021
Commercial real estate:
Owner-occupied$ $ $ $3,832 $4,923 
Non-owner occupied residential   171 383 
Commercial and industrial   2,941 3,592 
Residential mortgage:
First lien469 469 29 2,003 3,161 
Home equity—term   7 10 
Home equity—lines of credit   495 733 
Installment and other loans   37 37 
$469 $469 $29 $9,486 $12,839 
December 31, 2020
Commercial real estate:
Owner-occupied$— $— $— $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 nine months ended September 30, 2021 and 2020:
20212020
Average
Impaired
Balance
Interest
Income
Recognized
Average
Impaired
Balance
Interest
Income
Recognized
Three Months Ended September 30,
Commercial real estate:
Owner-occupied$4,179 $ $4,424 $— 
Non-owner occupied  102 — 
Multi-family  141 — 
Non-owner occupied residential232  433 — 
Acquisition and development:
Commercial and land development  837 — 
Commercial and industrial3,073  1,044 — 
Residential mortgage:
First lien2,541 11 3,209 12 
Home equity – term10  12 — 
Home equity - lines of credit463  645 — 
Installment and other loans24  17 — 
$10,522 $11 $10,864 $12 
Nine Months Ended September 30,
Commercial real estate:
Owner occupied$3,848 $1 $5,033 $
Non-owner occupied  108 — 
Multi-family7  259 — 
Non-owner occupied residential252  422 — 
Acquisition and development:
Commercial and land development246  586 — 
Commercial and industrial3,046  1,316 — 
Residential mortgage:
First lien2,575 32 3,050 36 
Home equity - term12  12 — 
Home equity - lines of credit547  699 
Installment and other loans17  29 — 
$10,550 $33 $11,514 $38 
Troubled Debt Restructurings
The following table presents impaired loans that are TDRs, with the recorded investment at September 30, 2021 and December 31, 2020:
September 30, 2021December 31, 2020
Number of
Contracts
Recorded
Investment
Number of
Contracts
Recorded
Investment
Accruing:
Commercial real estate:
Owner occupied1 $26 $28 
Residential mortgage:
First lien8 813 898 
Home equity - lines of credit  
9 839 11 934 
Nonaccruing:
Residential mortgage:
First lien5 291 320 
5 291 320 
14 $1,130 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 September 30, 2021 and December 31, 2020:
Days Past Due
Current30-5960-8990+
(still accruing)
Total
Past Due
Non-
Accrual
Total
Loans
September 30, 2021
Commercial real estate:
Owner occupied$190,183 $238 $ $ $238 $3,806 $194,227 
Non-owner occupied509,387      509,387 
Multi-family112,002      112,002 
Non-owner occupied residential98,459  251  251 171 98,881 
Acquisition and development:
1-4 family residential construction12,246      12,246 
Commercial and land development71,774 10   10  71,784 
Commercial and industrial534,967 7   7 2,941 537,915 
Municipal13,631      13,631 
Residential mortgage:
First lien196,076 341 318 35 694 1,659 198,429 
Home equity - term7,041 15   15 7 7,063 
Home equity - lines of credit153,266 208 35  243 495 154,004 
Installment and other loans18,891 70 41  111 37 19,039 
Subtotal1,917,923 889 645 35 1,569 9,116 1,928,608 
Loans acquired with credit deterioration:
Commercial real estate:
Owner occupied2,358      2,358 
Non-owner occupied316      316 
Non-owner occupied residential1,081   126 126  1,207 
Commercial and industrial2,290      2,290 
Residential mortgage:
First lien4,730   201 201  4,931 
Home equity - term16      16 
Installment and other loans38      38 
Subtotal10,829   327 327  11,156 
$1,928,752 $889 $645 $362 $1,896 $9,116 $1,939,764 
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 nine months ended September 30, 2021 and 2020:
CommercialConsumer
Commercial
Real Estate
Acquisition
and
Development
Commercial
and
Industrial
MunicipalTotalResidential
Mortgage
Installment
and Other
TotalUnallocatedTotal
Three Months Ended
September 30, 2021
Balance, beginning of period$11,315 $1,243 $3,495 $29 $16,082 $2,863 $227 $3,090 $209 $19,381 
Provision for loan losses(179)290 386 (2)495 (147)18 (129)(1)365 
Charge-offs(89) (55) (144) (20)(20) (164)
Recoveries305 8 60  373 5 5 10  383 
Balance, end of period$11,352 $1,541 $3,886 $27 $16,806 $2,721 $230 $2,951 $208 $19,965 
September 30, 2020
Balance, beginning of period$9,347 $1,069 $2,916 $75 $13,407 $3,552 $386 $3,938 $172 $17,517 
Provision for loan losses1,520 (219)963 (19)2,245 (71)18 (53)2,200 
Charge-offs(3)— (193)— (196)— (31)(31)— (227)
Recoveries171 — 45 — 216 13 19 — 235 
Balance, end of period$11,035 $850 $3,731 $56 $15,672 $3,487 $386 $3,873 $180 $19,725 
Nine Months Ended
September 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 losses133 418 109 (13)647 (578)(69)(647)(10)(10)
Charge-offs(270) (621) (891)(92)(49)(141) (1,032)
Recoveries338 9 456  803 29 24 53  856 
Balance, end of period$11,352 $1,541 $3,886 $27 $16,806 $2,721 $230 $2,951 $208 $19,965 
September 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 losses2,780 (117)1,875 (44)4,494 329 162 491 40 5,025 
Charge-offs(3)— (689)— (692)(109)(117)(226)— (918)
Recoveries624 189 — 821 120 22 142 — 963 
Balance, end of period$11,035 $850 $3,731 $56 $15,672 $3,487 $386 $3,873 $180 $19,725 
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 September 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
September 30, 2021
Loans allocated by:
Individually evaluated for impairment
$4,003 $ $2,941 $ $6,944 $2,974 $37 $3,011 $ $9,955 
Collectively evaluated for impairment
914,375 84,030 537,264 13,631 1,549,300 361,469 19,040 380,509  1,929,809 
$918,378 $84,030 $540,205 $13,631 $1,556,244 $364,443 $19,077 $383,520 $ $1,939,764 
ALL allocated by:
Individually evaluated for impairment
$ $ $ $ $ $29 $ $29 $ $29 
Collectively evaluated for impairment
11,352 1,541 3,886 27 16,806 2,692 230 2,922 208 19,936 
$11,352 $1,541 $3,886 $27 $16,806 $2,721 $230 $2,951 $208 $19,965 
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 $— $33 
Collectively evaluated for impairment
11,151 1,114 3,942 40 16,247 3,329 324 3,653 218 20,118 
$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 nine months ended September 30, 2021 and 2020:
Three Months EndedNine Months Ended
September 30, 2021September 30, 2020September 30, 2021September 30, 2020
Accretable yield, beginning of period$3,016 $4,182 $3,438 $6,950 
Additions (1)
 —  570 
Accretion of income(203)(546)(878)(2,459)
Reclassifications from nonaccretable difference due to improvement in expected cash flows11 139 128 1,260 
Other changes, net (2)
(12)(231)124 (2,777)
Accretable yield, end of period$2,812 $3,544 $2,812 $3,544 
(1) The amount for the nine months ended September 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 nine months ended September 30, 2020 represents the impact of PCI loans sold during that period