XML 33 R23.htm IDEA: XBRL DOCUMENT v3.22.1
LOANS AND ALLOWANCE FOR LOAN LOSSES (Tables)
3 Months Ended
Mar. 31, 2022
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, 2022 and December 31, 2021:
March 31, 2022December 31, 2021
Commercial real estate:
Owner occupied$256,526 $238,668 
Non-owner occupied558,999 551,783 
Multi-family93,158 93,255 
Non-owner occupied residential102,269 106,112 
Acquisition and development:
1-4 family residential construction15,115 12,279 
Commercial and land development105,204 93,925 
Commercial and industrial (1)
443,170 485,728 
Municipal14,626 14,989 
Residential mortgage:
First lien203,231 198,831 
Home equity - term5,820 6,081 
Home equity - lines of credit164,818 160,705 
Installment and other loans15,371 17,630 
Total loans $1,978,307 $1,979,986 
(1) This balance includes $122.5 million and $189.9 million of SBA PPP loans, net of deferred fees and costs, at March 31, 2022 and December 31, 2021, 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, 2022 and December 31, 2021:
PassSpecial MentionNon-Impaired SubstandardImpaired - SubstandardDoubtfulPCI LoansTotal
March 31, 2022
Commercial real estate:
Owner occupied$242,529 $6,360 $2,277 $3,062 $ $2,298 $256,526 
Non-owner occupied537,505 18,771 2,419   304 558,999 
Multi-family84,541 8,158 459    93,158 
Non-owner occupied residential99,545 1,005 1,014 100  605 102,269 
Acquisition and development:
1-4 family residential construction15,115      15,115 
Commercial and land development103,486 1,236 482    105,204 
Commercial and industrial424,425 7,642 8,792 161  2,150 443,170 
Municipal14,626      14,626 
Residential mortgage:
First lien196,217  221 2,278  4,515 203,231 
Home equity - term5,798   6  16 5,820 
Home equity - lines of credit164,327 19 46 426   164,818 
Installment and other loans15,314   52  5 15,371 
$1,903,428 $43,191 $15,710 $6,085 $ $9,893 $1,978,307 
December 31, 2021
Commercial real estate:
Owner occupied$219,250 $7,239 $6,087 $3,763 $— $2,329 $238,668 
Non-owner occupied528,010 23,297 166 — — 310 551,783 
Multi-family84,414 8,238 603 — — — 93,255 
Non-owner occupied residential102,588 1,065 1,153 122 — 1,184 106,112 
Acquisition and development:
1-4 family residential construction12,279 — — — — — 12,279 
Commercial and land development92,049 1,385 491 — — — 93,925 
Commercial and industrial470,579 7,917 4,720 250 — 2,262 485,728 
Municipal14,989 — — — — — 14,989 
Residential mortgage:
First lien191,386 — 225 2,635 — 4,585 198,831 
Home equity - term6,058 — — — 16 6,081 
Home equity - lines of credit160,203 20 46 436 — — 160,705 
Installment and other loans17,584 — — 40 — 17,630 
$1,899,389 $49,161 $13,491 $7,253 $— $10,692 $1,979,986 
Impaired Loans by Segment and Class
The following table, which excludes accruing PCI loans, summarizes impaired loans by segment and class, segregated by those for which a specific allowance was required and those for which a specific allowance was not required at March 31, 2022 and December 31, 2021. The recorded investment in loans excludes accrued interest receivable due to insignificance. Related allowances established generally pertain to those loans in which loan forbearance agreements were in the process of being negotiated or updated appraisals were pending, and any partial charge-off will be recorded when final information is received.
Impaired Loans with a Specific AllowanceImpaired Loans with No Specific Allowance
Recorded Investment (Book Balance)Unpaid Principal Balance (Legal Balance)Related AllowanceRecorded Investment (Book Balance)Unpaid Principal Balance (Legal Balance)
March 31, 2022
Commercial real estate:
Owner-occupied$ $ $ $3,062 $4,840 
Non-owner occupied residential   100 214 
Commercial and industrial   161 447 
Residential mortgage:
First lien338 338 29 1,940 2,938 
Home equity—term   6 9 
Home equity—lines of credit   426 651 
Installment and other loans   52 52 
$338 $338 $29 $5,747 $9,151 
December 31, 2021
Commercial real estate:
Owner-occupied$— $— $— $3,763 $4,902 
Non-owner occupied residential— — — 122 259 
Commercial and industrial— — — 250 547 
Residential mortgage:
First lien341 341 28 2,294 3,337 
Home equity—term— — — 10 
Home equity—lines of credit— — — 436 653 
Installment and other loans— — — 40 40 
$341 $341 $28 $6,912 $9,748 
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, 2022 and 2021:
20222021
Average
Impaired
Balance
Interest
Income
Recognized
Average
Impaired
Balance
Interest
Income
Recognized
Three Months Ended March 31,
Commercial real estate:
Owner occupied$3,422 $ $3,448 $
Multi-family  19 — 
Non-owner occupied residential107  267 — 
Acquisition and development:
Commercial and land development  614 — 
Commercial and industrial218  2,878 — 
Residential mortgage:
First lien2,406 7 2,636 11 
Home equity - term7  12 — 
Home equity - lines of credit432  616 — 
Installment and other loans45  15 — 
$6,637 $7 $10,505 $12 
Troubled Debt Restructurings
The following table presents impaired loans that are TDRs, with the recorded investment at March 31, 2022 and December 31, 2021:
March 31, 2022December 31, 2021
Number of
Contracts
Recorded
Investment
Number of
Contracts
Recorded
Investment
Accruing:
Residential mortgage:
First lien7 $575 $804 
Nonaccruing:
Residential mortgage:
First lien6 276 285 
13 $851 13 $1,089 
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, 2022 and December 31, 2021:
Days Past Due
Current30-5960-8990+
(still accruing)
Total
Past Due
Non-
Accrual
Total
Loans
March 31, 2022
Commercial real estate:
Owner occupied$250,844 $322 $ $ $322 $3,062 $254,228 
Non-owner occupied558,695      558,695 
Multi-family93,158      93,158 
Non-owner occupied residential101,254 310   310 100 101,664 
Acquisition and development:
1-4 family residential construction15,115      15,115 
Commercial and land development105,204      105,204 
Commercial and industrial440,652 207   207 161 441,020 
Municipal14,626      14,626 
Residential mortgage:
First lien194,216 2,741  56 2,797 1,703 198,716 
Home equity - term5,786 12   12 6 5,804 
Home equity - lines of credit163,725 437 230  667 426 164,818 
Installment and other loans15,231 83   83 52 15,366 
Subtotal1,958,506 4,112 230 56 4,398 5,510 1,968,414 
Loans acquired with credit deterioration:
Commercial real estate:
Owner occupied2,298      2,298 
Non-owner occupied304      304 
Non-owner occupied residential494   111 111  605 
Commercial and industrial2,150      2,150 
Residential mortgage:
First lien3,837 608  70 678  4,515 
Home equity - term15   1 1  16 
Installment and other loans2 3   3  5 
Subtotal9,100 611  182 793  9,893 
$1,967,606 $4,723 $230 $238 $5,191 $5,510 $1,978,307 
Days Past Due
Current30-5960-8990+
(still accruing)
Total
Past Due
Non-
Accrual
Total
Loans
December 31, 2021
Commercial real estate:
Owner occupied$231,371 $314 $— $891 $1,205 $3,763 $236,339 
Non-owner occupied551,473 — — — — — 551,473 
Multi-family93,255 — — — — — 93,255 
Non-owner occupied residential104,645 161 — — 161 122 104,928 
Acquisition and development:
1-4 family residential construction12,279 — — — — — 12,279 
Commercial and land development93,793 132 — — 132 — 93,925 
Commercial and industrial483,088 128 — — 128 250 483,466 
Municipal14,989 — — — — — 14,989 
Residential mortgage:
First lien189,043 2,995 281 96 3,372 1,831 194,246 
Home equity - term6,042 16 — — 16 6,065 
Home equity - lines of credit159,628 641 — — 641 436 160,705 
Installment and other loans17,467 109 — 117 40 17,624 
Subtotal1,957,073 4,496 289 987 5,772 6,449 1,969,294 
Loans acquired with credit deterioration:
Commercial real estate:
Owner occupied2,329 — — — — — 2,329 
Non-owner occupied310 — — — — — 310 
Non-owner occupied residential479 — 587 118 705 — 1,184 
Commercial and industrial2,262 — — — — — 2,262 
Residential mortgage:
First lien3,937 387 166 95 648 — 4,585 
Home equity - term15 — — — 16 
Installment and other loans— — — — — 
Subtotal9,338 387 753 214 1,354 — 10,692 
$1,966,411 $4,883 $1,042 $1,201 $7,126 $6,449 $1,979,986 
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, 2022 and 2021:
CommercialConsumer
Commercial
Real Estate
Acquisition
and
Development
Commercial
and
Industrial
MunicipalTotalResidential
Mortgage
Installment
and Other
TotalUnallocatedTotal
Three Months Ended
March 31, 2022
Balance, beginning of period$12,037 $2,062 $3,814 $30 $17,943 $2,785 $215 $3,000 $237 $21,180 
Provision for loan losses(523)258 500 (1)234 72 (6)66  300 
Charge-offs  (61) (61)(10)(13)(23) (84)
Recoveries32 1 48  81 26 5 31  112 
Balance, end of period$11,546 $2,321 $4,301 $29 $18,197 $2,873 $201 $3,074 $237 $21,508 
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 280 — 295 10 16 — 311 
Balance, end of period$10,671 $1,046 $3,714 $38 $15,469 $3,058 $208 $3,266 $232 $18,967 
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, 2022 and December 31, 2021. 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
March 31, 2022
Loans allocated by:
Individually evaluated for impairment
$3,162 $ $161 $ $3,323 $2,710 $52 $2,762 $ $6,085 
Collectively evaluated for impairment
1,007,790 120,319 443,009 14,626 1,585,744 371,159 15,319 386,478  1,972,222 
$1,010,952 $120,319 $443,170 $14,626 $1,589,067 $373,869 $15,371 $389,240 $ $1,978,307 
ALL allocated by:
Individually evaluated for impairment
$ $ $ $ $ $29 $ $29 $ $29 
Collectively evaluated for impairment
11,546 2,321 4,301 29 18,197 2,844 201 3,045 237 21,479 
$11,546 $2,321 $4,301 $29 $18,197 $2,873 $201 $3,074 $237 $21,508 
December 31, 2021
Loans allocated by:
Individually evaluated for impairment
$3,885 $— $250 $— $4,135 $3,078 $40 $3,118 $— $7,253 
Collectively evaluated for impairment
985,933 106,204 485,478 14,989 1,592,604 362,539 17,590 380,129 — 1,972,733 
$989,818 $106,204 $485,728 $14,989 $1,596,739 $365,617 $17,630 $383,247 $— $1,979,986 
ALL allocated by:
Individually evaluated for impairment
$— $— $— $— $— $28 $— $28 $— $28 
Collectively evaluated for impairment
12,037 2,062 3,814 30 17,943 2,757 215 2,972 237 21,152 
$12,037 $2,062 $3,814 $30 $17,943 $2,785 $215 $3,000 $237 $21,180 
Schedule of Activity for the Accretable Yield of Purchased Impaired Loans The following table provides activity for the accretable yield of purchased impaired loans for the three months ended March 31, 2022 and 2021:
Three Months Ended
March 31, 2022March 31, 2021
Accretable yield, beginning of period$2,661 $3,438 
Accretion of income(314)(466)
Reclassifications from nonaccretable difference due to improvement in expected cash flows243 44 
Other changes, net(73)56 
Accretable yield, end of period$2,517 $3,072