XML 42 R32.htm IDEA: XBRL DOCUMENT
v3.23.3

Loans and Allowance for Credit Losses (Tables) | 9 Months Ended
--- | ---
Sep. 30, 2023
Receivables [Abstract] |
Schedule of financing receivables | The following table provides information about the principal classes of the loan portfolio at September 30, 2023 and December 31, 2022.
(Dollars in thousands) |  | September 30, 2023 |  | % of Total Loans |  | December 31, 2022 |  | % of Total Loans
Construction |  | $ | 328,750 |  |  | 7.12 | % |  | $ | 246,319 |  |  | 9.64 | %
Residential real estate |  | 1,439,464 |  |  | 31.17 | % |  | 810,497 |  |  | 31.71 | %
Commercial real estate |  | 2,283,521 |  |  | 49.45 | % |  | 1,065,409 |  |  | 41.68 | %
Commercial |  | 229,474 |  |  | 4.97 | % |  | 147,856 |  |  | 5.78 | %
Consumer |  | 330,411 |  |  | 7.16 | % |  | 286,026 |  |  | 11.19 | %
Credit Cards |  | 6,099 |  |  | 0.13 | % |  | — |  |  | — | %
Total loans |  | 4,617,719 |  |  | 100.00 | % |  | 2,556,107 |  |  | 100.00 | %
Allowance for credit losses on loans |  | (57,051) |  |  |  |  | (16,643) |  |  |
Total loans, net |  | $ | 4,560,668 |  |  |  |  | $ | 2,539,464 |  |  |
Schedule of acquired loans in TCFC acquisition | The following purchased credit deteriorated loans were acquired in connection with the merger on the Acquisition Date.
(Dollars in Thousands) |  | Par Value |  | Purchase Discount |  | Allowance |  | Purchase Price
Construction |  | $ | 177 |  |  | $ | (11) |  |  | $ | (3) |  |  | $ | 163 |
Residential real estate |  | 8,379 |  |  | (1,157) |  |  | (215) |  |  | 7,007 |
Commercial real estate |  | 55,779 |  |  | (6,864) |  |  | (985) |  |  | 47,930 |
Commercial |  | 2,137 |  |  | (59) |  |  | (278) |  |  | 1,800 |
Consumer |  | 519 |  |  | (35) |  |  | (14) |  |  | 470 |
Credit Card |  | 999 |  |  | (144) |  |  | (18) |  |  | 837 |
Total |  | $ | 67,990 |  |  | $ | (8,270) |  |  | $ | (1,513) |  |  | $ | 58,207 |
Schedule of Non accrual Loans | The following table provides information on nonaccrual loans by loan class as of September 30, 2023.
(Dollars in thousands) |  | Non-accrual with no allowance for credit loss |  | Non-accrual with an allowance for credit loss |  | Total Non-accruals
September 30, 2023 |  |  |  |  |  |
Nonaccrual loans: |  |  |  |  |  |
Construction |  | $ | 147 |  |  | $ | — |  |  | $ | 147 |
Residential real estate |  | 3,603 |  |  | 299 |  |  | 3,902 |
Commercial real estate |  | 3,866 |  |  | — |  |  | 3,866 |
Commercial |  | 174 |  |  | 671 |  |  | 845 |
Consumer |  | 203 |  |  | 19 |  |  | 222 |
Total |  | $ | 7,993 |  |  | $ | 989 |  |  | $ | 8,982 |
Interest income |  | $ | — |  |  | $ | — |  |  | $ | — |
(Dollars in thousands) |  | Non-accrual Delinquent Loans |  | Non-accrual Current Loans |  | Total Non-accruals
September 30, 2023 |  |  |  |  |  |
Nonaccrual loans: |  |  |  |  |  |
Construction |  | $ | 147 |  |  | $ | — |  |  | $ | 147 |
Residential real estate |  | 2,258 |  |  | 1,644 |  |  | 3,902 |
Commercial real estate |  | 749 |  |  | 3,117 |  |  | 3,866 |
Commercial |  | 1 |  |  | 844 |  |  | 845 |
Consumer |  | 221 |  |  | 1 |  |  | 222 |
Total |  | $ | 3,376 |  |  | $ | 5,606 |  |  | $ | 8,982 |
Schedule of financing receivable credit quality indicators | The following table provides information on loan risk ratings as of September 30, 2023 and gross write-offs during the nine months ended September 30, 2023.
|  | Term Loans by Origination Year |  | Revolving Loans |  | Revolving Converted to Term Loans |  | Total
(Dollars in thousands) |  | Prior |  | 2019 |  | 2020 |  | 2021 |  | 2022 |  | 2023 |  |  |
September 30, 2023 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Construction
Pass |  | $ | 27,243 |  |  | $ | 14,732 |  |  | $ | 29,531 |  |  | $ | 40,493 |  |  | $ | 135,418 |  |  | $ | 72,852 |  |  | $ | 8,331 |  |  | $ | — |  |  | $ | 328,600 |
Substandard |  | 138 |  |  | — |  |  | — |  |  | 12 |  |  | — |  |  | — |  |  | — |  |  | — |  |  | 150 |
Total |  | $ | 27,381 |  |  | $ | 14,732 |  |  | $ | 29,531 |  |  | $ | 40,505 |  |  | $ | 135,418 |  |  | $ | 72,852 |  |  | $ | 8,331 |  |  | $ | — |  |  | $ | 328,750 |
Gross Charge-offs |  | $ | — |  |  | $ | — |  |  | $ | — |  |  | $ | — |  |  | $ | — |  |  | $ | — |  |  | $ | — |  |  | $ | — |  |  | $ | — |
Residential real estate
Pass |  | $ | 330,183 |  |  | $ | 55,088 |  |  | $ | 107,259 |  |  | $ | 248,445 |  |  | $ | 355,912 |  |  | $ | 218,563 |  |  | $ | 116,868 |  |  | $ | 876 |  |  | $ | 1,433,194 |
Special Mention |  | 41 |  |  | 259 |  |  | — |  |  | — |  |  | — |  |  | — |  |  | 192 |  |  | — |  |  | 492 |
Substandard |  | 5,320 |  |  | — |  |  | — |  |  | — |  |  | — |  |  | — |  |  | 458 |  |  | — |  |  | 5,778 |
Total |  | $ | 335,544 |  |  | $ | 55,347 |  |  | $ | 107,259 |  |  | $ | 248,445 |  |  | $ | 355,912 |  |  | $ | 218,563 |  |  | $ | 117,518 |  |  | $ | 876 |  |  | $ | 1,439,464 |
Gross Charge-offs |  | $ | — |  |  | $ | — |  |  | $ | — |  |  | $ | — |  |  | $ | — |  |  | $ | — |  |  | $ | — |  |  | $ | — |  |  | $ | — |
Commercial real estate
Pass |  | $ | 683,984 |  |  | $ | 192,789 |  |  | $ | 302,597 |  |  | $ | 430,908 |  |  | $ | 430,214 |  |  | $ | 195,260 |  |  | $ | 16,420 |  |  | $ | 2,202 |  |  | $ | 2,254,374 |
Special Mention |  | 13,931 |  |  | 141 |  |  | — |  |  | 6,184 |  |  | 4,475 |  |  | — |  |  | — |  |  | 426 |  |  | 25,157 |
Substandard |  | 1,498 |  |  | 1,937 |  |  | — |  |  | 555 |  |  | — |  |  | — |  |  | — |  |  | — |  |  | 3,990 |
Total |  | $ | 699,413 |  |  | $ | 194,867 |  |  | $ | 302,597 |  |  | $ | 437,647 |  |  | $ | 434,689 |  |  | $ | 195,260 |  |  | $ | 16,420 |  |  | $ | 2,628 |  |  | $ | 2,283,521 |
Gross Charge-offs |  | $ | (513) |  |  | $ | — |  |  | $ | (814) |  |  | $ | — |  |  | $ | — |  |  | $ | — |  |  | $ | — |  |  | $ | — |  |  | $ | (1,327) |
Commercial
Pass |  | $ | 25,796 |  |  | $ | 14,254 |  |  | $ | 15,332 |  |  | $ | 43,209 |  |  | $ | 40,337 |  |  | $ | 24,582 |  |  | $ | 62,679 |  |  | $ | 1,641 |  |  | $ | 227,830 |
Special Mention |  | 137 |  |  | — |  |  | — |  |  | 440 |  |  | — |  |  | — |  |  | 75 |  |  | 243 |  |  | 895 |
Substandard |  | 1 |  |  | 186 |  |  | — |  |  | — |  |  | 23 |  |  | — |  |  | 493 |  |  | 46 |  |  | 749 |
Total |  | $ | 25,934 |  |  | $ | 14,440 |  |  | $ | 15,332 |  |  | $ | 43,649 |  |  | $ | 40,360 |  |  | $ | 24,582 |  |  | $ | 63,247 |  |  | $ | 1,930 |  |  | $ | 229,474 |
Gross Charge-offs |  | $ | — |  |  | $ | — |  |  | $ | — |  |  | $ | — |  |  | $ | — |  |  | $ | — |  |  | $ | — |  |  | $ | — |  |  | $ | — |
Consumer
Pass |  | $ | 682 |  |  | $ | 1,258 |  |  | $ | 15,574 |  |  | $ | 83,768 |  |  | $ | 150,126 |  |  | $ | 78,067 |  |  | $ | 713 |  |  | $ | — |  |  | $ | 330,188 |
Special Mention |  | — |  |  | — |  |  | — |  |  | — |  |  | — |  |  | — |  |  | 1 |  |  | — |  |  | 1 |
Substandard |  | — |  |  | 26 |  |  | — |  |  | 117 |  |  | 78 |  |  | — |  |  | 1 |  |  | — |  |  | 222 |
Total |  | $ | 682 |  |  | $ | 1,284 |  |  | $ | 15,574 |  |  | $ | 83,885 |  |  | $ | 150,204 |  |  | $ | 78,067 |  |  | $ | 715 |  |  | $ | — |  |  | $ | 330,411 |
Gross Charge-offs |  | $ | (45) |  |  | $ | — |  |  | $ | (16) |  |  | $ | (3) |  |  | $ | (1) |  |  | $ | (328) |  |  | $ | (1) |  |  | $ | (5) |  |  | $ | (399) |
Total
Pass |  | $ | 1,067,888 |  |  | $ | 278,121 |  |  | $ | 470,293 |  |  | $ | 846,823 |  |  | $ | 1,112,007 |  |  | $ | 589,324 |  |  | $ | 205,011 |  |  | $ | 4,719 |  |  | $ | 4,574,186 |
Special Mention |  | 14,109 |  |  | 400 |  |  | — |  |  | 6,624 |  |  | 4,475 |  |  | — |  |  | 268 |  |  | 669 |  |  | 26,545 |
Substandard |  | 6,957 |  |  | 2,149 |  |  | — |  |  | 684 |  |  | 101 |  |  | — |  |  | 952 |  |  | 46 |  |  | 10,889 |
Total loans by risk category |  | $ | 1,088,954 |  |  | $ | 280,670 |  |  | $ | 470,293 |  |  | $ | 854,131 |  |  | $ | 1,116,583 |  |  | $ | 589,324 |  |  | $ | 206,231 |  |  | $ | 5,434 |  |  | $ | 4,611,620 |
Total gross charge-offs |  | $ | (558) |  |  | $ | — |  |  | $ | (830) |  |  | $ | (3) |  |  | $ | (1) |  |  | $ | (328) |  |  | $ | (1) |  |  | $ | (5) |  |  | $ | (1,726) |
|  | Term Loans by Origination Year |  | Revolving Loans |  | Revolving Converted to Term Loans |  | Total
(Dollars in thousands) |  | Prior |  | 2019 |  | 2020 |  | 2021 |  | 2022 |  | 2023 |  |  |
September 30, 2023 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Credit Cards
Performing |  | $ | — |  |  | $ | — |  |  | $ | — |  |  | $ | — |  |  | $ | — |  |  | $ | — |  |  | $ | 6,099 |  |  | $ | — |  |  | $ | 6,099 |
Non-Performing |  | — |  |  | — |  |  | — |  |  | — |  |  | — |  |  | — |  |  | — |  |  | — |  |  | — |
Total |  | $ | — |  |  | $ | — |  |  | $ | — |  |  | $ | — |  |  | $ | — |  |  | $ | — |  |  | $ | 6,099 |  |  | $ | — |  |  | $ | 6,099 |
Gross Charge-offs |  | $ | — |  |  | $ | — |  |  | $ | — |  |  | $ | — |  |  | $ | — |  |  | $ | — |  |  | $ | (60) |  |  | $ | — |  |  | $ | (60) |
Total loans evaluated by performing status |  | $ | — |  |  | $ | — |  |  | $ | — |  |  | $ | — |  |  | $ | — |  |  | $ | — |  |  | $ | 6,099 |  |  | $ | — |  |  | $ | 6,099 |
Total gross charge-offs |  | $ | — |  |  | $ | — |  |  | $ | — |  |  | $ | — |  |  | $ | — |  |  | $ | — |  |  | $ | (60) |  |  | $ | — |  |  | $ | (60) |
Total Recorded Investment |  | $ | 1,088,954 |  |  | $ | 280,670 |  |  | $ | 470,293 |  |  | $ | 854,131 |  |  | $ | 1,116,583 |  |  | $ | 589,324 |  |  | $ | 212,330 |  |  | $ | 5,434 |  |  | $ | 4,617,719 |
The following tables provide information on loan risk ratings as of December 31, 2022.
(Dollars in thousands) |  | Pass/Performing (1) |  | Pass |  | Special Mention |  | Substandard |  | Doubtful |  | PCI |  | Total
December 31, 2022 |  |  |  |  |  |  |  |  |  |  |  |  |  |
Construction |  | $ | 231,160 |  |  | $ | 14,212 |  |  | $ | — |  |  | $ | 297 |  |  | $ | — |  |  | $ | 650 |  |  | $ | 246,319 |
Residential real estate |  | 761,405 |  |  | 32,467 |  |  | 1,239 |  |  | 1,430 |  |  | — |  |  | 13,956 |  |  | 810,497 |
Commercial real estate |  | 929,501 |  |  | 121,711 |  |  | 1,814 |  |  | 517 |  |  | — |  |  | 11,866 |  |  | 1,065,409 |
Commercial |  | 131,084 |  |  | 15,958 |  |  | 484 |  |  | 174 |  |  | — |  |  | 156 |  |  | 147,856 |
Consumer |  | 285,786 |  |  | 196 |  |  | 2 |  |  | 28 |  |  | — |  |  | 14 |  |  | 286,026 |
Total |  | $ | 2,338,936 |  |  | $ | 184,544 |  |  | $ | 3,539 |  |  | $ | 2,446 |  |  | $ | — |  |  | $ | 26,642 |  |  | $ | 2,556,107 |
(1)Includes loans measured at fair value of $8.4 million at December 31, 2022.
Schedule of past due financing receivables | The following tables provide information on the aging of the loan portfolio as of September 30, 2023 and December 31, 2022.
(Dollars in thousands) |  | 30‑59 days past due |  | 60‑89 days past due |  | 90 days past due and still accruing |  | 90 days past due and not accruing |  | Total past due |  | Current Non-accrual |  | Current Accrual Loans (1) |  | Total
September 30, 2023 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Construction |  | $ | 1,035 |  |  | $ | — |  |  | $ | 65 |  |  | $ | 147 |  |  | $ | 1,247 |  |  | $ | — |  |  | $ | 327,503 |  |  | $ | 328,750 |
Residential real estate |  | 3,036 |  |  | 250 |  |  | 871 |  |  | 1,669 |  |  | 5,826 |  |  | 1,644 |  |  | 1,431,994 |  |  | 1,439,464 |
Commercial real estate |  | 785 |  |  | 445 |  |  | — |  |  | 749 |  |  | 1,979 |  |  | 3,117 |  |  | 2,278,425 |  |  | 2,283,521 |
Commercial |  | 103 |  |  | — |  |  | — |  |  | — |  |  | 103 |  |  | 844 |  |  | 228,527 |  |  | 229,474 |
Consumer |  | 593 |  |  | 2,744 |  |  | 1,160 |  |  | 214 |  |  | 4,711 |  |  | 1 |  |  | 325,699 |  |  | 330,411 |
Credit Cards |  | 61 |  |  | 41 |  |  | 53 |  |  | — |  |  | 155 |  |  | — |  |  | 5,944 |  |  | 6,099 |
Total |  | $ | 5,613 |  |  | $ | 3,480 |  |  | $ | 2,149 |  |  | $ | 2,779 |  |  | $ | 14,021 |  |  | $ | 5,606 |  |  | $ | 4,598,092 |  |  | $ | 4,617,719 |
Percent of total loans |  | 0.1 | % |  | 0.1 | % |  | — | % |  | — | % |  | 0.3 | % |  | 0.1 | % |  | 99.6 | % |  | 100.0 | %
(1)Includes loans measured at fair value of $9.3 million at September 30, 2023.
|  | Accruing |  |  |  |  |  |
(Dollars in thousands) |  | Current (1) |  | 30‑59 days past due |  | 60‑89 days past due |  | 90 days or more past due |  | Total past due |  | Non-accrual |  | PCI |  | Total
December 31, 2022 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Construction |  | $ | 239,990 |  |  | $ | 4,343 |  |  | $ | 1,015 |  |  | $ | 24 |  |  | $ | 5,382 |  |  | $ | 297 |  |  | $ | 650 |  |  | $ | 246,319 |
Residential real estate |  | 787,070 |  |  | 6,214 |  |  | 891 |  |  | 1,107 |  |  | 8,212 |  |  | 1,259 |  |  | 13,956 |  |  | 810,497 |
Commercial real estate |  | 1,052,314 |  |  | 369 |  |  | — |  |  | 710 |  |  | 1,079 |  |  | 150 |  |  | 11,866 |  |  | 1,065,409 |
Commercial |  | 147,511 |  |  | 15 |  |  | — |  |  | — |  |  | 15 |  |  | 174 |  |  | 156 |  |  | 147,856 |
Consumer |  | 285,750 |  |  | 223 |  |  | 11 |  |  | — |  |  | 234 |  |  | 28 |  |  | 14 |  |  | 286,026 |
Total |  | $ | 2,512,635 |  |  | $ | 11,164 |  |  | $ | 1,917 |  |  | $ | 1,841 |  |  | $ | 14,922 |  |  | $ | 1,908 |  |  | $ | 26,642 |  |  | $ | 2,556,107 |
Percent of total loans |  | 98.3 | % |  | 0.4 | % |  | 0.1 | % |  | 0.1 | % |  | 0.6 | % |  | 0.1 | % |  | 1.0 | % |  | 100.0 | %
(1)Includes loans measured at fair value of $8.4 million at December 31, 2022.
Schedule of consolidated allowance for credit losses on financing receivables | The following tables provide a summary of the activity in the ACL allocated by loan class for the three and nine months ended September 30, 2023 and September 30, 2022. Allocation of a portion of the allowance to one loan class does not preclude its availability to absorb losses in other loan classes.
(Dollars in thousands) |  | Beginning Balance |  | Merger Adjustments (2) |  | Charge-offs |  | Recoveries |  | Net (charge-offs) recoveries |  | Provisions |  | Ending Balance
For three months ended September 30, 2023
Construction |  | $ | 2,386 |  |  | $ | 3 |  |  | $ | — |  |  | $ | 3 |  |  | $ | 3 |  |  | $ | 1,439 |  |  | $ | 3,831 |
Residential real estate |  | 9,151 |  |  | 215 |  |  | — |  |  | 3 |  |  | 3 |  |  | 9,806 |  |  | 19,175 |
Commercial real estate |  | 10,267 |  |  | 985 |  |  | (1,327) |  |  | — |  |  | (1,327) |  |  | 12,875 |  |  | 22,800 |
Commercial |  | 1,956 |  |  | 278 |  |  | — |  |  | 2 |  |  | 2 |  |  | 2,101 |  |  | 4,337 |
Consumer (1) |  | 5,254 |  |  | 14 |  |  | (115) |  |  | 45 |  |  | (70) |  |  | 1,658 |  |  | 6,856 |
Credit Card |  | — |  |  | 18 |  |  | (60) |  |  | — |  |  | (60) |  |  | 94 |  |  | 52 |
Total |  | $ | 29,014 |  |  | $ | 1,513 |  |  | $ | (1,502) |  |  | $ | 53 |  |  | $ | (1,449) |  |  | $ | 27,973 |  |  | $ | 57,051 |
(1)Gross charge-offs of consumer loans for the three months ended September 30, 2023 included $95,000 of demand deposit overdrafts. (2)Merger adjustments consist of gross-up for acquired PCD loans in the TCFC merger.
(Dollars in thousands) |  | Beginning Balance |  | Charge-offs |  | Recoveries |  | Net (charge-offs) recoveries |  | Provisions |  | Ending Balance
For three months ended September 30, 2022
Construction |  | $ | 3,345 |  |  | $ | — |  |  | $ | 2 |  |  | $ | 2 |  |  | $ | (315) |  |  | $ | 3,032 |
Residential real estate |  | 2,778 |  |  | — |  |  | 12 |  |  | 12 |  |  | 218 |  |  | 3,008 |
Commercial real estate |  | 4,441 |  |  | — |  |  | 243 |  |  | 243 |  |  | 325 |  |  | 5,009 |
Commercial |  | 1,681 |  |  | (202) |  |  | 60 |  |  | (142) |  |  | 368 |  |  | 1,907 |
Consumer |  | 3,238 |  |  | — |  |  | 4 |  |  | 4 |  |  | 79 |  |  | 3,321 |
Total |  | $ | 15,483 |  |  | $ | (202) |  |  | $ | 321 |  |  | $ | 119 |  |  | $ | 675 |  |  | $ | 16,277 |
(Dollars in thousands) |  | Beginning Balance |  | Impact of ASC326 Adoption |  | Merger Adjustments (2) |  | Charge-offs |  | Recoveries |  | Net (charge-offs) recoveries |  | Provisions |  | Ending Balance
For nine months ended September 30, 2023
Construction |  | $ | 2,973 |  |  | $ | 1,222 |  |  | $ | 3 |  |  | $ | — |  |  | $ | 10 |  |  | $ | 10 |  |  | $ | (377) |  |  | $ | 3,831 |
Residential real estate |  | 2,622 |  |  | 4,974 |  |  | 215 |  |  | — |  |  | 37 |  |  | 37 |  |  | 11,327 |  |  | 19,175 |
Commercial real estate |  | 4,899 |  |  | 3,742 |  |  | 985 |  |  | (1,327) |  |  | — |  |  | (1,327) |  |  | 14,501 |  |  | 22,800 |
Commercial |  | 1,652 |  |  | 401 |  |  | 278 |  |  | — |  |  | 10 |  |  | 10 |  |  | 1,996 |  |  | 4,337 |
Consumer (1) |  | 4,497 |  |  | 452 |  |  | 14 |  |  | (399) |  |  | 210 |  |  | (189) |  |  | 2,082 |  |  | 6,856 |
Credit Card |  | — |  |  | — |  |  | 18 |  |  | (60) |  |  | — |  |  | (60) |  |  | 94 |  |  | 52 |
Total |  | $ | 16,643 |  |  | $ | 10,791 |  |  | $ | 1,513 |  |  | $ | (1,786) |  |  | $ | 267 |  |  | $ | (1,519) |  |  | $ | 29,623 |  |  | $ | 57,051 |
(1)Gross charge-offs of consumer loans for the nine months ended September 30, 2023 included $0.4 million of demand deposit overdrafts. (2)Merger adjustments consist of gross-up for acquired PCD loans in the TCFC merger.
(Dollars in thousands) |  | Beginning Balance |  | Charge-offs |  | Recoveries |  | Net (charge-offs) recoveries |  | Provisions |  | Ending Balance
For nine months ended September 30, 2022 |  |  |  |  |  |  |  |  |  |  |  |
Construction |  | $ | 2,454 |  |  | $ | — |  |  | $ | 9 |  |  | $ | 9 |  |  | $ | 569 |  |  | $ | 3,032 |
Residential real estate |  | 2,858 |  |  | (4) |  |  | 131 |  |  | 127 |  |  | 23 |  |  | 3,008 |
Commercial real estate |  | 4,598 |  |  | (6) |  |  | 948 |  |  | 942 |  |  | (531) |  |  | 5,009 |
Commercial |  | 2,070 |  |  | (416) |  |  | 200 |  |  | (216) |  |  | 53 |  |  | 1,907 |
Consumer |  | 1,964 |  |  | (31) |  |  | 27 |  |  | (4) |  |  | 1,361 |  |  | 3,321 |
Total |  | $ | 13,944 |  |  | $ | (457) |  |  | $ | 1,315 |  |  | $ | 858 |  |  | $ | 1,475 |  |  | $ | 16,277 |
Schedule of collateral-dependent loans | The following table presents the amortized cost basis of collateral-dependent loans by loan portfolio segment.
|  | September 30, 2023
(Dollars in thousands) |  | Real Estate Collateral |  | Other Collateral |  | Total
Construction |  | $ | 250 |  |  | $ | — |  |  | $ | 250 |
Residential real estate |  | 7,620 |  |  | — |  |  | 7,620 |
Commercial real estate |  | 5,411 |  |  | — |  |  | 5,411 |
Commercial |  | — |  |  | 1,100 |  |  | 1,100 |
Consumer |  | — |  |  | 1,381 |  |  | 1,381 |
Total |  | $ | 13,281 |  |  | $ | 2,481 |  |  | $ | 15,762 |
Schedule of loans acquired from severn | The following table provides information about all loans acquired from Severn as of December 31, 2022.
|  | December 31, 2022
(Dollars in thousands) |  | Acquired Loans - Purchased Credit Impaired |  | Acquired Loans - Purchased Performing |  | Acquired Loans - Total
Outstanding principal balance |  | $ | 29,620 |  |  | $ | 349,262 |  |  | $ | 378,882 |
Carrying amount |  |  |  |  |  |
Construction |  | $ | 650 |  |  | $ | 18,761 |  |  | $ | 19,411 |
Residential real estate |  | 13,956 |  |  | 116,118 |  |  | 130,074 |
Commercial real estate |  | 11,866 |  |  | 174,278 |  |  | 186,144 |
Commercial |  | 156 |  |  | 35,687 |  |  | 35,843 |
Consumer |  | 14 |  |  | 697 |  |  | 711 |
Total loans |  | $ | 26,642 |  |  | $ | 345,541 |  |  | $ | 372,183 |
Schedule of PCI loans acquired | The following table presents a summary of the change in the accretable yield on PCI loans acquired from Severn.
(Dollars in thousands) |  | Nine Months Ended September 30, 2022
Accretable yield, beginning of period |  | $ | 5,367 |
Accretion |  | (1,195) |
Reclassification of nonaccretable difference due to improvement in expected cash flows |  | 399 |
Other changes, net |  | 287 |
Accretable yield, end of period |  | $ | 4,858 |
Schedule of allowance for credit losses on financing receivables | The following tables include impairment information relating to loans and the ACL on loans as of December 31, 2022.
(Dollars in thousands) |  | Ending balance: Individually evaluated for impairment |  | Ending balance: Collectively evaluated for impairment |  | Acquired Loans- PCI |  | Total (1)
December 31, 2022 |  |  |  |  |  |  |  |
Loan Receivables: |  |  |  |  |  |  |  |
Construction |  | $ | 331 |  |  | $ | 236,901 |  |  | $ | 650 |  |  | $ | 237,882 |
Residential real estate |  | 5,081 |  |  | 791,460 |  |  | 13,956 |  |  | 810,497 |
Commercial real estate |  | 2,540 |  |  | 1,051,003 |  |  | 11,866 |  |  | 1,065,409 |
Commercial |  | 174 |  |  | 147,526 |  |  | 156 |  |  | 147,856 |
Consumer |  | 28 |  | 285,984 |  |  | 14 |  | 286,026 |
Total |  | $ | 8,154 |  |  | $ | 2,512,874 |  |  | $ | 26,642 |  |  | $ | 2,547,670 |
Allowance for credit losses on loans: |  | Allocated to loans individually evaluated for impairment |  | Allocated to loans collectively evaluated for impairment |  | Total |  |
Construction |  | $ | — |  |  | $ | 2,973 |  |  | $ | 2,973 |  |  |
Residential real estate |  | 127 |  |  | 2,495 |  |  | 2,622 |  |  |
Commercial real estate |  | — |  |  | 4,899 |  |  | 4,899 |  |  |
Commercial |  | — |  |  | 1,652 |  |  | 1,652 |  |  |
Consumer |  | — |  |  | 4,497 |  |  | 4,497 |  |  |
Total |  | $ | 127 |  |  | $ | 16,516 |  |  | $ | 16,643 |  |  |
(1)Excludes loans measured at fair value of $8.4 million at December 31, 2022.
Schedule of impaired financing receivables | The difference between the unpaid principal balance and the recorded investment is the amount of partial charge-offs that have been taken and interest paid on nonaccrual loans that has been applied to principal.
|  | Unpaid principal balance |  | Recorded investment with no allowance |  | Recorded investment with an allowance |  | Related allowance |  | September 30, 2022
(Dollars in thousands) |  |  |  |  |  | Quarter-to-date average recorded investment |  | Year-to-date average recorded investment |  | Interest income recognized
December 31, 2022 |  |  |  |  |  |  |  |  |  |  |  |  |  |
Impaired nonaccrual loans: |  |  |  |  |  |  |  |  |  |  |  |  |  |
Construction |  | $ | 297 |  |  | $ | 297 |  |  | $ | — |  |  | $ | — |  |  | $ | 297 |  |  | $ | 314 |  |  | $ | — |
Residential real estate |  | 1,363 |  |  | 1,259 |  |  | — |  |  | — |  |  | 1,639 |  |  | 1,534 |  |  | — |
Commercial real estate |  | 159 |  |  | 150 |  |  | — |  |  | — |  |  | 466 |  |  | 704 |  |  | — |
Commercial |  | 359 |  |  | 174 |  |  | — |  |  | — |  |  | 197 |  |  | 242 |  |  | — |
Consumer |  | 29 |  |  | 28 |  |  | — |  |  | — |  |  | 40 |  |  | 48 |  |  | — |
Total |  | $ | 2,207 |  |  | $ | 1,908 |  |  | $ | — |  |  | $ | — |  |  | $ | 2,639 |  |  | $ | 2,842 |  |  | $ | — |
Impaired accruing TDRs: |  |  |  |  |  |  |  |  |  |  |  |  |  |
Construction |  | $ | 10 |  |  | $ | 10 |  |  | $ | — |  |  | $ | — |  |  | $ | 14 |  |  | $ | 18 |  |  | $ | 1 |
Residential real estate |  | 2,849 |  |  | 1,176 |  |  | 1,539 |  |  | 127 |  |  | 2,750 |  |  | 3,064 |  |  | 83 |
Commercial real estate |  | 1,680 |  |  | 1,680 |  |  | — |  |  | — |  |  | 1,830 |  |  | 2,231 |  |  | 48 |
Commercial |  | — |  |  | — |  |  | — |  |  | — |  |  | — |  |  | — |  |  | — |
Consumer |  | — |  |  | — |  |  | — |  |  | — |  |  | — |  |  | 6 |  |  | — |
Total |  | $ | 4,539 |  |  | $ | 2,866 |  |  | $ | 1,539 |  |  | $ | 127 |  |  | $ | 4,594 |  |  | $ | 5,319 |  |  | $ | 132 |
Other impaired accruing loans: |  |  |  |  |  |  |  |  |  |  |  |  |  |
Construction |  | $ | 24 |  |  | $ | 24 |  |  | $ | — |  |  | $ | — |  |  | $ | 304 |  |  | $ | 190 |  |  | $ | 6 |
Residential real estate |  | 1,107 |  |  | 1,107 |  |  | — |  |  | — |  |  | 745 |  |  | 259 |  |  | 3 |
Commercial real estate |  | 710 |  |  | 710 |  |  | — |  |  | — |  |  | 537 |  |  | 493 |  |  | 7 |
Commercial |  | — |  |  | — |  |  | — |  |  | — |  |  | 13 |  |  | 7 |  |  | 1 |
Consumer |  | — |  |  | — |  |  | — |  |  | — |  |  | — |  |  | 13 |  |  | — |
Total |  | $ | 1,841 |  |  | $ | 1,841 |  |  | $ | — |  |  | $ | — |  |  | $ | 1,599 |  |  | $ | 962 |  |  | $ | 17 |
Total impaired loans: |  |  |  |  |  |  |  |  |  |  |  |  |  |
Construction |  | $ | 331 |  |  | $ | 331 |  |  | $ | — |  |  | $ | — |  |  | $ | 615 |  |  | $ | 522 |  |  | $ | 7 |
Residential real estate |  | 5,319 |  |  | 3,542 |  |  | 1,539 |  |  | 127 |  |  | 5,134 |  |  | 4,857 |  |  | 86 |
Commercial real estate |  | 2,549 |  |  | 2,540 |  |  | — |  |  | — |  |  | 2,833 |  |  | 3,428 |  |  | 55 |
Commercial |  | 359 |  |  | 174 |  |  | — |  |  | — |  |  | 210 |  |  | 249 |  |  | 1 |
Consumer |  | 29 |  |  | 28 |  |  | — |  |  | — |  |  | 40 |  |  | 67 |  |  | — |
Total |  | $ | 8,587 |  |  | $ | 6,615 |  |  | $ | 1,539 |  |  | $ | 127 |  |  | $ | 8,832 |  |  | $ | 9,123 |  |  | $ | 149 |

X
- Definition Tabular disclosure of movement in accretable yield in loans acquired during the period. + References No definition available. + Details
Name: | shbi_CertainLoansAcquiredInTransferNotAccountedForAsDebtSecuritiesAccretableYieldMovementScheduleTableTextBlock
Namespace Prefix: | shbi_
Data Type: | dtr-types1:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- Definition Financing Receivable, Collateral Dependent Loans + References No definition available. + Details
Name: | shbi_FinancingReceivableCollateralDependentLoansTableTextBlock
Namespace Prefix: | shbi_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of financing receivables (examples of financing receivables include loans, trade accounts receivable and notes receivable) and activity in the allowance for credit losses account. This is a consolidation of different methods combined. + References No definition available. + Details
Name: | shbi_ModifiedAllowanceForCreditLossesOnFinancingReceivablesTableTextBlock
Namespace Prefix: | shbi_
Data Type: | dtr-types1:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of loan acquired. + References No definition available. + Details
Name: | shbi_ScheduleOfLoanAcquiredTableTextBlock
Namespace Prefix: | shbi_
Data Type: | dtr-types1:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- Definition Schedule Of Loans Acquired Due To Business Combination + References No definition available. + Details
Name: | shbi_ScheduleOfLoansAcquiredDueToBusinessCombinationTableTextBlock
Namespace Prefix: | shbi_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of allowance for credit loss on financing receivable. + References Reference 1: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 326 -SubTopic 20 -Name Accounting Standards Codification -Section 50 -Paragraph 13 -Publisher FASB -URI https://asc.fasb.org//1943274/2147479319/326-20-50-13 Reference 2: http://fasb.org/us-gaap/role/ref/legacyRef -Name Accounting Standards Codification -Topic 310 -SubTopic 10 -Section 50 -Paragraph 11B -Publisher FASB -URI https://asc.fasb.org//1943274/2147481962/310-10-50-11B + Details
Name: | us-gaap_AllowanceForCreditLossesOnFinancingReceivablesTableTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of financing receivables by credit quality indicator. The credit quality indicator is a statistic about the credit quality of financing receivables. Examples include, but not limited to, consumer credit risk scores, credit-rating-agency ratings, an entity's internal credit risk grades, loan-to-value ratios, collateral, collection experience and other internal metrics. + References Reference 1: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 326 -SubTopic 20 -Name Accounting Standards Codification -Section 50 -Paragraph 5 -Publisher FASB -URI https://asc.fasb.org//1943274/2147479319/326-20-50-5 Reference 2: http://fasb.org/us-gaap/role/ref/legacyRef -Name Accounting Standards Codification -Topic 310 -SubTopic 10 -Section 50 -Paragraph 29 -Publisher FASB -URI https://asc.fasb.org//1943274/2147481962/310-10-50-29 + Details
Name: | us-gaap_FinancingReceivableCreditQualityIndicatorsTableTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of impaired financing receivables. + References Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Name Accounting Standards Codification -Topic 310 -SubTopic 10 -Section 50 -Paragraph 15 -Publisher FASB -URI https://asc.fasb.org//1943274/2147481962/310-10-50-15 + Details
Name: | us-gaap_ImpairedFinancingReceivablesTableTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of aging analysis for financing receivable. + References Reference 1: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 326 -SubTopic 20 -Name Accounting Standards Codification -Section 50 -Paragraph 14 -Publisher FASB -URI https://asc.fasb.org//1943274/2147479319/326-20-50-14 Reference 2: http://www.xbrl.org/2003/role/exampleRef -Topic 326 -SubTopic 20 -Name Accounting Standards Codification -Section 55 -Paragraph 80 -Publisher FASB -URI https://asc.fasb.org//1943274/2147479294/326-20-55-80 Reference 3: http://fasb.org/us-gaap/role/ref/legacyRef -Name Accounting Standards Codification -Topic 310 -SubTopic 10 -Section 50 -Paragraph 7 -Publisher FASB -URI https://asc.fasb.org//1943274/2147481962/310-10-50-7 Reference 4: http://fasb.org/us-gaap/role/ref/legacyRef -Name Accounting Standards Codification -Topic 310 -SubTopic 10 -Section 50 -Paragraph 7A -Publisher FASB -URI https://asc.fasb.org//1943274/2147481962/310-10-50-7A + Details
Name: | us-gaap_PastDueFinancingReceivablesTableTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- References No definition available. + Details
Name: | us-gaap_ReceivablesAbstract
Namespace Prefix: | us-gaap_
Data Type: | xbrli:stringItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of the various types of trade accounts and notes receivable and for each the gross carrying value, allowance, and net carrying value as of the balance sheet date. Presentation is categorized by current, noncurrent and unclassified receivables. + References Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Name Accounting Standards Codification -Topic 210 -SubTopic 10 -Section S99 -Paragraph 1 -Subparagraph (SX 210.5-02.3,4) -Publisher FASB -URI https://asc.fasb.org//1943274/2147480566/210-10-S99-1 + Details
Name: | us-gaap_ScheduleOfAccountsNotesLoansAndFinancingReceivableTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of financing receivable on nonaccrual status. + References Reference 1: http://www.xbrl.org/2003/role/disclosureRef -Topic 326 -SubTopic 20 -Name Accounting Standards Codification -Section 50 -Paragraph 16 -Publisher FASB -URI https://asc.fasb.org//1943274/2147479319/326-20-50-16 Reference 2: http://fasb.org/us-gaap/role/ref/legacyRef -Name Accounting Standards Codification -Topic 310 -SubTopic 10 -Section 50 -Paragraph 7 -Publisher FASB -URI https://asc.fasb.org//1943274/2147481962/310-10-50-7 + Details
Name: | us-gaap_ScheduleOfFinancingReceivablesNonAccrualStatusTableTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration