v3.22.2.2
Portfolio Loans Receivable (Tables)
9 Months Ended
Sep. 30, 2022
Receivables [Abstract]  
Schedule of Loans Receivable
Major classifications of portfolio loans as are as follows:
Portfolio Loan Categories
(in thousands)September 30, 2022December 31, 2021
Real estate:
Residential$466,849 $401,607 
Commercial626,030 556,339 
Construction235,045 255,147 
Commercial and Industrial192,207 175,956 
Credit card136,658 141,120 
Other consumer1,055 1,033 
Portfolio loans receivable, gross1,657,844 1,531,202 
Deferred origination fees, net(9,843)(7,220)
Allowance for loan losses(26,091)(25,181)
Portfolio loans receivable, net$1,621,910 $1,498,801 
Schedule of Activity In Accretable Discounts On Loans Acquired
Accretable discounts on loans acquired is summarized as follows:
Accretable Discounts on Loans Acquired
For the Three Months Ended
For the Nine Months Ended
(in thousands)September 30, 2022September 30, 2021September 30, 2022September 30, 2021
Accretable discount at beginning of period$159 $212 $166 $221 
  Less: Accretion and payoff of loans(11)(23)(18)(32)
Accretable discount at end of period$148 $189 $148 $189 
Allowance for Credit Losses on Loans Receivables
The following tables set forth the changes in the allowance for loan losses and an allocation of the allowance for loan losses by class for the three and nine months ended September 30, 2022 and September 30, 2021.
Allowance for Loan LossesBeginning
Balance
Provision for
Loan Losses
Charge-OffsRecoveriesEnding
Balance
(in thousands)
Three Months Ended September 30, 2022
Real estate:
Residential$5,863 $106 $ $ $5,969 
Commercial8,857 (489)  8,368 
Construction4,473 (468)  4,005 
Commercial and Industrial2,457 (262)  2,195 
Credit card4,759 2,373 (1,596)8 5,544 
Other consumer10    10 
Total$26,419 $1,260 $(1,596)$8 $26,091 
Nine Months Ended September 30, 2022
Real estate:
Residential$5,612 $357 $— $— $5,969 
Commercial8,566 (198)— — 8,368 
Construction4,699 (694)— — 4,005 
Commercial and Industrial2,637 (442)— — 2,195 
Credit card3,655 5,226 (3,375)38 5,544 
Other consumer12 (2)— — 10 
Total$25,181 $4,247 $(3,375)$38 $26,091 
Allowance for Loan Losses
(in thousands)Beginning
Balance
Provision for
Loan Losses
Charge-OffsRecoveriesEnding
Balance
Three Months Ended September 30, 2021
Real estate:
Residential$6,709 $(289)$— $— $6,420 
Commercial7,777 315 — — 8,092 
Construction4,542 330 — — 4,872 
Commercial and Industrial2,536 (409)— 2,128 
Credit card2,502 1,024 (305)3,224 
Other consumer13 — — 17 
Total$24,079 $975 $(305)$$24,753 
Nine Months Ended September 30, 2021
Real estate:
Residential$7,153 $(733)$— $— $6,420 
Commercial6,786 1,467 (161)— 8,092 
Construction4,595 276 — 4,872 
Commercial and Industrial2,417 (256)(39)2,128 
Credit card2,462 1,509 (777)30 3,224 
Other consumer21 (4)— — 17 
Total$23,434 $2,259 $(977)$37 $24,753 
The following tables present, by class and reserving methodology, the allocation of the allowance for loan losses and the gross investment in loans. The allowance for loan losses consists of specific and general components. The specific component relates to loans that are individually classified as impaired. The general component covers non-impaired loans and is based on historical loss experience adjusted for current economic factors.
Allowance for Loan Loss Composition
(in thousands)Allowance for Loan Losses
Ending Balance Evaluated
for Impairment:
Outstanding Portfolio
Loan Balances Evaluated
for Impairment:
September 30, 2022IndividuallyCollectivelyIndividuallyCollectively
Real estate:
Residential$ $5,969 $3,165 $463,684 
Commercial 8,368 1,560 624,470 
Construction 4,005 2,852 232,193 
Commercial and Industrial159 2,036 843 191,364 
Credit card 5,544  136,658 
Other consumer 10  1,055 
Total$159 $25,932 $8,420 $1,649,424 
December 31, 2021
Real estate:
Residential$— $5,612 $2,835 $398,772 
Commercial— 8,566 25 556,314 
Construction— 4,699 7,803 247,344 
Commercial and Industrial218 2,419 676 175,280 
Credit card— 3,655 — 141,120 
Other consumer— 12 — 1,033 
Total$218 $24,963 $11,339 $1,519,863 
Past Due Loans Receivables
Past due loans, segregated by age and class of loans, as of September 30, 2022 and December 31, 2021 were as follows:
Portfolio Loans Past Due
Loans
30-89 Days
Past Due
Loans
90 or More
Days
Past Due
Total Past
Due Loans
Current
Loans
Total
Portfolio
Loans
Accruing
Loans 90 or
More Days
Past Due
Non-accrual
Loans
(in thousands)
September 30, 2022
Real estate:
Residential$1,238 $2,869 $4,107 $462,742 $466,849 $ $3,165 
Commercial 957 957 625,073 626,030  1,560 
Construction843 2,852 3,695 231,350 235,045  2,852 
Commercial and Industrial480 634 1,114 191,093 192,207  843 
Credit card18,453 174 18,627 118,031 136,658 174  
Other consumer   1,055 1,055   
Total$21,014 $7,486 $28,500 $1,629,344 $1,657,844 $174 $8,420 
December 31, 2021
Real estate:
Residential$469 $2,494 $2,963 $398,644 $401,607 $72 $2,835 
Commercial367 25 392 555,947 556,339 — 25 
Construction— 7,803 7,803 247,344 255,147 — 7,803 
Commercial and Industrial183 593 776 175,180 175,956 — 676 
Credit card19,022 10 19,032 122,088 141,120 10 — 
Other consumer— — — 1,033 1,033 — — 
Total$20,041 $10,925 $30,966 $1,500,236 $1,531,202 $82 $11,339 
Impaired Loans Receivables
Impaired portfolio loans were as follows:
Impaired Portfolio Loans
Unpaid
Contractual
Principal
Balance
Recorded
Investment
With No
Allowance
Recorded
Investment
With
Allowance
Total
Recorded
Investment
Related
Allowance
(in thousands)
September 30, 2022
Real estate:
Residential$3,329 $3,165 $ $3,165 $ 
Commercial1,643 1,560  1,560  
Construction2,939 2,852  2,852  
Commercial and Industrial1,028 575 268 843 159 
Total$8,939 $8,152 $268 $8,420 $159 
December 31, 2021
Real estate:
Residential$3,022 $2,835 $— $2,835 $— 
Commercial90 25 — 25 — 
Construction7,885 7,803 — 7,803 — 
Commercial and Industrial832 340 336 676 218 
Total$11,829 $11,003 $336 $11,339 $218 
The following tables summarize interest recognized on impaired loans:
Interest Recognized on Impaired Portfolio Loans
For the Three Months Ended September 30, 2022For the Nine Months Ended September 30, 2022
(in thousands)Average
Recorded
Investment
Interest
Recognized
Average
Recorded
Investment
Interest
Recognized
Real estate:
Residential$3,329 $ $3,341 $ 
Commercial1,643  1,650  
Construction2,939  2,938  
Commercial and Industrial 1,242  1,267  
Total$9,153 $ $9,196 $ 
Interest Recognized on Impaired Portfolio Loans
For the Three Months Ended September 30, 2021For the Nine Months Ended September 30, 2021
(in thousands)Average
Recorded
Investment
Interest
Recognized
Average
Recorded
Investment
Interest
Recognized
Real estate:
Residential$5,222 $45 $5,334 $67 
Commercial90 90 22 
Construction7,885 127 7,779 127 
Commercial and Industrial1,056 16 1,058 49 
Total$14,253 $193 $14,261 $265 
Loans Receivables Credit Quality Indicators
The following table presents the balances of classified loans based on the risk grade. Classified loans include Special Mention, Substandard, and Doubtful loans:
Portfolio Loan Classifications
(in thousands)
Pass(1)
Special MentionSubstandardDoubtfulTotal
September 30, 2022
Real estate:
Residential
$451,471 $9,751 $5,627 $ $466,849 
Commercial
618,461 6,009 1,560  626,030 
Construction
232,193  2,852  235,045 
Commercial and Industrial186,448 4,216 1,543  192,207 
Credit card136,658    136,658 
Other consumer1,055    1,055 
Portfolio loans receivable, gross$1,626,286 $19,976 $11,582 $ $1,657,844 
December 31, 2021
Real estate:
Residential
$394,488 $2,540 $4,579 $— $401,607 
Commercial
548,244 8,070 25 — 556,339 
Construction
243,848 3,496 7,803 — 255,147 
Commercial and Industrial164,066 10,417 1,473 — 175,956 
Credit card141,120 — — — 141,120 
Other consumer1,033 — — — 1,033 
Portfolio loans receivable, gross$1,492,799 $24,523 $13,880 $— $1,531,202 
________________________
(1)     Pass includes loans graded exceptional, very good, good, satisfactory and pass/watch, in addition to credit cards and consumer credits that are not individually graded.
Troubled Debt Restructurings on Loans Receivables
Modifications such as payment deferrals through September 30, 2022 have been short term in nature and are included in the population of loans deferred and have not impacted TDRs. The status of TDRs is as follows:
Troubled Debt Restructurings
(in thousands)Number of
Contracts
Recorded Investment
September 30, 2022PerformingNonperformingTotal
Real estate:
Residential4 $ $437 $437 
Commercial and Industrial1  70 70 
Total5 $ $507 $507 
December 31, 2021
Real estate:
Residential$— $450 $450 
Commercial and Industrial— 83 83 
Total$— $533 $533 
Schedule of Outstanding Loan Commitments
Outstanding loan commitments were as follows:
Loan Commitments
(in thousands)September 30, 2022December 31, 2021
Unused lines of credit
Real Estate:
Residential$24,997 $15,747 
Residential - Home Equity39,957 37,640 
Commercial33,382 17,225 
Construction76,034 118,518 
Commercial and Industrial48,184 45,135 
Credit card(1)
119,680 123,874 
Other consumer274 2,247 
Total$342,508 $360,386 
Commitments to originate residential loans held for sale$ $1,385 
Letters of credit$5,085 $5,105 
________________________
(1)     Outstanding loan commitments in the credit card portfolio include $114.5 million and $121.7 million in secured balances as of September 30, 2022 and December 31, 2021, respectively.
Schedule of Credit Losses for Financing Receivables Activity for this account is as follows for the periods presented:
Off Balance Sheet Reserve
For the Three Months EndedFor the Nine Months Ended
(in thousands)September 30, 2022September 30, 2021September 30, 2022September 30, 2021
Balance at beginning of period$1,631 $1,745 $1,736 $1,775 
Provision for (reversal of) off balance sheet credit commitments51 (9)(54)(39)
Balance at end of period$1,682 $1,736 $1,682 $1,736 
Activity in this reserve is as follows for the periods presented:
Mortgage Loan Put-back Reserve
For the Three Months EndedFor the Nine Months Ended
(in thousands)September 30, 2022September 30, 2021September 30, 2022September 30, 2021
Balance at beginning of period$1,166 $1,369 $1,164 $1,160 
Provision for mortgage loan put backs4 70 6 279 
Balance at end of period$1,170 $1,439 $1,170 $1,439