XML 37 R23.htm IDEA: XBRL DOCUMENT v3.21.1
LOANS AND ALLOWANCE FOR CREDIT LOSSES (Tables)
3 Months Ended
Mar. 31, 2021
Accounts, Notes, Loans and Financing Receivable [Line Items]  
Schedule of Loans

March 31, 

December 31, 

(in thousands)

    

2021

    

2020

Commercial construction

$

117,464

$

117,882

Commercial real estate owner occupied

 

233,847

 

219,217

Commercial real estate non-owner occupied

 

733,507

 

716,776

Tax exempt

 

46,541

 

47,862

Commercial and industrial

 

376,395

 

355,684

Residential real estate

 

940,127

 

995,216

Home equity

 

93,625

 

100,096

Consumer other

 

9,558

 

10,152

Total loans

 

2,551,064

 

2,562,885

Allowance for credit losses

 

23,653

 

19,082

Net loans

$

2,527,411

$

2,543,803

Summary of Unamortized Net Costs and Premiums in Business Activity Loans

March 31, 

December 31, 

(in thousands)

    

2021

    

2020

Unamortized net loan origination costs

$

3,774

$

5,157

Unamortized net premium on purchased loans

 

(82)

 

(85)

Total unamortized net costs and premiums

$

3,692

$

5,072

Schedule of Activity in the Allowance for Loan Losses

Three Months Ended March 31, 2021

Balance at

Beginning of

Impact of ASC

Balance at

(in thousands)

    

Period

    

326

    

Charge Offs

    

Recoveries

    

Provision

    

End of Period

Commercial construction

$

824

$

1,196

$

$

18

$

(246)

$

1,792

Commercial real estate owner occupied

 

1,783

 

708

 

(153)

 

0

 

1,014

 

3,352

Commercial real estate non-owner occupied

 

7,864

 

(2,008)

 

 

4

 

42

 

5,902

Tax exempt

 

58

 

40

 

 

 

(4)

 

94

Commercial and industrial

 

3,137

 

2,996

 

 

1

 

(1,094)

 

5,040

Residential real estate

 

5,010

 

1,732

 

(40)

 

13

 

(146)

 

6,569

Home equity

 

285

 

603

 

(22)

 

11

 

(54)

 

823

Consumer other

 

121

 

(39)

 

(1)

 

1

 

(1)

 

81

Total

$

19,082

$

5,228

$

(216)

$

48

$

(489)

$

23,653

Three Months Ended March 31, 2020

Balance at

Beginning of

Balance at

(in thousands)

    

Period

    

Charge Offs

    

Recoveries

    

Provision

    

End of Period

Commercial construction

$

317

$

$

$

78

$

395

Commercial real estate owner occupied

 

2,368

 

 

 

(882)

 

1,486

Commercial real estate non-owner occupied

 

4,695

 

(871)

 

25

 

1,465

 

5,314

Tax exempt

 

67

 

 

 

(10)

 

57

Commercial and industrial

 

3,262

 

(179)

 

9

 

231

 

3,323

Residential real estate

 

4,213

 

(8)

 

7

 

79

 

4,291

Home equity

 

320

 

 

 

8

 

328

Consumer other

 

111

 

(153)

 

3

 

142

 

103

Total

$

15,353

$

(1,211)

$

44

$

1,111

$

15,297

Schedule of Loans by Risk Rating

    

    

    

    

    

    

    

(in thousands)

2021

2020

2019

2018

2017

Prior

Total

Commercial construction

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Risk rating:

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Pass

$

1,262

$

61,092

$

29,027

$

26,083

$

$

$

117,464

Special mention

 

 

 

 

 

 

 

Substandard

 

 

 

 

 

 

 

Total

$

1,262

$

61,092

$

29,027

$

26,083

$

$

$

117,464

Commercial real estate owner occupied

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Risk rating:

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Pass

$

915

$

14,931

$

34,446

$

30,661

$

21,587

$

118,206

$

220,746

Special mention

 

 

 

780

 

 

 

1,102

 

1,882

Substandard

 

 

 

 

262

 

262

 

10,319

 

10,843

Doubtful

188

188

376

Total

$

915

$

14,931

$

35,226

$

31,111

$

21,849

$

129,815

$

233,847

Commercial real estate non-owner occupied

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Risk rating:

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Pass

$

36,535

$

153,240

$

121,209

$

42,460

$

155,787

$

218,391

$

727,622

Special mention

 

 

 

 

118

 

 

1,779

 

1,897

Substandard

 

 

 

 

168

 

168

 

3,463

 

3,799

Doubtful

189

189

Total

$

36,535

$

153,240

$

121,209

$

42,746

$

155,955

$

223,822

$

733,507

Tax exempt

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Risk rating:

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Pass

$

678

$

1,845

$

1,131

$

14,840

$

5,470

$

22,577

$

46,541

Special mention

 

 

 

 

 

 

 

Substandard

 

 

 

 

 

 

 

Total

$

678

$

1,845

$

1,131

$

14,840

$

5,470

$

22,577

$

46,541

Commercial and industrial

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Risk rating:

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Pass

$

59,576

$

87,130

$

41,814

$

19,119

$

64,289

$

80,963

$

352,891

Special mention

 

196

 

351

 

844

 

744

 

2,683

 

1,150

 

5,969

Substandard

 

 

 

611

 

15,220

 

88

 

1,039

 

16,958

Doubtful

131

445

576

Total

$

59,772

$

87,481

$

43,269

$

35,083

$

67,192

$

83,598

$

376,395

(continued)

    

    

    

    

    

    

    

(in thousands)

2021

2020

2019

2018

2017

Prior

Total

Residential real estate

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Performing

$

36,563

$

132,520

$

114,920

$

86,017

$

85,719

$

475,246

$

930,985

Nonperforming

 

 

 

 

299

 

274

 

8,569

 

9,142

Total

$

36,563

$

132,520

$

114,920

$

86,316

$

85,993

$

483,815

$

940,127

Home equity

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Performing

$

2,137

$

11,009

$

11,783

$

8,800

$

8,118

$

50,434

$

92,281

Nonperforming

 

 

 

 

 

65

 

1,279

 

1,344

Total

$

2,137

$

11,009

$

11,783

$

8,800

$

8,183

$

51,713

$

93,625

Consumer other

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Performing

$

1,030

$

2,928

$

1,552

$

1,013

$

420

$

2,605

$

9,548

Nonperforming

 

 

 

 

 

 

10

 

10

Total

$

1,030

$

2,928

$

1,552

$

1,013

$

420

$

2,615

$

9,558

Total Loans

$

138,893

$

465,046

$

358,117

$

245,992

$

345,062

$

997,954

$

2,551,064

The following table summarizes credit risk exposure indicators by portfolio segment, under the incurred loss methodology, as of the period indicated:

    

December 31, 2020

Commercial

Commercial

Residential

    

    

Real Estate

and Industrial

Real Estate

Consumer

Total

Grade:

 

  

 

  

 

  

 

  

 

Pass

 

$

1,053,773

$

422,016

$

$

$

1,475,789

Performing

914,749

112,190

1,026,939

Special mention

 

6,075

2,771

8,846

Substandard

 

22,267

15,180

37,447

Doubtful

 

2,265

1,100

3,365

Loss

 

1

2

3

Non-performing

9,142

1,354

10,496

Total

 

$

1,084,381

$

441,069

$

923,891

$

113,544

$

2,562,885

Summary of Past Due Loans

March 31, 2021

(in thousands)

    

30-59

    

60-89

    

90+

    

Total Past Due

    

Current

    

Total Loans

Commercial construction

$

$

$

$

$

117,464

$

117,464

Commercial real estate owner occupied

 

10

 

 

331

 

341

 

233,506

 

233,847

Commercial real estate non-owner occupied

 

644

 

179

 

317

 

1,140

 

732,367

 

733,507

Tax exempt

 

 

 

 

 

46,541

 

46,541

Commercial and industrial

 

364

 

 

399

 

763

 

375,632

 

376,395

Residential real estate

 

7,815

 

1,345

 

3,194

 

12,354

 

927,773

 

940,127

Home equity

 

399

 

198

 

429

 

1,026

 

92,599

 

93,625

Consumer other

 

4

 

 

100

 

104

 

9,454

 

9,558

Total

$

9,236

$

1,722

$

4,770

$

15,728

$

2,535,336

$

2,551,064

December 31, 2020

(in thousands)

    

30-59

    

60-89

    

90+

    

Total Past Due

    

Current

    

Total Loans

Commercial construction

$

74

$

$

1

$

75

$

117,807

$

117,882

Commercial real estate owner occupied

 

1,309

 

464

 

438

 

2,211

 

217,006

 

219,217

Commercial real estate non-owner occupied

 

503

 

674

 

624

 

1,801

 

714,975

 

716,776

Tax exempt

 

 

 

 

 

47,862

 

47,862

Commercial and industrial

 

161

 

 

193

 

354

 

355,330

 

355,684

Residential real estate

 

9,178

 

2,511

 

3,200

 

14,889

 

980,327

 

995,216

Home equity

 

1,062

 

614

 

375

 

2,051

 

98,045

 

100,096

Consumer other

 

20

 

 

2

 

22

 

10,130

 

10,152

Total

$

12,307

$

4,263

$

4,833

$

21,403

$

2,541,482

$

2,562,885

Summary of Information Pertaining to Non-Accrual Loans

March 31, 2021

Nonaccrual With No

90+ Days Past

(in thousands)

    

Nonaccrual

    

Related Allowance

    

Due and Accruing

Commercial construction

$

$

$

Commercial real estate owner occupied

 

1,576

 

895

 

Commercial real estate non-owner occupied

 

930

 

742

 

50

Tax exempt

 

 

 

Commercial and industrial

 

1,067

 

641

 

15

Residential real estate

 

9,142

 

3,405

 

24

Home equity

 

1,344

 

352

 

Consumer other

 

10

 

 

100

Total

$

14,069

$

6,035

$

189

December 31, 2020

Nonaccrual With No

90+ Days Past

(in thousands)

    

Nonaccrual

    

Related Allowance

    

Due and Accruing

Commercial construction

$

258

$

$

Commercial real estate owner occupied

 

2,400

 

929

 

Commercial real estate non-owner occupied

 

383

 

118

 

Tax exempt

 

 

 

Commercial and industrial

 

1,223

 

1,065

 

Residential real estate

 

5,883

 

4,948

 

Home equity

 

1,345

 

1,346

 

267

Consumer other

 

58

 

58

 

Total

$

11,550

$

8,464

$

267

Schedule of amortized cost basis of collateral-dependent loans

March 31, 2021

December 31, 2020

(in thousands)

    

Real Estate

    

Other

    

Real Estate

    

Other

Commercial construction

$

$

$

259

$

Commercial real estate owner occupied

 

1,576

 

 

3,441

 

Commercial real estate non-owner occupied

 

930

 

 

383

 

Tax exempt

 

 

 

 

Commercial and industrial

 

564

 

503

 

625

 

607

Residential real estate

 

9,142

 

 

7,432

 

Home equity

 

1,344

 

 

1,493

 

Consumer other

 

10

 

 

60

 

Total

$

13,566

$

503

$

13,693

$

607

Summary of Impaired Loans

    

December 31, 2020

Recorded

    

Unpaid Principal

    

Related

    

Average Recorded

    

Interest

(in thousands)

Investment

Balance

Allowance

Investment

Income Recognized

With no related allowance:

 

  

 

  

 

  

 

  

 

  

Construction and land development

$

$

$

$

$

Other commercial real estate

 

2,001

 

2,047

 

 

1,610

 

Commercial

 

1,095

 

1,254

 

 

1,140

 

4

Agricultural

 

361

 

150

 

 

114

 

2

Tax exempt loans

 

 

 

 

 

Residential real estate

 

2,745

 

3,165

 

 

1,077

 

17

Home equity

 

 

 

 

 

Other consumer

 

 

 

 

 

With an allowance recorded:

 

  

 

  

 

  

 

  

 

  

Construction and land development

 

258

 

258

 

205

 

203

 

Other commercial real estate

 

1,963

 

2,108

 

1,038

 

1,973

 

17

Commercial

 

282

 

289

 

164

 

73

 

Agricultural

 

 

 

 

 

Tax exempt loans

 

 

 

 

 

Residential real estate

 

887

 

944

 

106

 

1,865

 

37

Home equity

 

13

 

13

 

 

12

 

1

Other consumer

 

 

 

 

 

Total

 

  

 

  

 

  

 

  

 

  

Commercial real estate

 

4,222

 

4,413

 

1,243

 

3,786

 

17

Commercial and industrial

 

1,738

 

1,693

 

164

 

1,327

 

6

Residential real estate

 

3,632

 

4,109

 

106

 

2,942

 

54

Consumer

 

13

 

13

 

 

12

 

1

Total impaired loans

$

9,605

$

10,228

$

1,513

$

8,067

$

78

Schedule of Recorded Investment and Number of Modifications for TDRs

March 31, 2021

Pre-Modification

Post-Modification

Number of

Outstanding

Outstanding

(in thousands)

    

Modifications

    

Balance

    

Balance

    

Reserve

Commercial construction

$

$

$

Commercial real estate owner occupied

 

 

 

 

Commercial real estate non-owner occupied

 

 

 

 

Tax exempt

 

 

 

 

Commercial and industrial

 

 

 

 

Residential real estate

 

 

 

 

Home equity

 

 

 

 

Consumer other

 

 

 

 

Total

 

$

$

$

Three Months Ended March 31, 2020

Pre-Modification

Post-Modification

Number of

Outstanding

Outstanding

(in thousands)

    

Modifications

    

Balance

    

Balance

    

Reserve

Commercial construction

$

$

$

Commercial real estate owner occupied

 

 

 

 

Commercial real estate non-owner occupied

 

1

 

54

 

259

 

Tax exempt

 

 

 

 

Commercial and industrial

 

3

 

41

 

208

 

Residential real estate

 

 

 

 

Home equity

 

1

 

26

 

25

 

Consumer other

 

1

 

9

 

9

 

Total

 

6

$

130

$

501

$

Summary of Loan Concessions

March 31, 2021

March 31, 2020

    

    

Post-Modification

    

    

Post-Modification

Number of

Outstanding

Number of

Outstanding

(in thousands)

Modifications

Balance

Modifications

Balance

Interest rate, forbearance and maturity concession

 

$

 

4

$

467

Forbearance and interest only payments

 

 

 

1

 

25

Maturity concession

 

 

 

1

 

9

Total

 

$

 

6

$

501

Unfunded Loan Commitment  
Accounts, Notes, Loans and Financing Receivable [Line Items]  
Schedule of Activity in the Allowance for Loan Losses

(in thousands)

    

2021

Balance at December 31, 2020

$

359

Impact of CECL adoption

1,616

Provision for credit losses

 

(156)

Balance at March 31, 2021

$

1,819

(in thousands)

    

2020

Balance at December 31, 2019

$

314

Provision for credit losses

 

45

Balance at December 31, 2020

$

359