XML 32 R21.htm IDEA: XBRL DOCUMENT v3.23.2
LOANS AND ALLOWANCE FOR CREDIT LOSSES (Tables)
6 Months Ended
Jun. 30, 2023
Accounts, Notes, Loans and Financing Receivable [Line Items]  
Schedule of Loans

June 30, 

December 31, 

(in thousands)

    

2023

    

2022

Commercial construction

$

147,654

$

117,577

Commercial real estate owner occupied

 

288,351

 

244,814

Commercial real estate non-owner occupied

 

1,161,649

 

1,146,674

Tax exempt

 

46,472

 

42,879

Commercial and industrial

 

309,865

 

297,112

Residential real estate

 

957,312

 

954,968

Home equity

 

88,381

 

90,865

Consumer other

 

7,796

 

7,801

Total loans

 

3,007,480

 

2,902,690

Allowance for credit losses

 

27,362

 

25,860

Net loans

$

2,980,118

$

2,876,830

Summary of Unamortized Net Costs and Premiums

June 30, 

December 31, 

(in thousands)

    

2023

    

2022

Net unamortized loan origination costs

$

3,020

$

3,184

Net unamortized fair value discount on acquired loans

 

(3,183)

 

(3,506)

Total

$

(163)

$

(322)

Schedule of Activity in the Allowance for Credit Losses

At or for the Three Months Ended June 30, 2023

Balance at

Beginning of

Balance at

(in thousands)

    

Period

Charge Offs

    

Recoveries

    

Provision

    

End of Period

Commercial construction

$

3,034

$

$

$

343

$

3,377

Commercial real estate owner occupied

 

2,348

 

 

139

 

79

 

2,566

Commercial real estate non-owner occupied

 

9,344

 

 

 

137

 

9,481

Tax exempt

 

93

 

 

 

8

 

101

Commercial and industrial

 

3,615

 

(121)

 

49

 

70

 

3,613

Residential real estate

 

7,305

 

(4)

 

7

 

68

 

7,376

Home equity

 

792

 

(12)

 

2

 

(14)

 

768

Consumer other

 

76

 

(62)

 

7

 

59

 

80

Total

$

26,607

$

(199)

$

204

$

750

$

27,362

At or for the Six Months Ended June 30, 2023

Balance at

Beginning of

Balance at

(in thousands)

    

Period

Charge Offs

    

Recoveries

    

Provision

    

End of Period

Commercial construction

$

2,579

$

$

$

798

$

3,377

Commercial real estate owner occupied

 

2,189

 

 

139

 

238

 

2,566

Commercial real estate non-owner occupied

 

9,341

 

 

 

140

 

9,481

Tax exempt

 

93

 

 

 

8

 

101

Commercial and industrial

 

3,493

 

(122)

 

55

 

187

 

3,613

Residential real estate

 

7,274

 

(8)

 

15

 

95

 

7,376

Home equity

 

811

 

(12)

 

4

 

(35)

 

768

Consumer other

 

80

 

(125)

 

8

 

117

 

80

Total

$

25,860

$

(267)

$

221

$

1,548

$

27,362

At or for the Three Months Ended June 30, 2022

Balance at

Beginning of

Balance at

(in thousands)

    

Period

Charge Offs

    

Recoveries

    

Provision

    

End of Period

Commercial construction

$

1,001

$

$

$

9

$

1,010

Commercial real estate owner occupied

 

2,673

 

 

61

 

(12)

 

2,722

Commercial real estate non-owner occupied

 

7,007

 

 

 

354

 

7,361

Tax exempt

 

 

 

 

105

 

105

Commercial and industrial

 

4,739

 

 

12

 

69

 

4,820

Residential real estate

 

6,878

 

 

6

 

(78)

 

6,806

Home equity

 

827

 

(4)

 

15

 

27

 

865

Consumer other

 

65

 

(58)

 

 

60

 

67

Total

$

23,190

$

(62)

$

94

$

534

$

23,756

At or for the Six Months Ended June 30, 2022

Balance at

Beginning of

Balance at

(in thousands)

    

Period

    

Charge Offs

    

Recoveries

    

Provision

    

End of Period

Commercial construction

$

2,111

$

$

$

(1,101)

$

1,010

Commercial real estate owner occupied

 

2,751

 

 

113

 

(142)

 

2,722

Commercial real estate non-owner occupied

 

5,650

 

 

 

1,711

 

7,361

Tax exempt

 

86

 

 

 

19

 

105

Commercial and industrial

 

5,369

 

37

 

(586)

 

4,820

Residential real estate

 

5,862

 

(15)

 

98

 

861

 

6,806

Home equity

 

814

 

(6)

 

20

 

37

 

865

Consumer other

 

75

 

(124)

 

4

 

112

 

67

Total

$

22,718

$

(145)

$

272

$

911

$

23,756

Schedule of Loans by Risk Rating

The following table presents our loans by year of origination, loan segmentation and risk indicator as of June 30, 2023:

    

    

    

    

    

    

    

(in thousands)

2023

2022

2021

2020

2019

Prior

Total

Commercial construction

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Risk rating:

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Pass

$

2,109

$

102,477

$

36,746

$

5,382

$

$

940

$

147,654

Special mention

 

 

 

 

 

 

 

Substandard

 

 

 

 

 

 

 

Total

$

2,109

$

102,477

$

36,746

$

5,382

$

$

940

$

147,654

Current period gross write-offs

Commercial real estate owner occupied

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Risk rating:

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Pass

$

36,758

$

30,523

$

31,082

$

20,946

$

29,938

$

122,915

$

272,162

Special mention

 

 

 

7,485

 

1,672

 

653

 

2,153

 

11,963

Substandard

 

 

 

 

 

 

4,097

 

4,097

Doubtful

129

129

Total

$

36,758

$

30,523

$

38,567

$

22,618

$

30,591

$

129,294

$

288,351

Current period gross write-offs

Commercial real estate non-owner occupied

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Risk rating:

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Pass

$

26,282

$

354,472

$

227,982

$

139,508

$

73,747

$

252,023

$

1,074,014

Special mention

 

 

 

13,605

 

28,213

 

14,881

 

16,208

 

72,907

Substandard

 

 

 

 

 

102

 

14,490

 

14,592

Doubtful

136

136

Total

$

26,282

$

354,472

$

241,587

$

167,721

$

88,730

$

282,857

$

1,161,649

Current period gross write-offs

Tax exempt

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Risk rating:

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Pass

$

2,676

$

11,949

$

922

$

243

$

698

$

29,984

$

46,472

Special mention

 

 

 

 

 

 

 

Substandard

 

 

 

 

 

 

 

Total

$

2,676

$

11,949

$

922

$

243

$

698

$

29,984

$

46,472

Current period gross write-offs

Commercial and industrial

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Risk rating:

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Pass

$

43,961

$

87,084

$

25,591

$

40,800

$

19,721

$

85,061

$

302,218

Special mention

 

44

 

1,354

 

 

10

 

863

 

3,902

 

6,173

Substandard

 

52

 

102

 

195

 

119

 

365

 

641

 

1,474

Doubtful

Total

$

44,057

$

88,540

$

25,786

$

40,929

$

20,949

$

89,604

$

309,865

Current period gross write-offs

5

117

122

(in thousands)

2023

2022

2021

2020

2019

Prior

Total

Residential real estate

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Performing

$

42,042

$

197,429

$

173,301

$

102,057

$

66,109

$

372,770

$

953,708

Nonperforming

 

 

 

42

 

 

47

 

3,515

 

3,604

Total

$

42,042

$

197,429

$

173,343

$

102,057

$

66,156

$

376,285

$

957,312

Current period gross write-offs

8

8

Home equity

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Performing

$

7,456

$

16,743

$

9,297

$

6,910

$

5,141

$

42,277

$

87,824

Nonperforming

 

 

 

 

 

 

557

 

557

Total

$

7,456

$

16,743

$

9,297

$

6,910

$

5,141

$

42,834

$

88,381

Current period gross write-offs

12

12

Consumer other

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Performing

$

2,796

$

2,349

$

982

$

606

$

116

$

939

$

7,788

Nonperforming

 

 

 

5

 

3

 

 

 

8

Total

$

2,796

$

2,349

$

987

$

609

$

116

$

939

$

7,796

Current period gross write-offs

52

8

2

$

63

125

Total Loans

$

164,165

$

804,482

$

527,235

$

346,469

$

212,381

$

952,748

$

3,007,480

The following table presents our loans by year of origination, loan segmentation and risk indicator as of December 31, 2022:

    

    

    

    

    

    

    

(in thousands)

2022

2021

2020

2019

2018

Prior

Total

Commercial construction

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Risk rating:

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Pass

$

49,722

$

38,837

$

2,865

$

1,011

$

964

$

$

93,399

Special mention

 

 

 

24,178

 

 

 

 

24,178

Substandard

 

 

 

 

 

 

 

Total

$

49,722

$

38,837

$

27,043

$

1,011

$

964

$

$

117,577

Commercial real estate owner occupied

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Risk rating:

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Pass

$

22,371

$

11,290

$

23,014

$

31,352

$

46,398

$

103,295

$

237,720

Special mention

 

 

 

243

 

666

 

173

 

1,870

 

2,952

Substandard

 

 

 

 

 

77

 

3,924

 

4,001

Doubtful

141

141

Total

$

22,371

$

11,290

$

23,257

$

32,018

$

46,648

$

109,230

$

244,814

Commercial real estate non-owner occupied

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Risk rating:

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Pass

$

370,856

$

228,414

$

145,096

$

88,111

$

35,213

$

238,395

$

1,106,085

Special mention

 

 

21,390

 

 

127

 

911

 

16,612

 

39,040

Substandard

 

 

 

 

 

 

1,404

 

1,404

Doubtful

145

145

Total

$

370,856

$

249,804

$

145,096

$

88,238

$

36,124

$

256,556

$

1,146,674

Tax exempt

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Risk rating:

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Pass

$

8,686

$

1,020

$

252

$

772

$

13,231

$

18,918

$

42,879

Special mention

 

 

 

 

 

 

 

Substandard

 

 

 

 

 

 

 

Total

$

8,686

$

1,020

$

252

$

772

$

13,231

$

18,918

$

42,879

Commercial and industrial

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Risk rating:

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Pass

$

83,151

$

26,948

$

62,835

$

27,491

$

9,511

$

81,316

$

291,252

Special mention

 

1,450

 

 

53

 

803

 

201

 

619

 

3,126

Substandard

 

 

113

 

111

 

65

 

299

 

2,106

 

2,694

Doubtful

40

40

Total

$

84,601

$

27,061

$

62,999

$

28,359

$

10,011

$

84,081

$

297,112

(in thousands)

2022

2021

2020

2019

2018

Prior

Total

Residential real estate

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Performing

$

195,320

$

177,480

$

111,021

$

69,170

$

47,797

$

349,795

$

950,583

Nonperforming

 

 

45

 

 

49

 

641

 

3,650

 

4,385

Total

$

195,320

$

177,525

$

111,021

$

69,219

$

48,438

$

353,445

$

954,968

Home equity

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Performing

$

17,107

$

10,638

$

8,139

$

6,830

$

6,997

$

40,191

$

89,902

Nonperforming

 

 

 

 

 

 

963

 

963

Total

$

17,107

$

10,638

$

8,139

$

6,830

$

6,997

$

41,154

$

90,865

Consumer other

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Performing

$

4,321

$

1,341

$

863

$

265

$

64

$

942

$

7,796

Nonperforming

 

 

 

5

 

 

 

 

5

Total

$

4,321

$

1,341

$

868

$

265

$

64

$

942

$

7,801

Total Loans

$

752,984

$

517,516

$

378,675

$

226,712

$

162,477

$

864,326

$

2,902,690

Summary of Past Due Loans

June 30, 2023

(in thousands)

    

30-59

    

60-89

    

90+

    

Total Past Due

    

Current

    

Total Loans

Commercial construction

$

$

399

$

$

399

$

147,255

$

147,654

Commercial real estate owner occupied

 

59

 

 

 

59

 

288,292

 

288,351

Commercial real estate non-owner occupied

 

249

 

 

127

 

376

 

1,161,273

 

1,161,649

Tax exempt

 

 

 

 

 

46,472

 

46,472

Commercial and industrial

 

420

 

 

303

 

723

 

309,142

 

309,865

Residential real estate

 

265

 

996

 

2,268

 

3,529

 

953,783

 

957,312

Home equity

 

104

 

165

 

372

 

641

 

87,740

 

88,381

Consumer other

 

32

 

17

 

 

49

 

7,747

 

7,796

Total

$

1,129

$

1,577

$

3,070

$

5,776

$

3,001,704

$

3,007,480

December 31, 2022

(in thousands)

    

30-59

    

60-89

    

90+

    

Total Past Due

    

Current

    

Total Loans

Commercial construction

$

$

$

$

$

117,577

$

117,577

Commercial real estate owner occupied

 

385

 

 

 

385

 

244,429

 

244,814

Commercial real estate non-owner occupied

 

45

 

145

 

139

 

329

 

1,146,345

 

1,146,674

Tax exempt

 

 

 

 

 

42,879

 

42,879

Commercial and industrial

 

169

 

 

9

 

178

 

296,934

 

297,112

Residential real estate

 

803

 

348

 

2,029

 

3,180

 

951,788

 

954,968

Home equity

 

216

 

160

 

246

 

622

 

90,243

 

90,865

Consumer other

 

41

 

8

 

 

49

 

7,752

 

7,801

Total

$

1,659

$

661

$

2,423

$

4,743

$

2,897,947

$

2,902,690

Summary of Non-Accrual Loans

June 30, 2023

Nonaccrual With No

90+ Days Past

(in thousands)

    

Nonaccrual

    

Related Allowance

    

Due and Accruing

Commercial construction

$

$

$

Commercial real estate owner occupied

 

117

 

51

 

Commercial real estate non-owner occupied

 

603

 

385

 

Tax exempt

 

 

 

Commercial and industrial

 

1,814

 

270

 

Residential real estate

 

3,604

 

1,253

 

386

Home equity

 

557

 

1

 

182

Consumer other

 

8

 

 

Total

$

6,703

$

1,960

$

568

December 31, 2022

Nonaccrual With No

90+ Days Past

(in thousands)

    

Nonaccrual

    

Related Allowance

    

Due and Accruing

Commercial construction

$

$

$

Commercial real estate owner occupied

 

439

 

360

 

Commercial real estate non-owner occupied

 

550

 

411

 

Tax exempt

 

 

 

Commercial and industrial

 

207

 

145

 

Residential real estate

 

4,385

 

1,361

 

202

Home equity

 

963

 

57

 

14

Consumer other

 

5

 

 

Total

$

6,549

$

2,334

$

216

Schedule of amortized cost basis of collateral-dependent loans

June 30, 2023

December 31, 2022

(in thousands)

    

Real Estate

    

Other

    

Real Estate

    

Other

Commercial construction

$

$

$

$

Commercial real estate owner occupied

 

117

 

 

439

 

Commercial real estate non-owner occupied

 

603

 

 

550

 

Tax exempt

 

 

 

 

Commercial and industrial

 

385

 

1,429

 

91

 

116

Residential real estate

 

3,604

 

 

4,385

 

Home equity

 

557

 

 

963

 

Consumer other

 

8

 

 

5

 

Total

$

5,274

$

1,429

$

6,433

$

116

Schedule of amortized cost basis of of loans experiencing financial difficulty and modification

(in thousands)

Principal Forgiveness

Payment Delay

Term Extension

Interest Rate Reduction

Combination Interest Rate Reduction and Term Extension

% of Total Class of Loans

Three Months Ended June 30, 2023

Commercial construction

$

$

$

$

$

%

Commercial real estate owner occupied

 

 

 

 

 

Commercial real estate non-owner occupied

 

 

 

 

 

Tax exempt

 

 

 

 

 

Commercial and industrial

 

 

 

1,419

 

 

18

0.46

Residential real estate

 

 

 

 

101

 

0.01

Home equity

 

 

 

 

 

Consumer other

 

 

 

 

 

Total

$

$

$

1,419

$

101

$

18

0.05

%

Six Months Ended June 30, 2023

Commercial construction

$

$

$

$

$

%

Commercial real estate owner occupied

 

 

 

 

 

Commercial real estate non-owner occupied

 

 

 

 

 

Tax exempt

 

 

 

 

 

Commercial and industrial

 

 

 

1,419

 

 

18

0.46

Residential real estate

 

 

 

 

101

 

0.01

Home equity

 

 

 

 

 

Consumer other

 

 

 

 

 

Total

$

$

$

1,419

$

101

$

18

0.05

%

Schedule of Financial Effect Loan Modifications

(in thousands)

Weighted-Average Months of Term Extension

Weighted-Average Interest Rate Reduction

Three Months Ended June 30, 2023

Commercial construction

%

Commercial real estate owner occupied

Commercial real estate non-owner occupied

Tax exempt

Commercial and industrial

3.82

3.75

Residential real estate

1.38

Home equity

Consumer other

Total

3.82

5.13

%

Six Months Ended June 30, 2023

Commercial construction

%

Commercial real estate owner occupied

Commercial real estate non-owner occupied

Tax exempt

Commercial and industrial

3.82

3.75

Residential real estate

1.38

Home equity

Consumer other

Total

3.82

5.13

%

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

(in thousands)

Three Months Ended June 30, 2023

    

Six Months Ended June 30, 2023

 

Three Months Ended June 30, 2022

    

Six Months Ended June 30, 2022

Beginning Balance

$

3,735

$

3,910

$

2,182

$

2,152

Provision for credit losses

 

45

 

(130)

 

341

 

371

Ending Balance

$

3,780

$

3,780

$

2,523

$

2,523