XML 32 R21.htm IDEA: XBRL DOCUMENT v3.23.3
LOANS AND ALLOWANCE FOR CREDIT LOSSES (Tables)
9 Months Ended
Sep. 30, 2023
Accounts, Notes, Loans and Financing Receivable [Line Items]  
Schedule of Loans

September 30, 

December 31, 

(in thousands)

    

2023

    

2022

Commercial construction

$

147,423

$

117,577

Commercial real estate owner occupied

 

282,717

 

244,814

Commercial real estate non-owner occupied

 

1,168,877

 

1,146,674

Tax exempt

 

44,247

 

42,879

Commercial and industrial

 

306,279

 

297,112

Residential real estate

 

947,339

 

954,968

Home equity

 

88,064

 

90,865

Consumer other

 

7,845

 

7,801

Total loans

 

2,992,791

 

2,902,690

Allowance for credit losses

 

28,011

 

25,860

Net loans

$

2,964,780

$

2,876,830

Summary of Unamortized Net Costs and Premiums

September 30, 

December 31, 

(in thousands)

    

2023

    

2022

Net unamortized loan origination costs

$

2,793

$

3,184

Net unamortized fair value discount on acquired loans

 

(3,042)

 

(3,506)

Total

$

(249)

$

(322)

Schedule of Activity in the Allowance for Credit Losses

At or for the Three Months Ended September 30, 2023

Balance at

Beginning of

Balance at

(in thousands)

    

Period

Charge Offs

    

Recoveries

    

Provision

    

End of Period

Commercial construction

$

3,377

$

$

$

300

$

3,677

Commercial real estate owner occupied

 

2,566

 

 

 

(81)

 

2,485

Commercial real estate non-owner occupied

 

9,481

 

 

 

72

 

9,553

Tax exempt

 

101

 

 

 

(5)

 

96

Commercial and industrial

 

3,613

 

 

34

 

558

 

4,205

Residential real estate

 

7,376

 

 

13

 

(243)

 

7,146

Home equity

 

768

 

 

1

 

(4)

 

765

Consumer other

 

80

 

(74)

 

2

 

76

 

84

Total

$

27,362

$

(74)

$

50

$

673

$

28,011

At or for the Nine Months Ended September 30, 2023

Balance at

Beginning of

Balance at

(in thousands)

    

Period

Charge Offs

    

Recoveries

    

Provision

    

End of Period

Commercial construction

$

2,579

$

$

$

1,098

$

3,677

Commercial real estate owner occupied

 

2,189

 

 

142

 

154

 

2,485

Commercial real estate non-owner occupied

 

9,341

 

 

 

212

 

9,553

Tax exempt

 

93

 

 

 

3

 

96

Commercial and industrial

 

3,493

 

(122)

 

86

 

748

 

4,205

Residential real estate

 

7,274

 

(8)

 

28

 

(148)

 

7,146

Home equity

 

811

 

(12)

 

5

 

(39)

 

765

Consumer other

 

80

 

(199)

 

10

 

193

 

84

Total

$

25,860

$

(341)

$

271

$

2,221

$

28,011

At or for the Three Months Ended September 30, 2022

Balance at

Beginning of

Balance at

(in thousands)

    

Period

Charge Offs

    

Recoveries

    

Provision

    

End of Period

Commercial construction

$

1,010

$

$

$

213

$

1,223

Commercial real estate owner occupied

 

2,722

 

 

7

 

132

 

2,861

Commercial real estate non-owner occupied

 

7,361

 

 

 

610

 

7,971

Tax exempt

 

105

 

 

 

(11)

 

94

Commercial and industrial

 

4,820

 

(8)

 

20

 

290

 

5,122

Residential real estate

 

6,806

 

(11)

 

6

 

85

 

6,886

Home equity

 

865

 

 

2

 

(76)

 

791

Consumer other

 

67

 

(66)

 

6

 

63

 

70

Total

$

23,756

$

(85)

$

41

$

1,306

$

25,018

At or for the Nine Months Ended Septembere 30, 2022

Balance at

Beginning of

Balance at

(in thousands)

    

Period

    

Charge Offs

    

Recoveries

    

Provision

    

End of Period

Commercial construction

$

2,111

$

$

$

(888)

$

1,223

Commercial real estate owner occupied

 

2,751

 

 

120

 

(10)

 

2,861

Commercial real estate non-owner occupied

 

5,650

 

 

 

2,321

 

7,971

Tax exempt

 

86

 

 

 

8

 

94

Commercial and industrial

 

5,369

 

(14)

56

 

(289)

 

5,122

Residential real estate

 

5,862

 

(26)

 

103

 

947

 

6,886

Home equity

 

814

 

(6)

 

22

 

(39)

 

791

Consumer other

 

75

 

(181)

 

9

 

167

 

70

Total

$

22,718

$

(227)

$

310

$

2,217

$

25,018

Schedule of Loans by Risk Rating

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

    

    

    

    

    

    

    

(in thousands)

2023

2022

2021

2020

2019

Prior

Total

Commercial construction

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Risk rating:

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Pass

$

6,693

$

94,911

$

40,320

$

4,567

$

$

932

$

147,423

Special mention

 

 

 

 

 

 

 

Substandard

 

 

 

 

 

 

 

Total

$

6,693

$

94,911

$

40,320

$

4,567

$

$

932

$

147,423

Current period gross write-offs

Commercial real estate owner occupied

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Risk rating:

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Pass

$

47,571

$

52,647

$

30,018

$

20,830

$

22,548

$

93,129

$

266,743

Special mention

 

 

 

7,486

 

1,634

 

 

3,127

 

12,247

Substandard

 

 

 

 

 

 

3,603

 

3,603

Doubtful

124

124

Total

$

47,571

$

52,647

$

37,504

$

22,464

$

22,548

$

99,983

$

282,717

Current period gross write-offs

Commercial real estate non-owner occupied

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Risk rating:

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Pass

$

32,985

$

348,087

$

213,568

$

135,429

$

80,171

$

270,271

$

1,080,511

Special mention

 

7,835

 

 

13,516

 

28,146

 

15,750

 

8,774

 

74,021

Substandard

 

 

 

 

 

 

14,214

 

14,214

Doubtful

131

131

Total

$

40,820

$

348,087

$

227,084

$

163,575

$

95,921

$

293,390

$

1,168,877

Current period gross write-offs

Tax exempt

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Risk rating:

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Pass

$

2,672

$

12,128

$

812

$

209

$

597

$

27,829

$

44,247

Special mention

 

 

 

 

 

 

 

Substandard

 

 

 

 

 

 

 

Total

$

2,672

$

12,128

$

812

$

209

$

597

$

27,829

$

44,247

Current period gross write-offs

Commercial and industrial

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Risk rating:

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Pass

$

57,318

$

77,033

$

23,295

$

41,034

$

17,732

$

81,740

$

298,152

Special mention

 

374

 

1,306

 

 

7

 

35

 

3,746

 

5,468

Substandard

 

59

 

99

 

191

 

117

 

105

 

611

 

1,182

Doubtful

88

1,389

1,477

Total

$

57,751

$

78,438

$

23,486

$

41,158

$

17,960

$

87,486

$

306,279

Current period gross write-offs

5

117

122

(in thousands)

2023

2022

2021

2020

2019

Prior

Total

Residential real estate

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Performing

$

58,083

$

196,017

$

168,614

$

98,218

$

64,181

$

358,368

$

943,481

Nonperforming

 

 

 

42

 

 

238

 

3,578

 

3,858

Total

$

58,083

$

196,017

$

168,656

$

98,218

$

64,419

$

361,946

$

947,339

Current period gross write-offs

8

8

Home equity

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Performing

$

10,163

$

16,491

$

8,886

$

6,634

$

4,775

$

40,489

$

87,438

Nonperforming

 

 

 

 

 

 

626

 

626

Total

$

10,163

$

16,491

$

8,886

$

6,634

$

4,775

$

41,115

$

88,064

Current period gross write-offs

12

12

Consumer other

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Performing

$

3,556

$

2,061

$

836

$

419

$

72

$

892

$

7,836

Nonperforming

 

 

 

4

 

5

 

 

 

9

Total

$

3,556

$

2,061

$

840

$

424

$

72

$

892

$

7,845

Current period gross write-offs

52

8

2

136

198

Total Loans

$

227,309

$

800,780

$

507,588

$

337,249

$

206,292

$

913,573

$

2,992,791

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

September 30, 2023

(in thousands)

    

30-59

    

60-89

    

90+

    

Total Past Due

    

Current

    

Total Loans

Commercial construction

$

$

$

$

$

147,423

$

147,423

Commercial real estate owner occupied

 

246

 

 

 

246

 

282,471

 

282,717

Commercial real estate non-owner occupied

 

 

115

 

871

 

986

 

1,167,891

 

1,168,877

Tax exempt

 

 

 

 

 

44,247

 

44,247

Commercial and industrial

 

45

 

 

158

 

203

 

306,076

 

306,279

Residential real estate

 

2,227

 

690

 

2,103

 

5,020

 

942,319

 

947,339

Home equity

 

479

 

99

 

195

 

773

 

87,291

 

88,064

Consumer other

 

22

 

8

 

3

 

33

 

7,812

 

7,845

Total

$

3,019

$

912

$

3,330

$

7,261

$

2,985,530

$

2,992,791

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

September 30, 2023

Nonaccrual With No

90+ Days Past

(in thousands)

    

Nonaccrual

    

Related Allowance

    

Due and Accruing

Commercial construction

$

$

$

Commercial real estate owner occupied

 

111

 

108

 

Commercial real estate non-owner occupied

 

570

 

449

 

749

Tax exempt

 

 

 

Commercial and industrial

 

1,596

 

8

 

Residential real estate

 

3,858

 

1,299

 

159

Home equity

 

626

 

1

 

51

Consumer other

 

9

 

 

Total

$

6,770

$

1,865

$

959

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

September 30, 2023

December 31, 2022

(in thousands)

    

Real Estate

    

Other

    

Real Estate

    

Other

Commercial construction

$

$

$

$

Commercial real estate owner occupied

 

111

 

 

439

 

Commercial real estate non-owner occupied

 

570

 

 

550

 

Tax exempt

 

 

 

 

Commercial and industrial

 

258

 

1,338

 

91

 

116

Residential real estate

 

3,858

 

 

4,385

 

Home equity

 

626

 

 

963

 

Consumer other

 

9

 

 

5

 

Total

$

5,432

$

1,338

$

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 September 30, 2023

Commercial construction

$

$

$

$

$

%

Commercial real estate owner occupied

 

 

 

 

 

Commercial real estate non-owner occupied

 

 

 

 

 

Tax exempt

 

 

 

 

 

Commercial and industrial

 

 

66

 

 

 

0.02

Residential real estate

 

 

 

 

 

Home equity

 

 

 

 

 

Consumer other

 

 

 

 

 

Total

$

$

66

$

$

$

0.00

%

Nine Months Ended September 30, 2023

Commercial construction

$

$

$

$

$

%

Commercial real estate owner occupied

 

 

 

 

 

Commercial real estate non-owner occupied

 

 

 

 

 

Tax exempt

 

 

 

 

 

Commercial and industrial

 

 

66

 

1,387

 

 

0.47

Residential real estate

 

 

 

 

100

 

0.01

Home equity

 

 

 

 

 

Consumer other

 

 

 

 

 

Total

$

$

66

$

1,387

$

100

$

0.05

%

Schedule of Financial Effect Loan Modifications

(in thousands)

Weighted-Average Months of Payment Delay

Weighted-Average Months of Term Extension

Weighted-Average Interest Rate Reduction

Three Months Ended September 30, 2023

Commercial construction

%

Commercial real estate owner occupied

Commercial real estate non-owner occupied

Tax exempt

Commercial and industrial

3.00

3.82

3.75

Residential real estate

1.38

Home equity

Consumer other

Total

3.00

3.82

5.13

%

Nine Months Ended September 30, 2023

Commercial construction

%

Commercial real estate owner occupied

Commercial real estate non-owner occupied

Tax exempt

Commercial and industrial

3.00

3.82

3.75

Residential real estate

1.38

Home equity

Consumer other

Total

3.00

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 September 30, 2023

    

Nine Months Ended September 30, 2023

 

Three Months Ended September 30, 2022

    

Nine Months Ended September 30, 2022

Beginning Balance

$

3,780

$

3,910

$

2,523

$

2,152

Provision for credit losses

 

44

 

(86)

 

(26)

 

345

Ending Balance

$

3,824

$

3,824

$

2,497

$

2,497