XML 35 R23.htm IDEA: XBRL DOCUMENT v3.24.2.u1
LOANS AND ALLOWANCE FOR CREDIT LOSSES (Tables)
6 Months Ended
Jun. 30, 2024
Accounts, Notes, Loans and Financing Receivable [Line Items]  
Schedule of Loans

June 30, 

December 31, 

(in thousands)

    

2024

    

2023

Commercial construction

$

179,259

$

154,048

Commercial real estate owner occupied

 

277,385

 

310,015

Commercial real estate non-owner occupied

 

1,229,493

 

1,144,566

Tax exempt

 

38,118

 

43,688

Commercial and industrial

 

322,657

 

310,883

Residential real estate

 

918,578

 

940,334

Home equity

 

90,465

 

87,683

Consumer other

 

8,226

 

7,832

Total loans

 

3,064,181

 

2,999,049

Allowance for credit losses

 

28,855

 

28,142

Net loans

$

3,035,326

$

2,970,907

Summary of Unamortized Net Costs and Premiums

June 30, 

December 31, 

(in thousands)

    

2024

    

2023

Net unamortized loan origination costs

$

2,499

$

3,039

Net unamortized fair value discount on acquired loans

 

(2,644)

 

(2,891)

Total

$

(145)

$

148

Schedule of Activity in the Allowance for Credit Losses

At or for the Three Months Ended June 30, 2024

Balance at

Beginning of

Balance at

(in thousands)

    

Period

Charge Offs

    

Recoveries

    

Provision

    

End of Period

Commercial construction

$

3,697

$

$

$

520

$

4,217

Commercial real estate owner occupied

 

3,081

 

 

 

(461)

 

2,620

Commercial real estate non-owner occupied

 

9,155

 

 

 

419

 

9,574

Tax exempt

 

113

 

 

 

(3)

 

110

Commercial and industrial

 

3,834

 

(18)

 

16

 

150

 

3,982

Residential real estate

 

7,651

 

 

3

 

(138)

 

7,516

Home equity

 

752

 

 

1

 

10

 

763

Consumer other

 

72

 

(88)

 

1

 

88

 

73

Total

$

28,355

$

(106)

$

21

$

585

$

28,855

At or for the Six Months Ended June 30, 2024

Balance at

Beginning of

Balance at

(in thousands)

    

Period

Charge Offs

    

Recoveries

    

Provision

    

End of Period

Commercial construction

$

4,261

$

$

$

(44)

$

4,217

Commercial real estate owner occupied

 

2,863

 

(3)

 

 

(240)

 

2,620

Commercial real estate non-owner occupied

 

9,443

 

 

 

131

 

9,574

Tax exempt

 

119

 

 

 

(9)

 

110

Commercial and industrial

 

3,259

 

(83)

 

17

 

789

 

3,982

Residential real estate

 

7,352

 

 

8

 

156

 

7,516

Home equity

 

767

 

 

4

 

(8)

 

763

Consumer other

 

78

 

(133)

 

29

 

99

 

73

Total

$

28,142

$

(219)

$

58

$

874

$

28,855

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

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, 2024:

    

    

    

    

    

    

    

(in thousands)

2024

2023

2022

2021

2020

Prior

Total

Commercial construction

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Risk rating:

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Pass

$

3,134

$

28,460

$

120,612

$

12,931

$

3,927

$

10,195

$

179,259

Special mention

 

 

 

 

 

 

 

Substandard

 

 

 

 

 

 

 

Total

$

3,134

$

28,460

$

120,612

$

12,931

$

3,927

$

10,195

$

179,259

Current period gross write-offs

Commercial real estate owner occupied

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Risk rating:

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Pass

$

2,505

$

51,829

$

61,677

$

30,689

$

19,739

$

103,496

$

269,935

Special mention

 

 

147

 

 

 

1,310

 

2,339

 

3,796

Substandard

 

 

 

 

 

 

3,547

 

3,547

Doubtful

107

107

Total

$

2,505

$

51,976

$

61,677

$

30,689

$

21,049

$

109,489

$

277,385

Current period gross write-offs

3

3

Commercial real estate non-owner occupied

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Risk rating:

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Pass

$

55,812

$

41,109

$

345,156

$

235,349

$

134,787

$

314,034

$

1,126,247

Special mention

 

 

 

9,336

 

21,404

 

27,864

 

19,646

 

78,250

Substandard

 

 

7,756

 

 

 

 

17,240

 

24,996

Doubtful

Total

$

55,812

$

48,865

$

354,492

$

256,753

$

162,651

$

350,920

$

1,229,493

Current period gross write-offs

Tax exempt

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Risk rating:

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Pass

$

1,706

$

2,820

$

6,528

$

713

$

208

$

26,143

$

38,118

Special mention

 

 

 

 

 

 

 

Substandard

 

 

 

 

 

 

 

Total

$

1,706

$

2,820

$

6,528

$

713

$

208

$

26,143

$

38,118

Current period gross write-offs

Commercial and industrial

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Risk rating:

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Pass

$

33,902

$

67,597

$

63,974

$

16,419

$

35,986

$

78,221

$

296,099

Special mention

 

11

 

15,725

 

1,385

 

997

 

243

 

3,281

 

21,642

Substandard

 

 

148

 

549

 

199

 

117

 

3,816

 

4,829

Doubtful

87

87

Total

$

33,913

$

83,470

$

65,908

$

17,615

$

36,346

$

85,405

$

322,657

Current period gross write-offs

62

3

18

83

Residential real estate

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Performing

$

13,797

$

78,444

$

181,085

$

159,689

$

92,599

$

389,312

$

914,926

Nonperforming

 

 

 

469

 

 

 

3,183

 

3,652

Total

$

13,797

$

78,444

$

181,554

$

159,689

$

92,599

$

392,495

$

918,578

Current period gross write-offs

Home equity

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Performing

$

6,765

$

15,957

$

15,632

$

7,138

$

5,977

$

38,080

$

89,549

Nonperforming

 

 

54

 

 

55

 

 

807

 

916

Total

$

6,765

$

16,011

$

15,632

$

7,193

$

5,977

$

38,887

$

90,465

Current period gross write-offs

Consumer other

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Performing

$

3,310

$

2,229

$

1,261

$

462

$

167

$

792

$

8,221

Nonperforming

 

 

 

 

3

 

1

 

1

 

5

Total

$

3,310

$

2,229

$

1,261

$

465

$

168

$

793

$

8,226

Current period gross write-offs

32

3

2

96

133

Total Loans

$

120,942

$

312,275

$

807,664

$

486,048

$

322,925

$

1,014,327

$

3,064,181

The following table presents our loans by year of origination, loan segmentation and risk indicator as of December 31, 2023:

    

    

    

    

    

    

    

(in thousands)

2023

2022

2021

2020

2019

Prior

Total

Commercial construction

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Risk rating:

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Pass

$

14,040

$

99,115

$

35,978

$

3,992

$

$

923

$

154,048

Special mention

 

 

 

 

 

 

 

Substandard

 

 

 

 

 

 

 

Total

$

14,040

$

99,115

$

35,978

$

3,992

$

$

923

$

154,048

Current period gross write-offs

Commercial real estate owner occupied

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Risk rating:

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Pass

$

57,603

$

61,015

$

43,228

$

20,209

$

20,462

$

91,187

$

293,704

Special mention

 

160

 

387

 

7,488

 

1,596

 

 

3,066

 

12,697

Substandard

 

 

 

 

 

 

3,497

 

3,497

Doubtful

117

117

Total

$

57,763

$

61,402

$

50,716

$

21,805

$

20,462

$

97,867

$

310,015

Current period gross write-offs

Commercial real estate non-owner occupied

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Risk rating:

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Pass

$

41,270

$

353,613

$

199,311

$

127,231

$

78,759

$

238,973

$

1,039,157

Special mention

 

7,809

 

 

14,134

 

37,249

 

15,246

 

17,108

 

91,546

Substandard

 

 

 

 

 

 

13,863

 

13,863

Doubtful

Total

$

49,079

$

353,613

$

213,445

$

164,480

$

94,005

$

269,944

$

1,144,566

Current period gross write-offs

Tax exempt

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Risk rating:

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Pass

$

6,340

$

8,468

$

787

$

208

$

590

$

27,295

$

43,688

Special mention

 

 

 

 

 

 

 

Substandard

 

 

 

 

 

 

 

Total

$

6,340

$

8,468

$

787

$

208

$

590

$

27,295

$

43,688

Current period gross write-offs

Commercial and industrial

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Risk rating:

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Pass

$

80,942

$

69,402

$

22,205

$

38,824

$

14,739

$

77,273

$

303,385

Special mention

 

364

 

1,446

 

 

776

 

28

 

3,588

 

6,202

Substandard

 

58

 

94

 

186

 

109

 

95

 

532

 

1,074

Doubtful

87

135

222

Total

$

81,364

$

70,942

$

22,391

$

39,709

$

14,949

$

81,528

$

310,883

Current period gross write-offs

5

659

664

Performing

$

72,395

$

194,109

$

165,434

$

96,016

$

62,648

$

345,823

$

936,425

Nonperforming

 

 

 

41

 

 

234

 

3,634

 

3,909

Total

$

72,395

$

194,109

$

165,475

$

96,016

$

62,882

$

349,457

$

940,334

Current period gross write-offs

8

8

Home equity

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Performing

$

15,582

$

15,334

$

7,873

$

6,633

$

4,800

$

36,652

$

86,874

Nonperforming

 

 

 

 

 

 

809

 

809

Total

$

15,582

$

15,334

$

7,873

$

6,633

$

4,800

$

37,461

$

87,683

Current period gross write-offs

12

12

Consumer other

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Performing

$

4,128

$

1,787

$

696

$

301

$

51

$

864

$

7,827

Nonperforming

 

 

 

4

 

1

 

 

 

5

Total

$

4,128

$

1,787

$

700

$

302

$

51

$

864

$

7,832

Current period gross write-offs

52

18

5

214

289

Total Loans

$

300,691

$

804,770

$

497,365

$

333,145

$

197,739

$

865,339

$

2,999,049

Summary of Past Due Loans

June 30, 2024

(in thousands)

    

30-59

    

60-89

    

90+

    

Total Past Due

    

Current

    

Total Loans

Commercial construction

$

$

$

$

$

179,259

$

179,259

Commercial real estate owner occupied

 

 

835

 

 

835

 

276,550

 

277,385

Commercial real estate non-owner occupied

 

206

 

 

89

 

295

 

1,229,198

 

1,229,493

Tax exempt

 

 

 

 

 

38,118

 

38,118

Commercial and industrial

 

172

 

45

 

1,094

 

1,311

 

321,346

 

322,657

Residential real estate

 

629

 

222

 

1,123

 

1,974

 

916,604

 

918,578

Home equity

 

542

 

214

 

75

 

831

 

89,634

 

90,465

Consumer other

 

35

 

39

 

1

 

75

 

8,151

 

8,226

Total

$

1,584

$

1,355

$

2,382

$

5,321

$

3,058,860

$

3,064,181

December 31, 2023

(in thousands)

    

30-59

    

60-89

    

90+

    

Total Past Due

    

Current

    

Total Loans

Commercial construction

$

$

$

$

$

154,048

$

154,048

Commercial real estate owner occupied

 

 

 

 

 

310,015

 

310,015

Commercial real estate non-owner occupied

 

 

 

103

 

103

 

1,144,463

 

1,144,566

Tax exempt

 

 

 

 

 

43,688

 

43,688

Commercial and industrial

 

465

 

59

 

330

 

854

 

310,029

 

310,883

Residential real estate

 

1,520

 

627

 

1,999

 

4,146

 

936,188

 

940,334

Home equity

 

600

 

 

337

 

937

 

86,746

 

87,683

Consumer other

 

10

 

2

 

 

12

 

7,820

 

7,832

Total

$

2,595

$

688

$

2,769

$

6,052

$

2,992,997

$

2,999,049

Summary of Non-Accrual Loans

June 30, 2024

Nonaccrual With No

90+ Days Past

(in thousands)

    

Nonaccrual

    

Related Allowance

    

Due and Accruing

Commercial construction

$

$

$

Commercial real estate owner occupied

 

91

 

 

Commercial real estate non-owner occupied

 

311

 

190

 

Tax exempt

 

 

 

Commercial and industrial

 

1,302

 

99

 

Residential real estate

 

3,652

 

943

 

34

Home equity

 

916

 

1

 

Consumer other

 

5

 

1

 

Total

$

6,277

$

1,234

$

34

December 31, 2023

Nonaccrual With No

90+ Days Past

(in thousands)

    

Nonaccrual

    

Related Allowance

    

Due and Accruing

Commercial construction

$

$

$

Commercial real estate owner occupied

 

103

 

44

 

Commercial real estate non-owner occupied

 

340

 

224

 

Tax exempt

 

 

 

Commercial and industrial

 

363

 

6

 

Residential real estate

 

3,908

 

1,131

 

118

Home equity

 

809

 

1

 

22

Consumer other

 

5

 

 

Total

$

5,528

$

1,406

$

140

Schedule of amortized cost basis of collateral-dependent loans

June 30, 2024

December 31, 2023

(in thousands)

    

Real Estate

    

Other

    

Real Estate

    

Other

Commercial construction

$

$

$

$

Commercial real estate owner occupied

 

91

 

 

104

 

Commercial real estate non-owner occupied

 

311

 

 

340

 

Tax exempt

 

 

 

 

Commercial and industrial

 

1,302

 

 

229

 

134

Residential real estate

 

3,652

 

 

3,908

 

Home equity

 

916

 

 

808

 

Consumer other

 

5

 

 

5

 

Total

$

6,277

$

$

5,394

$

134

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, 2024

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

$

$

$

$

$

%

Six Months Ended June 30, 2024

Commercial construction

$

$

$

$

$

%

Commercial real estate owner occupied

 

 

 

 

 

Commercial real estate non-owner occupied

 

 

 

 

 

Tax exempt

 

 

 

 

 

Commercial and industrial

 

 

 

 

 

Residential real estate

 

 

 

32

 

 

0.00

Home equity

 

 

 

 

 

Consumer other

 

 

 

 

 

Total

$

$

$

32

$

$

(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 Payment Delay

Weighted-Average Months of Term Extension

Weighted-Average Interest Rate Reduction

Three Months Ended June 30, 2024

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

%

Six Months Ended June 30, 2024

Commercial construction

%

Commercial real estate owner occupied

Commercial real estate non-owner occupied

Tax exempt

Commercial and industrial

Residential real estate

64.00

Home equity

Consumer other

Total

64.00

%

(in thousands)

Weighted-Average Months of Payment Delay

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

Residential real estate

Home equity

Consumer other

Total

3.82

%

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

Residential real estate

Home equity

Consumer other

Total

3.82

%

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

Three Months Ended June 30,

Six Months Ended June 30,

(in thousands)

2024

    

2023

2024

    

2023

Beginning Balance

$

3,639

$

3,735

$

3,825

$

3,910

Provision for credit losses

 

 

45

 

(186)

 

(130)

Ending Balance

$

3,639

$

3,780

$

3,639

$

3,780