XML 39 R27.htm IDEA: XBRL DOCUMENT v3.25.3
LOANS AND ALLOWANCE FOR CREDIT LOSSES (Tables)
9 Months Ended
Sep. 30, 2025
LOANS AND ALLOWANCE FOR CREDIT LOSSES  
Schedule of Loans

September 30, 

December 31, 

(in thousands)

    

2025

    

2024

Commercial construction

$

169,928

$

131,617

Commercial real estate owner occupied

 

342,237

 

302,074

Commercial real estate non-owner occupied

 

1,473,136

 

1,358,903

Tax exempt and other

 

42,395

 

44,275

Commercial and industrial

 

340,907

 

319,766

Residential real estate

 

1,089,550

 

888,251

Home equity

 

110,988

 

94,141

Consumer other

 

14,575

 

8,069

Total loans

 

3,583,716

 

3,147,096

Allowance for credit losses

 

33,940

 

28,744

Net loans

$

3,549,776

$

3,118,352

Summary of Unamortized Net Costs and Premiums

September 30, 

December 31, 

(in thousands)

    

2025

    

2024

Net unamortized loan origination costs

$

2,043

$

1,982

Net unamortized fair value discount on acquired loans

 

(35,386)

 

(2,442)

Total

$

(33,343)

$

(460)

Schedule of Activity in the Allowance for Credit Losses

At or for the Three Months Ended September 30, 2025

Balance at

Beginning of

Acquired PCD

Provision/

Balance at

(in thousands)

    

Period

Charge Offs

    

Recoveries

    

Loans(1)

(Credit)

End of Period

Commercial construction

$

2,032

$

$

$

$

490

$

2,522

Commercial real estate owner occupied

 

2,823

 

 

 

76

 

292

 

3,191

Commercial real estate non-owner occupied

 

10,980

 

 

 

301

 

1,418

 

12,699

Tax exempt

 

110

 

 

 

 

18

 

128

Commercial and industrial

 

5,664

 

(236)

 

12

 

1,174

 

(329)

 

6,285

Residential real estate

 

6,406

 

 

18

 

53

 

1,547

 

8,024

Home equity

 

786

 

 

2

 

2

 

129

 

919

Consumer other

 

84

 

(117)

 

5

 

16

 

184

 

172

Total

$

28,885

$

(353)

$

37

$

1,622

$

3,749

$

33,940

(1)Upon acquisition of Woodsville the Company designated certain acquired loans with an unpaid principal balance of $11.2 million as PCD loans. Refer to Note 2 for further discussion of the Company's designation of PCD loans.

At or for the Nine Months Ended September 30, 2025

Balance at

Beginning of

Acquired PCD

Provision/

Balance at

(in thousands)

    

Period

Charge Offs

    

Recoveries

    

Loans(1)

(Credit)

End of Period

Commercial construction

$

2,096

$

$

$

$

426

$

2,522

Commercial real estate owner occupied

 

2,794

 

 

 

76

 

321

 

3,191

Commercial real estate non-owner occupied

 

11,104

 

 

 

301

 

1,294

 

12,699

Tax exempt and other

 

128

 

 

 

 

 

128

Commercial and industrial

 

5,064

 

(480)

 

15

 

1,174

 

512

 

6,285

Residential real estate

 

6,732

 

 

28

 

53

 

1,211

 

8,024

Home equity

 

741

 

 

9

 

2

 

167

 

919

Consumer other

 

85

 

(223)

 

5

 

16

 

289

 

172

Total

$

28,744

$

(703)

$

57

$

1,622

$

4,220

$

33,940

(1)Upon acquisition of Woodsville the Company designated certain acquired loans with an unpaid principal balance of $11.2 million as PCD loans. Refer to Note 2 for further discussion of the Company's designation of PCD loans.

At or for the Three Months Ended September 30, 2024

Balance at

Beginning of

Provision/

Balance at

(in thousands)

    

Period

Charge Offs

    

Recoveries

    

(Credit)

End of Period

Commercial construction

$

4,217

$

$

$

(1,464)

$

2,753

Commercial real estate owner occupied

 

2,620

 

 

 

314

 

2,934

Commercial real estate non-owner occupied

 

9,574

 

 

 

965

 

10,539

Tax exempt

 

110

 

 

 

7

 

117

Commercial and industrial

 

3,982

 

(9)

 

1

 

217

 

4,191

Residential real estate

 

7,516

 

 

5

 

51

 

7,572

Home equity

 

763

 

 

3

 

80

 

846

Consumer other

 

73

 

(89)

 

29

 

58

 

71

Total

$

28,855

$

(98)

$

38

$

228

$

29,023

At or for the Nine Months Ended September 30, 2024

Balance at

Beginning of

Provision/

Balance at

(in thousands)

    

Period

Charge Offs

    

Recoveries

    

(Credit)

End of Period

Commercial construction

$

4,261

$

$

$

(1,508)

$

2,753

Commercial real estate owner occupied

 

2,863

 

(3)

 

 

74

 

2,934

Commercial real estate non-owner occupied

 

9,443

 

 

 

1,096

 

10,539

Tax exempt and other

 

119

 

 

 

(2)

 

117

Commercial and industrial

 

3,259

 

(91)

 

17

 

1,006

 

4,191

Residential real estate

 

7,352

 

 

13

 

207

 

7,572

Home equity

 

767

 

 

8

 

71

 

846

Consumer other

 

78

 

(223)

 

58

 

158

 

71

Total

$

28,142

$

(317)

$

96

$

1,102

$

29,023

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, 2025:

    

    

    

    

    

    

    

(in thousands)

2025

2024

2023

2022

2021

Prior

Total

Commercial construction

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Risk rating:

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Pass

$

22,509

$

57,785

$

38,590

$

29,636

$

2,408

$

4,567

$

155,495

Special mention

 

 

14,433

 

 

 

 

 

14,433

Substandard

 

 

 

 

 

 

 

Total

$

22,509

$

72,218

$

38,590

$

29,636

$

2,408

$

4,567

$

169,928

Current period gross write-offs

Commercial real estate owner occupied

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Risk rating:

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Pass

$

33,299

$

36,999

$

44,291

$

71,647

$

31,702

$

116,926

$

334,864

Special mention

 

 

 

986

 

601

 

700

 

2,608

 

4,895

Substandard

 

 

 

 

 

 

2,421

 

2,421

Doubtful

57

57

Total

$

33,299

$

36,999

$

45,277

$

72,248

$

32,402

$

122,012

$

342,237

Current period gross write-offs

Commercial real estate non-owner occupied

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Risk rating:

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Pass

$

174,427

$

113,724

$

71,328

$

352,343

$

198,225

$

417,413

$

1,327,460

Special mention

 

 

25,371

 

 

32,129

 

33,515

 

18,970

 

109,985

Substandard

 

 

 

7,625

 

 

 

28,066

 

35,691

Doubtful

Total

$

174,427

$

139,095

$

78,953

$

384,472

$

231,740

$

464,449

$

1,473,136

Current period gross write-offs

Tax exempt and other

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Risk rating:

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Pass

$

6,200

$

3,154

$

4,629

$

6,030

$

918

$

21,464

$

42,395

Special mention

 

 

 

 

 

 

 

Substandard

 

 

 

 

 

 

 

Total

$

6,200

$

3,154

$

4,629

$

6,030

$

918

$

21,464

$

42,395

Current period gross write-offs

Commercial and industrial

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Risk rating:

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Pass

$

54,183

$

70,205

$

50,634

$

48,501

$

10,079

$

95,663

$

329,265

Special mention

 

129

 

109

 

1,582

 

1,962

 

668

 

4,315

 

8,765

Substandard

 

71

 

613

 

61

 

536

 

234

 

973

 

2,488

Doubtful

389

389

Total

$

54,383

$

70,927

$

52,277

$

50,999

$

10,981

$

101,340

$

340,907

Current period gross write-offs

19

461

480

Residential real estate

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Performing

$

34,213

$

52,472

$

79,655

$

216,692

$

192,766

$

507,018

$

1,082,816

Nonperforming

 

 

 

1,103

 

1,305

 

1,025

 

3,301

 

6,734

Total

$

34,213

$

52,472

$

80,758

$

217,997

$

193,791

$

510,319

$

1,089,550

Current period gross write-offs

Home equity

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Performing

$

14,553

$

21,159

$

16,295

$

13,691

$

6,675

$

37,574

$

109,947

Nonperforming

 

 

 

124

 

232

 

50

 

635

 

1,041

Total

$

14,553

$

21,159

$

16,419

$

13,923

$

6,725

$

38,209

$

110,988

Current period gross write-offs

Consumer other

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Performing

$

5,580

$

3,039

$

3,426

$

1,234

$

404

$

878

$

14,561

Nonperforming

 

 

 

12

 

 

 

2

 

14

Total

$

5,580

$

3,039

$

3,438

$

1,234

$

404

$

880

$

14,575

Current period gross write-offs

20

13

4

186

223

Total Loans

$

345,164

$

399,063

$

320,341

$

776,539

$

479,369

$

1,263,240

$

3,583,716

The following table presents our loans by year of origination, loan segmentation and risk indicator as of December 31, 2024:

    

    

    

    

    

    

    

(in thousands)

2024

2023

2022

2021

2020

Prior

Total

Commercial construction

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Risk rating:

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Pass

$

34,320

$

27,251

$

55,825

$

771

$

4,404

$

9,046

$

131,617

Special mention

 

 

 

 

 

 

 

Substandard

 

 

 

 

 

 

 

Total

$

34,320

$

27,251

$

55,825

$

771

$

4,404

$

9,046

$

131,617

Current period gross write-offs

Commercial real estate owner occupied

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Risk rating:

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Pass

$

42,705

$

46,869

$

60,102

$

29,808

$

20,761

$

96,123

$

296,368

Special mention

 

 

128

 

 

 

 

2,070

 

2,198

Substandard

 

 

 

 

 

 

3,442

 

3,442

Doubtful

66

66

Total

$

42,705

$

46,997

$

60,102

$

29,808

$

20,761

$

101,701

$

302,074

Current period gross write-offs

3

3

Commercial real estate non-owner occupied

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Risk rating:

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Pass

$

142,348

$

47,986

$

405,235

$

234,520

$

156,873

$

295,646

$

1,282,608

Special mention

 

 

 

 

20,446

 

3,913

 

26,969

 

51,328

Substandard

 

 

7,702

 

 

 

 

17,265

 

24,967

Doubtful

Total

$

142,348

$

55,688

$

405,235

$

254,966

$

160,786

$

339,880

$

1,358,903

Current period gross write-offs

Tax exempt and other

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Risk rating:

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Pass

$

11,026

$

2,669

$

6,283

$

602

$

178

$

23,517

$

44,275

Special mention

 

 

 

 

 

 

 

Substandard

 

 

 

 

 

 

 

Total

$

11,026

$

2,669

$

6,283

$

602

$

178

$

23,517

$

44,275

Current period gross write-offs

Commercial and industrial

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Risk rating:

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Pass

$

79,211

$

62,047

$

47,739

$

12,154

$

32,239

$

65,002

$

298,392

Special mention

 

9

 

14,878

 

1,266

 

834

 

60

 

632

 

17,679

Substandard

 

128

 

72

 

408

 

221

 

 

2,866

 

3,695

Doubtful

Total

$

79,348

$

76,997

$

49,413

$

13,209

$

32,299

$

68,500

$

319,766

Current period gross write-offs

48

28

62

18

31

187

Residential real estate

Performing

$

35,872

$

67,708

$

174,677

$

154,229

$

89,752

$

362,421

$

884,659

Nonperforming

 

 

194

 

458

 

 

 

2,940

 

3,592

Total

$

35,872

$

67,902

$

175,135

$

154,229

$

89,752

$

365,361

$

888,251

Current period gross write-offs

Home equity

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Performing

$

19,175

$

15,762

$

12,515

$

6,648

$

5,536

$

33,238

$

92,874

Nonperforming

 

 

 

198

 

53

 

 

1,016

 

1,267

Total

$

19,175

$

15,762

$

12,713

$

6,701

$

5,536

$

34,254

$

94,141

Current period gross write-offs

Consumer other

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Performing

$

4,432

$

1,644

$

870

$

276

$

108

$

715

$

8,045

Nonperforming

 

 

8

 

 

1

 

 

15

 

24

Total

$

4,432

$

1,652

$

870

$

277

$

108

$

730

$

8,069

Current period gross write-offs

59

12

2

204

277

Total Loans

$

369,226

$

294,918

$

765,576

$

460,563

$

313,824

$

942,989

$

3,147,096

Summary of Past Due Loans

September 30, 2025

(in thousands)

    

30-59

    

60-89

    

90+

    

Total Past Due

    

Current

    

Total Loans

Commercial construction

$

$

$

$

$

169,928

$

169,928

Commercial real estate owner occupied

 

 

 

155

 

155

 

342,082

 

342,237

Commercial real estate non-owner occupied

 

 

 

127

 

127

 

1,473,009

 

1,473,136

Tax exempt and other

 

 

 

 

 

42,395

 

42,395

Commercial and industrial

 

1,056

 

300

 

733

 

2,089

 

338,818

 

340,907

Residential real estate

 

817

 

923

 

2,701

 

4,441

 

1,085,109

 

1,089,550

Home equity

 

332

 

97

 

330

 

759

 

110,229

 

110,988

Consumer other

 

84

 

12

 

68

 

164

 

14,411

 

14,575

Total

$

2,289

$

1,332

$

4,114

$

7,735

$

3,575,981

$

3,583,716

December 31, 2024

(in thousands)

    

30-59

    

60-89

    

90+

    

Total Past Due

    

Current

    

Total Loans

Commercial construction

$

$

$

$

$

131,617

$

131,617

Commercial real estate owner occupied

 

 

 

6

 

6

 

302,068

 

302,074

Commercial real estate non-owner occupied

 

184

 

 

93

 

277

 

1,358,626

 

1,358,903

Tax exempt and other

 

 

 

 

 

44,275

 

44,275

Commercial and industrial

 

428

 

227

 

578

 

1,233

 

318,533

 

319,766

Residential real estate

 

14,076

 

2,426

 

663

 

17,165

 

871,086

 

888,251

Home equity

 

963

 

441

 

193

 

1,597

 

92,544

 

94,141

Consumer other

 

35

 

20

 

1

 

56

 

8,013

 

8,069

Total

$

15,686

$

3,114

$

1,534

$

20,334

$

3,126,762

$

3,147,096

Summary of Non-Accrual Loans

September 30, 2025

Nonaccrual With No

90+ Days Past

(in thousands)

    

Nonaccrual

    

Related Allowance

    

Due and Accruing

Commercial construction

$

$

$

Commercial real estate owner occupied

 

305

 

32

 

147

Commercial real estate non-owner occupied

 

195

 

67

 

Tax exempt and other

 

 

 

Commercial and industrial

 

1,221

 

545

 

Residential real estate

 

6,734

 

1,054

 

190

Home equity

 

1,041

 

1

 

Consumer other

 

14

 

1

 

61

Total

$

9,510

$

1,700

$

398

December 31, 2024

Nonaccrual With No

90+ Days Past

(in thousands)

    

Nonaccrual

    

Related Allowance

    

Due and Accruing

Commercial construction

$

$

$

Commercial real estate owner occupied

 

736

 

671

 

Commercial real estate non-owner occupied

 

277

 

184

 

Tax exempt and other

 

 

 

Commercial and industrial

 

1,099

 

295

 

Residential real estate

 

3,591

 

898

 

Home equity

 

1,267

 

1

 

2

Consumer other

 

24

 

1

 

Total

$

6,994

$

2,050

$

2

Schedule of Amortized Cost Basis of Collateral-Dependent Loans

September 30, 2025

December 31, 2024

(in thousands)

    

Real Estate

    

Other

    

Real Estate

    

Other

Commercial construction

$

$

$

$

Commercial real estate owner occupied

 

 

 

736

 

Commercial real estate non-owner occupied

 

 

 

277

 

Tax exempt and other

 

 

 

 

Commercial and industrial

 

 

579

 

1,099

 

Residential real estate

 

1,334

 

 

3,591

 

Home equity

 

 

 

1,267

 

Consumer other

 

 

 

24

 

Total

$

1,334

$

579

$

6,994

$

Schedule of Amortized Cost Basis 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, 2025

Commercial construction

$

$

$

$

$

%

Commercial real estate owner occupied

 

 

 

 

 

Commercial real estate non-owner occupied

 

 

 

11,512

 

 

0.78

Tax exempt and other

 

 

 

 

 

Commercial and industrial

 

 

 

55

 

 

0.02

Residential real estate

 

 

 

 

 

Home equity

 

 

 

 

 

Consumer other

 

 

 

 

 

Total

$

$

$

11,567

$

$

0.32

%

Nine Months Ended September 30, 2025

Commercial construction

$

$

$

$

$

%

Commercial real estate owner occupied

 

 

 

 

 

Commercial real estate non-owner occupied

 

 

 

11,512

 

 

0.78

Tax exempt and other

 

 

 

 

 

Commercial and industrial

 

 

 

221

 

 

0.06

Residential real estate

 

 

 

 

 

Home equity

 

 

 

 

 

Consumer other

 

 

 

 

 

Total

$

$

$

11,733

$

$

0.33

%

(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, 2024

Commercial construction

$

$

$

$

$

%

Commercial real estate owner occupied

 

 

 

 

 

Commercial real estate non-owner occupied

 

 

 

 

 

Tax exempt and other

 

 

 

 

 

Commercial and industrial

 

 

 

9

 

 

Residential real estate

 

 

70

 

 

 

76

0.02

Home equity

 

 

 

 

 

Consumer other

 

 

 

 

 

Total

$

$

70

$

9

$

$

76

0.01

%

Nine Months Ended September 30, 2024

Commercial construction

$

$

$

$

$

%

Commercial real estate owner occupied

 

 

 

 

 

Commercial real estate non-owner occupied

 

 

 

 

 

Tax exempt and other

 

 

 

 

 

Commercial and industrial

 

 

 

9

 

 

Residential real estate

 

 

70

 

31

 

 

76

0.02

Home equity

 

 

 

 

 

Consumer other

 

 

 

 

 

Total

$

$

70

$

40

$

$

76

0.01

%

Schedule of Financial Effect of Loan Modifications

Weighted-Average Months of Payment Delay

Weighted-Average Months of Term Extension

Weighted-Average Interest Rate Reduction

Three Months Ended September 30, 2025

Commercial construction

%

Commercial real estate owner occupied

Commercial real estate non-owner occupied

8

Tax exempt and other

Commercial and industrial

6

Residential real estate

Home equity

Consumer other

Nine Months Ended September 30, 2025

Commercial construction

%

Commercial real estate owner occupied

Commercial real estate non-owner occupied

8

Tax exempt and other

Commercial and industrial

35

Residential real estate

Home equity

Consumer other

Weighted-Average Months of Payment Delay

Weighted-Average Months of Term Extension

Weighted-Average Interest Rate Reduction

Three Months Ended September 30, 2024

Commercial construction

%

Commercial real estate owner occupied

Commercial real estate non-owner occupied

Tax exempt and other

Commercial and industrial

58

Residential real estate

3

60

1.25

Home equity

Consumer other

Nine Months Ended September 30, 2024

Commercial construction

%

Commercial real estate owner occupied

Commercial real estate non-owner occupied

Tax exempt and other

Commercial and industrial

58

Residential real estate

3

61

1.25

Home equity

Consumer other

Unfunded Loan Commitment  
LOANS AND ALLOWANCE FOR CREDIT LOSSES  
Schedule of Activity in the Allowance for Credit Losses

Three Months Ended September 30,

Nine Months Ended September 30,

(in thousands)

2025

    

2024

2025

    

2024

Beginning Balance

$

2,975

$

3,640

$

3,049

$

3,825

Provision for credit losses

 

145

 

35

 

71

 

(150)

Ending Balance

$

3,120

$

3,675

$

3,120

$

3,675