XML 49 R36.htm IDEA: XBRL DOCUMENT v3.22.4
Loan and Lease Receivables, Impaired Loans and Leases and Allowance for Loan and Lease Losses (Tables)
12 Months Ended
Dec. 31, 2022
Receivables [Abstract]  
Loan Composition Schedule
Loan and lease receivables consist of the following:
December 31,
2022
December 31,
2021
 (In Thousands)
Commercial real estate:  
Commercial real estate — owner occupied
$268,354 $235,589 
Commercial real estate — non-owner occupied
687,091 661,423 
Land development
50,803 42,792 
Construction
167,948 179,841 
Multi-family
350,026 320,072 
1-4 family
17,728 14,911 
Total commercial real estate1,541,950 1,454,628 
Commercial and industrial841,178 730,819 
Direct financing leases, net12,149 15,743 
Consumer and other:  
Home equity and second mortgages6,761 4,223 
Other41,177 35,518 
Total consumer and other
47,938 39,741 
Total gross loans and leases receivable
2,443,215 2,240,931 
Less:  
Allowance for loan and lease losses
24,230 24,336 
Deferred loan fees
149 1,523 
Loans and leases receivable, net$2,418,836 $2,215,072 
Ownership of SBA Loans
The total amount of the Corporation’s ownership of SBA loans on-balance sheet is comprised of the following:
December 31,
2022
December 31,
2021
(In Thousands)
SBA 7(a) loans$36,047 $33,223 
SBA 504 loans25,098 41,394 
SBA Express loans and lines of credit130 387 
SBA PPP loans554 27,854 
Total SBA loans$61,829 $102,858 
Schedule of Related Party Transactions
Certain of the Corporation’s executive officers, directors, and their related interests are loan clients of the Bank. These loans to related parties are summarized below:
December 31, 2022December 31, 2021
(In Thousands)
Balance at beginning of year$1,288 $1,632 
New loans656 570 
Repayments(1,560)(914)
Change due to status of executive officers and directors(160)— 
Balance at end of year$224 $1,288 
Financing Receivable by Credit Quality Indicators
The following tables illustrate ending balances of the Corporation’s loan and lease portfolio, including impaired loans by class of receivable, and considering certain credit quality indicators:
December 31, 2022
 Category 
IIIIIIIVTotal
 (Dollars in Thousands)
Commercial real estate:     
Commercial real estate — owner occupied$256,242 $2,602 $9,510 $— $268,354 
Commercial real estate — non-owner occupied630,396 34,022 22,673 — 687,091 
Land development50,803 — — — 50,803 
Construction157,157 — 10,791 — 167,948 
Multi-family342,030 7,996 — — 350,026 
1-4 family17,600 98 — 30 17,728 
Total commercial real estate1,454,228 44,718 42,974 30 1,541,950 
Commercial and industrial783,158 19,954 34,281 3,785 841,178 
Direct financing leases, net10,490 365 1,294 — 12,149 
Consumer and other:    
Home equity and second mortgages6,761 — — — 6,761 
Other41,177 — — — 41,177 
Total consumer and other47,938 — — — 47,938 
Total gross loans and leases receivable$2,295,814 $65,037 $78,549 $3,815 $2,443,215 
Category as a % of total portfolio93.97 %2.66 %3.21 %0.16 %100.00 %
December 31, 2021
Category 
IIIIIIIVTotal
 (Dollars in Thousands)
Commercial real estate:     
Commercial real estate — owner occupied$218,965 $5,495 $10,781 $348 $235,589 
Commercial real estate — non-owner occupied599,089 30,363 31,971 — 661,423 
Land development42,291 501 — — 42,792 
Construction140,181 9,077 30,583 — 179,841 
Multi-family300,589 8,217 11,266 — 320,072 
1-4 family14,012 158 402 339 14,911 
Total commercial real estate1,315,127 53,811 85,003 687 1,454,628 
Commercial and industrial686,123 5,943 32,964 5,789 730,819 
Direct financing leases, net10,892 105 4,647 99 15,743 
Consumer and other:     
Home equity and second mortgages3,925 231 67 — 4,223 
Other35,385 133 — — 35,518 
Total consumer and other39,310 364 67 — 39,741 
Total gross loans and leases receivable$2,051,452 $60,223 $122,681 $6,575 $2,240,931 
Category as a % of total portfolio91.55 %2.69 %5.47 %0.29 %100.00 %
Past Due Financing Receivables The delinquency aging of the loan and lease portfolio by class of receivable was as follows:
December 31, 2022
30-59
Days Past Due
60-89
Days Past Due
Greater
Than 90
Days Past Due
Total Past DueCurrentTotal Loans and Leases
 (Dollars in Thousands)
Accruing loans and leases      
Commercial real estate:      
Owner occupied$— $— $— $— $268,354 $268,354 
Non-owner occupied215 — — 215 686,876 687,091 
Land development— — — — 50,803 50,803 
Construction— — — — 167,948 167,948 
Multi-family— — — — 350,026 350,026 
1-4 family— — — — 17,698 17,698 
Commercial and industrial1,431 379 — 1,810 835,739 837,549 
Direct financing leases, net24 — 30 12,119 12,149 
Consumer and other: 
Home equity and second mortgages— — — — 6,761 6,761 
Other— — — — 41,177 41,177 
Total1,652 403 — 2,055 2,437,501 2,439,556 
Non-accruing loans and leases      
Commercial real estate:      
Owner occupied— — — — — — 
Non-owner occupied— — — — — — 
Land development— — — — — — 
Construction— — — — — — 
Multi-family— — — — — — 
1-4 family— — — — 30 30 
Commercial and industrial439 126 2,464 3,029 600 3,629 
Direct financing leases, net— — — — — — 
Consumer and other:  
Home equity and second mortgages— — — — — — 
Other— — — — — — 
Total439 126 2,464 3,029 630 3,659 
Total loans and leases      
Commercial real estate:      
Owner occupied— — — — 268,354 268,354 
Non-owner occupied215 — — 215 686,876 687,091 
Land development— — — — 50,803 50,803 
Construction— — — — 167,948 167,948 
Multi-family— — — — 350,026 350,026 
1-4 family— — — — 17,728 17,728 
Commercial and industrial1,870 505 2,464 4,839 836,339 841,178 
Direct financing leases, net24 — 30 12,119 12,149 
Consumer and other:   
Home equity and second mortgages— — — — 6,761 6,761 
Other— — — — 41,177 41,177 
Total$2,091 $529 $2,464 $5,084 $2,438,131 $2,443,215 
Percent of portfolio0.09 %0.02 %0.10 %0.21 %99.79 %100.00 %
December 31, 2021
30-59
Days Past Due
60-89
Days Past Due
Greater
Than 90
Days Past Due
Total Past DueCurrentTotal Loans and Leases
 (Dollars in Thousands)
Accruing loans and leases      
Commercial real estate:      
Owner occupied$420 $— $— $420 $234,821 $235,241 
Non-owner occupied— — — — 661,423 661,423 
Land development— — — — 42,792 42,792 
Construction394 — — 394 179,447 179,841 
Multi-family— — — — 320,072 320,072 
1-4 family100 — — 100 14,472 14,572 
Commercial and industrial907 536 — 1,443 723,804 725,247 
Direct financing leases, net281 14 — 295 15,349 15,644 
Consumer and other:      
Home equity and second mortgages— — — — 4,223 4,223 
Other— — — — 35,518 35,518 
Total2,102 550 — 2,652 2,231,921 2,234,573 
Non-accruing loans and leases      
Commercial real estate:      
Owner occupied— — 113 113 235 348 
Non-owner occupied— — — — — — 
Land development— — — — — — 
Construction— — — — — — 
Multi-family— — — — — — 
1-4 family— — — — 339 339 
Commercial and industrial23 36 1,445 1,504 4,068 5,572 
Direct financing leases, net— — 84 84 15 99 
Consumer and other:      
Home equity and second mortgages— — — — — — 
Other— — — — — — 
Total23 36 1,642 1,701 4,657 6,358 
Total loans and leases      
Commercial real estate:      
Owner occupied420 — 113 533 235,056 235,589 
Non-owner occupied— — — — 661,423 661,423 
Land development— — — — 42,792 42,792 
Construction394 — — 394 179,447 179,841 
Multi-family— — — — 320,072 320,072 
1-4 family100 — — 100 14,811 14,911 
Commercial and industrial930 572 1,445 2,947 727,872 730,819 
Direct financing leases, net281 14 84 379 15,364 15,743 
Consumer and other:      
Home equity and second mortgages— — — — 4,223 4,223 
Other— — — — 35,518 35,518 
Total$2,125 $586 $1,642 $4,353 $2,236,578 $2,240,931 
Percent of portfolio0.09 %0.03 %0.07 %0.19 %99.81 %100.00 %
Schedule of Financing Receivables, Non Accrual Status
The Corporation’s total impaired assets consisted of the following:
December 31,
2022
December 31,
2021
 (In Thousands)
Non-accrual loans and leases  
Commercial real estate:  
Commercial real estate — owner occupied$— $348 
Commercial real estate — non-owner occupied— — 
Land development— — 
Construction— — 
Multi-family— — 
1-4 family30 339 
Total non-accrual commercial real estate30 687 
Commercial and industrial3,629 5,572 
Direct financing leases, net— 99 
Consumer and other:  
Home equity and second mortgages— — 
Other— — 
Total non-accrual consumer and other loans— — 
Total non-accrual loans and leases3,659 6,358 
Repossessed assets, net95 164 
Total non-performing assets3,754 6,522 
Performing troubled debt restructurings156 217 
Total impaired assets$3,910 $6,739 
December 31,
2022
December 31,
2021
Total non-accrual loans and leases to gross loans and leases0.15 %0.28 %
Total non-performing assets to total gross loans and leases plus repossessed assets, net0.15 0.29 
Total non-performing assets to total assets0.13 0.25 
Allowance for loan and lease losses to gross loans and leases0.99 1.09 
Allowance for loan and lease losses to non-accrual loans and leases662.20 382.76 
Troubled Debt Restructurings on Financing Receivables
The following table provides the number of loans modified as TDRs and the pre- and post-modification recorded investment by class of receivable:
For the Year Ended December 31,
2021
Number of LoansPre-Modification
Recorded
Investment
Post-Modification
Recorded
Investment
 (Dollars in Thousands)
Commercial and industrial3$239 $217 
Impaired Financing Receivables
The following represents additional information regarding the Corporation’s impaired loans and leases, including performing TDRs, by class:
As of and for the Year Ended December 31, 2022
Recorded
Investment(1)
Unpaid
Principal
Balance
Impairment
Reserve
Average
Recorded
Investment(2)
Foregone
Interest
Income
Interest
Income
Recognized
Net Foregone
Interest
Income
 (In Thousands)
With no impairment reserve recorded:       
Commercial real estate:       
Owner occupied$— $— $— $180 $14 $759 $(745)
Non-owner occupied— — — — — (1)
Land development— — — — — — — 
Construction— — — — — 47 (47)
Multi-family— — — — — — — 
1-4 family30 35 — 112 41 (33)
Commercial and industrial1,193 1,194 — 3,271 275 585 (310)
Direct financing leases, net— — — 67 — 
Consumer and other:      
Home equity and second mortgages
— — — — — — — 
Other— — — — — — — 
Total1,223 1,229 — 3,630 299 1,435 (1,136)
With impairment reserve recorded:       
Commercial real estate:       
Owner occupied— — — — — — — 
Non-owner occupied— — — — — — — 
Land development— — — — — — — 
Construction— — — — — — — 
Multi-family— — — — — — — 
1-4 family— — — — — — — 
Commercial and industrial2,592 2,612 1,650 1,454 101 100 
Direct financing leases, net— — — — — — — 
Consumer and other:       
Home equity and second mortgages
— — — — — — — 
Other— — — — — — — 
Total2,592 2,612 1,650 1,454 101 100 
Total:       
Commercial real estate:       
Owner occupied— — — 180 14 759 (745)
Non-owner occupied— — — — — (1)
Land development— — — — — — — 
Construction— — — — — 47 (47)
Multi-family— — — — — — — 
1-4 family30 35 — 112 41 (33)
Commercial and industrial3,785 3,806 1,650 4,725 376 586 (210)
Direct financing leases, net— — — 67 — 
Consumer and other:       
Home equity and second mortgages
— — — — — — — 
Other— — — — — — — 
Grand total$3,815 $3,841 $1,650 $5,084 $400 $1,436 $(1,036)
(1)The recorded investment represents the unpaid principal balance net of any partial charge-offs.
(2)Average recorded investment is calculated primarily using daily average balances.
As of and for the Year Ended December 31, 2021
Recorded
Investment(1)
Unpaid
Principal
Balance
Impairment
Reserve
Average
Recorded
Investment(2)
Foregone
Interest
Income
Interest
Income
Recognized
Net Foregone
Interest
Income
 (In Thousands)
With no impairment reserve recorded:       
Commercial real estate:       
   Owner occupied$348 $386 $— $2,217 $145 $218 $(73)
   Non-owner occupied— — — 2,281 233 16 217 
   Land development— — — — — — 
   Construction— — — — — — — 
   Multi-family— — — — — — — 
   1-4 family339 344 — 285 60 24 36 
Commercial and industrial3,717 3,819 — 7,914 522 179 343 
Direct financing leases, net15 15 — — 
Consumer and other:       
   Home equity and second mortgages
— — — 40 (2)
   Other— — — 23 — 23 
      Total4,419 4,564 — 12,754 991 446 545 
With impairment reserve recorded:       
Commercial real estate:       
   Owner occupied— — — — — — — 
   Non-owner occupied— — — — — — — 
   Land development— — — — — — — 
   Construction— — — — — — — 
   Multi-family— — — — — — — 
   1-4 family— — — — — — — 
Commercial and industrial2,072 2,072 1,439 1,456 109 101 
Direct financing leases, net84 84 66 50 — 
Consumer and other:       
   Home equity and second mortgages
— — — — — — — 
   Other— — — — — — — 
      Total2,156 2,156 1,505 1,506 113 105 
Total:       
Commercial real estate:       
   Owner occupied348 386 — 2,217 145 218 (73)
   Non-owner occupied— — — 2,281 233 16 217 
   Land development— — — — — — 
   Construction— — — — — — — 
   Multi-family— — — — — — — 
   1-4 family339 344 — 285 60 24 36 
Commercial and industrial5,789 5,891 1,439 9,370 631 187 444 
Direct financing leases, net99 99 66 52 — 
Consumer and other:      
Home equity and second mortgages— — — 40 (2)
Other— — — 23 — 23 
      Grand total$6,575 $6,720 $1,505 $14,260 $1,104 $454 $650 
(1)The recorded investment represents the unpaid principal balance net of any partial charge-offs.
(2)Average recorded investment is calculated primarily using daily average balances.
As of and for the Year Ended December 31, 2020
Recorded
Investment(1)
Unpaid
Principal
Balance
Impairment
Reserve
Average
Recorded
Investment(2)
Foregone
Interest
Income
Interest
Income
Recognized
Net Foregone
Interest
Income
 (In Thousands)
With no impairment reserve recorded:       
Commercial real estate:       
   Owner occupied$4,338 $4,365 $— $4,565 $291 $72 $219 
   Non-owner occupied3,783 6,563 — 1,519 486 — 486 
   Land development890 5,187 — 1,192 14 — 14 
   Construction— — — — — — — 
   Multi-family— — — — — — — 
   1-4 family46 51 — 307 31 141 (110)
Commercial and industrial9,888 12,337 — 13,951 1,219 423 796 
Direct financing leases, net— — — 89 — — — 
Consumer and other:
   Home equity and second mortgages
— — — — — — 
   Other21 688 — 85 41 — 41 
      Total18,966 29,191 — 21,709 2,082 636 1,446 
With impairment reserve recorded:       
Commercial real estate:       
   Owner occupied1,091 4,792 471 2,349 384 — 384 
   Non-owner occupied— — — — — — — 
   Land development— — — — — — — 
   Construction— — — — — — — 
   Multi-family— — — — — — — 
   1-4 family250 250 29 21 — — — 
Commercial and industrial6,267 6,972 3,125 3,585 324 — 324 
Direct financing leases, net49 49 49 39 — 
Consumer and other:
   Home equity and second mortgages
40 40 — — 
   Other— — — — — — — 
      Total7,697 12,103 3,681 5,994 712 — 712 
Total:       
Commercial real estate:       
   Owner occupied5,429 9,157 471 6,914 675 72 603 
   Non-owner occupied3,783 6,563 — 1,519 486 — 486 
   Land development890 5,187 — 1,192 14 — 14 
   Construction— — — — — — — 
   Multi-family— — — — — — — 
   1-4 family296 301 29 328 31 141 (110)
Commercial and industrial16,155 19,309 3,125 17,536 1,543 423 1,120 
Direct financing leases, net49 49 49 128 — 
Consumer and other:
Home equity and second mortgages40 40 — 
Other21 688 — 85 41 — 41 
      Grand total$26,663 $41,294 $3,681 $27,703 $2,794 $636 $2,158 
(1)The recorded investment represents the unpaid principal balance net of any partial charge-offs.
(2)Average recorded investment is calculated primarily using daily average bal
Summary of Allowance for Loan and Lease Loss Activity by Portfolio Segment
A summary of the activity in the allowance for loan and lease losses by portfolio segment is as follows:
 As of and for the Year Ended December 31, 2022
Commercial
Real Estate
Commercial
and
Industrial
Consumer
and Other
Total
 (In Thousands)
Beginning balance$15,110 $8,413 $813 $24,336 
Charge-offs— (958)(21)(979)
Recoveries4,262 437 42 4,741 
Net recoveries (charge-offs)4,262 (521)21 3,762 
Provision for loan and lease losses(6,812)3,236 (292)(3,868)
Ending balance$12,560 $11,128 $542 $24,230 
 As of and for the Year Ended December 31, 2021
Commercial
Real Estate
Commercial
and
Industrial
Consumer
and Other
Total
 (In Thousands)
Beginning balance$17,157 $10,593 $771 $28,521 
Charge-offs(256)(3,227)(25)(3,508)
Recoveries3,935 1,168 23 5,126 
Net recoveries (charge-offs)3,679 (2,059)(2)1,618 
Provision for loan and lease losses(5,726)(121)44 (5,803)
Ending balance$15,110 $8,413 $813 $24,336 
 As of and for the Year Ended December 31, 2020
Commercial
Real Estate
Commercial
and
Industrial
Consumer
and Other
Total
 (In Thousands)
Beginning balance$10,852 $8,078 $590 $19,520 
Charge-offs(6,119)(2,007)(13)(8,139)
Recoveries325 332 
Net charge-offs(6,115)(1,682)(10)(7,807)
Provision for loan and lease losses12,420 4,197 191 16,808 
Ending balance$17,157 $10,593 $771 $28,521 
Allowance for Credit Losses on Financing Receivables
The following tables provide information regarding the allowance for loan and lease losses and balances by type of allowance methodology:
 December 31, 2022
Commercial
Real Estate
Commercial
and
Industrial
Consumer
and Other
Total
 (In Thousands)
Allowance for loan and lease losses:    
Collectively evaluated for impairment$12,560 $9,478 $542 $22,580 
Individually evaluated for impairment— 1,650 — 1,650 
Total$12,560 $11,128 $542 $24,230 
Loans and lease receivables:    
Collectively evaluated for impairment$1,541,920 $849,542 $47,938 2,439,400 
Individually evaluated for impairment30 3,785 — 3,815 
Total$1,541,950 $853,327 $47,938 $2,443,215 
 December 31, 2021
Commercial
Real Estate
Commercial
and
Industrial
Consumer
and Other
Total
 (In Thousands)
Allowance for loan and lease losses:    
Collectively evaluated for impairment$15,110 $6,908 $813 $22,831 
Individually evaluated for impairment— 1,505 — 1,505 
Total$15,110 $8,413 $813 $24,336 
Loans and lease receivables:    
Collectively evaluated for impairment$1,453,941 $740,674 $39,741 $2,234,356 
Individually evaluated for impairment687 5,888 — 6,575 
Total$1,454,628 $746,562 $39,741 $2,240,931 
Net Investment In Direct Financing Leases
The Corporation’s net investment in direct financing leases consists of the following:
 December 31,
2022
December 31,
2021
 (In Thousands)
Minimum lease payments receivable$10,673 $13,641 
Estimated unguaranteed residual values in leased property2,776 3,564 
Unearned lease and residual income(1,300)(1,462)
Investment in commercial direct financing leases$12,149 $15,743 
Sales-type and Direct Financing Leases, Lease Receivable, Maturity
Future aggregate maturities of minimum lease payments to be received are as follows:
(In Thousands)
Maturities during year ended December 31, 
2023$4,246 
20242,802 
20251,507 
2026967 
2027637 
Thereafter514 
$10,673