XML 31 R20.htm IDEA: XBRL DOCUMENT v3.21.1
Loans and Allowance for Loan Losses (Tables)
3 Months Ended
Mar. 31, 2021
Financing Receivable, Allowance for Credit Loss [Line Items]  
Schedule of Composition of Loan Portfolio

The following table summarizes the composition of our loan portfolio. Total gross loans are recorded net of deferred loan fees and costs, which totaled $3.9 million as of March 31, 2021 and December 31, 2020.

 

March 31, 2021

December 31, 2020

(dollars in thousands)

Amount

% of Total

Amount

% of Total

Commercial

Owner occupied RE

$

448,505

20.5

%

$

433,320

20.2

%

Non-owner occupied RE

584,187

26.8

%

585,269

27.3

%

Construction

51,996

2.4

%

61,467

2.9

%

Business

303,895

13.9

%

307,599

14.4

%

Total commercial loans

1,388,583

63.6

%

1,387,655

64.8

%

Consumer

Real estate

574,541

26.3

%

536,311

25.0

%

Home equity

154,157

7.1

%

156,957

7.3

%

Construction

44,170

2.0

%

40,525

1.9

%

Other

22,231

1.0

%

21,419

1.0

%

Total consumer loans

795,099

36.4

%

755,212

35.2

%

Total gross loans, net of deferred fees

2,183,682

100.0

%

2,142,867

100.0

%

Less—allowance for loan losses

(43,499

)

(44,149

)

Total loans, net

$

2,140,183

$

2,098,718

Schedule of Loan Maturity Distribution by Type and Related Interest Rate

The information in the following tables summarizes the loan maturity distribution by type and related interest rate characteristics based on the contractual maturities of individual loans, including loans which may be subject to renewal at their contractual maturity. Renewal of such loans is subject to review and credit approval, as well as modification of terms upon maturity. Actual repayments of loans may differ from the maturities reflected below, because borrowers have the right to prepay obligations with or without prepayment penalties.

 

March 31, 2021

After one

One year

but within

After five

(dollars in thousands)

or less

five years

years

Total

Commercial

Owner occupied RE

$

24,523

134,934

289,048

448,505

Non-owner occupied RE

46,417

328,193

209,577

584,187

Construction

20,043

10,372

21,581

51,996

Business

77,057

136,088

90,750

303,895

Total commercial loans

168,040

609,587

610,956

1,388,583

Consumer

Real estate

13,740

51,884

508,917

574,541

Home equity

3,637

22,883

127,637

154,157

Construction

802

1,361

42,007

44,170

Other

8,205

10,528

3,498

22,231

Total consumer loans

26,384

86,656

682,059

795,099

Total gross loans, net of deferred fees

$

194,424

696,243

1,293,015

2,183,682

Loans maturing after one year with:

Fixed interest rates

$

1,636,382

Floating interest rates

352,876

13


 

December 31, 2020

After one

One year

but within

After five

(dollars in thousands)

or less

five years

years

Total

Commercial

Owner occupied RE

$

22,232

136,031

275,057

433,320

Non-owner occupied RE

39,359

335,249

210,661

585,269

Construction

21,824

15,785

23,858

61,467

Business

76,662

140,959

89,978

307,599

Total commercial loans

160,077

628,024

599,554

1,387,655

Consumer

Real estate

14,205

54,863

467,243

536,311

Home equity

4,824

23,835

128,298

156,957

Construction

1,629

1,234

37,662

40,525

Other

6,438

11,413

3,568

21,419

Total consumer

27,096

91,345

636,771

755,212

Total gross loan, net of deferred fees

$

187,173

719,369

1,236,325

2,142,867

Loans maturing after one year with:

Fixed interest rates

$

1,590,171

Floating interest rates

365,523

Schedule of Nonperforming Assets, Including Nonaccruing TDRs

Following is a summary of our nonperforming assets, including nonaccruing TDRs.

 

(dollars in thousands)

March 31, 2021

December 31, 2020

Commercial

Owner occupied RE

$

-

-

Non-owner occupied RE

1,127

1,143

Construction

135

139

Business

190

195

Consumer

Real estate

2,762

2,536

Home equity

439

547

Construction

-

-

Other

-

-

Nonaccruing troubled debt restructurings

3,150

3,509

Total nonaccrual loans, including nonaccruing TDRs

7,803

8,069

Other real estate owned

-

1,169

Total nonperforming assets

$

7,803

9,238

Nonperforming assets as a percentage of:

Total assets

0.30

%

0.37

%

Gross loans

0.36

%

0.43

%

Total loans over 90 days past due

$

1,610

2,296

Loans over 90 days past due and still accruing

-

-

Accruing troubled debt restructurings

4,379

4,893

Schedule of Key Information for Impaired Loans

The table below summarizes key information for impaired loans. The Company’s impaired loans include loans on nonaccrual status and loans modified in a TDR, whether on accrual or nonaccrual status. These impaired loans may have estimated impairment which is included in the allowance for loan losses. The Company’s commercial and consumer impaired loans are evaluated individually to determine the related allowance for loan losses.

 

March 31, 2021

Recorded investment

Impaired loans

Impaired loans

Unpaid

with no related

with related

Related

Principal

Impaired

allowance for

allowance for

allowance for

(dollars in thousands)

Balance

loans

loan losses

loan losses

loan losses

Commercial

Owner occupied RE

$

1,593

1,490

1,490

-

-

Non-owner occupied RE

3,208

2,133

695

1,438

363

Construction

139

135

135

-

-

Business

2,302

2,209

277

1,932

808

Total commercial

7,242

5,967

2,597

3,370

1,171

Consumer

Real estate

4,767

4,393

2,933

1,460

388

Home equity

1,797

1,690

1,631

59

59

Construction

-

-

-

-

-

Other

132

132

-

132

17

Total consumer

6,696

6,215

4,564

1,651

464

Total

$

13,938

12,182

7,161

5,021

1,635

 

December 31, 2020

Recorded investment

Impaired loans

Impaired loans

Unpaid

with no related

with related

Related

Principal

Impaired

allowance for

allowance for

allowance for

(dollars in thousands)

Balance

loans

loan losses

loan losses

loan losses

Commercial

Owner occupied RE

$

1,753

1,649

1,497

152

76

Non-owner occupied RE

3,212

2,188

705

1,483

366

Construction

141

139

139

-

-

Business

2,892

2,449

279

2,170

897

Total commercial

7,998

6,425

2,620

3,805

1,339

Consumer

Real estate

4,362

4,031

3,108

923

190

Home equity

2,498

2,371

2,096

275

163

Construction

-

-

-

-

-

Other

135

135

-

135

17

Total consumer

6,995

6,537

5,204

1,333

370

Total

$

14,993

12,962

7,824

5,138

1,709

Schedule of Average Recorded Investment and Interest Income Recognized on Impaired Loans

The following table provides the average recorded investment in impaired loans and the amount of interest income recognized on impaired loans after impairment by portfolio segment and class.

 

Three months ended

Three months ended

Year ended

March 31, 2021

March 31, 2020

December 31, 2020

Average

Recognized

Average

Recognized

Average

Recognized

recorded

interest

recorded

interest

recorded

interest

(dollars in thousands)

investment

income

investment

income

investment

income

Commercial

Owner occupied RE

$

1,569

16

2,725

18

2,423

88

Non-owner occupied RE

2,161

62

7,108

62

4,217

221

Construction

137

2

-

-

56

6

Business

2,329

34

2,553

28

2,306

243

Total commercial

6,196

114

12,386

108

9,002

558

Consumer

Real estate

4,212

43

3,036

26

3,372

170

Home equity

2,030

16

2,355

12

2,128

5

Construction

-

-

-

-

-

-

Other

134

1

145

1

141

79

Total consumer

6,376

60

5,536

39

5,641

254

Total

$

12,572

174

17,922

147

14,643

812

Schedule of Allowance for Loan Losses by Commercial and Consumer Portfolio Segments

The following table summarizes the activity related to the allowance for loan losses by commercial and consumer portfolio segments:

 

Three months ended March 31, 2021

Commercial

Consumer

Owner

Non-owner

occupied

occupied

Real

Home

(dollars in thousands)

RE

RE

Construction

Business

Estate

equity

Construction

Other

Total

Balance, beginning of period

$

8,145

12,049

1,154

7,845

10,453

3,249

747

507

44,149

Provision for loan losses

(991

)

3,146

(327

)

(785

)

(787

)

(423

)

(62

)

(71

)

(300

)

Loan charge-offs

-

-

 

-

(267

)

-

(139

)

-

-

 

(406

)

Loan recoveries

-

-

-

55

-

1

-

-

56

Net loan charge-offs

-

-

 

-

(212

)

-

(138

)

-

-

 

(350

)

Balance, end of period

$

7,154

15,195

827

6,848

9,666

2,688

685

436

43,499

Net charge-offs to average loans (annualized)

0.07

%

Allowance for loan losses to gross loans

1.99

%

Allowance for loan losses to nonperforming loans

557.47

%

 

Three months ended March 31, 2020

Commercial

Consumer

Owner

Non-owner

occupied

occupied

Real

Home

(dollars in thousands)

RE

RE

Construction

Business

Estate

equity

Construction

Other

Total

Balance, beginning of period

$

2,835

4,304

541

3,692

3,278

1,447

268

277

16,642

Provision for loan losses

1,170

1,711

153

1,006

1,326

381

147

106

6,000

Loan charge-offs

-

(221

)

-

-

-

-

-

(45

)

(266

)

Loan recoveries

-

-

-

16

2

68

-

-

86

Net loan charge-offs

-

(221

)

-

16

2

68

-

(45

)

(180

)

Balance, end of period

$

4,005

5,794

694

4,714

4,606

1,896

415

338

22,462

Net charge-offs to average loans (annualized)

0.04

%

Allowance for loan losses to gross loans

1.11

%

Allowance for loan losses to nonperforming loans

226.14

%

Schedule of Allowance for Loan Losses and Recorded Investment in Loans by Impairment

The following table disaggregates the allowance for loan losses and recorded investment in loans by impairment methodology.

 

March 31, 2021

Allowance for loan losses

Recorded investment in loans

(dollars in thousands)

Commercial

Consumer

Total

Commercial

Consumer

Total

Individually evaluated

$

1,171

464

1,635

5,967

6,215

12,182

Collectively evaluated

28,853

13,011

41,864

1,382,616

788,884

2,171,500

Total

$

30,024

13,475

43,499

1,388,583

795,099

2,183,682

 

December 31, 2020

Allowance for loan losses

Recorded investment in loans

(dollars in thousands)

Commercial

Consumer

Total

Commercial

Consumer

Total

Individually evaluated

$

1,339

370

1,709

6,425

6,537

12,962

Collectively evaluated

27,826

14,614

42,440

1,381,230

748,675

2,129,905

Total

$

29,165

14,984

44,149

1,387,655

755,212

2,142,867

Consumer Loan [Member]  
Financing Receivable, Allowance for Credit Loss [Line Items]  
Summary of breakdown of outstanding loans by risk category

The tables below provide a breakdown of outstanding consumer loans by risk category.

 

March 31, 2021

(dollars in thousands)

Real estate

Home equity

Construction

Other

Total

Pass

$

565,956

147,196

43,970

22,013

779,135

Special mention

3,993

3,888

200

167

8,248

Substandard

4,592

3,073

-

51

7,716

Doubtful

-

-

-

-

-

$

574,541

154,157

44,170

22,231

795,099

 

December 31, 2020

(dollars in thousands)

Real estate

Home equity

Construction

Other

Total

Pass

$

530,515

152,154

40,525

21,290

744,484

Special mention

1,968

1,005

-

91

3,064

Substandard

3,828

3,798

-

38

7,664

Doubtful

-

-

-

-

-

$

536,311

156,957

40,525

21,419

755,212

Summary of outstanding commercial and consumer loans which include loans on nonaccrual by past due status

The following tables provide past due information for outstanding consumer loans and include loans on nonaccrual status as well as accruing TDRs.

 

March 31, 2021

(dollars in thousands)

Real estate

Home equity

Construction

Other

Total

Current

$

573,372

153,771

44,170

22,231

793,544

30-59 days past due

551

189

-

-

740

60-89 days past due

-

-

-

-

-

Greater than 90 Days

618

197

-

-

815

$

574,541

154,157

44,170

22,231

795,099

 

December 31, 2020

(dollars in thousands)

Real estate

Home equity

Construction

Other

Total

Current

$

534,648

156,657

40,525

21,419

753,249

30-59 days past due

-

-

-

-

-

60-89 days past due

332

-

-

-

332

Greater than 90 Days

1,331

300

-

-

1,631

$

536,311

156,957

40,525

21,419

755,212

Commercial Loan [Member]  
Financing Receivable, Allowance for Credit Loss [Line Items]  
Summary of breakdown of outstanding loans by risk category

The tables below provide a breakdown of outstanding commercial loans by risk category.

 

March 31, 2021

Owner

Non-owner

(dollars in thousands)

occupied RE

occupied RE

Construction

Business

Total

Pass

$

445,915

505,500

51,861

297,637

1,300,913

Special mention

2,074

49,394

-

1,930

53,398

Substandard

516

29,293

135

4,328

34,272

Doubtful

-

-

-

-

-

$

448,505

584,187

51,996

303,895

1,388,583

 

December 31, 2020

Owner

Non-owner

(dollars in thousands)

occupied RE

occupied RE

Construction

Business

Total

Pass

$

430,291

576,095

61,328

301,838

1,369,552

Special mention

624

587

-

1,703

2,914

Substandard

2,405

8,587

139

4,058

15,189

Doubtful

-

-

-

-

-

$

433,320

585,269

61,467

307,599

1,387,655

Summary of outstanding commercial and consumer loans which include loans on nonaccrual by past due status

The following tables provide past due information for outstanding commercial loans and include loans on nonaccrual status as well as accruing TDRs.

 

March 31, 2021

Owner

Non-owner

(dollars in thousands)

occupied RE

occupied RE

Construction

Business

Total

Current

$

448,298

583,489

51,996

303,808

1,387,591

30-59 days past due

-

-

-

50

50

60-89 days past due

-

147

-

-

147

Greater than 90 Days

207

551

-

37

795

$

448,505

584,187

51,996

303,895

1,388,583

 

December 31, 2020

Owner

Non-owner

(dollars in thousands)

occupied RE

occupied RE

Construction

Business

Total

Current

$

432,711

584,565

61,467

307,261

1,386,004

30-59 days past due

403

282

-

35

720

60-89 days past due

-

-

-

266

266

Greater than 90 Days

206

422

-

37

665

$

433,320

585,269

61,467

307,599

1,387,655