XML 37 R26.htm IDEA: XBRL DOCUMENT v3.22.2
Loans and Allowance for Loan Losses (Tables)
6 Months Ended
Jun. 30, 2022
Receivables [Abstract]  
Components of Loans in the Consolidated Balance Sheet The following table presents the components of loans as of the periods shown:
(Dollars in thousands)June 30, 2022December 31, 2021
Commercial:
   Business830,180 818,986 
   Real estate697,636 561,718 
   Acquisition, development and construction112,256 99,823 
          Total commercial$1,640,072 $1,480,527 
Residential real estate440,561 306,140 
Home equity20,190 22,186 
Consumer107,885 43,919 
          Total loans, excluding PCI2,208,708 1,852,772 
Purchased credit impaired loans:
Commercial:
   Business3,180 2,629 
   Real estate— 11,018 
   Acquisition, development and construction— 257 
          Total commercial$3,180 $13,904 
Residential real estate2,602 4,358 
Consumer— 413 
          Total purchased credit impaired loans5,782 18,675 
Total Loans$2,214,490 $1,871,447 
   Deferred loan origination costs and (fees), net624 (1,609)
Loans receivable$2,215,114 $1,869,838 
Impaired Loans by Class
The following table presents impaired loans by class, excluding PCI loans, segregated by those for which a specific allowance was required and those for which a specific allowance was not necessary as of the periods shown:
 Impaired Loans with Specific AllowanceImpaired Loans with No Specific AllowanceTotal Impaired Loans
(Dollars in thousands)Recorded InvestmentRelated AllowanceRecorded InvestmentRecorded InvestmentUnpaid Principal Balance
June 30, 2022
Commercial
Business$3,197 $1,076 $8,756 $11,953 $13,882 
Real estate654 223 528 1,182 1,303 
Acquisition, development and construction— — 1,069 1,069 2,484 
          Total commercial3,851 1,299 10,353 14,204 17,669 
Residential1,212 84 7,195 8,407 8,419 
Home equity— — 198 198 203 
Consumer829 212 831 831 
          Total impaired loans$5,892 $1,595 $17,748 $23,640 $27,122 
December 31, 2021
Commercial
Business$2,401 $232 $8,796 $11,197 $13,010 
Real estate668 243 543 1,211 1,329 
Acquisition, development and construction— — 1,392 1,392 2,807 
          Total commercial3,069 475 10,731 13,800 17,146 
Residential— — 8,179 8,179 8,219 
Home equity— — 217 217 221 
Consumer— — 259 259 259 
          Total impaired loans$3,069 $475 $19,386 $22,455 $25,845 
The following table presents the carrying amount of the PCI loan portfolio for the periods shown:
(Dollars in thousands)June 30, 2022December 31, 2021
Commercial
   Business3,180 2,629 
   Real estate— 11,018 
   Acquisition, development and construction— 257 
     Total commercial$3,180 $13,904 
Residential2,602 4,358 
Consumer— 413 
Outstanding balance$5,782 $18,675 
Carrying amount, net of allowance$5,782 $18,012 
Average Recorded Investment in Impaired Loans and Related Interest Income Recognized The following table presents the average recorded investment in impaired loans, excluding PCI loans, and related interest income recognized for the periods shown:
Three Months Ended June 30,
20222021
(Dollars in thousands)Average Investment in Impaired LoansInterest Income Recognized on Accrual BasisInterest Income Recognized on Cash BasisAverage Investment in Impaired LoansInterest Income Recognized on Accrual BasisInterest Income Recognized on Cash Basis
Commercial
Business$11,015 $— $— $6,361 $— $— 
Real estate1,597 16 15 2,154 11 12 
Acquisition, development and construction306 — — 347 — — 
        Total commercial12,918 16 15 8,862 11 12 
Residential8,374 7,282 
Home equity159 — — 69 — — 
Consumer754 — — — — 
Total$22,205 $21 $19 $16,216 $14 $15 
Six Months Ended June 30,
20222021
(Dollars in thousands)Average Investment in Impaired LoansInterest Income Recognized on Accrual BasisInterest Income Recognized on Cash BasisAverage Investment in Impaired LoansInterest Income Recognized on Accrual BasisInterest Income Recognized on Cash Basis
Commercial
Business$10,741 $— $— $6,641 $— $— 
Real estate1,681 33 33 2,216 22 21 
Acquisition, development and construction314 — — 352 — — 
        Total commercial12,736 33 33 9,209 22 21 
Residential8,372 10 4,613 
Home equity174 — — 69 — — 
Consumer593 — — — — 
Total$21,875 $43 $42 $13,894 $30 $28 
Classes of the Loan Portfolio Summarized by the Aggregate Pass and the Criticized Categories The following table represents the classes of the loan portfolio, excluding PCI loans, summarized by the aggregate Pass and the criticized categories of Special Mention, Substandard and Doubtful within the internal risk rating system as of the periods shown:
(Dollars in thousands)PassSpecial MentionSubstandardDoubtfulTotal
June 30, 2022
Commercial
Business$803,435 $6,912 $19,568 $265 $830,180 
Real estate657,419 11,733 28,410 74 697,636 
Acquisition, development and construction105,452 4,595 1,428 781 112,256 
          Total commercial1,566,306 23,240 49,406 1,120 1,640,072 
Residential430,273 784 7,532 1,972 440,561 
Home equity19,615 377 158 40 20,190 
Consumer107,054 — 831 — 107,885 
          Total loans$2,123,248 $24,401 $57,927 $3,132 $2,208,708 
December 31, 2021
Commercial
Business$789,413 $11,964 $17,581 $28 $818,986 
Real estate520,446 12,065 29,134 73 561,718 
Acquisition, development and construction89,768 4,960 4,031 1,064 99,823 
          Total commercial1,399,627 28,989 50,746 1,165 1,480,527 
Residential294,933 899 9,815 493 306,140 
Home equity21,582 387 191 26 22,186 
Consumer43,645 15 259 — 43,919 
          Total loans$1,759,787 $30,290 $61,011 $1,684 $1,852,772 
The following table presents the classes of the PCI loan portfolio summarized by the aggregate Pass and the criticized categories of Special Mention, Substandard and Doubtful within the internal risk rating system as of the periods shown:
(Dollars in thousands)PassSpecial MentionSubstandardDoubtfulTotal
June 30, 2022
Commercial:
Business$389 $— $46 $2,745 $3,180 
          Total commercial389 — 46 2,745 3,180 
Residential2,210 — 392 2,602 
          Total loans$2,599 $— $438 $2,745 $5,782 
December 31, 2021
Commercial:
Business$2,257 $159 $207 $$2,629 
Real estate7,499 1,571 1,948 — 11,018 
Acquisition, development and construction178 79 — — 257 
          Total commercial9,934 1,809 2,155 13,904 
Residential3,406 — 952 — 4,358 
Consumer36 — 377 — 413 
          Total loans$13,376 $1,809 $3,484 $$18,675 
Classes of the Loan Portfolio Summarized by Aging Categories
The following table presents the classes of the loan portfolio, excluding PCI loans, summarized by aging categories of performing loans and non-accrual loans as of the periods shown:
(Dollars in thousands)Current30-59 Days Past Due60-89 Days Past Due90+ Days Past DueTotal Past DueTotal LoansNon-Accrual90+ Days Still Accruing
June 30, 2022
Commercial
Business$826,892 $54 $90 $3,144 $3,288 $830,180 $9,023 $— 
Real estate695,209 — 2,295 132 2,427 697,636 185 — 
Acquisition, development and construction112,012 — — 244 244 112,256 1,069 — 
          Total commercial1,634,113 54 2,385 3,520 5,959 1,640,072 10,277 — 
Residential437,796 144 914 1,707 2,765 440,561 7,989 — 
Home equity20,039 86 — 65 151 20,190 198 — 
Consumer101,085 4,698 1,271 831 6,800 107,885 831 — 
          Total loans$2,193,033 $4,982 $4,570 $6,123 $15,675 $2,208,708 $19,295 $— 
December 31, 2021
Commercial
Business$815,766 $1,718 $11 $1,491 $3,220 $818,986 $8,261 $— 
Real estate561,519 126 — 73 199 561,718 192 — 
Acquisition, development and construction98,524 67 412 820 1,299 99,823 1,392 — 
          Total commercial1,475,809 1,911 423 2,384 4,718 1,480,527 9,845 — 
Residential300,988 3,343 285 1,524 5,152 306,140 7,636 — 
Home equity21,974 — 119 93 212 22,186 217 — 
Consumer41,991 1211 461 256 1928 43,919 259 — 
          Total loans$1,840,762 $6,465 $1,288 $4,257 $12,010 $1,852,772 $17,957 $— 
The following table presents the classes of the PCI loan portfolio summarized by aging categories of performing loans and non-accrual loans as of the periods shown:
(Dollars in thousands)Current30-59 Days Past Due60-89 Days Past Due90+ Days Past DueTotal Past DueTotal Loans
June 30, 2022
Commercial:
Business$592 $— $— $2,588 $2,588 $3,180 
          Total commercial592 — — 2,588 2,588 3,180 
Residential2,210 — — 392 392 2,602 
          Total loans$2,802 $— $— $2,980 $2,980 $5,782 
December 31, 2021
Commercial:
Business$2,416 $— $— $213 $213 $2,629 
Real estate7,680 649 — 2689 3338 11,018 
Acquisition, development and construction243 — — 14 14 257 
          Total commercial10,339 649 — 2,916 3,565 13,904 
Residential3,081 325 — 952 1,277 4,358 
Consumer36 — — 377 377 413 
          Total loans$13,456 $974 $— $4,245 $5,219 $18,675 
Allowance Activity The following table presents the primary segments of the ALL, excluding PCI loans, segregated into the amount required for loans individually evaluated for impairment and the amount required for loans collectively evaluated for impairment as of the periods shown:
CommercialResidentialHome EquityConsumerTotal
(Dollars in thousands)BusinessReal EstateAcquisition, development and constructionTotal Commercial
ALL balance at December 31, 2021$8,027 $5,091 $982 $14,100 $948 $128 $2,427 $17,603 
     Charge-offs— — — — — — (3,652)(3,652)
     Recoveries10 62 — 72 — 1,664 1,740 
     Provision (release)40 1,488 (15)1,513 824 4,697 7,043 
ALL balance at June 30, 2022$8,077 $6,641 $967 $15,685 $1,772 $141 $5,136 $22,734 
Individually evaluated for impairment$1,076 $223 $— $1,299 $84 $— $212 $1,595 
Collectively evaluated for impairment$7,001 $6,418 $967 $14,386 $1,688 $141 $4,924 $21,139 
(Dollars in thousands)
ALL balance at March 31, 2022$6,869 $5,566 $735 $13,170 $1,127 $131 $3,766 $18,194 
     Charge-offs— — — — — — (2,529)(2,529)
     Recoveries55 — 64 — 1,289 1,355 
     Provision1,199 1,020 232 2,451 645 2,610 5,714 
ALL balance at June 30, 2022$8,077 $6,641 $967 $15,685 $1,772 $141 $5,136 $22,734 
Substantially all of the charge-offs during six months ended June 30, 2022 are related to our subprime consumer automobile portfolio of loans.

The following table presents the primary segments of our loan portfolio, excluding PCI loans, as of the period shown:
CommercialResidentialHome EquityConsumerTotal
(Dollars in thousands)BusinessReal EstateAcquisition, development and constructionTotal Commercial
June 30, 2022
Individually evaluated for impairment$11,953 $1,182 $1,069 $14,204 $8,407 $198 $831 $23,640 
Collectively evaluated for impairment818,227 696,454 111,187 1,625,868 432,154 19,992 107,054 2,185,068 
Total loans$830,180 $697,636 $112,256 $1,640,072 $440,561 $20,190 $107,885 $2,208,708 
The following table presents the primary segments of the ALL, excluding PCI loans, segregated into the amount required for loans individually evaluated for impairment and the amount required for loans collectively evaluated for impairment as of the periods shown:

CommercialResidentialHome EquityConsumerTotal
(Dollars in thousands)BusinessReal EstateAcquisition, development and constructionTotal Commercial
ALL balance at December 31, 2020$12,193 $9,079 $2,761 $24,033 $1,378 $298 $51 $25,760 
     Charge-offs(265)— — (265)— — — (265)
     Recoveries198 16 214 — 225 
     Provision (release)788 (1,148)(963)(1,323)(15)(22)522 (838)
ALL balance at June 30, 2021$12,914 $7,947 $1,798 $22,659 $1,363 $284 $576 $24,882 
Individually evaluated for impairment$841 $243 $— $1,084 $— $69 $— $1,153 
Collectively evaluated for impairment$12,073 $7,704 $1,798 $21,575 $1,363 $215 $576 $23,729 
(Dollars in thousands)
ALL balance at March 31, 2021$11,718 $9,724 $2,837 $24,279 $1,513 $283 $49 $26,124 
     Charge-offs— — — — — — — — 
     Recoveries188 16 — 204 — — 208 
     Provision (release)1,008 (1,793)(1,039)(1,824)(150)(3)527 (1,450)
ALL balance at June 30, 2021$12,914 $7,947 $1,798 $22,659 $1,363 $284 $576 $24,882 

The following table presents the primary segments of our loan portfolio, excluding PCI loans, as of the period shown:
CommercialResidentialHome EquityConsumerTotal
(Dollars in thousands)BusinessReal EstateAcquisition, development and constructionTotal Commercial
June 30, 2021
Individually evaluated for impairment$7,238 $1,189 $1,527 $9,954 $6,966 $95 $$17,018 
Collectively evaluated for impairment791,702 485,715 98,478 1,375,895 248,969 24,738 10,109 1,659,711 
Total Loans$798,940 $486,904 $100,005 $1,385,849 $255,935 $24,833 $10,112 $1,676,729 
The following tables summarize the primary segments of the ALL, segregated into the amount required for loans individually evaluated for impairment and the amount required for loans collectively evaluated for impairment for the PCI loan portfolio as of the periods shown:

Commercial
(Dollars in thousands)BusinessReal EstateTotal Commercial ResidentialConsumerTotal
ALL balance as of December 31, 2021$— $— $— $544 $119 $663 
     Release— — — (544)(119)(663)
ALL balance as of June 30, 2022$— $— $— $— $— $— 
ALL balance as of March 31, 2022$112 $53 $165 $323 $126 $614 
     Release(112)(53)(165)(323)(126)(614)
ALL balance as of June 30, 2022$— $— $— $— $— $— 

(Dollars in thousands)Commercial BusinessResidentialTotal
ALL balance as of December 31, 2020$— $84 $84 
     Release— (84)(84)
ALL balance as of June 30, 2021$— $— $— 
ALL balance as of March 31, 2021$90 $— $90 
     Release(90)— (90)
ALL balance as of June 30, 2021$— $— $— 
Schedule of Accretable Yield
The following table presents the accretable yield, or income expected to be collected, as of the periods shown:
Three Months Ended June 30,
(Dollars in thousands)20222021
Beginning balance$6,253 $8,247 
Accretion of income(985)(939)
Accretion from disposals(1,041)— 
Disposals(1,271)— 
Other changes in expected cash flows(1,047)(33)
Ending balance$1,909 $7,275 
Six Months Ended June 30,
20222021
Beginning balance$6,505 $8,313 
Accretion of income(1,793)(1,960)
Accretion from disposals(1,041)— 
Disposals(1,271)— 
Other changes in expected cash flows(491)922 
Ending balance$1,909 $7,275