XML 37 R26.htm IDEA: XBRL DOCUMENT v3.22.2.2
Loans and Allowance for Loan Losses (Tables)
9 Months Ended
Sep. 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)September 30, 2022December 31, 2021
Commercial:
   Business$870,390 $818,986 
   Real estate701,485 561,718 
   Acquisition, development and construction131,385 99,823 
          Total commercial$1,703,260 $1,480,527 
Residential real estate602,084 306,140 
Home equity19,376 22,186 
Consumer141,289 43,919 
          Total loans, excluding PCI2,466,009 1,852,772 
Purchased credit impaired loans:
Commercial:
   Business1,878 2,629 
   Real estate— 11,018 
   Acquisition, development and construction— 257 
          Total commercial$1,878 $13,904 
Residential real estate2,551 4,358 
Consumer— 413 
          Total purchased credit impaired loans4,429 18,675 
Total Loans$2,470,438 $1,871,447 
   Deferred loan origination costs and (fees), net957 (1,609)
Loans receivable$2,471,395 $1,869,838 
Impaired Loans by Class
The following table presents impaired loans by class 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
September 30, 2022
Commercial
Business$7,371 $2,078 $7,978 $15,349 $17,318 
Real estate644 221 446 1,090 1,213 
Acquisition, development and construction— — 278 278 1,693 
          Total commercial8,015 2,299 8,702 16,717 20,224 
Residential1,212 84 7,209 8,421 8,438 
Home equity— — 157 157 162 
Consumer1,231 248 16 1,247 1,247 
          Total impaired loans$10,458 $2,631 $16,084 $26,542 $30,071 
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 
Average Recorded Investment in Impaired Loans and Related Interest Income Recognized The following table presents the average recorded investment in impaired loans and related interest income recognized for the periods shown:
Three Months Ended September 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$12,390 $$$7,312 $— $— 
Real estate1,372 14 18 1,943 11 11 
Acquisition, development and construction282 — — 1,437 — — 
        Total commercial14,044 15 20 10,692 11 11 
Residential8,425 7,029 
Home equity157 — — 69 — — 
Consumer1085 — — 29 — — 
Total$23,711 $19 $23 $17,819 $14 $14 
Nine Months Ended September 30,
20222021
(Dollars in thousands)Average Investment in Impaired LoansInterest Income Recognized on Accrual BasisInterest Income Recognized on Cash BasisAverage Investment in Impaired LoansInterest Income Recognized on Accrual BasisInterest Income Recognized on Cash Basis
Commercial
Business$11,378 $$$6,791 $— $— 
Real estate1,491 43 47 2,185 33 33 
Acquisition, development and construction303 — — 1,772 — — 
        Total commercial13,172 49 53 10,748 33 33 
Residential8,390 12 11 5,418 11 10 
Home equity169 — — 69 — — 
Consumer757 — — 29 — — 
Total$22,488 $61 $64 $16,264 $44 $43 
Classes of the Loan Portfolio Summarized by the Aggregate Pass and the Criticized Categories The following table represents the classes of the 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
September 30, 2022
Commercial
Business$846,598 $3,442 $19,983 $2,245 $872,268 
Real estate660,237 18,985 20,567 1,696 701,485 
Acquisition, development and construction125,180 4,888 1,317 — 131,385 
          Total commercial1,632,015 27,315 41,867 3,941 1,705,138 
Residential594,239 772 7,653 1,971 604,635 
Home equity18,843 376 157 — 19,376 
Consumer141,109 — 178 141,289 
          Total loans$2,386,206 $28,463 $49,679 $6,090 $2,470,438 
December 31, 2021
Commercial
Business$789,101 $12,246 $18,143 $2,125 $821,615 
Real estate526,851 12,598 31,293 1994 572,736 
Acquisition, development and construction89,893 4,960 4,163 1,064 100,080 
          Total commercial1,405,845 29,804 53,599 5,183 1,494,431 
Residential299,291 899 9,815 493 310,498 
Home equity21,582 387 191 26 22,186 
Consumer43,519 24 259 530 44,332 
          Total loans$1,770,237 $31,114 $63,864 $6,232 $1,871,447 
Classes of the Loan Portfolio Summarized by Aging Categories
The following table presents the classes of the 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 LoansNon-Accrual90+ Days Still Accruing
September 30, 2022
Commercial
Business$866,111 $1,911 $— $4,246 $6,157 $872,268 $12,552 $— 
Real estate701,485 — — — — 701,485 108 — 
Acquisition, development and construction131,145 — — 240 240 131,385 279 — 
          Total commercial1,698,741 1,911 — 4,486 6,397 1,705,138 12,939 — 
Residential604,207 10 418 — 428 604,635 8,008 — 
Home equity19,172 139 — 65 204 19,376 170 — 
Consumer129,972 7,206 2,880 1,231 11,317 141,289 1,233 — 
          Total loans$2,452,092 $9,266 $3,298 $5,782 $18,346 $2,470,438 $22,350 $— 
December 31, 2021
Commercial
Business$816,638 $1,718 $11 $3,248 $4,977 $821,615 $8,261 $— 
Real estate569,792 396 461 2087 2944 572,736 192 — 
Acquisition, development and construction98,781 67 412 820 1,299 100,080 1,392 — 
          Total commercial1,485,211 2,181 884 6,155 9,220 1,494,431 9,845 — 
Residential303,940 3,620 285 2,653 6,558 310,498 7,636 — 
Home equity21,974 — 119 93 212 22,186 217 — 
Consumer42,231 1,211 461 429 2,101 44,332 259 — 
          Total loans$1,853,356 $7,012 $1,749 $9,330 $18,091 $1,871,447 $17,957 $— 
Allowance Activity The following table presents 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 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 $1,492 $128 $2,546 $18,266 
     Charge-offs— — — — — — (7,304)(7,304)
     Recoveries51 127 — 178 — 3,870 4,053 
     Provision1,666 1,178 176 3,020 1,445 7,032 11,500 
ALL balance at September 30, 2022$9,744 $6,396 $1,158 $17,298 $2,937 $136 $6,144 $26,515 
Individually evaluated for impairment$2,078 $221 $— $2,299 $84 $— $248 $2,631 
Collectively evaluated for impairment$7,666 $6,175 $1,158 $14,999 $2,853 $136 $5,896 $23,884 
(Dollars in thousands)
ALL balance at June 30, 2022$8,077 $6,641 $967 $15,685 $1,772 $141 $5,136 $22,734 
     Charge-offs— — — — — — (3,652)(3,652)
     Recoveries41 65 — 106 — 2,206 2,313 
     Provision (release)1,626 (310)191 1,507 1,165 (6)2,454 5,120 
ALL balance at September 30, 2022$9,744 $6,396 $1,158 $17,298 $2,937 $136 $6,144 $26,515 
Substantially all of the charge-offs during nine months ended September 30, 2022 are related to our subprime consumer automobile portfolio of loans.

The following table presents the primary segments of our loan portfolio as of the period shown:
CommercialResidentialHome EquityConsumerTotal
(Dollars in thousands)BusinessReal EstateAcquisition, development and constructionTotal Commercial
September 30, 2022
Individually evaluated for impairment$15,349 $1,090 $278 $16,717 $8,421 $157 $1,246 $26,541 
Collectively evaluated for impairment856,919 700,395 131,107 1,688,421 596,214 19,219 140,043 2,443,897 
Total loans$872,268 $701,485 $131,385 $1,705,138 $604,635 $19,376 $141,289 $2,470,438 
The following table presents 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 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 $1,462 $298 $51 $25,844 
     Charge-offs(361)— — (361)(2)— — (363)
     Recoveries207 17 224 — 21 248 
     Provision (release)1,347 (1,916)(1,269)(1,838)224 (59)1,131 (542)
ALL balance at September 30, 2021$13,386 $7,180 $1,492 $22,058 $1,684 $260 $1,185 $25,187 
Individually evaluated for impairment$3,737 $298 $— $4,035 $— $69 $— $4,104 
Collectively evaluated for impairment$9,649 $6,882 $1,492 $18,023 $1,684 $191 $1,185 $21,083 
(Dollars in thousands)
ALL balance at June 30, 2021$12,914 $7,947 $1,798 $22,659 $1,363 $284 $576 $24,882 
     Charge-offs(96)— — (96)(2)— — (98)
     Recoveries— 10 — 13 — 23 
     Provision (release)559 (768)(306)(515)323 (37)609 380 
ALL balance at September 30, 2021$13,386 $7,180 $1,492 $22,058 $1,684 $260 $1,185 $25,187 

The following table presents the primary segments of our loan portfolio as of the period shown:
CommercialResidentialHome EquityConsumerTotal
(Dollars in thousands)BusinessReal EstateAcquisition, development and constructionTotal Commercial
September 30, 2021
Individually evaluated for impairment$9,576 $1,171 $1,401 $12,148 $6,971 $95 $$19,217 
Collectively evaluated for impairment757,096 563,405 97,641 1,418,142 262,996 23,682 22,141 1,726,961 
Total Loans$766,672 $564,576 $99,042 $1,430,290 $269,967 $23,777 $22,144 $1,746,178