XML 71 R37.htm IDEA: XBRL DOCUMENT v3.22.4
Loans and Allowance for Loan Losses (Tables)
12 Months Ended
Dec. 31, 2022
Receivables [Abstract]  
Components of Loans in Consolidated Balance Sheet
The components of loans in the Consolidated Balance Sheet at December 31, were as follows:
(Dollars in thousands)20222021
Commercial:
Business$851,072 $818,986 
Real estate632,839 561,718 
Acquisition, development and construction126,999 99,823 
Total commercial$1,610,910 $1,480,527 
Residential real estate606,970 306,140 
Home equity lines of credit18,734 22,186 
Consumer131,566 43,919 
Total loans, excluding PCI2,368,180 1,852,772 
Purchased credit impaired loans:
Commercial:
Business— 2,629 
Real estate— 11,018 
Acquisition, development and construction— 257 
Total commercial— 13,904 
Residential real estate2,482 4,358 
Consumer— 413 
Total purchased credit impaired loans$2,482 $18,675 
Total loans2,370,662 1,871,447 
Deferred loan origination costs and (fees), net1,983 (1,609)
Loans receivable$2,372,645 $1,869,838 
Primary Segments of the Loan Portfolio The following table summarizes the primary segments of the loan portfolio as of December 31, 2022 and 2021:
Commercial
(Dollars in thousands)BusinessReal EstateAcquisition, development and constructionTotal CommercialResidentialHome Equity Lines of CreditConsumerTotal
December 31, 2022
Individually evaluated for impairment$10,451 $1,365 $— $11,816 $2,603 $90 $1,351 $15,860 
Collectively evaluated for impairment840,621 631,474 126,999 1,599,094 606,849 18,644 130,215 2,354,802 
Total loans$851,072 $632,839 $126,999 $1,610,910 $609,452 $18,734 $131,566 $2,370,662 
December 31, 2021
Individually evaluated for impairment$12,954 $2,206 $1,392 $16,552 $8,765 $217 $432 $25,966 
Collectively evaluated for impairment808,661 570,530 98,688 1,477,879 301,733 21,969 43,900 1,845,481 
Total loans$821,615 $572,736 $100,080 $1,494,431 $310,498 $22,186 $44,332 $1,871,447 
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 December 31, 2022 and 2021:
 Impaired Loans with Specific AllowanceImpaired Loans with No Specific AllowanceTotal Impaired Loans
(Dollars in thousands)Recorded InvestmentRelated AllowanceRecorded InvestmentRecorded InvestmentUnpaid Principal Balance
December 31, 2022
Commercial:
Business$3,436 $1,253 $7,015 $10,451 $15,324 
Real estate1,240 222 125 1,365 1,470 
Acquisition, development and construction— — — — 1,415 
          Total commercial4,676 1,475 7,140 11,816 18,209 
Residential— — 2,603 2,603 2,671 
Home equity lines of credit— — 90 90 94 
Consumer1,347 268 1,351 1,351 
          Total impaired loans$6,023 $1,743 $9,837 $15,860 $22,325 
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 lines of credit— — 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 years ended:
December 31, 2022December 31, 2021December 31, 2020
(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 BasisAverage Investment in Impaired LoansInterest Income Recognized on Accrual BasisInterest Income Recognized on Cash Basis
Commercial:
Business$12,781 $$$7,701 $— $— $6,066 $— $— 
Real estate1,479 57 59 2,051 60 43 3,057 97 104 
Acquisition, development and construction273 — — 344 — — 1,207 67 73 
    Total commercial14,533 65 65 10,096 60 43 10,330 164 177 
Residential6,952 15 15 5,992 15 14 2,541 19 19 
Home equity lines of credit149 — — 81 — — 87 — — 
Consumer915 — — 41 — — — — 
Total$22,549 $80 $80 $16,210 $75 $57 $12,965 $183 $196 
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 December 31, 2022 and 2021:
(Dollars in thousands)PassSpecial MentionSubstandardDoubtfulTotal
December 31, 2022
Commercial:
Business$830,319 $5,963 $12,103 $2,687 $851,072 
Real estate592,997 18,883 20,600 359 632,839 
Acquisition, development and construction120,788 5,277 934 126,999 
          Total commercial1,544,104 30,123 33,637 3,046 1,610,910 
Residential605,513 760 1,556 1,623 609,452 
Home equity lines of credit18,269 375 90 — 18,734 
Consumer131,562 — — 131,566 
          Total loans$2,299,448 $31,258 $35,287 $4,669 $2,370,662 
December 31, 2021
Commercial:
Business$789,101 $12,246 $18,143 $2,125 $821,615 
Real estate526,851 12,598 31,293 1,994 572,736 
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 equity lines of credit21,582 387 191 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 nonaccrual loans as of December 31, 2022 and 2021:
(Dollars in thousands)Current30-59 Days Past Due60-89 Days Past Due90+ Days Past DueTotal Past DueTotal LoansNon-Accrual90+ Days Still Accruing
December 31, 2022
Commercial:
Business$850,112 $— $960 $— $960 $851,072 $7,528 $— 
Real estate632,839 — — — — 632,839 — — 
Acquisition, development and construction126,999 — — — — 126,999 — — 
          Total commercial1,609,950 — 960 — 960 1,610,910 7,528 — 
Residential606,554 1,820 1,078 — 2,898 609,452 2,196 — 
Home equity lines of credit18,131 603 — — 603 18,734 90 — 
Consumer120,504 6,848 2,867 1,347 11,062 131,566 1,351 — 
          Total loans$2,355,139 $9,271 $4,905 $1,347 $15,523 $2,370,662 $11,165 $— 
December 31, 2021
Commercial:
Business$816,638 $1,718 $11 $3,248 $4,977 $821,615 $8,261 $— 
Real estate569,792 396 461 2,087 2,944 572,736 192 — 
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 equity lines of credit21,974 — 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 tables summarize the activity of 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 years ending December 31, 2022, 2021 and 2020:

Commercial
(Dollars in thousands)BusinessReal EstateAcquisition, development and constructionTotal CommercialResidentialHome Equity Lines of CreditConsumerTotal
ALL balance at December 31, 2021$8,027 $5,091 $982 $14,100 $1,492 $128 $2,546 $18,266 
     Charge-offs(2,858)— — (2,858)(84)— (12,241)(15,183)
     Recoveries56 127 — 183 — 6,370 6,560 
     Provision (release)3,546 486 82 4,114 1,472 (4)8,612 14,194 
ALL balance at December 31, 2022$8,771 $5,704 $1,064 $15,539 $2,880 $131 $5,287 $23,837 
Individually evaluated for impairment$1,253 $222 $— $1,475 $— $— $268 $1,743 
Collectively evaluated for impairment$7,518 $5,482 $1,064 $14,064 $2,880 $131 $5,019 $22,094 
Commercial
(Dollars in thousands)BusinessReal EstateAcquisition, development and constructionTotal CommercialResidentialHome Equity Lines of CreditConsumerTotal
ALL balance at December 31, 2020$12,193 $9,079 $2,761 $24,033 $1,462 $298 $51 $25,844 
     Charge-offs(1,284)(83)— (1,367)(5)— (247)(1,619)
     Recoveries231 — — 231 — 24 61 316 
     Provision (release)(3,113)(3,905)(1,779)(8,797)35 (194)2,681 (6,275)
ALL balance at December 31, 2021$8,027 $5,091 $982 $14,100 $1,492 $128 $2,546 $18,266 
Individually evaluated for impairment$232 $243 $— $475 $— $— $— $475 
Collectively evaluated for impairment$7,795 $4,848 $982 $13,625 $1,492 $128 $2,546 $17,791 
Commercial
(Dollars in thousands)BusinessReal EstateAcquisition, development and constructionTotal CommercialResidentialHome Equity Lines of CreditConsumerTotal
ALL balance at December 31, 2019$6,197 $2,988 $913 $10,098 $1,272 $327 $78 $11,775 
     Charge-offs(1,909)(23)— (1,932)(235)(23)— (2,190)
     Recoveries15 — 22 — 34 
     Provision (release)7,890 6,107 1,848 15,845 779 (15)(30)16,579 
Allowance contributed with mortgage combination transaction— — — — (354)— — (354)
ALL balance at December 31, 2020$12,193 $9,079 $2,761 $24,033 $1,462 $298 $51 $25,844 
Individually evaluated for impairment$1,034 $262 $— $1,296 $— $— $— $1,296 
Collectively evaluated for impairment$11,159 $8,817 $2,761 $22,737 $1,462 $298 $51 $24,548 
Loans Identified as Troubled Debt Restructuring The following table presents details related to loans identified as TDRs during the year ended December 31, 2021:
December 31, 2021
(Dollars in thousands)Number of ContractsPre-Modification Outstanding Recorded InvestmentPost-Modification Outstanding Recorded Investment
Commercial:
Business$5,200 $4,836 
Real estate— — — 
          Total commercial5,200 4,836 
Residential— — — 
          Total$5,200 $4,836 
1 The pre-modification and post-modification balances represent the balances outstanding immediately before and after modification of the loan.