XML 37 R26.htm IDEA: XBRL DOCUMENT v3.23.2
Loans and Allowance for Credit Losses (Tables)
6 Months Ended
Jun. 30, 2023
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, 2023December 31, 2022
Commercial:
   Business$845,107 $851,072 
   Real estate616,034 632,839 
   Acquisition, development and construction106,906 126,999 
          Total commercial$1,568,047 $1,610,910 
Residential real estate674,090 606,970 
Home equity lines of credit16,651 18,734 
Consumer51,766 131,566 
          Total loans, excluding PCI2,310,554 2,368,180 
Purchased credit impaired loans:
Residential real estate— 2,482 
          Total purchased credit impaired loans— 2,482 
Total Loans$2,310,554 $2,370,662 
   Deferred loan origination costs, net1,833 1,983 
Loans receivable$2,312,387 $2,372,645 
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
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 real estate— — 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 
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 June 30, 2022Six Months Ended June 30, 2022
(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 $— $— $10,741 $— $— 
Real estate1,597 16 15 1,681 33 33 
Acquisition, development and construction306 — — 314 — — 
        Total commercial12,918 16 15 12,736 33 33 
Residential8,374 8,372 10 
Home equity159 — — 174 — — 
Consumer754 — — 593 — — 
Total$22,205 $21 $19 $21,875 $43 $42 
Classes of the Loan Portfolio Summarized by Vintage Year and the Aggregate Pass and the Criticized Categories
The following table presents the amortized cost of loans summarized by the aggregate Pass and the criticized categories of Special Mention, Substandard and Doubtful within the internal risk rating system by vintage year as of the period shown:
Term Loans Amortized Cost Basis by Origination Year
(Dollars in thousands)20232022202120202019PriorRevolving Loans Amortized Cost BasisRevolving Loans Converted to TermTotal
June 30, 2023
Commercial business:
Risk rating:
Pass$67,617 $265,932 $141,159 $29,974 $17,500 $66,225 $235,707 $— $824,114 
Special Mention— 1,395 83 711 98 4,502 — — 6,789 
Substandard— 232 475 — 5,290 5,485 — — 11,482 
Doubtful— — 1,144 264 — 1,314 — — 2,722 
Total commercial business loans$67,617 $267,559 $142,861 $30,949 $22,889 $77,526 $235,707 $— $845,107 
Gross charge-offs$— $— $116 $141 $— $11 $— $268 
Commercial real estate:
Risk rating:
Pass$32,028 $157,930 $231,805 $12,251 $26,729 $113,943 $— $— $574,686 
Special Mention— — — — 6,859 15,123 — — 21,982 
Substandard— — — — — 19,366 — — 19,366 
Doubtful— — — — — — — — — 
Total commercial real estate loans$32,028 $157,930 $231,805 $12,251 $33,588 $148,432 $— $— $616,034 
Gross charge-offs$— $— $— $— $— $— $— $— $— 
Commercial acquisition, development and construction:
Risk rating:
Pass$1,943 $32,930 $44,498 $21,945 $3,128 $1,653 $— $— $106,097 
Special Mention— — — — — 10 — — 10 
Substandard— — — — — 799 — — 799 
Doubtful— — — — — — — — — 
Total commercial acquisition, development and construction loans$1,943 $32,930 $44,498 $21,945 $3,128 $2,462 $— $— $106,906 
Gross charge-offs$— $— $— $— $— $— $— $— $— 
Term Loans Amortized Cost Basis by Origination Year
(Dollars in thousands)20232022202120202019PriorRevolving Loans Amortized Cost BasisRevolving Loans Converted to TermTotal
June 30, 2023
Residential Real Estate:
Risk rating:
Pass$61,630 $426,251 $105,465 $39,932 $7,549 $25,496 $— $— $666,323 
Special Mention— — — 3,924 1,382 735 — — 6,041 
Substandard— — — 83 153 912 — — 1,148 
Doubtful— — — — — 578 — — 578 
Total residential real estate loans$61,630 $426,251 $105,465 $43,939 $9,084 $27,721 $— $— $674,090 
Gross charge-offs$— $— $— $— $— $22 $— $— $22 
Home equity lines of credit:
Risk rating:
Pass$— $37 $— $— $174 $866 $15,265 $— $16,342 
Special Mention— — — — — 75 150 — 225 
Substandard— — — — — 84 — — 84 
Doubtful— — — — — — — — — 
Total home equity lines of credit loans$— $37 $— $— $174 $1,025 $15,415 $— $16,651 
Gross charge-offs$— $— $— $— $— $— $— $— $— 
Consumer:
Risk rating:
Pass$8,860 $33,732 $8,011 $$56 $87 $— $— $50,748 
Special Mention— — — — — — — — — 
Substandard160 801 54 — — — — 1,017 
Doubtful— — — — — — — 
Total consumer loans$9,020 $34,533 $8,065 $$56 $90 $— $— $51,766 
Gross charge-offs$217 $6,772 $1,268 $— $— $— $— $— $8,257 
Total:
Risk rating:
Pass$172,078 $916,812 $530,938 $104,104 $55,136 $208,270 $250,972 $— $2,238,310 
Special Mention— 1,395 83 4,635 8,339 20,445 150 — 35,047 
Substandard160 1,033 529 83 5,443 26,648 — — 33,896 
Doubtful— — 1,144 264 — 1,893 — — 3,301 
Total consumer loans$172,238 $919,240 $532,694 $109,086 $68,918 $257,256 $251,122 $— $2,310,554 
Gross charge-offs$217 $6,772 $1,384 $141 $— $33 $— $— $8,547 
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
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 
Residential real estate605,513 760 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 
Classes of the Loan Portfolio Summarized by Aging Categories
The following table presents the amortized cost basis in loans by aging category and accrual status 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 AccruingNon Accrual with No Credit LossInterest Income Recognized
June 30, 2023
Commercial
Business$834,448 $239 $4,554 $5,866 $10,659 $845,107 $10,801 $— $3,825 $— 
Real estate616,034 — — — — 616,034 — — — — 
Acquisition, development and construction106,107 799 — — 799 106,906 — — — — 
          Total commercial1,556,589 1,038 4,554 5,866 11,458 1,568,047 10,801 — 3,825 — 
Residential real estate672,516 — — 1,574 1,574 674,090 1,659 — — — 
Home equity lines of credit16,651 — — — — 16,651 169 — — — 
Consumer43,140 5,320 2,291 1,015 8,626 51,766 1,017 — — — 
          Total loans$2,288,896 $6,358 $6,845 $8,455 $21,658 $2,310,554 $13,646 $— $3,825 $— 

The following table presents the aging of recorded investment in loans, including accruing and nonaccrual loans, as of the period shown:
(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 — 
Residential real estate606,554 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 $— 
Amortized Cost Basis of Collateral-Dependent Loans
The following table presents the amortized cost basis of collateral-dependent loans by class of loans as of the periods shown:
(Dollars in thousands)Real EstateVehicles and EquipmentAssignment of Cash FlowAccounts ReceivableOtherTotalsAllowance for Credit Losses
June 30, 2023
Commercial
Business$1,434 $3,952 $900 $238 $264 $6,788 $2,666 
Total commercial$1,434 $3,952 $900 $238 $264 $6,788 $2,666 
Residential1,599 — — — — 1,599 391 
Consumer— 1,015 — — — 1,015 199 
Total$3,033 $4,967 $900 $238 $264 $9,402 $3,256 
Collateral value$2,503 $9,312 $— $178 $451 $12,444 
Allowance Activity
The following table presents the balance and activity for the primary segments of the ACL as of the periods shown:
CommercialResidentialHome EquityConsumerTotal
(Dollars in thousands)BusinessReal EstateAcquisition, development and constructionTotal Commercial
ALL, prior to adoption of ASC 326, at December 31, 2022$8,771 $5,704 $1,064 $15,539 $2,880 $131 $5,287 $23,837 
Impact of adopting ASC 326(126)(2,846)288 (2,684)3,889 (5)6,482 7,682 
Provision (release of allowance) for credit losses2,186 180 355 2,721 (86)(14)(2,153)468 
Initial allowance on loans purchased with credit deterioration710 — — 710 507 — — 1,217 
Charge-offs(268)— — (268)(22)— (8,257)(8,547)
Recoveries35 13 — 48 — 5,587 5,637 
ACL at June 30, 2023$11,308 $3,051 $1,707 $16,066 $7,168 $114 $6,946 $30,294 
(Dollars in thousands)
ACL balance at March 31, 2023$9,918 $3,177 $1,640 $14,735 $7,618 $119 $13,041 $35,513 
Provision (release of allowance) for credit losses1,504 (133)67 1,438 (450)(6)(4,969)(3,987)
Charge-offs(127)— — (127)— — (3,573)(3,700)
Recoveries13 — 20 — 2,447 2,468 
ACL balance at June 30, 2023$11,308 $3,051 $1,707 $16,066 $7,168 $114 $6,946 $30,294 

During the three and six months ended June 30, 2023, there was a $0.2 million and $0.1 million release of allowance related to unfunded commitments, respectively. Substantially all of the charge-offs during three and six months ended June 30, 2023 are related to our subprime automobile portfolio of loans.
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 $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 

The following table presents the primary segments of our loan portfolio as of the period shown:
CommercialResidentialHome Equity Lines of CreditConsumerTotal
(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 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 indicated:

CommercialResidentialConsumerTotal
(Dollars in thousands)BusinessReal EstateTotal Commercial
ALL balance as of December 31, 2021— — — 544 119 663 
     Release— — — (544)(119)(663)
ALL balance as of June 30, 2022— — — — — — 
Collectively evaluated for impairment— — — — — — 
(Dollars in thousands)
ALL balance as of March 31, 2022112 53 165 323 126 614 
     Release(112)(53)(165)(323)(126)(614)
ALL balance as of June 30, 2022— — — — — — 
Schedule of Accretable Yield The following table presents the accretable yield, or income expected to be collected, during the periods shown:
(Dollars in thousands)Three Months Ended June 30, 2022Six Months Ended June 30, 2022
Beginning balance$6,253 $6,505 
Accretion of income(985)(1,793)
Accretion from disposals(1,041)(1,041)
Disposals(1,271)(1,271)
Other changes in expected cash flows(1,047)(491)
Ending balance1,909 1,909 
Summary of Modified Loans
The following tables summarize the amortized cost basis of loans that were modified during three and six months ended June 30, 2023:

(Dollars in thousands)Principal ForgivenessPayment DelayTerm ExtensionInterest Rate ReductionTotalTotal Class of Financing Receivable
June 30, 2023
Commercial
Business$— $4,563 $— $— $4,563 %
Real estate— 11,376 — — 11,376 %
Total commercial— 15,939 — — 15,939 %
Residential— — — — — — %
Home equity lines of credit— — — — — — %
Consumer— — — — — — %
Total$— $15,939 $— $— $15,939 %
The following table presents the performance of such loans that have been modified as of the period shown:
(Dollars in thousands)30-59 Days
Past Due
60-89 Days
Past Due
Greater Than
89 Days
Past Due
Total Past Due
June 30, 2023
Commercial
Business$— $2,075 $— $2,075 
Total commercial— 2,075 — 2,075 
Residential— — — — 
Home equity lines of credit— — — — 
Consumer— — — — 
Total$— $2,075 $— $2,075 
Summary of Modified Loans with Subsequent Default
The following table presents the amortized cost basis of loans that had a payment default and were modified prior to that default to borrowers experiencing financial difficulty as of the period shown:
(Dollars in thousands)Principal ForgivenessPayment DelayTerm ExtensionInterest Rate ReductionTotal
June 30, 2023
Commercial
Business$— $2,075 $— $— $2,075 
Real estate— — — — — 
Total commercial— 2,075 — — 2,075 
Residential— — — — — 
Home equity lines of credit— — — — — 
Consumer— — — — — 
Total$— $2,075 $— $— $2,075