XML 38 R27.htm IDEA: XBRL DOCUMENT v3.23.3
Loans and Allowance for Credit Losses (Tables)
9 Months Ended
Sep. 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)September 30, 2023December 31, 2022
Commercial:
   Business$811,203 $851,072 
   Real estate640,167 632,839 
   Acquisition, development and construction121,758 126,999 
          Total commercial1,573,128 1,610,910 
Residential real estate650,321 606,970 
Home equity lines of credit14,862 18,734 
Consumer30,341 131,566 
          Total loans, excluding purchased credit impaired loans2,268,652 2,368,180 
Purchased credit impaired loans:
Residential real estate— 2,482 
          Total purchased credit impaired loans— 2,482 
Total loans2,268,652 2,370,662 
   Deferred loan origination costs, net1,781 1,983 
Loans receivable$2,270,433 $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 September 30, 2022Nine Months Ended September 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$12,390 $$$11,378 $$
Real estate1,372 14 18 1,491 43 47 
Acquisition, development and construction282 — — 303 — — 
        Total commercial14,044 15 20 13,172 49 53 
Residential8,425 8,390 12 11 
Home equity157 — — 169 — — 
Consumer1085 — — 757 — — 
Total$23,711 $19 $23 $22,488 $61 $64 
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
September 30, 2023
Commercial business:
Risk rating:
Pass$49,607 $293,000 $84,060 $28,735 $15,491 $60,635 $219,201 $— $750,729 
Special Mention— 5,231 13 842 10 4,418 510 — 11,024 
Substandard— 35,353 — 5,362 4,525 — — 45,241 
Doubtful— 2,071 468 264 — 1,406 — — 4,209 
Total commercial business loans$49,607 $300,303 $119,894 $29,841 $20,863 $70,984 $219,711 $— $811,203 
Gross charge-offs$— $228 $975 $141 $— $2,953 $— $— $4,297 
Commercial real estate:
Risk rating:
Pass$60,509 $158,327 $222,770 $12,094 $26,592 $110,857 $— $— $591,149 
Special Mention— — 8,010 — 6,801 14,994 — — 29,805 
Substandard— — — — — 19,213 — — 19,213 
Doubtful— — — — — — — — — 
Total commercial real estate loans$60,509 $158,327 $230,780 $12,094 $33,393 $145,064 $— $— $640,167 
Gross charge-offs$— $— $— $— $— $— $— $— $— 
Commercial acquisition, development and construction:
Risk rating:
Pass$2,987 $46,062 $30,768 $22,016 $3,128 $1,551 $— $— $106,512 
Special Mention— — 14,476 — — — — 14,481 
Substandard— — — — — 765 — — 765 
Doubtful— — — — — — — — — 
Total commercial acquisition, development and construction loans$2,987 $46,062 $45,244 $22,016 $3,128 $2,321 $— $— $121,758 
Gross charge-offs$— $— $— $— $— $— $— $— $— 
Term Loans Amortized Cost Basis by Origination Year
(Dollars in thousands)20232022202120202019PriorRevolving Loans Amortized Cost BasisRevolving Loans Converted to TermTotal
September 30, 2023
Residential Real Estate:
Risk rating:
Pass$51,593 $417,420 $100,007 $38,942 $7,031 $23,923 $— $— $638,916 
Special Mention— — — — 414 725 — — 1,139 
Substandard— 991 3,789 4,240 136 899 — — 10,055 
Doubtful— — — — — 211 — — 211 
Total residential real estate loans$51,593 $418,411 $103,796 $43,182 $7,581 $25,758 $— $— $650,321 
Gross charge-offs$— $— $— $— $— $381 $— $— $381 
Home equity lines of credit:
Risk rating:
Pass$— $37 $— $— $170 $780 $13,486 $— $14,473 
Special Mention— — — — — 76 148 — 224 
Substandard— — — — — 165 — — 165 
Doubtful— — — — — — — — — 
Total home equity lines of credit loans$— $37 $— $— $170 $1,021 $13,634 $— $14,862 
Gross charge-offs$— $— $— $— $— $— $— $— $— 
Consumer:
Risk rating:
Pass$2,460 $20,613 $6,225 $— $48 $23 $29 $— $29,398 
Special Mention— — — — — — — — — 
Substandard198 576 169 — — — — — 943 
Doubtful— — — — — — — — — 
Total consumer loans$2,658 $21,189 $6,394 $— $48 $23 $29 $— $30,341 
Gross charge-offs$866 $9,543 $1,522 $— $— $$— $— $11,933 
Total:
Risk rating:
Pass$167,156 $935,459 $443,830 $101,787 $52,460 $197,769 $232,716 $— $2,131,177 
Special Mention— 5,231 22,499 842 7,225 20,218 658 — 56,673 
Substandard198 1,568 39,311 4,240 5,498 25,567 — — 76,382 
Doubtful— 2,071 468 264 — 1,617 — — 4,420 
Total consumer loans$167,354 $944,329 $506,108 $107,133 $65,183 $245,171 $233,374 $— $2,268,652 
Gross charge-offs$866 $9,771 $2,497 $141 $— $3,336 $— $— $16,611 
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
September 30, 2023
Commercial
Business$802,899 $789 $64 $7,451 $8,304 $811,203 $7,451 $— $3,782 $— 
Real estate640,167 — — — — 640,167 — — — — 
Acquisition, development and construction120,993 — — 765 765 121,758 765 — — — 
          Total commercial1,564,059 789 64 8,216 9,069 1,573,128 8,216 — 3,782 — 
Residential real estate648,511 414 127 1,269 1,810 650,321 1,269 — — — 
Home equity lines of credit14,807 48 — 55 14,862 165 — — — 
Consumer26,995 1,821 582 943 3,346 30,341 943 — — — 
          Total loans$2,254,372 $3,072 $780 $10,428 $14,280 $2,268,652 $10,593 $— $3,782 $— 

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
September 30, 2023
Commercial
Business$1,141 $4,058 $$462 $264 $5,926 $1,491 
Total commercial$1,141 $4,058 $$462 $264 $5,926 $1,491 
Residential1,088 — — — — 1,088 36 
Consumer— 943 — — — 943 159 
Total$2,229 $5,001 $$462 $264 $7,957 $1,686 
Collateral value$4,301 $5,309 $— $906 $320 $10,836 
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
June 30, 2023$11,308 $3,051 $1,707 $16,066 $7,168 $114 $6,946 $30,294 
Provision (release of allowance) for credit losses1,584 183 343 2,110 (242)(15)(2,012)(159)
Charge-offs(4,028)— — (4,028)(359)— (3,677)(8,064)
Recoveries— 11 — 2,193 2,205 
ACL at September 30, 2023$8,868 $3,241 $2,050 $14,159 $6,567 $100 $3,450 $24,276 
(Dollars in thousands)
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 losses3,770 363 698 4,831 (328)(29)(4,165)309 
Initial allowance on loans purchased with credit deterioration710 — — 710 507 — — 1,217 
Charge-offs(4,297)— — (4,297)(381)— (11,933)(16,611)
Recoveries40 20 — 60 — 7,779 7,842 
ACL at September 30, 2023$8,868 $3,241 $2,050 $14,159 $6,567 $100 $3,450 $24,276 
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 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 
(Dollars in thousands)
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 

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
September 30, 2022
Individually evaluated for impairment$15,349 $1,090 $278 $16,717 $8,421 $157 $1246 $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 $2,470,438 
Summary of Modified Loans The following tables summarize the amortized cost basis of loans that were modified during three and nine months ended September 30, 2023:
(Dollars in thousands)Principal ForgivenessPayment DelayTerm ExtensionInterest Rate ReductionTotalTotal Class of Financing Receivable
September 30, 2023
Commercial
Business$— $7,681 $— $— $7,681 %
Real estate— 11,321 — — 11,321 %
Total commercial— 19,002 — — 19,002 %
Residential— — — — — %
Home equity lines of credit— — — — — %
Consumer— — — — — %
Total$— $19,002 $— $— $19,002 %
The following table presents the performance of such loans that have been modified as of the period shown:
(Dollars in thousands)30-59 Days
Past Due
60-89 Days
Past Due
Greater Than
89 Days
Past Due
Total Past Due
September 30, 2023
Commercial
Business$— $2,071 $— $2,071 
Real estate— — — — 
Total commercial— 2,071 — 2,071 
Residential— — — — 
Home equity lines of credit— — — — 
Consumer— — — — 
Total$— $2,071 $— $2,071 
Summary of Modified Loans with Subsequent Default The following table presents the amortized cost basis of loans that had a payment default and were modified prior to that default to borrowers experiencing financial difficulty as of the period shown:
(Dollars in thousands)Principal ForgivenessPayment DelayTerm ExtensionInterest Rate ReductionTotal
September 30, 2023
Commercial
Business$— $2,071 $— $— $2,071 
Real estate— — — — — 
Total commercial— 2,071 — — 2,071 
Residential— — — — — 
Home equity lines of credit— — — — — 
Consumer— — — — — 
Total$— $2,071 $— $— $2,071