XML 38 R27.htm IDEA: XBRL DOCUMENT v3.22.1
LOANS (Tables)
3 Months Ended
Mar. 31, 2022
LOANS  
Summary of loans outstanding

Summary of Loans by Type

(In Thousands)

    

March 31, 

    

December 31, 

2022

2021

Commercial:

 

  

 

  

Commercial loans secured by real estate

$

585,677

$

569,840

Commercial and industrial

 

159,793

 

159,073

Paycheck Protection Program - 1st Draw

887

1,356

Paycheck Protection Program - 2nd Draw

11,490

25,508

Political subdivisions

 

81,975

 

81,301

Commercial construction and land

 

37,258

 

60,579

Loans secured by farmland

 

12,507

 

11,121

Multi-family (5 or more) residential

 

53,141

 

50,089

Agricultural loans

 

2,588

 

2,351

Other commercial loans

 

14,827

 

17,153

Total commercial

 

960,143

 

978,371

Residential mortgage:

 

  

 

  

Residential mortgage loans - first liens

481,119

483,629

Residential mortgage loans - junior liens

 

22,572

 

23,314

Home equity lines of credit

 

39,649

 

39,252

1-4 Family residential construction

 

16,945

 

23,151

Total residential mortgage

 

560,285

 

569,346

Consumer

 

17,762

 

17,132

Total

 

1,538,190

 

1,564,849

Less: allowance for loan losses

 

(14,271)

 

(13,537)

Loans, net

$

1,523,919

$

1,551,312

Schedule of adjustments to the initial market rate and credit fair value adjustments recognized

(In Thousands)

Three Months Ended

March 31, 

March 31, 

2022

2021

Market Rate Adjustment

 

  

 

  

Adjustments to gross amortized cost of loans at beginning of period

$

(637)

$

718

Amortization recognized in interest income

(248)

(366)

Adjustments to gross amortized cost of loans at end of period

$

(885)

$

352

Credit Adjustment on Non-impaired Loans

Adjustments to gross amortized cost of loans at beginning of period

$

(3,335)

$

(5,979)

Accretion recognized in interest income

 

553

 

797

Adjustments to gross amortized cost of loans at end of period

$

(2,782)

$

(5,182)

Schedule of PCI loans

(In Thousands)

March 31, 

December 31, 

    

2022

    

2021

Outstanding balance

$

5,966

$

9,802

Carrying amount

 

3,983

 

6,558

Schedule of transactions within the allowance for loan losses

Three Months Ended March 31, 2022

December 31, 2021

    

    

    

    

    

    

    

March 31, 2022

(In Thousands)

    

Balance

    

 Charge-offs 

    

 Recoveries 

    

 Provision (Credit) 

    

Balance

Allowance for Loan Losses:

 

  

  

  

  

  

Commercial:

 

  

 

  

 

  

 

  

 

  

Commercial loans secured by real estate

$

4,405

$

0

$

0

$

612

$

5,017

Commercial and industrial

 

2,723

 

(150)

 

0

 

268

 

2,841

Commercial construction and land

 

637

 

0

 

0

 

(246)

 

391

Loans secured by farmland

 

115

 

0

 

0

 

14

 

129

Multi-family (5 or more) residential

 

215

 

0

 

0

 

152

 

367

Agricultural loans

 

25

 

0

 

0

 

2

 

27

Other commercial loans

 

173

 

0

 

0

 

(23)

 

150

Total commercial

 

8,293

 

(150)

 

0

 

779

 

8,922

Residential mortgage:

 

  

  

  

  

  

Residential mortgage loans - first liens

3,650

0

1

159

3,810

Residential mortgage loans - junior liens

 

184

 

0

 

0

 

(3)

 

181

Home equity lines of credit

 

302

 

0

 

15

 

(11)

 

306

1-4 Family residential construction

 

202

 

0

 

0

 

(54)

 

148

Total residential mortgage

 

4,338

 

0

 

16

 

91

4,445

Consumer

 

235

 

(30)

 

7

 

25

 

237

Unallocated

 

671

 

0

 

0

 

(4)

 

667

Total Allowance for Loan Losses

$

13,537

$

(180)

$

23

$

891

$

14,271

Three Months Ended March 31, 2021

December 31, 2020

    

    

    

    

    

    

    

March 31, 2021

(In Thousands)

    

Balance

    

 Charge-offs 

    

 Recoveries 

    

 Provision (Credit) 

    

Balance

Allowance for Loan Losses:

 

  

  

  

  

  

Commercial:

 

  

 

  

 

  

 

  

 

  

Commercial loans secured by real estate

$

3,051

$

0

$

0

$

299

$

3,350

Commercial and industrial

 

2,245

 

0

 

14

 

(72)

 

2,187

Commercial construction and land

 

454

 

0

 

0

 

22

 

476

Loans secured by farmland

 

120

 

0

 

0

 

(9)

 

111

Multi-family (5 or more) residential

 

236

 

0

 

0

 

19

 

255

Agricultural loans

 

34

 

0

 

0

 

(8)

 

26

Other commercial loans

 

168

 

0

 

0

 

(9)

 

159

Total commercial

 

6,308

 

0

 

14

 

242

 

6,564

Residential mortgage:

 

  

  

  

  

  

Residential mortgage loans - first liens

3,524

0

1

(18)

3,507

Residential mortgage loans - junior liens

 

349

 

0

 

0

 

(15)

 

334

Home equity lines of credit

 

281

 

0

 

1

 

(1)

 

281

1-4 Family residential construction

 

99

 

0

 

0

 

(21)

 

78

Total residential mortgage

 

4,253

 

0

 

2

 

(55)

 

4,200

Consumer

 

239

 

(11)

 

12

 

(20)

 

220

Unallocated

 

585

 

0

 

0

 

92

 

677

Total Allowance for Loan Losses

$

11,385

$

(11)

$

28

$

259

$

11,661

Schedule of aggregate credit quality classification of outstanding loans by risk

March 31, 2022

    

    

    

    

    

Purchased

    

(In Thousands)

Special

Credit

Pass

Mention

Substandard

Doubtful

Impaired

Total

Commercial:

 

 

 

 

 

 

Commercial loans secured by real estate

$

547,705

$

18,000

$

16,098

$

0

$

3,874

$

585,677

Commercial and Industrial

 

144,864

 

11,030

 

3,860

 

0

 

39

 

159,793

Paycheck Protection Program - 1st Draw

887

0

0

0

0

887

Paycheck Protection Program - 2nd Draw

11,490

0

0

0

0

11,490

Political subdivisions

 

81,975

 

0

 

0

 

0

 

0

 

81,975

Commercial construction and land

 

36,496

 

714

 

48

 

0

 

0

 

37,258

Loans secured by farmland

 

11,319

 

287

 

901

 

0

 

0

 

12,507

Multi-family (5 or more) residential

 

52,274

 

0

 

867

 

0

 

0

 

53,141

Agricultural loans

 

2,054

 

0

 

534

 

0

 

0

 

2,588

Other commercial loans

 

14,826

 

1

 

0

 

0

 

0

 

14,827

Total commercial

 

903,890

 

30,032

 

22,308

 

0

 

3,913

 

960,143

Residential Mortgage:

 

  

 

  

 

  

 

  

 

  

 

  

Residential mortgage loans - first liens

466,862

7,548

6,640

0

69

481,119

Residential mortgage loans - junior liens

 

22,182

 

57

 

332

 

0

 

1

 

22,572

Home equity lines of credit

 

38,961

 

59

 

629

 

0

 

0

 

39,649

1-4 Family residential construction

 

16,945

 

0

 

0

 

0

 

0

 

16,945

Total residential mortgage

 

544,950

 

7,664

 

7,601

 

0

 

70

 

560,285

Consumer

 

17,713

 

0

 

49

 

0

 

0

 

17,762

Totals

$

1,466,553

$

37,696

$

29,958

$

0

$

3,983

$

1,538,190

December 31, 2021

    

    

    

    

    

Purchased

    

(In Thousands)

Special

Credit

Pass

Mention

Substandard

Doubtful

Impaired

Total

Commercial:

 

 

 

 

 

 

Commercial loans secured by real estate

$

538,966

$

10,510

$

16,220

$

0

$

4,144

$

569,840

Commercial and Industrial

 

142,775

 

10,841

 

4,694

 

0

 

763

 

159,073

Paycheck Protection Program - 1st Draw

1,356

0

0

0

0

1,356

Paycheck Protection Program - 2nd Draw

25,508

0

0

0

0

25,508

Political subdivisions

 

81,301

 

0

 

0

 

0

 

0

 

81,301

Commercial construction and land

 

59,816

 

715

 

48

 

0

 

0

 

60,579

Loans secured by farmland

 

10,011

 

186

 

924

 

0

 

0

 

11,121

Multi-family (5 or more) residential

 

47,638

 

0

 

873

 

0

 

1,578

 

50,089

Agricultural loans

 

1,802

 

0

 

549

 

0

 

0

 

2,351

Other commercial loans

 

17,150

 

3

 

0

 

0

 

0

 

17,153

Total commercial

 

926,323

 

22,255

 

23,308

 

0

 

6,485

 

978,371

Residential Mortgage:

 

  

 

  

 

  

 

  

 

  

 

  

Residential mortgage loans - first liens

469,044

7,981

6,534

0

70

483,629

Residential mortgage loans - junior liens

 

22,914

 

114

 

283

 

0

 

3

 

23,314

Home equity lines of credit

 

38,652

 

59

 

541

 

0

 

0

 

39,252

1-4 Family residential construction

 

23,151

 

0

 

0

 

0

 

0

 

23,151

Total residential mortgage

 

553,761

 

8,154

 

7,358

 

0

 

73

 

569,346

Consumer

 

17,092

 

0

 

40

 

0

 

0

 

17,132

Totals

$

1,497,176

$

30,409

$

30,706

$

0

$

6,558

$

1,564,849

Summary of loan balances and the related allowance for loan losses

March 31, 2022

    

Loans:

Allowance for Loan Losses:

(In Thousands)

Individually

Collectively

Individually

Collectively

  

    

Evaluated

    

Evaluated

    

Totals

    

Evaluated

    

Evaluated

    

Totals

Commercial:

 

 

 

 

 

 

Commercial loans secured by real estate

$

10,593

$

575,084

$

585,677

$

658

$

4,359

$

5,017

Commercial and industrial

 

664

 

159,129

 

159,793

 

72

 

2,769

 

2,841

Paycheck Protection Program - 1st Draw

 

0

 

887

 

887

 

0

 

0

 

0

Paycheck Protection Program - 2nd Draw

0

11,490

11,490

0

0

0

Political subdivisions

 

0

 

81,975

 

81,975

 

0

 

0

 

0

Commercial construction and land

 

48

 

37,210

 

37,258

 

0

 

391

 

391

Loans secured by farmland

 

82

 

12,425

 

12,507

 

0

 

129

 

129

Multi-family (5 or more) residential

 

0

 

53,141

 

53,141

 

0

 

367

 

367

Agricultural loans

 

60

 

2,528

 

2,588

 

0

 

27

 

27

Other commercial loans

 

0

 

14,827

 

14,827

 

0

 

150

 

150

Total commercial

 

11,447

 

948,696

 

960,143

 

730

 

8,192

 

8,922

Residential mortgage:

 

  

 

  

 

  

 

  

 

  

 

  

Residential mortgage loans - first liens

523

480,596

481,119

0

3,810

3,810

Residential mortgage loans - junior liens

 

35

 

22,537

 

22,572

 

0

 

181

 

181

Home equity lines of credit

 

0

 

39,649

 

39,649

 

0

 

306

 

306

1-4 Family residential construction

 

0

 

16,945

 

16,945

 

0

 

148

 

148

Total residential mortgage

 

558

 

559,727

 

560,285

 

0

 

4,445

 

4,445

Consumer

 

0

 

17,762

 

17,762

 

0

 

237

 

237

Unallocated

 

 

 

 

 

 

667

Total

$

12,005

$

1,526,185

$

1,538,190

$

730

$

12,874

$

14,271

December 31, 2021

    

Loans:

Allowance for Loan Losses:

(In Thousands)

Individually

Collectively

Individually

Collectively

  

    

Evaluated

    

Evaluated

    

Totals

    

Evaluated

    

Evaluated

    

Totals

Commercial:

 

 

 

 

 

 

Commercial loans secured by real estate

$

10,926

$

558,914

$

569,840

$

669

$

3,736

$

4,405

Commercial and industrial

 

2,503

 

156,570

 

159,073

 

71

 

2,652

 

2,723

Paycheck Protection Program - 1st Draw

 

0

 

1,356

 

1,356

 

0

 

0

 

0

Paycheck Protection Program - 2nd Draw

0

25,508

25,508

0

0

0

Political subdivisions

 

0

 

81,301

 

81,301

 

0

 

0

 

0

Commercial construction and land

 

0

 

60,579

 

60,579

 

0

 

637

 

637

Loans secured by farmland

 

83

 

11,038

 

11,121

 

0

 

115

 

115

Multi-family (5 or more) residential

 

1,578

 

48,511

 

50,089

 

0

 

215

 

215

Agricultural loans

 

0

 

2,351

 

2,351

 

0

 

25

 

25

Other commercial loans

 

0

 

17,153

 

17,153

 

0

 

173

 

173

Total commercial

 

15,090

 

963,281

 

978,371

 

740

 

7,553

 

8,293

Residential mortgage:

 

  

 

  

 

  

 

  

 

  

 

  

Residential mortgage loans - first liens

630

482,999

483,629

0

3,650

3,650

Residential mortgage loans - junior liens

 

14

 

23,300

 

23,314

 

0

 

184

 

184

Home equity lines of credit

 

0

 

39,252

 

39,252

 

0

 

302

 

302

1-4 Family residential construction

 

0

 

23,151

 

23,151

 

0

 

202

 

202

Total residential mortgage

 

644

 

568,702

 

569,346

 

0

 

4,338

 

4,338

Consumer

 

0

 

17,132

 

17,132

 

0

 

235

 

235

Unallocated

 

 

 

 

 

 

671

Total

$

15,734

$

1,549,115

$

1,564,849

$

740

$

12,126

$

13,537

Summary of information related to impaired loans

(In Thousands)

March 31, 2022

December 31, 2021

Unpaid

Unpaid

Principal

Recorded

Related

Principal

Recorded

Related

    

Balance

    

Investment

    

Allowance

    

Balance

    

Investment

    

Allowance

With no related allowance recorded:

 

  

 

  

 

  

 

  

 

  

 

  

Commercial loans secured by real estate

$

6,253

$

4,137

$

0

$

6,600

$

4,458

$

0

Commercial and industrial

 

3,199

 

592

 

0

 

5,213

 

2,431

 

0

Residential mortgage loans - first liens

637

523

0

656

630

0

Residential mortgage loans - junior liens

 

142

 

35

 

0

 

124

 

14

 

0

Loans secured by farmland

 

82

 

82

 

0

 

83

 

83

 

0

Agricultural loans

60

60

0

0

0

0

Construction and other land loans

48

48

0

0

0

0

Multi-family (5 or more) residential

0

0

0

2,734

1,578

0

Total with no related allowance recorded

 

10,421

 

5,477

 

0

 

15,410

 

9,194

 

0

With a related allowance recorded:

 

 

 

 

 

 

Commercial loans secured by real estate

6,456

6,456

658

6,468

6,468

668

Commercial and industrial

 

72

 

72

 

72

 

72

 

72

 

72

Total with a related allowance recorded

 

6,528

 

6,528

 

730

 

6,540

 

6,540

 

740

Total

$

16,949

$

12,005

$

730

$

21,950

$

15,734

$

740

Schedule of average balance of impaired loans and interest income recognized on impaired loans

(In Thousands)

Interest Income Recognized on

Average Investment in Impaired Loans

Impaired Loans on a Cash Basis

Three Months Ended

Three Months Ended

March 31, 

March 31, 

    

2022

2021

2022

2021

Commercial:

Commercial loans secured by real estate

$

10,735

$

12,203

$

129

$

143

Commercial and industrial

1,626

1,082

4

12

Commercial construction and land

48

49

1

1

Loans secured by farmland

82

84

0

1

Multi-family (5 or more) residential

789

1,596

0

61

Agricultural loans

63

69

2

2

Total commercial

13,343

15,083

136

220

Residential mortgage:

 

Residential mortgage loans - first lien

565

2,451

7

37

Residential mortgage loans - junior lien

37

437

1

5

Home equity lines of credit

0

18

1

0

Total residential mortgage

602

2,906

9

42

Total

$

13,945

$

17,989

$

145

$

262

Schedule of breakdown by portfolio segment and class of non accrual loans

(In Thousands)

March 31, 2022

December 31, 2021

Past Due

Past Due

90+ Days and

90+ Days and

    

Accruing

    

Nonaccrual

    

Accruing

    

Nonaccrual

Commercial:

 

 

 

  

 

  

Commercial loans secured by real estate

$

1,217

$

10,593

$

738

$

10,885

Commercial and industrial

 

788

 

376

 

30

 

2,299

Commercial construction and land

 

0

 

47

 

0

 

48

Loans secured by farmland

 

0

 

81

 

28

 

83

Multi-family (5 or more) residential

0

0

0

1,578

Agricultural loans

60

0

65

0

Total commercial

 

2,065

 

11,097

 

861

 

14,893

Residential mortgage:

 

  

 

  

 

  

 

  

Residential mortgage loans - first liens

1,139

3,638

1,144

4,005

Residential mortgage loans - junior liens

 

76

 

2

 

69

 

3

Home equity lines of credit

 

102

 

167

 

102

 

82

Total residential mortgage

 

1,317

 

3,807

 

1,315

 

4,090

Consumer

 

47

 

41

 

43

 

16

Totals

$

3,429

$

14,945

$

2,219

$

18,999

Summary of the contractual aging of loans

(In Thousands)

As of March 31, 2022

As of December 31, 2021

    

Current &

    

    

    

    

Current &

    

    

    

Past Due

Past Due

Past Due

Past Due

Past Due

Past Due

Less than

30-89

90+

Less than

30-89

90+

30 Days

Days

Days

Total

30 Days

Days

Days

Total

Commercial:

 

 

 

 

 

  

 

  

 

  

 

  

Commercial loans secured by real estate

$

579,837

$

192

$

5,648

$

585,677

$

563,658

$

762

$

5,420

$

569,840

Commercial and industrial

 

159,613

 

75

 

105

 

159,793

 

158,188

 

72

 

813

 

159,073

Paycheck Protection Program - 1st Draw

145

0

742

887

1,339

17

0

1,356

Paycheck Protection Program - 2nd Draw

11,490

0

0

11,490

25,508

0

0

25,508

Political subdivisions

 

81,975

 

0

 

0

 

81,975

 

81,301

 

0

 

0

 

81,301

Commercial construction and land

 

37,083

 

128

 

47

 

37,258

 

60,509

 

70

 

0

 

60,579

Loans secured by farmland

 

12,426

 

0

 

81

 

12,507

 

11,010

 

0

 

111

 

11,121

Multi-family (5 or more) residential

 

53,141

 

0

 

0

 

53,141

 

48,532

 

0

 

1,557

 

50,089

Agricultural loans

 

2,528

 

0

 

60

 

2,588

 

2,279

 

7

 

65

 

2,351

Other commercial loans

 

14,827

 

0

 

0

 

14,827

 

17,153

 

0

 

0

 

17,153

Total commercial

 

953,065

 

395

 

6,683

 

960,143

 

969,477

 

928

 

7,966

 

978,371

Residential mortgage:

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Residential mortgage loans - first liens

473,710

5,142

2,267

481,119

475,637

5,038

2,954

483,629

Residential mortgage loans - junior liens

 

22,457

 

39

 

76

 

22,572

 

23,229

 

16

 

69

 

23,314

Home equity lines of credit

 

39,314

 

233

 

102

 

39,649

 

38,830

 

279

 

143

 

39,252

1-4 Family residential construction

 

16,945

 

0

 

0

 

16,945

 

23,151

 

0

 

0

 

23,151

Total residential mortgage

 

552,426

 

5,414

 

2,445

 

560,285

 

560,847

 

5,333

 

3,166

 

569,346

Consumer

 

17,626

 

48

 

88

 

17,762

 

17,001

 

72

 

59

 

17,132

Totals

$

1,523,117

$

5,857

$

9,216

$

1,538,190

$

1,547,325

$

6,333

$

11,191

$

1,564,849

Summary of the contractual aging of nonaccrual loans

(In Thousands)

Current &

 

Past Due

Past Due

Past Due

 

Less than

30-89

90+

 

    

30 Days

    

Days

    

Days

    

Total

March 31, 2022 Nonaccrual Totals

$

7,169

$

1,989

$

5,787

$

14,945

December 31, 2021 Nonaccrual Totals

$

8,800

$

1,227

$

8,972

$

18,999

Summary of troubled debt restructurings

(In Thousands)

Current &

 

 

Past Due

Past Due

Past Due

 

 

Less than

30-89

90+

 

 

    

30 Days

    

Days

    

Days

    

Nonaccrual

    

Total

March 31, 2022 Totals

$

243

$

36

$

60

$

3,894

$

4,233

December 31, 2021 Totals

$

248

$

40

$

65

$

5,452

$

5,805

Schedule of loan modifications considered as TDRs

(Balances in Thousands)

Three Months Ended

Three Months Ended

March 31, 2022

March 31, 2021

Number

Number

of

Recorded

of

Recorded

Loans

Investment

Loans

Investment

Commercial loans secured by real estate

0

$

0

1

$

3,392

Total

 

0

$

0

 

1

$

3,392

Schedule of carrying amount of foreclosed residential real estate properties

(In Thousands)

    

March 31, 

    

December 31, 

2022

2021

Foreclosed residential real estate

$

256

$

256

Schedule of mortgage loans secured by residential real properties

(In Thousands)

    

March 31, 

    

December 31, 

2022

2021

Residential real estate in process of foreclosure

$

1,547

$

1,260

Troubled Debt Restructuring  
LOANS  
Summary of troubled debt restructurings

(Balances in Thousands)

Three Months Ended

Three Months Ended

March 31, 2022

March 31, 2021

Post-

Post-

Number

Modification

Number

Modification

of

Recorded

of

Recorded

Loans

Investment

Loans

Investment

Residential mortgage - first liens,

Reduced monthly payments and extended maturity date

0

    

$

0

    

1

    

$

12

Consumer,

Reduced monthly payments and extended maturity date

0

0

1

24

Total

    

0

    

$

0

    

2

    

$

36