XML 34 R24.htm IDEA: XBRL DOCUMENT v3.22.2.2
LOANS AND ALLOWANCE FOR LOAN LOSSES (Tables)
9 Months Ended
Sep. 30, 2022
Receivables [Abstract]  
Schedule of Composition of the Loan Portfolio by Type
The composition of the loan portfolio, net of deferred origination fees and costs, is summarized as follows (in thousands):
September 30, 2022December 31, 2021
Commercial and agricultural:
Commercial and industrial$262,014 $256,893 
Agricultural75 394 
Commercial mortgages:
Construction105,330 82,204 
Commercial mortgages, other836,190 720,358 
Residential mortgages283,128 259,334 
Consumer loans:
Home equity lines and loans76,871 70,670 
Indirect consumer loans168,214 118,569 
Direct consumer loans10,933 9,827 
Total loans, net of deferred loan fees and costs1,742,755 1,518,249 
Interest receivable on loans5,128 4,133 
Total recorded investment in loans$1,747,883 $1,522,382 
Schedule of Allowance for Loan Losses by Portfolio Segment
The following tables present the activity in the allowance for loan losses by portfolio segment for the three month periods ended September 30, 2022 and 2021 (in thousands):
Three Months Ended September 30, 2022
Allowance for loan lossesCommercial and AgriculturalCommercial MortgagesResidential MortgagesConsumer LoansTotal
Beginning balance$3,564 $10,314 $1,714 $1,893 $17,485 
Charge-offs— — — (277)(277)
Recoveries40 121 168 
Net recoveries (charge-offs)40 (156)(109)
Provision(55)671 42 597 1,255 
Ending balance$3,515 $10,986 $1,796 $2,334 $18,631 
Three Months Ended September 30, 2021
Allowance for loan lossesCommercial and AgriculturalCommercial MortgagesResidential MortgagesConsumer LoansTotal
Beginning balance$3,628 $12,963 $1,791 $2,294 $20,676 
Charge-offs— (44)— (190)(234)
Recoveries— 133 142 
Net recoveries (charge-offs)(43)— (57)(92)
Provision(15)361 80 (70)356 
Ending balance$3,621 $13,281 $1,871 $2,167 $20,940 

The following tables present the activity in the allowance for loan losses by portfolio segment for the nine month periods ended September 30, 2022 and 2021 (in thousands):

Nine Months Ended September 30, 2022
Allowance for loan lossesCommercial and AgriculturalCommercial MortgagesResidential MortgagesConsumer LoansTotal
Beginning balance$3,591 $13,556 $1,803 $2,075 $21,025 
Charge-offs(20)(687)— (599)(1,306)
Recoveries37 40 466 546 
Net recoveries (charge-offs)17 (684)40 (133)(760)
Provision(93)(1,886)(47)392 (1,634)
Ending balance$3,515 $10,986 $1,796 $2,334 $18,631 
Nine Months Ended September 30, 2021
Allowance for loan lossesCommercial and AgriculturalCommercial MortgagesResidential MortgagesConsumer LoansTotal
Beginning balance$4,493 $11,496 $2,079 $2,856 $20,924 
Charge-offs(25)(44)(71)(510)(650)
Recoveries283 10 424 719 
Net recoveries (charge-offs)258 (42)(61)(86)69 
Provision(1,130)1,827 (147)(603)(53)
Ending balance$3,621 $13,281 $1,871 $2,167 $20,940 
Schedule of Allowance for Loan Losses and the Recorded Investment in Loans Based on Impairment Method
The following tables present the balance in the allowance for loan losses and the recorded investment in loans by portfolio segment and based on impairment method as of September 30, 2022 and December 31, 2021 (in thousands):
 September 30, 2022
Allowance for loan losses:Commercial and AgriculturalCommercial MortgagesResidential MortgagesConsumer LoansTotal
Ending allowance balance attributable to loans:
Individually evaluated for impairment$1,323 $41 $— $41 $1,405 
Collectively evaluated for impairment2,192 10,945 1,796 2,293 17,226 
   Total ending allowance balance$3,515 $10,986 $1,796 $2,334 $18,631 
 December 31, 2021
Allowance for loan losses:Commercial and AgriculturalCommercial MortgagesResidential MortgagesConsumer LoansTotal
Ending allowance balance attributable to loans:
Individually evaluated for impairment$1,394 $1,571 $— $65 $3,030 
Collectively evaluated for impairment2,197 11,985 1,803 2,010 17,995 
   Total ending allowance balance$3,591 $13,556 $1,803 $2,075 $21,025 


 September 30, 2022
Loans:Commercial and AgriculturalCommercial MortgagesResidential MortgagesConsumer LoansTotal
Loans individually evaluated for impairment$2,531 $4,313 $768 $277 $7,889 
Loans collectively evaluated for  impairment260,388 940,188 283,076 256,342 1,739,994 
   Total ending loans balance$262,919 $944,501 $283,844 $256,619 $1,747,883 

 December 31, 2021
Loans:Commercial and AgriculturalCommercial MortgagesResidential MortgagesConsumer LoansTotal
Loans individually evaluated for impairment$2,427 $7,967 $938 $315 $11,647 
Loans collectively evaluated for  impairment255,586 796,858 259,029 199,262 1,510,735 
   Total ending loans balance$258,013 $804,825 $259,967 $199,577 $1,522,382 
Schedule of Impaired Financing Receivables
The following table presents loans individually evaluated for impairment recognized by class of loans as of September 30, 2022 and December 31, 2021 (in thousands):
 September 30, 2022December 31, 2021
With no related allowance recorded:Unpaid Principal BalanceRecorded InvestmentAllowance for Loan Losses AllocatedUnpaid Principal BalanceRecorded InvestmentAllowance for Loan Losses Allocated
Commercial and agricultural:
Commercial and industrial$570 $569 $— $954 $948 $— 
Commercial mortgages:
Construction12 12 — 129 130 — 
Commercial mortgages, other4,261 4,260 — 6,940 4,278 — 
Residential mortgages777 768 — 951 938 — 
Consumer loans:
Home equity lines and loans160 144 — 185 169 — 
With an allowance recorded:
Commercial and agricultural:
Commercial and industrial1,961 1,962 1,323 5,350 1,479 1,394 
Commercial mortgages:
Commercial mortgages, other41 41 41 3,550 3,559 1,571 
Consumer loans:
Home equity lines and loans133 133 41 146 146 65 
Total$7,915 $7,889 $1,405 $18,205 $11,647 $3,030 
The following table presents the average recorded investment and interest income of loans individually evaluated for impairment recognized by class of loans for the three and nine month periods ended September 30, 2022 and 2021 (in thousands):
 Three Months Ended 
 September 30, 2022
Three Months Ended 
 September 30, 2021
Nine Months Ended 
 September 30, 2022
Nine Months Ended 
 September 30, 2021
With no related allowance recorded:Average Recorded Investment
Interest Income Recognized(1)
Average Recorded Investment
Interest Income Recognized(1)
Average Recorded Investment
Interest Income Recognized(1)
Average Recorded Investment
Interest Income Recognized(1)
Commercial and agricultural:
   Commercial and industrial$585 $— $1,378 $$761 $— $1,645 $
Commercial mortgages:
Construction55 — 151 88 — 167 
Commercial mortgages, other4,150 4,665 4,171 14 4,743 23 
Residential mortgages846 950 12 890 19 1,034 29 
Consumer loans:
Home equity lines & loans149 — 184 157 — 299 
With an allowance recorded:
Commercial and agricultural:
Commercial and industrial1,643 1,545 1,545 1,511 
Commercial mortgages:
Commercial mortgages, other42 — 3,644 25 1,563 — 1,905 25 
Consumer loans:
Home equity lines and loans134 — 155 — 139 — 160 — 
Total$7,604 $18 $12,672 $55 $9,314 $38 $11,464 $96 
(1)Cash basis interest income approximates interest income recognized.
Schedule of Recorded Investment in Past Due and Non-Accrual Status by Class of Loans
The following table presents the recorded investment in non-accrual and loans past due 90 days or more and still accruing by class of loan as of September 30, 2022 and December 31, 2021 (in thousands):
Non-accrualLoans Past Due 90 Days or More and Still Accruing
September 30, 2022December 31, 2021September 30, 2022December 31, 2021
Commercial and agricultural:
Commercial and industrial$2,360 $1,932 $— $
Commercial mortgages:
Construction12 34 — — 
Commercial mortgages, other3,840 3,844 — — 
Residential mortgages699 1,039 — — 
Consumer loans:
Home equity lines and loans833 790 — — 
Indirect consumer loans565 462 — — 
Direct consumer loans13 — — 
Total$8,310 $8,114 $— $
The following tables present the aging of the recorded investment in loans as of September 30, 2022 and December 31, 2021 (in thousands):
September 30, 2022
 30 - 59 Days Past Due60 - 89 Days Past Due90 Days or More Past DueTotal Past DueLoans Not Past DueTotal
Commercial and agricultural:
Commercial and industrial$12 $— $101 $113 $262,731 $262,844 
Agricultural— — — — 75 75 
Commercial mortgages: 
Construction12 — — 12 105,652 105,664 
Commercial mortgages, other246 17 531 794 838,043 838,837 
Residential mortgages1,952 316 396 2,664 281,180 283,844 
Consumer loans: 
Home equity lines and loans133 159 457 749 76,356 77,105 
Indirect consumer loans905 230 270 1,405 167,126 168,531 
Direct consumer loans— 10,979 10,983 
Total$3,263 $723 $1,755 $5,741 $1,742,142 $1,747,883 

December 31, 2021
 30 - 59 Days Past Due60 - 89 Days Past Due90 Days or More Past DueTotal Past DueLoans Not Past DueTotal
Commercial and agricultural:
Commercial and industrial$413 $148 $26 $587 $257,031 $257,618 
Agricultural— — — — 395 395 
Commercial mortgages: 
Construction— — — — 82,435 82,435 
Commercial mortgages, other24 224 1,302 1,550 720,840 722,390 
Residential mortgages580 32 652 1,264 258,703 259,967 
Consumer loans: 
Home equity lines and loans256 69 424 749 70,105 70,854 
Indirect consumer loans1,179 424 255 1,858 116,997 118,855 
Direct consumer loans24 11 13 48 9,820 9,868 
Total$2,476 $908 $2,672 $6,056 $1,516,326 $1,522,382 
Schedule of Loans by Class Modified as Troubled Debt Restructurings
The following table presents loans by class modified as TDRs that occurred during the three month period ended September 30, 2021 (dollars in thousands):
September 30, 2021Number of LoansPre-Modification Outstanding Recorded InvestmentPost-Modification Outstanding Recorded Investment
Troubled debt restructurings:
Commercial mortgages:
Commercial mortgages, other$502 $502 
Total$502 $502 
The following table presents loans by class modified as TDRs that occurred during the nine month period ended September 30, 2021 (dollars in thousands):
September 30, 2021Number of LoansPre-Modification Outstanding Recorded InvestmentPost-Modification Outstanding Recorded Investment
Troubled debt restructurings:
Commercial and agricultural:
Commercial and industrial— $— $— 
Commercial mortgages:
Commercial mortgages, other$6,596 $6,596 
Total$6,596 $6,596 
Schedule of Risk Category of the Recorded Investment of Loans by Class of Loans Based on the analyses performed as of September 30, 2022 and December 31, 2021, the risk category of the recorded investment of loans by class of loans is as follows (in thousands):
 September 30, 2022
 Not RatedPassSpecial MentionSubstandardDoubtfulTotal
Commercial and agricultural:
Commercial and industrial$— $255,235 $3,366 $3,313 $930 $262,844 
Agricultural— 75 — — — 75 
Commercial mortgages:
Construction— 105,473 179 12 — 105,664 
Commercial mortgages— 802,080 28,910 7,806 41 838,837 
Residential mortgages283,145 — — 699 — 283,844 
Consumer loans:
Home equity lines and loans76,272 — — 833 — 77,105 
Indirect consumer loans167,966 — — 565 — 168,531 
Direct consumer loans10,983 — — — — 10,983 
Total$538,366 $1,162,863 $32,455 $13,228 $971 $1,747,883 
 December 31, 2021
 Not RatedPassSpecial MentionSubstandardDoubtfulTotal
Commercial and agricultural:
Commercial and industrial$— $250,529 $2,892 $3,108 $1,089 $257,618 
Agricultural— 395 — — — 395 
Commercial mortgages:
Construction— 82,404 — 31 — 82,435 
Commercial mortgages— 672,741 31,072 17,458 1,119 722,390 
Residential mortgages258,928 — — 1,039 — 259,967 
Consumer loans:
Home equity lines and loans70,064 — — 790 — 70,854 
Indirect consumer loans118,393 — — 462 — 118,855 
Direct consumer loans9,855 — — 13 — 9,868 
Total$457,240 $1,006,069 $33,964 $22,901 $2,208 $1,522,382 
Schedule of Recorded Investment in Residential and Consumer Loans Based on Payment Activity The following tables present the recorded investment in residential and consumer loans based on payment activity as of September 30, 2022 and December 31, 2021 (in thousands):
 September 30, 2022
 Consumer Loans
 Residential MortgagesHome Equity Lines and LoansIndirect Consumer LoansOther Direct Consumer Loans
Performing$283,145 $76,272 $167,966 $10,982 
Non-Performing699 833 565 
 $283,844 $77,105 $168,531 $10,983 

 December 31, 2021
 Consumer Loans
 Residential MortgagesHome Equity Lines and LoansIndirect Consumer LoansOther Direct Consumer Loans
Performing$258,928 $70,064 $118,393 $9,855 
Non-Performing1,039 790 462 13 
 $259,967 $70,854 $118,855 $9,868