XML 40 R28.htm IDEA: XBRL DOCUMENT v3.24.2.u1
LOANS AND ALLOWANCE FOR CREDIT LOSSES (Tables)
6 Months Ended
Jun. 30, 2024
Credit Loss [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):
June 30, 2024December 31, 2023
Commercial and industrial$290,546 $264,396 
Commercial mortgages:
Construction146,369 138,887 
Commercial mortgages, other1,008,343 984,038 
Residential mortgages271,620 277,992 
Consumer loans:
Home equity lines and loans87,228 87,056 
Indirect consumer loans198,407 210,423 
Direct consumer loans8,959 9,872 
Total loans, net of deferred loan fees and costs2,011,472 1,972,664 
Allowance for credit losses(21,031)(22,517)
Loans, net$1,990,441 $1,950,147 
Schedules of Allowance for Credit Loss
The following tables present the activity in the allowance for credit losses by portfolio segment for the three month periods ended June 30, 2024 and June 30, 2023 (in thousands):
Three Months Ended June 30, 2024
Allowance for credit lossesCommercial and IndustrialCommercial MortgagesResidential MortgagesConsumer LoansTotal
Beginning balance, April 1, 2024$4,516 $10,367 $2,062 $3,526 $20,471 
Charge-offs— — (3)(446)(449)
Recoveries13 26 103 143 
Net recoveries (charge-offs)13 23 (343)(306)
Provision (1)
365 162 21 318 866 
Ending balance, June 30, 2024$4,894 $10,530 $2,106 $3,501 $21,031 
(1)Additional provision related to off-balance sheet exposure was $13 thousand for the three months ended June 30, 2024.
Three Months Ended June 30, 2023
Allowance for credit lossesCommercial and IndustrialCommercial MortgagesResidential MortgagesConsumer LoansTotal
Beginning balance, April 1, 2023$4,053 $10,983 $1,892 $3,147 $20,075 
Charge-offs(9)— — (242)(251)
Recoveries— 101 105 
Net recoveries (charge-offs)(6)— (141)(146)
Provision (1)
74 10 13 146 243 
Ending balance, June 30, 2023$4,121 $10,994 $1,905 $3,152 $20,172 
(1)Additional provision related to off-balance sheet exposure was a $7 thousand credit for the three months ended June 30, 2023.
The following tables present the activity in the allowance for credit losses by portfolio segment for the six month periods ended June 30, 2024 and June 30, 2023 (in thousands):
Six Months Ended June 30, 2024
Allowance for credit lossesCommercial and IndustrialCommercial MortgagesResidential MortgagesConsumer LoansTotal
Beginning balance, January 1, 2024$5,055 $12,026 $2,194 $3,242 $22,517 
Charge-offs— — (19)(797)(816)
Recoveries50 49 227 328 
Net recoveries (charge-offs)50 30 (570)(488)
Provision (credit) (1)
(211)(1,498)(118)829 (998)
Ending balance, June 30, 2024$4,894 $10,530 $2,106 $3,501 $21,031 
(1)Additional provision related to off-balance sheet exposure was a $163 thousand credit for the six months ended June 30, 2024.

The Corporation performs an annual update to the loss drivers used in modeling its estimate of the allowance for credit losses. Annual updates for the model in 2024 were completed during the three month period ended March 31, 2024.
Six Months Ended June 30, 2023
Allowance for credit lossesCommercial and IndustrialCommercial MortgagesResidential MortgagesConsumer LoansTotal
Beginning balance, January 1, 2023$3,373 $11,576 $1,845 $2,865 $19,659 
Cumulative effect adjustment for the adoption of ASC 326909 (695)(16)176 374 
Beginning balance after cumulative effect adjustment, January 1, 20234,282 10,881 1,829 3,041 20,033 
Charge-offs(199)— — (437)(636)
Recoveries— 212 221 
Net recoveries (charge-offs)(191)— (225)(415)
Provision (1)
30 112 76 336 554 
Ending balance, June 30, 2023$4,121 $10,994 $1,905 $3,152 $20,172 
(1)Additional provision related to off-balance sheet exposure was a $41 thousand credit for the six months ended June 30, 2023.
The following tables present the activity in the allowance for credit losses on unfunded commitments for the three and six month periods ended June 30, 2024 and 2023 (in thousands):
For the Three Months Ended
Allowance for credit losses on unfunded commitments June 30, 2024June 30, 2023
Beginning balance $743 $1,048 
Provision (credit) for credit losses on unfunded commitments 13 (7)
Ending balance $756 $1,041 
For the Six Months Ended
Allowance for credit losses on unfunded commitments June 30, 2024June 30, 2023
Beginning balance $919 $— 
Impact of ASC 326 adoption— 1,082 
Provision (credit) for credit losses on unfunded commitments (163)(41)
Ending balance $756 $1,041 

The following tables present the provision for credit losses on loans and unfunded commitments for the three and six month periods ended June 30, 2024 and June 30, 2023 (in thousands):
For the Three Months Ended
Provision (credit) for credit lossesJune 30, 2024June 30, 2023
Provision for credit losses on loans $866 $243 
Provision (credit) for credit losses on unfunded commitments 13 (7)
Total provision (credit) for credit losses$879 $236 
For the Six Months Ended
Provision for credit lossesJune 30, 2024June 30, 2023
Provision (credit) for credit losses on loans $(998)$554 
Provision (credit) for credit losses on unfunded commitments (163)(41)
Total provision (credit) for credit losses$(1,161)$513 


The following tables present the balance in the allowance for credit losses by portfolio segment, as of June 30, 2024 and December 31, 2023 (in thousands):
 June 30, 2024
Allowance for credit lossesCommercial and IndustrialCommercial MortgagesResidential MortgagesConsumer LoansTotal
Ending allowance balance attributable to loans:
Individually analyzed$1,860 $21 $— $— $1,881 
Collectively analyzed3,034 10,509 2,106 3,501 19,150 
   Total ending allowance balance$4,894 $10,530 $2,106 $3,501 $21,031 

 December 31, 2023
Allowance for credit lossesCommercial and IndustrialCommercial MortgagesResidential MortgagesConsumer LoansTotals
Ending allowance balance attributable to loans:
Individually analyzed$1,928 $27 $— $— $1,955 
Collectively analyzed3,127 11,999 2,194 3,242 20,562 
Total ending allowance balance$5,055 $12,026 $2,194 $3,242 $22,517 

The following tables present the amortized cost basis of loans by portfolio segment, as of June 30, 2024 and December 31, 2023 (in thousands):
 June 30, 2024
Amortized cost basis of loans:Commercial and IndustrialCommercial MortgagesResidential MortgagesConsumer LoansTotal
Individually analyzed $2,102 $3,947 $— $— $6,049 
Collectively analyzed288,444 1,150,765 271,620 294,594 2,005,423 
   Total ending loans balance$290,546 $1,154,712 $271,620 $294,594 $2,011,472 
 December 31, 2023
Amortized cost basis of loans:Commercial and IndustrialCommercial MortgagesResidential MortgagesConsumer LoansTotal
Individually analyzed$2,067 $5,968 $— $— $8,035 
Collectively analyzed262,329 1,116,957 277,992 307,351 1,964,629 
Total ending loans balance$264,396 $1,122,925 $277,992 $307,351 $1,972,664 
Schedule of Financing Receivable, Modified
The following tables summarize the amortized cost basis of loans modified during the three and six month periods ended June 30, 2024 and June 30, 2023 (in thousands):
Three Months Ended June 30, 2024
Loans modified under ASU 2022-02:Principal ReductionInterest Rate ReductionTerm ExtensionPayment DelayCombinationTotal
(%) of Loan Class (1)
Residential mortgages $— $— $— $440 $— $440 0.16 %
Total$— $— $— $440 $— $440 
(1) Represents amortized cost basis of loans modified during the period as a percentage of the period-end loan balances by class.

Three Months Ended June 30, 2023
Loans modified under ASU 2022-02:Principal ReductionInterest Rate ReductionTerm ExtensionPayment DelayCombinationTotal
(%) of Loan Class (1)
Commercial mortgages, other$— $— $— $1,920 $— $1,920 0.21 %
Total$— $— $— $1,920 $— $1,920 
(1) Represents amortized cost basis of loans modified during the period as a percentage of the period-end loan balances by class.

Six Months Ended June 30, 2024
Loans modified under ASU 2022-02:Principal ReductionInterest Rate ReductionTerm ExtensionPayment DelayCombinationTotal
(%) of Loan Class (1)
Residential mortgages $— $— $— $440 $— $440 0.16 %
Total$— $— $— $440 $— $440 
(1) Represents amortized cost basis of loans modified during the period as a percentage of the period-end loan balances by class.

Six Months Ended June 30, 2023
Loans modified under ASU 2022-02:Principal ReductionInterest Rate ReductionTerm ExtensionPayment DelayCombinationTotal
(%) of Loan Class (1)
Commercial mortgages, other$— $— $275 $1,920 $— $2,195 0.24 %
Total$— $— $275 $1,920 $— $2,195 
(1) Represents amortized cost basis of loans modified during the period as a percentage of the period-end loan balances by class.
The following tables present the financial effect of the loan modifications presented above to borrowers experiencing financial difficulty during the three and six month periods ended June 30, 2024 and June 30, 2023 (in thousands):

Three Months Ended June 30, 2024
Effect of loan modifications under ASU 2022-02:Principal Reduction (in thousands)Weighted-average interest rate reduction (%)Weighted-average term extension (in months)Weighted-average payment delay
(in months)
Residential mortgages$——%06

Three Months Ended June 30, 2023
Effect of loan modifications under ASU 2022-02:Principal Reduction
(in thousands)
Weighted-average interest rate reduction (%)Weighted-average term extension
(in months)
Weighted-average payment delay
(in months)
Commercial mortgages, other$——%04

Six Months Ended June 30, 2024
Effect of loan modifications under ASU 2022-02:Principal Reduction (in thousands)Weighted-average interest rate reduction (%)Weighted-average term extension (in months)Weighted-average payment delay
(in months)
Residential mortgages$——%06

Six Months Ended June 30, 2023
Effect of loan modifications under ASU 2022-02:Principal Reduction
(in thousands)
Weighted-average interest rate reduction (%)Weighted-average term extension
(in months)
Weighted-average payment delay
(in months)
Commercial mortgages, other$——%604
Schedule of Recorded Investment in Past Due and Non-Accrual Status by Class of Loans The following tables present the performance of such loans that have been modified in the twelve month period preceding June 30, 2024 and the six month period preceding June 30, 2023 (in thousands):
Twelve Months Ended June 30, 2024
Past Due Status of Modifications under ASU 2022-02:30-59 Days Past Due60-89 Days Past DueGreater Than 89 Days Past DueLoans Not Past Due Total
Commercial and industrial$— $— $675 $121 $796 
Residential mortgages— — 440 — 440 
Home equity lines and loans— — — 116 116 
Total$— $— $1,115 $237 $1,352 
Six Months Ended June 30, 2023 (1)
Past Due Status of Modifications under ASU 2022-02:30-59 Days Past Due60-89 Days Past DueGreater Than 89 Days Past DueLoans Not Past Due Total
Commercial mortgages, other$— $— $— $271 $271 
(1) Represents loans modified during the six month period subsequent to the adoption of ASU 2022-02 on January 1, 2023.
The following table presents the amortized cost basis in nonaccrual loans without an associated allocation in the allowance for credit losses, total nonaccrual loans, and loans past due greater than 90 days and still accruing, by class of loan as of June 30, 2024 and December 31, 2023 (in thousands):

Nonaccrual with No Allowance for Credit LossesNonaccrualLoans Past Due 90 Days or More and Still Accruing
June 30, 2024December 31, 2023June 30, 2024December 31, 2023June 30, 2024December 31, 2023
Commercial and industrial$255 $76 $2,007 $1,930 $13 $10 
Commercial mortgages:
Construction2,258 2,209 2,258 2,209 — — 
Commercial mortgages, other1,668 3,732 1,689 3,760 — — 
Residential mortgages1,438 1,315 1,438 1,315 — — 
Consumer loans:
Home equity lines and loans320 508 320 508 — — 
Indirect consumer loans483 687 483 687 — — 
Direct consumer loans— — — — 
Total$6,422 $8,529 $8,195 $10,411 $13 $10 

The following tables present the aging of the amortized cost basis of loans as of June 30, 2024 and December 31, 2023 (in thousands):
June 30, 2024
 30 - 59 Days Past Due60 - 89 Days Past Due90 Days or More Past DueTotal Past DueLoans Not Past DueTotal
Commercial and industrial$138 $271 $886 $1,295 $289,251 $290,546 
Commercial mortgages: 
Construction— — 2,258 2,258 144,111 146,369 
Commercial mortgages, other1,062 94 150 1,306 1,007,037 1,008,343 
Residential mortgages3,203 422 897 4,522 267,098 271,620 
Consumer loans: 
Home equity lines and loans298 66 210 574 86,654 87,228 
Indirect consumer loans2,034 202 233 2,469 195,938 198,407 
Direct consumer loans36 — 41 8,918 8,959 
Total$6,771 $1,060 $4,634 $12,465 $1,999,007 $2,011,472 

December 31, 2023
 30 - 59 Days Past Due60 - 89 Days Past Due90 Days or More Past DueTotal Past DueLoans Not Past DueTotal
Commercial and industrial$1,196 $31 $10 $1,237 $263,159 $264,396 
Commercial mortgages: 
Construction2,164 — 2,207 4,371 134,516 138,887 
Commercial mortgages, other1,022 103 261 1,386 982,652 984,038 
Residential mortgages2,244 201 585 3,030 274,962 277,992 
Consumer loans: 
Home equity lines and loans461 87 366 914 86,142 87,056 
Indirect consumer loans2,473 501 426 3,400 207,023 210,423 
Direct consumer loans20 — 22 9,850 9,872 
Total$9,562 $943 $3,855 $14,360 $1,958,304 $1,972,664 
Schedule of Analysis of Collateral Dependent Loans
The following table presents the amortized cost basis and related allowance for credit loss of individually analyzed loans considered to be collateral dependent as of June 30, 2024 and December 31, 2023 (in thousands):
June 30, 2024December 31, 2023
Amortized Cost BasisRelated AllowanceAmortized Cost BasisRelated Allowance
Commercial and industrial (3)
$295 $229 $379 $240 
Commercial mortgages:
Construction (1)
2,258 — 2,209 — 
Commercial mortgages, other (1) (2) (3)
1,689 21 3,759 27 
Total$4,242 $250 $6,347 $267 
(1) Secured by commercial real estate
(2) Secured by residential real estate
(3) Secured by business assets
Schedule of Impaired Financing Receivables
The following table presents the average amortized cost basis and interest income recognized on loans individually analyzed, by class of loans, for the three and six month periods ended June 30, 2024 and 2023 (in thousands):

 Three Months Ended 
 June 30, 2024
Three Months Ended 
 June 30, 2023
Six Months Ended June 30, 2024Six Months Ended June 30, 2023
With no related allowance recorded:Average Amortized Basis
Interest Income Recognized (1)
Average Amortized Basis
Interest Income Recognized (1)
Average Amortized Basis
Interest Income Recognized (1)
Average Amortized Basis
Interest Income Recognized (1)
Commercial and industrial$126 $(1)$516 $— $109 $$686 $— 
Commercial mortgages:
Construction2,233 — — — 2,225 — — 
Commercial mortgages, other1,701 — 3,992 2,378 — 4,138 14 
Residential mortgages— — 358 — — — 479 — 
Consumer loans:
Home equity lines & loans— — 178 — — — 165 — 
With an allowance recorded:
Commercial and industrial1,799 1,230 1,863 1,183 
Commercial mortgages:
Commercial mortgages, other22 — 34 — 23 — 35 — 
Consumer loans:
Home equity lines & loans— — 78 — — 63 
Total$5,881 $$6,386 $13 $6,598 $10 $6,751 $21 
(1) Cash basis interest income approximates interest income recognized.
Schedule of Risk Category of the Recorded Investment of Loans by Class of Loans
Based on the analyses performed as of June 30, 2024, the risk category of the amortized cost basis of loans by class and vintage, as well as gross charge-offs by class and vintage for the period, were as follows (in thousands):

Term Loans Amortized Cost by Origination YearRevolving Loans Amortized CostRevolving Loans Converted to TermTotal
20242023202220212020Prior
Commercial & industrial
Pass$20,765 $36,797 $32,313 $20,601 $10,682 $37,849 $100,151 $1,528 $260,686 
Special mention50 282 9,609 — 4,557 4,339 7,807 24 26,668 
Substandard — 88 387 780 56 229 553 337 2,430 
Doubtful24 — — — — 738 — — 762 
Total20,839 37,167 42,309 21,381 15,295 43,155 108,511 1,889 290,546 
Gross charge-offs — — — — — — — — — 
Construction
Pass2,268 52,798 77,318 9,625 — 1,619 483 — 144,111 
Special mention— — — — — — — — — 
Substandard— — — — — 2,258 — — 2,258 
Doubtful— — — — — — — — — 
Total2,268 52,798 77,318 9,625 — 3,877 483 — 146,369 
Gross charge-offs— — — — — — — — — 
Commercial mortgages
Pass 38,891 123,128 245,207 167,080 107,067 290,391 5,477 727 977,968 
Special mention— — 2,512 8,106 2,572 7,956 2,000 — 23,146 
Substandard— 2,408 1,055 333 1,007 2,308 97 — 7,208 
Doubtful— — — — — 21 — — 21 
Total38,891 125,536 248,774 175,519 110,646 300,676 7,574 727 1,008,343 
Gross charge-offs— — — — — — — — — 
Residential mortgages
Not rated5,987 19,926 55,840 57,413 68,695 62,190 — — 270,051 
Substandard — — — 778 240 551 — — 1,569 
Total 5,987 19,926 55,840 58,191 68,935 62,741 — — 271,620 
Gross charge-offs— — — — — 19 — — 19 
Home equity lines and loans
Not rated6,505 12,049 15,065 5,310 2,841 11,697 32,182 1,143 86,792 
Special mention— — 116 — — — — — 116 
Substandard — 25 — — — 286 — 320 
Total6,505 12,074 15,181 5,310 2,841 11,983 32,182 1,152 87,228 
Gross charge-offs— — — — 11 — — 12 
Indirect consumer
Not rated24,245 62,465 82,562 17,811 6,387 4,454 — — 197,924 
Substandard — 113 150 90 63 67 — — 483 
Total24,245 62,578 82,712 17,901 6,450 4,521 — — 198,407 
Gross charge-offs— 220 277 134 66 85 — — 782 
Direct consumer
Not rated1,293 2,280 2,070 475 121 272 2,432 8,948 
Substandard— — — — — 10 — 11 
Total 1,293 2,280 2,070 475 122 272 2,442 8,959 
Gross charge-offs— — — — — — — 
Total loans $100,028 $312,359 $524,204 $288,402 $204,289 $427,225 $151,192 $3,773 $2,011,472 
Total gross charge-offs$— $220 $278 $134 $66 $115 $$— $816 
Based on the analyses performed as of December 31, 2023, the risk category of the amortized cost basis of loans by class and vintage, as well as gross charge-offs by class and vintage for the period, were as follows (in thousands):
Term Loans Amortized Cost by Origination YearRevolving Loans Amortized CostRevolving Loans Converted to TermTotal
20232022202120202019Prior
Commercial & industrial
Pass$41,925 $40,579 $21,892 $13,541 $31,233 $10,523 $77,241 $1,662 $238,596 
Special mention185 4,608 — 4,020 — 4,690 9,137 482 23,122 
Substandard — 24 991 109 23 456 — 161 1,764 
Doubtful— — — — — 790 75 49 914 
Total42,110 45,211 22,883 17,670 31,256 16,459 86,453 2,354 264,396 
Gross charge-offs — — — — 272 — — 281 
Construction
Pass46,951 68,483 19,066 — 28 1,669 481 — 136,678 
Special mention— — — — — — — — — 
Substandard— — — — 2,207 — — 2,209 
Doubtful— — — — — — — — — 
Total46,951 68,483 19,066 — 2,235 1,671 481 — 138,887 
Gross charge-offs— — — — — — — — — 
Commercial mortgages
Pass 110,864 260,763 161,858 113,198 57,782 244,211 5,197 767 954,640 
Special mention— 2,533 8,189 2,609 — 8,642 — — 21,973 
Substandard272 1,107 345 1,022 — 4,555 97 — 7,398 
Doubtful— — — — — 27 — — 27 
Total111,136 264,403 170,392 116,829 57,782 257,435 5,294 767 984,038 
Gross charge-offs— — — — — — — — — 
Residential mortgages
Not rated18,653 58,098 60,024 71,369 15,948 52,585 — — 276,677 
Substandard — 75 346 — 169 725 — — 1,315 
Total 18,653 58,173 60,370 71,369 16,117 53,310 — — 277,992 
Gross charge-offs— 32 — — — — — — 32 
Home equity lines and loans
Not rated13,552 16,384 5,821 3,134 2,867 10,400 33,275 1,115 86,548 
Substandard — 77 — — — 293 25 113 508 
Total13,552 16,461 5,821 3,134 2,867 10,693 33,300 1,228 87,056 
Gross charge-offs— — — — — — — 
Indirect consumer
Not rated72,264 98,008 23,015 9,192 3,870 3,387 — — 209,736 
Substandard 119 246 135 48 36 103 — — 687 
Total72,383 98,254 23,150 9,240 3,906 3,490 — — 210,423 
Gross charge-offs184 375 215 121 21 55 — — 971 
Direct consumer
Not rated3,005 2,745 785 256 53 324 2,697 9,870 
Substandard— — — — — — — 
Total 3,005 2,745 785 258 53 324 2,697 9,872 
Gross charge-offs15 — 54 — 93 
Total loans $307,790 $553,730 $302,467 $218,500 $114,216 $343,382 $128,225 $4,354 $1,972,664 
Total gross charge-offs$188 $422 $223 $127 $30 $381 $12 $— $1,383