XML 38 R29.htm IDEA: XBRL DOCUMENT v3.22.1
Loans and Allowance for Credit Losses (Tables)
3 Months Ended
Mar. 31, 2022
Receivables [Abstract]  
Schedule of Financing Receivables

(Dollars in thousands)

    

March 31, 2022

    

December 31, 2021

    

Construction

$

258,176

$

239,353

Residential real estate

 

653,800

 

654,769

Commercial real estate

 

928,116

 

896,229

Commercial

 

177,037

 

203,377

Consumer

 

163,977

 

125,447

Total loans

 

2,181,106

 

2,119,175

Allowance for credit losses

 

(14,710)

 

(13,944)

Total loans, net

$

2,166,396

$

2,105,231

Schedule of loans acquired from Severn

March 31, 2022

Acquired Loans -

Acquired Loans -

Purchased

Purchased

Acquired Loans -

(Dollars in thousands)

    

Credit Impaired

    

Performing

    

Total

Outstanding principal balance

$

35,603

$

478,949

$

514,552

Carrying amount

Construction

$

2,356

$

76,560

$

78,916

Residential real estate

 

16,603

 

152,793

 

169,396

Commercial real estate

 

13,207

 

197,264

 

210,471

Commercial

 

294

 

46,250

 

46,544

Consumer

 

27

 

1,184

 

1,211

Total loans

$

32,487

$

474,051

$

506,538

December 31, 2021

Acquired Loans -

Acquired Loans -

Purchased

Purchased

Acquired Loans -

(Dollars in thousands)

    

Credit Impaired

    

Performing

    

Total

Outstanding principal balance

$

36,943

$

524,474

$

561,417

Carrying amount

Construction

$

2,379

$

91,823

$

94,202

Residential real estate

 

17,326

 

167,580

 

184,906

Commercial real estate

 

13,594

 

202,819

 

216,413

Commercial

 

321

 

56,200

 

56,521

Consumer

 

30

 

921

 

951

Total loans

$

33,650

$

519,343

$

552,993

Schedule of PCI loans acquired

For the Three Months Ended

(Dollars in thousands)

    

March 31, 2022

Accretable yield, beginning of period

$

5,367

Additions

Accretion

 

(394)

Reclassification of nonaccretable difference due to improvement in expected cash flows

 

Other changes, net

 

Accretable yield, end of period

$

4,973

Allowance for Credit Losses on Financing Receivables

    

    

Residential

    

Commercial

    

    

    

(Dollars in thousands)

Construction

real estate

real estate

Commercial

Consumer

Total

March 31, 2022

Loans individually evaluated for impairment

$

345

$

4,345

$

3,365

$

241

$

15

$

8,311

Loans collectively evaluated for impairment

 

255,475

 

632,852

 

911,544

 

176,502

 

163,935

 

2,140,308

Acquired loans - PCI

2,356

 

16,603

 

13,207

 

294

 

27

 

32,487

Total loans

$

258,176

$

653,800

$

928,116

$

177,037

$

163,977

$

2,181,106

Allowance for credit losses allocated to:

Loans individually evaluated for impairment

$

$

166

$

3

$

$

$

169

Loans collectively evaluated for impairment

 

2,857

 

2,409

 

4,497

 

1,805

 

2,973

 

14,541

Acquired loans - PCI

Total allowance

$

2,857

$

2,575

$

4,500

$

1,805

$

2,973

$

14,710

    

    

Residential

    

Commercial

    

    

    

(Dollars in thousands)

Construction

real estate

real estate

Commercial

Consumer

Total

December 31, 2021

Loans individually evaluated for impairment

$

321

$

3,717

$

3,833

$

226

$

$

8,097

Loans collectively evaluated for impairment

 

236,653

 

633,726

 

878,802

 

202,830

 

125,417

 

2,077,428

Acquired loans - PCI

2,379

17,326

13,594

321

30

33,650

Total loans

$

239,353

$

654,769

$

896,229

$

203,377

$

125,447

$

2,119,175

Allowance for credit losses allocated to:

Loans individually evaluated for impairment

$

$

172

$

1

$

$

$

173

Loans collectively evaluated for impairment

 

2,454

 

2,686

 

4,597

 

2,070

 

1,964

 

13,771

Acquired loans - PCI

 

 

 

 

 

Total allowance

$

2,454

$

2,858

$

4,598

$

2,070

$

1,964

$

13,944

Impaired Financing Receivables

    

    

Recorded

    

Recorded

    

    

Unpaid

investment

investment

Quarter-to-date

Interest

principal

with no

with an

Related

average recorded

income

(Dollars in thousands)

balance

allowance

allowance

allowance

investment

recognized

March 31, 2022

Impaired nonaccrual loans:

Construction

$

336

$

325

$

$

$

331

$

Residential real estate

 

1,797

 

1,526

 

20

 

 

1,476

 

Commercial real estate

 

753

 

747

 

 

 

906

 

Commercial

 

385

 

215

 

 

 

321

 

Consumer

 

15

 

15

 

 

 

74

 

Total

$

3,286

$

2,828

$

20

$

$

3,108

$

Impaired accruing TDRs:

Construction

$

20

$

20

$

$

$

22

$

Residential real estate

 

2,915

 

571

 

2,213

 

166

 

2,809

 

25

Commercial real estate

 

2,200

 

1,769

 

431

 

3

 

2,581

 

23

Commercial

 

 

 

 

 

 

Consumer

 

 

 

 

 

 

Total

$

5,135

$

2,360

$

2,644

$

169

$

5,412

$

48

Other impaired accruing loans:

Construction

$

$

$

$

$

$

Residential real estate

 

15

 

15

 

 

 

29

 

3

Commercial real estate

 

418

 

418

 

 

 

417

 

1

Commercial

 

26

 

26

 

 

 

9

 

Consumer

 

 

 

 

 

38

 

Total

$

459

$

459

$

$

$

493

$

4

Total impaired loans:

Construction

$

356

$

345

$

$

$

353

$

Residential real estate

 

4,727

 

2,112

 

2,233

 

166

 

4,314

 

28

Commercial real estate

 

3,371

 

2,934

 

431

 

3

 

3,904

 

24

Commercial

 

411

 

241

 

 

 

330

 

Consumer

 

15

 

15

 

 

 

112

 

Total

$

8,880

$

5,647

$

2,664

$

169

$

9,013

$

52

    

    

Recorded

    

Recorded

    

    

March 31, 2021

Unpaid

investment

investment

Quarter-to-date

Interest

principal

with no

with an

Related

average recorded

income

(Dollars in thousands)

balance

allowance

allowance

allowance

investment

recognized

December 31, 2021

Impaired nonaccrual loans:

Construction

$

297

$

297

$

$

$

297

$

Residential real estate

 

882

 

803

 

 

 

1,411

 

Commercial real estate

 

994

 

606

 

 

 

3,012

 

Commercial

 

380

 

216

 

 

 

251

 

Consumer

 

 

 

 

 

28

 

Total

$

2,553

$

1,922

$

$

$

4,999

$

Impaired accruing TDRs:

Construction

$

24

$

24

$

$

$

33

$

Residential real estate

 

2,965

 

475

 

2,361

 

172

 

3,530

 

40

Commercial real estate

 

2,807

 

2,352

 

455

 

1

 

3,065

 

23

Commercial

 

 

 

 

 

 

Consumer

 

 

 

 

 

 

Total

$

5,796

$

2,851

$

2,816

$

173

$

6,628

$

63

Other impaired accruing loans:

Construction

$

$

$

$

$

$

Residential real estate

 

78

 

78

 

 

 

853

 

5

Commercial real estate

 

420

 

420

 

 

 

510

 

1

Commercial

 

10

 

10

 

 

 

50

 

Consumer

 

 

 

 

 

 

Total

$

508

$

508

$

$

$

1,413

$

6

Total impaired loans:

Construction

$

321

$

321

$

$

$

330

$

Residential real estate

 

3,925

 

1,356

 

2,361

 

172

 

5,794

 

45

Commercial real estate

 

4,221

 

3,378

 

455

 

1

 

6,587

 

24

Commercial

 

390

 

226

 

 

 

301

 

Consumer

 

 

 

 

 

28

 

Total

$

8,857

$

5,281

$

2,816

$

173

$

13,040

$

69

Troubled Debt Restructurings on Financing Receivables

The following tables provide a roll-forward for TDRs as of March 31, 2022 and March 31, 2021.

    

1/1/2022

    

    

    

    

    

    

3/31/2022

    

TDR

New

Disbursements

Charge-

Reclassifications/

TDR

Related

(Dollars in thousands)

Balance

TDRs

(Payments)

offs

Transfer In/(Out)

Payoffs

Balance

Allowance

For three months ended

March 31, 2022

Accruing TDRs

Construction

$

24

$

$

(4)

$

$

$

$

20

$

Residential real estate

 

2,836

 

 

(32)

 

 

(20)

 

 

2,784

 

166

Commercial real estate

 

2,807

 

 

(46)

 

 

 

(561)

 

2,200

 

3

Commercial

 

 

 

 

 

 

 

 

Consumer

 

 

 

 

 

 

 

 

Total

$

5,667

$

$

(82)

$

$

(20)

$

(561)

$

5,004

$

169

Nonaccrual TDRs

Construction

$

$

$

$

$

$

$

$

Residential real estate

 

 

 

 

 

20

 

 

20

 

Commercial real estate

 

 

 

 

 

 

 

 

Commercial

 

216

 

 

(11)

 

 

 

 

205

 

Consumer

 

 

 

 

 

 

 

 

Total

$

216

$

$

(11)

$

$

20

$

$

225

$

Total

$

5,883

$

$

(93)

$

$

$

(561)

$

5,229

$

169

    

1/1/2021

    

    

    

    

    

    

3/31/2021

    

 

TDR

New 

Disbursements

Charge-

Reclassifications/

TDR

Related

(Dollars in thousands)

Balance

TDRs

(Payments)

offs

Transfer In/(Out)

Payoffs

Balance

Allowance

For three months ended

March 31, 2021

Accruing TDRs

Construction

$

34

$

$

(2)

$

$

$

$

32

$

Residential real estate

 

3,845

 

 

(29)

 

 

 

(435)

 

3,381

 

95

Commercial real estate

 

3,118

 

 

(75)

 

 

 

 

3,043

 

Commercial

 

 

 

 

 

 

 

 

Consumer

 

 

 

 

 

 

 

 

Total

$

6,997

$

$

(106)

$

$

$

(435)

$

6,456

$

95

Nonaccrual TDRs

Construction

$

$

$

$

$

$

$

$

Residential real estate

 

 

 

 

 

 

 

 

Commercial real estate

 

 

 

 

 

 

 

 

Commercial

 

258

 

 

(10)

 

 

 

 

248

 

Consumer

 

 

 

 

 

 

 

 

Total

$

258

$

$

(10)

$

$

$

$

248

$

Total

$

7,255

$

$

(116)

$

$

$

(435)

$

6,704

$

95

There were no loans modified and considered to be TDRs during the three months ended March 31, 2022 and March 31, 2021.

Financing Receivable Credit Quality Indicators

    

    

    

Special

    

    

    

    

 

(Dollars in thousands)

Pass/Performing

Pass/Watch

Mention

Substandard

Doubtful

PCI

Total

March 31, 2022

Construction

$

232,417

$

21,175

$

1,866

$

362

$

$

2,356

$

258,176

Residential real estate

 

598,246

 

36,529

 

985

 

1,437

 

 

16,603

 

653,800

Commercial real estate

 

763,772

 

147,357

 

1,485

 

2,295

 

 

13,207

 

928,116

Commercial

 

160,951

 

15,577

 

 

215

 

 

294

 

177,037

Consumer

 

163,722

 

211

 

 

17

 

 

27

 

163,977

Total

$

1,919,108

$

220,849

$

4,336

$

4,326

$

$

32,487

$

2,181,106

    

    

    

Special

    

    

    

    

 

(Dollars in thousands)

Pass/Performing

Pass/Watch

Mention

Substandard

Doubtful

PCI

Total

December 31, 2021

Construction

$

210,287

$

24,513

$

1,877

$

297

$

$

2,379

$

239,353

Residential real estate

 

596,694

 

38,309

 

1,539

 

901

 

 

17,326

 

654,769

Commercial real estate

 

724,561

 

151,209

 

4,535

 

2,330

 

 

13,594

 

896,229

Commercial

 

186,176

 

16,654

 

 

226

 

 

321

 

203,377

Consumer

 

125,200

 

215

 

 

2

 

 

30

 

125,447

Total

$

1,842,918

$

230,900

$

7,951

$

3,756

$

$

33,650

$

2,119,175

Past Due Financing Receivables

Accruing

 

    

    

30‑59 days

    

60‑89 days

    

Greater than

    

Total

    

    

    

  

(Dollars in thousands)

Current

past due

past due

90 days

past due

Nonaccrual

PCI

Total

 

March 31, 2022

Construction

$

254,773

$

722

$

$

$

722

$

325

$

2,356

$

258,176

Residential real estate

 

632,387

 

3,201

 

48

 

15

 

3,264

 

1,546

 

16,603

 

653,800

Commercial real estate

 

913,723

 

21

 

 

418

 

439

 

747

 

13,207

 

928,116

Commercial

 

176,498

 

4

 

 

26

 

30

 

215

 

294

 

177,037

Consumer

 

163,736

 

199

 

 

 

199

 

15

 

27

 

163,977

Total

$

2,141,117

$

4,147

$

48

$

459

$

4,654

$

2,848

$

32,487

$

2,181,106

Percent of total loans

 

98.2

%

 

0.2

%

 

%  

 

%

 

0.2

%

 

0.1

%

 

1.5

%

 

100.0

%

Accruing

 

    

    

30‑59 days

60‑89 days

Greater than

Total

    

    

 

(Dollars in thousands)

Current

past due

past due

90 days

past due

Nonaccrual

PCI

Total

 

December 31, 2021

Construction

$

235,757

$

920

$

$

$

920

$

297

$

2,379

$

239,353

Residential real estate

 

635,166

 

1,371

 

25

 

78

 

1,474

 

803

 

17,326

 

654,769

Commercial real estate

 

881,350

 

259

 

 

420

 

679

 

606

 

13,594

 

896,229

Commercial

 

202,503

 

183

 

62

 

10

 

255

 

298

 

321

 

203,377

Consumer

 

125,130

 

287

 

 

 

287

 

 

30

 

125,447

Total

$

2,079,906

$

3,020

$

87

$

508

$

3,615

$

2,004

$

33,650

$

2,119,175

Percent of total loans

 

98.2

%  

 

0.1

%  

 

0.0

%  

 

0.0

%  

 

0.1

%  

 

0.1

%  

 

1.6

%  

 

100.0

%

Consolidated Allowance for Credit Losses on Financing Receivables

    

    

Residential

    

Commercial

    

    

    

 

(Dollars in thousands)

Construction

real estate

real estate

Commercial

Consumer

Total

For three months ended

March 31, 2022

Allowance for credit losses:

Beginning Balance

$

2,454

$

2,858

$

4,598

$

2,070

$

1,964

 

$

13,944

Charge-offs

 

 

 

 

(92)

 

(16)

 

(108)

Recoveries

 

3

 

46

 

150

 

68

 

7

 

274

Net (charge-offs) recoveries

 

3

 

46

 

150

 

(24)

 

(9)

 

166

Provision

 

400

 

(329)

 

(248)

 

(241)

 

1,018

 

600

Ending Balance

$

2,857

$

2,575

$

4,500

$

1,805

$

2,973

 

$

14,710

    

    

Residential

    

Commercial

    

    

    

 

(Dollars in thousands)

Construction

real estate

real estate

Commercial

Consumer

Total

For three months ended

March 31, 2021

Allowance for credit losses:

 

  

 

  

 

  

 

  

 

  

 

  

Beginning Balance

$

2,022

$

3,699

$

5,426

$

2,089

$

652

$

13,888

Charge-offs

 

 

 

 

(61)

 

(4)

 

(65)

Recoveries

 

5

 

6

 

 

52

 

2

 

65

Net (charge-offs) recoveries

 

5

 

6

 

 

(9)

 

(2)

 

Provision

 

769

 

(6)

 

(329)

 

(80)

 

71

 

425

Ending Balance

$

2,796

$

3,699

$

5,097

$

2,000

$

721

$

14,313