XML 53 R40.htm IDEA: XBRL DOCUMENT v3.23.1
Loans and Allowance for Credit Losses (Tables)
12 Months Ended
Dec. 31, 2022
Receivables [Abstract]  
Schedule of Financing Receivables

(Dollars in thousands)

    

2022

    

2021

Construction

$

246,319

$

239,353

Residential real estate

 

810,497

 

654,769

Commercial real estate

 

1,065,409

 

896,229

Commercial

 

147,856

 

203,377

Consumer

 

286,026

 

125,447

Total loans (1)

 

2,556,107

 

2,119,175

Allowance for credit losses

 

(16,643)

 

(13,944)

Total loans, net

$

2,539,464

$

2,105,231

(1)Includes net origination costs totaling $1.4 million and $1.2 million as of December 31, 2022 and 2021, respectively.
Schedule of loans acquired from Severn

December 31, 2022

Acquired Loans -

Acquired Loans -

Purchased

Purchased

Acquired Loans -

(Dollars in thousands)

    

Credit Impaired

    

Performing

    

Total

Outstanding principal balance

$

29,620

$

349,262

$

378,882

Carrying amount

Construction

$

650

$

18,761

$

19,411

Residential real estate

 

13,956

 

116,118

 

130,074

Commercial real estate

 

11,866

 

174,278

 

186,144

Commercial

 

156

 

35,687

 

35,843

Consumer

 

14

 

697

 

711

Total loans

$

26,642

$

345,541

$

372,183

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 Year Ended

(Dollars in thousands)

    

December 31, 2022

Accretable yield, beginning of period

$

5,367

Accretion

 

(1,603)

Reclassification of nonaccretable difference due to improvement in expected cash flows

 

469

Other changes, net

 

506

Accretable yield, end of period

$

4,739

Allowance for Credit Losses on Financing Receivables

    

    

Residential

    

Commercial

    

    

    

(Dollars in thousands)

Construction

real estate

real estate

Commercial

Consumer

Total

December 31, 2022

Loans individually evaluated for impairment

$

331

$

5,081

$

2,540

$

174

$

28

$

8,154

Loans collectively evaluated for impairment

 

236,901

 

791,460

 

1,051,003

 

147,526

 

285,984

 

2,512,874

Acquired loans - PCI

650

 

13,956

 

11,866

 

156

 

14

 

26,642

Total loans (1)

$

237,882

$

810,497

$

1,065,409

$

147,856

$

286,026

$

2,547,670

Allowance for credit losses allocated to:

Loans individually evaluated for impairment

$

$

127

$

$

$

$

127

Loans collectively evaluated for impairment

 

2,973

 

2,495

 

4,899

 

1,652

 

4,497

 

16,516

Total allowance

$

2,973

$

2,622

$

4,899

$

1,652

$

4,497

$

16,643

(1)Excludes loans measured at fair value of $8.4 million at December 31, 2022.

    

    

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

Year-to-date

Interest

principal

with no

with an

Related

average recorded

income

(Dollars in thousands)

balance

allowance

allowance

allowance

investment

recognized

December 31, 2022

Impaired nonaccrual loans:

Construction

$

297

$

297

$

$

$

309

$

Residential real estate

 

1,363

 

1,259

 

 

 

1,661

 

Commercial real estate

 

159

 

150

 

 

 

604

 

Commercial

 

359

 

174

 

 

 

227

 

Consumer

 

29

 

28

 

 

 

43

 

Total

$

2,207

$

1,908

$

$

$

2,844

$

Impaired accruing TDRs:

Construction

$

10

$

10

$

$

$

16

$

1

Residential real estate

 

2,849

 

1,176

 

1,539

 

127

 

2,979

 

108

Commercial real estate

 

1,680

 

1,680

 

 

 

2,095

 

56

Commercial

 

 

 

 

 

 

Consumer

 

 

 

 

 

5

 

Total

$

4,539

$

2,866

$

1,539

$

127

$

5,095

$

165

Other impaired accruing loans:

Construction

$

24

$

24

$

$

$

215

$

6

Residential real estate

 

1,107

 

1,107

 

 

 

474

 

3

Commercial real estate

 

710

 

710

 

 

 

553

 

30

Commercial

 

 

 

 

 

51

 

1

Consumer

 

 

 

 

 

15

 

Total

$

1,841

$

1,841

$

$

$

1,308

$

40

Total impaired loans:

Construction

$

331

$

331

$

$

$

540

$

7

Residential real estate

 

5,319

 

3,542

 

1,539

 

127

 

5,114

 

111

Commercial real estate

 

2,549

 

2,540

 

 

 

3,252

 

86

Commercial

 

359

 

174

 

 

 

278

 

1

Consumer

 

29

 

28

 

 

 

63

 

Total

$

8,587

$

6,615

$

1,539

$

127

$

9,247

$

205

    

    

Recorded

    

Recorded

    

Unpaid

investment

investment

Year-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

 

 

 

1,095

 

Commercial real estate

 

994

 

606

 

 

 

2,122

 

Commercial

 

380

 

216

 

 

 

242

 

Consumer

 

 

 

 

 

9

 

Total

$

2,553

$

1,922

$

$

$

3,765

$

Impaired accruing TDRs:

Construction

$

24

$

24

$

$

$

30

$

3

Residential real estate

 

2,965

 

475

 

2,361

 

172

 

3,150

 

146

Commercial real estate

 

2,807

 

2,352

 

455

 

1

 

2,952

 

87

Commercial

 

 

 

 

 

 

Consumer

 

 

 

 

 

 

Total

$

5,796

$

2,851

$

2,816

$

173

$

6,132

$

236

Other impaired accruing loans:

Construction

$

$

$

$

$

$

Residential real estate

 

78

 

78

 

 

 

465

 

21

Commercial real estate

 

420

 

420

 

 

 

470

 

17

Commercial

 

10

 

10

 

 

 

13

 

Consumer

 

 

 

 

 

 

Total

$

508

$

508

$

$

$

948

$

38

Total impaired loans:

Construction

$

321

$

321

$

$

$

327

$

3

Residential real estate

 

3,925

 

1,356

 

2,361

 

172

 

4,710

 

167

Commercial real estate

 

4,221

 

3,378

 

455

 

1

 

5,544

 

104

Commercial

 

390

 

226

 

 

 

255

 

Consumer

 

 

 

 

 

9

 

Total

$

8,857

$

5,281

$

2,816

$

173

$

10,845

$

274

Troubled Debt Restructurings on Financing Receivables

    

1/1/2022

    

    

    

    

    

    

12/31/2022

    

TDR

New

Disbursements

Charge-

Reclassifications/

TDR

Related

(Dollars in thousands)

Balance

TDRs

(Payments)

offs

Transfer In/(Out)

Payoffs

Balance

Allowance

For the Year Ended

December 31, 2022

Accruing TDRs

Construction

$

24

$

$

(14)

$

$

$

$

10

$

Residential real estate

 

2,836

(100)

(20)

(1)

2,715

127

Commercial real estate

 

2,807

(180)

(947)

1,680

Commercial

 

Consumer

 

Total

$

5,667

$

$

(294)

$

$

(20)

$

(948)

$

4,405

$

127

Nonaccrual TDRs

Construction

$

$

$

$

$

$

$

$

Residential real estate

 

 

 

(6)

 

 

20

 

 

14

 

Commercial real estate

 

 

 

 

 

 

 

 

Commercial

 

216

 

 

(46)

 

 

 

 

170

 

Consumer

 

 

 

 

 

 

 

 

Total

$

216

$

$

(52)

$

$

20

$

$

184

$

Total

$

5,883

$

$

(346)

$

$

$

(948)

$

4,589

$

127

    

1/1/2021

    

    

    

    

    

    

12/31/2021

    

 

TDR

New 

Disbursements

Charge-

Reclassifications/

TDR

Related

(Dollars in thousands)

Balance

TDRs

(Payments)

offs

Transfer In/(Out)

Payoffs

Balance

Allowance

For the Year Ended

December 31, 2021

Accruing TDRs

Construction

$

34

$

$

(10)

$

$

$

$

24

$

Residential real estate

 

3,845

 

 

(109)

 

 

 

(900)

 

2,836

 

172

Commercial real estate

 

3,118

 

 

(311)

 

 

 

 

2,807

 

1

Commercial

 

 

 

 

 

 

 

 

Consumer

 

 

 

 

 

 

 

 

Total

$

6,997

$

$

(430)

$

$

$

(900)

$

5,667

$

173

Nonaccrual TDRs

Construction

$

$

$

$

$

$

$

$

Residential real estate

 

 

 

 

 

 

 

 

Commercial real estate

 

 

 

 

 

 

 

 

Commercial

 

258

 

 

(42)

 

 

 

 

216

 

Consumer

 

 

 

 

 

 

 

 

Total

$

258

$

$

(42)

$

$

$

$

216

$

Total

$

7,255

$

$

(472)

$

$

$

(900)

$

5,883

$

173

Financing Receivable Credit Quality Indicators

    

    

    

Special

    

    

    

    

 

(Dollars in thousands)

Pass/Performing (1)

Pass/Watch

Mention

Substandard

Doubtful

PCI

Total

December 31, 2022

Construction

$

231,160

$

14,212

$

$

297

$

$

650

$

246,319

Residential real estate

 

761,405

 

32,467

 

1,239

 

1,430

 

 

13,956

 

810,497

Commercial real estate

 

929,501

 

121,711

 

1,814

 

517

 

 

11,866

 

1,065,409

Commercial

 

131,084

 

15,958

 

484

 

174

 

 

156

 

147,856

Consumer

 

285,786

 

196

 

2

 

28

 

 

14

 

286,026

Total

$

2,338,936

$

184,544

$

3,539

$

2,446

$

$

26,642

$

2,556,107

(1)Includes loans measured at fair value of $8.4 million at December 31, 2022.

    

    

    

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 (1)

past due

past due

90 days

past due

Nonaccrual

PCI

Total

 

December 31, 2022

Construction

$

239,990

$

4,343

$

1,015

$

24

$

5,382

$

297

$

650

$

246,319

Residential real estate

 

787,070

 

6,214

 

891

 

1,107

 

8,212

 

1,259

 

13,956

 

810,497

Commercial real estate

 

1,052,314

 

369

 

 

710

 

1,079

 

150

 

11,866

 

1,065,409

Commercial

 

147,511

 

15

 

 

 

15

 

174

 

156

 

147,856

Consumer

 

285,750

 

223

 

11

 

 

234

 

28

 

14

 

286,026

Total

$

2,512,635

$

11,164

$

1,917

$

1,841

$

14,922

$

1,908

$

26,642

$

2,556,107

Percent of total loans

 

98.3

%

 

0.4

%

 

0.1

%  

 

0.1

%

 

0.6

%

 

0.1

%

 

1.0

%

 

100.0

%

(1)Includes loans measured at fair value of $8.4 million at December 31, 2022.

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

%  

 

%  

 

%  

 

0.1

%  

 

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 the year ended

December 31, 2022

Allowance for credit losses:

Beginning Balance

$

2,454

$

2,858

$

4,598

$

2,070

$

1,964

 

$

13,944

Charge-offs

 

 

(5)

 

(6)

 

(546)

 

(31)

 

(588)

Recoveries

 

13

 

142

 

951

 

227

 

29

 

1,362

Net (charge-offs) recoveries

 

13

 

137

 

945

 

(319)

 

(2)

 

774

Provision

 

506

 

(373)

 

(644)

 

(99)

 

2,535

 

1,925

Ending Balance

$

2,973

$

2,622

$

4,899

$

1,652

$

4,497

 

$

16,643

    

    

Residential

    

Commercial

    

    

    

 

(Dollars in thousands)

Construction

real estate

real estate

Commercial

Consumer

Total

For the year ended

December 31, 2021

Allowance for credit losses:

 

  

 

  

 

  

 

  

 

  

 

  

Beginning Balance

$

2,022

$

3,699

$

5,426

$

2,089

$

652

$

13,888

Charge-offs

 

 

 

 

(235)

 

(28)

 

(263)

Recoveries

 

278

 

82

 

114

 

193

 

10

 

677

Net (charge-offs) recoveries

 

278

 

82

 

114

 

(42)

 

(18)

 

414

Provision

 

154

 

(923)

 

(942)

 

23

 

1,330

 

(358)

Ending Balance

$

2,454

$

2,858

$

4,598

$

2,070

$

1,964

$

13,944