XML 55 R40.htm IDEA: XBRL DOCUMENT v3.22.0.1
LOANS (Tables)
12 Months Ended
Dec. 31, 2021
Receivables [Abstract]  
Summary of loans
The table below identifies the Company’s loan portfolio segments and classes.
SegmentClass
CommercialCommercial
Commercial Other
Commercial Real EstateCommercial Real Estate Non-Owner Occupied
Commercial Real Estate Owner Occupied
Multi-Family
Farmland
Construction and Land DevelopmentConstruction and Land Development
Residential Real EstateResidential First Lien
Other Residential
ConsumerConsumer
Consumer Other
Lease FinancingLease Financing
The following table presents total loans outstanding by portfolio class, at December 31, 2021 and 2020:
(dollars in thousands)20212020
Commercial:
Commercial$770,670 $937,382 
Commercial other679,518 748,193 
Commercial real estate:
Commercial real estate non-owner occupied1,105,333 871,451 
Commercial real estate owner occupied469,658 423,257 
Multi-family171,875 151,534 
Farmland69,962 79,731 
Construction and land development193,749 172,737 
Total commercial loans3,460,765 3,384,285 
Residential real estate:
Residential first lien274,412 358,329 
Other residential63,739 84,551 
Consumer:
Consumer106,008 80,642 
Consumer other896,597 785,460 
Lease financing423,280 410,064 
Total loans, gross$5,224,801 $5,103,331 
Schedule of Changes in Related Parties Receivables The new loans, other additions, repayments and other reductions for the years ended December 31, 2021 and 2020, are summarized as follows:
(dollars in thousands)20212020
Beginning balance$19,693 $22,989 
New loans and other additions4,745 2,563 
Repayments and other reductions(10,569)(5,859)
Ending balance$13,869 $19,693 
Summary of changes in allowance for loan losses, by loan portfolio
The following table presents, by loan portfolio, a summary of changes in the allowance for credit losses on loans for the years ended December 31, 2021, 2020 and 2019:
Commercial Loan PortfolioOther Loan Portfolio
CommercialConstructionResidential
Realand LandRealLease
(dollars in thousands)CommercialEstateDevelopmentEstateConsumerFinancingTotal
Changes in allowance for credit losses on loans in 2021:
Balance, beginning of period$19,851 $25,465 $1,433 $3,929 $2,338 $7,427 $60,443 
Provision for credit losses on loans648 1,031 (234)(1,085)864 2,726 3,950 
Charge-offs(6,465)(3,524)(448)(398)(1,158)(3,427)(15,420)
Recoveries341 21 221 249 514 743 2,089 
Balance, end of period$14,375 $22,993 $972 $2,695 $2,558 $7,469 $51,062 
Changes in allowance for credit losses on loans in 2020:
Balance, beginning of period$10,031 $10,272 $290 $2,499 $2,642 $2,294 $28,028 
Impact of adopting ASC 3262,327 4,104 724 1,211 (594)774 8,546 
Impact of adopting ASC 326 - PCD loans1,045 1,311 809 1,015 57 — 4,237 
Provision for credit losses on loans11,890 23,091 (121)(458)1,212 7,535 43,149 
Charge-offs(5,589)(13,637)(376)(522)(1,624)(3,706)(25,454)
Recoveries147 324 107 184 645 530 1,937 
Balance, end of period$19,851 $25,465 $1,433 $3,929 $2,338 $7,427 $60,443 
Changes in allowance for credit losses on loans in 2019:
Balance, beginning of period$9,524 $4,723 $372 $2,041 $2,154 $2,089 $20,903 
Provision for credit losses on loans3,852 7,939 (53)1,392 1,767 2,088 16,985 
Charge-offs(3,412)(3,339)(44)(1,076)(1,946)(2,251)(12,068)
Recoveries67 949 15 142 667 368 2,208 
Balance, end of period$10,031 $10,272 $290 $2,499 $2,642 $2,294 $28,028 
Schedule of transitioning risk states for each asset pool within the expected credit loss model
The Company has defined five transitioning risk states for each asset pool within the expected credit loss model. The below table illustrates the transition matrix:
Risk stateCommercial loans
risk rating
Consumer loans and
equipment finance loans and leases
days past due
10-5
0-14
26
15-29
37
30-59
48
60-89
Default9+ and nonaccrual
90+ and nonaccrual
Schedule of Amortized Cost Basis of Individually Evaluated Loans on Nonaccrual Status The following table presents the amortized cost basis of individually evaluated loans on nonaccrual status as of December 31, 2021 and 2020:
20212020
NonaccrualNonaccrualNonaccrualNonaccrual
withwith noTotalwithwith noTotal
(dollars in thousands)AllowanceAllowanceNonaccrualAllowanceAllowanceNonaccrual
Commercial:
Commercial$4,681 $2,275 $6,956 $3,498 $— $3,498 
Commercial Other4,467 — 4,467 2,634 — 2,634 
Commercial real estate:
Commercial real estate non-owner occupied1,914 9,912 11,826 5,509 3,823 9,332 
Commercial real estate owner occupied2,164 1,340 3,504 3,598 3,227 6,825 
Multi-family201 1,967 2,168 7,921 2,325 10,246 
Farmland155 — 155 — — — 
Construction and land development83 — 83 2,131 693 2,824 
Total commercial loans13,665 15,494 29,159 25,291 10,068 35,359 
Residential real estate:
Residential first lien3,116 832 3,948 8,534 1,071 9,605 
Other residential836 — 836 2,437 — 2,437 
Consumer:
Consumer110 — 110 262 — 262 
Lease financing1,510 — 1,510 1,965 — 1,965 
Total loans$19,237 $16,326 $35,563 $38,489 $11,139 $49,628 
Schedule of collateral dependent loans
The table below presents the value of individually evaluated, collateral dependent loans by loan class, for borrowers experiencing financial difficulty, as of December 31, 2021 and 2020:
Type of Collateral
(dollars in thousands)Real EstateBlanket LienEquipmentTotal
December 31, 2021
Commercial:
Commercial$— $5,402 $— $5,402 
Commercial other— — 502 502 
Commercial real estate:
Commercial real estate non-owner occupied11,604 — — 11,604 
Commercial real estate owner occupied1,336 — — 1,336 
Multi-Family1,969 — — 1,969 
Total Collateral Dependent Loans$14,909 $5,402 $502 $20,813 
December 31, 2020
Commercial real estate:
Commercial real estate non-owner occupied8,159 — — 8,159 
Multi-Family10,121 — — 10,121 
Construction and land development693 — — 693 
Total Collateral Dependent Loans$18,973 $— $— $18,973 
Summary of aging status of recorded investments in loans by portfolio (excluding PCI loans)
The aging status of the recorded investment in loans by portfolio as of December 31, 2021 was as follows:
Accruing Loans
(dollars in thousands)30-59
days
past due
60-89
days
past due
Past due
90 days
or more
Total
past due loans
Nonaccrual loansCurrent loansTotal loans
Commercial:
Commercial$283 $1,082 $— $1,365 $6,956 $762,349 $770,670 
Commercial other2,402 2,110 4,517 4,467 670,534 679,518 
Commercial real estate:
Commercial real estate non-owner occupied585 243 — 828 11,826 1,092,679 1,105,333 
Commercial real estate owner occupied232 730 — 962 3,504 465,192 469,658 
Multi-family— — — — 2,168 169,707 171,875 
Farmland— 26 — 26 155 69,781 69,962 
Construction and land development195 195 — 390 83 193,276 193,749 
Total commercial loans3,697 4,386 8,088 29,159 3,423,518 3,460,765 
Residential real estate:
Residential first lien113 285 — 398 3,948 270,066 274,412 
Other residential456 151 — 607 836 62,296 63,739 
Consumer:
Consumer127 20 — 147 110 105,751 106,008 
Consumer other4,423 2,358 6,782 — 889,815 896,597 
Lease financing1,253 245 — 1,498 1,510 420,272 423,280 
Total loans$10,069 $7,445 $$17,520 $35,563 $5,171,718 $5,224,801 
The aging status of the recorded investment in loans by portfolio as of December 31, 2020 was as follows:
Accruing Loans
(dollars in thousands)30-59
days
past due
60-89
days
past due
Past due
90 days
or more
Total
past due
NonaccrualCurrentTotal
Commercial:
Commercial$389 $27 $— $416 $3,498 $933,468 $937,382 
Commercial other4,007 3,901 896 8,804 2,634 736,755 748,193 
Commercial real estate:
Commercial real estate non-owner occupied6,684 — — 6,684 9,332 855,435 871,451 
Commercial real estate owner occupied2,145 — — 2,145 6,825 414,287 423,257 
Multi-family61 — — 61 10,246 141,227 151,534 
Farmland— — — — — 79,731 79,731 
Construction and land development863 — — 863 2,824 169,050 172,737 
Total commercial loans14,149 3,928 896 18,973 35,359 3,329,953 3,384,285 
Residential real estate:
Residential first lien127 207 — 334 9,605 348,390 358,329 
Other residential240 135 — 375 2,437 81,739 84,551 
Consumer:
Consumer325 57 — 382 262 79,998 80,642 
Consumer other4,334 2,874 — 7,208 — 778,252 785,460 
Lease financing4,539 545 645 5,729 1,965 402,370 410,064 
Total loans$23,714 $7,746 $1,541 $33,001 $49,628 $5,020,702 $5,103,331 
Summary of TDRs loans
The Company’s TDRs are identified on a case-by-case basis in connection with the ongoing loan collection processes. The following table presents TDRs by loan portfolio as of December 31, 2021 and 2020:
20212020
(dollars in thousands)
Accruing(1)
Non-accrual(2)
Total
Accruing(1)
Non-accrual(2)
Total
Commercial$833 $1,422 $2,255 $967 $558 $1,525 
Commercial real estate1,522 3,302 4,824 866 4,314 5,180 
Construction and land development37 — 37 39 909 948 
Residential real estate3,128 784 3,912 988 3,705 4,693 
Consumer98 — 98 41 — 41 
Lease financing1,394 241 1,635 — 38 38 
Total loans$7,012 $5,749 $12,761 $2,901 $9,524 $12,425 
(1)These loans are still accruing interest.
(2)These loans are included in non-accrual loans in the preceding tables.
The following table presents a summary of loans by portfolio that were restructured during the years ended December 31, 2021, 2020 and 2019. There were no loans modified as TDRs within the previous twelve months that subsequently defaulted during the years ended December 31, 2021, 2020 and 2019:
Commercial Loan PortfolioOther Loan Portfolio
(dollars in thousands)CommercialCommercial
real
estate
Construction
and land
development
Residential
real
estate
ConsumerLease
financing
Total
For the year ended December 31, 2021:
Troubled debt restructurings:
Number of loans16 10 45 
Pre-modification outstanding balance$2,294 $1,639 $49 $551 $134 $1,635 $6,302 
Post-modification outstanding balance2,178 1,539 — 513 89 1,635 5,954 
For the year ended December 31, 2020:
Troubled debt restructurings:
Number of loans22 — 37 
Pre-modification outstanding balance$989 $797 $1,010 $2,334 $34 $— $5,164 
Post-modification outstanding balance967 383 900 2,172 33 — 4,455 
For the year ended December 31, 2019:
Troubled debt restructurings:
Number of loans25 37 
Pre-modification outstanding balance$249 $1,924 $221 $1,422 $26 $55 $3,897 
Post-modification outstanding balance249 1,322 167 1,322 25 55 3,140 
Summary of recorded investment (excluding PCI loans) by risk category
The following tables present the recorded investment of the commercial loan portfolio by risk category as of December 31, 2021 and 2020:
December 31, 2021
Term Loans Amortized Cost Basis by Origination Year
(dollars in thousands)20212020201920182017PriorRevolving loansTotal
CommercialCommercialAcceptable credit quality$108,490 $78,071 $50,458 $20,045 $27,405 $35,856 $417,920 $738,245 
Special mention186 57 198 6,154 316 1,517 8,430 
Substandard380 372 1,934 1,868 64 4,322 8,099 17,039 
Substandard – nonaccrual52 — 612 177 242 169 5,704 6,956 
Doubtful— — — — — — — — 
Not graded— — — — — — — — 
Subtotal109,108 78,500 53,202 28,244 27,713 40,663 433,240 770,670 
Commercial otherAcceptable credit quality264,282 167,326 101,083 29,981 303 341 88,198 651,514 
Special mention— 1,929 10,676 3,966 — — 3,252 19,823 
Substandard688 — 62 341 — — 2,623 3,714 
Substandard – nonaccrual10 158 3,894 384 — — 21 4,467 
Doubtful— — — — — — — — 
Not graded— — — — — — — — 
Subtotal264,980 169,413 115,715 34,672 303 341 94,094 679,518 
Commercial real estateNon-owner occupiedAcceptable credit quality441,483 154,379 134,507 20,524 55,207 182,465 5,258 993,823 
Special mention26 6,341 14,177 2,296 711 2,272 — 25,823 
Substandard6,196 817 8,825 20,572 14,857 22,344 250 73,861 
Substandard – nonaccrual169 992 6,206 — 195 4,264 — 11,826 
Doubtful— — — — — — — — 
Not graded— — — — — — — — 
Subtotal447,874 162,529 163,715 43,392 70,970 211,345 5,508 1,105,333 
Owner occupiedAcceptable credit quality141,084 69,415 47,187 35,974 30,583 98,442 1,886 424,571 
Special mention150 24 187 161 13,087 4,540 32 18,181 
Substandard4,192 1,127 10,810 205 297 6,466 305 23,402 
Substandard – nonaccrual— 318 129 336 72 2,649 — 3,504 
Doubtful— — — — — — — — 
Not graded— — — — — — — — 
Subtotal145,426 70,884 58,313 36,676 44,039 112,097 2,223 469,658 
Multi-familyAcceptable credit quality88,329 20,080 1,973 25,450 1,414 18,642 2,241 158,129 
Special mention— 451 — — — — — 451 
Substandard988 — — — — 10,139 — 11,127 
Substandard – nonaccrual— — 123 — — 2,045 — 2,168 
Doubtful— — — — — — — — 
Not graded— — — — — — — — 
Subtotal89,317 20,531 2,096 25,450 1,414 30,826 2,241 171,875 
FarmlandAcceptable credit quality15,689 14,966 3,931 3,162 7,996 19,305 1,196 66,245 
Special mention— 66 1,236 145 153 240 — 1,840 
Substandard371 76 166 211 — 898 — 1,722 
Substandard – nonaccrual— — — 105 — — 50 155 
Doubtful— — — — — — — — 
Not graded— — — — — — — — 
Subtotal16,060 15,108 5,333 3,623 8,149 20,443 1,246 69,962 
Construction and land developmentAcceptable credit quality65,053 65,274 19,269 10,029 2,511 3,841 19,452 185,429 
Special mention— — 5,014 — — 221 — 5,235 
Substandard— 1,336 — — — — — 1,336 
Substandard – nonaccrual— — 43 — — 40 — 83 
Doubtful— — — — — — — — 
Not graded1,465 37 — — — 164 — 1,666 
Subtotal66,518 66,647 24,326 10,029 2,511 4,266 19,452 193,749 
TotalAcceptable credit quality1,124,410 569,511 358,408 145,165 125,419 358,892 536,151 3,217,956 
Special mention362 8,868 31,488 12,722 13,953 7,589 4,801 79,783 
Substandard12,815 3,728 21,797 23,197 15,218 44,169 11,277 132,201 
Substandard – nonaccrual231 1,468 11,007 1,002 509 9,167 5,775 29,159 
Doubtful— — — — — — — — 
Not graded1,465 37 — — — 164 — 1,666 
Total Commercial loans$1,139,283 $583,612 $422,700 $182,086 $155,099 $419,981 $558,004 $3,460,765 
December 31, 2020
Term Loans Amortized Cost Basis by Origination Year
(dollars in thousands)20202019201820172016PriorRevolving loansTotal
CommercialCommercialAcceptable credit quality$117,792 $107,915 $35,649 $34,753 $22,025 $51,593 $517,929 $887,656 
Special mention244 201 4,897 3,729 4,968 881 7,721 22,641 
Substandard544 1,953 1,259 104 248 4,861 14,618 23,587 
Substandard – nonaccrual31 640 936 154 458 1,277 3,498 
Doubtful— — — — — — — — 
Not graded— — — — — — — — 
Subtotal118,582 110,100 42,445 39,522 27,395 57,793 541,545 937,382 
Commercial otherAcceptable credit quality416,306 157,232 52,843 739 303 677 88,250 716,350 
Special mention1,871 10,691 3,810 31 79 — 5,315 21,797 
Substandard255 260 1,078 12 — 5,351 6,959 
Substandard – nonaccrual— 1,984 641 — — 2,634 
Doubtful— — — — — — — — 
Not graded453 — — — — — — 453 
Subtotal418,885 170,167 58,372 773 398 677 98,921 748,193 
Commercial real estateNon-owner occupiedAcceptable credit quality168,788 109,602 63,435 91,763 97,293 156,958 5,248 693,087 
Special mention3,011 9,107 3,231 483 14,294 17,816 4,279 52,221 
Substandard7,469 16,306 13,813 23,169 16,897 38,907 250 116,811 
Substandard – nonaccrual125 325 101 — 3,438 5,343 — 9,332 
Doubtful— — — — — — — — 
Not graded— — — — — — — — 
Subtotal179,393 135,340 80,580 115,415 131,922 219,024 9,777 871,451 
Owner occupiedAcceptable credit quality68,688 55,502 38,471 55,526 63,105 91,986 4,066 377,344 
Special mention1,882 3,578 225 4,142 1,038 7,289 — 18,154 
Substandard4,078 468 1,023 760 5,861 8,430 314 20,934 
Substandard – nonaccrual373 200 170 241 — 5,441 400 6,825 
Doubtful— — — — — — — — 
Not graded— — — — — — — — 
Subtotal75,021 59,748 39,889 60,669 70,004 113,146 4,780 423,257 
Multi-familyAcceptable credit quality12,865 6,921 19,204 32,934 10,674 24,375 1,281 108,254 
Special mention465 — 8,442 — — 1,323 — 10,230 
Substandard— 10,945 1,518 — 10,266 75 — 22,804 
Substandard – nonaccrual— — — — 7,804 2,442 — 10,246 
Doubtful— — — — — — — — 
Not graded— — — — — — — — 
Subtotal13,330 17,866 29,164 32,934 28,744 28,215 1,281 151,534 
FarmlandAcceptable credit quality18,556 6,846 3,873 8,803 6,013 23,921 1,814 69,826 
Special mention274 1,387 180 38 298 784 — 2,961 
Substandard2,241 307 802 127 877 2,435 155 6,944 
Substandard – nonaccrual— — — — — — — — 
Doubtful— — — — — — — — 
Not graded— — — — — — — — 
Subtotal21,071 8,540 4,855 8,968 7,188 27,140 1,969 79,731 
Construction and land developmentAcceptable credit quality36,488 83,440 11,625 3,554 2,506 4,263 15,941 157,817 
Special mention— — 454 — — — — 454 
Substandard1,386 8,875 — — — 914 — 11,175 
Substandard – nonaccrual— 242 — — 152 2,430 — 2,824 
Doubtful— — — — — — — — 
Not graded467 — — — — — — 467 
Subtotal38,341 92,557 12,079 3,554 2,658 7,607 15,941 172,737 
TotalAcceptable credit quality839,483 527,458 225,100 228,072 201,919 353,773 634,529 3,010,334 
Special mention7,747 24,964 21,239 8,423 20,677 28,093 17,315 128,458 
Substandard15,973 39,114 19,493 24,163 34,161 55,622 20,688 209,214 
Substandard – nonaccrual500 2,782 1,552 1,177 11,552 16,114 1,682 35,359 
Doubtful— — — — — — — — 
Not graded920 — — — — — — 920 
Total Commercial loans$864,623 $594,318 $267,384 $261,835 $268,309 $453,602 $674,214 $3,384,285 
The Company evaluates the credit quality of its other loan portfolio, which includes residential real estate, consumer and lease financing loans, based primarily on the aging status of the loan and payment activity. Accordingly, loans on nonaccrual status, loans past due 90 days or more and still accruing interest, and loans modified under troubled debt restructurings are considered to be nonperforming for purposes of credit quality evaluation. The following tables present the recorded investment of our other loan portfolio based on the credit risk profile of loans that are performing and loans that are nonperforming at December 31, 2021 and 2020:
December 31, 2021
Term Loans Amortized Cost Basis by Origination Year
20212020201920182017PriorRevolving LoansTotal
Residential real estateResidential first lienPerforming$38,508 $31,920 $24,311 $30,842 $48,276 $93,462 $888 $268,207 
Nonperforming— 108 173 780 764 4,380 — 6,205 
Subtotal38,508 32,028 24,484 31,622 49,040 97,842 888 274,412 
Other residentialPerforming888 679 1,520 1,950 1,211 1,559 54,225 62,032 
Nonperforming— — 10 16 128 100 1,453 1,707 
Subtotal888 679 1,530 1,966 1,339 1,659 55,678 63,739 
ConsumerConsumerPerforming65,915 14,955 7,874 8,728 3,025 2,582 2,721 105,800 
Nonperforming89 14 24 71 208 
Subtotal66,004 14,960 7,877 8,742 3,049 2,653 2,723 106,008 
Consumer otherPerforming474,385 323,437 63,463 12,635 3,888 5,447 13,341 896,596 
Nonperforming— — — — — — 
Subtotal474,385 323,437 63,463 12,635 3,888 5,447 13,342 896,597 
Leases financingPerforming154,803 124,575 86,402 43,536 9,077 1,983 — 420,376 
Nonperforming— 757 1,001 1,012 95 39 — 2,904 
Subtotal154,803 125,332 87,403 44,548 9,172 2,022 — 423,280 
Total
Performing734,499 495,566 183,570 97,691 65,477 105,033 71,175 1,753,011 
Nonperforming89 870 1,187 1,822 1,011 4,590 1,456 11,025 
Total other loans$734,588 $496,436 $184,757 $99,513 $66,488 $109,623 $72,631 $1,764,036 
December 31, 2020
Term Loans Amortized Cost Basis by Origination Year
20202019201820172016PriorRevolving loansTotal
Residential real estateResidential first lienPerforming$32,322 $27,071 $49,039 $99,658 $81,525 $58,107 $405 $348,127 
Nonperforming— 196 1,074 933 1,030 6,969 — 10,202 
Subtotal32,322 27,267 50,113 100,591 82,555 65,076 405 358,329 
Other residentialPerforming975 2,430 3,281 2,091 1,348 1,825 69,773 81,723 
Nonperforming— 13 21 146 165 2,476 2,828 
Subtotal975 2,443 3,302 2,237 1,355 1,990 72,249 84,551 
ConsumerConsumerPerforming28,449 14,084 16,692 8,737 5,067 3,834 3,476 80,339 
Nonperforming31 57 81 64 63 303 
Subtotal28,480 14,090 16,749 8,818 5,131 3,897 3,477 80,642 
Consumer otherPerforming614,764 117,054 21,394 6,514 6,096 2,480 17,158 785,460 
Nonperforming— — — — — — — — 
Subtotal614,764 117,054 21,394 6,514 6,096 2,480 17,158 785,460 
Leases financingPerforming177,068 125,611 70,059 21,047 12,410 1,259 — 407,454 
Nonperforming468 192 1,080 600 207 63 — 2,610 
Subtotal177,536 125,803 71,139 21,647 12,617 1,322 — 410,064 
Total
Performing853,578 286,250 160,465 138,047 106,446 67,505 90,812 1,703,103 
Nonperforming499 407 2,232 1,760 1,308 7,260 2,477 15,943 
Total other loans$854,077 $286,657 $162,697 $139,807 $107,754 $74,765 $93,289 $1,719,046