XML 36 R23.htm IDEA: XBRL DOCUMENT v3.21.2
LOANS AND ALLOWANCE FOR CREDIT LOSSES (Tables)
9 Months Ended
Sep. 30, 2021
Accounts, Notes, Loans and Financing Receivable [Line Items]  
Schedule of Loans

September 30, 

December 31, 

(in thousands)

    

2021

    

2020

Commercial construction

$

152,700

$

117,882

Commercial real estate owner occupied

 

253,792

 

219,217

Commercial real estate non-owner occupied

 

733,353

 

716,776

Tax exempt

 

42,448

 

47,862

Commercial and industrial

 

336,989

 

355,684

Residential real estate

 

917,301

 

995,216

Home equity

 

88,002

 

100,096

Consumer other

 

9,569

 

10,152

Total loans

 

2,534,154

 

2,562,885

Allowance for credit losses

 

22,448

 

19,082

Net loans

$

2,511,706

$

2,543,803

Summary of Unamortized Net Costs and Premiums in Business Activity Loans

September 30, 

December 31, 

(in thousands)

    

2021

    

2020

Unamortized net loan origination costs

$

4,015

$

5,157

Unamortized net premium on purchased loans

 

(65)

 

(85)

Total unamortized net costs and premiums

$

3,950

$

5,072

Schedule of Activity in the Allowance for Loan Losses

The Company’s activity in the allowance for credit losses for the periods ended are as follows:

Three Months Ended September 30, 2021

Balance at

Beginning of

Balance at

(in thousands)

    

Period

    

Charge Offs

    

Recoveries

    

Provision

    

End of Period

Commercial construction

$

2,372

$

$

$

(286)

$

2,086

Commercial real estate owner occupied

 

2,552

 

(142)

 

72

 

237

 

2,719

Commercial real estate non-owner occupied

 

5,604

 

 

 

(22)

 

5,582

Tax exempt

 

91

 

 

 

(6)

 

85

Commercial and industrial

 

5,225

 

(24)

 

 

105

 

5,306

Residential real estate

 

6,069

 

(6)

 

19

 

(290)

 

5,792

Home equity

 

822

 

(49)

 

1

 

30

 

804

Consumer other

 

80

 

(65)

 

1

 

58

 

74

Total

$

22,815

$

(286)

$

93

$

(174)

$

22,448

Nine Months Ended September 30, 2021

Balance at

Beginning of

Impact of ASC

Balance at

(in thousands)

    

Period

    

326

    

Charge Offs

    

Recoveries

    

Provision

    

End of Period

Commercial construction

$

824

$

1,196

$

$

18

$

48

$

2,086

Commercial real estate owner occupied

 

1,783

 

708

 

(403)

 

72

 

559

 

2,719

Commercial real estate non-owner occupied

 

7,864

 

(2,008)

 

 

4

 

(278)

 

5,582

Tax exempt

 

58

 

40

 

 

 

(13)

 

85

Commercial and industrial

 

3,137

 

2,996

 

(44)

 

14

 

(797)

 

5,306

Residential real estate

 

5,010

 

1,732

 

(67)

 

141

 

(1,024)

 

5,792

Home equity

 

285

 

603

 

(108)

 

48

 

(24)

 

804

Consumer other

 

121

 

(39)

 

(119)

 

10

 

101

 

74

Total

$

19,082

$

5,228

$

(741)

$

307

$

(1,428)

$

22,448

Three Months Ended September 30, 2020

Balance at

Beginning of

Balance at

(in thousands)

    

Period

    

Charge Offs

    

Recoveries

    

Provision

    

End of Period

Commercial construction

$

532

$

$

$

185

$

717

Commercial real estate owner occupied

 

1,524

 

 

 

370

 

1,894

Commercial real estate non-owner occupied

 

5,926

 

(266)

 

14

 

783

 

6,457

Tax exempt

 

64

 

 

 

4

 

68

Commercial and industrial

 

3,056

 

(24)

 

14

 

236

 

3,282

Residential real estate

 

4,991

 

 

1

 

86

 

5,078

Home equity

 

318

 

 

 

(4)

 

314

Consumer other

 

98

 

(149)

 

8

 

140

 

97

Total

$

16,509

$

(439)

$

37

$

1,800

$

17,907

Nine Months Ended September 30, 2020

Balance at

Beginning of

Balance at

(in thousands)

    

Period

    

Charge Offs

    

Recoveries

    

Provision

    

End of Period

Commercial construction

$

317

$

$

$

400

$

717

Commercial real estate owner occupied

 

2,368

 

 

 

(474)

 

1,894

Commercial real estate non-owner occupied

 

4,695

 

(1,137)

 

109

 

2,790

 

6,457

Tax exempt

 

67

 

 

 

1

 

68

Commercial and industrial

 

3,262

 

(360)

25

 

355

 

3,282

Residential real estate

 

4,213

 

(32)

 

12

 

885

 

5,078

Home equity

 

320

 

 

 

(6)

 

314

Consumer other

 

111

 

(341)

 

13

 

314

 

97

Total

$

15,353

$

(1,870)

$

159

$

4,265

$

17,907

Schedule of Loans by Risk Rating

    

    

    

    

    

    

    

(in thousands)

2021

2020

2019

2018

2017

Prior

Total

Commercial construction

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Risk rating:

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Pass

$

22,192

$

76,226

$

44,453

$

9,829

$

$

$

152,700

Special mention

 

 

 

 

 

 

 

Substandard

 

 

 

 

 

 

 

Total

$

22,192

$

76,226

$

44,453

$

9,829

$

$

$

152,700

Commercial real estate owner occupied

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Risk rating:

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Pass

$

9,937

$

16,003

$

35,366

$

47,026

$

20,038

$

110,663

$

239,033

Special mention

 

 

 

767

 

 

 

3,125

 

3,892

Substandard

 

 

 

 

248

 

248

 

10,030

 

10,526

Doubtful

172

169

341

Total

$

9,937

$

16,003

$

36,133

$

47,446

$

20,286

$

123,987

$

253,792

Commercial real estate non-owner occupied

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Risk rating:

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Pass

$

101,706

$

147,754

$

90,963

$

40,545

$

147,197

$

186,056

$

714,221

Special mention

 

 

 

 

 

 

15,612

 

15,612

Substandard

 

 

 

 

131

 

131

 

3,086

 

3,348

Doubtful

172

172

Total

$

101,706

$

147,754

$

90,963

$

40,676

$

147,328

$

204,926

$

733,353

Tax exempt

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Risk rating:

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Pass

$

1,511

$

604

$

975

$

14,453

$

5,387

$

19,518

$

42,448

Special mention

 

 

 

 

 

 

 

Substandard

 

 

 

 

 

 

 

Total

$

1,511

$

604

$

975

$

14,453

$

5,387

$

19,518

$

42,448

Commercial and industrial

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Risk rating:

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Pass

$

104,179

$

64,303

$

36,010

$

17,635

$

35,407

$

73,972

$

331,506

Special mention

 

619

 

222

 

717

 

596

 

202

 

1,429

 

3,785

Substandard

 

98

 

 

549

 

14

 

50

 

677

 

1,388

Doubtful

122

188

310

Total

$

104,896

$

64,525

$

37,276

$

18,245

$

35,781

$

76,266

$

336,989

(continued)

    

    

    

    

    

    

    

(in thousands)

2021

2020

2019

2018

2017

Prior

Total

Residential real estate

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Performing

$

143,071

$

126,171

$

95,942

$

70,062

$

69,486

$

404,395

$

909,127

Nonperforming

 

 

 

 

576

 

183

 

7,415

 

8,174

Total

$

143,071

$

126,171

$

95,942

$

70,638

$

69,669

$

411,810

$

917,301

Home equity

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Performing

$

8,227

$

10,946

$

9,775

$

7,647

$

6,975

$

43,133

$

86,703

Nonperforming

 

 

 

 

 

 

1,299

 

1,299

Total

$

8,227

$

10,946

$

9,775

$

7,647

$

6,975

$

44,432

$

88,002

Consumer other

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Performing

$

3,037

$

1,942

$

1,023

$

803

$

329

$

2,429

$

9,563

Nonperforming

 

 

 

 

 

 

6

 

6

Total

$

3,037

$

1,942

$

1,023

$

803

$

329

$

2,435

$

9,569

Total Loans

$

394,577

$

444,171

$

316,540

$

209,737

$

285,755

$

883,374

$

2,534,154

The following table summarizes credit risk exposure indicators by portfolio segment, under the incurred loss methodology, as of the period indicated:

    

December 31, 2020

Commercial

Commercial

Residential

    

    

Real Estate

and Industrial

Real Estate

Consumer

Total

Grade:

 

  

 

  

 

  

 

  

 

Pass

 

$

1,053,773

$

422,016

$

$

$

1,475,789

Performing

914,749

112,190

1,026,939

Special mention

 

6,075

2,771

8,846

Substandard

 

22,267

15,180

37,447

Doubtful

 

2,265

1,100

3,365

Loss

 

1

2

3

Non-performing

9,142

1,354

10,496

Total

 

$

1,084,381

$

441,069

$

923,891

$

113,544

$

2,562,885

Summary of Past Due Loans

September 30, 2021

(in thousands)

    

30-59

    

60-89

    

90+

    

Total Past Due

    

Current

    

Total Loans

Commercial construction

$

$

$

$

$

152,700

$

152,700

Commercial real estate owner occupied

 

 

10

 

627

 

637

 

253,155

 

253,792

Commercial real estate non-owner occupied

 

314

 

 

117

 

431

 

732,922

 

733,353

Tax exempt

 

 

 

 

 

42,448

 

42,448

Commercial and industrial

 

44

 

35

 

313

 

392

 

336,597

 

336,989

Residential real estate

 

414

 

1,007

 

2,796

 

4,217

 

913,084

 

917,301

Home equity

 

344

 

95

 

62

 

501

 

87,501

 

88,002

Consumer other

 

32

 

2

 

 

34

 

9,535

 

9,569

Total

$

1,148

$

1,149

$

3,915

$

6,212

$

2,527,942

$

2,534,154

December 31, 2020

(in thousands)

    

30-59

    

60-89

    

90+

    

Total Past Due

    

Current

    

Total Loans

Commercial construction

$

74

$

$

1

$

75

$

117,807

$

117,882

Commercial real estate owner occupied

 

1,309

 

464

 

438

 

2,211

 

217,006

 

219,217

Commercial real estate non-owner occupied

 

503

 

674

 

624

 

1,801

 

714,975

 

716,776

Tax exempt

 

 

 

 

 

47,862

 

47,862

Commercial and industrial

 

161

 

 

193

 

354

 

355,330

 

355,684

Residential real estate

 

9,178

 

2,511

 

3,200

 

14,889

 

980,327

 

995,216

Home equity

 

1,062

 

614

 

375

 

2,051

 

98,045

 

100,096

Consumer other

 

20

 

 

2

 

22

 

10,130

 

10,152

Total

$

12,307

$

4,263

$

4,833

$

21,403

$

2,541,482

$

2,562,885

Summary of Non-Accrual Loans

September 30, 2021

Nonaccrual With No

90+ Days Past

(in thousands)

    

Nonaccrual

    

Related Allowance

    

Due and Accruing

Commercial construction

$

$

$

Commercial real estate owner occupied

 

1,184

 

808

 

366

Commercial real estate non-owner occupied

 

770

 

314

 

Tax exempt

 

 

 

Commercial and industrial

 

775

 

629

 

149

Residential real estate

 

8,174

 

3,217

 

105

Home equity

 

1,298

 

316

 

Consumer other

 

6

 

 

Total

$

12,207

$

5,284

$

620

December 31, 2020

Nonaccrual With No

90+ Days Past

(in thousands)

    

Nonaccrual

    

Related Allowance

    

Due and Accruing

Commercial construction

$

258

$

$

Commercial real estate owner occupied

 

3,038

 

929

 

Commercial real estate non-owner occupied

 

383

 

118

 

Tax exempt

 

 

 

Commercial and industrial

 

1,223

 

1,065

 

Residential real estate

 

5,883

 

4,948

 

Home equity

 

1,345

 

1,346

 

267

Consumer other

 

58

 

58

 

Total

$

12,188

$

8,464

$

267

Schedule of amortized cost basis of collateral-dependent loans

September 30, 2021

December 31, 2020

(in thousands)

    

Real Estate

    

Other

    

Real Estate

    

Other

Commercial construction

$

$

$

259

$

Commercial real estate owner occupied

 

1,184

 

 

3,441

 

Commercial real estate non-owner occupied

 

770

 

 

383

 

Tax exempt

 

 

 

 

Commercial and industrial

 

436

 

339

 

625

 

607

Residential real estate

 

8,174

 

 

7,432

 

Home equity

 

1,298

 

 

1,493

 

Consumer other

 

6

 

 

60

 

Total

$

11,868

$

339

$

13,693

$

607

Summary of Impaired Loans

    

December 31, 2020

Recorded

    

Unpaid Principal

    

Related

    

Average Recorded

    

Interest

(in thousands)

Investment

Balance

Allowance

Investment

Income Recognized

With no related allowance:

 

  

 

  

 

  

 

  

 

  

Construction and land development

$

$

$

$

$

Other commercial real estate

 

2,001

 

2,047

 

 

1,610

 

Commercial

 

1,095

 

1,254

 

 

1,140

 

4

Agricultural

 

361

 

150

 

 

114

 

2

Tax exempt loans

 

 

 

 

 

Residential real estate

 

2,745

 

3,165

 

 

1,077

 

17

Home equity

 

 

 

 

 

Other consumer

 

 

 

 

 

With an allowance recorded:

 

  

 

  

 

  

 

  

 

  

Construction and land development

 

258

 

258

 

205

 

203

 

Other commercial real estate

 

1,963

 

2,108

 

1,038

 

1,973

 

17

Commercial

 

282

 

289

 

164

 

73

 

Agricultural

 

 

 

 

 

Tax exempt loans

 

 

 

 

 

Residential real estate

 

887

 

944

 

106

 

1,865

 

37

Home equity

 

13

 

13

 

 

12

 

1

Other consumer

 

 

 

 

 

Total

 

  

 

  

 

  

 

  

 

  

Commercial real estate

 

4,222

 

4,413

 

1,243

 

3,786

 

17

Commercial and industrial

 

1,738

 

1,693

 

164

 

1,327

 

6

Residential real estate

 

3,632

 

4,109

 

106

 

2,942

 

54

Consumer

 

13

 

13

 

 

12

 

1

Total impaired loans

$

9,605

$

10,228

$

1,513

$

8,067

$

78

Schedule of Recorded Investment and Number of Modifications for TDRs

Three Months Ended September 30, 2020

Pre-Modification

Post-Modification

Number of

Outstanding

Outstanding

(in thousands)

    

Modifications

    

Balance

    

Balance

    

Reserve

Commercial and industrial

 

1

 

86

 

86

 

Total

 

1

$

86

$

86

$

Nine Months Ended September 30, 2020

Pre-Modification

Post-Modification

Number of

Outstanding

Outstanding

(in thousands)

    

Modifications

    

Balance

    

Balance

    

Reserve

Commercial construction

$

$

$

Commercial real estate owner occupied

 

 

 

 

Commercial real estate non-owner occupied

 

1

 

54

 

247

 

Tax exempt

 

 

 

 

Commercial and industrial

 

4

 

127

 

248

 

Residential real estate

 

 

 

 

Home equity

 

1

 

26

 

24

 

Consumer other

 

1

 

9

 

9

 

Total

 

7

$

216

$

528

$

Summary of Loan Concessions

September 30, 2021

September 30, 2020

    

    

Post-Modification

    

    

Post-Modification

Number of

Outstanding

Number of

Outstanding

(in thousands)

Modifications

Balance

Modifications

Balance

Interest rate, forbearance and maturity concession

 

$

 

4

$

409

Forbearance and interest only payments

 

 

 

1

 

24

Maturity concession

 

 

 

2

 

95

Total

 

$

 

7

$

528

Unfunded Loan Commitment  
Accounts, Notes, Loans and Financing Receivable [Line Items]  
Schedule of Activity in the Allowance for Loan Losses

(in thousands)

Three Months Ended September 30, 2021

    

Nine Months Ended September 30, 2021

Begininng Balance

$

1,921

$

359

Impact of CECL adoption

1,616

Provision for credit losses

 

280

 

226

Ending Balance

$

2,201

$

2,201

(in thousands)

Three Months Ended September 30, 2020

    

Nine Months Ended September 30, 2020

Begininng Balance

$

319

$

314

Provision for credit losses

 

2

 

7

Ending Balance

$

321

$

321