XML 34 R22.htm IDEA: XBRL DOCUMENT v3.22.2.2
LOANS AND ALLOWANCE FOR CREDIT LOSSES (Tables)
9 Months Ended
Sep. 30, 2022
Accounts, Notes, Loans and Financing Receivable [Line Items]  
Schedule of Loans

September 30, 

December 31, 

(in thousands)

    

2022

    

2021

Commercial construction

$

97,156

$

56,263

Commercial real estate owner occupied

 

256,475

 

257,122

Commercial real estate non-owner occupied

 

1,081,924

 

887,092

Tax exempt

 

41,622

 

41,280

Commercial and industrial

 

319,645

 

307,112

Residential real estate

 

953,113

 

888,263

Home equity

 

92,296

 

86,657

Consumer other

 

8,133

 

8,121

Total loans

 

2,850,364

 

2,531,910

Allowance for credit losses

 

25,018

 

22,718

Net loans

$

2,825,346

$

2,509,192

Summary of Unamortized Net Costs and Premiums

September 30, 

December 31, 

(in thousands)

    

2022

    

2021

Net unamortized loan origination costs

$

3,367

$

3,014

Net unamortized fair value discount on acquired loans

 

(3,898)

 

(4,758)

Total

$

(531)

$

(1,744)

Schedule of Activity in the Allowance for Credit Losses

At or for the Three Months Ended September 30, 2022

Balance at

Beginning of

Balance at

(in thousands)

    

Period

Charge Offs

    

Recoveries

    

Provision

    

End of Period

Commercial construction

$

1,010

$

$

$

213

$

1,223

Commercial real estate owner occupied

 

2,722

 

 

7

 

132

 

2,861

Commercial real estate non-owner occupied

 

7,361

 

 

 

610

 

7,971

Tax exempt

 

105

 

 

 

(11)

 

94

Commercial and industrial

 

4,820

 

(8)

 

20

 

290

 

5,122

Residential real estate

 

6,806

 

(11)

 

6

 

85

 

6,886

Home equity

 

865

 

 

2

 

(76)

 

791

Consumer other

 

67

 

(66)

 

6

 

63

 

70

Total

$

23,756

$

(85)

$

41

$

1,306

$

25,018

At or for the Nine Months Ended September 30, 2022

Balance at

Beginning of

Balance at

(in thousands)

    

Period

Charge Offs

    

Recoveries

    

Provision

    

End of Period

Commercial construction

$

2,111

$

$

$

(888)

$

1,223

Commercial real estate owner occupied

 

2,751

 

 

120

 

(10)

 

2,861

Commercial real estate non-owner occupied

 

5,650

 

 

 

2,321

 

7,971

Tax exempt

 

86

 

 

 

8

 

94

Commercial and industrial

 

5,369

 

(14)

 

56

 

(289)

 

5,122

Residential real estate

 

5,862

 

(26)

 

103

 

947

 

6,886

Home equity

 

814

 

(6)

 

22

 

(39)

 

791

Consumer other

 

75

 

(181)

 

9

 

167

 

70

Total

$

22,718

$

(227)

$

310

$

2,217

$

25,018

At or for the 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

At or for the 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

Schedule of Loans by Risk Rating

    

    

    

    

    

    

    

(in thousands)

2022

2021

2020

2019

2018

Prior

Total

Commercial construction

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Risk rating:

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Pass

$

34,032

$

32,179

$

5,928

$

1,011

$

973

$

$

74,123

Special mention

 

 

 

23,033

 

 

 

 

23,033

Substandard

 

 

 

 

 

 

 

Total

$

34,032

$

32,179

$

28,961

$

1,011

$

973

$

$

97,156

Commercial real estate owner occupied

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Risk rating:

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Pass

$

20,248

$

12,973

$

23,785

$

31,795

$

47,090

$

110,306

$

246,197

Special mention

 

 

 

245

 

672

 

1,145

 

1,711

 

3,773

Substandard

 

 

 

 

 

931

 

5,276

 

6,207

Doubtful

151

147

298

Total

$

20,248

$

12,973

$

24,030

$

32,467

$

49,317

$

117,440

$

256,475

Commercial real estate non-owner occupied

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Risk rating:

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Pass

$

283,316

$

249,574

$

146,764

$

89,252

$

35,671

$

259,250

$

1,063,827

Special mention

 

 

 

 

139

 

918

 

14,665

 

15,722

Substandard

 

 

 

 

173

 

 

2,048

 

2,221

Doubtful

154

154

Total

$

283,316

$

249,574

$

146,764

$

89,564

$

36,589

$

276,117

$

1,081,924

Tax exempt

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Risk rating:

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Pass

$

6,944

$

1,044

$

256

$

778

$

13,276

$

19,324

$

41,622

Special mention

 

 

 

 

 

 

 

Substandard

 

 

 

 

 

 

 

Total

$

6,944

$

1,044

$

256

$

778

$

13,276

$

19,324

$

41,622

Commercial and industrial

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Risk rating:

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Pass

$

56,222

$

70,975

$

60,338

$

29,867

$

11,053

$

84,792

$

313,247

Special mention

 

1,497

 

 

155

 

1,083

 

516

 

2,432

 

5,683

Substandard

 

 

55

 

12

 

70

 

 

514

 

651

Doubtful

64

64

Total

$

57,719

$

71,030

$

60,505

$

31,020

$

11,569

$

87,802

$

319,645

Residential real estate

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Performing

$

170,291

$

178,875

$

113,573

$

71,869

$

51,588

$

361,823

$

948,019

Nonperforming

 

 

48

 

 

50

 

643

 

4,353

 

5,094

Total

$

170,291

$

178,923

$

113,573

$

71,919

$

52,231

$

366,176

$

953,113

Home equity

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Performing

$

11,839

$

12,152

$

8,965

$

7,796

$

7,326

$

43,173

$

91,251

Nonperforming

 

 

 

 

 

 

1,045

 

1,045

Total

$

11,839

$

12,152

$

8,965

$

7,796

$

7,326

$

44,218

$

92,296

Consumer other

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Performing

$

3,833

$

1,596

$

1,029

$

362

$

328

$

980

$

8,128

Nonperforming

 

 

 

5

 

 

 

 

5

Total

$

3,833

$

1,596

$

1,034

$

362

$

328

$

980

$

8,133

Total Loans

$

588,222

$

559,471

$

384,088

$

234,917

$

171,609

$

912,057

$

2,850,364

The following table presents our loans by year of origination, loan segmentation and risk indicator as of December 31, 2021:

    

    

    

    

    

    

    

(in thousands)

2021

2020

2019

2018

2017

Prior

Total

Commercial construction

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Risk rating:

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Pass

$

22,866

$

4,787

$

19,211

$

9,399

$

$

$

56,263

Special mention

 

 

 

 

 

 

 

Substandard

 

 

 

 

 

 

 

Total

$

22,866

$

4,787

$

19,211

$

9,399

$

$

$

56,263

Commercial real estate owner occupied

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Risk rating:

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Pass

$

12,940

$

25,240

$

34,782

$

49,136

$

19,292

$

103,144

$

244,534

Special mention

 

 

 

760

 

 

 

2,659

 

3,419

Substandard

 

 

 

1

 

853

 

247

 

7,737

 

8,838

Doubtful

167

164

331

Total

$

12,940

$

25,240

$

35,543

$

50,156

$

19,539

$

113,704

$

257,122

Commercial real estate non-owner occupied

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Risk rating:

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Pass

$

235,646

$

172,785

$

119,326

$

39,663

$

136,120

$

165,329

$

868,869

Special mention

 

 

 

174

 

 

 

14,789

 

14,963

Substandard

 

 

 

 

 

 

3,097

 

3,097

Doubtful

163

163

Total

$

235,646

$

172,785

$

119,500

$

39,663

$

136,120

$

183,378

$

887,092

Tax exempt

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Risk rating:

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Pass

$

1,249

$

299

$

968

$

14,408

$

5,329

$

19,027

$

41,280

Special mention

 

 

 

 

 

 

 

Substandard

 

 

 

 

 

 

 

Total

$

1,249

$

299

$

968

$

14,408

$

5,329

$

19,027

$

41,280

Commercial and industrial

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Risk rating:

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Pass

$

77,608

$

80,569

$

33,405

$

16,457

$

33,413

$

61,594

$

303,046

Special mention

 

 

 

584

 

468

 

172

 

1,396

 

2,620

Substandard

 

58

 

3

 

512

 

 

48

 

578

 

1,199

Doubtful

92

155

247

Total

$

77,666

$

80,572

$

34,501

$

16,925

$

33,725

$

63,723

$

307,112

Residential real estate

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Performing

$

191,466

$

120,495

$

83,044

$

62,299

$

59,642

$

364,482

$

881,428

Nonperforming

 

 

 

 

286

 

178

 

6,371

 

6,835

Total

$

191,466

$

120,495

$

83,044

$

62,585

$

59,820

$

370,853

$

888,263

Home equity

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Performing

$

12,770

$

10,461

$

9,005

$

7,855

$

6,474

$

38,823

$

85,388

Nonperforming

 

 

 

 

 

 

1,269

 

1,269

Total

$

12,770

$

10,461

$

9,005

$

7,855

$

6,474

$

40,092

$

86,657

Consumer other

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Performing

$

2,525

$

1,659

$

792

$

669

$

92

$

2,379

$

8,116

Nonperforming

 

 

 

 

 

 

5

 

5

Total

$

2,525

$

1,659

$

792

$

669

$

92

$

2,384

$

8,121

Total Loans

$

557,128

$

416,298

$

302,564

$

201,660

$

261,099

$

793,161

$

2,531,910

Summary of Past Due Loans

September 30, 2022

(in thousands)

    

30-59

    

60-89

    

90+

    

Total Past Due

    

Current

    

Total Loans

Commercial construction

$

$

$

$

$

97,156

$

97,156

Commercial real estate owner occupied

 

84

 

 

 

84

 

256,391

 

256,475

Commercial real estate non-owner occupied

 

298

 

 

173

 

471

 

1,081,453

 

1,081,924

Tax exempt

 

 

 

 

 

41,622

 

41,622

Commercial and industrial

 

200

 

100

 

12

 

312

 

319,333

 

319,645

Residential real estate

 

565

 

928

 

1,882

 

3,375

 

949,738

 

953,113

Home equity

 

269

 

236

 

204

 

709

 

91,587

 

92,296

Consumer other

 

11

 

4

 

 

15

 

8,118

 

8,133

Total

$

1,427

$

1,268

$

2,271

$

4,966

$

2,845,398

$

2,850,364

December 31, 2021

(in thousands)

    

30-59

    

60-89

    

90+

    

Total Past Due

    

Current

    

Total Loans

Commercial construction

$

$

$

$

$

56,263

$

56,263

Commercial real estate owner occupied

 

1,190

 

7

 

1

 

1,198

 

255,924

 

257,122

Commercial real estate non-owner occupied

 

 

 

 

 

887,092

 

887,092

Tax exempt

 

 

 

 

 

41,280

 

41,280

Commercial and industrial

 

31

 

318

 

185

 

534

 

306,578

 

307,112

Residential real estate

 

5,010

 

1,238

 

1,416

 

7,664

 

880,599

 

888,263

Home equity

 

699

 

149

 

101

 

949

 

85,708

 

86,657

Consumer other

 

29

 

 

2

 

31

 

8,090

 

8,121

Total

$

6,959

$

1,712

$

1,705

$

10,376

$

2,521,534

$

2,531,910

Summary of Non-Accrual Loans

September 30, 2022

Nonaccrual With No

90+ Days Past

(in thousands)

    

Nonaccrual

    

Related Allowance

    

Due and Accruing

Commercial construction

$

$

$

Commercial real estate owner occupied

 

604

 

371

 

Commercial real estate non-owner occupied

 

747

 

430

 

Tax exempt

 

 

 

Commercial and industrial

 

279

 

187

 

2

Residential real estate

 

5,094

 

1,539

 

242

Home equity

 

1,044

 

70

 

15

Consumer other

 

5

 

 

Total

$

7,773

$

2,597

$

259

December 31, 2021

Nonaccrual With No

90+ Days Past

(in thousands)

    

Nonaccrual

    

Related Allowance

    

Due and Accruing

Commercial construction

$

$

$

Commercial real estate owner occupied

 

783

 

424

 

Commercial real estate non-owner occupied

 

622

 

459

 

Tax exempt

 

 

 

Commercial and industrial

 

677

 

542

 

30

Residential real estate

 

6,835

 

2,537

 

41

Home equity

 

1,269

 

305

 

63

Consumer other

 

5

 

 

Total

$

10,191

$

4,267

$

134

Schedule of amortized cost basis of collateral-dependent loans

September 30, 2022

December 31, 2021

(in thousands)

    

Real Estate

    

Other

    

Real Estate

    

Other

Commercial construction

$

$

$

$

Commercial real estate owner occupied

 

604

 

 

783

 

Commercial real estate non-owner occupied

 

747

 

 

622

 

Tax exempt

 

 

 

 

Commercial and industrial

 

122

 

157

 

385

 

292

Residential real estate

 

5,094

 

 

6,835

 

Home equity

 

1,044

 

 

1,269

 

Consumer other

 

5

 

 

5

 

Total

$

7,616

$

157

$

9,899

$

292

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

(in thousands)

Three Months Ended September 30, 2022

    

Nine Months Ended September 30, 2022

Beginning Balance

$

2,523

$

2,152

Provision for credit losses

 

(26)

 

345

Ending Balance

$

2,497

$

2,497

(in thousands)

Three Months Ended September 30, 2021

    

Nine Months Ended September 30, 2021

Beginning Balance

$

1,921

$

359

Impact of ASC 326

1,616

Provision for credit losses

 

280

 

226

Ending Balance

$

2,201

$

2,201