XML 21 R12.htm IDEA: XBRL DOCUMENT v3.22.2.2
Loans and Allowance for Credit Losses
9 Months Ended
Sep. 30, 2022
Loans and Allowance for Credit Losses [Abstract]  
Loans and Allowance for Credit Losses

Note 5 – Loans and Allowance for Credit Losses

The Company makes residential mortgage, commercial and consumer loans to customers primarily in Anne Arundel County, Baltimore City, Baltimore County, Howard County, Kent County, Queen Anne’s County, Caroline County, Talbot County, Dorchester County and Worcester County in Maryland, Kent and Sussex County, Delaware and in Accomack County, Virginia. The following table provides information about the principal classes of the loan portfolio at September 30, 2022 and December 31, 2021.

​

​

​

​

​

​

​

​

​

(Dollars in thousands)

    

September 30, 2022

    

December 31, 2021

    

Construction

​

$

230,119

​

$

239,353

​

Residential real estate

​

 

758,063

​

 

654,769

​

Commercial real estate

​

 

1,023,253

​

 

896,229

​

Commercial

​

 

160,430

​

 

203,377

​

Consumer

​

 

230,018

​

 

125,447

​

Total loans

​

 

2,401,883

​

 

2,119,175

​

Allowance for credit losses

​

 

(16,277)

​

 

(13,944)

​

Total loans, net

​

$

2,385,606

​

$

2,105,231

​

​

Loans are stated at their principal amount outstanding net of any purchase premiums/discounts, deferred fees and costs. Included in loans were deferred costs, net of fees, of $967 thousand and $1.2 million at September 30, 2022 and December 31, 2021. At September 30, 2022 and December 31, 2021, included in total loans were $24.7 million and $39.9 million in loans, respectively, net of discounts on acquired loans of $332 thousand and $516 thousand, respectively, as part of the Northwest Bancshares, Inc. branch acquisition in 2017. At September 30, 2022 and December 31, 2021, included in total loans were $407.8 million and $553.0 million in loans, acquired as part of the acquisition of Severn. These balances were presented net of the related discount which totaled $7.3 million and $8.4 million at September 30, 2022 and December 31, 2021, respectively. Interest income on loans is accrued at the contractual rate based on the principal amount outstanding. Fees charged and costs capitalized for originating loans are being amortized substantially on the interest method over the term of the loan. A loan is placed on nonaccrual (i.e., interest income is no longer accrued) when it is specifically determined to be impaired or when principal or interest is delinquent for 90 days or more, unless the loan is well secured and in the process of collection. Any unpaid interest previously accrued on those loans is reversed from income.

​

Interest payments received on nonaccrual loans are applied as a reduction of the loan principal balance unless collectability of the principal amount is reasonably assured, in which case interest is recognized on a cash basis. Loans are returned to accrual status when all principal and interest amounts contractually due are brought current and future payments are reasonably assured.

A loan is considered impaired if it is probable that the Company will not collect all principal and interest payments according to the loan’s contractual terms when due. An impaired loan may show deficiencies in the borrower’s overall financial condition, payment history, support available from financial guarantors and/or the fair market value of collateral. The impairment of a loan is measured at the present value of expected future cash flows using the loan’s effective interest rate, or at the loan’s observable market price or the fair value of the collateral if the loan is collateral dependent. Generally, the Company measures impairment on such loans by reference to the fair value of the collateral. Once the amount of impairment has been determined, the uncollectible portion is charged off. Loan payments received on nonaccrual impaired loans are generally applied to the outstanding principal balance. In certain circumstances, income may be recognized on a cash basis. Generally, interest income is not recognized on impaired loans unless the likelihood of further loss is remote. The allowance for credit losses may include specific reserves related to impaired loans. Specific reserves remain until charge offs are made. Impaired loans do not include groups of smaller balance homogenous loans such as residential mortgage and consumer installment loans that are evaluated collectively for impairment. Reserves for probable credit losses related to these loans are based on historical loss ratios and are included in the formula portion of the allowance for credit losses.

A loan is considered a TDR if a borrower is experiencing financial difficulties and a creditor has granted a concession. Concessions may include interest rate reductions or below market interest rates, principal forgiveness, restructuring amortization schedules and other actions intended to minimize potential losses. Loans are identified to be restructured when signs of impairment arise such as borrower interest rate reduction request, slowness to pay, or when an inability to

repay becomes evident. The terms being offered are evaluated to determine if they are more liberal than those that would be indicated by policy or industry standards for similar, untroubled credits. In those situations where the terms or the interest rates are considered to be more favorable than industry standards or the Bank’s current underwriting guidelines the loan is classified as a TDR. All loans designated as TDRs are considered impaired loans and may be on either accrual or nonaccrual status. In instances where the loan has been placed on nonaccrual status, six consecutive months of timely payments are required prior to returning the loan to accrual status.

All loans classified as TDRs which are restructured and accrue interest under revised terms require a full and comprehensive review of the borrower’s financial condition, capacity for repayment, realistic assessment of collateral values, and the assessment of risk entered into any workout agreement. Current financial information on the borrower, guarantor, and underlying collateral is analyzed to determine if it supports the ultimate collection of principal and interest. For commercial loans, the cash flows are analyzed, both for the underlying project and globally. For consumer loans, updated salary, credit history and cash flow information is obtained. Current market conditions are also considered. Following a full analysis, the determination of the appropriate loan structure is made.

During 2021 and 2020, the Company participated in the Small Business Administration’s Paycheck Protection Program (PPP). As of September 30, 2022, the Company held PPP loans with a total outstanding balance of $291 thousand, inclusive of loans issued pre-merger and those acquired from Severn, which are included in the commercial loan segment in the table above. As of December 31, 2021, the Company held PPP loans with a total outstanding balance of $27.6 million, of which $9.2 million was acquired from Severn, which are included in the commercial loan segment in the table above. The decrease is due to repayment and forgiveness received as of September 30, 2022. As compensation for originating the loans, the Company received lender processing fees from the SBA, which were deferred, along with the related loan origination costs. These net fees are being accreted to interest income over the remaining contractual lives of the loans. Upon forgiveness of a PPP loan and repayment by the SBA, which may be prior to the loan’s maturity, the remainder of any unrecognized net fees are recognized as interest income.

The following tables provide information about all loans acquired from Severn.

​

​

​

​

​

​

​

​

​

​

​

​

​

September 30, 2022

​

​

Acquired Loans -

​

Acquired Loans -

​

​

​

​

Purchased

​

Purchased

​

Acquired Loans -

(Dollars in thousands)

    

Credit Impaired

    

Performing

    

Total

Outstanding principal balance

​

$

31,334

​

$

383,767

​

$

415,101

Carrying amount

​

​

​

​

​

​

​

​

​

Construction

​

$

665

​

$

27,883

​

$

28,548

Residential real estate

​

 

15,061

​

 

132,311

​

 

147,372

Commercial real estate

​

 

12,339

​

 

180,493

​

 

192,832

Commercial

​

 

197

​

 

38,140

​

 

38,337

Consumer

​

 

19

​

 

733

​

 

752

Total loans

​

$

28,281

​

$

379,560

​

$

407,841

​

​

​

​

​

​

​

​

​

​

​

​

​

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

​

​

​

The following table presents a summary of the change in the accretable yield on PCI loans acquired from Severn.

​

​

​

​

​

​

​

For the Nine Months Ended

(Dollars in thousands)

    

September 30, 2022

Accretable yield, beginning of period

​

$

5,367

Accretion

​

 

(1,195)

Reclassification of nonaccretable difference due to improvement in expected cash flows

​

 

399

Other changes, net

​

 

287

Accretable yield, end of period

​

$

4,858

​

At September 30, 2022, the Bank was servicing $346.9 million in loans for the Federal National Mortgage Association and $74.5 million in loans for the Federal Home Loan Mortgage Corporation.

In the normal course of banking business, risks related to specific loan categories are as follows:

Construction loans – Construction loans are offered primarily to builders and individuals to finance the construction of single-family dwellings. In addition, the Bank periodically finances the construction of commercial projects. Credit risk factors include the borrower’s ability to successfully complete the construction on time and within budget, changing market conditions which could affect the value and marketability of projects, changes in the borrower’s ability or willingness to repay the loan and potentially rising interest rates which can impact both the borrower’s ability to repay and the collateral value.

​

Residential real estate – Residential real estate loans are typically made to consumers and are secured by residential real estate. Credit risk arises from the borrower’s continuing financial stability, which can be adversely impacted by job loss, divorce, illness, or personal bankruptcy, among other factors. Also impacting credit risk would be a shortfall in the value of the residential real estate in relation to the outstanding loan balance in the event of a default or subsequent liquidation of the real estate collateral.

 

Commercial real estate – Commercial real estate loans consist of both loans secured by owner occupied properties and non-owner occupied properties where an established banking relationship exists and involves investment properties for warehouse, retail, and office space with a history of occupancy and cash flow. These loans are subject to adverse changes in the local economy and commercial real estate markets. Credit risk associated with owner occupied properties arises from the borrower’s financial stability and the ability of the borrower and the business to repay the loan. Non-owner occupied properties carry the risk of a tenant’s deteriorating credit strength, lease expirations in soft markets and sustained vacancies which can adversely impact cash flow.

Commercial – Commercial loans are secured or unsecured loans for business purposes. Loans are typically secured by accounts receivable, inventory, equipment and/or other assets of the business. Credit risk arises from the successful operation of the business which may be affected by competition, rising interest rates, regulatory changes and adverse conditions in the local and regional economy.

 

Consumer – Consumer loans include home equity loans and lines, installment loans and personal lines of credit. Credit risk is similar to residential real estate loans above as it is subject to the borrower’s continuing financial stability and the value of the collateral securing the loan.

​

​

​

​

The following tables include impairment information relating to loans and the allowance for credit losses as of September 30, 2022 and December 31, 2021.

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

    

​

​

    

Residential

    

Commercial

    

​

​

    

​

​

    

​

​

(Dollars in thousands)

​

Construction

​

real estate

​

real estate

​

Commercial

​

Consumer

​

Total

September 30, 2022

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Loans individually evaluated for impairment

​

$

415

​

$

4,146

​

$

2,271

​

$

193

​

$

28

​

$

7,053

Loans collectively evaluated for impairment

​

 

229,039

​

 

738,856

​

 

1,008,643

​

 

160,040

​

 

229,971

​

 

2,366,549

Acquired loans - PCI

​

​

665

​

 

15,061

​

 

12,339

​

 

197

​

 

19

​

 

28,281

Total loans

​

$

230,119

​

$

758,063

​

$

1,023,253

​

$

160,430

​

$

230,018

​

$

2,401,883

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Allowance for credit losses allocated to:

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Loans individually evaluated for impairment

​

$

—

​

$

150

​

$

—

​

$

—

​

$

—

​

$

150

Loans collectively evaluated for impairment

​

 

3,032

​

 

2,858

​

 

5,009

​

 

1,907

​

 

3,321

​

 

16,127

Acquired loans - PCI

​

​

—

​

​

—

​

​

—

​

​

—

​

​

—

​

​

—

Total allowance

​

$

3,032

​

$

3,008

​

$

5,009

​

$

1,907

​

$

3,321

​

$

16,277

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

    

​

​

    

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

​

The allowance for loan losses was 0.68% of total loans and 0.84% when excluding PPP loans and acquired loans, at September 30, 2022 compared to 0.66% and 0.93% at December 31, 2021.

​

​

​

​

​

​

​

The following tables provide information on impaired loans and any related allowance by loan class as of September 30, 2022 and December 31, 2021. The difference between the unpaid principal balance and the recorded investment is the amount of partial charge-offs that have been taken and interest paid on nonaccrual loans that has been applied to principal.

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

    

​

​

    

Recorded

    

Recorded

    

​

​

    

​

​

​

​

​

​

​

​

​

​

Unpaid

​

investment

​

investment

​

​

​

​

Quarter-to-date

​

Year-to-date

​

Interest

​

​

principal

​

with no

​

with an

​

Related

​

average recorded

​

average recorded

​

income

(Dollars in thousands)

​

balance

​

allowance

​

allowance

​

allowance

​

investment

​

investment

​

recognized

September 30, 2022

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Impaired nonaccrual loans:

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Construction

​

$

297

​

$

297

​

$

—

​

$

—

​

$

297

​

$

314

​

$

—

Residential real estate

​

 

1,374

​

 

1,268

​

 

15

​

 

—

​

 

1,639

​

 

1,534

​

 

—

Commercial real estate

​

 

159

​

 

150

​

 

—

​

 

—

​

 

466

​

 

704

​

 

—

Commercial

​

 

374

​

 

193

​

 

—

​

 

—

​

 

197

​

 

242

​

 

—

Consumer

​

 

29

​

 

28

​

 

—

​

 

—

​

 

40

​

 

48

​

 

—

Total

​

$

2,233

​

$

1,936

​

$

15

​

$

—

​

$

2,639

​

$

2,842

​

$

—

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Impaired accruing TDRs:

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Construction

​

$

14

​

$

14

​

$

—

​

$

—

​

$

14

​

$

18

​

$

1

Residential real estate

​

 

2,874

​

 

557

​

 

2,184

​

 

150

​

 

2,750

​

 

3,064

​

 

83

Commercial real estate

​

 

1,703

​

 

1,703

​

 

—

​

 

—

​

 

1,830

​

 

2,231

​

 

48

Commercial

​

 

—

​

 

—

​

 

—

​

 

—

​

 

—

​

 

—

​

 

—

Consumer

​

 

—

​

 

—

​

 

—

​

 

—

​

 

—

​

 

6

​

 

—

Total

​

$

4,591

​

$

2,274

​

$

2,184

​

$

150

​

$

4,594

​

$

5,319

​

$

132

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Other impaired accruing loans:

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Construction

​

$

104

​

$

104

​

$

—

​

$

—

​

$

304

​

$

190

​

$

6

Residential real estate

​

 

122

​

 

122

​

 

—

​

 

—

​

 

745

​

 

259

​

 

3

Commercial real estate

​

 

418

​

 

418

​

 

—

​

 

—

​

 

537

​

 

493

​

 

7

Commercial

​

 

—

​

 

—

​

 

—

​

 

—

​

 

13

​

 

7

​

 

1

Consumer

​

 

—

​

 

—

​

 

—

​

 

—

​

 

—

​

 

13

​

 

—

Total

​

$

644

​

$

644

​

$

—

​

$

—

​

$

1,599

​

$

962

​

$

17

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Total impaired loans:

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Construction

​

$

415

​

$

415

​

$

—

​

$

—

​

$

615

​

$

522

​

$

7

Residential real estate

​

 

4,370

​

 

1,947

​

 

2,199

​

 

150

​

 

5,134

​

 

4,857

​

 

86

Commercial real estate

​

 

2,280

​

 

2,271

​

 

—

​

 

—

​

 

2,833

​

 

3,428

​

 

55

Commercial

​

 

374

​

 

193

​

 

—

​

 

—

​

 

210

​

 

249

​

 

1

Consumer

​

 

29

​

 

28

​

 

—

​

 

—

​

 

40

​

 

67

​

 

—

Total

​

$

7,468

​

$

4,854

​

$

2,199

​

$

150

​

$

8,832

​

$

9,123

​

$

149

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

    

​

​

    

Recorded

    

Recorded

    

​

​

    

September 30, 2021

​

​

Unpaid

​

investment

​

investment

​

​

​

​

Quarter-to-date

​

Year-to-date

​

Interest

​

​

principal

​

with no

​

with an

​

Related

​

average recorded

​

average recorded

​

income

(Dollars in thousands)

​

balance

​

allowance

​

allowance

​

allowance

​

investment

​

investment

​

recognized

December 31, 2021

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Impaired nonaccrual loans:

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Construction

​

$

297

​

$

297

​

$

—

​

$

—

​

$

297

​

$

297

​

$

—

Residential real estate

​

 

882

​

 

803

​

 

—

​

 

—

​

 

959

​

 

1,191

​

 

—

Commercial real estate

​

 

994

​

 

606

​

 

—

​

 

—

​

 

2,150

​

 

2,459

​

 

—

Commercial

​

 

380

​

 

216

​

 

—

​

 

—

​

 

230

​

 

241

​

 

—

Consumer

​

 

—

​

 

—

​

 

—

​

 

—

​

 

—

​

 

12

​

 

—

Total

​

$

2,553

​

$

1,922

​

$

—

​

$

—

​

$

3,636

​

$

4,200

​

$

—

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Impaired accruing TDRs:

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Construction

​

$

24

​

$

24

​

$

—

​

$

—

​

$

28

​

$

31

​

$

2

Residential real estate

​

 

2,965

​

 

475

​

 

2,361

​

 

172

​

 

2,871

​

 

3,252

​

 

118

Commercial real estate

​

 

2,807

​

 

2,352

​

 

455

​

 

1

​

 

2,913

​

 

2,994

​

 

67

Commercial

​

 

—

​

 

—

​

 

—

​

 

—

​

 

—

​

 

—

​

 

—

Consumer

​

 

—

​

 

—

​

 

—

​

 

—

​

 

—

​

 

—

​

 

—

Total

​

$

5,796

​

$

2,851

​

$

2,816

​

$

173

​

$

5,812

​

$

6,277

​

$

187

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Other impaired accruing loans:

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Construction

​

$

—

​

$

—

​

$

—

​

$

—

​

$

—

​

$

—

​

$

—

Residential real estate

​

 

78

​

 

78

​

 

—

​

 

—

​

 

328

​

 

513

​

 

7

Commercial real estate

​

 

420

​

 

420

​

 

—

​

 

—

​

 

421

​

 

470

​

 

10

Commercial

​

 

10

​

 

10

​

 

—

​

 

—

​

 

—

​

 

17

​

 

—

Consumer

​

 

—

​

 

—

​

 

—

​

 

—

​

 

—

​

 

—

​

 

—

Total

​

$

508

​

$

508

​

$

—

​

$

—

​

$

749

​

$

1,000

​

$

17

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Total impaired loans:

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Construction

​

$

321

​

$

321

​

$

—

​

$

—

​

$

325

​

$

328

​

$

2

Residential real estate

​

 

3,925

​

 

1,356

​

 

2,361

​

 

172

​

 

4,158

​

 

4,956

​

 

125

Commercial real estate

​

 

4,221

​

 

3,378

​

 

455

​

 

1

​

 

5,484

​

 

5,923

​

 

77

Commercial

​

 

390

​

 

226

​

 

—

​

 

—

​

 

230

​

 

258

​

 

—

Consumer

​

 

—

​

 

—

​

 

—

​

 

—

​

 

—

​

 

12

​

 

—

Total

​

$

8,857

​

$

5,281

​

$

2,816

​

$

173

​

$

10,197

​

$

11,477

​

$

204

​

​

​

​

​

​

​

​

The following tables provide a roll-forward for TDRs as of September 30, 2022 and September 30, 2021.

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

    

1/1/2022

    

​

​

    

​

​

    

​

​

    

​

​

    

​

​

    

9/30/2022

    

​

​

​

​

TDR

​

New

​

Disbursements

​

Charge-

​

Reclassifications/

​

​

​

​

TDR

​

Related

(Dollars in thousands)

​

Balance

​

TDRs

​

(Payments)

​

offs

​

Transfer In/(Out)

​

Payoffs

​

Balance

​

Allowance

For the Nine Months Ended

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

September 30, 2022

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Accruing TDRs

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Construction

​

$

24

​

$

—

​

$

(10)

​

$

—

​

$

—

​

$

—

​

$

14

​

$

—

Residential real estate

​

 

2,836

​

​

—

​

​

(75)

​

​

—

​

​

(20)

​

​

—

​

​

2,741

​

​

150

Commercial real estate

​

 

2,807

​

​

—

​

​

(157)

​

​

—

​

​

—

​

​

(947)

​

​

1,703

​

​

—

Commercial

​

 

—

​

​

—

​

​

—

​

​

—

​

​

—

​

​

—

​

​

—

​

​

—

Consumer

​

 

—

​

​

—

​

​

—

​

​

—

​

​

—

​

​

—

​

​

—

​

​

—

Total

​

$

5,667

​

$

—

​

$

(242)

​

$

—

​

$

(20)

​

$

(947)

​

$

4,458

​

$

150

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Nonaccrual TDRs

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Construction

​

$

—

​

$

—

​

$

—

​

$

—

​

$

—

​

$

—

​

$

—

​

$

—

Residential real estate

​

 

—

​

 

—

​

 

(4)

​

 

—

​

 

20

​

 

—

​

 

16

​

 

—

Commercial real estate

​

 

—

​

 

—

​

 

—

​

 

—

​

 

—

​

 

—

​

 

—

​

 

—

Commercial

​

 

216

​

 

—

​

 

(32)

​

 

—

​

 

—

​

 

—

​

 

184

​

 

—

Consumer

​

 

—

​

 

—

​

 

—

​

 

—

​

 

—

​

 

—

​

 

—

​

 

—

Total

​

$

216

​

$

—

​

$

(36)

​

$

—

​

$

20

​

$

—

​

$

200

​

$

—

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Total

​

$

5,883

​

$

—

​

$

(278)

​

$

—

​

$

—

​

$

(947)

​

$

4,658

​

$

150

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

    

1/1/2021

    

​

​

    

​

​

    

​

​

    

​

​

    

​

​

    

9/30/2021

    

 

​

​

​

TDR

​

New 

​

Disbursements

​

Charge-

​

Reclassifications/

​

​

​

​

TDR

​

Related

(Dollars in thousands)

​

Balance

​

TDRs

​

(Payments)

​

offs

​

Transfer In/(Out)

​

Payoffs

​

Balance

​

Allowance

For the Nine Months Ended

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

September 30, 2021

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Accruing TDRs

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Construction

​

$

34

​

$

—

​

$

(7)

​

$

—

​

$

—

​

$

—

​

$

27

​

$

—

Residential real estate

​

 

3,845

​

 

—

​

 

(82)

​

 

—

​

 

—

​

 

(900)

​

 

2,863

​

 

84

Commercial real estate

​

 

3,118

​

 

—

​

 

(258)

​

 

—

​

 

—

​

 

—

​

 

2,860

​

 

—

Commercial

​

 

—

​

 

—

​

 

—

​

 

—

​

 

—

​

 

—

​

 

—

​

 

—

Consumer

​

 

—

​

 

—

​

 

—

​

 

—

​

 

—

​

 

—

​

 

—

​

 

—

Total

​

$

6,997

​

$

—

​

$

(347)

​

$

—

​

$

—

​

$

(900)

​

$

5,750

​

$

84

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Nonaccrual TDRs

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Construction

​

$

—

​

$

—

​

$

—

​

$

—

​

$

—

​

$

—

​

$

—

​

$

—

Residential real estate

​

 

—

​

 

—

​

 

—

​

 

—

​

 

—

​

 

—

​

 

—

​

 

—

Commercial real estate

​

 

—

​

 

—

​

 

—

​

 

—

​

 

—

​

 

—

​

 

—

​

 

—

Commercial

​

 

258

​

 

—

​

 

(31)

​

 

—

​

 

—

​

 

—

​

 

227

​

 

—

Consumer

​

 

—

​

 

—

​

 

—

​

 

—

​

 

—

​

 

—

​

 

—

​

 

—

Total

​

$

258

​

$

—

​

$

(31)

​

$

—

​

$

—

​

$

—

​

$

227

​

$

—

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Total

​

$

7,255

​

$

—

​

$

(378)

​

$

—

​

$

—

​

$

(900)

​

$

5,977

​

$

84

​

​

​

​

​

​

There were no loans modified and considered to be TDRs during the three and nine months ended September 30, 2022 and September 30, 2021.

There were no TDRs which subsequently defaulted within 12 months of modification for the three and nine months ended September 30, 2022 and 2021. Generally, a loan is considered in default when principal or interest is past due 90 days or more, the loan is placed on nonaccrual, the loan is charged off, or there is a transfer to other real estate owned (OREO) or repossessed assets.

Management uses risk ratings as part of its monitoring of the credit quality in the Company’s loan portfolio. Loans that are identified as special mention, substandard or doubtful are adversely rated. These loans and the pass/watch loans are assigned higher qualitative factors than favorably rated loans in the calculation of the formula portion of the allowance for credit losses. At September 30, 2022, there were no nonaccrual loans classified as special mention or doubtful and $2.0 million of nonaccrual loans were classified as substandard. Similarly, at December 31, 2021, there were no nonaccrual loans classified as special mention or doubtful and $2.0 million of nonaccrual loans were classified as substandard.

The following tables provide information on loan risk ratings as of September 30, 2022 and December 31, 2021.

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

    

​

​

    

​

​

    

Special

    

​

​

    

​

​

    

​

​

​

    

 

(Dollars in thousands)

​

Pass/Performing

​

Pass/Watch

​

Mention

​

Substandard

​

Doubtful

​

PCI

​

Total

September 30, 2022

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Construction

​

$

217,823

​

$

9,553

​

$

1,781

​

$

297

​

$

—

​

$

665

​

$

230,119

Residential real estate

​

 

708,215

​

 

32,488

​

 

969

​

 

1,330

​

 

—

​

 

15,061

​

 

758,063

Commercial real estate

​

 

882,561

​

 

125,246

​

 

2,538

​

 

569

​

 

—

​

 

12,339

​

 

1,023,253

Commercial

​

 

141,864

​

 

17,677

​

 

499

​

 

193

​

 

—

​

 

197

​

 

160,430

Consumer

​

 

229,776

​

 

193

​

 

2

​

 

28

​

 

—

​

 

19

​

 

230,018

Total

​

$

2,180,239

​

$

185,157

​

$

5,789

​

$

2,417

​

$

—

​

$

28,281

​

$

2,401,883

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

    

​

​

    

​

​

    

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

​

The following tables provide information on the aging of the loan portfolio as of September 30, 2022 and December 31, 2021.

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

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

 

September 30, 2022

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Construction

​

$

229,053

​

$

—

​

$

—

​

$

104

​

$

104

​

$

297

​

$

665

​

$

230,119

​

Residential real estate

​

 

738,911

​

 

2,032

​

 

657

​

 

121

​

 

2,810

​

 

1,281

​

 

15,061

​

 

758,063

​

Commercial real estate

​

 

1,009,749

​

 

596

​

 

—

​

 

419

​

 

1,015

​

 

150

​

 

12,339

​

 

1,023,253

​

Commercial

​

 

159,674

​

 

80

​

 

286

​

 

—

​

 

366

​

 

193

​

 

197

​

 

160,430

​

Consumer

​

 

229,218

​

 

742

​

 

11

​

 

—

​

 

753

​

 

28

​

 

19

​

 

230,018

​

Total

​

$

2,366,605

​

$

3,450

​

$

954

​

$

644

​

$

5,048

​

$

1,949

​

$

28,281

​

$

2,401,883

​

Percent of total loans

​

 

98.6

%

 

0.1

%

 

—

%  

 

—

%

 

0.1

%

 

0.1

%

 

1.2

%

 

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

%  

 

—

%  

 

—

%  

 

0.1

%  

 

0.1

%  

 

1.6

%  

 

100.0

%

​

The following tables provide a summary of the activity in the allowance for credit losses allocated by loan class for the three and nine months ended September 30, 2022 and September 30, 2021. Allocation of a portion of the allowance to one loan class does not preclude its availability to absorb losses in other loan classes.

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

    

​

​

    

Residential

    

Commercial

    

​

​

    

​

​

    

 

​

(Dollars in thousands)

​

Construction

​

real estate

​

real estate

​

Commercial

​

Consumer

​

Total

For three months ended

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

September 30, 2022

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Allowance for credit losses:

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Beginning Balance

​

$

3,345

​

$

2,778

​

$

4,441

​

$

1,681

​

$

3,238

 

$

15,483

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Charge-offs

​

 

—

​

 

—

​

 

—

​

 

(202)

​

 

—

 

​

(202)

Recoveries

​

 

2

​

 

12

​

 

243

​

 

60

​

 

4

 

​

321

Net (charge-offs) recoveries

​

 

2

​

 

12

​

 

243

​

 

(142)

​

 

4

 

​

119

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Provision

​

 

(315)

​

 

218

​

 

325

​

 

368

​

 

79

 

​

675

Ending Balance

​

$

3,032

​

$

3,008

​

$

5,009

​

$

1,907

​

$

3,321

 

$

16,277

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

    

​

​

    

Residential

    

Commercial

    

​

​

    

​

​

    

 

​

(Dollars in thousands)

​

Construction

​

real estate

​

real estate

​

Commercial

​

Consumer

​

Total

For three months ended

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

September 30, 2021

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Allowance for credit losses:

 

​

  

 

​

  

 

​

  

 

​

  

 

​

  

 

​

  

Beginning Balance

​

$

2,574

​

$

3,812

​

$

5,600

​

$

1,879

​

$

1,223

​

$

15,088

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Charge-offs

​

 

—

​

 

—

​

 

—

​

 

(55)

​

 

(1)

​

 

(56)

Recoveries

​

 

161

​

 

9

​

 

—

​

 

26

​

 

7

​

 

203

Net (charge-offs) recoveries

​

 

161

​

 

9

​

 

—

​

 

(29)

​

 

6

​

 

147

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Provision

​

 

(114)

​

 

77

​

 

(73)

​

 

2

​

 

398

​

 

290

Ending Balance

​

$

2,621

​

$

3,898

​

$

5,527

​

$

1,852

​

$

1,627

​

$

15,525

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

    

​

​

    

Residential

    

Commercial

    

​

​

    

​

​

    

 

​

(Dollars in thousands)

​

Construction

​

real estate

​

real estate

​

Commercial

​

Consumer

​

Total

For nine months ended

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

September 30, 2022

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Allowance for credit losses:

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Beginning Balance

​

$

2,454

​

$

2,858

​

$

4,598

​

$

2,070

​

$

1,964

 

$

13,944

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Charge-offs

​

 

—

​

 

(4)

​

 

(6)

​

 

(416)

​

 

(31)

 

​

(457)

Recoveries

​

 

9

​

 

131

​

 

948

​

 

200

​

 

27

 

​

1,315

Net (charge-offs) recoveries

​

 

9

​

 

127

​

 

942

​

 

(216)

​

 

(4)

 

​

858

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Provision

​

 

569

​

 

23

​

 

(531)

​

 

53

​

 

1,361

 

​

1,475

Ending Balance

​

$

3,032

​

$

3,008

​

$

5,009

​

$

1,907

​

$

3,321

 

$

16,277

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

    

​

​

    

Residential

    

Commercial

    

​

​

    

​

​

    

 

​

(Dollars in thousands)

​

Construction

​

real estate

​

real estate

​

Commercial

​

Consumer

​

Total

For nine months ended

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

September 30, 2021

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Allowance for credit losses:

 

​

  

 

​

  

 

​

  

 

​

  

 

​

  

 

​

  

Beginning Balance

​

$

2,022

​

$

3,699

​

$

5,426

​

$

2,089

​

$

652

​

$

13,888

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Charge-offs

​

 

—

​

 

—

​

 

—

​

 

(162)

​

 

(5)

​

 

(167)

Recoveries

​

 

171

​

 

72

​

 

64

​

 

122

​

 

10

​

 

439

Net (charge-offs) recoveries

​

 

171

​

 

72

​

 

64

​

 

(40)

​

 

5

​

 

272

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Provision

​

 

428

​

 

127

​

 

37

​

 

(197)

​

 

970

​

 

1,365

Ending Balance

​

$

2,621

​

$

3,898

​

$

5,527

​

$

1,852

​

$

1,627

​

$

15,525

​

Foreclosure Proceedings

There were $81 thousand of consumer mortgage loans collateralized by residential real estate property that were in the process of foreclosure as of September 30, 2022 and $311 thousand as of  December 31, 2021, respectively. There was 1 residential real estate property included in the balance of other real estate owned totaling $18 thousand at September 30, 2022 and 1 residential real estate property totaling $203 thousand at December 31, 2021.

All accruing TDRs were in compliance with their modified terms. Both performing and non-performing TDRs had no further commitments associated with them as of September 30, 2022 and December 31, 2021.