XML 52 R35.htm IDEA: XBRL DOCUMENT v3.24.1
Note 5 - Loans and Leases (Tables)
12 Months Ended
Dec. 31, 2023
Notes Tables  
Schedule of Accounts, Notes, Loans and Financing Receivable [Table Text Block]

(dollars in thousands)

 

December 31, 2023

  

December 31, 2022

 

Commercial and industrial:

        

Commercial

 $152,640  $141,122 

Municipal

  94,724   72,996 

Commercial real estate:

        

Non-owner occupied

  311,565   318,296 

Owner occupied

  304,399   284,677 

Construction

  39,823   24,005 

Consumer:

        

Home equity installment

  56,640   59,118 

Home equity line of credit

  52,348   52,568 

Auto loans - Recourse

  10,756   12,929 

Auto loans - Non-recourse

  112,595   114,909 

Direct finance leases

  33,601   33,223 

Other

  16,500   11,709 

Residential:

        

Real estate

  465,010   398,136 

Construction

  36,536   42,232 

Total

  1,687,137   1,565,920 

Less:

        

Allowance for credit losses on loans

  (18,806)  (17,149)

Unearned lease revenue

  (2,039)  (1,746)

Loans and leases, net

 $1,666,292  $1,547,025 
Schedule of Unamortized Net Costs and Premiums Included in Loans [Table Text Block]

(dollars in thousands)

 

December 31, 2023

  

December 31, 2022

 

Net unamortized fair value mark discount on acquired loans

 $(6,468) $(9,064)

Net unamortized deferred loan origination costs

  4,930   4,630 

Total

 $(1,538) $(4,434)
Financing Receivable, Nonaccrual [Table Text Block]

(dollars in thousands)

 

Non-accrual With No Allowance for Credit Loss

  

Non-accrual With an Allowance for Credit Loss

  

Total Non-accrual

  

Loans Past Due Over 89 Days Still Accruing

 

At December 31, 2023

                

Commercial and industrial:

                

Commercial

 $39  $16  $55  $- 

Municipal

  -   -   -   - 

Commercial real estate:

                

Non-owner occupied

  252   -   252   - 

Owner occupied

  2,040   210   2,250   - 

Consumer:

                

Home equity installment

  70   -   70   - 

Home equity line of credit

  297   67   364   - 

Auto loans - Recourse

  -   -   -   - 

Auto loans - Non-recourse

  32   7   39   - 

Direct finance leases

  -   -   -   14 

Other

  -   -   -   - 

Residential:

                

Real estate

  278   -   278   - 

Total

 $3,008  $300  $3,308  $14 

(dollars in thousands)

 

December 31, 2022

 

Commercial and industrial

 $719 

Commercial real estate:

    

Non-owner occupied

  383 

Owner occupied

  1,066 

Consumer:

    

Home equity line of credit

  211 

Auto loans

  153 

Residential:

    

Real estate

  3 

Total

 $2,535 
Financing Receivable, Modified [Table Text Block]
  

Loans modified for the twelve months ended:

 

(dollars in thousands)

 

December 31, 2023

 
  

Principal Forgiveness

  

Payment Delay

  

Term Extension

  

Interest Rate Reduction

  

Combination Term Extension and Principal Forgiveness

  

Combination Term Extension Interest Rate Reduction

  

Total Class of Financing Receivable

 

Commercial and industrial:

                            

Commercial

 $-  $40  $-  $-  $-  $-   0.03

%

Commercial real estate:

                            

Non-owner occupied

  -   -   915   3,068   -   -   1.28

%

Owner occupied

  -   1,539   125   -   -   -   0.55

%

Total

 $-  $1,579  $1,040  $3,068  $-  $-    

(dollars in thousands)

 

December 31, 2023

 
  

Current

  

30 - 59 Days Past Due

  

60 - 89 Days Past Due

  

Greater Than 89 Days Past Due

  

Total Past Due

 
                     

Commercial and industrial:

                    

Commercial

 $40  $-  $-  $-  $- 

Commercial real estate:

                    

Non-owner occupied

  3,918   -   65   -   65 

Owner occupied

  1,664   -   -   -   - 

Total

 $5,622  $-  $65  $-  $65 

(dollars in thousands)

 

December 31, 2023

 
  

Principal Forgiveness

  

Weighted-Average Interest Rate Reduction

  

Weighted-Average Term Extension (Months)

 
             

Commercial real estate:

            

Non-owner occupied

 $-   6.13

%

  8.8 

Owner occupied

  -   -   74.0 
Financing Receivable, Modified, Subsequent Default [Table Text Block]

Loans modified within the previous twelve months that subsequently defaulted:

 

(dollars in thousands)

 

December 31, 2023

 
  

Principal Forgiveness

  

Payment Delay

  

Term Extension

  

Interest Rate Reduction

 
                 

Commercial real estate:

                

Non-owner occupied

 $-  $-  $65  $- 

Total

 $-  $-  $65  $- 
Financing Receivable, Past Due [Table Text Block]
                          

Recorded

 
          

Past due

              

investment past

 
  

30 - 59 Days

  

60 - 89 Days

  

90 days

  

Total

      

Total

  

due ≥ 90 days

 

December 31, 2023

 

past due

  

past due

  

or more (1)

  

past due

  

Current

  

loans (3)

  

and accruing

 
                             

Commercial and industrial:

                            

Commercial

 $77   16   55  $148  $152,492  $152,640  $- 

Municipal

  -   -   -   -   94,724   94,724     

Commercial real estate:

                            

Non-owner occupied

  85   65   252   402   311,163   311,565   - 

Owner occupied

  1,875   104   2,250   4,229   300,170   304,399   - 

Construction

  -   -   -   -   39,823   39,823   - 

Consumer:

                            

Home equity installment

  105   150   70   325   56,315   56,640   - 

Home equity line of credit

  60   92   364   516   51,832   52,348   - 

Auto loans - Recourse

  86   1   -   87   10,669   10,756   - 

Auto loans - Non-recourse

  417   48   39   504   112,091   112,595   - 

Direct finance leases

  548   -   14   562   31,000   31,562 (2) 14 

Other

  30   4   -   34   16,466   16,500   - 

Residential:

                            

Real estate

  42   682   278   1,002   464,008   465,010   - 

Construction

  -   -   -   -   36,536   36,536   - 

Total

 $3,325  $1,162  $3,322  $7,809  $1,677,289  $1,685,098  $14 
                          

Recorded

 
          

Past due

              

investment past

 
  

30 - 59 Days

  

60 - 89 Days

  

90 days

  

Total

      

Total

  

due ≥ 90 days

 

December 31, 2022

 

past due

  

past due

  

or more (1)

  

past due

  

Current

  

loans (3)

  

and accruing

 
                             

Commercial and industrial

                            

Commercial

 $-  $-  $719  $719  $140,403  $141,122  $- 

Municipal

  -   -   -   -   72,996   72,996   - 

Commercial real estate:

                            

Non-owner occupied

  -   -   383   383   317,913   318,296   - 

Owner occupied

  42   -   1,066   1,108   283,569   284,677   - 

Construction

  -   -   -   -   24,005   24,005   - 

Consumer:

                            

Home equity installment

  239   -   -   239   58,879   59,118   - 

Home equity line of credit

  110   151   211   472   52,096   52,568   - 

Auto loans - Recourse

  152   115   11   278   12,651   12,929   - 

Auto loans - Non-recourse

  411   86   158   655   114,254   114,909   16 

Direct finance leases

  186   -   17   203   31,274   31,477

(2)

  17 

Other

  12   7   -   19   11,690   11,709   - 

Residential:

                            

Real estate

  -   327   3   330   397,806   398,136   - 

Construction

  -   -   -   -   42,232   42,232   - 

Total

 $1,152  $686  $2,568  $4,406  $1,559,768  $1,564,174  $33 
Impaired Financing Receivables [Table Text Block]
      

Recorded

  

Recorded

         
  

Unpaid

  

investment

  

investment

  

Total

     
  

principal

  

with

  

with no

  

recorded

  

Related

 

(dollars in thousands)

 

balance

  

allowance

  

allowance

  

investment

  

allowance

 

December 31, 2022

                    

Commercial and industrial

 $942  $139  $580  $719  $48 

Commercial real estate:

                    

Non-owner occupied

  762   215   547   762   42 

Owner occupied

  2,347   1,304   716   2,020   70 

Consumer:

                    

Home equity installment

  33   -   -   -   - 

Home equity line of credit

  255   -   211   211   - 

Auto loans

  213   18   135   153   1 

Residential:

                    

Real estate

  50   -   3   3   - 

Total

 $4,602  $1,676  $2,192  $3,868  $161 
  

December 31, 2022

 
          

Cash basis

 
  

Average

  

Interest

  

interest

 
  

recorded

  

income

  

income

 

(dollars in thousands)

 

investment

  

recognized

  

recognized

 
             

Commercial and industrial

 $468  $-  $- 

Commercial real estate:

            

Non-owner occupied

  1,263   104   - 

Owner occupied

  2,279   125   - 

Construction

  -   -   - 

Consumer:

            

Home equity installment

  -   -   - 

Home equity line of credit

  153   7   - 

Auto loans

  162   5   - 

Direct finance leases

  -   -   - 

Other

  -   -   - 

Residential:

            

Real estate

  158   41   - 

Construction

  -   -   - 

Total

 $4,483  $282  $- 
Financing Receivable Credit Quality Indicators [Table Text Block]

(dollars in thousands)

 

2023

  

2022

  

2021

  

2020

  

2019

  

Prior

  

Revolving Loans Amortized Cost Basis

  

Revolving Loans Converted to Term

  

Total

 

Commercial and industrial

                                    

Risk Rating

                                    

Pass

 $30,328  $19,115   22,820   4,848   6,922   12,156   53,758  $-  $149,947 

Special Mention

  -   597   288   -   -   55   30   -   970 

Substandard

  -   -   16   20   53   324   1,310   -   1,723 

Doubtful

  -   -   -   -   -   -   -   -   - 

Total commercial and industrial

 $30,328  $19,712  $23,124  $4,868  $6,975  $12,535  $55,098  $-  $152,640 

Commercial and industrial:

                                    

Current period gross write-offs

 $-  $-  $300  $20  $-  $-  $-  $-  $320 

Commercial and industrial - municipal

                                    

Risk Rating

                                    

Pass

 $27,016  $13,933  $21,241  $13,137  $1,445  $17,952  $-  $-  $94,724 

Special Mention

  -   -   -   -   -   -   -   -   - 

Substandard

  -   -   -   -   -   -   -   -   - 

Doubtful

  -   -   -   -   -   -   -   -   - 

Total commercial and industrial - municipal

 $27,016  $13,933  $21,241  $13,137  $1,445  $17,952  $-  $-  $94,724 

Commercial and industrial - municipal:

                                    

Current period gross write-offs

 $-  $-  $-  $-  $-  $-  $-  $-  $- 

Commercial real estate - non-owner occupied

                                    

Risk Rating

                                    

Pass

 $34,103  $37,508   71,209   42,692   17,390   89,860  $6,779  $-  $299,541 

Special Mention

  -   -   1,044   304   -   1,375   -   -   2,723 

Substandard

  -   65   1,063   129   566   7,478   -   -   9,301 

Doubtful

  -   -   -   -   -   -   -   -   - 

Total commercial real estate - non-owner occupied

 $34,103  $37,573  $73,316  $43,125  $17,956  $98,713  $6,779  $-  $311,565 

Commercial real estate - non-owner occupied:

                                    

Current period gross write-offs

 $-  $-  $-  $-  $-  $32  $-  $-  $32 

Commercial real estate - owner occupied

                                    

Risk Rating

                                    

Pass

 $29,429   59,132   47,240   29,377   24,636   84,423   9,731  $-  $283,968 

Special Mention

  -   199   554   -   -   -   125   -   878 

Substandard

     7,029   379   560   -   10,991   594   -   19,553 

Doubtful

  -   -   -   -   -   -   -   -   - 

Total commercial real estate - owner occupied

 $29,429  $66,360  $48,173  $29,937  $24,636  $95,414  $10,450  $-  $304,399 

Commercial real estate - owner occupied:

                                    

Current period gross write-offs

 $-  $-  $-  $-  $-  $59  $-  $-  $59 

Commercial real estate - construction

                                    

Risk Rating

                                    

Pass

 $15,075  $17,358  $852  $-  $-  $3,739  $2,799  $-  $39,823 

Special Mention

  -   -   -   -   -   -   -   -   - 

Substandard

  -   -   -   -   -   -   -   -   - 

Doubtful

  -   -   -   -   -   -   -   -   - 

Total commercial real estate - construction

 $15,075  $17,358  $852  $-  $-  $3,739  $2,799  $-  $39,823 

Commercial real estate - construction:

                                    

Current period gross write-offs

 $-  $-  $-  $-  $-  $-  $-  $-  $- 

(dollars in thousands)

 

2023

  

2022

  

2021

  

2020

  

2019

  

Prior

  

Revolving Loans Amortized Cost Basis

  

Revolving Loans Converted to Term

  

Total

 

Home equity installment

                                    

Payment performance

                                    

Performing

 $8,581  $17,890  $9,487  $7,988  $3,832  $8,792  $-  $-  $56,570 

Non-performing

  -   -   -   -   -   70   -   -   70 

Total home equity installment

 $8,581  $17,890  $9,487  $7,988  $3,832  $8,862  $-  $-  $56,640 

Home equity installment

                                    

Current period gross write-offs

 $-  $-  $-  $-  $-  $26  $-  $-  $26 

Home equity line of credit

                                    

Payment performance

                                    

Performing

 $-  $-  $-  $-  $-  $-  $40,939  $11,045  $51,984 

Non-performing

  -   -   -   -   -   -   364   -   364 

Total home equity line of credit

 $-  $-  $-  $-  $-  $-  $41,303  $11,045  $52,348 

Home equity line of credit

                                    

Current period gross write-offs

 $-  $-  $-  $-  $-  $-  $-  $-  $- 

Auto loans - recourse

                                    

Payment performance

                                    

Performing

 $3,120  $1,957  $2,834  $1,926  $765  $154  $-  $-  $10,756 

Non-performing

  -   -   -   -   -   -   -   -   - 

Total auto loans - recourse

 $3,120  $1,957  $2,834  $1,926  $765  $154  $-  $-  $10,756 

Auto loans - recourse

                                    

Current period gross write-offs

 $-  $-  $-  $-  $-  $-  $-  $-  $- 

Auto loans - non-recourse

                                    

Payment performance

                                    

Performing

 $39,673  $42,059  $17,314  $8,162  $3,999  $1,349  $-  $-  $112,556 

Non-performing

  -   -   3   17   -   19   -   -   39 

Total auto loans - non-recourse

 $39,673  $42,059  $17,317  $8,179  $3,999  $1,368  $-  $-  $112,595 

Auto loans - non-recourse

                                    

Current period gross write-offs

 $3  $7  $105  $36  $15  $-  $-  $-  $166 

Direct finance leases (1)

                                    

Payment performance

                                    

Performing

 $11,569  $10,728  $7,508  $1,660  $83  $-  $-  $-  $31,548 

Non-performing

  -   -   14   -   -   -   -   -   14 

Total direct finance leases

 $11,569  $10,728  $7,522  $1,660  $83  $-  $-  $-  $31,562 

Direct finance leases

                                    

Current period gross write-offs

 $-  $-  $-  $-  $-  $-  $-  $-  $- 

Consumer - other

                                    

Payment performance

                                    

Performing

 $8,127  $3,266  $1,963  $705  $368  $762  $1,309  $-  $16,500 

Non-performing

  -   -   -   -   -   -   -   -   - 

Total consumer - other

 $8,127  $3,266  $1,963  $705  $368  $762  $1,309  $-  $16,500 

Consumer - other

                                    

Current period gross write-offs

 $125  $77  $16  $7  $17  $29  $-  $-  $271 

Residential real estate

                                    

Payment performance

                                    

Performing

 $53,604  $80,516  $137,620  $51,710  $29,859  $111,423  $-  $-  $464,732 

Non-performing

  -   -   -   -   -   278   -   -   278 

Total residential real estate

 $53,604  $80,516  $137,620  $51,710  $29,859  $111,701  $-  $-  $465,010 

Residential real estate

                                    

Current period gross write-offs

 $-  $-  $-  $-  $-  $-  $-  $-  $- 

Residential - construction

                                    

Payment performance

                                    

Performing

 $10,733  $13,084  $9,267  $2,675  $343  $434  $-  $-  $36,536 

Non-performing

  -   -   -   -   -   -   -   -   - 

Total residential - construction

 $10,733  $13,084  $9,267  $2,675  $343  $434  $-  $-  $36,536 

Residential - construction

                                    

Current period gross write-offs

 $-  $-  $-  $-  $-  $-  $-  $-  $- 
  

December 31, 2022

 

(dollars in thousands)

 

Pass

  

Special mention

  

Substandard

  

Doubtful

  

Total

 
                     

Commercial and industrial

 $231,614  $229  $2,635  $-  $234,478 

Commercial real estate - non-owner occupied

  301,386   4,227   11,254   -   316,867 

Commercial real estate - owner occupied

  255,921   803   14,086   -   270,810 

Commercial real estate - construction

  18,941   -   -   -   18,941 

Total commercial

 $807,862  $5,259  $27,975  $-  $841,096 
  

December 31, 2022

 

(dollars in thousands)

 

Performing

  

Non-performing

  

Total

 
             

Consumer

            

Home equity installment

 $59,118  $-  $59,118 

Home equity line of credit

  52,357   211   52,568 

Auto loans

  131,767   169   131,936 

Direct finance leases (2)

  31,460   17   31,477 

Other

  7,611   -   7,611 

Total consumer

  282,313   397   282,710 

Residential

            

Real estate

  398,133   3   398,136 

Construction

  42,232   -   42,232 

Total residential

  440,365   3   440,368 

Total consumer & residential

 $722,678  $400  $723,078 
Schedule of Collateral Dependent Loans [Table Text Block]

(dollars in thousands)

 

Real Estate

  

Other

  

Total Collateral-Dependent Non-Accrual Loans

 

At December 31, 2023

            

Commercial and industrial:

            

Commercial

 $-  $55  $55 

Commercial real estate:

            

Non-owner occupied

  252   -   252 

Owner occupied

  2,250   -   2,250 

Consumer:

            

Home equity installment

  70   -   70 

Home equity line of credit

  364   -   364 

Auto loans - Non-recourse

  -   39   39 

Residential:

            

Real estate

  278   -   278 

Total

 $3,214  $94  $3,308 
Financing Receivable, Allowance for Credit Loss [Table Text Block]

As of and for the year ended December 31, 2023

                      
  

Commercial &

  

Commercial

       

Residential

         

(dollars in thousands)

 

industrial

  

real estate

  

Consumer

   

real estate

  

Unallocated

  

Total

 

Allowance for Credit Losses:

                         

Beginning balance

 $2,924  $7,162  $2,827   $4,169  $67  $17,149 

Impact of adopting ASC 326

  278   756   (547)   198   (67)  618 

Initial allowance on loans purchased with credit deterioration

  -   126   -    -   -   126 

Charge-offs

  (320)  (91)  (463)   -   -   (874)

Recoveries

  57   44   165    30   -   296 

Provision (benefit) for credit losses

  (1,089)  838   409    1,297   36   1,491 

Ending balance

 $1,850  $8,835  $2,391   $5,694  $36  $18,806 

Ending balance: individually evaluated

 $16  $165  $11   $1  $-  $193 

Ending balance: collectively evaluated

 $1,834  $8,670  $2,380   $5,693  $36  $18,613 

Loans Receivables:

                         

Ending balance (2)

 $247,364  $655,787  $280,401 (1) $501,546  $-  $1,685,098 

Ending balance: individually evaluated

 $84  $5,686  $473   $613  $-  $6,856 

Ending balance: collectively evaluated

 $247,280  $650,101  $279,928   $500,933  $-  $1,678,242 

As of and for the year ended December 31, 2022

                        
  

Commercial &

  

Commercial

      

Residential

         

(dollars in thousands)

 

industrial

  

real estate

  

Consumer

  

real estate

  

Unallocated

  

Total

 

Allowance for Loan Losses:

                        

Beginning balance

 $2,204  $7,422  $2,404  $3,508  $86  $15,624 

Charge-offs

  (371)  (67)  (377)  -   -   (815)

Recoveries

  11   153   74   2   -   240 

Provision

  1,080   (346)  726   659   (19)  2,100 

Ending balance

 $2,924  $7,162  $2,827  $4,169  $67  $17,149 

Ending balance: individually evaluated for impairment

 $48  $112  $1  $-  $-  $161 

Ending balance: collectively evaluated for impairment

 $2,876  $7,050  $2,826  $4,169  $67  $16,988 

Loans Receivables:

                        

Ending balance (2)

 $234,478  $606,618  $282,710(1)   $440,368  $-  $1,564,174 

Ending balance: individually evaluated for impairment

 $719  $2,782  $364  $3  $-  $3,868 

Ending balance: collectively evaluated for impairment

 $233,759  $603,836  $282,346  $440,365  $-  $1,560,306 
Schedule of Credit Loss on Unfunded Commitments [Table Text Block]

(dollars in thousands)

 

For the Twelve Months Ended December 31, 2023

  

For the Twelve Months Ended December 31, 2022

 

Beginning balance

 $49  $62 

Impact of adopting ASC 326

  1,060   - 

Provision (benefit) for credit losses

  (165)  (13)

Ending balance

 $944  $49 
Sales-Type and Direct Financing Leases, Payment to be Received, Maturity [Table Text Block]

(dollars in thousands)

 

Amount

 
     

2024

 $13,652 

2025

  12,261 

2026

  5,910 

2027

  1,330 

2028

  59 

2029 and thereafter

  - 

Total future minimum lease payments receivable

  33,212 

Less: Unearned income

  (2,039)

Undiscounted cash flows to be received

 $31,173