XML 51 R35.htm IDEA: XBRL DOCUMENT v3.22.0.1
Loans and Allowance for Credit Losses (Tables)
12 Months Ended
Dec. 31, 2021
Receivables [Abstract]  
Loans Outstanding by Category

Loans outstanding are detailed by category as follows:

 

 

 

December 31, 2021

 

 

December 31, 2020

 

 

 

(dollars in thousands)

 

Residential mortgage

 

 

 

 

 

 

Mortgages - fixed rate

 

$

716,456

 

 

$

535,804

 

Mortgages - adjustable rate

 

 

679,675

 

 

 

734,593

 

Construction

 

 

13,012

 

 

 

25,495

 

Deferred costs, net of unearned fees

 

 

5,936

 

 

 

2,976

 

Total residential mortgages

 

 

1,415,079

 

 

 

1,298,868

 

 

 

 

 

 

 

 

Commercial mortgage

 

 

 

 

 

 

Mortgages - non-owner occupied

 

 

1,272,135

 

 

 

1,064,317

 

Mortgages - owner occupied

 

 

150,632

 

 

 

153,474

 

Construction

 

 

86,246

 

 

 

139,075

 

Deferred costs, net of unearned fees

 

 

1,989

 

 

 

2,096

 

Total commercial mortgages

 

 

1,511,002

 

 

 

1,358,962

 

 

 

 

 

 

 

 

Home equity

 

 

 

 

 

 

Home equity - lines of credit

 

 

85,639

 

 

 

102,460

 

Home equity - term loans

 

 

2,017

 

 

 

3,503

 

Deferred costs, net of unearned fees

 

 

304

 

 

 

231

 

Total home equity

 

 

87,960

 

 

 

106,194

 

 

 

 

 

 

 

 

Commercial and industrial

 

 

 

 

 

 

Commercial and industrial

 

 

247,024

 

 

 

223,415

 

PPP loans

 

 

22,856

 

 

 

126,227

 

Unearned fees, net of deferred costs

 

 

(434

)

 

 

(1,787

)

Total commercial and industrial

 

 

269,446

 

 

 

347,855

 

 

 

 

 

 

 

 

Consumer

 

 

 

 

 

 

Secured

 

 

34,308

 

 

 

41,409

 

Unsecured

 

 

1,303

 

 

 

341

 

Deferred costs, net of unearned fees

 

 

8

 

 

 

19

 

Total consumer

 

 

35,619

 

 

 

41,769

 

Total loans

 

$

3,319,106

 

 

$

3,153,648

 

 

Non-performing Loans Disaggregated by Loan Category

The following tables set forth information regarding non-performing loans disaggregated by loan category:

 

 

 

December 31, 2021

 

 

 

Residential
Mortgage

 

 

Commercial
Mortgage

 

 

Home
Equity

 

 

Commercial and
Industrial

 

 

Total

 

 

 

(dollars in thousands)

 

Non-performing loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-accrual loans

 

$

3,777

 

 

$

517

 

 

$

223

 

 

$

111

 

 

$

4,628

 

Troubled debt restructurings

 

 

652

 

 

 

 

 

 

 

 

 

106

 

 

 

758

 

Total

 

$

4,429

 

 

$

517

 

 

$

223

 

 

$

217

 

 

$

5,386

 

 

 

 

December 31, 2020

 

 

 

Residential
Mortgage

 

 

Commercial
Mortgage

 

 

Home
Equity

 

 

Commercial and
Industrial

 

 

Total

 

 

 

(dollars in thousands)

 

Non-performing loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-accrual loans

 

$

3,695

 

 

$

3,917

 

 

$

 

 

$

132

 

 

$

7,744

 

Loans past due >90 days, but still accruing

 

 

 

 

 

 

 

 

 

 

 

407

 

 

 

407

 

Troubled debt restructurings

 

 

689

 

 

 

 

 

 

 

 

 

122

 

 

 

811

 

Total

 

$

4,384

 

 

$

3,917

 

 

$

 

 

$

661

 

 

$

8,962

 

Loans Receivable Disaggregated by Credit Quality Indicator The following tables contain period-end balances of loans receivable disaggregated by credit quality indicator:

 

 

 

Credit Quality Indicator - by Origination Year as of December 31, 2021

 

 

 

2021

 

 

2020

 

 

2019

 

 

2018

 

 

2017

 

 

Prior

 

 

Revolving loans amortized cost basis

 

 

Total

 

 

 

(dollars in thousands)

 

 Residential Mortgage:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current

 

$

535,071

 

 

$

329,501

 

 

$

135,139

 

 

$

101,108

 

 

$

77,702

 

 

$

232,129

 

 

$

 

 

$

1,410,650

 

Non-performing

 

 

 

 

 

151

 

 

 

 

 

 

330

 

 

 

54

 

 

 

3,894

 

 

 

 

 

 

4,429

 

Total

 

$

535,071

 

 

$

329,652

 

 

$

135,139

 

 

$

101,438

 

 

$

77,756

 

 

$

236,023

 

 

$

 

 

$

1,415,079

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Home equity:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current

 

$

 

 

$

719

 

 

$

3,088

 

 

$

4,469

 

 

$

5,060

 

 

$

5,475

 

 

$

68,926

 

 

$

87,737

 

Non-performing

 

 

 

 

 

 

 

 

223

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

223

 

Total

 

$

 

 

$

719

 

 

$

3,311

 

 

$

4,469

 

 

$

5,060

 

 

$

5,475

 

 

$

68,926

 

 

$

87,960

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consumer:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current

 

$

14,427

 

 

$

8,758

 

 

$

1,544

 

 

$

3,168

 

 

$

1,838

 

 

$

5,357

 

 

$

527

 

 

$

35,619

 

Non-performing

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

14,427

 

 

$

8,758

 

 

$

1,544

 

 

$

3,168

 

 

$

1,838

 

 

$

5,357

 

 

$

527

 

 

$

35,619

 

 

 

 

Credit Quality Indicator - by Origination Year as of December 31, 2021

 

 

 

2021

 

 

2020

 

 

2019

 

 

2018

 

 

2017

 

 

Prior

 

 

Revolving loans amortized cost basis

 

 

Total

 

 

 

(dollars in thousands)

 

Commercial Mortgage:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Credit risk profile by internally
   assigned grade:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1-6 (Pass)

 

$

319,633

 

 

$

248,691

 

 

$

320,189

 

 

$

158,462

 

 

$

93,016

 

 

$

298,791

 

 

$

 

 

$

1,438,782

 

7 (Special Mention)

 

 

 

 

 

1,096

 

 

 

40,879

 

 

 

22,471

 

 

 

2,913

 

 

 

4,131

 

 

 

 

 

 

71,490

 

8 (Substandard)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

730

 

 

 

 

 

 

730

 

9 (Doubtful)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

10 (Loss)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

319,633

 

 

$

249,787

 

 

$

361,068

 

 

$

180,933

 

 

$

95,929

 

 

$

303,652

 

 

$

 

 

$

1,511,002

 

Commercial and Industrial:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Credit risk profile by internally
   assigned grade:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1-6 (Pass)

 

$

83,614

 

 

$

77,073

 

 

$

38,299

 

 

$

34,360

 

 

$

19,727

 

 

$

4,622

 

 

$

353

 

 

$

258,048

 

7 (Special Mention)

 

 

318

 

 

 

350

 

 

 

5,523

 

 

 

406

 

 

 

161

 

 

 

859

 

 

 

10

 

 

 

7,627

 

8 (Substandard)

 

 

 

 

 

792

 

 

 

2,331

 

 

 

504

 

 

 

 

 

 

144

 

 

 

 

 

 

3,771

 

9 (Doubtful)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

10 (Loss)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

83,932

 

 

$

78,215

 

 

$

46,153

 

 

$

35,270

 

 

$

19,888

 

 

$

5,625

 

 

$

363

 

 

$

269,446

 

 

 

 

 

 

Credit Quality Indicator - by Origination Year as of December 31, 2020

 

 

 

2020

 

 

2019

 

 

2018

 

 

2017

 

 

2016

 

 

Prior

 

 

Revolving loans amortized cost basis

 

 

Total

 

 

 

(dollars in thousands)

 

 Residential Mortgage:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current

 

$

398,267

 

 

$

221,019

 

 

$

158,962

 

 

$

144,256

 

 

$

106,360

 

 

$

265,620

 

 

$

 

 

$

1,294,484

 

Non-performing

 

 

 

 

 

 

 

 

782

 

 

 

58

 

 

 

1,454

 

 

 

2,090

 

 

 

 

 

 

4,384

 

Total

 

$

398,267

 

 

$

221,019

 

 

$

159,744

 

 

$

144,314

 

 

$

107,814

 

 

$

267,710

 

 

$

 

 

$

1,298,868

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Home equity:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current

 

$

2,131

 

 

$

6,024

 

 

$

7,997

 

 

$

6,976

 

 

$

2,119

 

 

$

5,191

 

 

$

75,756

 

 

$

106,194

 

Non-performing

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

2,131

 

 

$

6,024

 

 

$

7,997

 

 

$

6,976

 

 

$

2,119

 

 

$

5,191

 

 

$

75,756

 

 

$

106,194

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consumer:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current

 

$

16,192

 

 

$

5,819

 

 

$

3,652

 

 

$

2,643

 

 

$

4,879

 

 

$

8,032

 

 

$

552

 

 

$

41,769

 

Non-performing

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

16,192

 

 

$

5,819

 

 

$

3,652

 

 

$

2,643

 

 

$

4,879

 

 

$

8,032

 

 

$

552

 

 

$

41,769

 

 

 

 

Credit Quality Indicator - by Origination Year as of December 31, 2020

 

 

 

2020

 

 

2019

 

 

2018

 

 

2017

 

 

2016

 

 

Prior

 

 

Revolving loans amortized cost basis

 

 

Total

 

 

 

(dollars in thousands)

 

Commercial Mortgage:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Credit risk profile by internally
   assigned grade:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1-6 (Pass)

 

$

282,870

 

 

$

396,026

 

 

$

197,473

 

 

$

106,489

 

 

$

126,537

 

 

$

221,257

 

 

$

 

 

$

1,330,652

 

7 (Special Mention)

 

 

 

 

 

872

 

 

 

13,445

 

 

 

1,270

 

 

 

85

 

 

 

8,304

 

 

 

 

 

 

23,976

 

8 (Substandard)

 

 

 

 

 

145

 

 

 

 

 

 

 

 

 

215

 

 

 

3,300

 

 

 

 

 

 

3,660

 

9 (Doubtful)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

674

 

 

 

 

 

 

674

 

10 (Loss)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

282,870

 

 

$

397,043

 

 

$

210,918

 

 

$

107,759

 

 

$

126,837

 

 

$

233,535

 

 

$

 

 

$

1,358,962

 

Commercial and Industrial:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Credit risk profile by internally
   assigned grade:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1-6 (Pass)

 

$

210,356

 

 

$

51,424

 

 

$

37,286

 

 

$

23,700

 

 

$

2,920

 

 

$

7,373

 

 

$

416

 

 

$

333,475

 

7 (Special Mention)

 

 

534

 

 

 

3,407

 

 

 

3,725

 

 

 

420

 

 

 

180

 

 

 

1,001

 

 

 

10

 

 

 

9,277

 

8 (Substandard)

 

 

1,333

 

 

 

1,116

 

 

 

544

 

 

 

 

 

 

1,907

 

 

 

203

 

 

 

 

 

 

5,103

 

9 (Doubtful)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

10 (Loss)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

212,223

 

 

$

55,947

 

 

$

41,555

 

 

$

24,120

 

 

$

5,007

 

 

$

8,577

 

 

$

426

 

 

$

347,855

 

Schedule of Loans Receivable Disaggregated by Past Due Status

The following tables contain period-end balances of loans receivable disaggregated by past due status:

 

 

 

December 31, 2021

 

 

 

30-59 Days

 

 

60-89 Days

 

 

90 Days or greater

 

 

Total Past Due

 

 

Current Loans

 

 

Total

 

 

Amortized Cost 90+ Days Past Due and Accruing

 

 

 

(dollars in thousands)

 

Residential mortgages

 

$

8,470

 

 

$

415

 

 

$

1,488

 

 

$

10,373

 

 

$

1,404,706

 

 

$

1,415,079

 

 

$

 

Commercial mortgages

 

 

476

 

 

 

 

 

 

 

 

 

476

 

 

 

1,510,526

 

 

 

1,511,002

 

 

 

 

Home equity

 

 

314

 

 

 

643

 

 

 

 

 

 

957

 

 

 

87,003

 

 

 

87,960

 

 

 

 

Commercial and Industrial

 

 

5

 

 

 

437

 

 

 

 

 

 

442

 

 

 

269,004

 

 

 

269,446

 

 

 

 

Consumer loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

35,619

 

 

 

35,619

 

 

 

 

Total

 

$

9,265

 

 

$

1,495

 

 

$

1,488

 

 

$

12,248

 

 

$

3,306,858

 

 

$

3,319,106

 

 

$

 

 

 

 

December 31, 2020

 

 

 

30-59 Days

 

 

60-89 Days

 

 

90 Days
or Greater

 

 

Total
Past Due

 

 

Current
Loans

 

 

Total

 

 

Amortized Cost 90+ Days Past Due and Accruing

 

 

 

(dollars in thousands)

 

Residential mortgages

 

$

12,647

 

 

$

2,450

 

 

$

2,335

 

 

$

17,432

 

 

$

1,281,436

 

 

$

1,298,868

 

 

$

 

Commercial mortgages

 

 

1,080

 

 

 

 

 

 

674

 

 

 

1,754

 

 

 

1,357,208

 

 

 

1,358,962

 

 

 

 

Home equity

 

 

843

 

 

 

353

 

 

 

 

 

 

1,196

 

 

 

104,998

 

 

 

106,194

 

 

 

 

Commercial and Industrial

 

 

276

 

 

 

1,917

 

 

 

409

 

 

 

2,602

 

 

 

345,253

 

 

 

347,855

 

 

 

407

 

Consumer loans

 

 

3,120

 

 

 

 

 

 

 

 

 

3,120

 

 

 

38,649

 

 

 

41,769

 

 

 

 

Total

 

$

17,966

 

 

$

4,720

 

 

$

3,418

 

 

$

26,104

 

 

$

3,127,544

 

 

$

3,153,648

 

 

$

407

 

Summary of Changes in Allowance for Credit Losses Disaggregated by Loan Category

The following tables contain changes in the allowance for credit losses disaggregated by loan category:

 

 

 

For the Year Ended December 31, 2021

 

 

 

Residential
Mortgage

 

 

Commercial
Mortgage

 

 

Home
Equity

 

 

Commercial and
Industrial

 

 

Consumer

 

 

Unfunded Commitments

 

 

Total

 

 

 

(dollars in thousands)

 

Allowance for credit loss:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for credit losses - loan portfolio:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at December 31, 2020

 

$

13,067

 

 

$

18,564

 

 

$

552

 

 

$

3,309

 

 

$

524

 

 

$

 

 

$

36,016

 

Charge-offs

 

 

(4

)

 

 

 

 

 

 

 

 

(41

)

 

 

(42

)

 

 

 

 

 

(87

)

Recoveries

 

 

 

 

 

30

 

 

 

 

 

 

181

 

 

 

30

 

 

 

 

 

 

241

 

Provision for (Release of)
   credit losses - loan portfolio

 

 

320

 

 

 

(1,461

)

 

 

(146

)

 

 

(460

)

 

 

73

 

 

 

 

 

 

(1,674

)

Allowance for credit losses - loan portfolio

 

$

13,383

 

 

$

17,133

 

 

$

406

 

 

$

2,989

 

 

$

585

 

 

$

 

 

$

34,496

 

Allowance for credit losses -
   unfunded commitments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at December 31, 2020

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

1,004

 

 

$

1,004

 

Provision for credit losses - unfunded commitments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

380

 

 

 

380

 

Allowance for credit losses- unfunded commitments

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

1,384

 

 

$

1,384

 

Total allowance for credit loss

 

$

13,383

 

 

$

17,133

 

 

$

406

 

 

$

2,989

 

 

$

585

 

 

$

1,384

 

 

$

35,880

 

 

 

 

For the Year Ended December 31, 2020

 

 

 

Residential
Mortgages

 

 

Commercial
Mortgages

 

 

Home
Equity

 

 

Commercial &
Industrial

 

 

Consumer

 

 

Unfunded Commitments

 

 

Total

 

 

 

(dollars in thousands)

 

Allowance for credit loss:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  Allowance for credit losses - loan portfolio:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at December 31, 2019

 

$

5,141

 

 

$

10,905

 

 

$

461

 

 

$

1,475

 

 

$

198

 

 

$

 

 

$

18,180

 

Adoption of ASC 326

 

 

2,061

 

 

 

(1,447

)

 

 

(205

)

 

 

(492

)

 

 

288

 

 

 

 

 

 

205

 

Provision for acquired loans

 

 

2,880

 

 

 

3,625

 

 

 

188

 

 

 

1,577

 

 

 

12

 

 

 

 

 

 

8,282

 

Initial allowance for PCD

 

 

35

 

 

 

382

 

 

 

 

 

 

20

 

 

 

 

 

 

 

 

 

437

 

Charge-offs

 

 

 

 

 

(264

)

 

 

 

 

 

(400

)

 

 

(40

)

 

 

 

 

 

(704

)

Recoveries

 

 

 

 

 

 

 

 

 

 

 

250

 

 

 

15

 

 

 

 

 

 

265

 

Provision for credit losses loan portfolio

 

 

2,950

 

 

 

5,363

 

 

 

108

 

 

 

879

 

 

 

51

 

 

 

 

 

 

9,351

 

Allowance for credit losses - loan portfolio

 

$

13,067

 

 

$

18,564

 

 

$

552

 

 

$

3,309

 

 

$

524

 

 

$

 

 

$

36,016

 

Allowance for credit losses - unfunded commitments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at December 31, 2019

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

50

 

 

$

50

 

Adoption of ASC 326

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

276

 

 

 

276

 

Acquired loan commitments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

356

 

 

 

356

 

Provision for credit losses- unfunded commitments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

322

 

 

 

322

 

Allowance for credit losses-unfunded commitments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1,004

 

 

 

1,004

 

Total allowance for credit loss

 

$

13,067

 

 

$

18,564

 

 

$

552

 

 

$

3,309

 

 

$

524

 

 

$

1,004

 

 

$

37,020