XML 39 R27.htm IDEA: XBRL DOCUMENT

Loans and Leases and Allowance for Loan and Lease Losses (Tables)

6 Months Ended

Jun. 30, 2021

Major categories of loans and leases are summarized as follows (in thousands):


	June 30, 2021						December 31, 2020
	PCI		All Other				PCI		All Other
	Loans and Leases¹		Loans and Leases		Total		Loans and Leases¹		Loans and Leases		Total
Commercial real estate	$	11,371	$	1,151,120	$	1,162,491	$	16,123	$	996,853	$	1,012,976
Consumer real estate		8,975		435,665		444,640		10,258		433,672		443,930
Construction and land development		5,265		295,439		300,704		5,348		272,727		278,075
Commercial and industrial		261		495,853		496,114		308		634,138		634,446
Leases		4,214		48,824		53,038		—		—		—
Consumer and other		16		11,315		11,331		27		12,789		12,816
Total loans and leases		30,102		2,438,216		2,468,318		32,064		2,350,179		2,382,243
Less: Allowance for loan and lease losses		(371)		(17,939)		(18,310)		(309)		(18,037)		(18,346)
Loans and leases, net	$	29,731	$	2,420,277	$	2,450,008	$	31,755	$	2,332,142	$	2,363,897

¹Purchased Credit Impaired loans and leases (“PCI loans and leases”) are loans and leases with evidence of credit deterioration at purchase.

Schedule of Impaired and Performing Loans Receivable

The composition of loans and leases by loan classification for performing, impaired and PCI loan and leases status is summarized in the tables below (in thousands):


					Construction		Commercial
	Commercial		Consumer		and Land		and				Consumer
	Real Estate		Real Estate		Development		Industrial		Leases		and Other		Total
June 30, 2021:
Performing loans and leases	$	1,150,261	$	433,218	$	295,439	$	495,645	$	48,824	$	11,315	$	2,434,702
Impaired loans and leases		859		2,447		—		208		—		—		3,514
		1,151,120		435,665		295,439		495,853		48,824		11,315		2,438,216
PCI loans and leases		11,371		8,975		5,265		261		4,214		16		30,102
Total loans and leases	$	1,162,491	$	444,640	$	300,704	$	496,114	$	53,038	$	11,331	$	2,468,318

December 31, 2020:
Performing loans and leases	$	992,982	$	432,356	$	272,727	$	633,992	$	—	$	12,789	$	2,344,846
Impaired loans and leases		3,871		1,316		—		146		—		—		5,333
		996,853		433,672		272,727		634,138		—		12,789		2,350,179
PCI loans and leases		16,123		10,258		5,348		308		—		27		32,064
Total loans and leases	$	1,012,976	$	443,930	$	278,075	$	634,446	$	—	$	12,816	$	2,382,243

Schedule of Allowance for Loan Losses for Impaired and Performing Loans Receivable

The following tables show the allowance for loan and lease losses allocation by loan and lease classification for impaired, PCI, and performing (in thousands):


					Construction		Commercial				Consumer
	Commercial		Consumer		and Land		and				and
	Real Estate		Real Estate		Development		Industrial		Leases		Other		Total
June 30, 2021:
Performing loans and leases	$	7,965	$	3,096	$	2,061	$	4,021	$	—	$	100	$	17,243
Impaired loans and leases		417		71		—		208		—		—		696
		8,382		3,167		2,061		4,229		—		100		17,939
PCI loans and leases		—		156		—		213		—		2		371
Total loans and leases	$	8,382	$	3,323	$	2,061	$	4,442	$	—	$	102	$	18,310

December 31, 2020:
Performing loans and leases	$	7,579	$	3,267	$	2,076	$	4,768	$	—	$	110	$	17,800
Impaired loans and leases		—		116		—		121		—		—		237
		7,579		3,383		2,076		4,889		—		110		18,037
PCI loans and leases		—		88		—		218		—		3		309
Total loans and leases	$	7,579	$	3,471	$	2,076	$	5,107	$	—	$	113	$	18,346

Schedule of Allowance for Loan Losses

The following tables detail the changes in the allowance for loan and lease losses by loan and lease classification (in thousands):


	Three Months Ended June 30, 2021
			Consumer		Construction		Commercial
	Commercial		Real		and Land		and				Consumer
	Real Estate		Estate		Development		Industrial		Leases		and Other		Total
Beginning balance	$	7,636	$	3,309	$	1,968	$	5,347	$	—	$	110	$	18,370
Charged-off loans and leases		—		(60)		—		(4)		—		(89)		(153)
Recoveries of charge-offs		3		5		—		7		—		83		98
Provision charged to expense		743		69		93		(908)		—		(2)		(5)
Ending balance	$	8,382	$	3,323	$	2,061	$	4,442	$	—	$	102	$	18,310


	Three Months Ended June 30, 2020
			Consumer		Construction		Commercial
	Commercial		Real		and Land		and				Consumer
	Real Estate		Estate		Development		Industrial		Leases		and Other		Total
Beginning balance	$	5,963	$	3,301	$	1,484	$	2,557	$	—	$	126	$	13,431
Charged-off loans and leases		—		—		—		(9)		—		(66)		(75)
Recoveries of charge-offs		3		11		—		6		—		28		48
Provision charged to expense		629		1		311		1,889		—		20		2,850
Ending balance	$	6,595	$	3,313	$	1,795	$	4,443	$	—	$	108	$	16,254


	Six Months Ended June 30, 2021
			Consumer		Construction		Commercial
	Commercial		Real		and Land		and				Consumer
	Real Estate		Estate		Development		Industrial		Leases		and Other		Total
Beginning balance	$	7,579	$	3,471	$	2,076	$	5,107	$	—	$	113	$	18,346
Charged-off loans and leases		—		(60)		—		(4)		—		(209)		(273)
Recoveries of charge-offs		6		21		—		10		—		138		175
Provision charged to expense		797		(109)		(15)		(671)		—		60		62
Ending balance	$	8,382	$	3,323	$	2,061	$	4,442	$	—	$	102	$	18,310


	Six Months Ended June 30, 2020
			Consumer		Construction		Commercial
	Commercial		Real		and Land		and				Consumer
	Real Estate		Estate		Development		Industrial		Leases		and Other		Total
Beginning balance	$	4,508	$	2,576	$	1,127	$	1,957	$	—	$	75	$	10,243
Charged-off loans and leases		—		(2)		—		(17)		—		(142)		(161)
Recoveries of charge-offs		5		17		2		49		—		50		123
Provision charged to expense		2,082		722		666		2,454		—		125		6,049
Ending balance	$	6,595	$	3,313	$	1,795	$	4,443	$	—	$	108	$	16,254

Loan Credit Quality Indicators

The following tables outline the amount of each loan and lease classification and the amount categorized into each risk rating (in thousands):


	June 30, 2021
					Construction		Commercial
	Commercial		Consumer		and Land		and				Consumer
Non PCI Loans and Leases:	Real Estate		Real Estate		Development		Industrial		Leases		and Other		Total
Pass	$	1,109,079	$	431,122	$	295,119	$	490,144	$	48,824	$	11,241	$	2,385,529
Watch		37,077		1,637		243		5,087		—		49		44,093
Special mention		3,881		42		—		271		—		—		4,194
Substandard		1,083		2,864		77		306		—		25		4,355
Doubtful		—		—		—		45		—		—		45
Total		1,151,120		435,665		295,439		495,853		48,824		11,315		2,438,216

PCI Loans and Leases:
Pass		8,699		7,593		1,342		215		4,214		15		22,078
Watch		1,570		234		3,449		—		—		1		5,254
Special mention		17		57		—		—		—		—		74
Substandard		1,085		1,091		474		46		—		—		2,696
Doubtful		—		—		—		—		—		—		—
Total		11,371		8,975		5,265		261		4,214		16		30,102
Total loans and leases	$	1,162,491	$	444,640	$	300,704	$	496,114	$	53,038	$	11,331	$	2,468,318


	December 31, 2020
					Construction		Commercial
	Commercial		Consumer		and Land		and				Consumer
Non PCI Loans and Leases:	Real Estate		Real Estate		Development		Industrial		Leases		and Other		Total
Pass	$	922,153	$	417,302	$	269,350	$	625,836	$	—	$	12,622	$	2,247,263
Watch		66,287		14,218		3,296		7,673		—		137		91,611
Special mention		4,446		46		—		320		—		—		4,812
Substandard		3,967		2,020		81		261		—		30		6,359
Doubtful		—		86		—		48		—		—		134
Total		996,853		433,672		272,727		634,138		—		12,789		2,350,179

PCI Loans and Leases:
Pass		11,072		8,382		1,008		262		—		25		20,749
Watch		3,381		224		3,820		—		—		2		7,427
Special mention		19		57		—		—		—		—		76
Substandard		1,651		1,595		520		46		—		—		3,812
Doubtful		—		—		—		—		—		—		—
Total		16,123		10,258		5,348		308		—		27		32,064
Total loans and leases	$	1,012,976	$	443,930	$	278,075	$	634,446	$	—	$	12,816	$	2,382,243

Past Due Loans and Leases

The following tables present an aging analysis of our loan and lease portfolio (in thousands):


	June 30, 2021
	30-60 Days		61-89 Days		Past Due 90				Total
	Past Due and		Past Due and		Days or More				Past Due and
	Accruing		Accruing		and Accruing		Nonaccrual		Nonaccrual		PCI		Current		Total
Commercial real estate	$	—	$	—	$	—	$	859	$	859	$	11,371	$	1,150,261	$	1,162,491
Consumer real estate		258		13		—		2,676		2,947		8,975		432,718		444,640
Construction and land development		95		—		—		—		95		5,265		295,344		300,704
Commercial and industrial		1,346		296		64		138		1,844		261		494,009		496,114
Leases		45		40		—		—		85		4,214		48,739		53,038
Consumer and other		151		2		—		21		174		16		11,141		11,331
Total	$	1,895	$	351	$	64	$	3,694	$	6,004	$	30,102	$	2,432,212	$	2,468,318


	December 31, 2020
	30-60 Days		61-89 Days		Past Due 90				Total
	Past Due and		Past Due and		Days or More				Past Due and
	Accruing		Accruing		and Accruing		Nonaccrual		Nonaccrual		PCI		Current		Total
Commercial real estate	$	134	$	—	$	67	$	3,740	$	3,941	$	16,123	$	992,912	$	1,012,976
Consumer real estate		1,916		51		82		1,823		3,872		10,258		429,800		443,930
Construction and land development		245		—		—		12		257		5,348		272,470		278,075
Commercial and industrial		12		76		—		36		124		308		634,014		634,446
Leases		—		—		—		—		—		—		—		—
Consumer and other		14		5		—		22		41		27		12,748		12,816
Total	$	2,321	$	132	$	149	$	5,633	$	8,235	$	32,064	$	2,341,944	$	2,382,243

Impaired Loans

The following is an analysis of the impaired loan and lease portfolio, including PCI loans and leases, detailing the related allowance recorded (in thousands):


	June 30, 2021						December 31, 2020
			Unpaid						Unpaid
	Recorded		Principal		Related		Recorded		Principal		Related
	Investment		Balance		Allowance		Investment		Balance		Allowance
Impaired loans and leases without a valuation allowance:
Commercial real estate	$	—	$	—	$	—	$	3,871	$	3,872	$	—
Consumer real estate		2,186		2,187		—		888		888		—
Construction and land development		—		—		—		—		—		—
Commercial and industrial		—		—		—		—		—		—
Leases		—		—		—		—		—		—
Consumer and other		—		—		—		—		—		—
		2,186		2,187		—		4,759		4,760		—
Impaired loans and leases with a valuation allowance:
Commercial real estate		859		859		417		—		—		—
Consumer real estate		261		264		71		428		428		116
Construction and land development		—		—		—		—		—		—
Commercial and industrial		208		208		208		146		146		121
Leases		—		—		—		—		—		—
Consumer and other		—		—		—		—		—		—
		1,328		1,331		696		574		574		237
PCI loans and leases:
Commercial real estate		—		—		—		—		—		—
Consumer real estate		1,201		1,332		156		1,827		2,086		88
Construction and land development		—		—		—		—		—		—
Commercial and industrial		261		231		213		270		234		218
Leases		—		—		—		—		—		—
Consumer and other		14		12		2		21		20		3
		1,476		1,575		371		2,118		2,340		309
Total impaired loans and leases	$	4,990	$	5,093	$	1,067	$	7,451	$	7,674	$	546


	Three Months Ended June 30,
	2021				2020
	Average		Interest		Average		Interest
	Recorded		Income		Recorded		Income
	Investment		Recognized		Investment		Recognized
Impaired loans and leases without a valuation allowance:
Commercial real estate	$	65	$	—	$	345	$	1
Consumer real estate		2,033		8		633		10
Construction and land development		—		—		304		—
Commercial and industrial		—		—		—		—
Leases		—		—		—		—
Consumer and other		—		—		—		—
		2,098		8		1,282		11
Impaired loans and leases with a valuation allowance:
Commercial real estate		2,007		2		396		—
Consumer real estate		360		3		827		5
Construction and land development		—		—		—		—
Commercial and industrial		159		3		158		3
Leases		—		—		—		—
Consumer and other		—		—		—		—
		2,526		8		1,381		8
PCI loans and leases:
Commercial real estate		—		—		490		—
Consumer real estate		1,115		21		1,168		38
Construction and land development		—		—		116		—
Commercial and industrial		263		1		338		3
Leases		—		—		—		—
Consumer and other		16		—		22		—
		1,394		22		2,134		41
Total impaired loans and leases	$	6,018	$	38	$	4,797	$	60



	Six Months Ended June 30,
	2021				2020
	Average		Interest		Average		Interest
	Recorded		Income		Recorded		Income
	Investment		Recognized		Investment		Recognized
Impaired loans and leases without a valuation allowance:
Commercial real estate	$	1,334	$	1	$	315	$	4
Consumer real estate		1,651		20		606		14
Construction and land development		—		—		385		—
Commercial and industrial		—		—		—		—
Leases		—		—		—		—
Consumer and other		—		—		—		—
		2,985		21		1,306		18
Impaired loans and leases with a valuation allowance:
Commercial real estate		1,338		104		264		2
Consumer real estate		383		8		882		14
Construction and land development		—		—		—		—
Commercial and industrial		154		5		158		5
Leases		—		—		—		—
Consumer and other		—		—		—		—
		1,875		117		1,304		21
PCI loans and leases:
Commercial real estate		—		—		333		1
Consumer real estate		1,165		43		1,174		39
Construction and land development		—		—		77		—
Commercial and industrial		266		2		361		3
Leases		—		—		—		—
Consumer and other		18		—		31		—
		1,449		45		1,976		43
Total impaired loans and leases	$	6,309	$	183	$	4,586	$	82

Certain Loans Acquired In Transfer Not Accounted For As Debt Securities, Acquired During Period Carrying Amount Of Loans

The Company has acquired loans and leases where there was, at acquisition, evidence of deterioration of credit quality since origination and it was probable, at acquisition, that all contractually required payments would not be collected. The carrying amount of those loans and leases are as follows (in thousands):


	June 30,		December 31,
	2021		2020
Commercial real estate	$	18,456	$	23,787
Consumer real estate		11,342		12,692
Construction and land development		858		1,812
Commercial and industrial		6,313		6,521
Leases		4,603		—
Consumer and other		94		161
Total loans and leases		41,666		44,973
Less: Remaining purchase discount		(11,564)		(12,909)
Total loans and leases, net of purchase discount		30,102		32,064
Less: Allowance for loan and leases losses		(371)		(309)
Carrying amount, net of allowance	$	29,731	$	31,755

Schedule of Certain Loans Acquired in Transfer Accounted for as Debt Securities, Accretable Yield Movement

Activity related to the accretable yield on loans and leases acquired with deteriorated credit quality is as follows (in thousands):


	Three Months Ended				Six Months Ended
	June 30,				June 30,
	2021		2020		2021		2020
Accretable yield, beginning of period	$	14,705	$	10,979	$	16,889	$	8,454
Additions		649		—		649		2,515
Accretion income		(1,098)		(1,057)		(3,029)		(3,134)
Reclassification		1,340		247		1,677		2,163
Other changes, net		(1,074)		1,608		(1,664)		1,779
Accretable yield, end of period	$	14,522	$	11,777	$	14,522	$	11,777