XML 25 R13.htm IDEA: XBRL DOCUMENT v3.21.2
Loans and Leases and Allowance for Loan and Lease Losses
9 Months Ended
Sep. 30, 2021
Receivables [Abstract]  
Loans and Leases and Allowance for Loan and Lease Losses

Note 5. Loans and Leases and Allowance for Loan and Lease Losses

Portfolio Segmentation:

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

September 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

$

23,156

$

1,290,091

$

1,313,247

$

16,123

$

996,853

$

1,012,976

Consumer real estate

 

10,863

 

467,298

 

478,161

 

10,258

 

433,672

 

443,930

Construction and land development

 

2,904

 

323,470

 

326,374

 

5,348

 

272,727

 

278,075

Commercial and industrial

 

2,871

 

466,868

 

469,739

 

308

 

634,138

 

634,446

Leases

3,748

49,648

53,396

Consumer and other

 

87

 

11,659

 

11,746

 

27

 

12,789

 

12,816

Total loans and leases

 

43,629

 

2,609,034

 

2,652,663

 

32,064

 

2,350,179

 

2,382,243

Less: Allowance for loan and lease losses

 

(427)

 

(18,868)

 

(19,295)

 

(309)

 

(18,037)

 

(18,346)

Loans and leases, net

$

43,202

$

2,590,166

$

2,633,368

$

31,755

$

2,332,142

$

2,363,897

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

For purposes of the disclosures required pursuant to ASC 310, the loan and lease portfolio was disaggregated into segments. A portfolio segment is defined as the level at which an entity develops and documents a systematic method for determining its allowance for credit losses. There are six loan and lease portfolio segments that include commercial real estate, consumer real estate, construction and land development, commercial and industrial, leases, and consumer and other.

As previously mentioned in Note 1 – Presentation of Financial Information, the CARES Act established the PPP, administered directly by the SBA.  The PPP provides loans of up to $10 million to small businesses who were affected by economic conditions as a result of COVID-19 to provide cash-flow assistance to employers who maintain their payroll (including healthcare and certain related expenses), mortgage interest, rent, leases, utilities and interest on existing debt during the COVID-19 emergency.  PPP loans carry an interest rate of one percent, and a maturity of two or five years.  These loans are fully guaranteed by the SBA and are not included in the Company’s loan and lease loss allowance calculations. The loans may be eligible for forgiveness by the SBA to the extent that the proceeds are used to cover eligible payroll costs, interest costs, rent, and utility costs over a period of up to 24 weeks after the loan is made as long as certain conditions are met regarding employee retention and compensation levels.  PPP loans deemed eligible for forgiveness by the SBA will be repaid by the SBA to the Company.  The SBA pays the Company fees for processing PPP loans and the fees are accounted for as loan origination fees and recognized over the contractual loan term as a yield adjustment on the loans. At September 30, 2021, the net deferred fees outstanding was $3.8 million for the 2021 PPP loans and no net deferred fees were outstanding for the 2020 PPP loans.  At December 31, 2020, the net deferred fees outstanding for the 2020 PPP loans was $4.2 million.  PPP loans are included in the Commercial and Industrial loan segments. As of September 30, 2021, the Company had 1,126 PPP loans outstanding, with an outstanding principal balance of $87.1 million and as of December 31, 2020, the Company had 2,863 PPP loans outstanding, with an outstanding principal balance of $288.9 million.

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

September 30, 2021:

    

    

    

    

    

    

Performing loans and leases

    

$

1,289,233

$

464,881

$

323,470

$

466,769

$

49,648

$

11,659

$

2,605,660

Impaired loans and leases

 

858

 

2,417

 

 

99

 

 

 

3,374

 

1,290,091

 

467,298

 

323,470

 

466,868

 

49,648

 

11,659

 

2,609,034

PCI loans and leases

 

23,156

 

10,863

 

2,904

 

2,871

 

3,748

 

87

 

43,629

Total loans and leases

$

1,313,247

$

478,161

$

326,374

$

469,739

$

53,396

$

11,746

$

2,652,663

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

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

September 30, 2021:

Performing loans and leases

    

$

8,927

    

$

3,316

    

$

2,218

    

$

3,493

    

$

225

    

$

103

    

$

18,282

Impaired loans and leases

 

417

 

70

 

 

99

 

 

 

586

 

9,344

 

3,386

 

2,218

 

3,592

 

225

 

103

 

18,868

PCI loans and leases

 

61

 

155

 

 

209

 

 

2

 

427

Total loans and leases

$

9,405

$

3,541

$

2,218

$

3,801

$

225

$

105

$

19,295

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

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

Three Months Ended September 30, 2021

Consumer

Construction

Commercial

Commercial

Real

and Land

and

Consumer

Real Estate

Estate

 

Development

Industrial

Leases

and Other

Total

Beginning balance

    

$

8,382

    

$

3,323

    

$

2,061

    

$

4,442

    

$

    

$

102

    

$

18,310

Charged-off loans and leases

 

 

 

 

(41)

 

(68)

 

(132)

 

(241)

Recoveries of charge-offs

 

23

 

13

 

 

3

 

5

 

33

 

77

Provision charged to expense

 

1,000

 

205

 

157

 

(603)

 

288

 

102

 

1,149

Ending balance

$

9,405

$

3,541

$

2,218

$

3,801

$

225

$

105

$

19,295

Three Months Ended September 30, 2020

Consumer

Construction

Commercial

Commercial

Real

and Land

and

Consumer

Real Estate

Estate

 

Development

Industrial

Leases

and Other

Total

Beginning balance

    

$

6,595

    

$

3,313

    

$

1,795

    

$

4,443

    

$

    

$

108

    

$

16,254

Charged-off loans and leases

 

 

(21)

 

 

(60)

 

 

(89)

 

(170)

Recoveries of charge-offs

 

11

 

17

 

 

55

 

 

16

 

99

Provision charged to expense

 

1,123

 

135

 

265

 

1,025

 

 

86

 

2,634

Ending balance

$

7,729

$

3,444

$

2,060

$

5,463

$

$

121

$

18,817

Nine Months Ended September 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)

 

 

(45)

 

(68)

 

(341)

 

(514)

Recoveries of charge-offs

 

29

 

34

 

 

13

 

5

 

171

 

252

Provision charged to expense

 

1,797

 

96

 

142

 

(1,274)

 

288

 

162

 

1,211

Ending balance

$

9,405

$

3,541

$

2,218

$

3,801

$

225

$

105

$

19,295

Nine Months Ended September 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

 

 

(23)

 

 

(77)

 

 

(231)

 

(331)

Recoveries of charge-offs

 

16

 

34

 

2

 

103

 

 

67

 

222

Provision charged to expense

 

3,205

 

857

 

931

 

3,480

 

 

210

 

8,683

Ending balance

$

7,729

$

3,444

$

2,060

$

5,463

$

$

121

$

18,817

We maintain the allowance at a level that we deem appropriate to adequately cover the probable losses inherent in the loan and lease portfolio. Our provision for loan and lease losses for the three and nine months ended September 30, 2021, is $1.1 million and $1.2 million, respectively, and $2.6 million $8.7 million, during the three and nine months ended September 30, 2020, respectively.  As of September 30, 2021, and December 31, 2020, our allowance for loan and lease losses was $19.3 million and $18.3 million, respectively, which we deemed to be adequate at each of the respective dates.  Our allowance for loan and lease losses as a percentage of total loans and leases was 0.73% at September 30, 2021 and 0.77% at December 31, 2020.

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

September 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

    

$

1,245,064

    

$

461,422

    

$

323,156

    

$

460,588

    

$

49,648

    

$

11,591

    

$

2,551,469

Watch

 

40,106

 

1,490

 

240

 

5,767

 

 

45

 

47,648

Special mention

 

3,841

 

1,527

 

 

244

 

 

 

5,612

Substandard

 

1,080

 

2,859

 

74

 

224

 

 

23

 

4,260

Doubtful

 

 

 

 

45

 

 

 

45

Total

1,290,091

467,298

323,470

466,868

49,648

11,659

2,609,034

PCI Loans and Leases:

Pass

    

11,769

    

8,473

    

2,344

    

2,824

    

3,748

    

69

    

29,227

Watch

 

7,719

 

754

 

91

 

1

 

 

18

 

8,583

Special mention

 

579

 

70

 

 

 

 

 

649

Substandard

 

3,089

 

1,566

 

469

 

46

 

 

 

5,170

Doubtful

 

 

 

 

 

 

 

Total

23,156

10,863

2,904

2,871

3,748

87

43,629

Total loans and leases

$

1,313,247

$

478,161

$

326,374

$

469,739

$

53,396

$

11,746

$

2,652,663

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:

A loan or lease is considered past due if any required principal and interest payments have not been received as of the date such payments were required to be made under the terms of the loan or lease agreement. Generally, management places a loan or lease on nonaccrual when there is a clear indicator that the borrower’s cash flow may not be sufficient to meet payments as they become due, which is generally when a loan or lease is 90 days past due.

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

September 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

$

1,599

$

$

$

858

$

2,457

$

23,156

$

1,287,634

$

1,313,247

Consumer real estate

 

170

 

 

 

2,564

 

2,734

 

10,863

 

464,564

 

478,161

Construction and land development

 

45

 

 

 

 

45

 

2,904

 

323,425

 

326,374

Commercial and industrial

 

342

 

214

 

 

125

 

681

 

2,871

 

466,187

 

469,739

Leases

377

42

419

3,748

49,229

53,396

Consumer and other

 

193

 

 

 

20

 

213

 

87

 

11,446

 

11,746

Total

$

2,726

$

256

$

$

3,567

$

6,549

$

43,629

$

2,602,485

$

2,652,663

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 and Leases:

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

 

September 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

 

2,156

 

2,157

 

 

888

 

888

 

Construction and land development

 

 

 

 

 

 

Commercial and industrial

 

 

 

 

 

 

Leases

Consumer and other

 

 

 

 

 

 

 

2,156

 

2,157

 

 

4,759

 

4,760

 

Impaired loans and leases with a valuation allowance:

 

  

 

  

 

  

 

  

 

  

 

  

Commercial real estate

 

858

 

858

 

417

 

 

 

Consumer real estate

 

261

 

263

 

70

 

428

 

428

 

116

Construction and land development

 

 

 

 

 

 

Commercial and industrial

 

99

 

99

 

99

 

146

 

146

 

121

Leases

Consumer and other

 

 

 

 

 

 

 

1,218

 

1,220

 

586

 

574

 

574

 

237

PCI loans and leases:  

 

  

 

  

 

  

 

  

 

  

 

  

Commercial real estate

 

1,206

 

1,500

 

61

 

 

 

Consumer real estate

 

1,196

 

1,318

 

155

 

1,827

 

2,086

 

88

Construction and land development

 

 

 

 

 

 

Commercial and industrial

 

255

 

228

 

209

 

270

 

234

 

218

Leases

Consumer and other

 

6

 

5

 

2

 

21

 

20

 

3

 

2,663

 

3,051

 

427

 

2,118

 

2,340

 

309

Total impaired loans and leases

$

6,037

$

6,428

$

1,013

$

7,451

$

7,674

$

546

 

Three Months Ended September 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

$

$

$

552

$

3

Consumer real estate

 

2,171

 

19

 

758

 

3

Construction and land development

 

 

 

 

Commercial and industrial

 

 

 

 

Leases

Consumer and other

 

 

 

 

 

2,171

 

19

 

1,310

 

6

Impaired loans and leases with a valuation allowance:

 

  

 

  

 

  

 

  

Commercial real estate

 

858

 

 

198

 

Consumer real estate

 

261

 

3

 

440

 

4

Construction and land development

 

 

 

 

Commercial and industrial

 

154

 

2

 

379

 

2

Leases

Consumer and other

 

 

 

 

 

1,273

 

5

 

1,017

 

6

PCI loans and leases:  

 

  

 

  

 

  

 

  

Commercial real estate

 

1,230

 

27

 

8

 

Consumer real estate

 

1,176

 

21

 

1,869

 

38

Construction and land development

 

 

 

 

Commercial and industrial

 

258

 

1

 

305

 

2

Leases

Consumer and other

 

10

 

 

27

 

 

2,674

 

49

 

2,209

 

40

Total impaired loans and leases

$

6,118

$

73

$

4,536

$

52

 

Nine Months Ended September 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

$

1,000

$

1

$

374

$

7

Consumer real estate

 

1,778

 

39

 

653

 

17

Construction and land development

 

 

 

289

 

Commercial and industrial

 

 

 

 

Leases

Consumer and other

 

 

 

 

 

2,778

 

40

 

1,316

 

24

Impaired loans and leases with a valuation allowance:

 

  

 

  

 

 

  

Commercial real estate

 

1,218

 

104

 

198

 

2

Consumer real estate

 

352

 

11

 

712

 

18

Construction and land development

 

 

 

 

Commercial and industrial

 

141

 

7

 

269

 

7

Leases

Consumer and other

 

 

 

 

 

1,711

 

122

 

1,179

 

27

PCI loans and leases:  

 

  

 

  

 

  

 

  

Commercial real estate

 

410

 

27

 

250

 

1

Consumer real estate

 

1,169

 

64

 

1,344

 

77

Construction and land development

 

 

 

58

 

Commercial and industrial

 

263

 

3

 

343

 

5

Leases

Consumer and other

 

15

 

 

29

 

 

1,857

 

94

 

2,024

 

83

Total impaired loans and leases

$

6,346

$

256

$

4,519

$

134

Troubled Debt Restructurings:

For the periods presented, impaired loans included loans that were classified as TDRs. The restructuring of a loan is considered a TDR if both (i) the borrower is experiencing financial difficulties and (ii) the creditor has granted a concession.

In assessing whether or not a borrower is experiencing financial difficulties, the Company considers information currently available regarding the financial condition of the borrower. This information includes, but is not limited to, whether (i) the debtor is currently in payment default on any of its debt; (ii) a payment default is probable in the foreseeable future without the modification; (iii) the debtor has declared or is in the process of declaring bankruptcy; and (iv) the debtor’s projected cash flow is sufficient to satisfy contractual payments due under the original terms of the loan without a modification.

The Company considers all aspects of the modification to loan terms to determine whether or not a concession has been granted to the borrower. Key factors considered by the Company include the debtor’s ability to access funds at a market rate for debt with similar risk characteristics, the significance of the modification relative to unpaid principal balance or collateral value of the debt, and the significance of a delay in the timing of payments relative to the original contractual terms of the loan.

The most common concessions granted by the Company generally include one or more modifications to the terms of the debt, such as (i) a reduction in the interest rate for the remaining life of the debt; (ii) an extension of the maturity date at an interest rate lower than the current market rate for new debt with similar risk; (iii) a temporary period of interest-only payments; and (iv) a reduction in the contractual payment amount for either a short period or remaining term of the loan.

As of September 30, 2021 and December 31, 2020, management had approximately $212 thousand and $257 thousand, respectively, in loans that met the criteria for TDR, none of which were on nonaccrual. A loan is placed back on accrual status when both principal and interest are current, and it is probable that the Company will be able to collect all amounts due (both principal and interest) according to the terms of the loan agreement.

There were no loans that were modified as a TDR during the nine months ended September 30, 2021, and one loan that was modified during the nine months ended September 30, 2020. There were no loans that were modified as TDRs during the past nine months and for which there was a subsequent payment default.

The Company began offering short-term loan modifications to assist borrowers during the COVID-19 national emergency. CARES Act along with a joint agency statement issued by banking agencies, provides that short-term modifications made in response to COVID-19 does not need to be accounted for as a TDR. Accordingly, the Company does not account for such loan modifications as TDRs. See Note 1 Presentation of Financial Information for more information.  At September 30, 2021, the Company had no loans remaining under COVID-19 modifications. 

Foreclosure Proceedings and Balances:

As of September 30, 2021, there were no residential properties secured by real estate included in other real estate owned and there was one residential real estate loan totaling $33 thousand in the process of foreclosure.

Purchased Credit Impaired Loans and Leases:

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):

    

September 30, 

    

December 31, 

    

2021

    

2020

Commercial real estate

$

31,664

$

23,787

Consumer real estate

 

13,211

 

12,692

Construction and land development

 

3,686

 

1,812

Commercial and industrial

 

3,794

 

6,521

Leases

4,133

Consumer and other

 

154

 

161

Total loans and leases

 

56,642

 

44,973

Less: Remaining purchase discount

 

(13,013)

 

(12,909)

Total loans and leases, net of purchase discount

 

43,629

 

32,064

Less: Allowance for loan and leases losses

 

(427)

 

(309)

Carrying amount, net of allowance

$

43,202

$

31,755

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

    

Three Months Ended

Nine Months Ended

September 30, 

September 30, 

    

2021

    

2020

    

2021

    

2020

Accretable yield, beginning of period

$

14,522

$

11,777

$

16,889

$

8,454

Additions

 

4,072

 

 

4,721

 

2,515

Accretion income

 

(2,151)

 

(1,267)

 

(5,180)

 

(4,401)

Reclassification

 

254

 

265

 

1,931

 

2,428

Other changes, net

 

(1,034)

 

7,405

 

(2,698)

 

9,184

Accretable yield, end of period

$

15,663

$

18,180

$

15,663

$

18,180