XML 35 R25.htm IDEA: XBRL DOCUMENT v3.22.1
Loans (Tables)
3 Months Ended
Mar. 31, 2022
Loans  
Schedule of major categories of loans

The major categories of loans held for sale were as follows:

March 31,

December 31,

2022

2021

Residential real estate

$

10,572

$

11,359

Commercial real estate

 

1,658

 

53,628

Total loans held for sale

$

12,230

$

64,987

The major categories of loans held for investment and the allowance for loan losses were as follows:

March 31, 

December 31, 

2022

2021

Residential real estate

$

1,580,759

$

1,704,231

Commercial real estate

219,767

201,240

Construction

 

73,778

 

106,759

Commercial lines of credit

 

334

 

363

Other consumer

 

3

 

221

Total loans

 

1,874,641

 

2,012,814

Less: allowance for loan losses

 

(52,455)

 

(56,548)

Loans, net

$

1,822,186

$

1,956,266

Schedule of activity in allowance for loan losses and recorded investment by portfolio segment

The following tables present the activity in the allowance for loan losses by portfolio segment for the three months ended March 31, 2022 and 2021:

Commercial

Residential

Commercial

Lines of

Other

Three Months Ended March 31, 2022

Real Estate

Real Estate

Construction

Credit

Consumer

Total

Allowance for loan losses:

 

 

 

 

 

 

Beginning balance

$

32,202

$

12,608

$

11,730

$

8

$

$

56,548

Provision (recovery) for loan losses

 

(2,481)

 

1,096

 

(2,902)

 

(2)

 

 

(4,289)

Recoveries

 

190

 

5

 

1

 

 

 

196

Total ending balance

$

29,911

$

13,709

$

8,829

$

6

$

$

52,455

Commercial

Residential

Commercial

Lines of

Other

Three Months Ended March 31, 2021

Real Estate

Real Estate

Construction

Credit

Consumer

Total

Allowance for loan losses:

 

 

 

 

 

 

Beginning balance

$

32,366

$

21,942

$

17,988

$

91

$

$

72,387

Provision (recovery) for loan losses

 

486

 

805

 

(2,023)

 

(5)

 

 

(737)

Recoveries

 

204

 

16

 

1

 

 

 

221

Total ending balance

$

33,056

$

22,763

$

15,966

$

86

$

$

71,871

The following tables present the balance in the allowance for loan losses and the recorded investment in loans by portfolio segment by impairment methodology as of March 31, 2022 and December 31, 2021:

Commercial

Residential

Commercial

Lines of

Other

March 31, 2022

Real Estate

Real Estate

Construction

Credit

Consumer

Total

Allowance for loan losses:

Ending allowance balance attributable to loans:

 

 

 

 

 

 

Individually evaluated for impairment

$

158

$

$

$

$

$

158

Collectively evaluated for impairment

29,753

13,709

8,829

6

52,297

Total ending allowance balance

$

29,911

$

13,709

$

8,829

$

6

$

$

52,455

Loans:

 

 

 

 

 

 

Loans individually evaluated for impairment

$

345

$

$

8,375

$

115

$

$

8,835

Loans collectively evaluated for impairment

 

1,580,414

 

219,767

 

65,403

 

219

 

3

 

1,865,806

Total ending loans balance

$

1,580,759

$

219,767

$

73,778

$

334

$

3

$

1,874,641

Commercial

Residential

Commercial

Lines of

Other

December 31, 2021

    

Real Estate

    

Real Estate

    

Construction

    

Credit

    

Consumer

    

Total

Allowance for loan losses:

 

  

 

  

 

  

 

  

 

  

 

  

Ending allowance balance attributable to loans:

Individually evaluated for impairment

$

159

$

$

$

$

$

159

Collectively evaluated for impairment

32,043

12,608

11,730

8

56,389

Total ending allowance balance

$

32,202

$

12,608

$

11,730

$

8

$

$

56,548

Loans:

 

 

 

 

 

 

Loans individually evaluated for impairment

$

350

$

4,441

$

14,984

$

116

$

$

19,891

Loans collectively evaluated for impairment

 

1,703,881

 

196,799

 

91,775

 

247

 

221

 

1,992,923

Total ending loans balance

$

1,704,231

$

201,240

$

106,759

$

363

$

221

$

2,012,814

Schedule of information related to impaired loans by class of loans

At March 31, 2022

At December 31, 2021

Unpaid

Allowance

Unpaid

Allowance

Principal

Recorded

for Loan

Principal

Recorded

for Loan

    

Balance

    

Investment

    

Losses

    

Balance

    

Investment

    

Losses

With no related allowance for loan losses recorded:

 

  

 

  

 

  

  

 

  

 

  

Residential real estate, first mortgage

$

87

$

61

$

$

91

$

65

$

Commercial real estate:

Hotels/Single-room occupancy hotels

4,459

4,441

Construction

10,343

8,375

15,004

14,984

Commercial lines of credit,

Private banking

115

115

116

116

Subtotal

 

10,545

8,551

 

 

19,670

 

19,606

 

With an allowance for loan losses recorded:

 

 

 

 

 

 

  

Residential real estate, first mortgage

 

272

 

284

 

158

 

273

 

285

 

159

Total

$

10,817

$

8,835

$

158

$

19,943

$

19,891

$

159

Three Months Ended March 31,

2022

2021

Average

Interest

Cash Basis

Average

Interest

Cash Basis

Recorded

Income

Interest

Recorded

Income

Interest

    

Investment

    

Recognized

    

Recognized

    

Investment

    

Recognized

    

Recognized

With no related allowance for loan losses recorded:

 

  

 

  

 

  

Residential real estate, first mortgage

$

63

$

$

$

93

$

$

Commercial real estate:

Retail

 

1,023

Hotels/Single-room occupancy hotels

18,005

Construction

8,395

39

25

34,274

123

80

Commercial lines of credit,

Private banking

115

2

1

2,285

Subtotal

8,573

41

26

 

55,680

 

123

 

80

With an allowance for loan losses recorded:

 

  

 

  

 

  

Residential real estate, first mortgage

285

1

 

115

 

 

Construction

7,174

Commercial lines of credit,

Private banking

124

2

1

Subtotal

285

1

 

7,413

 

2

 

1

Total

$

8,858

$

42

$

26

$

63,093

$

125

$

81

Schedule of recorded investment in nonaccrual and loans past due over 90 days still on accrual by class of loans and aging of the recorded investment in past due loans

The following table presents the recorded investment in nonaccrual and loans past due over 90 days still on accrual, excluding nonaccrual loans held for sale, by class of loans as of March 31, 2022 and December 31, 2021:

March 31, 2022

December 31, 2021

Loans Past

Loans Past 

Due Over

Due Over

90 Days Still

90 Days Still

Nonaccrual

Accruing

Nonaccrual

Accruing

Residential real estate:

 

 

 

 

Residential first mortgage

$

38,064

$

38

$

45,439

$

39

Residential second mortgage

236

236

Commercial real estate:

 

Hotels/Single-room occupancy hotels

4,441

Construction

5,891

12,499

Total

$

44,191

$

38

$

62,615

$

39

The following tables present the aging of the recorded investment in past due loans as of March 31, 2022 and December 31, 2021 by class of loans:

Greater

30 - 59 

60 - 89 

than

Days

Days

89 Days

Total

Loans Not

March 31, 2022

Past Due

Past Due

Past Due

Past Due

Past Due

Total

Residential real estate:

 

 

 

 

 

 

Residential first mortgage

$

19,577

$

6,725

$

38,102

$

64,404

$

1,503,375

$

1,567,779

Residential second mortgage

 

 

 

236

 

236

 

12,744

 

12,980

Commercial real estate:

 

 

 

 

 

 

Retail

 

 

 

 

 

37,737

 

37,737

Multifamily

 

3,610

 

 

 

3,610

 

95,062

 

98,672

Office

 

 

 

 

 

12,267

 

12,267

Hotels/ Single-room occupancy hotels

 

 

 

 

 

15,614

 

15,614

Industrial

 

 

 

 

 

11,511

 

11,511

Other

 

 

 

 

 

43,966

 

43,966

Construction

 

 

 

5,891

 

5,891

 

67,887

 

73,778

Commercial lines of credit:

 

 

 

 

 

 

Private banking

 

 

 

 

 

115

 

115

C&I lending

 

 

 

 

 

219

 

219

Other consumer

 

 

 

 

 

3

 

3

Total

$

23,187

$

6,725

$

44,229

$

74,141

$

1,800,500

$

1,874,641

Greater

30 - 59 

60 - 89 

than

Days

Days

89 Days

Total

Loans Not

December 31, 2021

Past Due

Past Due

Past Due

Past Due

Past Due

Total

Residential real estate:

 

 

 

 

 

 

Residential first mortgage

$

24,044

$

3,425

$

45,478

$

72,947

$

1,617,509

$

1,690,456

Residential second mortgage

 

107

 

 

236

 

343

 

13,432

 

13,775

Commercial real estate:

 

 

 

 

 

 

Retail

 

 

 

 

 

19,574

 

19,574

Multifamily

 

 

 

 

 

96,960

 

96,960

Office

 

 

 

 

 

12,382

 

12,382

Hotels/Single-room occupancy hotels

 

 

 

4,441

 

4,441

 

9,780

 

14,221

Industrial

 

 

 

 

 

7,320

 

7,320

Other

 

 

 

 

 

50,783

 

50,783

Construction

 

10,500

 

 

12,499

 

22,999

 

83,760

 

106,759

Commercial lines of credit:

 

 

 

 

 

 

Private banking

 

 

 

 

 

116

 

116

C&I lending

 

 

 

 

 

247

 

247

Other consumer

 

 

 

 

 

221

 

221

Total

$

34,651

$

3,425

$

62,654

$

100,730

$

1,912,084

$

2,012,814

Schedule of troubled debt restructurings

March 31, 2022

December 31, 2021

Recorded

Allowance for

Recorded

Allowance for

    

Investment

    

Loan Losses

    

Investment

    

Loan Losses

Residential real estate, first mortgage

    

$

174

    

$

38

$

181

$

39

Commercial real estate:

 

 

 

 

Hotels/Single-room occupancy hotels

4,441

Construction

 

8,375

 

 

13,678

 

Commercial lines of credit, private banking

 

115

 

 

116

 

Total

$

8,664

$

38

$

18,416

$

39

Schedule of risk rating of loans by class of loans

At March 31, 2022 and December 31, 2021, the risk rating of loans by class of loans was as follows:

Special

March 31, 2022

Pass

Mention

Substandard

Doubtful

Total

Residential real estate:

 

 

 

 

 

Residential first mortgage

$

1,529,677

$

$

37,871

$

231

$

1,567,779

Residential second mortgage

 

12,744

 

 

236

 

 

12,980

Commercial real estate:

 

 

 

 

 

Retail

 

37,737

 

 

 

 

37,737

Multifamily

 

77,654

 

11,531

 

9,487

 

 

98,672

Office

 

10,318

 

 

1,949

 

 

12,267

Hotels/ Single-room occupancy hotels

 

8,158

 

5,890

 

1,566

 

 

15,614

Industrial

 

11,511

 

 

 

 

11,511

Other

 

42,418

 

1,548

 

 

 

43,966

Construction

 

53,874

 

3,751

 

16,153

 

 

73,778

Commercial lines of credit:

 

 

 

 

 

Private banking

 

115

 

 

 

 

115

C&I lending

 

219

 

 

 

 

219

Other consumer

 

3

 

 

 

 

3

Total

$

1,784,428

$

22,720

$

67,262

$

231

$

1,874,641

Special

December 31, 2021

Pass

Mention

Substandard

Doubtful

Total

Residential real estate:

 

 

 

 

 

Residential first mortgage

$

1,644,974

$

$

45,249

$

233

$

1,690,456

Residential second mortgage

 

13,539

 

 

236

 

 

13,775

Commercial real estate:

 

 

 

 

 

Retail

 

18,846

 

728

 

 

 

19,574

Multifamily

 

75,543

 

8,104

 

13,313

 

 

96,960

Office

 

10,413

 

 

1,969

 

 

12,382

Hotels/ Single-room occupancy hotels

 

8,205

 

 

6,016

 

 

14,221

Industrial

 

7,320

 

 

 

 

7,320

Other

 

48,996

 

1,692

 

95

 

 

50,783

Construction

 

67,254

 

17,226

 

16,348

 

5,931

 

106,759

Commercial lines of credit:

 

 

 

 

 

Private banking

 

116

 

 

 

 

116

C&I lending

 

236

 

11

 

 

 

247

Other consumer

 

221

 

 

 

 

221

Total

$

1,895,663

$

27,761

$

83,226

$

6,164

$

2,012,814