Loans and Allowance for Credit Losses (Tables)

3 Months Ended

Mar. 31, 2022

Loans and Leases Receivable Disclosure [Abstract]

Outstanding Balances of Loan

The following table provides outstanding balances related to each of our loan types: 

	March 31, 2022		December 31, 2021
	(dollars in thousands)
Commercial, financial, agricultural and other	$	1,123,690	$	1,173,452
Time and demand	992,477		1,159,524
Commercial credit cards	13,675		13,928
Equipment finance	2,505
Time and demand other	115,033
Real estate construction	398,988		494,456
Construction other	307,411
Construction residential	91,577
Residential real estate	2,006,221		1,920,250
Residential first lien	1,381,742		1,299,534
Residential junior lien/home equity	624,479		620,716
Commercial real estate	2,344,281		2,251,097
Multifamily	401,581		385,432
Nonowner occupied	1,516,518		1,465,247
Owner occupied	426,182		400,418
Loans to individuals	1,078,932		999,975
Automobile and recreational vehicles	984,001		901,280
Consumer credit cards	10,675		11,151
Consumer other	84,256		87,544
Total loans and leases	$	6,952,112	$	6,839,230

Credit Risk Profile by Creditworthiness

The following tables represent our credit risk profile by creditworthiness:

	March 31, 2022
			Non-Pass
	Pass		OAEM		Substandard		Doubtful		Loss		Total Non-Pass		Total
	(dollars in thousands)
Commercial, financial, agricultural and other	$	1,090,034	$	15,396	$	18,260	$	—	$	—	$	33,656	$	1,123,690
Time and demand	959,190		15,396		17,891		—		—		33,287		992,477
Commercial credit cards	13,675		—		—		—		—		—		13,675
Equipment finance	2,505		—		—		—		—		—		2,505
Time and demand other	114,664		—		369		—		—		369		115,033
Real estate construction	398,233		281		474		—		—		755		398,988
Construction other	306,937		—		474		—		—		474		307,411
Construction residential	91,296		281		—		—		—		281		91,577
Residential real estate	1,999,616		523		6,082		—		—		6,605		2,006,221
Residential first lien	1,378,124		455		3,163		—		—		3,618		1,381,742
Residential junior lien/home equity	621,492		68		2,919		—		—		2,987		624,479
Commercial real estate	2,211,496		82,590		50,195		—		—		132,785		2,344,281
Multifamily	361,021		25,588		14,972		—		—		40,560		401,581
Nonowner occupied	1,434,603		52,231		29,684		—		—		81,915		1,516,518
Owner occupied	415,872		4,771		5,539		—		—		10,310		426,182
Loans to individuals	1,078,673		—		259		—		—		259		1,078,932
Automobile and recreational vehicles	983,838		—		163		—		—		163		984,001
Consumer credit cards	10,675		—		—		—		—		—		10,675
Consumer other	84,160		—		96		—		—		96		84,256
Total loans and leases	$	6,778,052	$	98,790	$	75,270	$	—	$	—	$	174,060	$	6,952,112

 

	December 31, 2021
			Non-Pass
	Pass		OAEM		Substandard		Doubtful		Loss		Total Non-Pass		Total
	(dollars in thousands)
Commercial, financial, agricultural and other	$	1,121,234	$	33,765	$	18,453	$	—	$	—	$	52,218	$	1,173,452
Time and demand	1,107,306		33,765		18,453		—		—		52,218		1,159,524
Commercial credit cards	13,928		—		—		—		—		—		13,928
Real estate construction	493,913		498		45		—		—		543		494,456
Residential real estate	1,913,064		976		6,210		—		—		7,186		1,920,250
Residential first lien	1,295,524		905		3,105		—		—		4,010		1,299,534
Residential junior lien/home equity	617,540		71		3,105		—		—		3,176		620,716
Commercial real estate	2,113,123		85,324		52,650		—		—		137,974		2,251,097
Multifamily	355,702		14,565		15,165		—		—		29,730		385,432
Nonowner occupied	1,368,922		63,783		32,542		—		—		96,325		1,465,247
Owner occupied	388,499		6,976		4,943		—		—		11,919		400,418
Loans to individuals	999,770		—		205		—		—		205		999,975
Automobile and recreational vehicles	901,132		—		148		—		—		148		901,280
Consumer credit cards	11,151		—		—		—		—		—		11,151
Consumer other	87,487		—		57		—		—		57		87,544
Total loans and leases	$	6,641,104	$	120,563	$	77,563	$	—	$	—	$	198,126	$	6,839,230

Credit Risk Profile Vintage by Creditworthiness

The following table summarizes the loan risk rating category by loan type including term loans on an amortized cost basis by origination year:

	March 31, 2022
	Term Loans												Revolving Loans
	2022		2021		2020		2019		2018		Prior				Total
	(dollars in thousands)
Time and demand	$	24,040	$	210,288	$	87,599	$	126,639	$	73,613	$	73,454	$	396,844	$	992,477
Pass	24,040		209,897		85,098		110,803		73,326		64,994		391,032		959,190
OAEM	—		391		2,048		2,338		178		7,186		3,255		15,396
Substandard	—		—		453		13,498		109		1,274		2,557		17,891
Commercial credit cards	—		—		—		—		—		—		13,675		13,675
Pass	—		—		—		—		—		—		13,675		13,675
Equipment finance	2,505		—		—		—		—		—		—		2,505
Pass	2,505		—		—		—		—		—		—		2,505
Time and demand other	6,058		20,678		29,228		5,673		3,318		47,566		2,512		115,033
Pass	6,058		20,678		29,228		5,673		3,318		47,397		2,312		114,664
Substandard	—		—		—		—		—		169		200		369
Construction other	5,311		91,272		84,577		100,754		23,806		1,250		441		307,411
Pass	5,311		91,272		84,103		100,754		23,806		1,250		441		306,937
Substandard	—		—		474		—		—		—		—		474
Construction residential	3,265		85,129		2,430		735		18		—		—		91,577
Pass	3,265		85,129		2,149		735		18		—		—		91,296
OAEM	—		—		281		—		—		—		—		281
Residential first lien	80,916		427,539		364,873		117,741		79,385		309,316		1,972		1,381,742
Pass	80,916		427,528		364,854		117,473		78,931		306,527		1,895		1,378,124
OAEM	—		—		—		—		63		315		77		455
Substandard	—		11		19		268		391		2,474		—		3,163
Residential junior lien/home equity	18,665		55,709		1,926		2,922		2,426		5,884		536,947		624,479
Pass	18,665		55,709		1,926		2,848		2,426		5,736		534,182		621,492
OAEM	—		—		—		—		—		58		10		68
Substandard	—		—		—		74		—		90		2,755		2,919
Multifamily	19,494		89,609		78,400		27,474		35,535		149,698		1,371		401,581
Pass	19,494		89,609		78,400		27,474		21,035		123,638		1,371		361,021
OAEM	—		—		—		—		—		25,588		—		25,588
Substandard	—		—		—		—		14,500		472		—		14,972
Nonowner occupied	46,087		194,623		121,039		200,683		185,938		764,263		3,885		1,516,518
Pass	46,087		194,623		121,039		200,683		156,700		712,831		2,640		1,434,603
OAEM	—		—		—		—		15,240		35,903		1,088		52,231
Substandard	—		—		—		—		13,998		15,529		157		29,684
Owner occupied	31,902		85,107		62,071		51,792		32,035		158,206		5,069		426,182
Pass	31,902		85,083		60,575		49,894		31,552		151,909		4,957		415,872
OAEM	—		—		498		845		483		2,912		33		4,771
Substandard	—		24		998		1,053		—		3,385		79		5,539
Automobile and recreational vehicles	173,055		422,172		228,508		106,348		39,116		14,802		—		984,001
Pass	173,055		422,168		228,508		106,278		39,067		14,762		—		983,838
Substandard	—		4		—		70		49		40		—		163
Consumer credit cards	—		—		—		—		—		—		10,675		10,675
Pass	—		—		—		—		—		—		10,675		10,675
Consumer other	1,667		20,590		3,947		6,792		4,065		5,394		41,801		84,256
Pass	1,667		20,590		3,947		6,783		4,065		5,352		41,756		84,160
Substandard	—		—		—		9		—		42		45		96
Total	$	412,965	$	1,702,716	$	1,064,598	$	747,553	$	479,255	$	1,529,833	$	1,015,192	$	6,952,112

Age Analysis of Past Due Loans by Segment

The following tables delineate the aging analysis of the recorded investments in past due loans as of March 31, 2022 and December 31, 2021. Also included in these tables are loans that are 90 days or more past due and still accruing because they are well-secured and in the process of collection.

In the March 31, 2022 table below, $14.5 million in multifamily commercial real estate loans are reflected as 30-59 days past due. This balance relates to one commercial borrower and subsequent to March 31, 2022, the loan was paid off in full.

	March 31, 2022
	30 - 59 days past due		60 - 89 days past due		90 days or greater and still accruing		Nonaccrual		Total past due and nonaccrual		Current		Total
	(dollars in thousands)
Commercial, financial, agricultural and other	$	160	$	86	$	998	$	2,037	$	3,281	$	1,120,409	$	1,123,690
Time and demand	110		30		989		2,037		3,166		989,311		992,477
Commercial credit cards	48		56		9		—		113		13,562		13,675
Equipment finance	—		—		—		—		—		2,505		2,505
Time and demand other	2		—		—		—		2		115,031		115,033
Real estate construction	418		474		—		—		892		398,096		398,988
Construction other	—		474		—		—		474		306,937		307,411
Construction residential	418		—		—		—		418		91,159		91,577
Residential real estate	3,764		568		306		5,500		10,138		1,996,083		2,006,221
Residential first lien	2,268		156		104		2,777		5,305		1,376,437		1,381,742
Residential junior lien/home equity	1,496		412		202		2,723		4,833		619,646		624,479
Commercial real estate	15,140		108		—		22,784		38,032		2,306,249		2,344,281
Multifamily	14,500		—		—		409		14,909		386,672		401,581
Nonowner occupied	511		71		—		21,160		21,742		1,494,776		1,516,518
Owner occupied	129		37		—		1,215		1,381		424,801		426,182
Loans to individuals	1,334		640		617		259		2,850		1,076,082		1,078,932
Automobile and recreational vehicles	803		299		122		163		1,387		982,614		984,001
Consumer credit cards	70		57		68		—		195		10,480		10,675
Consumer other	461		284		427		96		1,268		82,988		84,256
Total loans and leases	$	20,816	$	1,876	$	1,921	$	30,580	$	55,193	$	6,896,919	$	6,952,112

 

	December 31, 2021
	30 - 59 days past due		60 - 89 days past due		90 days or greater and still accruing		Nonaccrual		Total past due and nonaccrual		Current		Total
	(dollars in thousands)
Commercial, financial, agricultural and other	$	633	$	987	$	155	$	2,006	$	3,781	$	1,169,671	$	1,173,452
Time and demand	605		972		144		2,006		3,727		1,155,797		1,159,524
Commercial credit cards	28		15		11		—		54		13,874		13,928
Real estate construction	813		—		448		45		1,306		493,150		494,456
Residential real estate	3,393		983		218		5,608		10,202		1,910,048		1,920,250
Residential first lien	1,934		354		51		2,706		5,045		1,294,489		1,299,534
Residential junior lien/home equity	1,459		629		167		2,902		5,157		615,559		620,716
Commercial real estate	—		74		—		40,195		40,269		2,210,828		2,251,097
Multifamily	—		—		—		15,097		15,097		370,335		385,432
Nonowner occupied	—		—		—		23,930		23,930		1,441,317		1,465,247
Owner occupied	—		74		—		1,168		1,242		399,176		400,418
Loans to individuals	1,611		417		785		206		3,019		996,956		999,975
Automobile and recreational vehicles	1,228		175		199		148		1,750		899,530		901,280
Consumer credit cards	36		44		63		—		143		11,008		11,151
Consumer other	347		198		523		58		1,126		86,418		87,544
Total loans and leases	$	6,450	$	2,461	$	1,606	$	48,060	$	58,577	$	6,780,653	$	6,839,230

Recorded Investment and Unpaid Principal Balance for Impaired Loans with Associated Allowance

The following tables include the recorded investment and unpaid principal balance for nonperforming loans with the associated allowance amount, if applicable, as of March 31, 2022 and December 31, 2021. Also presented are the average recorded investment in nonperforming loans and the related amount of interest recognized while the loan was considered nonperforming.

Average balances are calculated using month-end balances of the loans for the period reported and are included in the table below based on their period-end allowance position.

	March 31, 2022						December 31, 2021
	Recorded investment		Unpaid principal balance		Related allowance		Recorded investment		Unpaid principal balance		Related allowance
	(dollars in thousands)
With no related allowance recorded:
Commercial, financial, agricultural and other	$	3,505	$	9,719			$	3,720	$	10,303
Time and demand	3,505		9,719				3,720		10,303
Equipment finance	—		—
Time and demand other	—		—
Real estate construction	—		—				45		53
Construction other	—		—
Construction residential	—		—
Residential real estate	9,161		11,035				9,365		11,294
Residential first lien	5,245		6,327				5,200		6,337
Residential junior lien/home equity	3,916		4,708				4,165		4,957
Commercial real estate	23,425		24,395				40,591		41,525
Multifamily	—		—				14,677		14,677
Nonowner occupied	21,791		22,558				24,581		25,310
Owner occupied	1,634		1,837				1,333		1,538
Loans to individuals	423		542				446		485
Automobile and recreational vehicles	327		441				388		422
Consumer other	96		101				58		63
Subtotal	36,514		45,691				54,167		63,660
With an allowance recorded:
Commercial, financial, agricultural and other	544		572		$	272	327		349		$	307
Time and demand	544		572		272		327		349		307
Equipment finance	—		—		—
Time and demand other	—		—		—
Real estate construction	—		—		—		—		—		—
Construction other	—		—		—
Construction residential	—		—		—
Residential real estate	—		—		—		—		—		—
Residential first lien	—		—		—		—		—		—
Residential junior lien/home equity	—		—		—		—		—		—
Commercial real estate	409		441		79		686		711		88
Multifamily	409		441		79		421		446		88
Nonowner occupied	—		—		—		—		—		—
Owner occupied	—		—		—		265		265		—
Loans to individuals	—		—		—		—		—		—
Automobile and recreational vehicles	—		—		—		—		—		—
Consumer other	—		—		—		—		—		—
Subtotal	953		1,013		351		1,013		1,060		395
Total	$	37,467	$	46,704	$	351	$	55,180	$	64,720	$	395

	For the Three Months Ended March 31,
	2022				2021
	Average recorded investment		Interest income recognized		Average recorded investment		Interest income recognized
	(dollars in thousands)
With no related allowance recorded:
Commercial, financial, agricultural and other	$	3,561	$	29	$	2,280	$	11
Time and demand	3,561		29		2,280		11
Equipment finance	—		—
Time and demand other	—		—
Real estate construction	—		—		54		—
Construction other	—		—
Construction residential	—		—
Residential real estate	9,201		84		10,892		63
Residential first lien	5,197		62		5,982		45
Residential junior lien/home equity	4,004		22		4,910		18
Commercial real estate	24,312		13		25,739		22
Multifamily	—		—		—		—
Nonowner occupied	22,714		9		22,593		7
Owner occupied	1,598		4		3,146		15
Loans to individuals	435		4		479		2
Automobile and recreational vehicles	350		4		437		2
Consumer other	85		—		42		—
Subtotal	37,509		130		39,444		98
With an allowance recorded:
Commercial, financial, agricultural and other	384		6		4,895		18
Time and demand	384		6		4,895		18
Equipment finance	—		—
Time and demand other	—		—
Real estate construction	—		—		—		—
Construction other	—		—
Construction residential	—		—
Residential real estate	—		—		—		—
Residential first lien	—		—		—		—
Residential junior lien/home equity	—		—		—		—
Commercial real estate	416		—		7,462		—
Multifamily	416		—		464		—
Nonowner occupied	—		—		6,917		—
Owner occupied	—		—		81		—
Loans to individuals	—		—		—		—
Automobile and recreational vehicles	—		—		—		—
Consumer other	—		—		—		—
Subtotal	800		6		12,357		18
Total	$	38,309	$	136	$	51,801	$	116

Troubled Debt Restructured Loans and Commitments

The following table provides detail as to the total troubled debt restructured loans and total commitments outstanding on troubled debt restructured loans:

	March 31, 2022		December 31, 2021
	(dollars in thousands)
Troubled debt restructured loans
Accrual status	$	6,887	$	7,120
Nonaccrual status	10,090		13,134
Total	$	16,977	$	20,254
Commitments
Letters of credit	$	60	$	60
Unused lines of credit	18		16
Total	$	78	$	76

Financing Receivable, New Troubled Debt Restructuring

The following tables provide detail, including specific reserves and reasons for modification, related to loans identified as troubled debt restructurings:

	For the Three Months Ended March 31, 2022
		Type of Modification
	Number of Contracts	Extend Maturity		Modify Rate		Modify Payments		Total Pre-Modification Outstanding Recorded Investment		Post- Modification Outstanding Recorded Investment		Specific Reserve
	(dollars in thousands)
Residential real estate	2	$	—	$	10	$	59	$	69	$	69	$	—
Residential first lien	2	—		10		59		69		69		—
Total	2	$	—	$	10	$	59	$	69	$	69	$	—

	For the Three Months Ended March 31, 2021
		Type of Modification
	Number of Contracts	Extend Maturity		Modify Rate		Modify Payments		Total Pre-Modification Outstanding Recorded Investment		Post- Modification Outstanding Recorded Investment		Specific Reserve
	(dollars in thousands)
Commercial, financial, agricultural and other	2	$	6,373	$	—	$	—	$	6,373	$	6,339	$	1,190
Time and demand	2	6,373		—		—		6,373		6,339		1,190
Residential real estate	3	—		105		14		119		119		—
Residential first lien	2	—		105		—		105		106		—
Residential junior lien/home equity	1	—		—		14		14		13		—
Loans to individuals	2	—		64		—		64		61		—
Automobile and recreational vehicles	2	—		64		—		64		61		—
Total	7	$	6,373	$	169	$	14	$	6,556	$	6,519	$	1,190

Troubled Debt Restructuring Subsequent Default [Table Text Block]

A troubled debt restructuring is considered to be in default when a restructured loan is 90 days or more past due. The following table provides information related to loans that were restructured within the past twelve months and that were considered to be in default during the three months ended March 31:

	2022			2021
	Number of Contracts	Recorded Investment		Number of Contracts	Recorded Investment
	(dollars in thousands)
Residential real estate	1	$	17	—	$	—
Residential first lien	1	17		—	—
Total	1	$	17	—	$	—

Allowance for Credit Losses

The following tables provide detail related to the allowance for credit losses:

	For the Three Months Ended March 31, 2022
	Beginning balance		Charge-offs		Recoveries		Provision (credit)a		Ending balance
	(dollars in thousands)
Commercial, financial, agricultural and other	$	18,093	$	(475)	$	80	$	3,023	$	20,721
Time and demand	15,283		(144)		53		3,715		18,907
Commercial credit cards	247		(19)		1		113		342
Equipment finance	—		—		—		31		31
Time and demand other	2,563		(312)		26		(836)		1,441
Real estate construction	4,220		—		—		710		4,930
Construction other	3,278		—		—		(103)		3,175
Construction residential	942		—		—		813		1,755
Residential real estate	12,625		(139)		29		4,213		16,728
Residential first lien	7,459		(40)		23		3,683		11,125
Residential junior lien/home equity	5,166		(99)		6		530		5,603
Commercial real estate	33,376		—		14		314		33,704
Multifamily	3,561		—		—		49		3,610
Nonowner occupied	24,838		—		5		(1,576)		23,267
Owner occupied	4,977		—		9		1,841		6,827
Loans to individuals	24,208		(1,009)		366		(8,460)		15,105
Automobile and recreational vehicles	21,392		(552)		255		(8,460)		12,635
Consumer credit cards	496		(109)		24		(29)		382
Consumer other	2,320		(348)		87		29		2,088
Total loans and leases	$	92,522	$	(1,623)	$	489	$	(200)	$	91,188

a) The provision expense(credit) shown here excludes the provision for off-balance sheet credit exposure included in the income statement.

	For the Three Months Ended March 31, 2022
							Loans
	Ending balance		Ending balance: individually evaluated for credit losses		Ending balance: collectively evaluated for credit losses		Ending balance		Ending balance: individually evaluated for credit losses		Ending balance: collectively evaluated for credit losses
	(dollars in thousands)
Commercial, financial, agricultural and other	$	20,721	$	272	$	20,449	$	1,123,690	$	3,179	$	1,120,511
Time and demand	18,907		272		18,635		992,477		3,179		989,298
Commercial credit cards	342		—		342		13,675		—		13,675
Equipment finance	31		—		31		2,505		—		2,505
Time and demand other	1,441		—		1,441		115,033		—		115,033
Real estate construction	4,930		—		4,930		398,988		—		398,988
Construction other	3,175		—		3,175		307,411		—		307,411
Construction residential	1,755		—		1,755		91,577		—		91,577
Residential real estate	16,728		—		16,728		2,006,221		253		2,005,968
Residential first lien	11,125		—		11,125		1,381,742		—		1,381,742
Residential junior lien/home equity	5,603		—		5,603		624,479		253		624,226
Commercial real estate	33,704		79		33,625		2,344,281		37,263		2,307,018
Multifamily	3,610		79		3,531		401,581		14,909		386,672
Nonowner occupied	23,267		—		23,267		1,516,518		21,425		1,495,093
Owner occupied	6,827		—		6,827		426,182		929		425,253
Loans to individuals	15,105		—		15,105		1,078,932		—		1,078,932
Automobile and recreational vehicles	12,635		—		12,635		984,001		—		984,001
Consumer credit cards	382		—		382		10,675		—		10,675
Consumer other	2,088		—		2,088		84,256		—		84,256
Total loans and leases	$	91,188	$	351	$	90,837	$	6,952,112	$	40,695	$	6,911,417

	For the Three Months Ended March 31, 2021
	Beginning balance		Charge-offs		Recoveries		Provision (credit)a		Ending balance
	(dollars in thousands)
Commercial, financial, agricultural and other	$	17,187	$	(569)	$	90	$	5,093	$	21,801
Time and demand	16,838		(460)		89		4,960		21,427
Commercial credit cards	349		(109)		1		133		374
Real estate construction	7,966		—		—		(3,945)		4,021
Residential real estate	14,358		(105)		37		(1,461)		12,829
Residential first lien	7,919		(23)		23		(692)		7,227
Residential junior lien/home equity	6,439		(82)		14		(769)		5,602
Commercial real estate	41,953		(1,550)		39		(2,774)		37,668
Multifamily	6,240		(1)		—		(1,988)		4,251
Nonowner occupied	28,414		(1,549)		39		985		27,889
Owner occupied	7,299		—		—		(1,771)		5,528
Loans to individuals	19,845		(1,541)		329		1,811		20,444
Automobile and recreational vehicles	16,133		(680)		181		1,254		16,888
Consumer credit cards	635		(168)		17		205		689
Consumer other	3,077		(693)		131		352		2,867
Total loans and leases	$	101,309	$	(3,765)	$	495	$	(1,276)	$	96,763

a) The provision expense(credit) shown here excludes the provision for off-balance sheet credit exposure included in the income statement.

^[1]

[1] a) The provision expense(credit) shown here excludes the provision for off-balance sheet credit exposure included in the income statement.