XML 47 R34.htm IDEA: XBRL DOCUMENT v3.22.4
Note 4 - Loans and the Allowance for Credit Losses (Tables)
12 Months Ended
Dec. 31, 2022
Notes Tables  
Schedule of Accounts, Notes, Loans and Financing Receivable [Table Text Block]
  

2022

  

2021

 
  

(dollars in thousands)

 

Commercial (1)

 $1,472,734  $1,299,428 

Commercial real estate

  5,795,228   4,741,590 

Commercial construction

  574,139   540,178 

Residential real estate

  264,748   255,269 

Consumer

  2,312   1,886 

Gross loans

  8,109,161   6,838,351 

Net deferred fees

  (9,472)  (9,729)

Loans receivable

 $8,099,689  $6,828,622 

 

Schedule of Loans Held-for-sale [Table Text Block]
  

2022

  

2021

 
  

(dollars in thousands)

 

Commercial

 $13,473  $- 

Residential real estate

  299   250 

Total carrying amount

 $13,772  $250 
Financing Receivable, Nonaccrual [Table Text Block]
  

December 31, 2022

 
  

Nonaccrual loans with ACL

  

Nonaccrual loans without ACL

  

Total Nonaccrual loans

 
  

(dollars in thousands)

 

Commercial

 $23,512  $1,745  $25,257 

Commercial real estate

  10,220   6,597   16,817 

Residential real estate

  604   1,776   2,380 

Total

 $34,336  $10,118  $44,454 
  

December 31, 2021

 
  

Nonaccrual loans with ACL

  

Nonaccrual loans without ACL

  

Total Nonaccrual loans

 
  

(dollars in thousands)

 

Commercial

 $28,746  $1,316  $30,062 

Commercial real estate

  15,362   10,031   25,393 

Commercial construction

  -   3,150   3,150 

Residential real estate

  1,239   1,856   3,095 

Total

 $45,347  $16,353  $61,700 
Financing Receivable Origination And Risk Designation [Table Text Block]
  

Term loans amortized cost basis by origination year

         
                          

Revolving

  

Total

 
  

2022

  

2021

  

2020

  

2019

  

2018

  

Prior

  

Loans

  

Gross Loans

 

Commercial

                                

Pass

 $301,636  $305,721  $47,952  $28,177  $52,950  $127,739  $550,483  $1,414,658 

Special mention

  -   -   -   583   26   8,551   3,292   12,452 

Substandard

  7,615   146   15   1,769   11,214   22,596   2,269   45,624 

Doubtful

  -   -   -   -   -   -   -   - 

Total Commercial

 $309,251  $305,867  $47,967  $30,529  $64,190  $158,886  $556,044  $1,472,734 
                                 

Commercial Real Estate

                                

Pass

 $1,571,751  $1,608,023  $382,987  $358,578  $375,886  $987,982  $401,365  $5,686,572 

Special mention

  3,040   -   -   -   -   37,774   8,839   49,653 

Substandard

  -   1,929   -   6,526   19,138   23,287   8,123   59,003 

Doubtful

  -   -   -   -   -   -   -   - 

Total Commercial Real Estate

 $1,574,791  $1,609,952  $382,987  $365,104  $395,024  $1,049,043  $418,327  $5,795,228 
                                 

Commercial Construction

                                

Pass

 $8,615  $7,605  $6,720  $508  $-  $-  $542,460  $565,908 

Special mention

  -   -   -   -   -   -   -   - 

Substandard

  -   -   -   -   -   -   8,231   8,231 

Doubtful

  -   -   -   -   -   -   -   - 

Total Commercial Construction

 $8,615  $7,605  $6,720  $508  $-  $-  $550,691  $574,139 
                                 

Residential Real Estate

                                

Pass

 $45,926  $25,318  $24,409  $21,557  $20,284  $78,314  $41,468  $257,276 

Special mention

  -   -   -   -   -   -   -   - 

Substandard

  -   -   -   -   -   3,379   4,093   7,472 

Doubtful

  -   -   -   -   -   -   -   - 

Total Residential Real Estate

 $45,926  $25,318  $24,409  $21,557  $20,284  $81,693  $45,561  $264,748 
                                 

Consumer

                                

Pass

 $2,219  $-  $9  $-  $-  $2  $82  $2,312 

Special mention

  -   -   -   -   -   -   -   - 

Substandard

  -   -   -   -   -   -   -   - 

Doubtful

  -   -   -   -   -   -   -   - 

Total Consumer

 $2,219  $-  $9  $-  $-  $2  $82  $2,312 
                                 

Total

                                

Pass

 $1,930,147  $1,946,667  $462,077  $408,820  $449,120  $1,194,037  $1,535,858  $7,926,726 

Special mention

  3,040   -   -   583   26   46,325   12,131   62,105 

Substandard

  7,615   2,075   15   8,295   30,352   49,262   22,716   120,330 

Doubtful

  -   -   -   -   -   -   -   - 

Grand Total

 $1,940,802  $1,948,742  $462,092  $417,698  $479,498  $1,289,624  $1,570,705  $8,109,161 
                          

Revolving

  

Total

 
  

2021

  

2020

  

2019

  

2018

  

2017

  

Prior

  

Loans

  

Gross Loans

 

Commercial

                                

Pass

 $403,203  $58,534  $54,485  $60,409  $95,727  $86,556  $471,588  $1,230,502 

Special mention

  -   -   -   -   1   4,045   4,266   8,312 

Substandard

  170   -   1,842   13,298   9,740   21,024   14,540   60,614 

Doubtful

  -   -   -   -   -   -   -   - 

Total Commercial

 $403,373  $58,534  $56,327  $73,707  $105,468  $111,625  $490,394  $1,299,428 
                                 

Commercial Real Estate

                                

Pass

 $1,692,098  $533,315  $420,995  $452,262  $497,065  $842,244  $170,721  $4,608,700 

Special mention

  -   -   -   -   5,142   50,438   6,601   62,181 

Substandard

  1,968   9,039   4,006   20,624   -   26,108   8,964   70,709 

Doubtful

  -   -   -   -   -   -   -   - 

Total Commercial Real Estate

 $1,694,066  $542,354  $425,001  $472,886  $502,207  $918,790  $186,286  $4,741,590 
                                 

Commercial Construction

                                

Pass

 $8,018  $7,370  $12,625  $2,600  $2,339  $-  $490,119  $523,071 

Special mention

  -   -   -   -   350   -   1,443   1,793 

Substandard

  -   -   -   -   -   -   15,314   15,314 

Doubtful

  -   -   -   -   -   -   -   - 

Total Commercial Construction

 $8,018  $7,370  $12,625  $2,600  $2,689  $-  $506,876  $540,178 
                                 

Residential Real Estate

                                

Pass

 $27,081  $29,539  $23,611  $25,070  $28,701  $66,249  $44,221  $244,472 

Special mention

  -   -   -   -   -   -   -   - 

Substandard

  -   -   -   -   -   7,262   3,535   10,797 

Doubtful

  -   -   -   -   -   -   -   - 

Total Residential Real Estate

 $27,081  $29,539  $23,611  $25,070  $28,701  $73,511  $47,756  $255,269 
                                 

Consumer

                                

Pass

 $1,590  $85  $39  $21  $28  $-  $123  $1,886 

Special mention

  -   -   -   -   -   -   -   - 

Substandard

  -   -   -   -   -   -   -   - 

Doubtful

  -   -   -   -   -   -   -   - 

Total Consumer

 $1,590  $85  $39  $21  $28  $-  $123  $1,886 
                                 

Total

                                

Pass

 $2,131,990  $628,843  $511,755  $540,362  $623,860  $995,049  $1,176,772  $6,608,631 

Special mention

  -   -   -   -   5,493   54,483   12,310   72,286 

Substandard

  2,138   9,039   5,848   33,922   9,740   54,394   42,353   157,434 

Doubtful

  -   -   -   -   -   -   -   - 

Grand Total

 $2,134,128  $637,882  $517,603  $574,284  $639,093  $1,103,926  $1,231,435  $6,838,351 
Financing Receivable, Collateral Dependent [Table Text Block]
  

December 31, 2022

 
  

Real Estate

  

Other

  

Total

 
  

(dollars in thousands)

 

Commercial

 $5,352  $22,517  $27,869 

Commercial real estate

  52,477   -   52,477 

Commercial construction

  8,232   -   8,232 

Residential real estate

  5,864   -   5,864 

Total

 $71,925  $22,517  $94,442 
  

December 31, 2021

 
  

Real Estate

  

Other

  

Total

 
  

(dollars in thousands)

 

Commercial

 $6,385  $26,182  $32,567 

Commercial real estate

  55,244   -   55,244 

Commercial construction

  13,196   -   13,196 

Residential real estate

  8,856   -   8,856 

Total

 $83,681  $26,182  $109,863 
Financing Receivable, Past Due [Table Text Block]
  

December 31, 2022

 
  

30-59 Days Past Due

  

60-89 Days Past Due

  

90 Days or Greater Past Due and Still Accruing

  

Nonaccrual

  

Total Past Due and Nonaccrual

  

Current

  

Gross Loans

 

Commercial

 $306  $-  $-  $25,257  $25,563  $1,447,171  $1,472,734 

Commercial real Estate

  90   -   5,591   16,817   22,498   5,772,730   5,795,228 

Commercial construction

  -   -   -   -   -   574,139   574,139 

Residential real Estate

  1,569   -   -   2,380   3,949   260,799   264,748 

Consumer

  -   -   -   -   -   2,312   2,312 

Total

 $1,965  $-  $5,591  $44,454  $52,010  $8,057,151  $8,109,161 
  

December 31, 2021

 
  

30-59 Days Past Due

  

60-89 Days Past Due

  

90 Days or Greater Past Due and Still Accruing

  

Nonaccrual

  

Total Past Due and Nonaccrual

  

Current

  

Total Loans Receivable

 

Commercial

 $4,305  $729  $4,457  $30,062  $39,553  $1,259,875  $1,299,428 

Commercial real estate

  1,622   1,009   5,935   25,393   33,959   4,707,631   4,741,590 

Commercial construction

  -   -   -   3,150   3,150   537,028   540,178 

Residential real estate

  1,437   292   3,139   3,095   7,963   247,306   255,269 

Consumer

  -   -   -   -   -   1,886   1,886 

Total

 $7,364  $2,030  $13,531  $61,700  $84,625  $6,753,726  $6,838,351 
Schedule of Evaluation of Impairment on Financing Receivables [Table Text Block]
  

December 31, 2022

 
  

Commercial

  

Commercial real estate

  

Commercial construction

  

Residential real estate

  

Consumer

  

Total

 
  

(dollars in thousands)

 

Allowance for credit losses - loans

                        

Individually evaluated

 $7,426  $1,003  $-  $50  $-  $8,479 

Collectively evaluated

  19,319   50,818   3,718   4,093   7   77,955 

Acquired with deteriorated credit quality individually analyzed​​

  2,158   1,921   -   -   -   4,079 

Total

 $28,903  $53,742  $3,718  $4,143  $7  $90,513 

Gross loans

                        

Individually evaluated

 $30,994  $46,886  $8,232  $5,864  $-  $91,976 

Collectively evaluated

  1,436,866   5,742,751   565,907   258,884   2,312   8,006,720 

Acquired with deteriorated credit quality individually analyzed​​

  4,874   5,591   -   -   -   10,465 

Total

 $1,472,734  $5,795,228  $574,139  $264,748  $2,312  $8,109,161 
  

December 31, 2021

 
  

Commercial

  

Commercial real estate

  

Commercial construction

  

Residential real estate

  

Consumer

  

Total

 
  

(dollars in thousands)

 

Allowance for credit losses - loans

                        

Individually evaluated

 $15,131  $955  $-  $131  $-  $16,217 

Collectively evaluated

  8,561   42,713   3,580   3,497   7   58,358 

Acquired with deteriorated credit quality individually analyzed​​

  2,277   1,921   -   -   -   4,198 

Total

 $25,969  $45,589  $3,580  $3,628  $7  $78,773 
                         

Gross loans

                        

Individually evaluated

 $33,726  $49,310  $13,196  $5,717  $-  $101,949 

Collectively evaluated

  1,260,537   4,686,346   526,982   246,413   1,886   6,722,164 

Acquired with deteriorated credit quality individually analyzed​​

  5,165   5,934   -   3,139   -   14,238 

Total

 $1,299,428  $4,741,590  $540,178  $255,269  $1,886  $6,838,351 
Financing Receivable, Allowance for Credit Loss [Table Text Block]
  

Commercial

  

Commercial real estate

  

Commercial construction

  

Residential real estate

  

Consumer

  

Unallocated

  

Total

 
  

(dollars in thousands)

 

Balance as of January 1, 2022

 $25,969  $45,589  $3,580  $3,628  $7  $-  $78,773 

Charge-offs

  (2,612)  (2,819)  -   (9)  (3)  -   (5,443)

Recoveries

  54   -   -   63   -   -   117 

Provision for credit losses

  5,492   10,972   138   461   3   -   17,066 

Balance as of December 31, 2022

 $28,903  $53,742  $3,718  $4,143  $7  $-  $90,513 
  

Commercial

  

Commercial real estate

  

Commercial construction

  

Residential real estate

  

Consumer

  

Unallocated

  

Total

 
  

(dollars in thousands)

 

Balance as of January 1, 2021

 $28,443  $39,330  $8,194  $2,687  $4  $568  $79,226 

Day 1 Adjustment CECL

  (4,225)  9,605   (961)  2,697   9   (568)  6,557 

Balance as of January 1, 2021

  24,218   48,935   7,233   5,384   13   -   85,783 

Charge-offs

  (382)  (1,780)  -   (235)  -   -   (2,397)

Recoveries

  289   85   -   20   11   -   405 

Provision for (reversal of) credit losses

  1,844   (1,651)  (3,653)  (1,541)  (17)  -   (5,018)

Balance as of December 31, 2021

 $25,969  $45,589  $3,580  $3,628  $7  $-  $78,773 
  

Commercial

  

Commercial real estate

  

Commercial construction

  

Residential real estate

  

Consumer

  

Unallocated

  

Total

 
  

(dollars in thousands)

 

Balance as of January 1, 2020

 $8,349  $20,853  $7,304  $1,685  $3  $99  $38,293 

Charge-offs

  (552)  -   -   (341)  (7)  -   (900)

Recoveries

  4   802   -   23   4   -   833 

Provision for loan losses

  20,642   17,675   890   1,320   4   469   41,000 

Balance as of December 31, 2020

 $28,443  $39,330  $8,194  $2,687  $4  $568  $79,226 
Schedule of Debtor Troubled Debt Restructuring, Current Period [Table Text Block]
      

Pre-Modification

  

Post-Modification

 
      

Outstanding

  

Outstanding

 
  

Number of

  

Recorded

  

Recorded

 
  

Loans

  

Investment

  

Investment

 
  

(dollars in thousands)

 

Troubled debt restructurings:

            

Commercial

  2  $633  $633 

Commercial real estate

  3   12,083   11,583 

Residential real estate

  3   949   949 

Total

  8  $13,665  $13,165 
      

Pre-Modification

  

Post-Modification

 
      

Outstanding

  

Outstanding

 
  

Number of

  

Recorded

  

Recorded

 
  

Loans

  

Investment

  

Investment

 
  

(dollars in thousands)

 

Troubled debt restructurings:

            

Commercial

  4  $1,276  $1,276 

Commercial real estate

  11   35,635   35,635 

Commercial construction

  1   1,641   1,641 

Residential real estate

  3   1,758   1,758 

Total

  19  $40,310  $40,310 
      

Pre-Modification

  

Post-Modification

 
      

Outstanding

  

Outstanding

 
  

Number of

  

Recorded

  

Recorded

 
  

Loans

  

Investment

  

Investment

 
  

(dollars in thousands)

 

Troubled debt restructurings:

            

Commercial

  1  $188  $188 

Commercial real estate

  1   93   93 

Commercial construction

  1   4,021   4,021 

Residential real estate

  2   2,184   2,184 

Total

  5  $6,486  $6,486 
Schedule of Allowance for Credit Losses on Unfunded Commitments [Table Text Block]
         
  

2022

  

2021

 

Balance as of beginning of period

 $2,351  $- 

Day 1 Effect of CECL

  -   2,833 

Provision for (reversal of) credit losses - unfunded commitments

  684   (482)

Balance as of end of period

 $3,035  $2,351 
         
Schedule of Provision for (Reversal of) Credit Losses [Table Text Block]
         
  

2022

  

2021

 

Provision for (reversal of) credit losses - loans

 $17,066  $(5,018)

Provision for (reversal of) credit losses - unfunded commitments

  684   (482)

Provision for (reversal of) credit losses

 $17,750  $(5,500)