XML 23 R13.htm IDEA: XBRL DOCUMENT
v3.22.1

Portfolio Loans | 3 Months Ended
--- | ---
Mar. 31, 2022
Portfolio Loans |
Portfolio loans | Note 4: Portfolio Loans ​ Loan Categories ​ The Company’s lending can be summarized into five primary categories: commercial loans, commercial real estate loans, real estate construction loans, retail real estate loans, and retail other loans. Distributions of loan portfolio by loan category were as follows (dollars in thousands): ​
​ | ​ | ​ | ​ | ​ | ​ | ​
​ | ​ | As of
​ | ​ | March 31, | ​ | December 31,
​ |  | 2022 |  | 2021
Portfolio loans | ​ | ​ | ​ | ​ | ​ | ​
Commercial | ​ | $ | 1,906,595 | ​ | $ | 1,943,886
Commercial real estate | ​ | ​ | 3,134,794 | ​ | ​ | 3,119,807
Real estate construction | ​ | ​ | 445,428 | ​ | ​ | 385,996
Retail real estate | ​ | ​ | 1,544,365 | ​ | ​ | 1,512,976
Retail other | ​ | ​ | 241,691 | ​ | ​ | 226,333
Total portfolio loans | ​ | ​ | 7,272,873 | ​ | ​ | 7,188,998
ACL | ​ | ​ | (88,213) | ​ | ​ | (87,887)
Portfolio loans, net | ​ | $ | 7,184,660 | ​ | $ | 7,101,111
​ Net deferred loan origination costs included in the balances above were $10.6 million as of March 31, 2022, compared to $9.0 million as of December 31, 2021. Net accretable purchase accounting adjustments included in the balances above reduced loans by $7.7 million as of March 31, 2022, and $8.8 million as of December 31, 2021. Commercial balances include loans originated under the PPP with an amortized cost of $31.8 million as of March 31, 2022, and $75.0 million as of December 31, 2021. ​ There were no retail real estate loans purchased during the three months ended March 31, 2022 or 2021. ​ Risk Grading ​ The Company utilizes a loan grading scale to assign a risk grade to all of its loans. A description of the general characteristics of each grade is as follows: ​
| ● | Pass – This category includes loans that are all considered acceptable credits, ranging from investment or near investment grade, to loans made to borrowers who exhibit credit fundamentals that meet or exceed industry standards.
​
| ● | Watch – This category includes loans that warrant a higher-than-average level of monitoring to ensure that weaknesses do not cause the inability of the credit to perform as expected. These loans are not necessarily a problem due to other inherent strengths of the credit, such as guarantor strength, but have above average concern and monitoring.
​
| ● | Special mention – This category is for “Other Assets Specially Mentioned” loans that have potential weaknesses, which may, if not checked or corrected, weaken the asset or inadequately protect the Company’s credit position at some future date.
​
| ● | Substandard – This category includes “Substandard” loans, determined in accordance with regulatory guidelines, for which the accrual of interest has not been stopped. Assets so classified must have a well-defined weakness or weaknesses that jeopardize the liquidation of the debt. They are characterized by the distinct possibility that the Company will sustain some loss if the deficiencies are not corrected.
​
| ● | Substandard non-accrual – This category includes loans that have all the characteristics of a “Substandard” loan with additional factors that make collection in full highly questionable and improbable. Such loans are placed on non-accrual status and may be dependent on collateral with a value that is difficult to determine.
​ All loans are graded at their inception. Commercial lending relationships that are $1.0 million or less are usually processed through an expedited underwriting process. Most commercial loans greater than $1.0 million are included in a portfolio review at least annually. Commercial loans greater than $0.35 million that have a grading of special mention or worse are typically reviewed on a quarterly basis. Interim reviews may take place if circumstances of the borrower warrant a more frequent review. ​ The following table is a summary of risk grades segregated by category of portfolio loans (dollars in thousands): ​
​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​
​ | ​ | As of March 31, 2022
​ |  | ​ |  | ​ |  | Special |  | ​ |  | Substandard |  | ​
​ |  | Pass |  | Watch |  | Mention |  | Substandard |  | Non-accrual |  | Total
Portfolio loans | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​
Commercial | ​ | $ | 1,725,369 | ​ | $ | 73,471 | ​ | $ | 74,967 | ​ | $ | 26,028 | ​ | $ | 6,760 | ​ | $ | 1,906,595
Commercial real estate | ​ |  | 2,769,016 | ​ |  | 262,411 | ​ |  | 53,195 | ​ |  | 47,567 | ​ |  | 2,605 | ​ |  | 3,134,794
Real estate construction | ​ |  | 428,467 | ​ |  | 14,557 | ​ |  | 4 | ​ |  | 2,400 | ​ |  | — | ​ |  | 445,428
Retail real estate | ​ |  | 1,523,791 | ​ |  | 11,352 | ​ |  | 2,062 | ​ |  | 4,071 | ​ |  | 3,089 | ​ |  | 1,544,365
Retail other | ​ |  | 241,657 | ​ |  | — | ​ |  | — | ​ |  | — | ​ |  | 34 | ​ |  | 241,691
Total portfolio loans | ​ | $ | 6,688,300 | ​ | $ | 361,791 | ​ | $ | 130,228 | ​ | $ | 80,066 | ​ | $ | 12,488 | ​ | $ | 7,272,873
​
​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​
​ | ​ | As of December 31, 2021
​ |  | ​ |  | ​ |  | Special |  | ​ |  | Substandard |  | ​
​ |  | Pass |  | Watch |  | Mention |  | Substandard |  | Non-accrual |  | Total
Portfolio loans | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​
Commercial | ​ | $ | 1,747,756 | ​ | $ | 93,582 | ​ | $ | 69,427 | ​ | $ | 26,117 | ​ | $ | 7,004 | ​ | $ | 1,943,886
Commercial real estate | ​ |  | 2,682,441 | ​ |  | 343,304 | ​ |  | 49,695 | ​ |  | 38,394 | ​ |  | 5,973 | ​ |  | 3,119,807
Real estate construction | ​ |  | 369,797 | ​ |  | 13,793 | ​ |  | 6 | ​ |  | 2,400 | ​ |  | — | ​ |  | 385,996
Retail real estate | ​ |  | 1,491,845 | ​ |  | 12,374 | ​ |  | 1,992 | ​ |  | 3,867 | ​ |  | 2,898 | ​ |  | 1,512,976
Retail other | ​ |  | 226,262 | ​ |  | — | ​ |  | — | ​ |  | — | ​ |  | 71 | ​ |  | 226,333
Total portfolio loans | ​ | $ | 6,518,101 | ​ | $ | 463,053 | ​ | $ | 121,120 | ​ | $ | 70,778 | ​ | $ | 15,946 | ​ | $ | 7,188,998
​ Risk grades of portfolio loans, further sorted by origination year are as follows (dollars in thousands): ​
​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​
​ |  | As of March 31, 2022
​ |  | Term Loans Amortized Cost Basis by Origination Year | ​ | ​ | Revolving | ​ | ​ | ​
Risk Grade Ratings |  | 2022 |  | 2021 |  | 2020 |  | 2019 |  | 2018 |  | ​ | Prior |  | ​ | Loans |  | ​ | Total
Commercial |  | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​
Pass | ​ | $ | 220,582 | ​ | $ | 386,332 | ​ | $ | 187,571 | ​ | $ | 82,617 | ​ | $ | 80,606 | ​ | $ | 187,281 | ​ | $ | 580,380 | ​ | $ | 1,725,369
Watch | ​ | ​ | 1,641 | ​ | ​ | 13,751 | ​ | ​ | 4,536 | ​ | ​ | 9,391 | ​ | ​ | 1,412 | ​ | ​ | 3,315 | ​ | ​ | 39,425 | ​ | ​ | 73,471
Special Mention | ​ | ​ | 2,668 | ​ | ​ | 4,799 | ​ | ​ | 191 | ​ | ​ | 6,125 | ​ | ​ | 3,753 | ​ | ​ | 17,998 | ​ | ​ | 39,433 | ​ | ​ | 74,967
Substandard | ​ | ​ | 1,736 | ​ | ​ | 1,586 | ​ | ​ | 3,222 | ​ | ​ | 3,248 | ​ | ​ | 1,561 | ​ | ​ | 6,550 | ​ | ​ | 8,125 | ​ | ​ | 26,028
Substandard non-accrual | ​ | ​ | — | ​ | ​ | 3,946 | ​ | ​ | 345 | ​ | ​ | 141 | ​ | ​ | — | ​ | ​ | 328 | ​ | ​ | 2,000 | ​ | ​ | 6,760
Total commercial | ​ | ​ | 226,627 | ​ | ​ | 410,414 | ​ | ​ | 195,865 | ​ | ​ | 101,522 | ​ | ​ | 87,332 | ​ | ​ | 215,472 | ​ | ​ | 669,363 | ​ | ​ | 1,906,595
​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​
Commercial real estate | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​
Pass | ​ | ​ | 287,524 | ​ | ​ | 961,636 | ​ | ​ | 608,378 | ​ | ​ | 349,992 | ​ | ​ | 216,247 | ​ | ​ | 330,243 | ​ | ​ | 14,996 | ​ | ​ | 2,769,016
Watch | ​ | ​ | 22,162 | ​ | ​ | 33,489 | ​ | ​ | 23,614 | ​ | ​ | 110,412 | ​ | ​ | 22,540 | ​ | ​ | 48,163 | ​ | ​ | 2,031 | ​ | ​ | 262,411
Special Mention | ​ | ​ | 5,765 | ​ | ​ | 5,971 | ​ | ​ | 12,850 | ​ | ​ | 2,321 | ​ | ​ | 7,375 | ​ | ​ | 18,814 | ​ | ​ | 99 | ​ | ​ | 53,195
Substandard | ​ | ​ | 1,232 | ​ | ​ | 20,611 | ​ | ​ | 3,034 | ​ | ​ | 1,028 | ​ | ​ | 10,429 | ​ | ​ | 11,233 | ​ | ​ | — | ​ | ​ | 47,567
Substandard non-accrual | ​ | ​ | — | ​ | ​ | 111 | ​ | ​ | 172 | ​ | ​ | 359 | ​ | ​ | 1,946 | ​ | ​ | 17 | ​ | ​ | — | ​ | ​ | 2,605
Total commercial real estate | ​ | ​ | 316,683 | ​ | ​ | 1,021,818 | ​ | ​ | 648,048 | ​ | ​ | 464,112 | ​ | ​ | 258,537 | ​ | ​ | 408,470 | ​ | ​ | 17,126 | ​ | ​ | 3,134,794
​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​
Real estate construction | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​
Pass | ​ | ​ | 65,127 | ​ | ​ | 184,303 | ​ | ​ | 127,358 | ​ | ​ | 31,709 | ​ | ​ | 2,575 | ​ | ​ | 2,004 | ​ | ​ | 15,391 | ​ | ​ | 428,467
Watch | ​ | ​ | 3,816 | ​ | ​ | 5,640 | ​ | ​ | 3,518 | ​ | ​ | 52 | ​ | ​ | — | ​ | ​ | 1,531 | ​ | ​ | — | ​ | ​ | 14,557
Special Mention | ​ | ​ | — | ​ | ​ | — | ​ | ​ | — | ​ | ​ | 4 | ​ | ​ | — | ​ | ​ | — | ​ | ​ | — | ​ | ​ | 4
Substandard | ​ | ​ | — | ​ | ​ | — | ​ | ​ | 2,400 | ​ | ​ | — | ​ | ​ | — | ​ | ​ | — | ​ | ​ | — | ​ | ​ | 2,400
Total real estate construction | ​ | ​ | 68,943 | ​ | ​ | 189,943 | ​ | ​ | 133,276 | ​ | ​ | 31,765 | ​ | ​ | 2,575 | ​ | ​ | 3,535 | ​ | ​ | 15,391 | ​ | ​ | 445,428
​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​
Retail real estate |  | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​
Pass | ​ | ​ | 114,026 | ​ | ​ | 490,691 | ​ | ​ | 205,598 | ​ | ​ | 99,087 | ​ | ​ | 74,589 | ​ | ​ | 332,410 | ​ | ​ | 207,390 | ​ | ​ | 1,523,791
Watch | ​ | ​ | 1,629 | ​ | ​ | 1,208 | ​ | ​ | 1,830 | ​ | ​ | 1,628 | ​ | ​ | 1,269 | ​ | ​ | 172 | ​ | ​ | 3,616 | ​ | ​ | 11,352
Special Mention | ​ | ​ | 145 | ​ | ​ | 1,892 | ​ | ​ | 25 | ​ | ​ | — | ​ | ​ | — | ​ | ​ | — | ​ | ​ | — | ​ | ​ | 2,062
Substandard | ​ | ​ | — | ​ | ​ | 1,095 | ​ | ​ | 224 | ​ | ​ | 93 | ​ | ​ | 70 | ​ | ​ | 2,261 | ​ | ​ | 328 | ​ | ​ | 4,071
Substandard non-accrual | ​ | ​ | — | ​ | ​ | 242 | ​ | ​ | 118 | ​ | ​ | — | ​ | ​ | 236 | ​ | ​ | 1,935 | ​ | ​ | 558 | ​ | ​ | 3,089
Total retail real estate | ​ | ​ | 115,800 | ​ | ​ | 495,128 | ​ | ​ | 207,795 | ​ | ​ | 100,808 | ​ | ​ | 76,164 | ​ | ​ | 336,778 | ​ | ​ | 211,892 | ​ | ​ | 1,544,365
​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​
Retail other |  | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​
Pass | ​ | ​ | 36,922 | ​ | ​ | 54,381 | ​ | ​ | 19,799 | ​ | ​ | 22,563 | ​ | ​ | 12,982 | ​ | ​ | 5,594 | ​ | ​ | 89,416 | ​ | ​ | 241,657
Substandard non-accrual | ​ | ​ | — | ​ | ​ | 34 | ​ | ​ | — | ​ | ​ | — | ​ | ​ | — | ​ | ​ | — | ​ | ​ | — | ​ | ​ | 34
Total retail other | ​ | ​ | 36,922 | ​ | ​ | 54,415 | ​ | ​ | 19,799 | ​ | ​ | 22,563 | ​ | ​ | 12,982 | ​ | ​ | 5,594 | ​ | ​ | 89,416 | ​ | ​ | 241,691
​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​
Total portfolio loans | ​ | $ | 764,975 | ​ | $ | 2,171,718 | ​ | $ | 1,204,783 | ​ | $ | 720,770 | ​ | $ | 437,590 | ​ | $ | 969,849 | ​ | $ | 1,003,188 | ​ | $ | 7,272,873
​
​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​
​ |  | As of December 31, 2021
​ |  | Term Loans Amortized Cost Basis by Origination Year | ​ | ​ | Revolving | ​ | ​ | ​
Risk Grade Ratings |  | 2021 |  | 2020 |  | 2019 |  | 2018 |  | 2017 |  | ​ | Prior |  | ​ | Loans |  | ​ | Total
Commercial |  | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​
Pass | ​ | $ | 512,729 | ​ | $ | 228,811 | ​ | $ | 107,877 | ​ | $ | 84,873 | ​ | $ | 74,351 | ​ | $ | 122,418 | ​ | $ | 616,697 | ​ | $ | 1,747,756
Watch | ​ | ​ | 13,847 | ​ | ​ | 5,913 | ​ | ​ | 14,274 | ​ | ​ | 5,060 | ​ | ​ | 1,361 | ​ | ​ | 2,866 | ​ | ​ | 50,261 | ​ | ​ | 93,582
Special Mention | ​ | ​ | 7,062 | ​ | ​ | 898 | ​ | ​ | 5,961 | ​ | ​ | 4,025 | ​ | ​ | 6,790 | ​ | ​ | 11,845 | ​ | ​ | 32,846 | ​ | ​ | 69,427
Substandard | ​ | ​ | 3,595 | ​ | ​ | 3,362 | ​ | ​ | 3,136 | ​ | ​ | 1,855 | ​ | ​ | 1,125 | ​ | ​ | 5,459 | ​ | ​ | 7,585 | ​ | ​ | 26,117
Substandard non-accrual | ​ | ​ | 4,126 | ​ | ​ | 364 | ​ | ​ | 142 | ​ | ​ | — | ​ | ​ | 320 | ​ | ​ | 52 | ​ | ​ | 2,000 | ​ | ​ | 7,004
Total commercial | ​ | ​ | 541,359 | ​ | ​ | 239,348 | ​ | ​ | 131,390 | ​ | ​ | 95,813 | ​ | ​ | 83,947 | ​ | ​ | 142,640 | ​ | ​ | 709,389 | ​ | ​ | 1,943,886
​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​
Commercial real estate | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​
Pass | ​ | ​ | 969,548 | ​ | ​ | 637,550 | ​ | ​ | 425,850 | ​ | ​ | 235,928 | ​ | ​ | 200,373 | ​ | ​ | 198,002 | ​ | ​ | 15,190 | ​ | ​ | 2,682,441
Watch | ​ | ​ | 51,560 | ​ | ​ | 38,820 | ​ | ​ | 123,324 | ​ | ​ | 48,088 | ​ | ​ | 46,761 | ​ | ​ | 32,608 | ​ | ​ | 2,143 | ​ | ​ | 343,304
Special Mention | ​ | ​ | 9,542 | ​ | ​ | 7,060 | ​ | ​ | 6,585 | ​ | ​ | 10,098 | ​ | ​ | 6,357 | ​ | ​ | 9,870 | ​ | ​ | 183 | ​ | ​ | 49,695
Substandard | ​ | ​ | 21,002 | ​ | ​ | 3,781 | ​ | ​ | 1,218 | ​ | ​ | 11,451 | ​ | ​ | 521 | ​ | ​ | 421 | ​ | ​ | — | ​ | ​ | 38,394
Substandard non-accrual | ​ | ​ | 112 | ​ | ​ | 181 | ​ | ​ | 359 | ​ | ​ | 1,893 | ​ | ​ | 3,407 | ​ | ​ | 21 | ​ | ​ | — | ​ | ​ | 5,973
Total commercial real estate | ​ | ​ | 1,051,764 | ​ | ​ | 687,392 | ​ | ​ | 557,336 | ​ | ​ | 307,458 | ​ | ​ | 257,419 | ​ | ​ | 240,922 | ​ | ​ | 17,516 | ​ | ​ | 3,119,807
​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​
Real estate construction | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​
Pass | ​ | ​ | 202,082 | ​ | ​ | 123,491 | ​ | ​ | 31,927 | ​ | ​ | 3,155 | ​ | ​ | 738 | ​ | ​ | 1,223 | ​ | ​ | 7,181 | ​ | ​ | 369,797
Watch | ​ | ​ | 7,886 | ​ | ​ | 4,159 | ​ | ​ | 54 | ​ | ​ | — | ​ | ​ | 1,574 | ​ | ​ | 120 | ​ | ​ | — | ​ | ​ | 13,793
Special Mention | ​ | ​ | — | ​ | ​ | — | ​ | ​ | 6 | ​ | ​ | — | ​ | ​ | — | ​ | ​ | — | ​ | ​ | — | ​ | ​ | 6
Substandard | ​ | ​ | — | ​ | ​ | 2,400 | ​ | ​ | — | ​ | ​ | — | ​ | ​ | — | ​ | ​ | — | ​ | ​ | — | ​ | ​ | 2,400
Total real estate construction | ​ | ​ | 209,968 | ​ | ​ | 130,050 | ​ | ​ | 31,987 | ​ | ​ | 3,155 | ​ | ​ | 2,312 | ​ | ​ | 1,343 | ​ | ​ | 7,181 | ​ | ​ | 385,996
​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​
Retail real estate |  | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​
Pass | ​ | ​ | 523,541 | ​ | ​ | 215,068 | ​ | ​ | 96,617 | ​ | ​ | 79,158 | ​ | ​ | 82,478 | ​ | ​ | 281,737 | ​ | ​ | 213,246 | ​ | ​ | 1,491,845
Watch | ​ | ​ | 4,100 | ​ | ​ | 2,460 | ​ | ​ | 1,780 | ​ | ​ | 1,312 | ​ | ​ | 343 | ​ | ​ | 150 | ​ | ​ | 2,229 | ​ | ​ | 12,374
Special Mention | ​ | ​ | 1,965 | ​ | ​ | 27 | ​ | ​ | — | ​ | ​ | — | ​ | ​ | — | ​ | ​ | — | ​ | ​ | — | ​ | ​ | 1,992
Substandard | ​ | ​ | 1,369 | ​ | ​ | 232 | ​ | ​ | 12 | ​ | ​ | 71 | ​ | ​ | 165 | ​ | ​ | 1,687 | ​ | ​ | 331 | ​ | ​ | 3,867
Substandard non-accrual | ​ | ​ | 235 | ​ | ​ | 63 | ​ | ​ | — | ​ | ​ | 16 | ​ | ​ | 227 | ​ | ​ | 1,705 | ​ | ​ | 652 | ​ | ​ | 2,898
Total retail real estate | ​ | ​ | 531,210 | ​ | ​ | 217,850 | ​ | ​ | 98,409 | ​ | ​ | 80,557 | ​ | ​ | 83,213 | ​ | ​ | 285,279 | ​ | ​ | 216,458 | ​ | ​ | 1,512,976
​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​
Retail other |  | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​
Pass | ​ | ​ | 59,366 | ​ | ​ | 22,305 | ​ | ​ | 26,126 | ​ | ​ | 16,189 | ​ | ​ | 7,180 | ​ | ​ | 1,326 | ​ | ​ | 93,770 | ​ | ​ | 226,262
Substandard non-accrual | ​ | ​ | 34 | ​ | ​ | 10 | ​ | ​ | — | ​ | ​ | 14 | ​ | ​ | 13 | ​ | ​ | — | ​ | ​ | — | ​ | ​ | 71
Total retail other | ​ | ​ | 59,400 | ​ | ​ | 22,315 | ​ | ​ | 26,126 | ​ | ​ | 16,203 | ​ | ​ | 7,193 | ​ | ​ | 1,326 | ​ | ​ | 93,770 | ​ | ​ | 226,333
​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​
Total portfolio loans | ​ | $ | 2,393,701 | ​ | $ | 1,296,955 | ​ | $ | 845,248 | ​ | $ | 503,186 | ​ | $ | 434,084 | ​ | $ | 671,510 | ​ | $ | 1,044,314 | ​ | $ | 7,188,998
​ Past Due and Non-accrual Loans ​ An analysis of the amortized cost basis of portfolio loans that are past due and still accruing, or on a non-accrual status, is as follows (dollars in thousands): ​
​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​
​ | ​ | As of March 31, 2022
​ | ​ | Loans past due, still accruing | ​ | Non-accrual
​ |  | 30-59 Days |  | 60-89 Days |  | 90+Days |  | Loans
Past due and non-accrual loans | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​
Commercial | ​ | $ | 358 | ​ | $ | 93 | ​ | $ | — | ​ | $ | 6,760
Commercial real estate | ​ | ​ | — | ​ | ​ | — | ​ | ​ | — | ​ | ​ | 2,605
Real estate construction | ​ |  | — | ​ |  | 48 | ​ |  | — | ​ |  | —
Retail real estate | ​ | ​ | 2,732 | ​ | ​ | 555 | ​ | ​ | 173 | ​ | ​ | 3,089
Retail other | ​ |  | 123 | ​ |  | 7 | ​ |  | 24 | ​ |  | 34
Total past due and non-accrual loans | ​ | $ | 3,213 | ​ | $ | 703 | ​ | $ | 197 | ​ | $ | 12,488
​
​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​
​ | ​ | As of December 31, 2021
​ | ​ | Loans past due, still accruing | ​ | Non-accrual
​ |  | 30-59 Days |  | 60-89 Days |  | 90+Days |  | Loans
Past due and non-accrual loans | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​
Commercial | ​ | $ | 363 | ​ | $ | 10 | ​ | $ | 213 | ​ | $ | 7,004
Commercial real estate | ​ |  | 151 | ​ | ​ | 441 | ​ | ​ | — | ​ | ​ | 5,973
Real estate construction | ​ |  | 56 | ​ |  | — | ​ |  | — | ​ |  | —
Retail real estate | ​ |  | 3,312 | ​ | ​ | 1,830 | ​ | ​ | 693 | ​ | ​ | 2,898
Retail other | ​ |  | 82 | ​ |  | 16 | ​ |  | — | ​ |  | 71
Total past due and non-accrual loans | ​ | $ | 3,964 | ​ | $ | 2,297 | ​ | $ | 906 | ​ | $ | 15,946
​ Gross interest income recorded on 90+ days past due loans, and that would have been recorded on non-accrual loans if they had been accruing interest in accordance with their original terms, was $0.2 million for the three months ended March 31, 2022. Gross interest income recorded on 90+ days past due loans and that would have been recorded on non-accrual loans if they had been accruing interest in accordance with their original terms was $0.5 million for the three months ended March 31, 2021. The amount of interest collected on those loans and recognized on a cash basis that was included in interest income was $0.4 million for the three months ended March 31, 2022, and was insignificant for the three months ended March 31, 2021. ​ Troubled Debt Restructurings ​ TDR loan balances are summarized as follows (dollars in thousands): ​
​ | ​ | ​ | ​ | ​ | ​ | ​
​ | ​ | As of
​ | ​ | March 31, | ​ | December 31,
​ |  | 2022 |  | 2021
TDRs | ​ | ​ | ​ | ​ | ​ | ​
In compliance with modified terms | ​ | $ | 1,771 | ​ | $ | 1,801
Non-performing TDRs | ​ | ​ | 529 | ​ | ​ | 551
Total TDRs | ​ | $ | 2,300 | ​ | $ | 2,352
​ No loans were newly designated as TDRs during the three months ended March 31, 2022. Loans that were newly designated as TDRs during the three months ended March 31, 2021, are summarized as follows (dollars in thousands): ​
​ | ​ | ​ | ​ | ​ | ​ | ​
​ | ​ | Three Months Ended March 31, 2021
​ | ​ | ​ | ​ | ​ | Recorded Investment
​ | ​ | Number of | ​ | Rate
​ |  | Contracts |  | Modification
Newly designated TDRs | ​ | ​ | ​ | ​ | ​ | ​
Commercial | ​ | ​ | 1 | ​ | $ | 483
​ There were no TDRs entered into during the 12 months ended March 31, 2022, or 2021, that had subsequent defaults during the three months ended March 31, 2022, or 2021. A default occurs when a loan is 90 days or more past due or transferred to non-accrual. ​ Gross interest income that would have been recorded in the three months ended March 31, 2022 and 2021, if TDRs had performed in accordance with their original terms compared with their modified terms, was insignificant. ​ As of March 31, 2022, the Company had $0.5 million of residential real estate in the process of foreclosure. The Company follows Federal Housing Finance Agency guidelines on single-family foreclosures and real estate owned evictions on portfolio loans. ​ Loans Modified Under the CARES Act or Interagency Statement ​ The CARES Act provided financial institutions the option to temporarily suspend certain requirements under GAAP related to TDRs for a limited period of time to account for the effects of COVID-19. Federal regulatory agencies, in consultation with FASB, also issued an Interagency Statement to encourage financial institutions to work with borrowers affected by COVID-19, and to update guidance which allowed banks to modify loans of customers stressed by COVID-19 without having to classify the loan as a TDR. The Company’s TDR loan totals do not include the following modified loans with payment deferrals that fall under the CARES Act or Interagency Statement, which suspended GAAP requirements related to TDR classification (dollars in thousands): ​
​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​
​ | ​ | As of March 31, 2022 | ​ | As of December 31, 2021
​ | ​ | Number of | ​ | Recorded | ​ | Number of | ​ | Recorded
​ |  | Contracts |  | Investment |  | Contracts |  | Investment
COVID-19 loan modifications | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​
Commercial loans: | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​
Interest-only deferrals | ​ | ​ | 15 | ​ | $ | 37,374 | ​ | ​ | 32 | ​ | $ | 128,730
Retail loans: | ​ |  | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​
Mortgage and personal loan deferrals | ​ | ​ | — | ​ | ​ | — | ​ | ​ | 2 | ​ | ​ | 137
Total COVID-19 loans modifications | ​ | ​ | 15 | ​ | $ | 37,374 | ​ | ​ | 34 | ​ | $ | 128,867
​ Loans Evaluated Individually ​ The Company evaluates loans with disparate risk characteristics on an individual basis. The following tables provide details of loans evaluated individually, segregated by category. The unpaid principal balance represents customer outstanding contractual principal balances excluding any partial charge-offs. Recorded investment represents the amortized cost of customer balances net of any partial charge-offs recognized on the loan. Average recorded investment is calculated using the most recent four quarters (dollars in thousands): ​
​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​
​ | ​ | As of and for the Three Months Ended March 31, 2022
​ | ​ | Unpaid | ​ | Recorded Investment | ​ | ​ | ​ | ​ | Average
​ | ​ | Principal | ​ | With No | ​ | With | ​ | ​ | ​ | Related | ​ | Recorded
​ |  | Balance |  | Allowance |  | Allowance |  | Total |  | Allowance |  | Investment
Loans evaluated individually | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​
Commercial | ​ | $ | 10,040 | ​ | $ | 490 | ​ | $ | 6,291 | ​ | $ | 6,781 | ​ | $ | 3,345 | ​ | $ | 8,473
Commercial real estate | ​ |  | 3,093 | ​ | ​ | 2,386 | ​ | ​ | — | ​ |  | 2,386 | ​ |  | — | ​ |  | 5,654
Real estate construction | ​ |  | 266 | ​ |  | 266 | ​ |  | — | ​ |  | 266 | ​ |  | — | ​ |  | 277
Retail real estate | ​ |  | 2,480 | ​ |  | 2,311 | ​ |  | 25 | ​ |  | 2,336 | ​ |  | 25 | ​ |  | 3,458
Total loans evaluated individually | ​ | $ | 15,879 | ​ | $ | 5,453 | ​ | $ | 6,316 | ​ | $ | 11,769 | ​ | $ | 3,370 | ​ | $ | 17,862
​
​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​
​ | ​ | As of and for the Year Ended December 31, 2021
​ | ​ | Unpaid | ​ | Recorded Investment | ​ | ​ | ​ | ​ | Average
​ | ​ | Principal | ​ | With No | ​ | With | ​ | ​ | ​ | Related | ​ | Recorded
​ |  | Balance |  | Allowance |  | Allowance |  | Total |  | Allowance |  | Investment
Loans evaluated individually | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​
Commercial | ​ | $ | 10,247 | ​ | $ | 498 | ​ | $ | 6,490 | ​ | $ | 6,988 | ​ | $ | 3,564 | ​ | $ | 8,791
Commercial real estate | ​ |  | 6,456 | ​ | ​ | 5,750 | ​ | ​ | — | ​ |  | 5,750 | ​ |  | — | ​ |  | 6,390
Real estate construction | ​ |  | 272 | ​ |  | 272 | ​ |  | — | ​ |  | 272 | ​ |  | — | ​ |  | 282
Retail real estate | ​ |  | 2,514 | ​ |  | 2,345 | ​ |  | 25 | ​ |  | 2,370 | ​ |  | 25 | ​ |  | 4,093
Total loans evaluated individually | ​ | $ | 19,489 | ​ | $ | 8,865 | ​ | $ | 6,515 | ​ | $ | 15,380 | ​ | $ | 3,589 | ​ | $ | 19,556
​ Management's evaluation as to the ultimate collectability of loans includes estimates regarding future cash flows from operations and the value of property, real and personal, pledged as collateral. These estimates are affected by changing economic conditions and the economic prospects of borrowers. Collateral dependent loans are loans in which repayment is expected to be provided solely by the underlying collateral and there are no other available and reliable sources of repayment. Loans are written down to the lower of cost or fair value of underlying collateral, less estimated costs to sell. The Company had $4.8 million and $7.9 million of collateral dependent loans secured by real estate or business assets as of March 31, 2022, and December 31, 2021, respectively. ​ Allowance for Credit Losses ​ Management estimates the ACL balance using relevant available information from internal and external sources relating to past events, current conditions, and reasonable and supportable forecasts. Historical credit loss experience provides the basis for the estimation of expected credit losses. The cumulative loss rate used as the basis for the estimate of credit losses is comprised of the Company’s historical loss experience beginning in 2010. As of March 31, 2022, the Company expects continued economic uncertainty in the markets in which it operates, and around levels of delinquencies, over the next 12 months. Management adjusted the historical loss experience for these expectations with an immediate reversion to historical loss rate beyond this forecast period. PPP loans were excluded from the ACL calculation as they are 100% government guaranteed. ​ The following tables summarize activity in the ACL. Allocation of a portion of the ACL to one category does not preclude its availability to absorb losses in other categories (dollars in thousands): ​
​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​
​ | ​ | Three Months Ended March 31, 2022
​ | ​ | ​ | ​ |  | Commercial |  | Real Estate |  | Retail | ​ | ​ | ​ | ​ | ​ | ​
​ |  | Commercial |  | Real Estate |  | Construction |  | Real Estate |  | Retail Other |  | Total
ACL beginning balance | ​ | $ | 23,855 | ​ | $ | 38,249 | ​ | $ | 5,102 | ​ | $ | 17,589 | ​ | $ | 3,092 | ​ | $ | 87,887
Provision for credit losses | ​ |  | 251 | ​ |  | (1,218) | ​ |  | 510 | ​ |  | (170) | ​ |  | 374 | ​ |  | (253)
Charged-off | ​ |  | — | ​ |  | — | ​ |  | — | ​ | ​ | (16) | ​ |  | (109) | ​ |  | (125)
Recoveries | ​ |  | 67 | ​ |  | 308 | ​ |  | 93 | ​ |  | 152 | ​ |  | 84 | ​ |  | 704
ACL ending balance | ​ | $ | 24,173 | ​ | $ | 37,339 | ​ | $ | 5,705 | ​ | $ | 17,555 | ​ | $ | 3,441 | ​ | $ | 88,213
​
​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​
​ | ​ | Three Months Ended March 31, 2021
​ | ​ | ​ | ​ |  | Commercial |  | Real Estate |  | Retail | ​ | ​ | ​ | ​ | ​ | ​
​ |  | Commercial |  | Real Estate |  | Construction |  | Real Estate |  | Retail Other |  | Total
ACL beginning balance | ​ | $ | 23,866 | ​ | $ | 46,230 | ​ | $ | 8,193 | ​ | $ | 21,992 | ​ | $ | 767 | ​ | $ | 101,048
Provision for credit losses | ​ |  | (665) | ​ |  | (2,695) | ​ |  | (1,250) | ​ |  | (2,276) | ​ |  | 90 | ​ |  | (6,796)
Charged-off | ​ |  | (262) | ​ |  | (303) | ​ |  | (209) | ​ | ​ | (3) | ​ |  | (187) | ​ |  | (964)
Recoveries | ​ |  | 86 | ​ |  | 74 | ​ |  | 145 | ​ |  | 265 | ​ |  | 85 | ​ |  | 655
ACL ending balance | ​ | $ | 23,025 | ​ | $ | 43,306 | ​ | $ | 6,879 | ​ | $ | 19,978 | ​ | $ | 755 | ​ | $ | 93,943
​ The following tables present the ACL and amortized cost of portfolio loans by category (dollars in thousands): ​
​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​
​ | ​ | As of March 31, 2022
​ | ​ | Portfolio Loans | ​ | ACL Attributed to Portfolio Loans
​ | ​ | Collectively | ​ | Individually | ​ | ​ | ​ | Collectively | ​ | Individually | ​ | ​ | ​
​ | ​ | Evaluated for | ​ | Evaluated for | ​ | ​ | ​ | Evaluated for | ​ | Evaluated for | ​ | ​
​ |  | Impairment |  | Impairment |  | Total |  | Impairment |  | Impairment |  | Total
Portfolio loan category | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​
Commercial | ​ | $ | 1,899,814 | ​ | $ | 6,781 | ​ | $ | 1,906,595 | ​ | $ | 20,828 | ​ | $ | 3,345 | ​ | $ | 24,173
Commercial real estate | ​ | ​ | 3,132,408 | ​ | ​ | 2,386 | ​ | ​ | 3,134,794 | ​ | ​ | 37,339 | ​ | ​ | — | ​ | ​ | 37,339
Real estate construction | ​ | ​ | 445,162 | ​ | ​ | 266 | ​ | ​ | 445,428 | ​ | ​ | 5,705 | ​ | ​ | — | ​ | ​ | 5,705
Retail real estate | ​ | ​ | 1,542,029 | ​ | ​ | 2,336 | ​ | ​ | 1,544,365 | ​ | ​ | 17,530 | ​ | ​ | 25 | ​ | ​ | 17,555
Retail other | ​ | ​ | 241,691 | ​ | ​ | — | ​ | ​ | 241,691 | ​ | ​ | 3,441 | ​ | ​ | — | ​ | ​ | 3,441
Portfolio loans and related ACL | ​ | $ | 7,261,104 | ​ | $ | 11,769 | ​ | $ | 7,272,873 | ​ | $ | 84,843 | ​ | $ | 3,370 | ​ | $ | 88,213
​
​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​
​ | ​ | As of December 31, 2021
​ | ​ | Portfolio Loans | ​ | ACL Attributed to Portfolio Loans
​ | ​ | Collectively | ​ | Individually | ​ | ​ | ​ | Collectively | ​ | Individually | ​ | ​ | ​
​ | ​ | Evaluated for | ​ | Evaluated for | ​ | ​ | ​ | Evaluated for | ​ | Evaluated for | ​ | ​
​ |  | Impairment |  | Impairment |  | Total |  | Impairment |  | Impairment |  | Total
Portfolio loan category | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​
Commercial | ​ | $ | 1,936,898 | ​ | $ | 6,988 | ​ | $ | 1,943,886 | ​ | $ | 20,291 | ​ | $ | 3,564 | ​ | $ | 23,855
Commercial real estate | ​ | ​ | 3,114,057 | ​ | ​ | 5,750 | ​ | ​ | 3,119,807 | ​ | ​ | 38,249 | ​ | ​ | — | ​ | ​ | 38,249
Real estate construction | ​ | ​ | 385,724 | ​ | ​ | 272 | ​ | ​ | 385,996 | ​ | ​ | 5,102 | ​ | ​ | — | ​ | ​ | 5,102
Retail real estate | ​ | ​ | 1,510,606 | ​ | ​ | 2,370 | ​ | ​ | 1,512,976 | ​ | ​ | 17,564 | ​ | ​ | 25 | ​ | ​ | 17,589
Retail other | ​ | ​ | 226,333 | ​ | ​ | — | ​ | ​ | 226,333 | ​ | ​ | 3,092 | ​ | ​ | — | ​ | ​ | 3,092
Portfolio loans and related ACL | ​ | $ | 7,173,618 | ​ | $ | 15,380 | ​ | $ | 7,188,998 | ​ | $ | 84,298 | ​ | $ | 3,589 | ​ | $ | 87,887
​

X
- References No definition available. + Details
Name: | us-gaap_AccountsNotesLoansAndFinancingReceivableGrossAllowanceAndNetAbstract
Namespace Prefix: | us-gaap_
Data Type: | xbrli:stringItemType
Balance Type: | na
Period Type: | duration

X
- Definition The entire disclosure for financing receivable. + References Reference 1: http://www.xbrl.org/2003/role/disclosureRef -Publisher FASB -Name Accounting Standards Codification -Topic 310 -SubTopic 10 -URI http://asc.fasb.org/subtopic&trid=2196772 Reference 2: http://www.xbrl.org/2003/role/disclosureRef -Publisher FASB -Name Accounting Standards Codification -Topic 310 -SubTopic 20 -URI http://asc.fasb.org/subtopic&trid=2196816 + Details
Name: | us-gaap_FinancingReceivablesTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration