XML 43 R32.htm IDEA: XBRL DOCUMENT v3.21.1
Loans Receivable and Allowance for Credit Losses (Tables)
3 Months Ended
Mar. 31, 2021
Receivables [Abstract]  
Summary of Loans Receivable by Major Category
The following is a summary of loans receivable by major category:
March 31, 2021December 31, 2020
Loan portfolio composition(Dollars in thousands)
Real estate loans:
Residential
$52,671 $54,795 
Commercial
8,489,638 8,425,959 
Construction
269,114 291,380 
Total real estate loans
8,811,423 8,772,134 
Commercial business1
4,346,244 4,157,787 
Residential mortgage501,000 582,232 
Consumer and other43,962 51,060 
Loans receivable13,702,629 13,563,213 
Allowance for credit losses(207,943)(206,741)
Loans receivable, net of allowance for credit losses$13,494,686 $13,356,472 
__________________________________
1 Commercial business loans as of March 31, 2021 and December 31, 2020 include $715.5 million and $452.7 million, respectively, in SBA Paycheck Protection Program Loans
Allowance for Credit Losses by Portfolio Segment
The tables below details the activity in the allowance for credit losses by portfolio segment for the three months ended March 31, 2021 and 2020. Accrued interest receivables on loans totaled $55.9 million at March 31, 2021 and $54.6 million at December 31, 2020. The Company set aside an allowance on loan accrued interest receivables of $1.3 million at March 31, 2021 and $1.0 million at December 31, 2020.
Real EstateCommercial BusinessResidential MortgageConsumer and OtherTotal
(Dollars in thousands)
Three Months Ended March 31, 2021
Balance, beginning of period$162,196 $39,155 $4,227 $1,163 $206,741 
Provision (credit) for credit losses2,345 2,625 (1,492)(178)3,300 
Loans charged off(2,818)(610)— (93)(3,521)
Recoveries of charge offs584 690 — 149 1,423 
Balance, end of period$162,307 $41,860 $2,735 $1,041 $207,943 


Real EstateCommercial BusinessResidential MortgageConsumer and OtherTotal
(Dollars in thousands)
Three Months Ended March 31, 2020
Balance, beginning of period$53,593 $33,032 $5,925 $1,594 $94,144 
CECL day 1 adoption27,791 (1,022)(543)(26)26,200 
Provision for credit losses15,491 11,549 397 563 28,000 
Loans charged off(2,397)(3,035)— (525)(5,957)
Recoveries of charge offs167 2,359 — 10 2,536 
Balance, end of period$94,645 $42,883 $5,779 $1,616 $144,923 
The following tables break out the allowance for credit losses and loan balance by measurement methodology at March 31, 2021 and December 31, 2020:
March 31, 2021
Real EstateCommercial BusinessResidential MortgageConsumer and OtherTotal
(Dollars in thousands)
Allowance for credit losses:
Individually evaluated$16,641 $3,969 $16 $15 $20,641 
Collectively evaluated145,666 37,891 2,719 1,026 187,302 
Total$162,307 $41,860 $2,735 $1,041 $207,943 
Loans outstanding:
Individually evaluated$125,326 $22,620 $3,379 $628 $151,953 
Collectively evaluated8,686,097 4,323,624 497,621 43,334 13,550,676 
Total$8,811,423 $4,346,244 $501,000 $43,962 $13,702,629 

December 31, 2020
Real EstateCommercial BusinessResidential MortgageConsumer and OtherTotal
(Dollars in thousands)
Allowance for credit losses:
Individually evaluated$3,683 $3,575 $25 $42 $7,325 
Collectively evaluated158,513 35,580 4,202 1,121 199,416 
Total$162,196 $39,155 $4,227 $1,163 $206,741 
Loans outstanding:
Individually evaluated$93,476 $25,706 $3,416 $605 $123,203 
Collectively evaluated8,678,658 4,132,081 578,816 50,455 13,440,010 
Total$8,772,134 $4,157,787 $582,232 $51,060 $13,563,213 
The following tables present a breakdown of loans by recorded ACL, broken out by loans evaluated individually and collectively at March 31, 2021 and December 31, 2020:
 As of March 31, 2021
 Real Estate –
Residential
Real Estate –
Commercial
Real Estate –
Construction
Commercial
Business
Residential
Mortgage
Consumer
and Other
Total
 (Dollars in thousands)
Individually evaluated loans
$— $107,205 $18,121 $22,620 $3,379 $628 $151,953 
ACL on individually evaluated loans$— $16,641 $— $3,969 $16 $15 $20,641 
Individually evaluated loans ACL coverageN/A15.52 %N/A17.55 %0.47 %2.39 %13.58 %
Collectively evaluated loans$52,671 $8,382,433 $250,993 $4,323,624 $497,621 $43,334 $13,550,676 
ACL on collectively evaluated loans$267 $143,735 $1,664 $37,891 $2,719 $1,026 $187,302 
Collectively evaluated loans ACL coverage0.51 %1.71 %0.66 %0.88 %0.55 %2.37 %1.38 %
Total loans$52,671 $8,489,638 $269,114 $4,346,244 $501,000 $43,962 $13,702,629 
Total ACL$267 $160,376 $1,664 $41,860 $2,735 $1,041 $207,943 
Total ACL to total loans0.51 %1.89 %0.62 %0.96 %0.55 %2.37 %1.52 %

 
As of December 31, 2020
 
Real Estate –
Residential
Real Estate –
Commercial
Real Estate –
Construction
Commercial
Business
Residential
Mortgage
Consumer
and Other
Total
 
(Dollars in thousands)
Individually evaluated loans
$— $74,753 $18,723 $25,706 $3,416 $605 $123,203 
ACL on individually evaluated loans$— $2,862 $821 $3,575 $25 $42 $7,325 
Individually evaluated loans ACL coverageN/A3.83 %4.38 %13.91 %0.73 %6.94 %5.95 %
Collectively evaluated loans$54,795 $8,351,206 $272,657 $4,132,081 $578,816 $50,455 $13,440,010 
ACL on collectively evaluated loans$391 $156,665 $1,457 $35,580 $4,202 $1,121 $199,416 
Collectively evaluated loans ACL coverage0.71 %1.88 %0.53 %0.86 %0.73 %2.22 %1.48 %
Total loans$54,795 $8,425,959 $291,380 $4,157,787 $582,232 $51,060 $13,563,213 
Total ACL$391 $159,527 $2,278 $39,155 $4,227 $1,163 $206,741 
Total ACL to total loans0.71 %1.89 %0.78 %0.94 %0.73 %2.28 %1.52 %
Schedule of Nonaccrual Loans and Loans Past Due 90 or More Days And Still on Accrual Status
The tables below represent the recorded investment of nonaccrual loans and loans past due 90 or more days and still on accrual status by class of loans and broken out by loans with a recorded ACL and those without a recorded ACL as of March 31, 2021 and December 31, 2020.
March 31, 2021
Nonaccrual with No ACLNonaccrual with an ACL
Total Nonaccrual (1)
Accruing Loans Past Due 90 or More Days
(Dollars in thousands)
Real estate – residential$— $— $— $— 
Real estate – commercial
Retail10,153 26,751 36,904 — 
Hotel & motel14,541 4,772 19,313 — 
Gas station & car wash575 984 1,559 — 
Mixed use— 976 976 — 
Industrial & warehouse5,446 923 6,369 304 
Other6,220 2,479 8,699 — 
Real estate – construction18,120 — 18,120 — 
Commercial business7,669 6,411 14,080 — 
Residential mortgage1,992 1,387 3,379 — 
Consumer and other— 459 459 80 
Total$64,716 $45,142 $109,858 $384 
December 31, 2020
Nonaccrual with No ACLNonaccrual with an ACL
Total Nonaccrual (1)
Accruing Loans Past Due 90 or More Days
(Dollars in thousands)
Real estate – residential$— $— $— $— 
Real estate – commercial
Retail3,262 8,530 11,792 478 
Hotel & motel15,311 2,195 17,506 — 
Gas station & car wash151 1,493 1,644 — 
Mixed use1,883 788 2,671 — 
Industrial & warehouse5,443 1,022 6,465 — 
Other7,230 1,419 8,649 — 
Real estate – construction— 18,723 18,723 — 
Commercial business5,319 8,592 13,911 — 
Residential mortgage1,440 1,976 3,416 — 
Consumer and other— 461 461 136 
Total$40,039 $45,199 $85,238 $614 
__________________________________
(1)    Total nonaccrual loans exclude the guaranteed portion of SBA loans that are in liquidation totaling $25.0 million and $26.5 million, at March 31, 2021 and December 31, 2020, respectively.
Amortized Cost Basis of Collateral-Dependent Loans
The following table presents the amortized cost basis of collateral-dependent loans as of March 31, 2021 and December 31, 2020:
March 31, 2021
Real Estate CollateralOther CollateralTotal
(Dollars in thousands)
Real Estate - Residential$— $— $— 
Real Estate - Commercial91,562 — 91,562 
Real Estate - Construction18,120 — 18,120 
Commercial Business10,151 3,698 13,849 
Residential Mortgage1,992 — 1,992 
Consumer and Other18 — 18 
Total$121,843 $3,698 $125,541 

December 31, 2020
Real Estate CollateralOther CollateralTotal
(Dollars in thousands)
Real Estate - Residential$— $— $— 
Real Estate - Commercial55,945 — 55,945 
Real Estate - Construction8,122 — 8,122 
Commercial Business7,818 6,312 14,130 
Residential Mortgage1,440 — 1,440 
Consumer and Other15 — 15 
Total$73,340 $6,312 $79,652 
Aging of Past Due Loans
The following table presents the recorded investment of past due loans, including nonaccrual loans past due 30 or more days, by the number of days past due as of March 31, 2021 and December 31, 2020 by class of loans:
 As of March 31, 2021As of December 31, 2020
 30-59 Days
Past Due 
60-89 Days 
Past Due
90 or More Days
Past Due 
Total
Past Due
30-59 Days
Past Due 
60-89 Days 
Past Due
90 or More Days
Past Due 
Total
Past Due
(Dollars in thousands)
Real estate – residential$— $— $— $— $— $— $— $— 
Real estate – commercial
Retail
7,509 — 4,107 11,616 852 8,141 10,276 19,269 
Hotel & motel
1,039 — 17,809 18,848 62 1,401 14,744 16,207 
Gas station & car wash
108 85 412 605 619 2,668 563 3,850 
Mixed use
180 6,355 357 6,892 116 — 1,269 1,385 
Industrial & warehouse
1,493 — 4,784 6,277 137 — 3,830 3,967 
Other
975 1,800 3,183 5,958 2,738 545 3,000 6,283 
Real estate – construction— — 7,519 7,519 8,122 — — 8,122 
Commercial business1,704 275 4,479 6,458 816 3,683 4,700 9,199 
Residential mortgage7,216 — 2,254 9,470 4,841 — 2,263 7,104 
Consumer and other219 16 539 774 797 21 595 1,413 
Total Past Due$20,443 $8,531 $45,443 $74,417 $19,100 $16,459 $41,240 $76,799 
Financing Receivable Credit Quality Indicators
The following table presents the amortized cost basis of loans receivable by class, credit quality indicator, and year of origination as of March 31, 2021 and December 31, 2020.
As of March 31, 2021
Term Loan by Origination YearRevolving LoansTotal
20212020201920182017Prior
(Dollars in thousands)
Real Estate - Residential
Pass/Not Rated$1,517 $15,081 $13,836 $6,856 $4,105 $10,174 $662 $52,231 
Special mention— — — — — — 228 228 
Substandard— — — 137 — 75 — 212 
Doubtful/Loss— — — — — — — — 
Subtotal$1,517 $15,081 $13,836 $6,993 $4,105 $10,249 $890 $52,671 
Real Estate - Commercial
Pass/Not Rated$410,873 $1,514,537 $1,474,205 $1,436,369 $1,150,644 $1,845,078 $113,414 $7,945,120 
Special mention522 — 44,398 64,049 28,313 86,162 8,855 232,299 
Substandard3,616 578 15,670 29,410 59,449 200,298 3,198 312,219 
Doubtful/Loss— — — — — — — — 
Subtotal$415,011 $1,515,115 $1,534,273 $1,529,828 $1,238,406 $2,131,538 $125,467 $8,489,638 
Real Estate - Construction
Pass/Not Rated$5,190 $42,418 $41,964 $85,511 $44,932 $26,884 $— $246,899 
Special mention— — — — 4,095 — — 4,095 
Substandard— — — — 10,601 7,519 — 18,120 
Doubtful/Loss— — — — — — — — 
Subtotal$5,190 $42,418 $41,964 $85,511 $59,628 $34,403 $— $269,114 
Commercial Business
Pass/Not Rated$535,629 $1,109,519 $563,787 $230,107 $107,590 $107,798 $1,603,017 $4,257,447 
Special mention5,136 1,337 3,977 13,448 5,942 11,226 3,196 44,262 
Substandard283 9,419 1,516 2,878 10,576 9,811 10,052 44,535 
Doubtful/Loss— — — — — — — — 
Subtotal$541,048 $1,120,275 $569,280 $246,433 $124,108 $128,835 $1,616,265 $4,346,244 
Residential Mortgage
Pass/Not Rated$$5,635 $70,489 $197,903 $145,923 $77,666 $— $497,621 
Special mention— — — — — — — — 
Substandard— — 122 512 552 2,193 — 3,379 
Doubtful/Loss— — — — — — — — 
Subtotal$$5,635 $70,611 $198,415 $146,475 $79,859 $— $501,000 
Consumer and Other
Pass/Not Rated$1,597 $6,340 $2,392 $1,873 $2,118 $7,187 $21,782 $43,289 
Special mention— — — — 90 — — 90 
Substandard— — — — — 583 — 583 
Doubtful/Loss— — — — — — — — 
Subtotal$1,597 $6,340 $2,392 $1,873 $2,208 $7,770 $21,782 $43,962 
Total Loans
Pass/Not Rated$954,811 $2,693,530 $2,166,673 $1,958,619 $1,455,312 $2,074,787 $1,738,875 $13,042,607 
Special mention5,658 1,337 48,375 77,497 38,440 97,388 12,279 280,974 
Substandard3,899 9,997 17,308 32,937 81,178 220,479 13,250 379,048 
Doubtful/Loss— — — — — — — — 
Total$964,368 $2,704,864 $2,232,356 $2,069,053 $1,574,930 $2,392,654 $1,764,404 $13,702,629 
December 31, 2020
Term Loan by Origination YearRevolving LoansTotal
20202019201820172016Prior
(Dollars in thousands)
Real Estate - Residential
Pass/Not Rated$15,158 $13,924 $7,587 $4,316 $6,800 $3,460 $3,104 $54,349 
Special mention— — — — — — 227 227 
Substandard— — 139 — — 80 — 219 
Doubtful/Loss— — — — — — — — 
Subtotal$15,158 $13,924 $7,726 $4,316 $6,800 $3,540 $3,331 $54,795 
Real Estate - Commercial
Pass/Not Rated$1,548,595 $1,554,980 $1,533,802 $1,240,973 $767,318 $1,262,125 $130,595 $8,038,388 
Special mention— 2,805 24,569 10,694 8,031 32,048 1,600 79,747 
Substandard126 14,233 28,938 37,174 50,371 173,788 3,194 307,824 
Doubtful/Loss— — — — — — — — 
Subtotal$1,548,721 $1,572,018 $1,587,309 $1,288,841 $825,720 $1,467,961 $135,389 $8,425,959 
Real Estate - Construction
Pass/Not Rated$35,743 $45,290 $103,794 $60,996 $5,740 $10,099 $— $261,662 
Special mention— — — — 5,771 5,224 — 10,995 
Substandard— — — 10,601 — 8,122 — 18,723 
Doubtful/Loss— — — — — — — — 
Subtotal$35,743 $45,290 $103,794 $71,597 $11,511 $23,445 $— $291,380 
Commercial Business
Pass/Not Rated$1,294,368 $584,453 $224,447 $117,708 $77,209 $43,674 $1,686,428 $4,028,287 
Special mention5,996 27,693 30,852 14,629 6,388 3,139 5,172 93,869 
Substandard2,430 1,323 5,539 4,394 6,158 5,463 10,323 35,630 
Doubtful/Loss— — — — — — 
Subtotal$1,302,794 $613,469 $260,839 $136,731 $89,755 $52,276 $1,701,923 $4,157,787 
Residential Mortgage
Pass/Not Rated$5,733 $90,958 $217,343 $168,827 $55,246 $40,554 $— $578,661 
Special mention— — — — — — — — 
Substandard— 122 536 561 1,715 637 — 3,571 
Doubtful/Loss— — — — — — — — 
Subtotal$5,733 $91,080 $217,879 $169,388 $56,961 $41,191 $— $582,232 
Consumer and Other
Pass/Not Rated$8,309 $2,463 $1,818 $2,321 $4,756 $2,811 $27,890 $50,368 
Special mention— — — 103 — — — 103 
Substandard— — — — 55 532 589 
Doubtful/Loss— — — — — — — — 
Subtotal$8,309 $2,463 $1,818 $2,424 $4,811 $3,343 $27,892 $51,060 
Total Loans
Pass/Not Rated$2,907,906 $2,292,068 $2,088,791 $1,595,141 $917,069 $1,362,723 $1,848,017 $13,011,715 
Special mention5,996 30,498 55,421 25,426 20,190 40,411 6,999 184,941 
Substandard2,556 15,678 35,152 52,730 58,299 188,622 13,519 366,556 
Doubtful/Loss— — — — — — 
Total$2,916,458 $2,338,244 $2,179,365 $1,673,297 $995,558 $1,591,756 $1,868,535 $13,563,213 

For the three months ended March 31, 2021 and the twelve months ended December 31, 2020, there were no revolving loans converted to term loans.
Loans Sold From Loans Held For Investment The breakdown of loans by type that were reclassified from held for investment to held for sale for the three months ended March 31, 2021 and 2020 is presented in the following table:
Three Months Ended March 31,
20212020
Transfer of loans held for investment to held for sale(Dollars in thousands)
Residential mortgage$— $1,002 
Troubled Debt Restructurings
A summary of the recorded investment of TDR loans on accrual and nonaccrual status by type of concession as of March 31, 2021 and December 31, 2020 is presented below:
As of March 31, 2021
TDR Loans on Accrual StatusTDR Loans on Nonaccrual StatusTotal TDRs
Real EstateCommercial BusinessResidential MortgageOtherReal EstateCommercial BusinessResidential MortgageOther
(Dollars in thousands)
Payment concession$17,419 $809 $— $55 $7,459 $576 $— $— $26,318 
Maturity / amortization concession
9,699 7,351 — 114 23,839 4,099 — 117 45,219 
Rate concession5,949 377 — — 410 1,426 — — 8,162 
Total$33,067 $8,537 $— $169 $31,708 $6,101 $— $117 $79,699 

As of December 31, 2020
TDR Loans on Accrual StatusTDR Loans on Nonaccrual StatusTotal
TDRs
Real EstateCommercial BusinessResidential MortgageOtherReal EstateCommercial BusinessResidential MortgageOther
(Dollars in thousands)
Payment concession$8,328 $814 $— $58 $7,074 $471 $— $— $16,745 
Maturity / amortization concession
11,331 10,219 — 114 925 3,814 — 117 26,520 
Rate concession6,112 378 — — 424 1,430 — — 8,344 
Total$25,771 $11,411 $— $172 $8,423 $5,715 $— $117 $51,609 
The following tables present the recorded investment of loans classified as TDR during the three months ended March 31, 2021 and 2020 by class of loans:
Three Months Ended March 31, 2021Three Months Ended March 31, 2020
Number of LoansBalanceNumber of LoansBalance
(Dollars in thousands)
Real estate residential
— $— — $— 
Real estate commercial
 
Retail
24,658 — — 
Hotel & motel
— — — — 
Gas station & car wash
575 54 
Mixed use
— — — — 
Industrial & warehouse
9,150 261 
Other
— — 788 
Real estate construction
— — — — 
Commercial business22 294 
Residential mortgage— — — — 
Consumer and other44 18 
Total11 $34,449 $1,415 
Summary of Troubled Debt Restructurings with Subsequent Payment Default he following tables present loans modified as TDRs within the previous twelve months ended March 31, 2021 and 2020 that subsequently had payment defaults during the three months ended March 31, 2021 and 2020:
Three Months Ended March 31, 2021Three Months Ended March 31, 2020
 Number of LoansBalanceNumber of LoansBalance
 (Dollars in thousands)
Real estate – residential— $— — $— 
Real estate – commercial  
Retail
23,522 — — 
Hotel & motel
— — — — 
Gas station & car wash
— — — — 
Mixed Use
— — — — 
Industrial & warehouse
— — — — 
Other
— — 293 
Real estate – construction— — — — 
Commercial business671 292 
Residential mortgage— — — — 
Consumer and other10 
Total$24,199 $595