XML 42 R31.htm IDEA: XBRL DOCUMENT v3.21.2
Loan and Lease Receivables (Tables)
9 Months Ended
Sep. 30, 2021
Receivables [Abstract]  
Schedule of Outstanding Loan and Lease Receivables

Outstanding loan and lease receivables as of the dates shown were categorized as follows:

 

 

 

September 30,

 

 

December 31,

 

 

 

2021

 

 

2020

 

Commercial real estate

 

$

1,615,875

 

 

$

1,416,731

 

Residential real estate

 

 

507,226

 

 

 

569,387

 

Construction, land development, and other land

 

 

340,428

 

 

 

231,602

 

Commercial and industrial

 

 

1,535,412

 

 

 

1,372,452

 

Paycheck Protection Program ("PPP")

 

 

275,619

 

 

 

527,044

 

Installment and other

 

 

1,396

 

 

 

1,942

 

Lease financing receivables

 

 

334,484

 

 

 

223,295

 

Total loans and leases

 

 

4,610,440

 

 

 

4,342,453

 

Net unamortized deferred fees and costs

 

 

(5,484

)

 

 

(5,764

)

Initial direct costs

 

 

4,272

 

 

 

3,846

 

Allowance for loan and lease losses

 

 

(60,598

)

 

 

(66,347

)

Net loans and leases

 

$

4,548,630

 

 

$

4,274,188

 

 

 

 

September 30,

 

 

December 31,

 

 

 

2021

 

 

2020

 

Lease financing receivables

 

 

 

 

 

 

Net minimum lease payments

 

$

337,512

 

 

$

234,472

 

Unguaranteed residual values

 

 

22,338

 

 

 

8,690

 

Unearned income

 

 

(25,366

)

 

 

(19,867

)

Total lease financing receivables

 

 

334,484

 

 

 

223,295

 

Initial direct costs

 

 

4,272

 

 

 

3,846

 

Lease financial receivables before allowance for
   lease losses

 

$

338,756

 

 

$

227,141

 

Summary of Minimum Annual Lease Payments for Lease Financing Receivables

The minimum annual lease payments for lease financing receivables as of September 30, 2021 are summarized as follows:

 

 

 

Minimum Lease
Payments

 

2021

 

$

27,875

 

2022

 

 

110,733

 

2023

 

 

85,005

 

2024

 

 

59,682

 

2025

 

 

39,328

 

Thereafter

 

 

14,889

 

Total

 

$

337,512

 

Summary of Balances for Each Respective Loan and Lease Category The following tables summarize the balances for each respective loan and lease category as of September 30, 2021 and December 31, 2020:

 

September 30, 2021

 

Originated

 

 

Acquired
Impaired

 

 

Acquired
Non-Impaired

 

 

Total

 

Commercial real estate

 

$

1,298,454

 

 

$

84,821

 

 

$

235,103

 

 

$

1,618,378

 

Residential real estate

 

 

387,578

 

 

 

61,893

 

 

 

58,283

 

 

 

507,754

 

Construction, land development, and other land

 

 

336,460

 

 

 

1,746

 

 

 

206

 

 

 

338,412

 

Commercial and industrial

 

 

1,480,076

 

 

 

6,651

 

 

 

49,678

 

 

 

1,536,405

 

Paycheck Protection Program

 

 

268,081

 

 

 

 

 

 

 

 

 

268,081

 

Installment and other

 

 

998

 

 

 

169

 

 

 

275

 

 

 

1,442

 

Lease financing receivables

 

 

331,149

 

 

 

 

 

 

7,607

 

 

 

338,756

 

Total loans and leases

 

$

4,102,796

 

 

$

155,280

 

 

$

351,152

 

 

$

4,609,228

 

 

 

December 31, 2020

 

Originated

 

 

Acquired
Impaired

 

 

Acquired
Non-Impaired

 

 

Total

 

Commercial real estate

 

$

1,017,587

 

 

$

108,484

 

 

$

295,599

 

 

$

1,421,670

 

Residential real estate

 

 

414,220

 

 

 

78,840

 

 

 

79,211

 

 

 

572,271

 

Construction, land development, and other land

 

 

226,408

 

 

 

4,113

 

 

 

212

 

 

 

230,733

 

Commercial and industrial

 

 

1,276,527

 

 

 

10,178

 

 

 

82,195

 

 

 

1,368,900

 

Paycheck Protection Program

 

 

517,815

 

 

 

 

 

 

 

 

 

517,815

 

Installment and other

 

 

1,267

 

 

 

202

 

 

 

536

 

 

 

2,005

 

Lease financing receivables

 

 

214,636

 

 

 

 

 

 

12,505

 

 

 

227,141

 

Total loans and leases

 

$

3,668,460

 

 

$

201,817

 

 

$

470,258

 

 

$

4,340,535

 

Summary of Outstanding Balance and Carrying Amount of All Acquired Impaired Loans The balances do not include an allowance for loan and lease losses of $4.3 million and $6.5 million, at September 30, 2021 and December 31, 2020, respectively.

 

 

 

September 30, 2021

 

 

December 31, 2020

 

 

 

Unpaid
Principal
Balance

 

 

Carrying
Value

 

 

Unpaid
Principal
Balance

 

 

Carrying
Value

 

Commercial real estate

 

$

126,738

 

 

$

84,821

 

 

$

154,233

 

 

$

108,484

 

Residential real estate

 

 

108,560

 

 

 

61,893

 

 

 

126,086

 

 

 

78,840

 

Construction, land development, and other land

 

 

9,301

 

 

 

1,746

 

 

 

12,677

 

 

 

4,113

 

Commercial and industrial

 

 

12,115

 

 

 

6,651

 

 

 

15,925

 

 

 

10,178

 

Installment and other

 

 

866

 

 

 

169

 

 

 

917

 

 

 

202

 

Total acquired impaired loans

 

$

257,580

 

 

$

155,280

 

 

$

309,838

 

 

$

201,817

 

Summary of Changes in Accretable Yield for Acquired Impaired Loans

The following table summarizes the changes in accretable yield for acquired impaired loans for the three and nine months ended September 30, 2021 and 2020:

 

 

 

Three Months Ended

 

 

Nine Months Ended

 

 

 

September 30,

 

 

September 30,

 

 

 

2021

 

 

2020

 

 

2021

 

 

2020

 

Beginning balance

 

$

24,474

 

 

$

31,868

 

 

$

27,696

 

 

$

40,009

 

Accretion to interest income

 

 

(3,080

)

 

 

(5,763

)

 

 

(9,896

)

 

 

(15,420

)

Reclassification from nonaccretable difference, net

 

 

1,217

 

 

 

5,727

 

 

 

4,811

 

 

 

7,243

 

Ending balance

 

$

22,611

 

 

$

31,832

 

 

$

22,611

 

 

$

31,832

 

Schedule of Unpaid Principal Balance and Carrying Value for Acquired Non-Impaired Loans and Leases The unpaid principal balance and carrying value for acquired non-impaired loans and leases at September 30, 2021 and December 31, 2020 were as follows:

 

 

 

September 30, 2021

 

 

December 31, 2020

 

 

 

Unpaid
Principal
Balance

 

 

Carrying
Value

 

 

Unpaid
Principal
Balance

 

 

Carrying
Value

 

Commercial real estate

 

$

240,271

 

 

$

235,103

 

 

$

302,091

 

 

$

295,599

 

Residential real estate

 

 

58,858

 

 

 

58,283

 

 

 

80,104

 

 

 

79,211

 

Construction, land development, and other land

 

 

271

 

 

 

206

 

 

 

278

 

 

 

212

 

Commercial and industrial

 

 

51,468

 

 

 

49,678

 

 

 

84,608

 

 

 

82,195

 

Installment and other

 

 

286

 

 

 

275

 

 

 

553

 

 

 

536

 

Lease financing receivables

 

 

7,638

 

 

 

7,607

 

 

 

13,978

 

 

 

12,505

 

Total acquired non-impaired loans and leases

 

$

358,792

 

 

$

351,152

 

 

$

481,612

 

 

$

470,258