XML 54 R35.htm IDEA: XBRL DOCUMENT v3.22.0.1
Loans (Tables)
12 Months Ended
Dec. 31, 2021
Receivables [Abstract]  
Schedule of Loans
Loans consist of the following:
(Dollars in thousands)December 31, 2021December 31, 2020
Loans held for sale$80,387 $191,512 
LHFI:
Loans secured by real estate:
Commercial real estate$1,693,512 $1,370,928 
Construction/land/land development530,083 531,860 
Residential real estate909,739 885,120 
Total real estate3,133,334 2,787,908 
Commercial and industrial(1)
1,454,235 1,817,862 
Mortgage warehouse lines of credit627,078 1,084,001 
Consumer16,684 17,991 
Total loans accounted for at amortized cost5,231,331 5,707,762 
Loans accounted for at fair value— 17,011 
Total LHFI(2)
5,231,331 5,724,773 
Less: Allowance for loan losses64,586 86,670 
LHFI, net$5,166,745 $5,638,103 
____________________________
(1)Includes $105.8 million and $546.5 million of PPP loans at December 31, 2021 and December 31, 2020, respectively.
(2)Includes net deferred loan fees of $9.6 million and $13.7 million at December 31, 2021, and December 31, 2020, respectively.
Recorded Investment in Loans by Credit Quality Indicator
The following table reflects recorded investments in loans by credit quality indicator and origination year at December 31, 2021, excluding loans held for sale and loans accounted for at fair value. The Company had an immaterial amount of revolving loans converted to term loans at December 31, 2021.
Term Loans
Amortized Cost Basis by Origination Year
20212020201920182017PriorRevolving Loans Amortized Cost BasisTotal
Commercial real estate:
Pass$556,218 $369,128 $278,045 $236,543 $111,308 $86,498 $22,904 $1,660,644 
Special mention— — — 8,392 15,828 — — 24,220 
Classified2,045 625 772 2,456 299 2,288 163 8,648 
Total commercial real estate loans$558,263 $369,753 $278,817 $247,391 $127,435 $88,786 $23,067 $1,693,512 
Current period gross charge-offs$— $— $— $120 $24 $26 $— $170 
Current period gross recoveries— — — 48 14 — 65 
Current period net charge-offs (recoveries)$— $— $— $72 $21 $12 $— $105 
Construction/land/land development:
Pass$256,212 $102,459 $85,442 $32,128 $5,422 $553 $30,729 $512,945 
Special mention— — 8,126 — 1,003 — — 9,129 
Classified443 297 272 1,677 158 — 5,162 8,009 
Total construction/land/land development loans$256,655 $102,756 $93,840 $33,805 $6,583 $553 $35,891 $530,083 
Current period gross charge-offs$— $— $— $— $— $— $— $— 
Current period gross recoveries— — — — — — — — 
Current period net charge-offs (recoveries)$— $— $— $— $— $— $— $— 
Residential real estate:
Pass$313,898 $252,115 $109,564 $52,515 $45,042 $59,690 $60,342 $893,166 
Special mention— 174 — 421 477 — — 1,072 
Classified1,398 191 2,393 2,848 1,819 6,606 246 15,501 
Total residential real estate loans$315,296 $252,480 $111,957 $55,784 $47,338 $66,296 $60,588 $909,739 
Current period gross charge-offs$— $$61 $— $— $10 $— $78 
Current period gross recoveries— 21 19 — 25 52 — 117 
Current period net charge-offs (recoveries)$— $(14)$42 $— $(25)$(42)$— $(39)
Term Loans
Amortized Cost Basis by Origination Year
20212020201920182017PriorRevolving Loans Amortized Cost BasisTotal
(Dollars in thousands)
Commercial and industrial:
Pass$448,377 $164,910 $93,488 $64,791 $14,742 $24,014 $599,144 $1,409,466 
Special mention259 2,170 — 1,519 — — 3,752 7,700 
Classified14,378 167 2,978 3,849 3,849 3,008 8,840 37,069 
Total commercial and industrial loans$463,014 $167,247 $96,466 $70,159 $18,591 $27,022 $611,736 $1,454,235 
Current period gross charge-offs$$1,172 $54 $$1,467 $6,354 $2,862 $11,923 
Current period gross recoveries— 18 51 102 204 339 717 
Current period net charge-offs (recoveries)$$1,154 $$$1,365 $6,150 $2,523 $11,206 
Mortgage Warehouse Lines of Credit:
Pass$— $— $— $— $— $— $627,078 $627,078 
Current period gross charge-offs$— $— $— $— $— $— $— $— 
Current period gross recoveries— — — — — — — — 
Current period net charge-offs (recoveries)$— $— $— $— $— $— $— $— 
Consumer:
Pass$6,976 $2,169 $1,467 $443 $55 $67 $5,407 $16,584 
Classified26 21 — — 51 100 
Total consumer loans$7,002 $2,190 $1,468 $443 $55 $68 $5,458 $16,684 
Current period gross charge-offs$— $$29 $$— $$18 $63 
Current period gross recoveries— — 20 17 49 
Current period net charge-offs (recoveries)$— $$$(5)$(1)$(8)$14 $14 
The following table reflects recorded investments in loans by credit quality indicator and origination year at December 31, 2020, excluding loans held for sale and loans accounted for at fair value. The Company had an immaterial amount of revolving loans converted to term loans at December 31, 2020.
Term Loans
Amortized Cost Basis by Origination Year
(Dollars in thousands)20202019201820172016PriorRevolving Loans Amortized Cost BasisTotal
Commercial real estate:(1)
Pass$393,317 $290,394 $312,051 $154,445 $46,132 $106,994 $18,419 $1,321,752 
Special mention824 113 2,410 20,691 — 1,656 2,145 27,839 
Classified2,806 1,678 6,704 6,586 1,476 1,093 994 21,337 
Total commercial real estate loans$396,947 $292,185 $321,165 $181,722 $47,608 $109,743 $21,558 $1,370,928 
Current period gross charge-offs$— $— $— $3,622 $199 $1,103 $— $4,924 
Current period gross recoveries— — — — — 19 — 19 
Current period net charge-offs (recoveries)$— $— $— $3,622 $199 $1,084 $— $4,905 
(1) Excludes $17.0 million of commercial real estate loans at fair value at December 31, 2020, which are not included in the loss estimation methodology due to the fair value option election.
Term Loans
Amortized Cost Basis by Origination Year
(Dollars in thousands)20202019201820172016PriorRevolving Loans Amortized Cost BasisTotal
Construction/land/land development:
Pass$189,311 $150,281 $138,000 $12,907 $1,812 $1,157 $18,892 $512,360 
Special mention323 10,421 135 1,003 — — — 11,882 
Classified— 1,811 726 1,507 143 168 3,263 7,618 
Total construction/land/land development loans$189,634 $162,513 $138,861 $15,417 $1,955 $1,325 $22,155 $531,860 
Current period gross charge-offs$— $— $— $— $— $— $— $— 
Current period gross recoveries— — — — — — 
Current period net charge-offs (recoveries)$— $— $— $— $— $(1)$— $(1)
Residential real estate:
Pass$367,652 $143,368 $103,450 $102,272 $41,522 $50,094 $53,854 $862,212 
Special mention188 — 29 1,875 9,287 803 — 12,182 
Classified1,857 2,403 2,982 511 1,344 1,533 96 10,726 
Total residential real estate loans$369,697 $145,771 $106,461 $104,658 $52,153 $52,430 $53,950 $885,120 
Current period gross charge-offs$94 $271 $— $283 $— $44 $— $692 
Current period gross recoveries— — — — — 202 — 202 
Current period net charge-offs (recoveries)$94 $271 $— $283 $— $(158)$— $490 
Commercial and industrial:
Pass$851,780 $153,722 $110,092 $29,413 $9,927 $26,964 $511,220 $1,693,118 
Special mention4,860 2,059 26,438 423 — 14,843 8,077 56,700 
Classified5,436 12,250 5,859 5,450 5,950 6,707 26,392 68,044 
Total commercial and industrial loans$862,076 $168,031 $142,389 $35,286 $15,877 $48,514 $545,689 $1,817,862 
Current period gross charge-offs$189 $204 $87 $121 $3,228 $469 $2,404 $6,702 
Current period gross recoveries— 42 20 81 185 112 582 1,022 
Current period net charge-offs (recoveries)$189 $162 $67 $40 $3,043 $357 $1,822 $5,680 
Mortgage Warehouse Lines of Credit:
Pass$— $— $— $— $— $— $1,084,001 $1,084,001 
Current period gross charge-offs$— $— $— $— $— $— $— $— 
Current period gross recoveries— — — — — — — — 
Current period net charge-offs (recoveries)$— $— $— $— $— $— $— $— 
Consumer:
Pass$6,702 $3,318 $1,578 $203 $116 $83 $5,935 $17,935 
Classified28 — — 13 56 
Total consumer loans$6,730 $3,326 $1,578 $203 $122 $84 $5,948 $17,991 
Current period gross charge-offs$— $39 $23 $$— $$$76 
Current period gross recoveries— — 24 
Current period net charge-offs (recoveries)$— $39 $22 $$(5)$(3)$(2)$52 
Loan Portfolio Aging Analysis
The following tables present the Company's loan portfolio aging analysis at the dates indicated:
December 31, 2021
(Dollars in thousands)30-59 Days Past Due60-89 Days Past DueLoans Past Due 90 Days or MoreTotal Past DueCurrent LoansTotal Loans ReceivableAccruing Loans 90 or More Days Past Due
Loans secured by real estate:
Commercial real estate
$22 $— $197 $219 $1,693,293 $1,693,512 $— 
Construction/land/land development
— 129 52 181 529,902 530,083 — 
Residential real estate2,245 352 10,331 12,928 896,811 909,739 — 
Total real estate2,267 481 10,580 13,328 3,120,006 3,133,334 — 
Commercial and industrial77 1,172 10,927 12,176 1,442,059 1,454,235 — 
Mortgage warehouse lines of credit
— — — — 627,078 627,078 — 
Consumer90 — 21 111 16,573 16,684 — 
Total LHFI$2,434 $1,653 $21,528 $25,615 $5,205,716 $5,231,331 $— 
December 31, 2020
(Dollars in thousands)30-59 Days Past Due60-89 Days Past DueLoans Past Due 90 Days or MoreTotal Past DueCurrent LoansTotal Loans ReceivableAccruing Loans 90 or More Days Past Due
Loans secured by real estate:
Commercial real estate (1)
$1,072 $— $3,172 $4,244 $1,383,695 $1,387,939 $— 
Construction/land/land development
369 2,328 2,698 529,162 531,860 — 
Residential real estate3,774 134 364 4,272 880,848 885,120 — 
Total real estate5,215 135 5,864 11,214 2,793,705 2,804,919 — 
Commercial and industrial703 1,097 12,625 14,425 1,803,437 1,817,862 — 
Mortgage warehouse lines of credit
— — — — 1,084,001 1,084,001 — 
Consumer113 124 17,867 17,991 — 
Total LHFI$6,031 $1,241 $18,491 $25,763 $5,699,010 $5,724,773 $— 
____________________________
(1)Includes $17.0 million of commercial real estate loans at fair value.
Allowance for Loan Losses by Portfolio Segment
The following tables detail activity in the allowance for loan credit losses by portfolio segment. Accrued interest of $15.9 million and $20.3 million was not included in the book value for the purposes of calculating the allowance at December 31, 2021, and December 31, 2020, respectively. Allocation of a portion of the allowance to one category of loans does not preclude its availability to absorb losses in other categories.
Year Ended December 31, 2021
(Dollars in thousands)Beginning BalanceCharge-offsRecoveries
Provision(1)
Ending BalanceAverage BalanceNet Charge-offs to Loan Average Balance
Loans secured by real estate:
Commercial real estate$15,430 $170 $65 $(1,900)$13,425 $1,501,890 0.01 %
Construction/land/land development
8,191 — — (4,180)4,011 528,618 — 
Residential real estate
9,418 78 117 (3,341)6,116 916,039 — 
Commercial and industrial
51,857 11,923 717 (505)40,146 1,627,077 0.69 
Mortgage warehouse lines of credit
856 — — (516)340 753,588 — 
Consumer918 63 49 (356)548 16,764 0.08 
Total$86,670 $12,234 $948 $(10,798)$64,586 $5,343,976 0.21 
                                                       
     
(1)The $10.8 million provision for credit losses net benefit on the consolidated statements of income includes a $10.8 million provision for loan losses net benefit, a $68,000 provision for off-balance sheet commitments net benefit and a $101,000 provision for held to maturity securities credit losses for the year ended December 31, 2021.
Year Ended December 31, 2020
(Dollars in thousands)Beginning BalanceImpact of Adopting ASC 326Charge-offsRecoveries
Provision(1)
Ending BalanceAverage BalanceNet Charge-offs to Loan Average Balance
Loans secured by real estate:
Commercial real estate$10,013 $(5,052)$4,924 $19 $15,374 $15,430 $1,322,477 0.37 %
Construction/land/land development
3,711 1,141 — 3,338 8,191 554,038 — 
Residential real estate
6,332 (2,526)692 202 6,102 9,418 769,838 0.06 
Commercial and industrial
16,960 7,296 6,702 1,022 33,281 51,857 1,710,648 0.33 
Mortgage warehouse lines of credit
262 29 — — 565 856 574,837 — 
Consumer242 360 76 24 368 918 18,707 0.28 
Total$37,520 $1,248 $12,394 $1,268 $59,028 $86,670 $4,950,545 0.22 
                                                       
(1)The $59.9 million provision for credit losses on the consolidated statements of income includes a $59.0 million net loan loss provision, a $902,000 provision for off-balance sheet commitments and a $30,000 provision benefit for held to maturity securities credit losses for the year ended December 31, 2020.
Year Ended December 31, 2019
(Dollars in thousands)Beginning BalanceCharge-offsRecoveries
Provision(1)
Ending BalanceAverage BalanceNet Charge-offs to Loan Average Balance
Loans secured by real estate:
Commercial real estate$8,999 $1,420 $341 $2,093 $10,013 $1,247,941 0.09 %
Construction/land/land development
3,331 38 40 378 3,711 505,795 — 
Residential real estate
5,705 265 185 707 6,332 661,581 0.01 
Commercial and industrial
15,616 8,231 3,627 5,948 16,960 1,324,002 0.35 
Mortgage warehouse lines of credit
316 29 — (25)262 212,733 0.01 
Consumer236 148 48 106 242 20,809 0.48 
Total$34,203 $10,131 $4,241 $9,207 $37,520 $3,972,861 0.15 
                                                       
(1)The $9.6 million provision for credit losses on the consolidated statements of income includes a $9.2 million net loan loss provision, a $361,000 provision for off-balance sheet commitments for the year ended December 31, 2019.
The following tables show the recorded investment in loans by loss estimation methodology, excluding loans for which the fair value option was elected at December 31, 2020. There were no LHFI for which the fair value option was elected at December 31, 2021.
December 31, 2021
Collectively EvaluatedIndividually Evaluated
(Dollars in thousands)Probability of DefaultFair Value of CollateralDiscounted Cash FlowTotal
Loans secured by real estate:
Commercial real estate$1,691,269 $166 $2,077 $1,693,512 
Construction/land/land development529,789 — 294 530,083 
Residential real estate
898,456 8,150 3,133 909,739 
Commercial and industrial
1,441,204 8,547 4,484 1,454,235 
Mortgage warehouse lines of credit627,078 — — 627,078 
Consumer16,682 — 16,684 
Total$5,204,478 $16,865 $9,988 $5,231,331 
December 31, 2020
Collectively EvaluatedIndividually Evaluated
(Dollars in thousands)Probability of DefaultFair Value of CollateralDiscounted Cash FlowTotal
Loans secured by real estate:
Commercial real estate(1)
$1,365,284 $3,173 $2,471 $1,370,928 
Construction/land/land development528,894 2,621 345 531,860 
Residential real estate
879,015 2,009 4,096 885,120 
Commercial and industrial
1,804,049 3,152 10,661 1,817,862 
Mortgage warehouse lines of credit1,084,001 — — 1,084,001 
Consumer17,991 — — 17,991 
Total$5,679,234 $10,955 $17,573 $5,707,762 
____________________________
(1)Excludes $17.0 million of commercial real estate loans at fair value, which are not included in the loss estimation methodology due to the fair value option election.
The following tables show the allowance for loan credit losses by loss estimation methodology at December 31, 2021, and December 31, 2020.
December 31, 2021
Collectively EvaluatedIndividually Evaluated
(Dollars in thousands)Probability of DefaultFair Value of CollateralDiscounted Cash FlowTotal
Loans secured by real estate:
Commercial real estate$13,416 $— $$13,425 
Construction/land/land development3,997 — 14 4,011 
Residential real estate
5,017 19 1,080 6,116 
Commercial and industrial
29,995 6,680 3,471 40,146 
Mortgage warehouse lines of credit340 — — 340 
Consumer546 — 548 
Total$53,311 $6,701 $4,574 $64,586 
December 31, 2020
Collectively EvaluatedIndividually Evaluated
(Dollars in thousands)Probability of DefaultFair Value of CollateralDiscounted Cash FlowTotal
Loans secured by real estate:
Commercial real estate$14,896 $525 $$15,430 
Construction/land/land development8,062 128 8,191 
Residential real estate
8,983 — 435 9,418 
Commercial and industrial
44,714 1,707 5,436 51,857 
Mortgage warehouse lines of credit856 — — 856 
Consumer918 — — 918 
Total$78,429 $2,360 $5,881 $86,670 
Non-performing (Nonaccrual) Loans Held for Investment
Nonaccrual LHFI were as follows:
Nonaccrual With No
Allowance for Credit Loss
Nonaccrual
(Dollars in thousands)
Loans secured by real estate:
December 31, 2021December 31, 2020December 31, 2021December 31, 2020
Commercial real estate$453 $1,053 $512 $3,704 
Construction/land/land development
52 1,319 338 2,962 
Residential real estate7,684 2,436 11,647 6,530 
Total real estate8,189 4,808 12,497 13,196 
Commercial and industrial
58 82 12,306 12,897 
Consumer— — 100 56 
Total nonaccrual loans$8,247 $4,890 $24,903 $26,149 
Loans Classified as Troubled Debt Restructurings (TDRs)
Loans classified as TDRs, excluding the impact of forbearances granted due to COVID-19, were as follows:
(Dollars in thousands)December 31, 2021December 31, 2020
TDRs
Nonaccrual TDRs$4,064 $5,671 
Performing TDRs2,763 3,314 
Total$6,827 $8,985 
The tables below summarize loans classified as TDRs by loan and concession type during the dates indicated.
Year Ended December 31, 2021
(Dollars in thousands)Number of Loans RestructuredPre-Modification Recorded BalanceTerm ConcessionsInterest Rate ConcessionsCombination of Term and Rate ConcessionsTotal Modifications
Residential real estate$31 $26 $— $— $26 
Commercial and industrial100 100 — — 100 
Total$131 $126 $— $— $126 
Year Ended December 31, 2020
(Dollars in thousands)Number of Loans RestructuredPre-Modification Recorded BalanceTerm ConcessionsInterest Rate ConcessionsCombination of Term and Rate ConcessionsTotal Modifications
Loans secured by real estate:
Commercial real estate$1,696 $1,694 $— $— $1,694 
Residential real estate1,212 — 177 877 1,054 
Total real estate2,908 1,694 177 877 2,748 
Commercial and industrial217 193 — — 193 
Consumer— — 
Total13 $3,127 $1,887 $177 $879 $2,943 
Year Ended December 31, 2019
(Dollars in thousands)Number of Loans RestructuredPre-Modification Recorded BalanceTerm ConcessionsInterest Rate ConcessionsCombination of Term and Rate ConcessionsTotal Modifications
Loans secured by real estate:
Construction/land/land development$361 $— $— $343 $343 
Residential real estate2,516 — — 2,410 2,410 
Total real estate2,877 — — 2,753 2,753 
Commercial and industrial1,314 852 — — 852 
Consumer11 — — 
Total$4,202 $861 $— $2,753 $3,614