XML 35 R25.htm IDEA: XBRL DOCUMENT v3.22.2
Loans (Tables)
6 Months Ended
Jun. 30, 2022
Receivables [Abstract]  
Schedule of Loans
Loans consist of the following:
(Dollars in thousands)June 30, 2022December 31, 2021
Loans held for sale$62,493 $80,387 
LHFI:
Loans secured by real estate:
Commercial real estate$1,909,054 $1,693,512 
Construction/land/land development635,556 530,083 
Residential real estate1,005,623 909,739 
Total real estate3,550,233 3,133,334 
Commercial and industrial(1)
1,430,239 1,454,235 
Mortgage warehouse lines of credit531,888 627,078 
Consumer15,733 16,684 
Total LHFI(2)
5,528,093 5,231,331 
Less: Allowance for loan losses63,123 64,586 
LHFI, net$5,464,970 $5,166,745 
____________________________
(1)Includes $901,000 and $105.8 million of PPP loans at June 30, 2022 and December 31, 2021, respectively.
(2)Includes net deferred loan fees of $8.2 million and $9.6 million at June 30, 2022, and December 31, 2021, 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 June 30, 2022, 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 June 30, 2022.
Term Loans
Amortized Cost Basis by Origination Year
(Dollars in thousands)20222021202020192018PriorRevolving Loans Amortized Cost BasisTotal
Commercial real estate:
Pass$452,645 $511,619 $292,129 $250,980 $180,073 $168,953 $21,304 $1,877,703 
Special mention— — — 3,866 8,293 1,405 — 13,564 
Classified— 1,826 555 717 2,370 12,156 163 17,787 
Total commercial real estate loans$452,645 $513,445 $292,684 $255,563 $190,736 $182,514 $21,467 $1,909,054 
Current period gross charge-offs$— $— $— $— $— $166 $— $166 
Current period gross recoveries— — — — — — 
Current period net charge-offs (recoveries)$— $— $— $— $— $164 $— $164 
Construction/land/land development:
Pass$156,136 $288,817 $67,507 $50,777 $27,686 $4,008 $37,833 $632,764 
Classified173 141 283 160 170 1,721 144 2,792 
Total construction/land/land development loans$156,309 $288,958 $67,790 $50,937 $27,856 $5,729 $37,977 $635,556 
Current period gross charge-offs$— $— $— $— $— $— $— $— 
Current period gross recoveries— — — — — — — — 
Current period net charge-offs (recoveries)$— $— $— $— $— $— $— $— 
Residential real estate:
Pass$214,417 $255,510 $236,331 $97,282 $41,029 $88,613 $62,790 $995,972 
Special mention— — 166 — — — — 166 
Classified491 354 101 1,263 1,074 5,899 303 9,485 
Total residential real estate loans$214,908 $255,864 $236,598 $98,545 $42,103 $94,512 $63,093 $1,005,623 
Current period gross charge-offs$— $— $— $— $— $75 $— $75 
Current period gross recoveries— — — 75 — 17 — 92 
Current period net charge-offs (recoveries)$— $— $— $(75)$— $58 $— $(17)
Term Loans
Amortized Cost Basis by Origination Year
(Dollars in thousands)20222021202020192018PriorRevolving Loans Amortized Cost BasisTotal
Commercial and industrial:
Pass$189,363 $302,510 $107,423 $72,345 $42,027 $33,751 $660,486 $1,407,905 
Special mention150 62 — — 192 — — 404 
Classified1,559 10,096 172 1,413 1,390 3,352 3,948 21,930 
Total commercial and industrial loans$191,072 $312,668 $107,595 $73,758 $43,609 $37,103 $664,434 $1,430,239 
Current period gross charge-offs$— $724 $— $865 $337 $301 $2,098 $4,325 
Current period gross recoveries— — — 34 15 246 885 1,180 
Current period net charge-offs (recoveries)$— $724 $— $831 $322 $55 $1,213 $3,145 
Mortgage Warehouse Lines of Credit:
Pass$— $— $— $— $— $— $531,888 $531,888 
Current period gross charge-offs$— $— $— $— $— $— $— $— 
Current period gross recoveries— — — — — — — — 
Current period net charge-offs (recoveries)$— $— $— $— $— $— $— $— 
Consumer:
Pass$3,774 $4,527 $1,393 $961 $238 $49 $4,711 $15,653 
Classified19 — — — 48 80 
Total consumer loans$3,779 $4,546 $1,393 $969 $238 $49 $4,759 $15,733 
Current period gross charge-offs$— $20 $$— $$$— $28 
Current period gross recoveries— — — — 13 
Current period net charge-offs (recoveries)$— $20 $(1)$— $— $(4)$— $15 
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
(Dollars in thousands)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 
Term Loans
Amortized Cost Basis by Origination Year
(Dollars in thousands)20212020201920182017PriorRevolving Loans Amortized Cost BasisTotal
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 $909,739 
Current period gross charge-offs$— $$61 $— $— $10 $— $78 
Current period gross recoveries— 21 19 — 25 52 — 117 
Current period net charge-offs (recoveries)$— $(14)$42 $— $(25)$(42)$— $(39)
Commercial and industrial:
Pass$448,377 $164,910 $93,488 $64,791 $14,742 $24,014 $599,144 $1,409,466 
Special mention259 2,170 — 1,519 — — 3,752 7,700 
Classified14,378 167 2,978 3,849 3,849 3,008 8,840 37,069 
Total commercial and industrial loans$463,014 $167,247 $96,466 $70,159 $18,591 $27,022 $611,736 $1,454,235 
Current period gross charge-offs$$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 
Loan Portfolio Aging Analysis
The following tables present the Company's loan portfolio aging analysis at the dates indicated:
June 30, 2022
(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
$— $— $— $— $1,909,054 $1,909,054 $— 
Construction/land/land development
95 — — 95 635,461 635,556 — 
Residential real estate36 175 385 596 1,005,027 1,005,623 — 
Total real estate131 175 385 691 3,549,542 3,550,233 — 
Commercial and industrial458 605 5,347 6,410 1,423,829 1,430,239 — 
Mortgage warehouse lines of credit
— — — — 531,888 531,888 — 
Consumer44 29 12 85 15,648 15,733 — 
Total LHFI$633 $809 $5,744 $7,186 $5,520,907 $5,528,093 $— 
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 $— 
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 $15.5 million and $17.7 million was not included in the book value for the purposes of calculating the allowance at June 30, 2022, and June 30, 2021, respectively. Allocation of a portion of the allowance to one category of loans does not preclude its availability to absorb losses in other categories.
Three Months Ended June 30, 2022
(Dollars in thousands)Beginning BalanceCharge-offsRecoveries
Provision(1)
Ending BalanceAverage Balance
Net Charge-offs to Loan Average Balance(2)
Loans secured by real estate:
Commercial real estate$14,606 $— $— $1,506 $16,112 $1,828,700 — %
Construction/land/land development
4,580 — — 127 4,707 587,872 — 
Residential real estate
5,821 — 86 (56)5,851 966,363 (0.04)
Commercial and industrial
36,315 2,179 545 796 35,477 1,398,802 0.47 
Mortgage warehouse lines of credit
329 — — 130 459 444,851 — 
Consumer522 13 — 517 15,979 0.13 
Total$62,173 $2,192 $639 $2,503 $63,123 $5,242,567 0.12 %
                                                       
(1)The $3.5 million provision for credit losses on the consolidated statements of income includes a $2.5 million provision for loan losses, a $408,000 provision for off-balance sheet commitments and a $540,000 provision for held to maturity securities credit losses for the three months ended June 30, 2022.
(2)Annualized
Three Months Ended June 30, 2021
(Dollars in thousands)Beginning BalanceCharge-offsRecoveries
Provision(1)
Ending BalanceAverage Balance
Net Charge-offs to Loan Average Balance(2)
Loans secured by real estate:
Commercial real estate$18,397 $102 $$(2,016)$16,282 $1,465,799 0.03 %
Construction/land/land development
7,389 — — (1,787)5,602 516,794 — 
Residential real estate
8,294 58 815 9,059 929,332 0.02 
Commercial and industrial
49,342 2,845 186 (1,634)45,049 1,761,803 0.61 
Mortgage warehouse lines of credit
923 — — (363)560 819,233 — 
Consumer791 (239)552 16,632 — 
Total$85,136 $3,010 $202 $(5,224)$77,104 $5,509,593 0.20 
                                                       
     
(1)The $5.6 million provision for credit losses net benefit on the consolidated statements of income includes a $5.2 million net loan loss benefit, a $390,000 benefit for off-balance sheet commitments and a $5,000 provision for held to maturity securities credit losses for the three months ended June 30, 2021.
(2)Annualized
Six Months Ended June 30, 2022
(Dollars in thousands)Beginning BalanceCharge-offsRecoveries
Provision(1)
Ending BalanceAverage Balance
Net Charge-offs to Loan Average Balance(2)
Loans secured by real estate:
Commercial real estate$13,425 $166 $$2,851 $16,112 $1,773,784 0.02 %
Construction/land/land development
4,011 — — 696 4,707 576,672 — 
Residential real estate
6,116 75 92 (282)5,851 937,005 — 
Commercial and industrial
40,146 4,325 1,180 (1,524)35,477 1,411,946 0.45 
Mortgage warehouse lines of credit
340 — — 119 459 434,381 — 
Consumer548 28 13 (16)517 16,219 0.19 
Total$64,586 $4,594 $1,287 $1,844 $63,123 $5,150,007 0.13 
                                                       
     
(1)The $3.1 million provision for credit losses on the consolidated statements of income includes a $1.8 million provision for loan losses, a $556,000 provision for off-balance sheet commitments and a $725,000 provision for held to maturity securities credit losses for the six months ended June 30, 2022.
(2)Annualized.
Six Months Ended June 30, 2021
(Dollars in thousands)Beginning BalanceCharge-offsRecoveries
Provision(1)
Ending BalanceAverage Balance
Net Charge-offs to Loan Average Balance(2)
Loans secured by real estate:
Commercial real estate$15,430 $130 $$976 $16,282 $1,443,931 0.02 %
Construction/land/land development8,191 — — (2,589)5,602 529,219 — 
Residential real estate9,418 58 17 (318)9,059 908,884 0.01 
Commercial and industrial51,857 5,800 294 (1,302)45,049 1,791,281 0.62 
Mortgage warehouse lines of credit856 — — (296)560 890,127 — 
Consumer918 49 18 (335)552 17,138 0.36 
Total$86,670 $6,037 $335 $(3,864)$77,104 $5,580,580 0.21 
                                                       
(1)The $4.2 million provision for credit losses net benefit on the consolidated statements of income includes a $3.9 million provision for loan losses net benefit, a $338,000 off-balance sheet commitments net benefit and a $5,000 provision for held to maturity securities credit losses for the six months ended June 30, 2021.
(2)Annualized
The following tables show the recorded investment in loans by loss estimation methodology.
June 30, 2022
Collectively EvaluatedIndividually Evaluated
(Dollars in thousands)Probability of DefaultFair Value of CollateralDiscounted Cash FlowTotal
Loans secured by real estate:
Commercial real estate$1,907,141 $— $1,913 $1,909,054 
Construction/land/land development634,432 212 912 635,556 
Residential real estate
998,586 6,482 555 1,005,623 
Commercial and industrial
1,423,402 5,822 1,015 1,430,239 
Mortgage warehouse lines of credit531,888 — — 531,888 
Consumer15,732 — 15,733 
Total$5,511,181 $12,517 $4,395 $5,528,093 
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 

The following tables show the allowance for loan credit losses by loss estimation methodology at June 30, 2022, and December 31, 2021.
June 30, 2022
Collectively EvaluatedIndividually Evaluated
(Dollars in thousands)Probability of DefaultFair Value of CollateralDiscounted Cash FlowTotal
Loans secured by real estate:
Commercial real estate$16,087 $— $25 $16,112 
Construction/land/land development4,689 — 18 4,707 
Residential real estate
5,667 184 — 5,851 
Commercial and industrial
30,589 4,885 35,477 
Mortgage warehouse lines of credit459 — — 459 
Consumer516 — 517 
Total$58,007 $5,070 $46 $63,123 
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 
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:
June 30, 2022December 31, 2021June 30, 2022December 31, 2021
Commercial real estate$172 $453 $224 $512 
Construction/land/land development
209 52 373 338 
Residential real estate5,865 7,684 7,478 11,647 
Total real estate6,246 8,189 8,075 12,497 
Commercial and industrial
681 58 5,930 12,306 
Consumer— — 80 100 
Total nonaccrual loans$6,927 $8,247 $14,085 $24,903