XML 23 R13.htm IDEA: XBRL DOCUMENT v3.20.2
Allowance for Loan Losses
9 Months Ended
Sep. 30, 2020
Receivables [Abstract]  
Allowance for Loan Losses Allowance for Credit Losses on Loans
Effective January 1, 2020, the Bank adopted ASU 2016-13. CECL Adoption replaced the allowance for loan losses with the ACL on loans and replaced the related provision for loan losses with the provision for credit losses on loans. Risk characteristics by segment considered in the CECL methodology are the same as those disclosed in the 2019 Annual Form 10-K.
The baseline loss rates used to calculate the ACL on loans at January 1, 2020 utilized the Bank's average quarterly historical loss information from December 31, 2007 through December 31, 2019. The baseline loss rate for the ACL at September 30, 2020 used historical losses beginning December 31, 2012 through the balance sheet date. The Bank updated the historical loss period as it believes the economic cycle has ended, as evidenced by certain economic forecasts signaling that a recession has started given the prolonged, profound, and pervasive contraction in economic activities due to COVID-19. The Bank believes the historic loss rates are viable inputs to the current expected credit loss methodology as the Bank's lending practice and business has remained relatively stable throughout the periods. While the Bank's assets have grown, the credit culture has stayed consistent.
Prepayments included in the CECL model at January 1, 2020 and September 30, 2020 were based on the 48-month rolling historical averages for each segment, which management believes is an accurate representation of
future prepayment activity. There were no changes to this methodology during the nine months ended September 30, 2020.
The reasonable and supportable period used in the CECL model at January 1, 2020 was four quarters and was increased to five quarters in the CECL model at September 30, 2020 to include the additional impact of certain macroeconomic factors with lagged periods. Management believes that forecasts beyond this time period tend to diverge in economic assumptions and may be less comparable to actual future events. As the length of the reasonable and supportable period increases, the degree of judgment involved in estimating the allowance will likely increase.
The Bank used a two quarter reversion period in calculating the ACL as of January 1, 2020 and September 30, 2020 as it believes the historical loss information is relevant to the expected credit losses and recognizes the declining precision and increasing uncertainty of estimating credit losses in those periods beyond which it can make reasonable and supportable forecasts.
The macroeconomic forecast used in the CECL model as of January 1, 2020 predicted continued economic expansion with steady GDP growth of 1.8% and low unemployment rates of 3.5% in 2020, among other factors. The onset of the COVID-19 pandemic resulted in identification of an economic recession during the second quarter of 2020. The macroeconomic forecast used in the CECL model as of September 30, 2020 reflected a slow and long recovery from the COVID-19 recession. The modeled recovery is expected to last through the end of 2021, including a contraction in GDP of 3.7% for 2020 and a rebound of 3.7% for 2021, and modest increases in GDP in future years. Unemployment rates are expected to average 8.7% during the remainder of 2020 and gradually reduce to 4.0% by 2025.
The ACL on loans at September 30, 2020 does not include a reserve for SBA PPP loans as these loans are fully guaranteed by the SBA.
The following tables detail the activity in the ACL on loans disaggregated by segment and class for the three and nine months ended September 30, 2020:
Three Months Ended September 30, 2020
Beginning Balance
Charge-offs
Recoveries
Provision for Credit Losses
Ending Balance
(In thousands)
Commercial business:
Commercial and industrial
$29,773 $(507)$78 $1,815 $31,159 
SBA PPP— — — — — 
Owner-occupied CRE
10,003 — 3,027 13,032 
Non-owner occupied CRE
10,666 — — (124)10,542 
Total commercial business
50,442 (507)80 4,718 54,733 
One-to-four family residential2,223 — — (398)1,825 
Real estate construction and land development:
One-to-four family residential567 — 139 (42)664 
Five or more family residential and commercial properties
8,557 — — 70 8,627 
Total real estate construction and land development
9,124 — 139 28 9,291 
Consumer9,712 (335)142 (2,028)7,491 
Total$71,501 $(842)$361 $2,320 $73,340 

Nine Months Ended September 30, 2020
Beginning BalanceImpact of CECL AdoptionBeginning Balance,
as Adjusted
Charge-offs RecoveriesProvision for Credit LossesEnding Balance
(In thousands)
Commercial business:
Commercial and industrial$11,739 $(1,348)$10,391 $(3,418)$1,204 $22,982 $31,159 
SBA PPP— — — — — — — 
Owner-occupied CRE
4,512 452 4,964 (135)16 8,187 13,032 
Nine Months Ended September 30, 2020
Beginning BalanceImpact of CECL AdoptionBeginning Balance,
as Adjusted
Charge-offs RecoveriesProvision for Credit LossesEnding Balance
(In thousands)
Non-owner occupied CRE
7,682 (2,039)5,643 — — 4,899 10,542 
Total commercial business
23,933 (2,935)20,998 (3,553)1,220 36,068 54,733 
One-to-four family residential1,458 1,471 2,929 — (1,107)1,825 
Real estate construction and land development:
One-to-four family residential
1,455 (571)884 — 160 (380)664 
Five or more family residential and commercial properties
1,605 7,240 8,845 — — (218)8,627 
Total real estate construction and land development
3,060 6,669 9,729 — 160 (598)9,291 
Consumer6,821 (2,484)4,337 (1,141)433 3,862 7,491 
Unallocated899 (899)— — — — — 
Total$36,171 $1,822 $37,993 $(4,694)$1,816 $38,225 $73,340 

The Bank recognized net charge-offs of $2.9 million during the nine months ended September 30, 2020 primarily due to a commercial and industrial charge-off of $1.7 million related to a lending relationship that had been experiencing difficulties. Due to issues surrounding the control of the underlying loan collateral, the Bank determined it appropriate to charge-off the entire balance and pursue an aggressive collection strategy. Net charge-offs also included two commercial and industrial loan relationships totaling $447,000 as a result of impacts from the COVID-19 pandemic and small dollar net charge-offs on a large volume of consumer loans of $708,000. Net charge-offs were offset partially by a full recovery of a commercial and industrial agricultural lending relationship of $963,000 during the nine months ended September 30, 2020, which was charged-off during the three months ended December 31, 2019.
The provision for credit losses on loans of $38.2 million for the nine months ended September 30, 2020 was necessary to build the allowance to account for the current and forecasted economic conditions amidst COVID-19, including the credit losses estimated on collectively and individually evaluated loans.
The following tables detail activity in the allowance for loan losses disaggregated by segment and class for the three and nine months ended September 30, 2019 under the incurred loss methodology, including the ASC 310-30 methodology for PCI loans:
Three Months Ended September 30, 2019
Beginning BalanceCharge-offsRecoveriesProvision for Loan LossesEnding Balance
(In thousands)
Commercial business:
Commercial and industrial$11,993 $(306)$43 $449 $12,179 
Owner-occupied CRE
5,066 — 46 (656)4,456 
Non-owner occupied CRE
8,064 — 292 (525)7,831 
Total commercial business
25,123 (306)381 (732)24,466 
One-to-four family residential1,345 (15)— 81 1,411 
Real estate construction and land development:
One-to-four family residential1,471 — (133)1,341 
Three Months Ended September 30, 2019
Beginning BalanceCharge-offsRecoveriesProvision for Loan LossesEnding Balance
(In thousands)
Five or more family residential and commercial properties
1,060 — — 229 1,289 
Total real estate construction and land development
2,531 — 96 2,630 
Consumer6,540 (501)127 621 6,787 
Unallocated824 — — 400 1,224 
Total$36,363 $(822)$511 $466 $36,518 

Nine Months Ended September 30, 2019
 Beginning BalanceCharge-offsRecoveriesProvision for Loan LossesEnding Balance
(In thousands)
Commercial business:
Commercial and industrial$11,343 $(1,183)$112 $1,907 $12,179 
Owner-occupied CRE
4,898 — 49 (491)4,456 
Non-owner occupied CRE
7,470 — 441 (80)7,831 
Total commercial business
23,711 (1,183)602 1,336 24,466 
One-to-four family residential1,203 (45)— 253 1,411 
Real estate construction and land development:
One-to-four family residential1,240 — 628 (527)1,341 
Five or more family residential and commercial properties
954 — — 335 1,289 
Total real estate construction and land development
2,194 — 628 (192)2,630 
Consumer6,581 (1,653)374 1,485 6,787 
Unallocated1,353 — — (129)1,224 
Total$35,042 $(2,881)$1,604 $2,753 $36,518 

The following table details the allowance for loan losses disaggregated on the basis of the Company's impairment method as of December 31, 2019 under the incurred loss methodology, including the ASC 310-30 methodology for PCI loans:
Loans Individually Evaluated for ImpairmentLoans Collectively Evaluated for ImpairmentPCI LoansTotal Allowance for Loan Losses
(In thousands)
Commercial business:
Commercial and industrial$1,372 $9,772 $595 $11,739 
Owner-occupied CRE
426 3,558 528 4,512 
Non-owner occupied CRE
146 7,064 472 7,682 
Total commercial business1,944 20,394 1,595 23,933 
One-to-four family residential56 1,316 86 1,458 
Real estate construction and land development:
One-to-four family residential
— 1,296 159 1,455 
Loans Individually Evaluated for ImpairmentLoans Collectively Evaluated for ImpairmentPCI LoansTotal Allowance for Loan Losses
(In thousands)
Five or more family residential and commercial properties
— 1,527 78 1,605 
Total real estate construction and land development
— 2,823 237 3,060 
Consumer143 6,327 351 6,821 
Unallocated— 899 — 899 
Total$2,143 $31,759 $2,269 $36,171 

The following table details the amortized cost of the loan receivables disaggregated on the basis of the Company’s impairment method as of December 31, 2019 under the incurred loss methodology, including the ASC 310-30 methodology for PCI loans:
Loans Individually Evaluated for ImpairmentLoans Collectively Evaluated for ImpairmentPCI LoansLoans Receivable
(In thousands)
Commercial business:
Commercial and industrial
$43,808 $806,044 $2,368 $852,220 
Owner-occupied CRE
6,336 793,984 4,914 805,234 
Non-owner occupied CRE
6,324 1,276,964 5,491 1,288,779 
Total commercial business56,468 2,876,992 12,773 2,946,233 
One-to-four family residential215 127,870 3,575 131,660 
Real estate construction and land development:
One-to-four family residential
237 104,059 — 104,296 
Five or more family residential and commercial properties
— 170,350 — 170,350 
Total real estate construction and land development
237 274,409 — 274,646 
Consumer561 413,017 1,762 415,340 
Total$57,481 $3,692,288 $18,110 $3,767,879