XML 29 R14.htm IDEA: XBRL DOCUMENT v3.20.4
Allowance for Credit Losses on Loans
12 Months Ended
Dec. 31, 2020
Receivables [Abstract]  
Allowance for Credit Losses on Loans Allowance for Credit Losses on Loans
Effective January 1, 2020, the Bank adopted ASU 2016-13. CECL Adoption replaced the ALL with the ACL on loans and replaced the related provision for loan losses with the provision for credit losses on loans.
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 December 31, 2020 used historical losses beginning December 31, 2012 through the balance sheet date. The Bank updated the historical loss period during the year ended December 31, 2020 as it believed the economic cycle has ended with the onset of the COVID-19 recession. 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 relatively consistent.
Prepayments included in the CECL model at January 1, 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 assumption during the year ended December 31, 2020.
The reasonable and supportable period used in the CECL model as of January 1, 2020 was four quarters and was increased to five quarters for the model as of December 31, 2020 to include the additional impact of certain macroeconomic factors with lagged periods. Management believes that forecasts beyond this five quarter 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 December 31, 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 and low unemployment rates, among other factors. The onset of the COVID-19 pandemic resulted in the identification of an economic recession during the second quarter of 2020 as evidenced by certain economic forecasts signaling prolonged, profound, and pervasive contraction in economic activities due to the COVID-19 pandemic. The GDP contracted and unemployment rates increased, amount other factors, during the year ended December 31, 2020. The macroeconomic forecast used in the CECL model as of December 31, 2020 reflected a slow recovery from the COVID-19 recession, modeled to last through the end of 2021. The macroeconomic forecast as of December 31, 2020 considered the COVID-19 vaccine progress as well as anticipated government stimulus plans; however, uncertainty remained over the time necessary to return the economy to pre-pandemic levels.
The ACL on loans at December 31, 2020 does not include a reserve for SBA PPP loans as these loans are fully guaranteed by the SBA.
A summary of the changes in the ACL on loans during the years ended December 31, 2020, December 31, 2019 and December 31, 2018 is as follows:
Year Ended December 31,
202020192018
(In thousands)
Balance at the beginning of the year$36,171 $35,042 $32,086 
Impact of CECL Adoption1,822 — — 
Balance at the beginning of the year, as adjusted37,993 35,042 32,086 
Charge-offs(5,622)(4,989)(3,605)
Recoveries of loans previously charged-off2,381 1,807 1,432 
Provision for loan losses35,433 4,311 5,129 
Balance at the end of the year$70,185 $36,171 $35,042 

The following table details the activity in the ACL on loans disaggregated by segment and class for the year ended December 31, 2020:
Beginning BalanceImpact of CECL AdoptionBeginning Balance,
as Adjusted
Charge-offsRecoveriesProvision for Credit LossesEnding Balance
(In thousands)
Commercial business:
Commercial and industrial$11,739 $(1,348)$10,391 $(3,616)$1,513 $21,722 $30,010 
SBA PPP
— — $— — — — — 
Owner-occupied CRE4,512 452 4,964 (135)17 4,640 9,486 
Non-owner occupied CRE7,682 (2,039)5,643 — — 4,469 10,112 
Total commercial business23,933 (2,935)20,998 (3,751)1,530 30,831 49,608 
Residential real estate
1,458 1,471 2,929 — (1,341)1,591 
Real estate construction and land development:
Residential
1,455 (571)884 — 278 789 1,951 
Commercial and multifamily
1,605 7,240 8,845 (417)— 2,713 11,141 
Total real estate construction and land development3,060 6,669 9,729 (417)278 3,502 13,092 
Consumer6,821 (2,484)4,337 (1,454)570 2,441 5,894 
Unallocated899 (899)— — — — — 
Total$36,171 $1,822 $37,993 $(5,622)$2,381 $35,433 $70,185 

The Bank recognized net charge-offs of $3.2 million during the year ended December 31, 2020 primarily due to a commercial and industrial charge-off of $1.7 million related to issues surrounding control of the underlying loan collateral. The Bank determined it appropriate to charge-off this entire loan relationship 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, a partial charge-off of one commercial and multifamily real estate construction and land development loan totaling $417,000 as a result of cost overruns and delays in construction and small dollar net charge-offs on a large volume of consumer loans of $884,000. Net charge-offs were offset partially by the full recovery of a commercial and industrial agricultural lending relationship of $963,000 during the year ended December 31, 2020, which was charged-off during the year ended December 31, 2019.
The provision for credit losses on loans of $35.4 million for the year ended December 31, 2020 was necessary to build the allowance to account for the current and forecasted economic conditions amidst the COVID-19 pandemic, including the credit losses estimated on collectively and individually evaluated loans.
The following table details the activity in the ALL disaggregated by segment and class for the year ended December 31, 2019 under the incurred loss methodology, including the ASC 310-30 methodology for PCI loans:
Beginning BalanceCharge-offsRecoveriesProvision for Loan LossesEnding Balance
(In thousands)
Commercial business:
Commercial and industrial$11,343 $(2,692)$166 $2,922 $11,739 
Owner-occupied CRE4,898 — 50 (436)4,512 
Non-owner occupied CRE7,470 — 441 (229)7,682 
Total commercial business23,711 (2,692)657 2,257 23,933 
Residential real estate
1,203 (60)— 315 1,458 
Real estate construction and land development:
Residential
1,240 (133)637 (289)1,455 
Commercial and multifamily
954 — — 651 1,605 
Total real estate construction and land development2,194 (133)637 362 3,060 
Consumer6,581 (2,104)513 1,831 6,821 
Unallocated1,353 — — (454)899 
Total$35,042 $(4,989)$1,807 $4,311 $36,171 

The following table details the ALL 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 ALL
(In thousands)
Commercial business:
Commercial and industrial$1,372 $9,772 $595 $11,739 
Owner-occupied CRE426 3,558 528 4,512 
Non-owner occupied CRE146 7,064 472 7,682 
Total commercial business1,944 20,394 1,595 23,933 
Residential real estate
56 1,316 86 1,458 
Real estate construction and land development:
Residential
— 1,296 159 1,455 
Commercial and multifamily
— 1,527 78 1,605 
Total real estate construction and land development— 2,823 237 3,060 
Consumer143 6,327 351 6,821 
Unallocated899 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 Loans Loans Receivable
(In thousands)
Commercial business:
Commercial and industrial$43,808 $806,044 $2,368 $852,220 
Owner-occupied CRE6,336 793,984 4,914 805,234 
Non-owner occupied CRE6,324 1,276,964 5,491 1,288,779 
Total commercial business56,468 2,876,992 12,773 2,946,233 
Residential real estate
215 127,870 3,575 131,660 
Real estate construction and land development:
Residential
237 104,059 — 104,296 
Commercial and multifamily
— 170,350 — 170,350 
Total real estate construction and land development237 274,409 — 274,646 
Consumer561 413,017 1,762 415,340 
Total$57,481 $3,692,288 $18,110 $3,767,879 

The following table details the activity in the ALL disaggregated by segment and class for the year ended December 31, 2018 under the incurred loss methodology, including the ASC 310-30 methodology for PCI loans:
Balance at Beginning of YearCharge-offsRecoveriesProvision for Loan LossesBalance at End of Year
(In thousands)
Commercial business:
Commercial and industrial$9,910 $(1,250)$901 $1,782 $11,343 
Owner-occupied CRE3,992 (1)900 4,898 
Non-owner occupied CRE8,097 (149)— (478)7,470 
Total commercial business21,999 (1,400)908 2,204 23,711 
Residential real estate
1,056 (45)— 192 1,203 
Real estate construction and land development:
Residential
862 — 11 367 1,240 
Commercial and multifamily
1,190 — — (236)954 
Total real estate construction and land development2,052 — 11 131 2,194 
Consumer6,081 (2,160)513 2,147 6,581 
Unallocated898 — — 455 1,353 
Total$32,086 $(3,605)$1,432 $5,129 $35,042