XML 38 R27.htm IDEA: XBRL DOCUMENT

Loans and Leases and Allowance for Loan and Lease Losses (Tables)

3 Months Ended

Mar. 31, 2022

Major categories of loans and leases are summarized as follows (in thousands):


	March 31, 2022						December 31, 2021
	PCI		All Other				PCI		All Other
	Loans and Leases¹		Loans and Leases		Total		Loans and Leases¹		Loans and Leases		Total
Commercial real estate	$	20,270	$	1,455,586	$	1,475,856	$	20,875	$	1,363,281	$	1,384,156
Consumer real estate		9,791		473,438		483,229		11,833		465,439		477,272
Construction and land development		2,662		311,992		314,654		2,882		275,504		278,386
Commercial and industrial		2,479		458,674		461,153		2,516		485,508		488,024
Leases		2,230		57,662		59,892		3,170		50,538		53,708
Consumer and other		17		11,225		11,242		71		11,780		11,851
Total loans and leases		37,449		2,768,577		2,806,026		41,347		2,652,050		2,693,397
Less: Allowance for loan and lease losses		(187)		(19,891)		(20,078)		(179)		(19,173)		(19,352)
Loans and leases, net	$	37,262	$	2,748,686	$	2,785,948	$	41,168	$	2,632,877	$	2,674,045

¹Purchased Credit Impaired loans and leases (“PCI loans and leases”) are loans and leases with evidence of credit deterioration at purchase.

Schedule of Impaired and Performing Loans Receivable

The composition of loans and leases by loan classification for performing, impaired and PCI loan and leases status is summarized in the tables below (in thousands):


					Construction		Commercial
	Commercial		Consumer		and Land		and				Consumer
	Real Estate		Real Estate		Development		Industrial		Leases		and Other		Total
March 31, 2022:
Performing loans and leases	$	1,454,728	$	471,368	$	311,992	$	458,674	$	57,662	$	11,225	$	2,765,649
Impaired loans and leases		858		2,070		—		—		—		—		2,928
		1,455,586		473,438		311,992		458,674		57,662		11,225		2,768,577
PCI loans and leases		20,270		9,791		2,662		2,479		2,230		17		37,449
Total loans and leases	$	1,475,856	$	483,229	$	314,654	$	461,153	$	59,892	$	11,242	$	2,806,026

December 31, 2021:
Performing loans and leases	$	1,362,423	$	463,374	$	275,504	$	485,411	$	50,538	$	11,780	$	2,649,030
Impaired loans and leases		858		2,065		—		97		—		—		3,020
		1,363,281		465,439		275,504		485,508		50,538		11,780		2,652,050
PCI loans and leases		20,875		11,833		2,882		2,516		3,170		71		41,347
Total loans and leases	$	1,384,156	$	477,272	$	278,386	$	488,024	$	53,708	$	11,851	$	2,693,397

Schedule of Allowance for Loan Losses for Impaired and Performing Loans Receivable

The following tables show the allowance for loan and lease losses allocation by loan and lease classification for impaired, PCI, and performing (in thousands):


					Construction		Commercial				Consumer
	Commercial		Consumer		and Land		and				and
	Real Estate		Real Estate		Development		Industrial		Leases		Other		Total
March 31, 2022:
Performing loans and leases	$	9,945	$	3,267	$	2,120	$	3,501	$	548	$	115	$	19,496
Impaired loans and leases		395		—		—		—		—		—		395
		10,340		3,267		2,120		3,501		548		115		19,891
PCI loans and leases		65		121		—		—		—		1		187
Total loans and leases	$	10,405	$	3,388	$	2,120	$	3,501	$	548	$	116	$	20,078

December 31, 2021:
Performing loans and leases	$	9,355	$	3,237	$	1,882	$	3,685	$	330	$	123	$	18,612
Impaired loans and leases		396		69		—		96		—		—		561
		9,751		3,306		1,882		3,781		330		123		19,173
PCI loans and leases		30		148		—		—		—		1		179
Total loans and leases	$	9,781	$	3,454	$	1,882	$	3,781	$	330	$	124	$	19,352

Schedule of Allowance for Loan Losses

The following tables detail the changes in the allowance for loan and lease losses by loan and lease classification (in thousands):


	Three Months Ended March 31, 2022
			Consumer		Construction		Commercial
	Commercial		Real		and Land		and				Consumer
	Real Estate		Estate		Development		Industrial		Leases		and Other		Total
Beginning balance	$	9,781	$	3,454	$	1,882	$	3,781	$	330	$	124	$	19,352
Charged-off loans and leases		—		(33)		—		(188)		(85)		(182)		(488)
Recoveries of charge-offs		1		7		—		17		157		26		208
Provision charged to expense		623		(40)		238		(109)		146		148		1,006
Ending balance	$	10,405	$	3,388	$	2,120	$	3,501	$	548	$	116	$	20,078


	Three Months Ended March 31, 2021
			Consumer		Construction		Commercial
	Commercial		Real		and Land		and				Consumer
	Real Estate		Estate		Development		Industrial		Leases		and Other		Total
Beginning balance	$	7,579	$	3,471	$	2,076	$	5,107	$	—	$	113	$	18,346
Charged-off loans and leases		—		—		—		—		—		(120)		(120)
Recoveries of charge-offs		3		16		—		3		—		55		77
Provision charged to expense		55		(179)		(108)		237		—		62		67
Ending balance	$	7,637	$	3,308	$	1,968	$	5,347	$	—	$	110	$	18,370

Loan Credit Quality Indicators

The following tables outline the amount of each loan and lease classification and the amount categorized into each risk rating (in thousands):


	March 31, 2022
					Construction		Commercial
	Commercial		Consumer		and Land		and				Consumer
Non PCI Loans and Leases:	Real Estate		Real Estate		Development		Industrial		Leases		and Other		Total
Pass	$	1,421,096	$	467,908	$	311,618	$	454,048	$	57,662	$	11,190	$	2,723,522
Watch		26,938		1,610		297		4,392		—		24		33,261
Special mention		6,524		1,512		69		109		—		—		8,214
Substandard		1,028		2,408		8		125		—		11		3,580
Doubtful		—		—		—		—		—		—		—
Total		1,455,586		473,438		311,992		458,674		57,662		11,225		2,768,577

PCI Loans and Leases:
Pass		15,490		8,063		2,119		2,479		2,230		17		30,398
Watch		1,228		483		89		—		—		—		1,800
Special mention		14		64		—		—		—		—		78
Substandard		3,538		1,181		454		—		—		—		5,173
Doubtful		—		—		—		—		—		—		—
Total		20,270		9,791		2,662		2,479		2,230		17		37,449
Total loans and leases	$	1,475,856	$	483,229	$	314,654	$	461,153	$	59,892	$	11,242	$	2,806,026


	December 31, 2021
					Construction		Commercial
	Commercial		Consumer		and Land		and				Consumer
Non PCI Loans and Leases:	Real Estate		Real Estate		Development		Industrial		Leases		and Other		Total
Pass	$	1,330,888	$	460,190	$	275,124	$	480,677	$	50,538	$	11,724	$	2,609,141
Watch		27,246		1,334		237		4,345		—		42		33,204
Special mention		4,120		1,525		70		228		—		—		5,943
Substandard		1,027		2,390		73		213		—		14		3,717
Doubtful		—		—		—		45		—		—		45
Total		1,363,281		465,439		275,504		485,508		50,538		11,780		2,652,050

PCI Loans and Leases:
Pass		16,019		9,714		2,335		2,516		3,170		71		33,825
Watch		1,271		539		91		—		—		—		1,901
Special mention		15		68		—		—		—		—		83
Substandard		3,570		1,512		456		—		—		—		5,538
Doubtful		—		—		—		—		—		—		—
Total		20,875		11,833		2,882		2,516		3,170		71		41,347
Total loans and leases	$	1,384,156	$	477,272	$	278,386	$	488,024	$	53,708	$	11,851	$	2,693,397

Past Due Loans and Leases

The following tables present an aging analysis of our loan and lease portfolio (in thousands):


	March 31, 2022
	30-60 Days		61-89 Days		Past Due 90				Total
	Past Due and		Past Due and		Days or More				Past Due and
	Accruing		Accruing		and Accruing		Nonaccrual		Nonaccrual		PCI		Current		Total
Commercial real estate	$	118	$	—	$	—	$	858	$	976	$	20,270	$	1,454,610	$	1,475,856
Consumer real estate		846		—		—		2,383		3,229		9,791		470,209		483,229
Construction and land development		—		—		—		—		—		2,662		311,992		314,654
Commercial and industrial		158		—		—		92		250		2,479		458,424		461,153
Leases		336		—		—		—		336		2,230		57,326		59,892
Consumer and other		308		—		—		9		317		17		10,908		11,242
Total	$	1,766	$	—	$	—	$	3,342	$	5,108	$	37,449	$	2,763,469	$	2,806,026


	December 31, 2021
	30-60 Days		61-89 Days		Past Due 90				Total
	Past Due and		Past Due and		Days or More				Past Due and
	Accruing		Accruing		and Accruing		Nonaccrual		Nonaccrual		PCI		Current		Total
Commercial real estate	$	172	$	—	$	—	$	858	$	1,030	$	20,875	$	1,362,251	$	1,384,156
Consumer real estate		884		10		—		2,139		3,033		11,833		462,406		477,272
Construction and land development		91		—		—		—		91		2,882		275,413		278,386
Commercial and industrial		1,191		119		45		116		1,471		2,516		484,037		488,024
Leases		361		—		—		—		361		3,170		50,177		53,708
Consumer and other		99		4		19		11		133		71		11,647		11,851
Total	$	2,798	$	133	$	64	$	3,124	$	6,119	$	41,347	$	2,645,931	$	2,693,397

Impaired Loans

The following is an analysis of the impaired loan and lease portfolio, including PCI loans and leases, detailing the related allowance recorded (in thousands):


	March 31, 2022						December 31, 2021
			Unpaid						Unpaid
	Recorded		Principal		Related		Recorded		Principal		Related
	Investment		Balance		Allowance		Investment		Balance		Allowance
Impaired loans and leases without a valuation allowance:
Commercial real estate	$	—	$	—	$	—	$	—	$	—	$	—
Consumer real estate		2,070		2,069		—		1,805		1,806		—
Construction and land development		—		—		—		—		—		—
Commercial and industrial		—		—		—		—		—		—
Leases		—		—		—		—		—		—
Consumer and other		—		—		—		—		—		—
		2,070		2,069		—		1,805		1,806		—
Impaired loans and leases with a valuation allowance:
Commercial real estate		858		858		395		858		859		396
Consumer real estate		—		—		—		260		262		69
Construction and land development		—		—		—		—		—		—
Commercial and industrial		—		—		—		97		96		96
Leases		—		—		—		—		—		—
Consumer and other		—		—		—		—		—		—
		858		858		395		1,215		1,217		561
PCI loans and leases:
Commercial real estate		1,232		1,513		65		707		926		30
Consumer real estate		901		865		121		1,129		1,251		148
Construction and land development		—		—		—		—		—		—
Commercial and industrial		—		—		—		—		—		—
Leases		—		—		—		—		—		—
Consumer and other		3		2		1		5		3		1
		2,136		2,380		187		1,841		2,180		179
Total impaired loans and leases	$	5,064	$	5,307	$	582	$	4,861	$	5,203	$	740


	Three Months Ended March 31,
	2022				2021
	Average		Interest		Average		Interest
	Recorded		Income		Recorded		Income
	Investment		Recognized		Investment		Recognized
Impaired loans and leases without a valuation allowance:
Commercial real estate	$	—	$	—	$	2,001	$	1
Consumer real estate		1,937		17		1,384		12
Construction and land development		—		—		—		—
Commercial and industrial		—		—		—		—
Leases		—		—		—		—
Consumer and other		—		—		—		—
		1,937		17		3,385		13
Impaired loans and leases with a valuation allowance:
Commercial real estate		858		—		1,577		102
Consumer real estate		130		—		444		5
Construction and land development		—		—		—		—
Commercial and industrial		49		—		128		2
Leases		—		—		—		—
Consumer and other		—		—		—		—
		1,037		—		2,149		109
PCI loans and leases:
Commercial real estate		1,231		24		—		—
Consumer real estate		901		16		1,215		22
Construction and land development		—		—		—		—
Commercial and industrial		—		—		268		1
Leases		—		—		—		—
Consumer and other		3		—		19		—
		2,135		40		1,502		23
Total impaired loans and leases	$	5,109	$	57	$	7,036	$	145

Certain Loans Acquired In Transfer Not Accounted For As Debt Securities, Acquired During Period Carrying Amount Of Loans

The Company has acquired loans and leases where there was, at acquisition, evidence of deterioration of credit quality since origination and it was probable, at acquisition, that all contractually required payments would not be collected. The carrying amount of those loans and leases are as follows (in thousands):


	March 31,		December 31,
	2022		2021
Commercial real estate	$	30,981	$	31,600
Consumer real estate		11,954		14,215
Construction and land development		3,127		3,699
Commercial and industrial		3,467		3,424
Leases		2,542		3,557
Consumer and other		65		125
Total loans and leases		52,136		56,620
Less: Remaining purchase discount		(14,687)		(15,273)
Total loans and leases, net of purchase discount		37,449		41,347
Less: Allowance for loan and leases losses		(187)		(179)
Carrying amount, net of allowance	$	37,262	$	41,168

Schedule of Certain Loans Acquired in Transfer Accounted for as Debt Securities, Accretable Yield Movement

Activity related to the accretable yield on loans and leases acquired with deteriorated credit quality is as follows (in thousands):


	Three Months Ended
	March 31,
	2022		2021
Accretable yield, beginning of period	$	14,618	$	16,889
Additions		—		—
Accretion income		(1,096)		(1,931)
Reclassification		269		337
Other changes, net		7,490		(590)
Accretable yield, end of period	$	21,281	$	14,705