XML 53 R37.htm IDEA: XBRL DOCUMENT v3.20.4
Loans and Allowance for Credit Losses (Tables)
12 Months Ended
Dec. 31, 2020
Receivables [Abstract]  
Schedule of loans, net of unamortized net deferred fees
Loans, net of unamortized net deferred fees, at December 31, 2020 and 2019 are summarized by type as follows:
December 31, 2020December 31, 2019
(dollars in thousands)Amount%  Amount%
Commercial$1,437,433 19 %$1,545,906 20 %
PPP loans454,771 %— — %
Income producing - commercial real estate3,687,000 47 %3,702,747 50 %
Owner occupied - commercial real estate997,694 13 %985,409 13 %
Real estate mortgage - residential76,592 %104,221 %
Construction - commercial and residential873,261 11 %1,035,754 14 %
Construction - C&I (owner occupied)158,905 %89,490 %
Home equity73,167 %80,061 %
Other consumer1,389 — 2,160 — 
Total loans7,760,212 100 %7,545,748 100 %
Less: allowance for credit losses(109,579)(73,658)
Net loans$7,650,633 $7,472,090 
Schedule of detail activity in the allowance for credit losses by portfolio segment The following tables detail activity in the ACL by portfolio segment for the years ended December 31, 2020 and 2019. PPP loans are excluded from these tables since they do not carry an allowance for credit loss, as these loans are fully guaranteed as to principal and interest by the SBA, whose guarantee is backed by the full faith and credit of the U.S. Government. Allocation of a portion of the allowance to one category of loans does not preclude its availability to absorb losses in other categories.
(dollars in thousands)CommercialIncome Producing -
Commercial
Real Estate
Owner Occupied -
Commercial
Real Estate
Real Estate
Mortgage -
Residential
Construction -
Commercial and
Residential
Home
Equity
Other
Consumer
Total
Year Ended December 31, 2020
Allowance for credit losses:                
Balance at beginning of period, prior to adoption of ASC 326$18,832 $29,265 $5,838 $1,557 $17,485 $656 $25 $73,658 
Impact of adopting ASC 326892 11,230 4,674 (301)(6,143)245 17 10,614 
Loans charged-off(12,082)(4,300)(20)(815)(2,947)(92)(3)(20,259)
Recoveries of loans previously charged-off130 — — — — 28 162 
Net loans charged-off(11,952)(4,300)(20)(815)(2,943)(92)25 (20,097)
Provision for credit losses18,797 19,190 3,508 579 3,130 230 (30)45,404 
Ending balance$26,569 $55,385 $14,000 $1,020 $11,529 $1,039 $37 $109,579 
At December 31, 2020
Allowance for credit losses:
Individually evaluated for impairment$7,343 $6,425 $1,241 $330 $103 $— $— $15,442 
Collectively evaluated for impairment19,226 48,960 12,759 690 11,426 1,039 37 94,137 
Ending balance$26,569 $55,385 $14,000 $1,020 $11,529 $1,039 $37 $109,579 
Year Ended December 31, 2019
Allowance for credit losses:
Balance at beginning of period$15,857 $28,034 $6,242 $965 $18,175 $599 $72 $69,944 
Loans charged-off(4,868)(1,847)— — (3,496)— (8)(10,219)
Recoveries of loans previously charged-off405 26 354 — 51 842 
Net loans (charged-off) recoveries(4,463)(1,821)(3,142)— 43 (9,377)
Provision for credit losses7,438 3,052 (407)589 2,452 57 (90)13,091 
Ending balance$18,832 $29,265 $5,838 $1,557 $17,485 $656 $25 $73,658 
At December 31, 2019
Allowance for credit losses:
Individually evaluated for impairment$5,714 $2,145 $415 $650 $100 $100 $— $9,124 
Collectively evaluated for impairment13,118 27,120 5,423 907 17,385 556 25 64,534 
Ending balance$18,832 $29,265 $5,838 $1,557 $17,485 $656 $25 $73,658 
The following table presents the amortized cost basis of collateral-dependent loans by class of loans as of December 31, 2020:
(dollars in thousands)Business/Other AssetsReal Estate
Commercial$11,326 $4,026 
PPP loans— — 
Income-producing-commercial real estate3,193 15,686 
Owner occupied - commercial real estate— 23,159 
Real estate mortgage- residential— 2,932 
Construction - commercial and residential— 206 
Home Equity— 415 
Other consumer— — 
Total$14,519 $46,424 
Schedule of information related to nonaccrual loans by class
The following are the definitions of the Company’s credit quality indicators:
Pass:Loans in all classes that comprise the commercial and consumer portfolio segments that are not adversely rated, are contractually current as to principal and interest, and are otherwise in compliance with the contractual terms of the loan agreement. Management believes that there is a low likelihood of loss related to those loans that are considered pass.
Watch:Loan is paying as agreed with generally acceptable asset quality; however the obligor’s performance has not met expectations. Balance sheet and/or income statement has shown deterioration to the point that the obligor could not sustain any further setbacks. Credit is expected to be strengthened through improved obligor performance and/or additional collateral within a reasonable period of time.
Special Mention:Loans in the classes that comprise the commercial portfolio segment that have potential weaknesses that deserve management’s close attention. If not addressed, these potential weaknesses may result in deterioration of the repayment prospects for the loan. The special mention credit quality indicator is not used for classes of loans that comprise the consumer portfolio segment. Management believes that there is a moderate likelihood of some loss related to those loans that are considered special mention.
Classified:
Classified (a) Substandard – Loans inadequately protected by the current sound worth and paying capacity of the obligor or of the collateral pledged, if any. Loans so classified have a well-defined weakness or weaknesses that jeopardize the liquidation of the debt. They are characterized by the distinct possibility that the company will sustain some loss if the deficiencies are not corrected. Loss potential, while existing in the aggregate amount of substandard loans, does not have to exist in individual loans classified substandard.
Classified (b) Doubtful – Loans that have all the weaknesses inherent in a loan classified substandard, with the added characteristic that the weaknesses make collection or liquidation in full, on the basis of currently existing facts, conditions, and values, highly questionable and improbable. The possibility of loss is extremely high, but because of certain important and reasonably specific pending factors, which may work to the advantage and strengthening of the assets, its classification as an estimated loss is deferred until its more exact status may be determined.
The following table presents, by class of loan, information related to nonaccrual loans as of December 31, 2020 and 2019.
December 31, 2020December 31, 2019
(dollars in thousands)Nonaccrual with No Allowance for Credit LossNonaccrual with an Allowance for Credit LossesTotal Nonaccrual LoansTotal Nonaccrual Loans
Commercial$3,263 $12,089 $15,352 $14,928 
Income producing - commercial real estate6,500 12,380 18,880 9,711 
Owner occupied - commercial real estate18,941 4,217 23,158 6,463 
Real estate mortgage - residential1,234 1,697 2,931 5,631 
Construction - commercial and residential— 206 206 11,509 
Home equity416 — 416 487 
Total nonaccrual loans (1)(2)
$30,354 $30,589 $60,943 $48,729 
(1)Excludes TDRs that were performing under their restructured terms totaling $10.5 million at December 31, 2020, and $16.6 million at December 31, 2019.
(2)Gross interest income of $3.7 million and $3.0 million would have been recorded for 2020 and 2019, respectively, if nonaccrual loans shown above had been current and in accordance with their original terms, while interest actually recorded on such loans were $679 thousand and $630 thousand at December 31, 2020 and 2019, respectively. See Note 1 to the Consolidated Financial Statements for a description of the Company’s policy for placing loans on nonaccrual status.
Schedule of loans by class and credit quality indicators The following table presents by class and by credit quality indicator, the recorded investment in the Company’s loans and leases as of December 31, 2020 and 2019. The December 31, 2020 data is further defined by year of loan origination.
December 31, 2020 (dollars in thousands)Prior20162017201820192020Total
Commercial
Pass323,660 111,886 249,541 211,551 164,166 227,095 1,287,899 
Watch31,903 5,315 19,145 21,013 7,740 7,979 93,095 
Special Mention4,969 1,692 8,969 3,385 5,599 2,169 26,783 
Substandard17,679 5,803 1,820 3,525 829 — 29,656 
Total378,211 124,696 279,475 239,474 178,334 237,243 1,437,433 
PPP loans— 
Pass— — — — — 454,771 454,771 
Total— — — — — 454,771 454,771 
Income producing - commercial real estate— 
Pass560,915 347,946 397,953 622,276 643,388 512,387 3,084,865 
Watch152,367 62,912 91,636 89,852 44,555 34,195 475,517 
Special Mention213 — — — 51,969 — 52,182 
Substandard58,555 800 4,656 4,883 5,542 — 74,436 
Total772,050 411,658 494,245 717,011 745,454 546,582 3,687,000 
Owner occupied - commercial real estate— 
Pass343,371 100,272 111,996 136,644 59,681 49,584 801,548 
Watch16,014 5,011 2,640 10,338 15,501 — 49,504 
Special Mention418 — — 83,110 19,091 — 102,619 
Substandard28,228 784 1,908 2,048 10,151 904 44,023 
Total388,031 106,067 116,544 232,140 104,424 50,488 997,694 
Real estate mortgage - residential— 
Pass16,310 2,693 10,199 12,746 18,209 10,116 70,273 
Watch1,996 699 — 728 — — 3,423 
Substandard1,198 1,698 — — — — 2,896 
Total19,504 5,090 10,199 13,474 18,209 10,116 76,592 
Construction - commercial and residential— 
Pass21,290 60,486 266,788 297,480 105,679 71,297 823,020 
Watch929 — 42,751 3,448 — — 47,128 
Special Mention12 — — 2,895 — — 2,907 
Substandard— — 206 — — — 206 
Total22,231 60,486 309,745 303,823 105,679 71,297 873,261 
Construction - C&I (owner occupied)— 
Pass8,278 10,476 6,637 30,340 22,209 40,101 118,041 
Watch3,573 — 2,118 4,935 — — 10,626 
Special Mention124 — — — 14,436 15,678 30,238 
Total11,975 10,476 8,755 35,275 36,645 55,779 158,905 
Home Equity— 
Pass33,226 4,493 8,227 7,827 4,224 12,924 70,921 
Watch1,596 — — — — — 1,596 
Substandard603 — — — 47 — 650 
Total35,425 4,493 8,227 7,827 4,271 12,924 73,167 
Other Consumer— 
Pass929 190 64 74 94 31 1,382 
Substandard— — — — — 
Total936 190 64 74 94 31 1,389 
Total Recorded Investment$1,628,363 $723,156 $1,227,254 $1,549,098 $1,193,110 $1,439,231 $7,760,212 
(dollars in thousands)PassWatchSpecial MentionSubstandardDoubtfulTotal
Loans
December 31, 2019
Commercial$1,470,636 $38,522 $11,460 $25,288 $— $1,545,906 
Income producing - commercial real estate3,667,585 16,069 — 19,093 — 3,702,747 
Owner occupied - commercial real estate925,800 53,146 — 6,463 — 985,409 
Real estate mortgage - residential98,228 628 — 5,365 — 104,221 
Construction - commercial and residential1,113,734 — — 11,510 — 1,125,244 
Home equity78,626 948 — 487 — 80,061 
Other consumer2,160 — — — — 2,160 
Total$7,356,769 $109,313 $11,460 $68,206 $— $7,545,748 
Schedule by class of loan, an aging analysis and the recorded investments in loans past due
The following table presents, by class of loan, an aging analysis and the recorded investments in loans past due as of December 31, 2020 and 2019.
(dollars in thousands)Loans
30-59 Days
Past Due
Loans
60-89 Days
Past Due
Loans
90 Days or
More Past Due
Total Past
Due Loans
Current
Loans
Nonaccrual LoansTotal Recorded
Investment in
Loans
December 31, 2020
Commercial$6,411 $21,426 $— $27,837 $1,394,244 $15,352 $1,437,433 
PPP loans— — — 454,771 — $454,771 
Income producing - commercial real estate— 51,913 — 51,913 3,616,207 18,880 3,687,000 
Owner occupied - commercial real estate10,630 3,542 — 14,172 960,364 23,158 997,694 
Real estate mortgage – residential1,430 — — 1,430 72,231 2,931 76,592 
Construction - commercial and residential2,992 340 — 3,332 869,723 206 873,261 
Construction - C&I (owner occupied)— — — 158,905 — $158,905 
Home equity467 4,552 — 5,019 67,732 416 73,167 
Other consumer21 — 22 1,367 — 1,389 
Total$21,951 $81,774 $— $103,725 $7,595,544 $60,943 $7,760,212 
December 31, 2019
Commercial$3,063 $781 $— $3,844 $1,527,134 $14,928 $1,545,906 
Income producing - commercial real estate— 5,542 — 5,542 3,687,494 9,711 3,702,747 
Owner occupied - commercial real estate13,008 — — 13,008 965,938 6,463 985,409 
Real estate mortgage – residential3,533 — — 3,533 95,057 5,631 104,221 
Construction - commercial and residential— — — — 1,113,735 11,509 1,125,244 
Home equity136 192 — 328 79,246 487 80,061 
Other consumer— — 2,151 — 2,160 
Total$19,740 $6,524 $— $26,264 $7,470,755 $48,729 $7,545,748 
Schedule of impaired loans, by class of loan
The following table presents, by class of loan, information related to impaired loans for the year ended December 31, 2019.
Average Recorded 
Investment
Interest Income 
Recognized
(dollars in thousands)Unpaid 
Contractual
Principal
Balance
Recorded
Investment
With No
Allowance
Recorded
Investment
With
Allowance
Total
Recorded
Investment
Related
Allowance
Year
To Date
Year
To Date
December 31, 2019
Commercial$15,814 $11,858 $3,956 $15,814 $5,714 $15,682 $270 
Income producing - commercial real estate14,093 2,713 11,380 14,093 2,145 18,133 382 
Owner occupied - commercial real estate7,349 6,388 961 7,349 415 6,107 197 
Real estate mortgage - residential5,631 3,175 2,456 5,631 650 5,638 — 
Construction - commercial and residential11,509 11,101 408 11,509 100 8,211 92 
Home equity487 — 487 487 100 487 — 
Other consumer— — — — — — — 
Total$54,883 $35,235 $19,648 $54,883 $9,124 $54,258 $941 
Schedule of Recorded Investments In Loans
The Company’s recorded investments in loans as of December 31, 2019 related to each balance in the allowance for loan losses by portfolio segment and disaggregated on the basis of the Company’s impairment methodology was as follows:
(dollars in thousands)CommercialIncome Producing -
Commercial
Real Estate
Owner Occupied -
Commercial
Real Estate
Real Estate
Mortgage -
Residential
Construction -
Commercial and
Residential
Home
Equity
Other
Consumer
Total
December 31, 2019
Recorded investment in loans:
Individually evaluated for impairment$25,288 $19,093 $6,463 $5,365 $11,510 $487 $— $68,206 
Collectively evaluated for impairment1,520,618 3,683,654 978,946 98,856 1,113,734 79,574 2,160 7,477,542 
Ending balance$1,545,906 $3,702,747 $985,409 $104,221 $1,125,244 $80,061 $2,160 $7,545,748 
Schedule of loans modified in troubled debt restructurings
The following table presents, by class, the recorded investment of loans modified in TDRs held by the Company during the years ended December 31, 2020 and 2019.
For the Year Ended December 31, 2020
(dollars in thousands)Number
of
Contracts
CommercialIncome
Producing -
Commercial
Real Estate
Owner
Occupied -
Commercial
Real Estate
Construction -
Commercial
Real Estate
Total
Troubled debt restructurings            
Restructured accruing$1,276 $9,183 $13 $— $10,472 
Restructured nonaccruing— 6,342 2,370 — 8,712 
Total10 $1,276 $15,525 $2,383 $— $19,184 
Specific allowance$733 $2,989 $— $— $3,722 
Restructured and subsequently defaulted$— $6,342 $2,370 $— $8,712 
For the Year Ended December 31, 2019
(dollars in thousands)Number
of
Contracts
CommercialIncome
Producing -
Commercial
Real Estate
Owner
Occupied -
Commercial
Real Estate
Construction -
Commercial
Real Estate
Total
Troubled debt restructings            
Restructured accruing$885 $14,806 $887 $— $16,578 
Restructured nonaccruing142 — 2,370 — 2,512 
Total$1,027 $14,806 $3,257 $— $19,090 
Specific allowance$— $1,000 $— $— $1,000 
Restructured and subsequently defaulted$— $7,115 $2,370 $— $9,485 
Schedule of changes in the credit mark accretable yield
The following table presents changes in the accretable yield, which includes income recognized from contractual interest cash flows, for the dates indicated.
(dollars in thousands)20202019
Balance at January 1,$(975)$(1,495)
Net reclassifications from nonaccretable yield— — 
Accretion370 520 
Balance at December 31,$(605)$(975)
Schedule of Related Party Transactions The following table summarizes changes in amounts of loans outstanding, both direct and indirect, to those persons during 2020 and 2019.
(dollars in thousands)20202019
Balance at January 1,$52,368$167,884
Additions30,92030,153
Repayments(10,332)(38,204)
Additions due to Changes in Related Parties9,034
Deletions due to Changes in Related Parties(116,499)
Balance at December 31, $72,956$52,368