XML 43 R33.htm IDEA: XBRL DOCUMENT v3.20.2
Loan and Lease Receivables, Impaired Loans and Leases and Allowance for Loan and Lease Losses (Tables)
9 Months Ended
Sep. 30, 2020
Receivables [Abstract]  
Loan Composition Schedule
Loan and lease receivables consist of the following:
September 30,
2020
December 31,
2019
 (In Thousands)
Commercial real estate:  
Commercial real estate — owner occupied
$240,706 $226,614 
Commercial real estate — non-owner occupied
565,781 516,652 
Land development
50,864 51,097 
Construction
142,726 109,057 
Multi-family
287,583 217,322 
1-4 family
38,857 33,359 
Total commercial real estate
1,326,517 1,154,101 
Commercial and industrial790,349 503,402 
Direct financing leases, net24,743 28,203 
Consumer and other:  
Home equity and second mortgages
7,106 7,006 
Other
29,341 22,664 
Total consumer and other
36,447 29,670 
Total gross loans and leases receivable
2,178,056 1,715,376 
Less:  
   Allowance for loan and lease losses30,817 19,520 
   Deferred loan fees7,757 741 
Loans and leases receivable, net
$2,139,482 $1,695,115 
Ownership of SBA Loans
The total amount of the Corporation’s ownership of SBA loans comprised of the following:
September 30,
2020
December 31,
2019
(In Thousands)
SBA 7(a) loans$41,380 $40,402 
SBA 504 loans24,833 20,592 
SBA Express loans and lines of credit1,591 1,781 
SBA PPP loans332,342 — 
Total SBA loans$400,146 $62,775 
Financing Receivable by Credit Quality Indicators
The following tables illustrate ending balances of the Corporation’s loan and lease portfolio, including impaired loans by class of receivable, and considering certain credit quality indicators:
September 30, 2020
 Category 
IIIIIIIVTotal
 (Dollars in Thousands)
Commercial real estate:     
Commercial real estate — owner occupied$173,645 $34,561 $24,559 $7,941 $240,706 
Commercial real estate — non-owner occupied459,399 79,260 21,309 5,813 565,781 
Land development48,660 1,314 — 890 50,864 
Construction113,476 19,928 9,322 — 142,726 
Multi-family253,849 33,734 — — 287,583 
1-4 family35,446 1,681 1,350 380 38,857 
      Total commercial real estate1,084,475 170,478 56,540 15,024 1,326,517 
Commercial and industrial658,865 51,665 59,126 20,693 790,349 
Direct financing leases, net17,962 289 6,141 351 24,743 
Consumer and other:    
Home equity and second mortgages6,389 598 119 — 7,106 
Other29,127 185 — 29 29,341 
      Total consumer and other35,516 783 119 29 36,447 
Total gross loans and leases receivable$1,796,818 $223,215 $121,926 $36,097 $2,178,056 
Category as a % of total portfolio82.49 %10.25 %5.60 %1.66 %100.00 %
December 31, 2019
 Category 
IIIIIIIVTotal
 (Dollars in Thousands)
Commercial real estate:     
Commercial real estate — owner occupied$187,728 $18,455 $16,399 $4,032 $226,614 
Commercial real estate — non-owner occupied459,821 55,524 1,307 — 516,652 
Land development49,132 439 — 1,526 51,097 
Construction108,959 — 98 — 109,057 
Multi-family205,750 11,572 — — 217,322 
1-4 family29,284 1,843 1,759 473 33,359 
      Total commercial real estate1,040,674 87,833 19,563 6,031 1,154,101 
Commercial and industrial398,445 34,478 55,904 14,575 503,402 
Direct financing leases, net21,282 579 6,342 — 28,203 
Consumer and other:     
Home equity and second mortgages6,307 610 89 — 7,006 
Other22,517 — — 147 22,664 
      Total consumer and other28,824 610 89 147 29,670 
Total gross loans and leases receivable$1,489,225 $123,500 $81,898 $20,753 $1,715,376 
Category as a % of total portfolio86.82 %7.20 %4.77 %1.21 %100.00 %
Past Due Financing Receivables The delinquency aging of the loan and lease portfolio by class of receivable was as follows:
September 30, 2020
30-59
Days Past Due
60-89
Days Past Due
Greater
Than 90 Days Past Due
Total Past DueCurrentTotal Loans and Leases
 (Dollars in Thousands)
Accruing loans and leases      
Commercial real estate:      
Owner occupied$— $— $— $— $232,765 $232,765 
Non-owner occupied— — — — 559,968 559,968 
Land development— — — — 49,974 49,974 
Construction— — — — 142,726 142,726 
Multi-family— — — — 287,583 287,583 
1-4 family47 — — 47 38,477 38,524 
Commercial and industrial1,491 530 — 2,021 767,635 769,656 
Direct financing leases, net— — — — 24,392 24,392 
Consumer and other:     
Home equity and second mortgages— — — — 7,106 7,106 
Other— — — — 29,312 29,312 
Total1,538 530 — 2,068 2,139,938 2,142,006 
Non-accruing loans and leases      
Commercial real estate:      
Owner occupied— 272 — 272 7,669 7,941 
Non-owner occupied— — — — 5,813 5,813 
Land development— — — — 890 890 
Construction— — — — — — 
Multi-family— — — — — — 
1-4 family— — 333 333 — 333 
Commercial and industrial86 545 7,039 7,670 13,023 20,693 
Direct financing leases, net— — — — 351 351 
Consumer and other:      
Home equity and second mortgages— — — — — — 
Other— — 29 29 — 29 
Total86 817 7,401 8,304 27,746 36,050 
Total loans and leases      
Commercial real estate:      
Owner occupied— 272 — 272 240,434 240,706 
Non-owner occupied— — — — 565,781 565,781 
Land development— — — — 50,864 50,864 
Construction— — — — 142,726 142,726 
Multi-family— — — — 287,583 287,583 
1-4 family47 — 333 380 38,477 38,857 
Commercial and industrial1,577 1,075 7,039 9,691 780,658 790,349 
Direct financing leases, net— — — — 24,743 24,743 
Consumer and other:     
Home equity and second mortgages— — — — 7,106 7,106 
Other— — 29 29 29,312 29,341 
Total$1,624 $1,347 $7,401 $10,372 $2,167,684 $2,178,056 
Percent of portfolio0.07 %0.06 %0.35 %0.48 %99.52 %100.00 %
December 31, 2019
30-59
Days Past Due
60-89
Days Past Due
Greater
Than 90 Days Past Due
Total Past DueCurrentTotal Loans and Leases
 (Dollars in Thousands)
Accruing loans and leases      
Commercial real estate:      
Owner occupied$— $— $— $— $222,582 $222,582 
Non-owner occupied— — — — 516,652 516,652 
Land development— 990 — 990 48,581 49,571 
Construction309 — — 309 108,748 109,057 
Multi-family— — — — 217,322 217,322 
1-4 family— — — — 33,026 33,026 
Commercial and industrial2,707 52 — 2,759 486,068 488,827 
Direct financing leases, net— — — — 28,203 28,203 
Consumer and other:      
Home equity and second mortgages— — — — 7,006 7,006 
Other— — — — 22,517 22,517 
Total3,016 1,042 — 4,058 1,690,705 1,694,763 
Non-accruing loans and leases      
Commercial real estate:      
Owner occupied— — 342 342 3,690 4,032 
Non-owner occupied— — — — — — 
Land development— — — — 1,526 1,526 
Construction— — — — — — 
Multi-family— — — — — — 
1-4 family— 333 — 333 — 333 
Commercial and industrial4,368 2,717 3,123 10,208 4,367 14,575 
Direct financing leases, net— — — — — — 
Consumer and other:      
Home equity and second mortgages— — — — — — 
Other— — 147 147 — 147 
Total4,368 3,050 3,612 11,030 9,583 20,613 
Total loans and leases      
Commercial real estate:      
Owner occupied— — 342 342 226,272 226,614 
Non-owner occupied— — — — 516,652 516,652 
Land development— 990 — 990 50,107 51,097 
Construction309 — — 309 108,748 109,057 
Multi-family— — — — 217,322 217,322 
1-4 family— 333 — 333 33,026 33,359 
Commercial and industrial7,075 2,769 3,123 12,967 490,435 503,402 
Direct financing leases, net— — — — 28,203 28,203 
Consumer and other:      
Home equity and second mortgages— — — — 7,006 7,006 
Other— — 147 147 22,517 22,664 
Total$7,384 $4,092 $3,612 $15,088 $1,700,288 $1,715,376 
Percent of portfolio0.43 %0.24 %0.21 %0.88 %99.12 %100.00 %
Schedule of Financing Receivables, Non Accrual Status
The Corporation’s total impaired assets consisted of the following:
September 30,
2020
December 31,
2019
 (In Thousands)
Non-accrual loans and leases  
Commercial real estate:  
Commercial real estate — owner occupied$7,941 $4,032 
Commercial real estate — non-owner occupied5,813 — 
Land development890 1,526 
Construction— — 
Multi-family— — 
1-4 family333 333 
Total non-accrual commercial real estate14,977 5,891 
Commercial and industrial20,693 14,575 
Direct financing leases, net351 — 
Consumer and other:  
Home equity and second mortgages— — 
Other29 147 
Total non-accrual consumer and other loans29 147 
Total non-accrual loans and leases36,050 20,613 
Foreclosed properties, net613 2,919 
Total non-performing assets36,663 23,532 
Performing troubled debt restructurings47 140 
Total impaired assets$36,710 $23,672 
September 30,
2020
December 31,
2019
Total non-accrual loans and leases to gross loans and leases1.66 %1.20 %
Total non-performing assets to total gross loans and leases plus foreclosed properties, net1.68 1.37 
Total non-performing assets to total assets1.41 1.12 
Allowance for loan and lease losses to gross loans and leases1.41 1.14 
Allowance for loan and lease losses to non-accrual loans and leases85.48 94.70 
Troubled Debt Restructurings on Financing Receivables The following table provides the number of loans modified in a troubled debt restructuring and the pre- and post-modification recorded investment by class of receivable:
For the Three Months Ended September 30,For the Nine Months Ended September 30,
2020
Number of LoansPre-Modification
Recorded
Investment
Post-Modification
Recorded
Investment
Number of LoansPre-Modification
Recorded
Investment
Post-Modification
Recorded
Investment
 (Dollars in Thousands)
Commercial real estate:   
Commercial real estate — owner occupied
$— $— 2$299 $272 
Commercial and industrial— — 36,007 5,589 
Total— $— $— $6,306 $5,861 
For the Three Months Ended September 30,For the Nine Months Ended September 30,
2019
Number of LoansPre-Modification
Recorded
Investment
Post-Modification
Recorded
Investment
Number of LoansPre-Modification
Recorded
Investment
Post-Modification
Recorded
Investment
 (Dollars in Thousands)
Commercial real estate:   
Commercial real estate — owner occupied2$3,774 $3,741 2$3,774 $3,741 
Commercial and industrial22,804 2,804 16 13,412 13,023 
Total$6,578 $6,545 18 $17,186 $16,764 
Impaired Financing Receivables
The following represents additional information regarding the Corporation’s impaired loans and leases, including performing troubled debt restructurings, by class:
As of and for the Nine Months Ended September 30, 2020
Recorded
Investment
(1)
Unpaid
Principal
Balance
Impairment
Reserve
Average
Recorded
Investment
(2)
Foregone
Interest
Income
Interest
Income
Recognized
Net
Foregone
Interest
Income
 (In Thousands)
With no impairment reserve recorded:
       
Commercial real estate:       
Owner occupied$4,471 $4,498 $— $3,092 $149 $72 $77 
Non-owner occupied— — — 35 — — — 
Land development
890 5,187 — 1,295 19 — 19 
Construction
— — — — — — — 
Multi-family— — — — — — — 
1-4 family380 385 — 416 30 79 (49)
Commercial and industrial9,787 12,300 — 10,620 813 316 497 
Direct financing leases, net— — — — — — — 
Consumer and other:       
Home equity and second mortgages
— — — — — — — 
Other29 695 — 106 32 — 32 
Total15,557 23,065 — 15,564 1,043 467 576 
With impairment reserve recorded:       
Commercial real estate:       
Owner occupied3,470 4,829 2,974 3,534 297 — 297 
Non-owner occupied5,813 5,813 2,768 21 399 — 399 
Land development
— — — — — — — — — — 
Construction— — — — — — — — — — 
Multi-family— — — — — — — 
1-4 family— — — — — — — 
Commercial and industrial10,906 12,228 2,981 5,724 308 — 308 
Direct financing leases, net351 351 175 56 — 
Consumer and other:       
Home equity and second mortgages
— — — — — — — 
Other— — — — — — — 
Total20,540 23,221 8,898 9,335 1,006 — 1,006 
Total:       
Commercial real estate:       
Owner occupied7,941 9,327 2,974 6,626 446 72 374 
Non-owner occupied5,813 5,813 2,768 56 399 — 399 
Land development
890 5,187 — 1,295 19 — 19 
Construction— — — — — — — 
Multi-family— — — — — — — 
1-4 family380 385 — 416 30 79 (49)
Commercial and industrial20,693 24,528 2,981 16,344 1,121 316 805 
Direct financing leases, net351 351 175 56 — 
Consumer and other:       
Home equity and second mortgages— — — — — — — 
Other29 695 — 106 32 — 32 
Grand total$36,097 $46,286 $8,898 $24,899 $2,049 $467 $1,582 
(1)The recorded investment represents the unpaid principal balance net of any partial charge-offs.
(2)Average recorded investment is calculated primarily using daily average balances.
As of and for the Year Ended December 31, 2019
Recorded
Investment(1)
Unpaid
Principal
Balance
Impairment
Reserve
Average
Recorded
Investment(2)
Foregone
Interest
Income
Interest
Income
Recognized
Net
Foregone
Interest
Income
 (In Thousands)
With no impairment reserve recorded:
       
Commercial real estate:       
   Owner occupied$387 $387 $— $3,285 $64 $355 $(291)
   Non-owner occupied— — — 58 — 
   Land development1,526 5,823 — 1,843 52 46 
   Construction— — — — — — — 
   Multi-family— — — — — — — 
   1-4 family473 478 — 356 19 46 (27)
Commercial and industrial4,779 6,549 — 14,479 1,073 379 694 
Direct financing leases, net— — — — — — — 
Consumer and other:       
   Home equity and second mortgages
— — — — — (7)
   Other147 813 — 191 48 — 48 
      Total7,312 14,050 — 20,212 1,257 793 464 
With impairment reserve recorded:       
Commercial real estate:       
   Owner occupied3,645 5,004 1,082 1,511 414 — 414 
   Non-owner occupied— — — — — — — 
   Land development— — — — — — — 
   Construction— — — — — — — 
   Multi-family— — — — — — — 
   1-4 family— — — — — — — 
Commercial and industrial9,796 11,179 2,283 2,367 1,022 — 1,022 
Direct financing leases, net— — — — — — — 
Consumer and other:       
   Home equity and second mortgages
— — — — — — — 
   Other— — — — — — — 
      Total13,441 16,183 3,365 3,878 1,436 — 1,436 
Total:       
Commercial real estate:       
   Owner occupied4,032 5,391 1,082 4,796 478 355 123 
   Non-owner occupied— — — 58 — 
   Land development1,526 5,823 — 1,843 52 46 
   Construction— — — — — — — 
   Multi-family— — — — — — — 
   1-4 family473 478 — 356 19 46 (27)
Commercial and industrial14,575 17,728 2,283 16,846 2,095 379 1,716 
Direct financing leases, net— — — — — — — 
Consumer and other:      
Home equity and second mortgages
— — — — — (7)
Other147 813 — 191 48 — 48 
      Grand total$20,753 $30,233 $3,365 $24,090 $2,693 $793 $1,900 
(1)The recorded investment represents the unpaid principal balance net of any partial charge-offs.
(2)Average recorded investment is calculated primarily using daily average balances.
Allowance for Loan and Lease Losses by Portfolio Segment
A summary of the activity in the allowance for loan and lease losses by portfolio segment is as follows:
 As of and for the Three Months Ended September 30, 2020
Commercial
Real Estate
Commercial
and
Industrial
Consumer
and Other
Total
 (In Thousands)
Beginning balance$16,438 $10,179 $847 $27,464 
Charge-offs— (505)— (505)
Recoveries— 21 23 
Net charge-offs— (484)(482)
Provision for loan and lease losses3,742 127 (34)3,835 
Ending balance$20,180 $9,822 $815 $30,817 
 As of and for the Three Months Ended September 30, 2019
Commercial
Real Estate
Commercial
and
Industrial
Consumer
and Other
Total
 (In Thousands)
Beginning balance$11,269 $7,892 $658 $19,819 
Charge-offs— (1,097)(2)(1,099)
Recoveries99 101 
Net recoveries(998)(1)(998)
Provision for loan and lease losses(132)1,517 (36)1,349 
Ending balance$11,138 $8,411 $621 $20,170 
 As of and for the Nine Months Ended September 30, 2020
Commercial
Real Estate
Commercial
and
Industrial
Consumer
and Other
Total
 (In Thousands)
Beginning balance$10,852 $8,078 $590 $19,520 
Charge-offs(27)(1,414)(13)(1,454)
Recoveries259 264 
Net charge-offs(24)(1,155)(11)(1,190)
Provision for loan and lease losses9,352 2,899 236 12,487 
Ending balance$20,180 $9,822 $815 $30,817 
 As of and for the Nine Months Ended September 30, 2019
Commercial
Real Estate
Commercial
and
Industrial
Consumer
and Other
Total
 (In Thousands)
Beginning balance$11,662 $8,079 $684 $20,425 
Charge-offs— (1,158)(4)(1,162)
Recoveries74 191 29 294 
Net recoveries74 (967)25 (868)
Provision for loan and lease losses(598)1,299 (88)613 
Ending balance$11,138 $8,411 $621 $20,170 
Allowance for Loan and Lease Losses and Balances by Type of Allowance Methodology
The following tables provide information regarding the allowance for loan and lease losses and balances by type of allowance methodology.
 As of September 30, 2020
Commercial
Real Estate
Commercial
and
Industrial
Consumer
and Other
Total
 (In Thousands)
Allowance for loan and lease losses:    
Collectively evaluated for impairment$14,438 $6,666 $815 $21,919 
Individually evaluated for impairment5,742 3,156 — 8,898 
Total$20,180 $9,822 $815 $30,817 
Loans and lease receivables:    
Collectively evaluated for impairment$1,311,493 $794,048 $36,418 $2,141,959 
Individually evaluated for impairment15,024 21,044 29 36,097 
Total$1,326,517 $815,092 $36,447 $2,178,056 
 As of December 31, 2019
Commercial
Real Estate
Commercial
and
Industrial
Consumer
and Other
Total
 (In Thousands)
Allowance for loan and lease losses:    
Collectively evaluated for impairment$9,770 $5,795 $590 $16,155 
Individually evaluated for impairment1,082 2,283 — 3,365 
Total$10,852 $8,078 $590 $19,520 
Loans and lease receivables:    
Collectively evaluated for impairment$1,148,070 $517,030 $29,523 $1,694,623 
Individually evaluated for impairment6,031 14,575 147 20,753 
Total$1,154,101 $531,605 $29,670 $1,715,376