XML 50 R36.htm IDEA: XBRL DOCUMENT v3.20.4
Loan and Lease Receivables, Impaired Loans and Leases and Allowance for Loan and Lease Losses (Tables)
12 Months Ended
Dec. 31, 2020
Receivables [Abstract]  
Loan Composition Schedule
Loan and lease receivables consist of the following:
December 31,
2020
December 31,
2019
 (In Thousands)
Commercial real estate:  
Commercial real estate — owner occupied
$253,882 $226,614 
Commercial real estate — non-owner occupied
564,532 516,652 
Land development
49,839 51,097 
Construction
141,043 109,057 
Multi-family
311,556 217,322 
1-4 family
38,284 33,359 
Total commercial real estate1,359,136 1,154,101 
Commercial and industrial732,318 503,402 
Direct financing leases, net22,331 28,092 
Consumer and other:  
Home equity and second mortgages7,833 7,006 
Other28,897 22,664 
Total consumer and other
36,730 29,670 
Total gross loans and leases receivable
2,150,515 1,715,265 
Less:  
Allowance for loan and lease losses
28,521 19,520 
Deferred loan fees
4,545 630 
Loans and leases receivable, net$2,117,449 $1,695,115 
Ownership of SBA Loans
The total amount of the Corporation’s ownership of SBA loans on-balance sheet is comprised of the following:
December 31,
2020
December 31,
2019
(In Thousands)
SBA 7(a) loans$36,266 $40,402 
SBA 504 loans26,327 20,592 
SBA Express loans and lines of credit1,251 1,781 
SBA PPP loans$228,870 $— 
Total SBA loans$292,714 $62,775 
Schedule of Related Party Transactions
Certain of the Corporation’s executive officers, directors, and their related interests are loan clients of the Bank. These loans to related parties are summarized below:
December 31, 2020December 31, 2019
(In Thousands)
Balance at beginning of year$1,683 $1,855 
New loans325 412 
Repayments(376)(584)
Balance at end of year$1,632 $1,683 
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:
December 31, 2020
 Category 
IIIIIIIVTotal
 (Dollars in Thousands)
Commercial real estate:     
Commercial real estate — owner occupied$185,943 $34,917 $27,593 $5,429 $253,882 
Commercial real estate — non-owner occupied432,053 90,942 37,754 3,783 564,532 
Land development47,777 987 185 890 49,839 
Construction104,083 26,444 10,516 — 141,043 
Multi-family278,145 23,386 10,025 — 311,556 
1-4 family35,053 620 2,315 296 38,284 
Total commercial real estate1,083,054 177,296 88,388 10,398 1,359,136 
Commercial and industrial623,346 27,201 65,616 16,155 732,318 
Direct financing leases, net15,597 730 5,955 49 22,331 
Consumer and other:    
Home equity and second mortgages7,206 496 91 40 7,833 
Other28,701 175 — 21 28,897 
Total consumer and other35,907 671 91 61 36,730 
Total gross loans and leases receivable$1,757,904 $205,898 $160,050 $26,663 $2,150,515 
Category as a % of total portfolio81.75 %9.57 %7.44 %1.24 %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, net21,176 577 6,339 — 28,092 
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$1,489,119 $123,498 $81,895 $20,753 $1,715,265 
Category as a % of total portfolio86.82 %7.20 %4.77 %1.21 %100.00 %
Past Due Financing Receivables
The delinquency aging of the loan and lease portfolio by class of receivable was as follows:
December 31, 2020
30-59
Days Past Due
60-89
Days Past Due
Greater
Than 90
Days Past Due
Total Past DueCurrentTotal Loans and Leases
 (Dollars in Thousands)
Accruing loans and leases      
Commercial real estate:      
Owner occupied$— $— $— $— $248,453 $248,453 
Non-owner occupied— — — — 560,749 560,749 
Land development7,784 — — 7,784 41,165 48,949 
Construction— — — — 141,043 141,043 
Multi-family— — — — 311,556 311,556 
1-4 family— 46 — 46 37,988 38,034 
Commercial and industrial663 111 — 774 715,389 716,163 
Direct financing leases, net— — — — 22,282 22,282 
Consumer and other: 
Home equity and second mortgages— — — — 7,793 7,793 
Other— — — — 28,876 28,876 
Total8,447 157 — 8,604 2,115,294 2,123,898 
Non-accruing loans and leases      
Commercial real estate:      
Owner occupied— — 272 272 5,157 5,429 
Non-owner occupied— — 3,783 3,783 — 3,783 
Land development890 — — 890 — 890 
Construction— — — — — — 
Multi-family— — — — — — 
1-4 family— — — — 250 250 
Commercial and industrial103 342 7,557 8,002 8,153 16,155 
Direct financing leases, net— — — — 49 49 
Consumer and other:  
Home equity and second mortgages— — — — 40 40 
Other— — 21 21 — 21 
Total993 342 11,633 12,968 13,649 26,617 
Total loans and leases      
Commercial real estate:      
Owner occupied— — 272 272 253,610 253,882 
Non-owner occupied— — 3,783 3,783 560,749 564,532 
Land development8,674 — — 8,674 41,165 49,839 
Construction— — — — 141,043 141,043 
Multi-family— — — — 311,556 311,556 
1-4 family— 46 — 46 38,238 38,284 
Commercial and industrial766 453 7,557 8,776 723,542 732,318 
Direct financing leases, net— — — — 22,331 22,331 
Consumer and other:   
Home equity and second mortgages— — — — 7,833 7,833 
Other— — 21 21 28,876 28,897 
Total$9,440 $499 $11,633 $21,572 $2,128,943 $2,150,515 
Percent of portfolio0.44 %0.02 %0.54 %1.00 %99.00 %100.00 %
December 31, 2019
30-59
Days Past Due
60-89
Days Past Due
Greater
Than 90
Days Past Due
Total Past DueCurrentTotal Loans and Leases
 (Dollars in Thousands)
Accruing loans and leases      
Commercial real estate:      
Owner occupied$— $— $— $— $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— — — — 28,092 28,092 
Consumer and other:      
Home equity and second mortgages— — — — 7,006 7,006 
Other— — — — 22,517 22,517 
Total3,016 1,042 — 4,058 1,690,594 1,694,652 
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— — — — 28,092 28,092 
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 $1,700,177 $1,715,265 
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:
December 31,
2020
December 31,
2019
 (In Thousands)
Non-accrual loans and leases  
Commercial real estate:  
Commercial real estate — owner occupied$5,429 $4,032 
Commercial real estate — non-owner occupied3,783 — 
Land development890 1,526 
Construction— — 
Multi-family— — 
1-4 family250 333 
Total non-accrual commercial real estate10,352 5,891 
Commercial and industrial16,155 14,575 
Direct financing leases, net49 — 
Consumer and other:  
Home equity and second mortgages40 — 
Other21 147 
Total non-accrual consumer and other loans61 147 
Total non-accrual loans and leases26,617 20,613 
Foreclosed properties, net34 2,919 
Total non-performing assets26,651 23,532 
Performing troubled debt restructurings46 140 
Total impaired assets$26,697 $23,672 
December 31,
2020
December 31,
2019
Total non-accrual loans and leases to gross loans and leases1.24 %1.20 %
Total non-performing assets to total gross loans and leases plus foreclosed properties, net1.24 1.37 
Total non-performing assets to total assets1.04 1.12 
Allowance for loan and lease losses to gross loans and leases1.33 1.14 
Allowance for loan and lease losses to non-accrual loans and leases107.15 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 Year Ended December 31,
20202019
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 2$3,774 $3,614 
Commercial and industrial36,007 617 1513,372 9,845 
Total$6,306 $889 17 $17,146 $13,459 
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 Year Ended December 31, 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$4,338 $4,365 $— $4,565 $291 $72 $219 
Non-owner occupied3,783 6,563 — 1,519 486 — 486 
Land development890 5,187 — 1,192 14 — 14 
Construction— — — — — — — 
Multi-family— — — — — — — 
1-4 family46 51 — 307 31 141 (110)
Commercial and industrial9,888 12,337 — 13,951 1,219 423 796 
Direct financing leases, net— — — 89 — — — 
Consumer and other:      
Home equity and second mortgages
— — — — — — 
Other21 688 — 85 41 — 41 
Total18,966 29,191 — 21,709 2,082 636 1,446 
With impairment reserve recorded:       
Commercial real estate:       
Owner occupied1,091 4,792 471 2,349 384 — 384 
Non-owner occupied— — — — — — — 
Land development— — — — — — — 
Construction— — — — — — — 
Multi-family— — — — — — — 
1-4 family250 250 29 21 — — — 
Commercial and industrial6,267 6,972 3,125 3,585 324 — 324 
Direct financing leases, net49 49 49 39 — 
Consumer and other:       
Home equity and second mortgages
40 40 — — 
Other— — — — — — — 
Total7,697 12,103 3,681 5,994 712 — 712 
Total:       
Commercial real estate:       
Owner occupied5,429 9,157 471 6,914 675 72 603 
Non-owner occupied3,783 6,563 — 1,519 486 — 486 
Land development890 5,187 — 1,192 14 — 14 
Construction— — — — — — — 
Multi-family— — — — — — — 
1-4 family296 301 29 328 31 141 (110)
Commercial and industrial16,155 19,309 3,125 17,536 1,543 423 1,120 
Direct financing leases, net49 49 49 128 — 
Consumer and other:       
Home equity and second mortgages
40 40 — 
Other21 688 — 85 41 — 41 
Grand total$26,663 $41,294 $3,681 $27,703 $2,794 $636 $2,158 
(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.
Summary of Allowance for Loan and Lease Loss Activity 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 Year Ended December 31, 2020
Commercial
Real Estate
Commercial
and
Industrial
Consumer
and Other
Total
 (In Thousands)
Beginning balance$10,852 $8,078 $590 $19,520 
Charge-offs(6,119)(2,007)(13)(8,139)
Recoveries325 332 
Net recoveries (charge-offs)(6,115)(1,682)(10)(7,807)
Provision for loan and lease losses12,420 4,197 191 16,808 
Ending balance$17,157 $10,593 $771 $28,521 
 As of and for the Year Ended December 31, 2019
Commercial
Real Estate
Commercial
and
Industrial
Consumer
and Other
Total
 (In Thousands)
Beginning balance$11,662 $8,079 $684 $20,425 
Charge-offs— (3,347)(9)(3,356)
Recoveries75 262 29 366 
Net (charge-offs) recoveries75 (3,085)20 (2,990)
Provision for loan and lease losses(885)3,084 (114)2,085 
Ending balance$10,852 $8,078 $590 $19,520 
Allowance for Credit Losses on Financing Receivables
The following tables provide information regarding the allowance for loan and lease losses and balances by type of allowance methodology:
 December 31, 2020
Commercial
Real Estate
Commercial
and
Industrial
Consumer
and Other
Total
 (In Thousands)
Allowance for loan and lease losses:    
Collectively evaluated for impairment$16,657 $7,419 $764 $24,840 
Individually evaluated for impairment500 3,174 3,681 
Total$17,157 $10,593 $771 $28,521 
Loans and lease receivables:    
Collectively evaluated for impairment$1,348,738 $738,445 $36,669 2,123,852 
Individually evaluated for impairment10,398 16,204 61 26,663 
Total$1,359,136 $754,649 $36,730 $2,150,515 
 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 $516,919 $29,523 $1,694,512 
Individually evaluated for impairment6,031 14,575 147 20,753 
Total$1,154,101 $531,494 $29,670 $1,715,265 
Net Investment In Direct Financing Leases
The Corporation’s net investment in direct financing leases consists of the following:
 December 31,
2020
December 31,
2019
 (In Thousands)
Minimum lease payments receivable$19,106 $24,165 
Estimated unguaranteed residual values in leased property5,434 6,732 
Unearned lease and residual income(2,209)(2,805)
Investment in commercial direct financing leases$22,331 $28,092 
Schedule of Future Minimum Lease Payments for Capital Leases
Future aggregate maturities of minimum lease payments to be received are as follows:
(In Thousands)
Maturities during year ended December 31, 
2021$6,467 
20225,332 
20233,797 
20242,262 
20251,036 
Thereafter212 
$19,106