XML 50 R32.htm IDEA: XBRL DOCUMENT v3.21.2
Loan and Lease Receivables, Impaired Loans and Leases and Allowance for Loan and Lease Losses (Tables)
9 Months Ended
Sep. 30, 2021
Receivables [Abstract]  
Loan Composition Schedule
Loan and lease receivables consist of the following:
September 30,
2021
December 31,
2020
 (In Thousands)
Commercial real estate:  
Commercial real estate — owner occupied
$241,977 $253,882 
Commercial real estate — non-owner occupied
639,423 564,532 
Land development
39,119 49,839 
Construction
139,933 141,043 
Multi-family
313,787 311,556 
1-4 family
13,487 38,284 
Total commercial real estate
1,387,726 1,359,136 
Commercial and industrial681,065 732,318 
Direct financing leases16,810 22,331 
Consumer and other:  
Home equity and second mortgages
4,576 7,833 
Other
35,645 28,897 
Total consumer and other
40,221 36,730 
Total gross loans and leases receivable
2,125,822 2,150,515 
Less:  
   Allowance for loan and lease losses24,676 28,521 
   Deferred loan fees2,516 4,545 
Loans and leases receivable, net
$2,098,630 $2,117,449 
Ownership of SBA Loans
The total amount of the Corporation’s ownership of SBA loans is comprised of the following:
September 30,
2021
December 31,
2020
(In Thousands)
SBA 7(a) loans$30,004 $36,266 
SBA 504 loans34,501 26,327 
SBA Express loans and lines of credit792 1,251 
SBA PPP loans65,904 228,870 
Total SBA loans$131,201 $292,714 
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, 2021
 Category 
IIIIIIIVTotal
 (Dollars in Thousands)
Commercial real estate:     
Commercial real estate — owner occupied$198,544 $28,600 $13,724 $1,109 $241,977 
Commercial real estate — non-owner occupied528,494 73,998 36,931 — 639,423 
Land development38,398 721 — — 39,119 
Construction93,218 14,805 31,910 — 139,933 
Multi-family282,569 19,892 11,326 — 313,787 
1-4 family11,726 973 397 391 13,487 
      Total commercial real estate1,152,949 138,989 94,288 1,500 1,387,726 
Commercial and industrial579,443 61,642 34,043 5,937 681,065 
Direct financing leases, net11,422 504 4,835 49 16,810 
Consumer and other:    
Home equity and second mortgages4,268 236 72 — 4,576 
Other35,501 144 — — 35,645 
      Total consumer and other39,769 380 72 — 40,221 
Total gross loans and leases receivable$1,783,583 $201,515 $133,238 $7,486 $2,125,822 
Category as a % of total portfolio83.90 %9.48 %6.27 %0.35 %100.00 %
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 $2,150,515 
Category as a % of total portfolio81.75 %9.57 %7.44 %1.24 %100.00 %
Past Due Financing Receivables The delinquency aging of the loan and lease portfolio by class of receivable was as follows:
September 30, 2021
30-59
Days Past Due
60-89
Days Past Due
Greater
Than 90 Days Past Due
Total Past DueCurrentTotal Loans and Leases
 (Dollars in Thousands)
Accruing loans and leases      
Commercial real estate:      
Owner occupied$— $— $— $— $240,868 $240,868 
Non-owner occupied— — — — 639,423 639,423 
Land development— — — — 39,119 39,119 
Construction— — — — 139,933 139,933 
Multi-family— — — — 313,787 313,787 
1-4 family— — — — 13,096 13,096 
Commercial and industrial272 128 — 400 674,781 675,181 
Direct financing leases, net34 — — 34 16,727 16,761 
Consumer and other:     
Home equity and second mortgages— — — — 4,576 4,576 
Other— — — — 35,645 35,645 
Total306 128 — 434 2,117,955 2,118,389 
Non-accruing loans and leases      
Commercial real estate:      
Owner occupied841 — 268 1,109 — 1,109 
Non-owner occupied— — — — — — 
Land development— — — — — — 
Construction— — — — — — 
Multi-family— — — — — — 
1-4 family39 — 352 391 — 391 
Commercial and industrial92 258 1,443 1,793 4,091 5,884 
Direct financing leases, net— — 49 49 — 49 
Consumer and other:      
Home equity and second mortgages— — — — — — 
Other— — — — — — 
Total972 258 2,112 3,342 4,091 7,433 
Total loans and leases      
Commercial real estate:      
Owner occupied841 — 268 1,109 240,868 241,977 
Non-owner occupied— — — — 639,423 639,423 
Land development— — — — 39,119 39,119 
Construction— — — — 139,933 139,933 
Multi-family— — — — 313,787 313,787 
1-4 family39 — 352 391 13,096 13,487 
Commercial and industrial364 386 1,443 2,193 678,872 681,065 
Direct financing leases, net34 — 49 83 16,727 16,810 
Consumer and other:     
Home equity and second mortgages— — — — 4,576 4,576 
Other— — — — 35,645 35,645 
Total$1,278 $386 $2,112 $3,776 $2,122,046 $2,125,822 
Percent of portfolio0.06 %0.02 %0.10 %0.18 %99.82 %100.00 %
December 31, 2020
30-59
Days Past Due
60-89
Days Past Due
Greater
Than 90 Days Past Due
Total Past DueCurrentTotal Loans and Leases
 (Dollars in Thousands)
Accruing loans and leases      
Commercial real estate:      
Owner occupied$— $— $— $— $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 %
Schedule of Financing Receivables, Non Accrual Status
The Corporation’s total impaired assets consisted of the following:
September 30,
2021
December 31,
2020
 (In Thousands)
Non-accrual loans and leases  
Commercial real estate:  
Commercial real estate — owner occupied$1,109 $5,429 
Commercial real estate — non-owner occupied— 3,783 
Land development— 890 
Construction— — 
Multi-family— — 
1-4 family391 250 
Total non-accrual commercial real estate1,500 10,352 
Commercial and industrial5,884 16,155 
Direct financing leases, net49 49 
Consumer and other:  
Home equity and second mortgages— 40 
Other— 21 
Total non-accrual consumer and other loans— 61 
Total non-accrual loans and leases7,433 26,617 
Foreclosed properties, net172 34 
Total non-performing assets7,605 26,651 
Performing troubled debt restructurings53 46 
Total impaired assets$7,658 $26,697 
September 30,
2021
December 31,
2020
Total non-accrual loans and leases to gross loans and leases0.35 %1.24 %
Total non-performing assets to total gross loans and leases plus foreclosed properties, net0.36 1.24 
Total non-performing assets to total assets0.29 1.04 
Allowance for loan and lease losses to gross loans and leases1.16 1.33 
Allowance for loan and lease losses to non-accrual loans and leases331.98 107.15 
Troubled Debt Restructurings on Financing Receivables
For the Three Months Ended September 30,For the Nine Months Ended September 30,
2021
Number of LoansPre-Modification
Recorded
Investment
Post-Modification
Recorded
Investment
Number of LoansPre-Modification
Recorded
Investment
Post-Modification
Recorded
Investment
 (Dollars in Thousands)
Commercial and industrial73 70 129 121 
Total$73 $70 2$129 $121 

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— $— $— 5$6,306 $5,861 
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, 2021
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$1,109 $1,147 $— $2,771 $135 $— $135 
Non-owner occupied— — — 3,049 233 16 217 
Land development
— — — 10 — — — 
Construction
— — — — — — — 
Multi-family— — — — — — — 
1-4 family391 396 — 261 55 18 37 
Commercial and industrial3,485 3,586 — 8,662 445 113 332 
Direct financing leases, net— — — — — — — 
Consumer and other:       
Home equity and second mortgages
— — — 53 (2)
Other— — — 11 23 — 23 
Total4,985 5,129 — 14,817 898 156 742 
With impairment reserve recorded:       
Commercial real estate:       
Owner occupied— — — — — — — 
Non-owner occupied— — — — — — — 
Land development
— — — — — — — 
Construction— — — — — — — 
Multi-family— — — — — — — 
1-4 family— — — — — — — 
Commercial and industrial2,452 2,452 1,521 1,834 102 94 
Direct financing leases, net49 49 49 49 — 
Consumer and other:       
Home equity and second mortgages
— — — — — — — 
Other— — — — — — — 
Total2,501 2,501 1,570 1,883 104 96 
Total:       
Commercial real estate:       
Owner occupied1,109 1,147 — 2,771 135 — 135 
Non-owner occupied— — — 3,049 233 16 217 
Land development
— — — 10 — — — 
Construction— — — — — — — 
Multi-family— — — — — — — 
1-4 family391 396 — 261 55 18 37 
Commercial and industrial5,937 6,038 1,521 10,496 547 121 426 
Direct financing leases, net49 49 49 49 — 
Consumer and other:       
Home equity and second mortgages— — — 53 (2)
Other— — — 11 23 — 23 
Grand total$7,486 $7,630 $1,570 $16,700 $1,002 $164 $838 
(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, 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.
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, 2021
Commercial
Real Estate
Commercial
and
Industrial
Consumer
and Other
Total
 (In Thousands)
Beginning balance$16,876 $7,881 $918 $25,675 
Charge-offs(7)(356)(1)(364)
Recoveries1,501 128 1,634 
Net recoveries (charge-offs)1,494 (228)1,270 
Provision for loan and lease losses(2,736)563 (96)(2,269)
Ending balance$15,634 $8,216 $826 $24,676 
 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) recoveries— (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 Nine Months Ended September 30, 2021
Commercial
Real Estate
Commercial
and
Industrial
Consumer
and Other
Total
 (In Thousands)
Beginning balance$17,157 $10,593 $771 $28,521 
Charge-offs(256)(3,121)(25)(3,402)
Recoveries3,804 1,041 4,852 
Net recoveries (charge-offs)3,548 (2,080)(18)1,450 
Provision for loan and lease losses(5,071)(297)73 (5,295)
Ending balance$15,634 $8,216 $826 $24,676 
 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 
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, 2021
Commercial
Real Estate
Commercial
and
Industrial
Consumer
and Other
Total
 (In Thousands)
Allowance for loan and lease losses:    
Collectively evaluated for impairment$15,634 $6,646 $826 $23,106 
Individually evaluated for impairment— 1,570 — 1,570 
Total$15,634 $8,216 $826 $24,676 
Loans and lease receivables:    
Collectively evaluated for impairment$1,386,226 $691,889 $40,221 $2,118,336 
Individually evaluated for impairment1,500 5,986 — 7,486 
Total$1,387,726 $697,875 $40,221 $2,125,822 
 As of 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