XML 47 R35.htm IDEA: XBRL DOCUMENT v3.22.0.1
Loan and Lease Receivables, Impaired Loans and Leases and Allowance for Loan and Lease Losses (Tables)
12 Months Ended
Dec. 31, 2021
Receivables [Abstract]  
Loan Composition Schedule
Loan and lease receivables consist of the following:
December 31,
2021
December 31,
2020
 (In Thousands)
Commercial real estate:  
Commercial real estate — owner occupied
$235,589 $253,882 
Commercial real estate — non-owner occupied
661,423 564,532 
Land development
42,792 49,839 
Construction
179,841 141,043 
Multi-family
320,072 311,556 
1-4 family
14,911 38,284 
Total commercial real estate1,454,628 1,359,136 
Commercial and industrial730,819 732,318 
Direct financing leases, net15,743 22,331 
Consumer and other:  
Home equity and second mortgages4,223 7,833 
Other35,518 28,897 
Total consumer and other
39,741 36,730 
Total gross loans and leases receivable
2,240,931 2,150,515 
Less:  
Allowance for loan and lease losses
24,336 28,521 
Deferred loan fees
1,523 4,545 
Loans and leases receivable, net$2,215,072 $2,117,449 
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,
2021
December 31,
2020
(In Thousands)
SBA 7(a) loans$33,223 $36,266 
SBA 504 loans41,394 26,327 
SBA Express loans and lines of credit387 1,251 
SBA PPP loans27,854 228,870 
Total SBA loans$102,858 $292,714 
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, 2021December 31, 2020
(In Thousands)
Balance at beginning of year$1,632 $1,683 
New loans570 325 
Repayments(914)(376)
Balance at end of year$1,288 $1,632 
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, 2021
 Category 
IIIIIIIVTotal
 (Dollars in Thousands)
Commercial real estate:     
Commercial real estate — owner occupied$192,849 $31,611 $10,781 $348 $235,589 
Commercial real estate — non-owner occupied540,572 88,880 31,971 — 661,423 
Land development41,745 1,047 — — 42,792 
Construction130,285 18,973 30,583 — 179,841 
Multi-family280,183 28,623 11,266 — 320,072 
1-4 family12,057 2,113 402 339 14,911 
Total commercial real estate1,197,691 171,247 85,003 687 1,454,628 
Commercial and industrial594,388 97,678 32,964 5,789 730,819 
Direct financing leases, net10,829 168 4,647 99 15,743 
Consumer and other:    
Home equity and second mortgages2,473 1,683 67 — 4,223 
Other35,249 269 — — 35,518 
Total consumer and other37,722 1,952 67 — 39,741 
Total gross loans and leases receivable$1,840,630 $271,045 $122,681 $6,575 $2,240,931 
Category as a % of total portfolio82.14 %12.10 %5.47 %0.29 %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:
December 31, 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$420 $— $— $420 $234,821 $235,241 
Non-owner occupied— — — — 661,423 661,423 
Land development— — — — 42,792 42,792 
Construction394 — — 394 179,447 179,841 
Multi-family— — — — 320,072 320,072 
1-4 family100 — — 100 14,472 14,572 
Commercial and industrial907 536 — 1,443 723,804 725,247 
Direct financing leases, net281 14 — 295 15,349 15,644 
Consumer and other: 
Home equity and second mortgages— — — — 4,223 4,223 
Other— — — — 35,518 35,518 
Total2,102 550 — 2,652 2,231,921 2,234,573 
Non-accruing loans and leases      
Commercial real estate:      
Owner occupied— — 113 113 235 348 
Non-owner occupied— — — — — — 
Land development— — — — — — 
Construction— — — — — — 
Multi-family— — — — — — 
1-4 family— — — — 339 339 
Commercial and industrial23 36 1,445 1,504 4,068 5,572 
Direct financing leases, net— — 84 84 15 99 
Consumer and other:  
Home equity and second mortgages— — — — — — 
Other— — — — — — 
Total23 36 1,642 1,701 4,657 6,358 
Total loans and leases      
Commercial real estate:      
Owner occupied420 — 113 533 235,056 235,589 
Non-owner occupied— — — — 661,423 661,423 
Land development— — — — 42,792 42,792 
Construction394 — — 394 179,447 179,841 
Multi-family— — — — 320,072 320,072 
1-4 family100 — — 100 14,811 14,911 
Commercial and industrial930 572 1,445 2,947 727,872 730,819 
Direct financing leases, net281 14 84 379 15,364 15,743 
Consumer and other:   
Home equity and second mortgages— — — — 4,223 4,223 
Other— — — — 35,518 35,518 
Total$2,125 $586 $1,642 $4,353 $2,236,578 $2,240,931 
Percent of portfolio0.09 %0.03 %0.07 %0.19 %99.81 %100.00 %
December 31, 2020
30-59
Days Past Due
60-89
Days Past Due
Greater
Than 90
Days Past Due
Total Past DueCurrentTotal Loans and Leases
 (Dollars in Thousands)
Accruing loans and leases      
Commercial real estate:      
Owner occupied$— $— $— $— $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:
December 31,
2021
December 31,
2020
 (In Thousands)
Non-accrual loans and leases  
Commercial real estate:  
Commercial real estate — owner occupied$348 $5,429 
Commercial real estate — non-owner occupied— 3,783 
Land development— 890 
Construction— — 
Multi-family— — 
1-4 family339 250 
Total non-accrual commercial real estate687 10,352 
Commercial and industrial5,572 16,155 
Direct financing leases, net99 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 leases6,358 26,617 
Foreclosed properties, net164 34 
Total non-performing assets6,522 26,651 
Performing troubled debt restructurings217 46 
Total impaired assets$6,739 $26,697 
December 31,
2021
December 31,
2020
Total non-accrual loans and leases to gross loans and leases0.28 %1.24 %
Total non-performing assets to total gross loans and leases plus foreclosed properties, net0.29 1.24 
Total non-performing assets to total assets0.25 1.04 
Allowance for loan and lease losses to gross loans and leases1.09 1.33 
Allowance for loan and lease losses to non-accrual loans and leases382.76 107.15 
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,
20212020
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 industrial3239 217 46,286 895 
Total$239 $217 $6,585 $1,167 
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, 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$348 $386 $— $2,217 $145 $218 $(73)
Non-owner occupied— — — 2,281 233 16 217 
Land development— — — — — — 
Construction— — — — — — — 
Multi-family— — — — — — — 
1-4 family339 344 — 285 60 24 36 
Commercial and industrial3,717 3,819 — 7,914 522 179 343 
Direct financing leases, net15 15 — — 
Consumer and other:      
Home equity and second mortgages
— — — 40 (2)
Other— — — 23 — 23 
Total4,419 4,564 — 12,754 991 446 545 
With impairment reserve recorded:       
Commercial real estate:       
Owner occupied— — — — — — — 
Non-owner occupied— — — — — — — 
Land development— — — — — — — 
Construction— — — — — — — 
Multi-family— — — — — — — 
1-4 family— — — — — — — 
Commercial and industrial2,072 2,072 1,439 1,456 109 101 
Direct financing leases, net84 84 66 50 — 
Consumer and other:       
Home equity and second mortgages
— — — — — — — 
Other— — — — — — — 
Total2,156 2,156 1,505 1,506 113 105 
Total:       
Commercial real estate:       
Owner occupied348 386 — 2,217 145 218 (73)
Non-owner occupied— — — 2,281 233 16 217 
Land development— — — — — — 
Construction— — — — — — — 
Multi-family— — — — — — — 
1-4 family339 344 — 285 60 24 36 
Commercial and industrial5,789 5,891 1,439 9,370 631 187 444 
Direct financing leases, net99 99 66 52 — 
Consumer and other:       
Home equity and second mortgages
— — — 40 (2)
Other— — — 23 — 23 
Grand total$6,575 $6,720 $1,505 $14,260 $1,104 $454 $650 
(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 mortgages40 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.
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, 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)(3,227)(25)(3,508)
Recoveries3,935 1,168 23 5,126 
Net recoveries (charge-offs)3,679 (2,059)(2)1,618 
Provision for loan and lease losses(5,726)(121)44 (5,803)
Ending balance$15,110 $8,413 $813 $24,336 
 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 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 
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, 2021
Commercial
Real Estate
Commercial
and
Industrial
Consumer
and Other
Total
 (In Thousands)
Allowance for loan and lease losses:    
Collectively evaluated for impairment$15,110 $6,908 $813 $22,831 
Individually evaluated for impairment— 1,505 — 1,505 
Total$15,110 $8,413 $813 $24,336 
Loans and lease receivables:    
Collectively evaluated for impairment$1,453,941 $740,674 $39,741 2,234,356 
Individually evaluated for impairment687 5,888 — 6,575 
Total$1,454,628 $746,562 $39,741 $2,240,931 
 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 
Net Investment In Direct Financing Leases
The Corporation’s net investment in direct financing leases consists of the following:
 December 31,
2021
December 31,
2020
 (In Thousands)
Minimum lease payments receivable$13,641 $19,106 
Estimated unguaranteed residual values in leased property3,564 5,434 
Unearned lease and residual income(1,462)(2,209)
Investment in commercial direct financing leases$15,743 $22,331 
Sales-type and Direct Financing Leases, Lease Receivable, Maturity
Future aggregate maturities of minimum lease payments to be received are as follows:
(In Thousands)
Maturities during year ended December 31, 
2022$5,381 
20233,998 
20242,526 
20251,246 
2026349 
Thereafter141 
$13,641