XML 41 R32.htm IDEA: XBRL DOCUMENT v3.22.1
Loan and Lease Receivables, Impaired Loans and Leases and Allowance for Loan and Lease Losses (Tables)
3 Months Ended
Mar. 31, 2022
Receivables [Abstract]  
Loan Composition Schedule
Loan and lease receivables consist of the following:
March 31,
2022
December 31,
2021
 (In Thousands)
Commercial real estate:  
Commercial real estate — owner occupied
$254,237 $235,589 
Commercial real estate — non-owner occupied
656,185 661,423 
Land development
40,092 42,792 
Construction
200,472 179,841 
Multi-family
302,494 320,072 
1-4 family
16,198 14,911 
Total commercial real estate
1,469,678 1,454,628 
Commercial and industrial720,695 730,819 
Direct financing leases, net14,551 15,743 
Consumer and other:  
Home equity and second mortgages
4,523 4,223 
Other
43,066 35,518 
Total consumer and other
47,589 39,741 
Total gross loans and leases receivable
2,252,513 2,240,931 
Less:  
   Allowance for loan and lease losses23,669 24,336 
   Deferred loan fees1,264 1,523 
Loans and leases receivable, net
$2,227,580 $2,215,072 
Ownership of SBA Loans
The total amount of the Corporation’s ownership of SBA loans on-balance sheet is comprised of the following:
March 31,
2022
December 31,
2021
(In Thousands)
SBA 7(a) loans$31,724 $33,223 
SBA 504 loans42,432 41,394 
SBA Express loans and lines of credit370 387 
SBA PPP loans18,514 27,854 
Total SBA loans$93,040 $102,858 
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:
March 31, 2022
 Category 
IIIIIIIVTotal
 (Dollars in Thousands)
Commercial real estate:     
Commercial real estate — owner occupied$188,154 $51,867 $13,872 $344 $254,237 
Commercial real estate — non-owner occupied538,218 94,791 23,176 — 656,185 
Land development39,762 330 — — 40,092 
Construction150,105 18,700 31,667 — 200,472 
Multi-family274,304 16,972 11,218 — 302,494 
1-4 family13,135 2,340 392 331 16,198 
      Total commercial real estate1,203,678 185,000 80,325 675 1,469,678 
Commercial and industrial568,797 106,637 40,200 5,061 720,695 
Direct financing leases, net9,848 196 4,423 84 14,551 
Consumer and other:    
Home equity and second mortgages2,668 1,566 289 — 4,523 
Other42,852 214 — — 43,066 
      Total consumer and other45,520 1,780 289 — 47,589 
Total gross loans and leases receivable$1,827,843 $293,613 $125,237 $5,820 $2,252,513 
Category as a % of total portfolio81.15 %13.03 %5.56 %0.26 %100.00 %
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 $2,240,931 
Category as a % of total portfolio82.14 %12.10 %5.47 %0.29 %100.00 %
Past Due Financing Receivables The delinquency aging of the loan and lease portfolio by class of receivable was as follows:
March 31, 2022
30-59
Days Past Due
60-89
Days Past Due
Greater
Than 90 Days Past Due
Total Past DueCurrentTotal Loans and Leases
 (Dollars in Thousands)
Accruing loans and leases      
Commercial real estate:      
Owner occupied$— $— $— $— $253,893 $253,893 
Non-owner occupied— — — — 656,185 656,185 
Land development— — — — 40,092 40,092 
Construction— — — — 200,472 200,472 
Multi-family— — — — 302,494 302,494 
1-4 family20 — — 20 15,847 15,867 
Commercial and industrial836 58 — 894 714,943 715,837 
Direct financing leases, net100 — — 100 14,367 14,467 
Consumer and other:     
Home equity and second mortgages— — — — 4,523 4,523 
Other— — — — 43,066 43,066 
Total956 58 — 1,014 2,245,882 2,246,896 
Non-accruing loans and leases      
Commercial real estate:      
Owner occupied— — 113 113 231 344 
Non-owner occupied— — — — — — 
Land development— — — — — — 
Construction— — — — — — 
Multi-family— — — — — — 
1-4 family— — — — 331 331 
Commercial and industrial134 29 1,286 1,449 3,409 4,858 
Direct financing leases, net— — 84 84 — 84 
Consumer and other:      
Home equity and second mortgages— — — — — — 
Other— — — — — — 
Total134 29 1,483 1,646 3,971 5,617 
Total loans and leases      
Commercial real estate:      
Owner occupied— — 113 113 254,124 254,237 
Non-owner occupied— — — — 656,185 656,185 
Land development— — — — 40,092 40,092 
Construction— — — — 200,472 200,472 
Multi-family— — — — 302,494 302,494 
1-4 family20 — — 20 16,178 16,198 
Commercial and industrial970 87 1,286 2,343 718,352 720,695 
Direct financing leases, net100 — 84 184 14,367 14,551 
Consumer and other:     
Home equity and second mortgages— — — — 4,523 4,523 
Other— — — — 43,066 43,066 
Total$1,090 $87 $1,483 $2,660 $2,249,853 $2,252,513 
Percent of portfolio0.05 %0.01 %0.06 %0.12 %99.88 %100.00 %
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 %
Schedule of Financing Receivables, Non Accrual Status
The Corporation’s total impaired assets consisted of the following:
March 31,
2022
December 31,
2021
 (In Thousands)
Non-accrual loans and leases  
Commercial real estate:  
Commercial real estate — owner occupied$344 $348 
Commercial real estate — non-owner occupied— — 
Land development— — 
Construction— — 
Multi-family— — 
1-4 family331 339 
Total non-accrual commercial real estate675 687 
Commercial and industrial4,858 5,572 
Direct financing leases, net84 99 
Consumer and other:  
Home equity and second mortgages— — 
Other— — 
Total non-accrual consumer and other loans— — 
Total non-accrual loans and leases5,617 6,358 
Foreclosed properties, net117 164 
Total non-performing assets5,734 6,522 
Performing troubled debt restructurings203 217 
Total impaired assets$5,937 $6,739 
March 31,
2022
December 31,
2021
Total non-accrual loans and leases to gross loans and leases0.25 %0.28 %
Total non-performing assets to total gross loans and leases plus foreclosed properties, net0.25 0.29 
Total non-performing assets to total assets0.21 0.25 
Allowance for loan and lease losses to gross loans and leases1.05 1.09 
Allowance for loan and lease losses to non-accrual loans and leases421.38 382.76 
Troubled Debt Restructurings on Financing Receivables The following table provides the number of loans modified as a TDR and the pre- and post-modification recorded investment by class of receivable:
For the Three Months Ended March 31,
2021
Number of LoansPre-Modification
Recorded
Investment
Post-Modification
Recorded
Investment
 (Dollars in Thousands)
Commercial and industrial1$56 $46 
Impaired Financing Receivables
The following represents additional information regarding the Corporation’s impaired loans and leases, including performing TDRs, by class:
As of and for the Three Months Ended March 31, 2022
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$344 $382 $— $346 $$— $
Non-owner occupied— — — — — — — 
Land development
— — — — — — — 
Construction
— — — — — — — 
Multi-family— — — — — — — 
1-4 family331 336 — 335 (1)
Commercial and industrial3,609 3,709 — 4,546 68 21 47 
Direct financing leases, net— — — 16 — (1)
Consumer and other:       
Home equity and second mortgages
— — — — — — — 
Other— — — — — — — 
Total4,284 4,427 — 5,243 79 28 51 
With impairment reserve recorded:       
Commercial real estate:       
Owner occupied— — — — — — — 
Non-owner occupied— — — — — — — 
Land development
— — — — — — — 
Construction— — — — — — — 
Multi-family— — — — — — — 
1-4 family— — — — — — — 
Commercial and industrial1,452 1,452 1,141 1,084 25 — 25 
Direct financing leases, net84 84 84 73 — 
Consumer and other:       
Home equity and second mortgages
— — — — — — — 
Other— — — — — — — 
Total1,536 1,536 1,225 1,157 26 — 26 
Total:       
Commercial real estate:       
Owner occupied344 382 — 346 — 
Non-owner occupied— — — — — — — 
Land development
— — — — — — — 
Construction— — — — — — — 
Multi-family— — — — — — — 
1-4 family331 336 — 335 (1)
Commercial and industrial5,061 5,161 1,141 5,630 93 21 72 
Direct financing leases, net84 84 84 89 — 
Consumer and other:       
Home equity and second mortgages— — — — — — — 
Other— — — — — — — 
Grand total$5,820 $5,963 $1,225 $6,400 $105 $28 $77 
(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, 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.
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 March 31, 2022
Commercial
Real Estate
Commercial
and
Industrial
Consumer
and Other
Total
 (In Thousands)
Beginning balance$15,110 $8,413 $813 $24,336 
Charge-offs— (22)— (22)
Recoveries116 84 10 210 
Net recoveries (charge-offs)116 62 10 188 
Provision for loan and lease losses(1,461)437 169 (855)
Ending balance$13,765 $8,912 $992 $23,669 
 As of and for the Three Months Ended March 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— (144)— (144)
Recoveries2,219 453 2,673 
Net (charge-offs) recoveries2,219 309 2,529 
Provision for loan and lease losses(931)(1,358)221 (2,068)
Ending balance$18,445 $9,544 $993 $28,982 
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 March 31, 2022
Commercial
Real Estate
Commercial
and
Industrial
Consumer
and Other
Total
 (In Thousands)
Allowance for loan and lease losses:    
Collectively evaluated for impairment$13,765 $7,687 $992 $22,444 
Individually evaluated for impairment— 1,225 — 1,225 
Total$13,765 $8,912 $992 $23,669 
Loans and lease receivables:    
Collectively evaluated for impairment$1,469,003 $730,101 $47,589 $2,246,693 
Individually evaluated for impairment675 5,145 — 5,820 
Total$1,469,678 $735,246 $47,589 $2,252,513 
 As of 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