Quarterly report pursuant to Section 13 or 15(d)

Loans (Tables)

v3.21.2
Loans (Tables)
9 Months Ended
Sep. 30, 2021
Receivables [Abstract]  
Loans

Loans consisted of the following as of the dates indicated:

 

 

 

September 30, 2021

 

 

December 31, 2020

 

 

 

(in thousands)

 

Real estate loans:

 

 

 

 

 

 

 

 

Commercial property

 

 

 

 

 

 

 

 

Retail

 

$

942,996

 

 

$

824,606

 

Hospitality

 

 

725,864

 

 

 

859,953

 

Other (1)

 

 

1,783,477

 

 

 

1,610,377

 

Total commercial property loans

 

 

3,452,337

 

 

 

3,294,936

 

Construction

 

 

76,168

 

 

 

58,882

 

Residential/consumer loans

 

 

354,861

 

 

 

345,831

 

Total real estate loans

 

 

3,883,366

 

 

 

3,699,649

 

Commercial and industrial loans

 

 

516,357

 

 

 

757,255

 

Leases receivable

 

 

459,142

 

 

 

423,264

 

Loans receivable

 

 

4,858,865

 

 

 

4,880,168

 

Allowance for credit losses

 

 

(76,613

)

 

 

(90,426

)

Loans receivable, net

 

$

4,782,252

 

 

$

4,789,742

 

 

(1)

Includes, among other types, mixed-use, apartment, office, industrial, gas stations, faith-based facilities and warehouse; all other property types represent less than one percent of total loans receivable.

Activity for Loans Held for Sale

The following is the activity for loans held for sale for the three months ended September 30, 2021 and 2020:

 

 

 

Real Estate

 

 

Commercial and

Industrial

 

 

Total

 

 

 

(in thousands)

 

September 30, 2021

 

 

 

 

 

 

 

 

 

 

 

 

Balance at beginning of period

 

$

13,092

 

 

$

22,938

 

 

$

36,030

 

Originations and transfers

 

 

28,537

 

 

 

15,228

 

 

 

43,765

 

Sales

 

 

(27,513

)

 

 

(34,956

)

 

 

(62,469

)

Principal paydowns and amortization

 

 

(4

)

 

 

559

 

 

 

555

 

Balance at end of period

 

$

14,112

 

 

$

3,769

 

 

$

17,881

 

 

 

 

 

 

 

 

 

 

 

 

 

 

September 30, 2020

 

 

 

 

 

 

 

 

 

 

 

 

Balance at beginning of period

 

$

12,661

 

 

$

5,281

 

 

$

17,942

 

Originations

 

 

12,049

 

 

 

12,107

 

 

 

24,156

 

Sales

 

 

(20,621

)

 

 

(8,639

)

 

 

(29,260

)

Principal paydowns and amortization

 

 

 

 

 

(5

)

 

 

(5

)

Balance at end of period

 

$

4,089

 

 

$

8,745

 

 

$

12,834

 

The following is the activity for loans held for sale for the nine months ended September 30, 2021 and 2020:

 

 

 

Real Estate

 

 

Commercial and Industrial

 

 

Total

 

 

 

(in thousands)

 

September 30, 2021

 

 

 

 

 

 

 

 

 

 

 

 

Balance at beginning of period

 

$

8,042

 

 

$

526

 

 

$

8,568

 

Originations and transfers

 

 

71,005

 

 

 

162,637

 

 

 

233,642

 

Sales

 

 

(64,930

)

 

 

(160,293

)

 

 

(225,223

)

Principal payoffs and amortization

 

 

(5

)

 

 

899

 

 

 

894

 

Balance at end of period

 

$

14,112

 

 

$

3,769

 

 

$

17,881

 

 

 

 

 

 

 

 

 

 

 

 

 

 

September 30, 2020

 

 

 

 

 

 

 

 

 

 

 

 

Balance at beginning of period

 

$

2,943

 

 

$

3,077

 

 

$

6,020

 

Originations

 

 

31,204

 

 

 

23,091

 

 

 

54,295

 

Sales

 

 

(30,053

)

 

 

(17,419

)

 

 

(47,472

)

Principal payoffs and amortization

 

 

(5

)

 

 

(5

)

 

 

(10

)

Balance at end of period

 

$

4,089

 

 

$

8,745

 

 

$

12,834

 

Allowance for Credit Losses by Portfolio Segment

 

The following table details the information on the allowance for credit losses by portfolio segment as of and for the three months ended September 30, 2021 and 2020:

 

 

 

Real Estate

 

 

Commercial and

Industrial

 

 

Leases

Receivable

 

 

Total

 

 

 

(in thousands)

 

September 30, 2021

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at beginning of period

 

$

63,029

 

 

$

8,059

 

 

$

12,284

 

 

$

83,372

 

Less loans charged off

 

 

 

 

 

186

 

 

 

791

 

 

 

977

 

Recoveries on loans receivable previously charged off

 

 

(1,162

)

 

 

(330

)

 

 

(350

)

 

 

(1,842

)

Provision (recovery) for credit losses

 

 

(8,128

)

 

 

507

 

 

 

(3

)

 

 

(7,624

)

Ending balance

 

$

56,063

 

 

$

8,710

 

 

$

11,840

 

 

$

76,613

 

Individually evaluated

 

$

8

 

 

$

13

 

 

$

2,173

 

 

$

2,194

 

Collectively evaluated

 

$

56,055

 

 

$

8,697

 

 

$

9,667

 

 

$

74,419

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans receivable

 

$

3,883,366

 

 

$

516,357

 

 

$

459,142

 

 

$

4,858,865

 

Individually evaluated

 

$

13,988

 

 

$

313

 

 

$

6,923

 

 

$

21,224

 

Collectively evaluated

 

$

3,869,378

 

 

$

516,044

 

 

$

452,219

 

 

$

4,837,641

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

September 30, 2020

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at beginning of period

 

$

56,418

 

 

$

13,388

 

 

$

16,524

 

 

$

86,330

 

Less loans charged off

 

 

687

 

 

 

383

 

 

 

1,081

 

 

 

2,151

 

Recoveries on loans receivable previously charged off

 

 

(1,497

)

 

 

(35

)

 

 

(213

)

 

 

(1,745

)

Provision (recovery) for credit losses

 

 

(6,744

)

 

 

7,809

 

 

 

(368

)

 

 

697

 

Ending balance

 

$

50,484

 

 

$

20,849

 

 

$

15,287

 

 

$

86,620

 

Individually evaluated

 

$

35

 

 

$

1,623

 

 

$

2,087

 

 

$

3,745

 

Collectively evaluated

 

$

50,449

 

 

$

19,226

 

 

$

13,200

 

 

$

82,875

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans receivable

 

$

3,635,330

 

 

$

765,484

 

 

$

433,323

 

 

$

4,834,137

 

Individually evaluated

 

$

48,220

 

 

$

13,293

 

 

$

7,338

 

 

$

68,851

 

Collectively evaluated

 

$

3,587,110

 

 

$

752,191

 

 

$

425,985

 

 

$

4,765,286

 

 

 

The following table details the information on the allowance for credit losses by portfolio segment as of and for the nine months ended September 30, 2021 and 2020:

 

 

 

Real Estate

 

 

Commercial and Industrial

 

 

Leases Receivable

 

 

Total

 

 

 

(in thousands)

 

September 30, 2021

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at beginning of period

 

$

51,876

 

 

$

21,410

 

 

$

17,140

 

 

 

90,426

 

Less loans charged off

 

 

1,491

 

 

 

550

 

 

 

3,893

 

 

 

5,934

 

Recoveries on loans receivable previously charged off

 

 

(1,597

)

 

 

(602

)

 

 

(694

)

 

 

(2,893

)

Provision (recovery) for credit losses

 

 

4,081

 

 

 

(12,752

)

 

 

(2,101

)

 

 

(10,772

)

Ending balance

 

$

56,063

 

 

$

8,710

 

 

$

11,840

 

 

$

76,613

 

Individually evaluated

 

$

8

 

 

$

13

 

 

$

2,173

 

 

$

2,194

 

Collectively evaluated

 

$

56,055

 

 

$

8,697

 

 

$

9,667

 

 

$

74,419

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans receivable

 

$

3,883,366

 

 

$

516,357

 

 

$

459,142

 

 

$

4,858,865

 

Individually evaluated

 

$

13,988

 

 

$

313

 

 

$

6,923

 

 

$

21,224

 

Collectively evaluated

 

$

3,869,378

 

 

$

516,044

 

 

$

452,219

 

 

$

4,837,641

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

September 30, 2020

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at beginning of period

 

$

36,435

 

 

$

16,206

 

 

$

8,767

 

 

$

61,408

 

Adjustment related to adoption of ASU 2016-13

 

 

14,027

 

 

 

(2,497

)

 

 

5,902

 

 

 

17,432

 

Adjusted balance as of January 1, 2020

 

 

50,462

 

 

 

13,709

 

 

 

14,669

 

 

 

78,840

 

Less loans charged off

 

 

14,920

 

 

 

12,972

 

 

 

3,306

 

 

 

31,198

 

Recoveries on loans receivable previously charged off

 

 

(1,653

)

 

 

(179

)

 

 

(401

)

 

 

(2,233

)

Provision for credit losses

 

 

13,289

 

 

 

19,932

 

 

 

3,523

 

 

 

36,744

 

Ending balance

 

$

50,484

 

 

$

20,849

 

 

$

15,287

 

 

$

86,620

 

Individually evaluated

 

$

35

 

 

$

1,623

 

 

$

2,087

 

 

$

3,745

 

Collectively evaluated

 

$

50,449

 

 

$

19,226

 

 

$

13,200

 

 

$

82,875

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans receivable

 

$

3,635,330

 

 

$

765,484

 

 

$

433,323

 

 

$

4,834,137

 

Individually evaluated

 

$

48,220

 

 

$

13,293

 

 

$

7,338

 

 

$

68,851

 

Collectively evaluated

 

$

3,587,110

 

 

$

752,191

 

 

$

425,985

 

 

$

4,765,286

 

 

The table below illustrates the allowance for credit losses by loan portfolio segment and each loan portfolio segment as a percentage of total loans.

 

 

 

September 30, 2021

 

 

December 31, 2020

 

 

 

Allowance Amount

 

 

Total Loans

 

 

Percentage of Total Loans

 

 

Allowance Amount

 

 

Total Loans

 

 

Percentage of Total Loans

 

 

 

(in thousands)

 

Real estate loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial property

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Retail

 

$

5,294

 

 

$

942,996

 

 

 

19.4

%

 

$

4,855

 

 

$

824,606

 

 

 

16.9

%

Hospitality

 

 

29,600

 

 

 

725,864

 

 

 

14.9

%

 

 

28,801

 

 

 

859,953

 

 

 

17.6

%

Other

 

 

12,842

 

 

 

1,783,477

 

 

 

36.7

%

 

 

13,991

 

 

 

1,610,377

 

 

 

33.0

%

Total commercial property loans

 

 

47,736

 

 

 

3,452,337

 

 

 

71.0

%

 

 

47,647

 

 

 

3,294,936

 

 

 

67.5

%

Construction

 

 

7,565

 

 

 

76,168

 

 

 

1.6

%

 

 

2,876

 

 

 

58,882

 

 

 

1.2

%

Residential/consumer loans

 

 

762

 

 

 

354,861

 

 

 

7.3

%

 

 

1,353

 

 

 

345,831

 

 

 

7.1

%

Total real estate loans

 

 

56,063

 

 

 

3,883,366

 

 

 

79.9

%

 

 

51,876

 

 

 

3,699,649

 

 

 

75.8

%

Commercial and industrial loans

 

 

8,710

 

 

 

516,357

 

 

 

10.6

%

 

 

21,410

 

 

 

757,255

 

 

 

15.5

%

Leases receivable

 

 

11,840

 

 

 

459,142

 

 

 

9.5

%

 

 

17,140

 

 

 

423,264

 

 

 

8.7

%

Total

 

$

76,613

 

 

$

4,858,865

 

 

 

100.0

%

 

$

90,426

 

 

$

4,880,168

 

 

 

100.0

%

 

 

Summary of Amortized Cost Basis of Collateral Dependent Loans By Class of Loans

The following table represents the amortized cost basis of collateral-dependent loans by class of loans as of September 30, 2021 and December 31, 2020, for which repayment is expected to be obtained through the sale of the underlying collateral.

 

 

 

September 30, 2021

 

 

December 31, 2020

 

 

 

Amortized Cost

 

 

Amortized Cost

 

 

 

(in thousands)

 

Real estate loans:

 

 

 

 

 

 

 

 

Commercial property

 

 

 

 

 

 

 

 

Retail

 

$

2,628

 

 

$

6,330

 

Hospitality

 

 

 

 

 

20,612

 

Other (1)

 

 

128

 

 

 

8,410

 

Total commercial property loans

 

 

2,756

 

 

 

35,352

 

Construction

 

 

7,046

 

 

 

24,854

 

Residential/consumer loans

 

 

2,523

 

 

 

2,867

 

Total real estate loans

 

 

12,325

 

 

 

63,073

 

Commercial and industrial loans

 

 

 

 

 

41

 

Total

 

$

12,325

 

 

$

63,114

 

 

(1)

Includes, among other types, mixed-use, apartment, office, industrial, gas stations, faith-based facilities and warehouse; all other property types represent less than one percent of total loans receivable.

Credit Quality of Loan Portfolio

 

 

 

Term Loans

 

 

 

 

 

 

 

 

 

 

 

Amortized Cost Basis by Origination Year (1)

 

 

 

 

 

 

 

 

 

 

 

2021

 

 

2020

 

 

2019

 

 

2018

 

 

2017

 

 

Prior

 

 

Revolving

Loans

Amortized

Cost Basis

 

 

Total

 

 

 

(in thousands)

 

September 30, 2021

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial property

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Risk Rating

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass / Pass-Watch

 

$

827,018

 

 

$

722,970

 

 

$

485,633

 

 

$

434,177

 

 

$

298,246

 

 

$

495,077

 

 

$

48,666

 

 

$

3,311,787

 

Special Mention

 

 

 

 

 

18,937

 

 

 

16,444

 

 

 

 

 

 

2,713

 

 

 

56,380

 

 

 

1,864

 

 

 

96,338

 

Classified

 

 

 

 

 

 

 

 

5,477

 

 

 

22,586

 

 

 

3,672

 

 

 

12,477

 

 

 

 

 

 

44,212

 

Total commercial property

 

 

827,018

 

 

 

741,907

 

 

 

507,554

 

 

 

456,763

 

 

 

304,631

 

 

 

563,934

 

 

 

50,530

 

 

 

3,452,337

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Risk Rating

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass / Pass Watch

 

 

38,304

 

 

 

13,450

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

51,754

 

Special Mention

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

17,368

 

 

 

 

 

 

17,368

 

Classified

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

7,046

 

 

 

 

 

 

7,046

 

Total construction

 

 

38,304

 

 

 

13,450

 

 

 

 

 

 

 

 

 

 

 

 

24,414

 

 

 

 

 

 

76,168

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential/consumer loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Risk Rating

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass / Pass-Watch

 

 

116,334

 

 

 

19,299

 

 

 

250

 

 

 

23,202

 

 

 

93,590

 

 

 

89,701

 

 

 

6,795

 

 

 

349,171

 

Special Mention

 

 

 

 

 

 

 

 

 

 

 

930

 

 

 

391

 

 

 

2,237

 

 

 

 

 

 

3,558

 

Classified

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1,819

 

 

 

313

 

 

 

 

 

 

2,132

 

Total residential/consumer loans

 

 

116,334

 

 

 

19,299

 

 

 

250

 

 

 

24,132

 

 

 

95,800

 

 

 

92,251

 

 

 

6,795

 

 

 

354,861

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total real estate loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Risk Rating

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass / Pass-Watch

 

 

981,656

 

 

 

755,719

 

 

 

485,883

 

 

 

457,379

 

 

 

391,836

 

 

 

584,778

 

 

 

55,461

 

 

 

3,712,712

 

Special Mention

 

 

 

 

 

18,937

 

 

 

16,444

 

 

 

930

 

 

 

3,104

 

 

 

75,985

 

 

 

1,864

 

 

 

117,264

 

Classified

 

 

 

 

 

 

 

 

5,477

 

 

 

22,586

 

 

 

5,491

 

 

 

19,836

 

 

 

 

 

 

53,390

 

Total real estate loans

 

 

981,656

 

 

 

774,656

 

 

 

507,804

 

 

 

480,895

 

 

 

400,431

 

 

 

680,599

 

 

 

57,325

 

 

 

3,883,366

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Risk Rating

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass / Pass-Watch

 

 

191,318

 

 

 

72,473

 

 

 

34,474

 

 

 

13,864

 

 

 

11,899

 

 

 

7,196

 

 

 

149,708

 

 

 

480,932

 

Special Mention

 

 

 

 

 

4,448

 

 

 

4,602

 

 

 

4,017

 

 

 

70

 

 

 

13

 

 

 

151

 

 

 

13,301

 

Classified

 

 

 

 

 

 

 

 

13,825

 

 

 

221

 

 

 

32

 

 

 

6,004

 

 

 

2,042

 

 

 

22,124

 

Total commercial and industrial loans

 

 

191,318

 

 

 

76,921

 

 

 

52,901

 

 

 

18,102

 

 

 

12,001

 

 

 

13,213

 

 

 

151,901

 

 

 

516,357

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Leases receivable:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Risk Rating

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass / Pass-Watch

 

 

171,682

 

 

 

88,342

 

 

 

116,991

 

 

 

57,878

 

 

 

14,673

 

 

 

2,653

 

 

 

 

 

 

452,219

 

Special Mention

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Classified

 

 

148

 

 

 

474

 

 

 

4,174

 

 

 

1,418

 

 

 

410

 

 

 

299

 

 

 

 

 

 

6,923

 

Total leases receivable

 

 

171,830

 

 

 

88,816

 

 

 

121,165

 

 

 

59,296

 

 

 

15,083

 

 

 

2,952

 

 

 

 

 

 

459,142

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total loans receivable:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Risk Rating

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass / Pass-Watch

 

 

1,344,656

 

 

 

916,534

 

 

 

637,348

 

 

 

529,121

 

 

 

418,408

 

 

 

594,627

 

 

 

205,169

 

 

 

4,645,863

 

Special Mention

 

 

 

 

 

23,385

 

 

 

21,046

 

 

 

4,947

 

 

 

3,174

 

 

 

75,998

 

 

 

2,015

 

 

 

130,565

 

Classified

 

 

148

 

 

 

474

 

 

 

23,476

 

 

 

24,225

 

 

 

5,933

 

 

 

26,139

 

 

 

2,042

 

 

 

82,437

 

Total loans receivable

 

$

1,344,804

 

 

$

940,393

 

 

$

681,870

 

 

$

558,293

 

 

$

427,515

 

 

$

696,764

 

 

$

209,226

 

 

$

4,858,865

 

 

 

 

 

Term Loans

 

 

 

 

 

 

 

 

 

 

 

Amortized Cost Basis by Origination Year (1)

 

 

 

 

 

 

 

 

 

 

 

2020

 

 

2019

 

 

2018

 

 

2017

 

 

2016

 

 

Prior

 

 

Revolving

Loans

Amortized

Cost Basis

 

 

Total

 

 

 

 

 

December 31, 2020

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial property

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Risk Rating

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass / Pass-Watch

 

$

920,876

 

 

$

513,962

 

 

$

479,221

 

 

$

343,659

 

 

$

418,361

 

 

$

459,367

 

 

$

31,283

 

 

$

3,166,729

 

Special Mention

 

 

13,680

 

 

 

2,484

 

 

 

8,630

 

 

 

1,671

 

 

 

14,971

 

 

 

11,907

 

 

 

 

 

 

53,343

 

Classified

 

 

 

 

 

3,528

 

 

 

7,303

 

 

 

4,712

 

 

 

21,351

 

 

 

37,840

 

 

 

130

 

 

 

74,864

 

Total commercial property

 

 

934,556

 

 

 

519,974

 

 

 

495,154

 

 

 

350,042

 

 

 

454,683

 

 

 

509,114

 

 

 

31,413

 

 

 

3,294,936

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Risk Rating

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass / Pass-Watch

 

 

33,415

 

 

 

613

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

34,028

 

Special Mention

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Classified

 

 

 

 

 

 

 

 

 

 

 

 

 

 

24,854

 

 

 

 

 

 

 

 

 

24,854

 

Total construction

 

 

33,415

 

 

 

613

 

 

 

 

 

 

 

 

 

24,854

 

 

 

 

 

 

 

 

 

58,882

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential/consumer loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Risk Rating

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass / Pass-Watch

 

 

27,997

 

 

 

962

 

 

 

37,123

 

 

 

127,987

 

 

 

82,124

 

 

 

54,003

 

 

 

7,353

 

 

 

337,549

 

Special Mention

 

 

 

 

 

 

 

 

930

 

 

 

829

 

 

 

537

 

 

 

2,782

 

 

 

 

 

 

5,078

 

Classified

 

 

 

 

 

 

 

 

 

 

 

2,259

 

 

 

301

 

 

 

644

 

 

 

 

 

 

3,204

 

Total residential/consumer loans

 

 

27,997

 

 

 

962

 

 

 

38,053

 

 

 

131,075

 

 

 

82,962

 

 

 

57,429

 

 

 

7,353

 

 

 

345,831

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total real estate loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Risk Rating

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass / Pass-Watch

 

 

982,288

 

 

 

515,537

 

 

 

516,344

 

 

 

471,646

 

 

 

500,485

 

 

 

513,370

 

 

 

38,636

 

 

 

3,538,306

 

Special Mention

 

 

13,680

 

 

 

2,484

 

 

 

9,560

 

 

 

2,500

 

 

 

15,508

 

 

 

14,689

 

 

 

 

 

 

58,421

 

Classified

 

 

 

 

 

3,528

 

 

 

7,303

 

 

 

6,971

 

 

 

46,506

 

 

 

38,484

 

 

 

130

 

 

 

102,922

 

Total real estate loans

 

 

995,968

 

 

 

521,549

 

 

 

533,207

 

 

 

481,117

 

 

 

562,499

 

 

 

566,543

 

 

 

38,766

 

 

 

3,699,649

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Risk Rating

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass / Pass-Watch

 

 

406,486

 

 

 

73,159

 

 

 

54,110

 

 

 

17,834

 

 

 

4,464

 

 

 

9,910

 

 

 

146,722

 

 

 

712,685

 

Special Mention

 

 

6,950

 

 

 

4,509

 

 

 

4,436

 

 

 

1,110

 

 

 

31

 

 

 

1,074

 

 

 

447

 

 

 

18,557

 

Classified

 

 

 

 

 

890

 

 

 

5,115

 

 

 

9,465

 

 

 

4,380

 

 

 

1,519

 

 

 

4,644

 

 

 

26,013

 

Total commercial and industrial loans

 

 

413,436

 

 

 

78,558

 

 

 

63,661

 

 

 

28,409

 

 

 

8,875

 

 

 

12,503

 

 

 

151,813

 

 

 

757,255

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Leases receivable:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Risk Rating

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass / Pass-Watch

 

 

113,712

 

 

 

165,242

 

 

 

91,408

 

 

 

30,405

 

 

 

10,096

 

 

 

1,167

 

 

 

 

 

 

412,030

 

Special Mention

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Classified

 

 

452

 

 

 

5,728

 

 

 

3,137

 

 

 

876

 

 

 

804

 

 

 

237

 

 

 

 

 

 

11,234

 

Total leases receivable

 

 

114,164

 

 

 

170,970

 

 

 

94,545

 

 

 

31,281

 

 

 

10,900

 

 

 

1,404

 

 

 

 

 

 

423,264

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total loans receivable:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Risk Rating

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass / Pass-Watch

 

 

1,502,486

 

 

 

753,938

 

 

 

661,862

 

 

 

519,885

 

 

 

515,045

 

 

 

524,447

 

 

 

185,358

 

 

 

4,663,021

 

Special Mention

 

 

20,630

 

 

 

6,993

 

 

 

13,996

 

 

 

3,610

 

 

 

15,539

 

 

 

15,763

 

 

 

447

 

 

 

76,978

 

Classified

 

 

452

 

 

 

10,146

 

 

 

15,555

 

 

 

17,312

 

 

 

51,690

 

 

 

40,240

 

 

 

4,774

 

 

 

140,169

 

Total loans receivable

 

$

1,523,568

 

 

$

771,077

 

 

$

691,413

 

 

$

540,807

 

 

$

582,274

 

 

$

580,450

 

 

$

190,579

 

 

$

4,880,168

 

 

(1)

Includes extensions, renewals, or modifications of credit contracts, which consist of a new credit decision. Certain prior period amounts have been reclassified to conform to current period presentation.

 

 

 

 

Term Loans

 

 

 

 

 

 

 

 

 

 

 

Amortized Cost Basis by Origination Year (1)

 

 

 

 

 

 

 

 

 

 

 

2021

 

 

2020

 

 

2019

 

 

2018

 

 

2017

 

 

Prior

 

 

Revolving

Loans

Amortized

Cost Basis

 

 

Total

 

 

 

(in thousands)

 

September 30, 2021

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial property

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Payment performance

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Performing

 

$

827,018

 

 

$

741,907

 

 

$

507,554

 

 

$

456,743

 

 

$

303,236

 

 

$

560,930

 

 

$

50,530

 

 

$

3,447,918

 

Nonperforming

 

 

 

 

 

 

 

 

 

 

 

20

 

 

 

1,395

 

 

 

3,004

 

 

 

 

 

 

4,419

 

Total commercial property

 

 

827,018

 

 

 

741,907

 

 

 

507,554

 

 

 

456,763

 

 

 

304,631

 

 

 

563,934

 

 

 

50,530

 

 

 

3,452,337

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Payment performance

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Performing

 

 

38,304

 

 

 

13,450

 

 

 

 

 

 

 

 

 

 

 

 

17,368

 

 

 

 

 

 

69,122

 

Nonperforming

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

7,046

 

 

 

 

 

 

7,046

 

Total construction

 

 

38,304

 

 

 

13,450

 

 

 

 

 

 

 

 

 

 

 

 

24,414

 

 

 

 

 

 

76,168

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential/consumer loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Payment performance

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Performing

 

 

116,334

 

 

 

19,299

 

 

 

250

 

 

 

24,132

 

 

 

93,590

 

 

 

91,938

 

 

 

6,795

 

 

 

352,338

 

Nonperforming

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2,210

 

 

 

313

 

 

 

 

 

 

2,523

 

Total residential/consumer loans

 

 

116,334

 

 

 

19,299

 

 

 

250

 

 

 

24,132

 

 

 

95,800

 

 

 

92,251

 

 

 

6,795

 

 

 

354,861

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total real estate loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Payment performance

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Performing

 

 

981,656

 

 

 

774,656

 

 

 

507,804

 

 

 

480,875

 

 

 

396,826

 

 

 

670,236

 

 

 

57,325

 

 

 

3,869,378

 

Nonperforming

 

 

 

 

 

 

 

 

 

 

 

20

 

 

 

3,605

 

 

 

10,363

 

 

 

 

 

 

13,988

 

Total real estate loans

 

 

981,656

 

 

 

774,656

 

 

 

507,804

 

 

 

480,895

 

 

 

400,431

 

 

 

680,599

 

 

 

57,325

 

 

 

3,883,366

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Payment performance

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Performing

 

 

191,318

 

 

 

76,921

 

 

 

52,862

 

 

 

18,102

 

 

 

11,995

 

 

 

12,945

 

 

 

151,901

 

 

 

516,044

 

Nonperforming

 

 

 

 

 

 

 

 

39

 

 

 

 

 

 

6

 

 

 

268

 

 

 

 

 

 

313

 

Total commercial and industrial loans

 

 

191,318

 

 

 

76,921

 

 

 

52,901

 

 

 

18,102

 

 

 

12,001

 

 

 

13,213

 

 

 

151,901

 

 

 

516,357

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Leases receivable:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Payment performance

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Performing

 

 

171,668

 

 

 

88,342

 

 

 

116,991

 

 

 

57,878

 

 

 

14,673

 

 

 

2,653

 

 

 

 

 

 

452,205

 

Nonperforming

 

 

162

 

 

 

474

 

 

 

4,174

 

 

 

1,418

 

 

 

410

 

 

 

299

 

 

 

 

 

 

6,937

 

Total leases receivable

 

 

171,830

 

 

 

88,816

 

 

 

121,165

 

 

 

59,296

 

 

 

15,083

 

 

 

2,952

 

 

 

 

 

 

459,142

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total loans receivable:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Payment performance

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Performing

 

 

1,344,642

 

 

 

939,919

 

 

 

677,657

 

 

 

556,855

 

 

 

423,494

 

 

 

685,834

 

 

 

209,226

 

 

 

4,837,627

 

Nonperforming

 

 

162

 

 

 

474

 

 

 

4,213

 

 

 

1,438

 

 

 

4,021

 

 

 

10,930

 

 

 

 

 

 

21,238

 

Total loans receivable

 

$

1,344,804

 

 

$

940,393

 

 

$

681,870

 

 

$

558,293

 

 

$

427,515

 

 

$

696,764

 

 

$

209,226

 

 

$

4,858,865

 

 

 

 

 

Term Loans

 

 

 

 

 

 

 

 

 

 

 

Amortized Cost Basis by Origination Year (1)

 

 

 

 

 

 

 

 

 

 

 

2020

 

 

2019

 

 

2018

 

 

2017

 

 

2016

 

 

Prior

 

 

Revolving

Loans

Amortized

Cost Basis

 

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2020

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial property

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Payment performance

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Performing

 

$

934,556

 

 

$

519,582

 

 

$

495,132

 

 

$

347,656

 

 

$

437,230

 

 

$

499,410

 

 

$

31,283

 

 

$

3,264,849

 

Nonperforming

 

 

 

 

 

392

 

 

 

22

 

 

 

2,386

 

 

 

17,453

 

 

 

9,704

 

 

 

130

 

 

 

30,087

 

Total commercial property

 

 

934,556

 

 

 

519,974

 

 

 

495,154

 

 

 

350,042

 

 

 

454,683

 

 

 

509,114

 

 

 

31,413

 

 

 

3,294,936

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Payment performance

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Performing

 

 

33,415

 

 

 

613

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

34,028

 

Nonperforming

 

 

 

 

 

 

 

 

 

 

 

 

 

 

24,854

 

 

 

 

 

 

 

 

 

24,854

 

Total construction

 

 

33,415

 

 

 

613

 

 

 

 

 

 

 

 

 

24,854

 

 

 

 

 

 

 

 

 

58,882

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential/consumer loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Payment performance

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Performing

 

 

27,997

 

 

 

962

 

 

 

38,053

 

 

 

129,670

 

 

 

82,661

 

 

 

56,785

 

 

 

7,353

 

 

 

343,481

 

Nonperforming

 

 

 

 

 

 

 

 

 

 

 

1,405

 

 

 

301

 

 

 

644

 

 

 

 

 

 

2,350

 

Total residential/consumer loans

 

 

27,997

 

 

 

962

 

 

 

38,053

 

 

 

131,075

 

 

 

82,962

 

 

 

57,429

 

 

 

7,353

 

 

 

345,831

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total real estate loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Payment performance

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Performing

 

 

995,968

 

 

 

521,157

 

 

 

533,185

 

 

 

477,326

 

 

 

519,891

 

 

 

556,195

 

 

 

38,636

 

 

 

3,642,358

 

Nonperforming

 

 

 

 

 

392

 

 

 

22

 

 

 

3,791

 

 

 

42,608

 

 

 

10,348

 

 

 

130

 

 

 

57,291

 

Total real estate loans

 

 

995,968

 

 

 

521,549

 

 

 

533,207

 

 

 

481,117

 

 

 

562,499

 

 

 

566,543

 

 

 

38,766

 

 

 

3,699,649

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Payment performance

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Performing

 

 

413,436

 

 

 

77,668

 

 

 

59,726

 

 

 

19,002

 

 

 

8,875

 

 

 

12,227

 

 

 

151,813

 

 

 

742,747

 

Nonperforming

 

 

 

 

 

890

 

 

 

3,935

 

 

 

9,407

 

 

 

 

 

 

276

 

 

 

 

 

 

14,508

 

Total commercial and industrial loans

 

 

413,436

 

 

 

78,558

 

 

 

63,661

 

 

 

28,409

 

 

 

8,875

 

 

 

12,503

 

 

 

151,813

 

 

 

757,255

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Leases receivable:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Payment performance

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Performing

 

 

113,712

 

 

 

165,242

 

 

 

91,408

 

 

 

30,405

 

 

 

10,096

 

 

 

1,167

 

 

 

 

 

 

412,030

 

Nonperforming

 

 

452

 

 

 

5,728

 

 

 

3,137

 

 

 

876

 

 

 

804

 

 

 

237

 

 

 

 

 

 

11,234

 

Total leases receivable

 

 

114,164

 

 

 

170,970

 

 

 

94,545

 

 

 

31,281

 

 

 

10,900

 

 

 

1,404

 

 

 

 

 

 

423,264

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total loans receivable:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Payment performance

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Performing

 

 

1,523,116

 

 

 

764,067

 

 

 

684,319

 

 

 

526,733

 

 

 

538,862

 

 

 

569,589

 

 

 

190,449

 

 

 

4,797,135

 

Nonperforming

 

 

452

 

 

 

7,010

 

 

 

7,094

 

 

 

14,074

 

 

 

43,412

 

 

 

10,861

 

 

 

130

 

 

 

83,033

 

Total loans receivable

 

$

1,523,568

 

 

$

771,077

 

 

$

691,413

 

 

$

540,807

 

 

$

582,274

 

 

$

580,450

 

 

$

190,579

 

 

$

4,880,168

 

 

(2)

Includes extensions, renewals, or modifications of credit contracts, which consist of a new credit decision. Certain prior period amounts have been reclassified to conform to current period presentation.

Analysis of Past Due Loans, Disaggregated by Loan Class

The following is an aging analysis of loans, disaggregated by loan class, as of the dates indicated:

 

 

 

30-59

Days

Past Due

 

 

60-89

Days

Past Due

 

 

90 Days

or More

Past Due

 

 

Total

Past Due

 

 

Current

 

 

Total

 

 

Accruing

90 Days

or More

Past Due

 

 

 

(in thousands)

 

September 30, 2021

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial property

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Retail

 

$

 

 

$

 

 

$

 

 

$

 

 

$

942,996

 

 

$

942,996

 

 

$

 

Hospitality

 

 

 

 

 

 

 

 

 

 

 

 

 

 

725,864

 

 

 

725,864

 

 

 

 

Other

 

 

1,945

 

 

 

 

 

 

128

 

 

 

2,073

 

 

 

1,781,404

 

 

 

1,783,477

 

 

 

 

Total commercial property loans

 

 

1,945

 

 

 

 

 

 

128

 

 

 

2,073

 

 

 

3,450,264

 

 

 

3,452,337

 

 

 

 

Construction

 

 

 

 

 

 

 

 

 

 

 

 

 

 

76,168

 

 

 

76,168

 

 

 

 

Residential/consumer loans

 

 

1,641

 

 

 

 

 

 

1,404

 

 

 

3,045

 

 

 

351,816

 

 

 

354,861

 

 

 

 

Total real estate loans

 

 

3,586

 

 

 

 

 

 

1,532

 

 

 

5,118

 

 

 

3,878,248

 

 

 

3,883,366

 

 

 

 

Commercial and industrial loans

 

 

 

 

 

13

 

 

 

 

 

 

13

 

 

 

516,344

 

 

 

516,357

 

 

 

 

Leases receivable

 

 

2,891

 

 

 

1,532

 

 

 

1,636

 

 

 

6,059

 

 

 

453,083

 

 

 

459,142

 

 

 

13

 

Total loans receivable

 

$

6,477

 

 

$

1,545

 

 

$

3,168

 

 

$

11,190

 

 

$

4,847,675

 

 

$

4,858,865

 

 

$

13

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2020

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial property

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Retail

 

$

 

 

$

 

 

$

 

 

$

 

 

$

824,606

 

 

$

824,606

 

 

$

 

Hospitality

 

 

 

 

 

 

 

 

11,076

 

 

 

11,076

 

 

 

848,877

 

 

 

859,953

 

 

 

 

Other

 

 

 

 

 

 

 

 

731

 

 

 

731

 

 

 

1,609,646

 

 

 

1,610,377

 

 

 

 

Total commercial property loans

 

 

 

 

 

 

 

 

11,807

 

 

 

11,807

 

 

 

3,283,129

 

 

 

3,294,936

 

 

 

 

Construction

 

 

 

 

 

12,807

 

 

 

 

 

 

12,807

 

 

 

46,075

 

 

 

58,882

 

 

 

 

Residential/consumer loans

 

 

4,693

 

 

 

461

 

 

 

564

 

 

 

5,718

 

 

 

340,113

 

 

 

345,831

 

 

 

 

Total real estate loans

 

 

4,693

 

 

 

13,268

 

 

 

12,371

 

 

 

30,332

 

 

 

3,669,317

 

 

 

3,699,649

 

 

 

 

Commercial and industrial loans

 

 

282

 

 

 

27

 

 

 

12,487

 

 

 

12,796

 

 

 

744,459

 

 

 

757,255

 

 

 

 

Leases receivable

 

 

4,051

 

 

 

1,786

 

 

 

4,675

 

 

 

10,512

 

 

 

412,752

 

 

 

423,264

 

 

 

 

Total loans receivable

 

$

9,026

 

 

$

15,081

 

 

$

29,533

 

 

$

53,640

 

 

$

4,826,528

 

 

$

4,880,168

 

 

$

 

Summary of Interest Foregone on Individually Evaluated Loans

The following is a summary of interest foregone on nonaccrual loans for the periods indicated:

 

 

 

Three Months Ended September 30,

 

 

Nine Months Ended September 30,

 

 

 

2021

 

 

2020

 

 

2021

 

 

2020

 

 

 

(in thousands)

 

Interest income that would have been recognized had individually evaluated loans performed in accordance with their original terms

 

$

627

 

 

$

1,482

 

 

$

2,830

 

 

$

4,092

 

Less: Interest income recognized on individually evaluated loans

 

 

(106

)

 

 

(204

)

 

 

(362

)

 

 

(1,319

)

Interest foregone on individually evaluated loans

 

$

521

 

 

$

1,278

 

 

$

2,468

 

 

$

2,773

 

Schedule of Amortized Cost Basis of Loans on Nonaccrual Status and Loans Past Due 90 Days and Still Accruing

The following table represents the amortized cost basis of loans on nonaccrual status and loans past due 90 days and still accruing as of September 30, 2021 and December 31, 2020.

 

 

 

September 30, 2021

 

 

 

Nonaccrual Loans

With

No Allowance for

Credit Losses

 

 

Nonaccrual Loans

With

Allowance for

Credit Losses

 

 

Loans

Past Due

90 Days Still

Accruing

 

 

Total

Nonperforming

Loans

 

 

 

(in thousands)

 

Real estate loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial property

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Retail

 

$

2,628

 

 

$

 

 

$

 

 

$

2,628

 

Hospitality

 

 

 

 

 

 

 

 

 

 

 

 

Other

 

 

1,440

 

 

 

351

 

 

 

 

 

 

1,791

 

Total commercial property loans

 

 

4,068

 

 

 

351

 

 

 

 

 

 

4,419

 

Construction

 

 

7,046

 

 

 

 

 

 

 

 

 

7,046

 

Residential/consumer loans

 

 

2,523

 

 

 

 

 

 

 

 

 

2,523

 

Total real estate loans

 

 

13,637

 

 

 

351

 

 

 

 

 

 

13,988

 

Commercial and industrial loans

 

 

11

 

 

 

302

 

 

 

 

 

 

313

 

Leases receivable

 

 

785

 

 

 

6,139

 

 

 

13

 

 

 

6,937

 

Total

 

$

14,433

 

 

$

6,792

 

 

$

13

 

 

$

21,238

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2020

 

 

 

Nonaccrual Loans

With

No Allowance for

Credit Losses

 

 

Nonaccrual Loans

With

Allowance for

Credit Losses

 

 

Loans

Past Due

90 Days Still

Accruing

 

 

Total

Nonperforming

Loans

 

 

 

(in thousands)

 

Real estate loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial property

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Retail

 

$

6,331

 

 

$

 

 

$

 

 

$

6,331

 

Hospitality

 

 

20,611

 

 

 

 

 

 

 

 

 

20,611

 

Other

 

 

2,236

 

 

 

909

 

 

 

 

 

 

3,145

 

Total commercial property loans

 

 

29,178

 

 

 

909

 

 

 

 

 

 

30,087

 

Construction

 

 

24,854

 

 

 

 

 

 

 

 

 

24,854

 

Residential/consumer loans

 

 

2,350

 

 

 

 

 

 

 

 

 

2,350

 

Total real estate loans

 

 

56,382

 

 

 

909

 

 

 

 

 

 

57,291

 

Commercial and industrial loans

 

 

58

 

 

 

14,450

 

 

 

 

 

 

14,508

 

Leases receivable

 

 

2,318

 

 

 

8,916

 

 

 

 

 

 

11,234

 

Total

 

$

58,758

 

 

$

24,275

 

 

$

 

 

$

83,033

 

Non-Performing Assets

The following table details nonperforming assets as of the dates indicated:

 

 

 

September 30, 2021

 

 

December 31, 2020

 

 

 

(in thousands)

 

Nonaccrual loans

 

$

21,225

 

 

$

83,033

 

Loans receivable 90 days or more past due and still accruing

 

 

13

 

 

 

 

Total nonperforming loans receivable

 

 

21,238

 

 

 

83,033

 

Other real estate owned ("OREO")

 

 

675

 

 

 

2,360

 

Total nonperforming assets

 

$

21,913

 

 

$

85,393

 

 

Troubled Debt Restructurings

The following table details TDRs as of September 30, 2021 and December 31, 2020:

 

 

 

Nonaccrual TDRs

 

 

Accrual TDRs

 

 

 

Deferral of

Principal

 

 

Deferral of

Principal

and Interest

 

 

Reduction

of Principal

and Interest

 

 

Extension

of Maturity

 

 

Total

 

 

Deferral of

Principal

 

 

Deferral of

Principal

and Interest

 

 

Reduction

of Principal

and Interest

 

 

Extension

of Maturity

 

 

Total

 

 

 

(in thousands)

 

September 30, 2021

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate loans

 

$

393

 

 

$

2,756

 

 

$

7,437

 

 

$

 

 

$

10,586

 

 

$

559

 

 

$

 

 

$

 

 

$

 

 

$

559

 

Commercial and industrial loans

 

 

 

 

 

130

 

 

 

 

 

 

 

 

 

130

 

 

 

 

 

 

 

 

 

1

 

 

 

11

 

 

 

12

 

Total

 

$

393

 

 

$

2,886

 

 

$

7,437

 

 

$

 

 

$

10,716

 

 

$

559

 

 

$

 

 

$

1

 

 

$

11

 

 

$

571

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2020

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate loans

 

$

1,095

 

 

$

3,334

 

 

$

12,492

 

 

$

 

 

$

16,921

 

 

$

513

 

 

$

 

 

$

67

 

 

$

7,290

 

 

$

7,870

 

Commercial and industrial loans

 

 

 

 

 

144

 

 

 

 

 

 

 

 

 

144

 

 

 

 

 

 

 

 

 

4

 

 

 

56

 

 

 

60

 

Total

 

$

1,095

 

 

$

3,478

 

 

$

12,492

 

 

$

 

 

$

17,065

 

 

$

513

 

 

$

 

 

$

71

 

 

$

7,346

 

 

$

7,930

 

Summary of Loans by Class Modified as TDRs

The following table presents the number of loans by class modified as TDRs that occurred during the periods indicated, with their pre- and post-modification recorded amounts.

 

 

 

Three Months ended

 

 

Twelve Months ended

 

 

 

September 30, 2021

 

 

December 31, 2020

 

 

 

Number of

Loans

 

 

Pre-

Modification

Outstanding

Recorded

Investment

 

 

Post-

Modification

Outstanding

Recorded

Investment

 

 

Number of

Loans

 

 

Pre-

Modification

Outstanding

Recorded

Investment

 

 

Post-

Modification

Outstanding

Recorded

Investment

 

 

 

(in thousands except for number of loans)

 

Real estate loans

 

 

 

 

$

 

 

$

 

 

 

5

 

 

$

4,479

 

 

$

3,676

 

Commercial and industrial loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

 

 

 

$

 

 

$

 

 

 

5

 

 

$

4,479

 

 

$

3,676

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nine Months ended

 

 

Twelve Months ended

 

 

 

September 30, 2021

 

 

December 31, 2020

 

 

 

Number of

Loans

 

 

Pre-

Modification

Outstanding

Recorded

Investment

 

 

Post-

Modification

Outstanding

Recorded

Investment

 

 

Number of

Loans

 

 

Pre-

Modification

Outstanding

Recorded

Investment

 

 

Post-

Modification

Outstanding

Recorded

Investment

 

 

 

(in thousands except for number of loans)

 

Real estate loans

 

 

 

 

$

 

 

$

 

 

 

5

 

 

$

4,479

 

 

$

3,676

 

Commercial and industrial loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

 

 

 

$

 

 

$

 

 

 

5

 

 

$

4,479

 

 

$

3,676