Quarterly report pursuant to Section 13 or 15(d)

Loans

v3.22.1
Loans
3 Months Ended
Mar. 31, 2022
Receivables [Abstract]  
Loans

Note 3 — Loans

Loans Receivable

Loans consisted of the following as of the dates indicated:

 

 

 

March 31, 2022

 

 

December 31, 2021

 

 

 

(in thousands)

 

Real estate loans:

 

 

 

 

 

 

 

 

Commercial property

 

 

 

 

 

 

 

 

Retail

 

$

990,716

 

 

$

970,134

 

Hospitality

 

 

718,721

 

 

 

717,692

 

Other (1)

 

 

1,974,091

 

 

 

1,919,033

 

Total commercial property loans

 

 

3,683,528

 

 

 

3,606,859

 

Construction

 

 

87,925

 

 

 

95,006

 

Residential/consumer loans

 

 

432,805

 

 

 

400,546

 

Total real estate loans

 

 

4,204,258

 

 

 

4,102,411

 

Commercial and industrial loans

 

 

633,107

 

 

 

561,831

 

Leases receivable

 

 

500,135

 

 

 

487,299

 

Loans receivable

 

 

5,337,500

 

 

 

5,151,541

 

Allowance for credit losses

 

 

(71,512

)

 

 

(72,557

)

Loans receivable, net

 

$

5,265,988

 

 

$

5,078,984

 

 

(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.

 

At March 31, 2022 and December 31, 2021, PPP loans totaling $1.5 million and $3.0 million, respectively, were included in commercial and industrial loans in the table above.

Accrued interest on loans was $10.5 million and $10.1 million at March 31, 2022 and December 31, 2021, respectively. Accrued interest at March 31, 2022 and December 31, 2021 included unpaid deferred interest receivable for loans currently or previously modified under the CARES Act of $2.7 million and $3.4 million, net of a $0 and $1.7 million valuation allowance, respectively.

At March 31, 2022 and December 31, 2021, loans of $2.32 billion and $2.30 billion, respectively, were pledged to secure advances from the FHLB.

Loans Held for Sale

The following is the activity for loans held for sale for the three months ended March 31, 2022 and 2021:

 

 

 

Real Estate

 

 

Commercial and

Industrial

 

 

Total

 

 

 

(in thousands)

 

March 31, 2022

 

 

 

 

 

 

 

 

 

 

 

 

Balance at beginning of period

 

$

6,954

 

 

$

6,388

 

 

$

13,342

 

Originations and transfers

 

 

20,164

 

 

 

11,689

 

 

 

31,853

 

Sales

 

 

(15,293

)

 

 

(14,284

)

 

 

(29,577

)

Principal paydowns and amortization

 

 

 

 

 

(1

)

 

 

(1

)

Balance at end of period

 

$

11,825

 

 

$

3,792

 

 

$

15,617

 

 

 

 

 

 

 

 

 

 

 

 

 

 

March 31, 2021

 

 

 

 

 

 

 

 

 

 

 

 

Balance at beginning of period

 

$

8,042

 

 

$

526

 

 

$

8,568

 

Originations

 

 

16,283

 

 

 

130,387

 

 

 

146,670

 

Sales

 

 

(13,395

)

 

 

(109,169

)

 

 

(122,564

)

Principal paydowns and amortization

 

 

 

 

 

 

 

 

 

Balance at end of period

 

$

10,930

 

 

$

21,744

 

 

$

32,674

 

 

Loans held for sale was comprised of $15.6 million and $13.3 million of the guaranteed portion of SBA 7(a) loans at March 31, 2022 and December 31, 2021, respectively. All second draw PPP loans were sold by the third quarter of 2021. For the three months ended March 31, 2021, the Company recognized $2.5 million of gains on the sale of $108.5 million second draw PPP loans.

 

Allowance for Credit Losses

 

The following table details the information on the allowance for credit losses by portfolio segment as of and for the three months ended March 31, 2022 and 2021:

 

 

 

Real Estate

 

 

Commercial and

Industrial

 

 

Leases

Receivable

 

 

Total

 

 

 

(in thousands)

 

March 31, 2022

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at beginning of period

 

$

48,890

 

 

$

12,418

 

 

$

11,249

 

 

$

72,557

 

Less loans charged off

 

 

530

 

 

 

58

 

 

 

247

 

 

 

835

 

Recoveries on loans receivable previously charged off

 

 

(197

)

 

 

(317

)

 

 

(423

)

 

 

(937

)

Provision (recovery) for credit losses

 

 

(2,202

)

 

 

267

 

 

 

788

 

 

 

(1,147

)

Ending balance

 

$

46,355

 

 

$

12,944

 

 

$

12,213

 

 

$

71,512

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

March 31, 2021

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at beginning of period

 

$

51,877

 

 

$

21,410

 

 

$

17,139

 

 

$

90,426

 

Less loans charged off

 

 

1,509

 

 

 

93

 

 

 

1,903

 

 

 

3,505

 

Recoveries on loans receivable previously charged off

 

 

(273

)

 

 

(99

)

 

 

(135

)

 

 

(507

)

Provision (recovery) for credit losses

 

 

7,121

 

 

 

(5,029

)

 

 

(1,128

)

 

 

964

 

Ending balance

 

$

57,762

 

 

$

16,387

 

 

$

14,243

 

 

$

88,392

 

 

 

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

 

 

 

March 31, 2022

 

 

December 31, 2021

 

 

 

Allowance Amount

 

 

Percentage

of Total

Allowance

 

 

Total Loans

 

 

Percentage of Total Loans

 

 

Allowance Amount

 

 

Percentage

of Total

Allowance

 

 

Total Loans

 

 

Percentage of Total Loans

 

 

 

(dollars in thousands)

 

Real estate loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial property

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Retail

 

$

6,827

 

 

 

9.5

%

 

$

990,716

 

 

 

18.6

%

 

$

6,579

 

 

 

9.1

%

 

$

970,134

 

 

 

18.8

%

Hospitality

 

 

19,625

 

 

 

27.5

%

 

 

718,721

 

 

 

13.5

%

 

 

22,670

 

 

 

31.2

%

 

 

717,692

 

 

 

13.9

%

Other

 

 

15,904

 

 

 

22.2

%

 

 

1,974,091

 

 

 

36.9

%

 

 

15,065

 

 

 

20.8

%

 

 

1,919,033

 

 

 

37.3

%

Total commercial property loans

 

 

42,356

 

 

 

59.2

%

 

 

3,683,528

 

 

 

69.0

%

 

 

44,314

 

 

 

61.1

%

 

 

3,606,859

 

 

 

70.0

%

Construction

 

 

3,531

 

 

 

4.9

%

 

 

87,925

 

 

 

1.6

%

 

 

4,078

 

 

 

5.6

%

 

 

95,006

 

 

 

1.8

%

Residential/consumer loans

 

 

468

 

 

 

0.7

%

 

 

432,805

 

 

 

8.1

%

 

 

498

 

 

 

0.7

%

 

 

400,546

 

 

 

7.8

%

Total real estate loans

 

 

46,355

 

 

 

64.8

%

 

 

4,204,258

 

 

 

78.7

%

 

 

48,890

 

 

 

67.4

%

 

 

4,102,411

 

 

 

79.6

%

Commercial and industrial loans

 

 

12,944

 

 

 

18.1

%

 

 

633,107

 

 

 

11.9

%

 

 

12,418

 

 

 

17.1

%

 

 

561,831

 

 

 

10.9

%

Leases receivable

 

 

12,213

 

 

 

17.1

%

 

 

500,135

 

 

 

9.4

%

 

 

11,249

 

 

 

15.5

%

 

 

487,299

 

 

 

9.5

%

Total

 

$

71,512

 

 

 

100.0

%

 

$

5,337,500

 

 

 

100.0

%

 

$

72,557

 

 

 

100.0

%

 

$

5,151,541

 

 

 

100.0

%

 

The following table represents the amortized cost basis of collateral-dependent loans by class of loans as of March 31, 2022 and December 31, 2021, for which repayment is expected to be obtained through the sale of the underlying collateral.

 

 

 

March 31, 2022

 

 

December 31, 2021

 

 

 

Amortized Cost

 

 

Amortized Cost

 

 

 

(in thousands)

 

Real estate loans:

 

 

 

 

 

 

 

 

Commercial property

 

 

 

 

 

 

 

 

Retail

 

$

1,708

 

 

$

1,917

 

Hospitality

 

 

 

 

 

 

Other (1)

 

 

482

 

 

 

499

 

Total commercial property loans

 

 

2,190

 

 

 

2,416

 

Residential/consumer loans

 

 

951

 

 

 

982

 

Total real estate loans

 

 

3,141

 

 

 

3,398

 

Total

 

$

3,141

 

 

$

3,398

 

 

(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.

 

Loan Quality Indicators

As part of the on-going monitoring of the quality of our loans portfolio, we utilize an internal loan grading system to identify credit risk and assign an appropriate grade (from 0 to 8) for each loan in our portfolio. A third-party loan review is performed at least on an annual basis. Additional adjustments are made when determined to be necessary. The loan grade definitions are as follows:

Pass and Pass-Watch: Pass and Pass-Watch loans, grades (0-4), are in compliance with the Bank’s credit policy and regulatory requirements, and do not exhibit any potential or defined weaknesses as defined under “Special Mention,” “Substandard” or “Doubtful.” This category is the strongest level of the Bank’s loan grading system. It consists of all performing loans with no identified credit weaknesses. It includes cash and stock/security secured loans or other investment grade loans.

Special Mention: A Special Mention loan, grade (5), has potential weaknesses that deserve management’s close attention. If not corrected, these potential weaknesses may result in deterioration of the repayment of the debt and result in a Substandard classification. Loans that have significant actual, not potential, weaknesses are considered more severely classified.

Substandard: A Substandard loan, grade (6), has a well-defined weakness that jeopardizes the liquidation of the debt. A loan graded Substandard is not protected by the sound worth and paying capacity of the borrower, or of the value and type of collateral pledged. With a Substandard loan, there is a distinct possibility that the Bank will sustain some loss if the weaknesses or deficiencies are not corrected.

Doubtful: A Doubtful loan, grade (7), is one that has critical weaknesses that would make the collection or liquidation of the full amount due improbable. However, there may be pending events which may work to strengthen the loan, and therefore the amount or timing of a possible loss cannot be determined at the current time.

Loss: A loan classified as Loss, grade (8), is considered uncollectible and of such little value that their continuance as active bank assets is not warranted. This classification does not mean that the loan has absolutely no recovery or salvage value, but rather it is not practical or desirable to defer writing off this asset even though partial recovery may be possible in the future. Loans classified as Loss will be charged off in a timely manner.

Under regulatory guidance, loans graded special mention or worse are considered criticized loans, and loans graded substandard or worse are considered classified loans.

Loans by Vintage Year and Risk Rating

 

 

 

Term Loans

 

 

 

 

 

 

 

 

 

 

 

Amortized Cost Basis by Origination Year (1)

 

 

 

 

 

 

 

 

 

 

 

2022

 

 

2021

 

 

2020

 

 

2019

 

 

2018

 

 

Prior

 

 

Revolving

Loans

Amortized

Cost Basis

 

 

Total

 

 

 

(in thousands)

 

March 31, 2022

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial property

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Risk Rating

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass / Pass-Watch

 

$

459,277

 

 

$

1,036,000

 

 

$

664,427

 

 

$

462,571

 

 

$

365,194

 

 

$

517,843

 

 

$

44,192

 

 

$

3,549,504

 

Special Mention

 

 

 

 

 

19,530

 

 

 

16,932

 

 

 

9,720

 

 

 

21,746

 

 

 

18,266

 

 

 

1,702

 

 

 

87,896

 

Classified

 

 

858

 

 

 

 

 

 

 

 

 

5,875

 

 

 

17,228

 

 

 

22,167

 

 

 

 

 

 

46,128

 

Total commercial property

 

 

460,135

 

 

 

1,055,530

 

 

 

681,359

 

 

 

478,166

 

 

 

404,168

 

 

 

558,276

 

 

 

45,894

 

 

 

3,683,528

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Risk Rating

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass / Pass Watch

 

 

1,147

 

 

 

63,764

 

 

 

602

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

65,513

 

Special Mention

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

22,412

 

 

 

 

 

 

22,412

 

Classified

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total construction

 

 

1,147

 

 

 

63,764

 

 

 

602

 

 

 

 

 

 

 

 

 

22,412

 

 

 

 

 

 

87,925

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential/consumer loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Risk Rating

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass / Pass-Watch

 

 

60,512

 

 

 

189,043

 

 

 

15,420

 

 

 

243

 

 

 

17,446

 

 

 

141,405

 

 

 

7,483

 

 

 

431,552

 

Special Mention

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

289

 

 

 

 

 

 

289

 

Classified

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

964

 

 

 

 

 

 

964

 

Total residential/consumer loans

 

 

60,512

 

 

 

189,043

 

 

 

15,420

 

 

 

243

 

 

 

17,446

 

 

 

142,658

 

 

 

7,483

 

 

 

432,805

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total real estate loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Risk Rating

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass / Pass-Watch

 

 

520,936

 

 

 

1,288,807

 

 

 

680,449

 

 

 

462,814

 

 

 

382,640

 

 

 

659,248

 

 

 

51,675

 

 

 

4,046,569

 

Special Mention

 

 

 

 

 

19,530

 

 

 

16,932

 

 

 

9,720

 

 

 

21,746

 

 

 

40,967

 

 

 

1,702

 

 

 

110,597

 

Classified

 

 

858

 

 

 

 

 

 

 

 

 

5,875

 

 

 

17,228

 

 

 

23,131

 

 

 

 

 

 

47,092

 

Total real estate loans

 

 

521,794

 

 

 

1,308,337

 

 

 

697,381

 

 

 

478,409

 

 

 

421,614

 

 

 

723,346

 

 

 

53,377

 

 

 

4,204,258

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Risk Rating

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass / Pass-Watch

 

 

198,803

 

 

 

152,230

 

 

 

51,415

 

 

 

34,109

 

 

 

14,216

 

 

 

12,567

 

 

 

135,207

 

 

 

598,547

 

Special Mention

 

 

 

 

 

8,808

 

 

 

 

 

 

13,853

 

 

 

 

 

 

4,703

 

 

 

2,997

 

 

 

30,361

 

Classified

 

 

 

 

 

 

 

 

 

 

 

283

 

 

 

129

 

 

 

738

 

 

 

3,049

 

 

 

4,199

 

Total commercial and industrial loans

 

 

198,803

 

 

 

161,038

 

 

 

51,415

 

 

 

48,245

 

 

 

14,345

 

 

 

18,008

 

 

 

141,253

 

 

 

633,107

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Leases receivable:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Risk Rating

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass / Pass-Watch

 

 

68,511

 

 

 

222,018

 

 

 

69,739

 

 

 

86,682

 

 

 

38,946

 

 

 

8,126

 

 

 

 

 

 

494,022

 

Special Mention

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Classified

 

 

 

 

 

1,050

 

 

 

492

 

 

 

3,175

 

 

 

1,123

 

 

 

273

 

 

 

 

 

 

6,113

 

Total leases receivable

 

 

68,511

 

 

 

223,068

 

 

 

70,231

 

 

 

89,857

 

 

 

40,069

 

 

 

8,399

 

 

 

 

 

 

500,135

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total loans receivable:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Risk Rating

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass / Pass-Watch

 

 

788,250

 

 

 

1,663,055

 

 

 

801,603

 

 

 

583,605

 

 

 

435,802

 

 

 

679,941

 

 

 

186,882

 

 

 

5,139,138

 

Special Mention

 

 

 

 

 

28,338

 

 

 

16,932

 

 

 

23,573

 

 

 

21,746

 

 

 

45,670

 

 

 

4,699

 

 

 

140,958

 

Classified

 

 

858

 

 

 

1,050

 

 

 

492

 

 

 

9,333

 

 

 

18,480

 

 

 

24,142

 

 

 

3,049

 

 

 

57,404

 

Total loans receivable

 

$

789,108

 

 

$

1,692,443

 

 

$

819,027

 

 

$

616,511

 

 

$

476,028

 

 

$

749,753

 

 

$

194,630

 

 

$

5,337,500

 

 

(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

 

 

 

 

 

December 31, 2021

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial property

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Risk Rating

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass / Pass-Watch

 

$

1,203,197

 

 

$

706,470

 

 

$

488,250

 

 

$

406,288

 

 

$

277,680

 

 

$

384,064

 

 

$

41,413

 

 

$

3,507,362

 

Special Mention

 

 

 

 

 

18,869

 

 

 

7,593

 

 

 

 

 

 

6,999

 

 

 

16,879

 

 

 

1,703

 

 

 

52,043

 

Classified

 

 

 

 

 

 

 

 

5,450

 

 

 

17,247

 

 

 

2,965

 

 

 

21,792

 

 

 

 

 

 

47,454

 

Total commercial property

 

 

1,203,197

 

 

 

725,339

 

 

 

501,293

 

 

 

423,535

 

 

 

287,644

 

 

 

422,735

 

 

 

43,116

 

 

 

3,606,859

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Risk Rating

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass / Pass-Watch

 

 

73,808

 

 

 

631

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

74,439

 

Special Mention

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

20,567

 

 

 

 

 

 

20,567

 

Classified

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total construction

 

 

73,808

 

 

 

631

 

 

 

 

 

 

 

 

 

 

 

 

20,567

 

 

 

 

 

 

95,006

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential/consumer loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Risk Rating

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass / Pass-Watch

 

 

194,948

 

 

 

16,975

 

 

 

247

 

 

 

19,813

 

 

 

73,567

 

 

 

82,076

 

 

 

8,381

 

 

 

396,007

 

Special Mention

 

 

 

 

 

 

 

 

 

 

 

930

 

 

 

406

 

 

 

2,221

 

 

 

 

 

 

3,557

 

Classified

 

 

 

 

 

 

 

 

 

 

 

 

 

 

965

 

 

 

17

 

 

 

 

 

 

982

 

Total residential/consumer loans

 

 

194,948

 

 

 

16,975

 

 

 

247

 

 

 

20,743

 

 

 

74,938

 

 

 

84,314

 

 

 

8,381

 

 

 

400,546

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total real estate loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Risk Rating

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass / Pass-Watch

 

 

1,471,953

 

 

 

724,076

 

 

 

488,497

 

 

 

426,101

 

 

 

351,247

 

 

 

466,140

 

 

 

49,794

 

 

 

3,977,808

 

Special Mention

 

 

 

 

 

18,869

 

 

 

7,593

 

 

 

930

 

 

 

7,405

 

 

 

39,667

 

 

 

1,703

 

 

 

76,167

 

Classified

 

 

 

 

 

 

 

 

5,450

 

 

 

17,247

 

 

 

3,930

 

 

 

21,809

 

 

 

 

 

 

48,436

 

Total real estate loans

 

 

1,471,953

 

 

 

742,945

 

 

 

501,540

 

 

 

444,278

 

 

 

362,582

 

 

 

527,616

 

 

 

51,497

 

 

 

4,102,411

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Risk Rating

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass / Pass-Watch

 

 

264,762

 

 

 

55,135

 

 

 

36,937

 

 

 

15,780

 

 

 

10,874

 

 

 

6,016

 

 

 

148,148

 

 

 

537,652

 

Special Mention

 

 

 

 

 

274

 

 

 

13,989

 

 

 

 

 

 

67

 

 

 

4,802

 

 

 

(5

)

 

 

19,127

 

Classified

 

 

 

 

 

3

 

 

 

708

 

 

 

145

 

 

 

19

 

 

 

886

 

 

 

3,291

 

 

 

5,052

 

Total commercial and industrial loans

 

 

264,762

 

 

 

55,412

 

 

 

51,634

 

 

 

15,925

 

 

 

10,960

 

 

 

11,704

 

 

 

151,434

 

 

 

561,831

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Leases receivable:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Risk Rating

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass / Pass-Watch

 

 

239,738

 

 

 

79,400

 

 

 

101,460

 

 

 

47,485

 

 

 

10,683

 

 

 

1,388

 

 

 

 

 

 

480,154

 

Special Mention

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Classified

 

 

716

 

 

 

981

 

 

 

3,575

 

 

 

1,328

 

 

 

347

 

 

 

198

 

 

 

 

 

 

7,145

 

Total leases receivable

 

 

240,454

 

 

 

80,381

 

 

 

105,035

 

 

 

48,813

 

 

 

11,030

 

 

 

1,586

 

 

 

 

 

 

487,299

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total loans receivable:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Risk Rating

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass / Pass-Watch

 

 

1,976,453

 

 

 

858,611

 

 

 

626,894

 

 

 

489,366

 

 

 

372,804

 

 

 

473,544

 

 

 

197,942

 

 

 

4,995,614

 

Special Mention

 

 

 

 

 

19,143

 

 

 

21,582

 

 

 

930

 

 

 

7,472

 

 

 

44,469

 

 

 

1,698

 

 

 

95,294

 

Classified

 

 

716

 

 

 

984

 

 

 

9,733

 

 

 

18,720

 

 

 

4,296

 

 

 

22,893

 

 

 

3,291

 

 

 

60,633

 

Total loans receivable

 

$

1,977,169

 

 

$

878,738

 

 

$

658,209

 

 

$

509,016

 

 

$

384,572

 

 

$

540,906

 

 

$

202,931

 

 

$

5,151,541

 

 

(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.

Loans by Vintage Year and Payment Performance

 

 

 

 

Term Loans

 

 

 

 

 

 

 

 

 

 

 

Amortized Cost Basis by Origination Year (1)

 

 

 

 

 

 

 

 

 

 

 

2022

 

 

2021

 

 

2020

 

 

2019

 

 

2018

 

 

Prior

 

 

Revolving

Loans

Amortized

Cost Basis

 

 

Total

 

 

 

(in thousands)

 

March 31, 2022

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial property

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Payment performance

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Performing

 

$

460,135

 

 

$

1,055,530

 

 

$

681,359

 

 

$

478,166

 

 

$

404,168

 

 

$

554,596

 

 

$

45,894

 

 

$

3,679,848

 

Nonperforming

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

3,680

 

 

 

 

 

 

3,680

 

Total commercial property

 

 

460,135

 

 

 

1,055,530

 

 

 

681,359

 

 

 

478,166

 

 

 

404,168

 

 

 

558,276

 

 

 

45,894

 

 

 

3,683,528

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Payment performance

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Performing

 

 

1,147

 

 

 

63,764

 

 

 

602

 

 

 

 

 

 

 

 

 

22,412

 

 

 

 

 

 

87,925

 

Nonperforming

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total construction

 

 

1,147

 

 

 

63,764

 

 

 

602

 

 

 

 

 

 

 

 

 

22,412

 

 

 

 

 

 

87,925

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential/consumer loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Payment performance

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Performing

 

 

60,512

 

 

 

189,043

 

 

 

15,420

 

 

 

243

 

 

 

17,446

 

 

 

141,457

 

 

 

7,483

 

 

 

431,604

 

Nonperforming

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1,201

 

 

 

 

 

 

1,201

 

Total residential/consumer loans

 

 

60,512

 

 

 

189,043

 

 

 

15,420

 

 

 

243

 

 

 

17,446

 

 

 

142,658

 

 

 

7,483

 

 

 

432,805

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total real estate loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Payment performance

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Performing

 

 

521,794

 

 

 

1,308,337

 

 

 

697,381

 

 

 

478,409

 

 

 

421,614

 

 

 

718,465

 

 

 

53,377

 

 

 

4,199,377

 

Nonperforming

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

4,881

 

 

 

 

 

 

4,881

 

Total real estate loans

 

 

521,794

 

 

 

1,308,337

 

 

 

697,381

 

 

 

478,409

 

 

 

421,614

 

 

 

723,346

 

 

 

53,377

 

 

 

4,204,258

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Payment performance

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Performing

 

 

198,803

 

 

 

161,038

 

 

 

51,415

 

 

 

48,014

 

 

 

14,345

 

 

 

17,763

 

 

 

141,253

 

 

 

632,631

 

Nonperforming

 

 

 

 

 

 

 

 

 

 

 

231

 

 

 

 

 

 

245

 

 

 

 

 

 

 

476

 

Total commercial and industrial loans

 

 

198,803

 

 

 

161,038

 

 

 

51,415

 

 

 

48,245

 

 

 

14,345

 

 

 

18,008

 

 

 

141,253

 

 

 

633,107

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Leases receivable:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Payment performance

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Performing

 

 

68,511

 

 

 

222,018

 

 

 

69,739

 

 

 

86,682

 

 

 

38,946

 

 

 

8,126

 

 

 

 

 

 

494,022

 

Nonperforming

 

 

 

 

 

1,050

 

 

 

492

 

 

 

3,175

 

 

 

1,123

 

 

 

273

 

 

 

 

 

 

6,113

 

Total leases receivable

 

 

68,511

 

 

 

223,068

 

 

 

70,231

 

 

 

89,857

 

 

 

40,069

 

 

 

8,399

 

 

 

 

 

 

500,135

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total loans receivable:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Payment performance

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Performing

 

 

789,108

 

 

 

1,691,393

 

 

 

818,535

 

 

 

613,105

 

 

 

474,905

 

 

 

744,354

 

 

 

194,630

 

 

 

5,326,030

 

Nonperforming

 

 

 

 

 

1,050

 

 

 

492

 

 

 

3,406

 

 

 

1,123

 

 

 

5,399

 

 

 

 

 

 

11,470

 

Total loans receivable

 

$

789,108

 

 

$

1,692,443

 

 

$

819,027

 

 

$

616,511

 

 

$

476,028

 

 

$

749,753

 

 

$

194,630

 

 

$

5,337,500

 

 

(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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2021

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial property

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Payment performance

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Performing

 

$

1,203,197

 

 

$

725,339

 

 

$

501,293

 

 

$

423,515

 

 

$

286,935

 

 

$

419,464

 

 

$

43,116

 

 

$

3,602,859

 

Nonperforming

 

 

 

 

 

 

 

 

 

 

 

20

 

 

 

709

 

 

 

3,271

 

 

 

 

 

 

4,000

 

Total commercial property

 

 

1,203,197

 

 

 

725,339

 

 

 

501,293

 

 

 

423,535

 

 

 

287,644

 

 

 

422,735

 

 

 

43,116

 

 

 

3,606,859

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Payment performance

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Performing

 

 

73,808

 

 

 

631

 

 

 

 

 

 

 

 

 

 

 

 

20,567

 

 

 

 

 

 

95,006

 

Nonperforming

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total construction

 

 

73,808

 

 

 

631

 

 

 

 

 

 

 

 

 

 

 

 

20,567

 

 

 

 

 

 

95,006

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential/consumer loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Payment performance

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Performing

 

 

194,948

 

 

 

16,975

 

 

 

247

 

 

 

20,743

 

 

 

73,973

 

 

 

84,052

 

 

 

8,381

 

 

 

399,319

 

Nonperforming

 

 

 

 

 

 

 

 

 

 

 

 

 

 

965

 

 

 

262

 

 

 

 

 

 

1,227

 

Total residential/consumer loans

 

 

194,948

 

 

 

16,975

 

 

 

247

 

 

 

20,743

 

 

 

74,938

 

 

 

84,314

 

 

 

8,381

 

 

 

400,546

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total real estate loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Payment performance

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Performing

 

 

1,471,953

 

 

 

742,945

 

 

 

501,540

 

 

 

444,258

 

 

 

360,908

 

 

 

524,083

 

 

 

51,497

 

 

 

4,097,184

 

Nonperforming

 

 

 

 

 

 

 

 

 

 

 

20

 

 

 

1,674

 

 

 

3,533

 

 

 

 

 

 

5,227

 

Total real estate loans

 

 

1,471,953

 

 

 

742,945

 

 

 

501,540

 

 

 

444,278

 

 

 

362,582

 

 

 

527,616

 

 

 

51,497

 

 

 

4,102,411

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Payment performance

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Performing

 

 

264,762

 

 

 

55,409

 

 

 

50,926

 

 

 

15,925

 

 

 

10,956

 

 

 

11,431

 

 

 

151,434

 

 

 

560,843

 

Nonperforming

 

 

 

 

 

3

 

 

 

708

 

 

 

 

 

 

4

 

 

 

273

 

 

 

 

 

 

988

 

Total commercial and industrial loans

 

 

264,762

 

 

 

55,412

 

 

 

51,634

 

 

 

15,925

 

 

 

10,960

 

 

 

11,704

 

 

 

151,434

 

 

 

561,831

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Leases receivable:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Payment performance

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Performing

 

 

239,738

 

 

 

79,400

 

 

 

101,460

 

 

 

47,484

 

 

 

10,684

 

 

 

1,388

 

 

 

 

 

 

480,154

 

Nonperforming

 

 

716

 

 

 

981

 

 

 

3,575

 

 

 

1,329

 

 

 

346

 

 

 

198

 

 

 

 

 

 

7,145

 

Total leases receivable

 

 

240,454

 

 

 

80,381

 

 

 

105,035

 

 

 

48,813

 

 

 

11,030

 

 

 

1,586

 

 

 

 

 

 

487,299

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total loans receivable:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Payment performance

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Performing

 

 

1,976,453

 

 

 

877,754

 

 

 

653,926

 

 

 

507,667

 

 

 

382,548

 

 

 

536,902

 

 

 

202,931

 

 

 

5,138,181

 

Nonperforming

 

 

716

 

 

 

984

 

 

 

4,283

 

 

 

1,349

 

 

 

2,024

 

 

 

4,004

 

 

 

 

 

 

13,360

 

Total loans receivable

 

$

1,977,169

 

 

$

878,738

 

 

$

658,209

 

 

$

509,016

 

 

$

384,572

 

 

$

540,906

 

 

$

202,931

 

 

$

5,151,541

 

 

(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.

 

 

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)

 

March 31, 2022

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial property

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Retail

 

$

 

 

$

 

 

$

 

 

$

 

 

$

990,716

 

 

$

990,716

 

 

$

 

Hospitality

 

 

 

 

 

 

 

 

 

 

 

 

 

 

718,721

 

 

 

718,721

 

 

 

 

Other

 

 

120

 

 

 

 

 

 

482

 

 

 

602

 

 

 

1,973,489

 

 

 

1,974,091

 

 

 

 

Total commercial property loans

 

 

120

 

 

 

 

 

 

482

 

 

 

602

 

 

 

3,682,926

 

 

 

3,683,528

 

 

 

 

Construction

 

 

 

 

 

 

 

 

 

 

 

 

 

 

87,925

 

 

 

87,925

 

 

 

 

Residential/consumer loans

 

 

1,871

 

 

 

 

 

 

534

 

 

 

2,405

 

 

 

430,400

 

 

 

432,805

 

 

 

 

Total real estate loans

 

 

1,991

 

 

 

 

 

 

1,016

 

 

 

3,007

 

 

 

4,201,251

 

 

 

4,204,258

 

 

 

 

Commercial and industrial loans

 

 

64

 

 

 

 

 

 

 

 

 

64

 

 

 

633,043

 

 

 

633,107

 

 

 

 

Leases receivable

 

 

3,414

 

 

 

1,099

 

 

 

1,748

 

 

 

6,261

 

 

 

493,874

 

 

 

500,135

 

 

 

 

Total loans receivable

 

$

5,469

 

 

$

1,099

 

 

$

2,764

 

 

$

9,332

 

 

$

5,328,168

 

 

$

5,337,500

 

 

$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2021

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial property

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Retail

 

$

 

 

$

 

 

$

 

 

$

 

 

$

970,134

 

 

$

970,134

 

 

$

 

Hospitality

 

 

556

 

 

 

 

 

 

 

 

 

556

 

 

 

717,136

 

 

 

717,692

 

 

 

 

Other

 

 

92

 

 

 

691

 

 

 

499

 

 

 

1,282

 

 

 

1,917,751

 

 

 

1,919,033

 

 

 

 

Total commercial property loans

 

 

648

 

 

 

691

 

 

 

499

 

 

 

1,838

 

 

 

3,605,021

 

 

 

3,606,859

 

 

 

 

Construction

 

 

 

 

 

 

 

 

 

 

 

 

 

 

95,006

 

 

 

95,006

 

 

 

 

Residential/consumer loans

 

 

570

 

 

 

750

 

 

 

556

 

 

 

1,876

 

 

 

398,670

 

 

 

400,546

 

 

 

 

Total real estate loans

 

 

1,218

 

 

 

1,441

 

 

 

1,055

 

 

 

3,714

 

 

 

4,098,697

 

 

 

4,102,411

 

 

 

 

Commercial and industrial loans

 

 

56

 

 

 

9

 

 

 

 

 

 

65

 

 

 

561,766

 

 

 

561,831

 

 

 

 

Leases receivable

 

 

3,764

 

 

 

1,992

 

 

 

1,181

 

 

 

6,937

 

 

 

480,362

 

 

 

487,299

 

 

 

 

Total loans receivable

 

$

5,038

 

 

$

3,442

 

 

$

2,236

 

 

$

10,716

 

 

$

5,140,825

 

 

$

5,151,541

 

 

$

 

 

Individually Evaluated Loans

The Company reviews all loans on an individual basis when they do not share similar risk characteristics with loan pools.

 

 

Nonaccrual Loans and Nonperforming Assets

 

The following table represents the amortized cost basis of loans on nonaccrual status and loans past due 90 days and still accruing as of March 31, 2022 and December 31, 2021.

 

 

 

March 31, 2022

 

 

 

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

 

$

1,708

 

 

$

 

 

$

 

 

$

1,708

 

Other

 

 

1,676

 

 

 

296

 

 

 

 

 

 

1,972

 

Total commercial property loans

 

 

3,384

 

 

 

296

 

 

 

 

 

 

3,680

 

Residential/consumer loans

 

 

950

 

 

 

251

 

 

 

 

 

 

1,201

 

Total real estate loans

 

 

4,334

 

 

 

547

 

 

 

 

 

 

4,881

 

Commercial and industrial loans

 

 

6

 

 

 

470

 

 

 

 

 

 

476

 

Leases receivable

 

 

1,188

 

 

 

4,925

 

 

 

 

 

 

6,113

 

Total

 

$

5,528

 

 

$

5,942

 

 

$

 

 

$

11,470

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 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

 

$

1,918

 

 

$

 

 

$

 

 

$

1,918

 

Other

 

 

1,745

 

 

 

337

 

 

 

 

 

 

2,082

 

Total commercial property loans

 

 

3,663

 

 

 

337

 

 

 

 

 

 

4,000

 

Residential/consumer loans

 

 

982

 

 

 

245

 

 

 

 

 

 

1,227

 

Total real estate loans

 

 

4,645

 

 

 

582

 

 

 

 

 

 

5,227

 

Commercial and industrial loans

 

 

8

 

 

 

980

 

 

 

 

 

 

988

 

Leases receivable

 

 

1,172

 

 

 

5,973

 

 

 

 

 

 

7,145

 

Total

 

$

5,825

 

 

$

7,535

 

 

$

 

 

$

13,360

 

 

The Company recognized $27,000 and $177,000 of interest income on nonaccrual loans for the three months ended March 31, 2022 and 2021, respectively.

 

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

 

 

 

March 31, 2022

 

 

December 31, 2021

 

 

 

(in thousands)

 

Nonaccrual loans

 

$

11,470

 

 

$

13,360

 

Loans receivable 90 days or more past due and still accruing

 

 

 

 

 

 

Total nonperforming loans receivable

 

 

11,470

 

 

 

13,360

 

Other real estate owned ("OREO")

 

 

675

 

 

 

675

 

Total nonperforming assets

 

$

12,145

 

 

$

14,035

 

 

OREO is included in prepaid expenses and other assets in the accompanying Consolidated Balance Sheets as of March 31, 2022 and December 31, 2021.

Troubled Debt Restructurings

As of March 31, 2022 and December 31, 2021, TDRs were $2.7 million and $2.9 million, respectively. A debt restructuring is considered a TDR if we grant a concession that we would not have otherwise considered to a borrower for economic or legal reasons related to the borrower’s financial difficulties.

The following table details TDRs as of March 31, 2022 and December 31, 2021:

 

 

 

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)

 

March 31, 2022

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate loans

 

$

323

 

 

$

1,824

 

 

$

353

 

 

$

 

 

$

2,500

 

 

$

 

 

$

 

 

$

92

 

 

$

 

 

$

92

 

Commercial and industrial loans

 

 

 

 

 

120

 

 

 

 

 

 

 

 

 

120

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

323

 

 

$

1,944

 

 

$

353

 

 

$

 

 

$

2,620

 

 

$

 

 

$

 

 

$

92

 

 

$

 

 

$

92

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2021

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate loans

 

$

346

 

 

$

2,046

 

 

$

372

 

 

$

 

 

$

2,764

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

Commercial and industrial loans

 

 

 

 

 

124

 

 

 

 

 

 

 

 

 

124

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

346

 

 

$

2,170

 

 

$

372

 

 

$

 

 

$

2,888

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

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

 

 

 

March 31, 2022

 

 

December 31, 2021

 

 

 

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

 

 

1

 

 

$

92

 

 

$

92

 

 

 

 

 

$

 

 

$

 

Total

 

 

1

 

 

$

92

 

 

$

92

 

 

 

 

 

$

 

 

$

 

 

All TDRs are individually analyzed using one of three criteria: (1) the present value of expected future cash flows discounted at the loan’s effective interest rate; (2) the loan’s observable market price; or (3) the fair value of the collateral if the loan is collateral dependent. At March 31, 2022 and December 31, 2021, the allowance resulting from the individual evaluation of TDRs was inconsequential.

A loan is considered to be in payment default once it is 30 days contractually past due under the modified terms. No loans defaulted during the three months ended March 31, 2022 following modification. During the year ended December 31, 2021, no loans defaulted within the twelve-month period following modification.