XML 42 R31.htm IDEA: XBRL DOCUMENT v3.22.2
Loan and Lease Receivables (Tables)
6 Months Ended
Jun. 30, 2022
Receivables [Abstract]  
Schedule of Outstanding Loan and Lease Receivables

Outstanding loan and lease receivables as of the dates shown were categorized as follows:

 

 

 

June 30,

 

 

December 31,

 

 

 

2022

 

 

2021

 

Commercial real estate

 

$

1,896,733

 

 

$

1,663,256

 

Residential real estate

 

 

480,728

 

 

 

480,236

 

Construction, land development, and other land

 

 

437,090

 

 

 

327,143

 

Commercial and industrial

 

 

1,895,909

 

 

 

1,580,235

 

Paycheck Protection Program ("PPP")

 

 

10,684

 

 

 

127,184

 

Installment and other

 

 

1,268

 

 

 

1,322

 

Lease financing receivables

 

 

437,535

 

 

 

354,135

 

Total loans and leases

 

 

5,159,947

 

 

 

4,533,511

 

Net unamortized deferred fees and costs

 

 

3,288

 

 

 

(674

)

Initial direct costs

 

 

4,836

 

 

 

4,291

 

Allowance for loan and lease losses

 

 

(62,436

)

 

 

(55,012

)

Net loans and leases

 

$

5,105,635

 

 

$

4,482,116

 

 

 

 

June 30,

 

 

December 31,

 

 

 

2022

 

 

2021

 

Lease financing receivables

 

 

 

 

 

 

Net minimum lease payments

 

$

432,501

 

 

$

352,948

 

Unguaranteed residual values

 

 

38,823

 

 

 

27,953

 

Unearned income

 

 

(33,789

)

 

 

(26,766

)

Total lease financing receivables

 

 

437,535

 

 

 

354,135

 

Initial direct costs

 

 

4,836

 

 

 

4,291

 

Lease financing receivables before allowance for
   lease losses

 

$

442,371

 

 

$

358,426

 

Summary of Minimum Annual Lease Payments for Lease Financing Receivables

The minimum annual lease payments for lease financing receivables as of June 30, 2022 are summarized as follows:

 

 

 

Minimum Lease
Payments

 

2022

 

$

68,362

 

2023

 

 

131,397

 

2024

 

 

105,185

 

2025

 

 

74,315

 

2026

 

 

42,058

 

Thereafter

 

 

11,184

 

Total

 

$

432,501

 

Summary of Balances for Each Respective Loan and Lease Category The following tables summarize the balances for each respective loan and lease category as of June 30, 2022 and December 31, 2021:

 

June 30, 2022

 

Originated

 

 

Acquired
Impaired

 

 

Acquired
Non-Impaired

 

 

Total

 

Commercial real estate

 

$

1,672,438

 

 

$

60,075

 

 

$

167,425

 

 

$

1,899,938

 

Residential real estate

 

 

401,095

 

 

 

39,902

 

 

 

40,174

 

 

 

481,171

 

Construction, land development, and other land

 

 

434,132

 

 

 

1,184

 

 

 

191

 

 

 

435,507

 

Commercial and industrial

 

 

1,861,582

 

 

 

3,232

 

 

 

32,569

 

 

 

1,897,383

 

Paycheck Protection Program

 

 

10,391

 

 

 

 

 

 

 

 

 

10,391

 

Installment and other

 

 

926

 

 

 

157

 

 

 

227

 

 

 

1,310

 

Lease financing receivables

 

 

438,379

 

 

 

 

 

 

3,992

 

 

 

442,371

 

Total loans and leases

 

$

4,818,943

 

 

$

104,550

 

 

$

244,578

 

 

$

5,168,071

 

 

December 31, 2021

 

Originated

 

 

Acquired
Impaired

 

 

Acquired
Non-Impaired

 

 

Total

 

Commercial real estate

 

$

1,379,000

 

 

$

72,160

 

 

$

214,588

 

 

$

1,665,748

 

Residential real estate

 

 

379,796

 

 

 

49,401

 

 

 

51,317

 

 

 

480,514

 

Construction, land development, and other land

 

 

323,886

 

 

 

1,312

 

 

 

201

 

 

 

325,399

 

Commercial and industrial

 

 

1,534,745

 

 

 

4,014

 

 

 

43,202

 

 

 

1,581,961

 

Paycheck Protection Program

 

 

123,712

 

 

 

 

 

 

 

 

 

123,712

 

Installment and other

 

 

940

 

 

 

164

 

 

 

264

 

 

 

1,368

 

Lease financing receivables

 

 

352,247

 

 

 

 

 

 

6,179

 

 

 

358,426

 

Total loans and leases

 

$

4,094,326

 

 

$

127,051

 

 

$

315,751

 

 

$

4,537,128

 

 

Summary of Outstanding Balance and Carrying Amount of All Acquired Impaired Loans The balances do not include an allowance for loan and lease losses of $2.5 million and $3.2 million, at June 30, 2022 and December 31, 2021, respectively.

 

 

 

June 30, 2022

 

 

December 31, 2021

 

 

 

Unpaid
Principal
Balance

 

 

Carrying
Value

 

 

Unpaid
Principal
Balance

 

 

Carrying
Value

 

Commercial real estate

 

$

100,591

 

 

$

60,075

 

 

$

113,257

 

 

$

72,160

 

Residential real estate

 

 

84,958

 

 

 

39,902

 

 

 

95,056

 

 

 

49,401

 

Construction, land development, and other land

 

 

7,941

 

 

 

1,184

 

 

 

8,571

 

 

 

1,312

 

Commercial and industrial

 

 

5,268

 

 

 

3,232

 

 

 

10,201

 

 

 

4,014

 

Installment and other

 

 

829

 

 

 

157

 

 

 

858

 

 

 

164

 

Total acquired impaired loans

 

$

199,587

 

 

$

104,550

 

 

$

227,943

 

 

$

127,051

 

Summary of Changes in Accretable Yield for Acquired Impaired Loans

The following table summarizes the changes in accretable yield for acquired impaired loans for the three and six months ended June 30, 2022 and 2021:

 

 

 

Three Months Ended

 

 

Six Months Ended

 

 

 

June 30,

 

 

June 30,

 

 

 

2022

 

 

2021

 

 

2022

 

 

2021

 

Beginning balance

 

$

16,601

 

 

$

25,262

 

 

$

18,595

 

 

$

27,696

 

Accretion to interest income

 

 

(2,503

)

 

 

(3,109

)

 

 

(4,816

)

 

 

(6,816

)

Reclassification from nonaccretable difference, net

 

 

(569

)

 

 

2,321

 

 

 

(250

)

 

 

3,594

 

Ending balance

 

$

13,529

 

 

$

24,474

 

 

$

13,529

 

 

$

24,474

 

Schedule of Unpaid Principal Balance and Carrying Value for Acquired Non-Impaired Loans and Leases The unpaid principal balance and carrying value for acquired non-impaired loans and leases at June 30, 2022 and December 31, 2021 were as follows:

 

 

 

June 30, 2022

 

 

December 31, 2021

 

 

 

Unpaid
Principal
Balance

 

 

Carrying
Value

 

 

Unpaid
Principal
Balance

 

 

Carrying
Value

 

Commercial real estate

 

$

171,467

 

 

$

167,425

 

 

$

219,277

 

 

$

214,588

 

Residential real estate

 

 

40,595

 

 

 

40,174

 

 

 

51,839

 

 

 

51,317

 

Construction, land development, and other land

 

 

255

 

 

 

191

 

 

 

265

 

 

 

201

 

Commercial and industrial

 

 

33,977

 

 

 

32,569

 

 

 

44,827

 

 

 

43,202

 

Installment and other

 

 

235

 

 

 

227

 

 

 

273

 

 

 

264

 

Lease financing receivables

 

 

4,002

 

 

 

3,992

 

 

 

6,199

 

 

 

6,179

 

Total acquired non-impaired loans and leases

 

$

250,531

 

 

$

244,578

 

 

$

322,680

 

 

$

315,751