XML 24 R12.htm IDEA: XBRL DOCUMENT v3.22.2.2
Loans and Allowance for Loan Losses
9 Months Ended
Sep. 30, 2022
Loans and Allowance for Loan Losses  
Loans and Allowance for Loan Losses

NOTE 5 Loans and Allowance for Loan Losses

The following table presents total loans outstanding, by portfolio segment, as of September 30, 2022 and December 31, 2021:

    

September 30, 

    

December 31, 

(dollars in thousands)

    

2022

    

2021

Commercial

Commercial and industrial (1)

$

564,655

$

436,761

Real estate construction

 

89,215

 

40,619

Commercial real estate

 

819,068

 

598,893

Total commercial

 

1,472,938

 

1,076,273

Consumer

 

  

 

  

Residential real estate first mortgage

 

649,818

 

510,716

Residential real estate junior lien

 

143,681

 

125,668

Other revolving and installment

 

51,794

 

45,363

Total consumer

 

845,293

 

681,747

Total loans

$

2,318,231

$

1,758,020

(1)Included Paycheck Protection Program, or PPP, loans of $2.9 million at September 30, 2022 and $33.6 million at December 31, 2021.

Total loans included net deferred loan fees and costs of $851 thousand and $231 thousand at September 30, 2022 and December 31, 2021, respectively. Deferred loan fees on PPP loans were $22 thousand at September 30, 2022 and $881 thousand at December 31, 2021. Unearned discounts associated with the acquisition of Metro Phoenix Bank totaled $8.0 million as of September 30, 2022.

Management monitors the credit quality of its loan portfolio on an ongoing basis. Measurements of delinquency and past due status are based on the contractual terms of each loan. Past due loans are reviewed regularly to identify loans for nonaccrual status. Loan modifications made in accordance with the Interagency Statement on Loan Modifications and Reporting for Financial Institutions, as issued on April 7, 2020, are included as accruing current.

The following tables present a past due aging analysis of total loans outstanding, by portfolio segment, as of September 30, 2022 and December 31, 2021:

September 30, 2022

90 Days

Accruing

30 - 89 Days

or More

Total

(dollars in thousands)

    

Current

    

Past Due

    

Past Due

    

Nonaccrual

    

Loans

Commercial

 

  

 

  

 

  

 

  

 

  

Commercial and industrial

$

561,865

$

311

$

1,000

$

1,479

$

564,655

Real estate construction

 

89,215

 

 

 

 

89,215

Commercial real estate

 

818,439

 

 

 

629

 

819,068

Total commercial

 

1,469,519

 

311

 

1,000

 

2,108

 

1,472,938

Consumer

 

  

 

  

 

  

 

  

 

  

Residential real estate first mortgage

 

645,896

 

1,923

 

 

1,999

 

649,818

Residential real estate junior lien

 

143,491

 

2

 

 

188

 

143,681

Other revolving and installment

 

51,601

 

185

 

 

8

 

51,794

Total consumer

 

840,988

 

2,110

 

 

2,195

 

845,293

Total loans

$

2,310,507

$

2,421

$

1,000

$

4,303

$

2,318,231

December 31, 2021

90 Days

Accruing

30 - 89 Days

or More

Total

(dollars in thousands)

    

Current

    

Past Due

    

Past Due

    

Nonaccrual

    

Loans

Commercial

 

  

 

  

 

  

 

  

 

  

Commercial and industrial

$

435,135

$

168

$

121

$

1,337

$

436,761

Real estate construction

 

40,619

 

 

 

 

40,619

Commercial real estate

 

598,264

 

 

 

629

 

598,893

Total commercial

 

1,074,018

 

168

 

121

 

1,966

 

1,076,273

Consumer

 

  

 

  

 

  

 

  

 

  

Residential real estate first mortgage

 

508,925

 

1,770

 

 

21

 

510,716

Residential real estate junior lien

 

125,412

 

167

 

 

89

 

125,668

Other revolving and installment

 

45,242

 

121

 

 

 

45,363

Total consumer

 

679,579

 

2,058

 

 

110

 

681,747

Total loans

$

1,753,597

$

2,226

$

121

$

2,076

$

1,758,020

The Company’s consumer loan portfolio is primarily comprised of secured loans that are evaluated at origination on a centralized basis against standardized underwriting criteria. The Company generally does not risk rate consumer loans unless a default event such as bankruptcy or extended nonperformance takes place. Credit quality for the consumer loan portfolio is measured by delinquency rates, nonaccrual amounts and actual losses incurred.

The Company assigns a risk rating to all commercial loans, except pools of homogeneous loans, and periodically performs detailed internal and external reviews of risk rated loans over a certain threshold to identify credit risks and to assess the overall collectability of the portfolio. These risk ratings are also subject to examination by the Company’s regulators. During the internal reviews, management monitors and analyzes the financial condition of borrowers and guarantors, trends in the industries in which the borrowers operate and the estimated fair values of collateral securing the loans. These credit quality indicators are used to assign a risk rating to each individual loan.

The Company’s ratings are aligned to pass and criticized categories. The criticized category includes special mention, substandard, and doubtful risk ratings. The risk ratings are defined as follows:

Pass: A pass loan is a credit with no existing or known potential weaknesses deserving of management’s close attention.

Special Mention: Loans classified as special mention have a potential weakness that deserves management’s close attention. If left uncorrected, this potential weakness may result in deterioration of the repayment prospects for the loan or of the Company’s credit position at some future date. Special mention loans are not adversely classified and do not expose the Company to sufficient risk to warrant adverse classification.

Substandard: Loans classified as substandard are not adequately protected by the current net worth and paying capacity of the borrower or of the collateral pledged, if any. Loans classified as substandard have a well-defined weakness or weaknesses that jeopardize the repayment of the debt. Well-defined weaknesses include a borrower’s lack of marketability, inadequate cash flow or collateral support, failure to complete construction on time, or the failure to fulfill economic expectations. They are characterized by the distinct possibility that the Company will sustain some loss if the deficiencies are not corrected.

Doubtful: Loans classified as doubtful have all the weaknesses inherent in those classified as substandard, with the added characteristic that the weaknesses make collection or repayment in full, on the basis of currently existing facts, conditions, and values, highly questionable and improbable.

Loss: Loans classified as loss are considered uncollectible and charged off immediately.

The tables below present total loans outstanding, by loan portfolio segment, and risk category as of September 30, 2022 and December 31, 2021:

September 30, 2022

Criticized

Special

(dollars in thousands)

    

Pass

    

Mention

    

Substandard

    

Doubtful

    

Total

Commercial

 

  

 

  

 

  

 

  

 

  

Commercial and industrial

$

559,647

$

$

5,008

$

$

564,655

Real estate construction

 

89,215

 

 

 

 

89,215

Commercial real estate

 

809,910

 

3,840

 

5,318

 

 

819,068

Total commercial

1,458,772

3,840

10,326

1,472,938

Consumer

 

  

 

  

 

  

 

  

 

  

Residential real estate first mortgage

 

647,517

 

64

 

2,237

 

 

649,818

Residential real estate junior lien

 

143,006

 

 

675

 

 

143,681

Other revolving and installment

 

51,786

 

 

8

 

 

51,794

Total consumer

 

842,309

 

64

 

2,920

 

 

845,293

Total loans

$

2,301,081

$

3,904

$

13,246

$

$

2,318,231

December 31, 2021

Criticized

Special

(dollars in thousands)

    

Pass

    

Mention

    

Substandard

    

Doubtful

    

Total

Commercial

 

  

 

  

 

  

 

  

 

  

Commercial and industrial

$

430,235

$

480

$

6,046

$

$

436,761

Real estate construction

 

40,619

 

 

 

 

40,619

Commercial real estate

 

585,291

 

 

13,602

 

 

598,893

Total commercial

1,056,145

480

19,648

1,076,273

Consumer

 

  

 

  

 

  

 

  

 

  

Residential real estate first mortgage

 

510,375

 

 

341

 

 

510,716

Residential real estate junior lien

 

124,898

 

 

770

 

 

125,668

Other revolving and installment

 

45,363

 

 

 

 

45,363

Total consumer

 

680,636

 

 

1,111

 

 

681,747

Total loans

$

1,736,781

$

480

$

20,759

$

$

1,758,020

The adequacy of the allowance for loan losses is assessed at the end of each quarter. The allowance for loan losses includes a specific component related to loans that are individually evaluated for impairment and a general component related to loans that are segregated into homogeneous pools and collectively evaluated for impairment. The factors applied to these pools are an estimate of probable incurred losses based on management’s evaluation of historical net losses from loans with similar characteristics, which are adjusted by management to reflect current events, trends, and conditions. The adjustments include consideration of the following: changes in lending policies and procedures, economic conditions, nature and volume of the portfolio, experience of lending management, volume and severity of past due loans, quality of the loan review system, value of underlying collateral for collateral dependent loans, concentrations, and other external factors.

The following tables present, by loan portfolio segment, a summary of the changes in the allowance for loan losses for the three and nine months ended September 30, 2022 and 2021:

Three months ended September 30, 2022

Beginning

Provision for

Loan

Loan

Ending

(dollars in thousands)

    

Balance

    

Loan Losses

    

Charge-offs

    

Recoveries

    

Balance

Commercial

 

  

 

  

 

  

 

  

 

  

Commercial and industrial

$

10,333

$

(845)

$

(672)

$

105

$

8,921

Real estate construction

 

878

 

378

 

 

76

 

1,332

Commercial real estate

 

10,834

 

1,335

 

 

101

 

12,270

Total commercial

 

22,045

 

868

 

(672)

 

282

 

22,523

Consumer

 

  

 

  

 

  

 

  

 

  

Residential real estate first mortgage

 

6,175

 

(584)

 

 

 

5,591

Residential real estate junior lien

 

1,467

 

(109)

 

 

7

 

1,365

Other revolving and installment

 

634

 

(75)

 

(75)

 

53

 

537

Total consumer

 

8,276

 

(768)

 

(75)

 

60

 

7,493

Unallocated

 

1,052

 

(100)

 

 

 

952

Total

$

31,373

$

$

(747)

$

342

$

30,968

Nine months ended September 30, 2022

Beginning

Provision for

Loan

Loan

Ending

(dollars in thousands)

    

Balance

    

Loan Losses

    

Charge-offs

    

Recoveries

    

Balance

Commercial

Commercial and industrial

$

8,925

$

1,011

$

(1,336)

$

321

$

8,921

Real estate construction

783

473

76

1,332

Commercial real estate

12,376

(229)

123

12,270

Total commercial

22,084

1,255

(1,336)

520

22,523

Consumer

Residential real estate first mortgage

6,532

(941)

5,591

Residential real estate junior lien

1,295

(151)

221

1,365

Other revolving and installment

481

65

(130)

121

537

Total consumer

8,308

(1,027)

(130)

342

7,493

Unallocated

1,180

(228)

952

Total

$

31,572

$

$

(1,466)

$

862

$

30,968

Three months ended September 30, 2021

Beginning

Provision for

Loan

Loan

Ending

(dollars in thousands)

    

Balance

    

Loan Losses

    

Charge-offs

    

Recoveries

    

Balance

Commercial

Commercial and industrial

$

9,620

$

(825)

$

(747)

$

1,052

$

9,100

Real estate construction

587

 

92

 

 

679

Commercial real estate

12,937

 

(413)

 

 

12,524

Total commercial

23,144

 

(1,146)

 

(747)

 

1,052

22,303

Consumer

 

  

 

  

 

  

Residential real estate first mortgage

6,176

 

625

 

 

6,801

Residential real estate junior lien

1,401

 

6

 

 

16

1,423

Other revolving and installment

574

 

(32)

 

(46)

 

27

523

Total consumer

8,151

599

(46)

43

8,747

Unallocated

2,469

 

(1,453)

1,016

Total

$

33,764

$

(2,000)

$

(793)

$

1,095

$

32,066

Nine months ended September 30, 2021

Beginning

Provision for

Loan

Loan

Ending

(dollars in thousands)

    

Balance

    

Loan Losses

    

Charge-offs

    

Recoveries

    

Balance

Commercial

 

  

 

  

 

  

 

  

 

  

Commercial and industrial

$

10,205

$

(1,378)

$

(1,224)

$

1,497

$

9,100

Real estate construction

 

658

 

21

 

 

 

679

Commercial real estate

 

14,105

 

(1,049)

 

(536)

 

4

 

12,524

Total commercial

 

24,968

 

(2,406)

 

(1,760)

 

1,501

 

22,303

Consumer

 

 

  

 

  

 

  

 

  

Residential real estate first mortgage

 

5,774

 

1,027

 

 

 

6,801

Residential real estate junior lien

 

1,373

 

(63)

 

113

 

1,423

Other revolving and installment

 

753

 

(196)

 

(139)

 

105

 

523

Total consumer

 

7,900

 

768

 

(139)

 

218

 

8,747

Unallocated

 

1,378

 

(362)

 

 

 

1,016

Total

$

34,246

$

(2,000)

$

(1,899)

$

1,719

$

32,066

The following tables present the recorded investment in loans and related allowance for loan losses, by loan portfolio segment, disaggregated on the basis of the Company’s impairment methodology, as of September 30, 2022 and December 31, 2021:

September 30, 2022

Recorded Investment

Allowance for Loan Losses

Individually

Collectively

Individually

Collectively

(dollars in thousands)

    

Evaluated

    

Evaluated

    

Total

    

Evaluated

    

Evaluated

    

Total

Commercial

  

 

  

 

  

Commercial and industrial

$

2,083

$

562,572

$

564,655

$

264

$

8,657

$

8,921

Real estate construction

 

 

89,215

 

89,215

1,332

1,332

Commercial real estate

 

800

 

818,268

 

819,068

12,270

12,270

Total commercial

 

2,883

 

1,470,055

 

1,472,938

264

22,259

22,523

Consumer

 

  

 

  

 

  

Residential real estate first mortgage

 

1,998

 

647,820

 

649,818

5,591

5,591

Residential real estate junior lien

 

188

 

143,493

 

143,681

1,365

1,365

Other revolving and installment

 

8

 

51,786

 

51,794

537

537

Total consumer

 

2,194

 

843,099

 

845,293

7,493

7,493

Unallocated

952

Total loans

$

5,077

$

2,313,154

$

2,318,231

$

264

$

29,752

$

30,968

December 31, 2021

Recorded Investment

Allowance for Loan Losses

Individually

Collectively

Individually

Collectively

(dollars in thousands)

    

Evaluated

    

Evaluated

    

Total

    

Evaluated

    

Evaluated

    

Total

Commercial

  

 

  

 

  

Commercial and industrial

$

1,831

$

434,930

$

436,761

$

278

$

8,647

$

8,925

Real estate construction

 

 

40,619

 

40,619

783

783

Commercial real estate

 

809

 

598,084

 

598,893

5

12,371

12,376

Total commercial

 

2,640

 

1,073,633

 

1,076,273

283

21,801

22,084

Consumer

 

  

 

  

 

  

Residential real estate first mortgage

 

21

 

510,695

 

510,716

6,532

6,532

Residential real estate junior lien

 

91

125,577

 

125,668

1,295

1,295

Other revolving and installment

 

 

45,363

 

45,363

481

481

Total consumer

 

112

 

681,635

 

681,747

8,308

8,308

Unallocated

1,180

Total loans

$

2,752

$

1,755,268

$

1,758,020

$

283

$

30,109

$

31,572

The table below summarizes key information on impaired loans. These impaired loans may have estimated losses which are included in the allowance for loan losses:

September 30, 2022

 

December 31, 2021

Recorded

Unpaid

Related

 

Recorded

Unpaid

Related

(dollars in thousands)

    

Investment

    

Principal

    

Allowance

    

Investment

    

Principal

    

Allowance

Impaired loans with a valuation allowance

 

  

 

  

 

  

Commercial and industrial

$

712

$

744

$

264

$

445

$

464

$

278

Commercial real estate

 

 

 

 

180

 

203

 

5

Residential real estate junior lien

 

 

 

Other revolving and installment

 

 

 

 

 

Total impaired loans with a valuation allowance

712

744

264

625

667

283

Impaired loans without a valuation allowance

 

  

 

  

 

  

  

 

  

 

  

Commercial and industrial

1,371

1,476

1,386

1,575

Commercial real estate

 

800

855

 

629

 

684

 

Residential real estate first mortgage

 

1,998

 

2,077

 

21

 

24

 

Residential real estate junior lien

 

188

 

211

 

91

 

120

 

Other revolving and installment

 

8

 

8

 

 

 

Total impaired loans without a valuation allowance

4,365

4,627

2,127

2,403

Total impaired loans

 

  

 

  

 

  

  

 

  

 

  

Commercial and industrial

2,083

2,220

264

1,831

2,039

278

Commercial real estate

 

800

 

855

 

 

809

 

887

 

5

Residential real estate first mortgage

1,998

2,077

21

24

Residential real estate junior lien

 

188

 

211

 

 

91

 

120

 

Other revolving and installment

 

8

 

8

 

 

 

 

Total impaired loans

$

5,077

$

5,371

$

264

$

2,752

$

3,070

$

283

The table below presents the average recorded investment in impaired loans and interest income for the three and nine months ended September 30, 2022 and 2021:

Three months ended September 30, 

2022

2021

Average

Average

Recorded

Interest

Recorded

Interest

(dollars in thousands)

    

Investment

    

Income

    

Investment

    

Income

Impaired loans with a valuation allowance

Commercial and industrial

$

722

$

3

$

719

$

3

Commercial real estate

779

2

Residential real estate first mortgage

Residential real estate junior lien

8

Other revolving and installment

4

Total impaired loans with a valuation allowance

722

3

1,510

5

Impaired loans without a valuation allowance

 

Commercial and industrial

1,371

7

2,016

5

Commercial real estate

801

2

3,793

Residential real estate first mortgage

2,032

121

Residential real estate junior lien

189

166

Other revolving and installment

8

Total impaired loans without a valuation allowance

4,401

9

6,096

5

Total impaired loans

Commercial and industrial

2,093

10

2,735

8

Commercial real estate

801

2

4,572

2

Residential real estate first mortgage

2,032

121

Residential real estate junior lien

189

174

Other revolving and installment

8

4

Total impaired loans

$

5,123

$

12

$

7,606

$

10

Nine Months Ended September 30, 

2022

2021

Average

Average

Recorded

Interest

Recorded

Interest

(dollars in thousands)

    

Investment

    

Income

    

Investment

    

Income

Impaired loans with a valuation allowance

 

  

 

  

 

  

 

  

Commercial and industrial

$

833

$

8

$

818

$

10

Commercial real estate

 

 

 

782

 

6

Residential real estate junior lien

 

 

 

11

 

Other revolving and installment

 

 

 

3

 

Total impaired loans with a valuation allowance

833

8

1,614

16

Impaired loans without a valuation allowance

  

 

  

 

  

 

  

Commercial and industrial

1,291

21

2,061

15

Commercial real estate

 

805

 

5

 

3,980

 

Residential real estate first mortgage

 

2,108

 

 

114

 

Residential real estate junior lien

 

193

 

 

190

Other revolving and installment

 

11

 

 

 

Total impaired loans without a valuation allowance

4,408

26

6,345

15

Total impaired loans

 

  

 

  

 

  

 

  

Commercial and industrial

2,124

29

2,879

25

Commercial real estate

 

805

 

5

 

4,762

 

6

Residential real estate first mortgage

 

2,108

 

 

114

 

Residential real estate junior lien

 

193

 

 

201

 

Other revolving and installment

 

11

 

 

3

 

Total impaired loans

$

5,241

$

34

$

7,959

$

31

Loans with a carrying value of $1.4 billion as of September 30, 2022 and $1.2 billion as of December 31, 2021, were pledged to secure public deposits, and for other purposes required or permitted by law.

Under certain circumstances, the Company will provide borrowers relief through loan restructurings. A restructuring of debt constitutes a troubled debt restructuring, or TDR, if the Company, for economic or legal reasons related to the borrower’s financial difficulties, grants a concession to the borrower that it would not otherwise consider. TDR concessions can include a reduction of interest rates, an extension of maturity dates, forgiveness of principal or interest due, or acceptance of other assets in full or partial satisfaction of the debt.

During the third quarter of 2022 and 2021, there were no loans modified as a TDR.

The Company does not have material commitments to lend additional funds to borrowers with loans whose terms have been modified in TDRs or whose loans are on nonaccrual.