Document and Entity Information
Document and Entity Information - shares | 3 Months Ended | |
Mar. 31, 2021 | May 05, 2021 | |
Cover page. | ||
Entity Registrant Name | INDEPENDENT BANK CORPORATION | |
Entity Central Index Key | 0000039311 | |
Current Fiscal Year End Date | --12-31 | |
Document Type | 10-Q | |
Amendment Flag | false | |
Document Quarterly Report | true | |
Document Period End Date | Mar. 31, 2021 | |
Document Fiscal Year Focus | 2021 | |
Document Fiscal Period Focus | Q1 | |
Document Transition Report | false | |
Entity File Number | 0-7818 | |
Entity Incorporation, State or Country Code | MI | |
Entity Tax Identification Number | 38-2032782 | |
Entity Address, Address Line One | 4200 East Beltline | |
Entity Address, City or Town | Grand Rapids | |
Entity Address, State or Province | MI | |
Entity Address, Postal Zip Code | 49525 | |
City Area Code | 616 | |
Local Phone Number | 527-5820 | |
Title of 12(b) Security | Common stock, no par value | |
Trading Symbol | IBCP | |
Security Exchange Name | NASDAQ | |
Entity Current Reporting Status | Yes | |
Entity Interactive Data Current | Yes | |
Entity Filer Category | Accelerated Filer | |
Entity Small Business | false | |
Entity Emerging Growth Company | false | |
Entity Shell Company | false | |
Entity Common Stock, Shares Outstanding | 21,785,299 |
Condensed Consolidated Statemen
Condensed Consolidated Statements of Financial Condition - USD ($) $ in Thousands | Mar. 31, 2021 | Dec. 31, 2020 | |
Assets | |||
Cash and due from banks | $ 49,220 | $ 56,006 | |
Interest bearing deposits | 81,287 | 62,699 | |
Cash and Cash Equivalents | 130,507 | 118,705 | |
Securities available for sale | 1,247,280 | 1,072,159 | |
Federal Home Loan Bank and Federal Reserve Bank stock, at cost | 18,427 | 18,427 | |
Loans held for sale, carried at fair value | 77,799 | 92,434 | |
Loans | |||
Loans | 2,784,224 | ||
Allowance for credit losses | [1] | (46,755) | |
Net Loans | 2,737,469 | ||
Loans | |||
Loans | [1] | 2,733,678 | |
Allowance for credit losses | [1] | (35,429) | |
Net Loans | 2,698,249 | ||
Other real estate and repossessed assets, net | 346 | 766 | |
Property and equipment, net | 36,736 | 36,127 | |
Bank-owned life insurance | 55,318 | 55,180 | |
Capitalized mortgage loan servicing rights, carried at fair value | 23,530 | 16,904 | |
Other intangibles | 4,063 | 4,306 | |
Goodwill | 28,300 | 28,300 | |
Accrued income and other assets | 66,665 | 62,456 | |
Total Assets | 4,426,440 | 4,204,013 | |
Deposits | |||
Non-interest bearing | 1,301,842 | 1,153,473 | |
Savings and interest-bearing checking | 1,670,106 | 1,526,465 | |
Reciprocal | 608,689 | 556,185 | |
Time | 275,022 | 287,402 | |
Brokered time | 2,916 | 113,830 | |
Total Deposits | 3,858,575 | 3,637,355 | |
Other borrowings | 30,006 | 30,012 | |
Subordinated debt | 39,300 | 39,281 | |
Subordinated debentures | 39,541 | 39,524 | |
Accrued expenses and other liabilities | 71,689 | 68,319 | |
Total Liabilities | 4,039,111 | 3,814,491 | |
Commitments and contingent liabilities | |||
Shareholders' Equity | |||
Preferred stock, no par value, 200,000 shares authorized; none issued or outstanding | 0 | 0 | |
Common stock, no par value, 500,000,000 shares authorized; issued and outstanding: 21,773,734 shares at March 31, 2021 and 21,853,800 shares at December 31, 2020 | 335,704 | 339,353 | |
Retained earnings | 47,287 | 40,145 | |
Accumulated other comprehensive income | 4,338 | 10,024 | |
Total Shareholders' Equity | 387,329 | 389,522 | |
Total Liabilities and Shareholders' Equity | 4,426,440 | 4,204,013 | |
Commercial [Member] | |||
Loans | |||
Loans | 1,301,223 | ||
Allowance for credit losses | (9,530) | ||
Loans | |||
Loans | [1] | 1,242,415 | |
Allowance for credit losses | [1] | (7,401) | |
Mortgage [Member] | |||
Loans | |||
Loans | [2] | 999,982 | |
Allowance for credit losses | (18,448) | ||
Loans | |||
Loans | [1] | 1,015,926 | |
Allowance for credit losses | [1] | (6,998) | |
Installment [Member] | |||
Loans | |||
Loans | [2] | 483,019 | |
Allowance for credit losses | $ (3,979) | ||
Loans | |||
Loans | [1] | 475,337 | |
Allowance for credit losses | [1] | $ (1,112) | |
[1] | Beginning January 1, 2021, calculation is based on CECL methodology. Prior to January 1, 2021, calculation was based on the probable incurred loss methodology. | ||
[2] | Credit scores have been updated within the last twelve months. |
Condensed Consolidated Statem_2
Condensed Consolidated Statements of Financial Condition (Parenthetical) - $ / shares | Mar. 31, 2021 | Dec. 31, 2020 |
Shareholders' Equity | ||
Preferred stock, par value (in dollars per share) | $ 0 | $ 0 |
Preferred stock, shares authorized (in shares) | 200,000 | 200,000 |
Preferred stock, shares issued (in shares) | 0 | 0 |
Preferred stock, shares outstanding (in shares) | 0 | 0 |
Common stock, par value (in dollars per share) | $ 0 | $ 0 |
Common stock, shares authorized (in shares) | 500,000,000 | 500,000,000 |
Common stock, shares issued (in shares) | 21,773,734 | 21,853,800 |
Common stock, shares outstanding (in shares) | 21,773,734 | 21,853,800 |
Condensed Consolidated Statem_3
Condensed Consolidated Statements of Operations - USD ($) $ in Thousands | 3 Months Ended | ||
Mar. 31, 2021 | Mar. 31, 2020 | ||
Interest Income | |||
Interest and fees on loans | $ 28,105 | $ 31,764 | |
Interest on securities available for sale | |||
Taxable | 2,796 | 3,059 | |
Tax-exempt | 1,384 | 390 | |
Other investments | 217 | 366 | |
Total Interest Income | 32,502 | 35,579 | |
Interest Expense | |||
Deposits | 1,256 | 4,700 | |
Other borrowings and subordinated debt and debentures | 962 | 688 | |
Total Interest Expense | 2,218 | 5,388 | |
Net Interest Income | 30,284 | 30,191 | |
Provision for credit losses | [1] | (474) | |
Provision for credit losses | [1] | 6,721 | |
Net Interest Income After Provision for Credit Losses | 30,758 | 23,470 | |
Non-Interest Income | |||
Interchange income | 3,049 | 2,457 | |
Service charges on deposit accounts | 1,916 | 2,591 | |
Net gains on assets | |||
Mortgage loans | 12,828 | 8,840 | |
Securities available for sale | 1,416 | 253 | |
Mortgage loan servicing, net | 5,167 | (5,300) | |
Other | 2,030 | 2,163 | |
Total Non-Interest Income | 26,406 | 11,004 | |
Non-interest Expense | |||
Compensation and employee benefits | 18,522 | 16,509 | |
Occupancy, net | 2,343 | 2,460 | |
Data processing | 2,374 | 2,355 | |
Furniture, fixtures and equipment | 1,003 | 1,036 | |
Interchange expense | 948 | 859 | |
Communications | 881 | 803 | |
Loan and collection | 759 | 805 | |
Advertising | 489 | 683 | |
Legal and professional | 499 | 393 | |
FDIC deposit insurance | 330 | 370 | |
Other | 1,873 | 2,446 | |
Total Non-interest Expense | 30,021 | 28,719 | |
Income Before Income Tax | 27,143 | 5,755 | |
Income tax expense | 5,106 | 945 | |
Net Income | $ 22,037 | $ 4,810 | |
Net Income Per Common Share | |||
Basic (in dollars per share) | [2] | $ 1.01 | $ 0.22 |
Diluted (in dollars per share) | $ 1 | $ 0.21 | |
[1] | Beginning January 1, 2021, calculation is based on CECL methodology. Prior to January 1, 2021, calculation was based on the probable incurred loss methodology. | ||
[2] | Basic net income per common share includes weighted average common shares outstanding during the period and participating share awards. |
Condensed Consolidated Statem_4
Condensed Consolidated Statements of Comprehensive Income - USD ($) $ in Thousands | 3 Months Ended | |
Mar. 31, 2021 | Mar. 31, 2020 | |
Condensed Consolidated Statements of Comprehensive Income [Abstract] | ||
Net income | $ 22,037 | $ 4,810 |
Securities available for sale | ||
Unrealized losses arising during period | (5,781) | (598) |
Change in unrealized gains and losses for which a portion of other than temporary impairment has been recognized in earnings | 0 | (169) |
Reclassification adjustments for gains included in earnings | (1,416) | (253) |
Unrealized losses recognized in other comprehensive loss on securities available for sale | (7,197) | (1,020) |
Income tax benefit | (1,511) | (214) |
Unrealized losses recognized in other comprehensive loss on securities available for sale, net of tax | (5,686) | (806) |
Derivative instruments | ||
Unrealized loss arising during period | 0 | (406) |
Reclassification adjustment for expense recognized in earnings | 0 | 75 |
Unrealized losses recognized in other comprehensive loss on derivative instruments | 0 | (331) |
Income tax benefit | 0 | (69) |
Unrealized losses recognized in other comprehensive loss on derivative instruments, net of tax | 0 | (262) |
Other comprehensive loss | (5,686) | (1,068) |
Comprehensive income | $ 16,351 | $ 3,742 |
Condensed Consolidated Statem_5
Condensed Consolidated Statements of Cash Flows - USD ($) $ in Thousands | 3 Months Ended | ||
Mar. 31, 2021 | Mar. 31, 2020 | ||
Condensed Consolidated Statements of Cash Flows [Abstract] | |||
Net Income | $ 22,037 | $ 4,810 | |
Adjustments to Reconcile Net Income to Net Cash From Operating Activities | |||
Proceeds from sales of loans held for sale | 392,844 | 241,856 | |
Disbursements for loans held for sale | (365,381) | (227,765) | |
Provision for credit losses | [1] | (474) | |
Provision for credit losses | [1] | 6,721 | |
Deferred income tax expense (benefit) | 2,067 | (1,925) | |
Net deferred loan fees (costs) | 2,982 | (358) | |
Net depreciation, amortization of intangible assets and premiums and accretion of discounts on securities, loans and interest bearing deposits - time | 3,158 | 1,795 | |
Net gains on mortgage loans | (12,828) | (8,840) | |
Net gains on securities available for sale | (1,416) | (253) | |
Share based compensation | 442 | 547 | |
Increase in accrued income and other assets | (8,461) | 5,095 | |
Increase in accrued expenses and other liabilities | 95 | 599 | |
Total Adjustments | 13,028 | 17,472 | |
Net Cash From Operating Activities | 35,065 | 22,282 | |
Cash Flow Used in Investing Activities | |||
Proceeds from the sale of securities available for sale | 78,179 | 21,743 | |
Proceeds from maturities, prepayments and calls of securities available for sale | 107,834 | 42,744 | |
Purchases of securities available for sale | (367,654) | (103,901) | |
Proceeds from the maturity of interest bearing deposits - time | 0 | 350 | |
Net increase in portfolio loans (loans originated, net of principal payments) | (52,939) | (22,432) | |
Proceeds from the sale of portfolio loans | 0 | 2,395 | |
Proceeds from bank-owned life insurance | 0 | 945 | |
Proceeds from the sale of other real estate and repossessed assets | 733 | 328 | |
Capital expenditures | (1,947) | (760) | |
Net Cash Used in Investing Activities | (235,794) | (58,588) | |
Net Cash From Financing Activities | |||
Net increase in total deposits | 221,220 | 46,837 | |
Net increase (decrease) in other borrowings | (6) | 6,296 | |
Proceeds from Federal Home Loan Bank advances | 0 | 160,000 | |
Payments of Federal Home Loan Bank advances | 0 | (153,000) | |
Dividends paid | (4,592) | (4,477) | |
Proceeds from issuance of common stock | 19 | 11 | |
Repurchase of common stock | (3,601) | (13,784) | |
Share based compensation withholding obligation | (509) | (590) | |
Net Cash From Financing Activities | 212,531 | 41,293 | |
Net Increase in Cash and Cash Equivalents | 11,802 | 4,987 | |
Cash and Cash Equivalents at Beginning of Period | 118,705 | 65,304 | |
Cash and Cash Equivalents at End of Period | 130,507 | 70,291 | |
Cash paid during the period for | |||
Interest | 1,669 | 5,489 | |
Income taxes | 0 | 0 | |
Operating leases | 439 | 476 | |
Transfers to other real estate and repossessed assets | 133 | 66 | |
Purchase of securities available for sale not yet settled | 7,212 | 10,497 | |
Securitization of portfolio loans | 0 | 26,325 | |
Right of use assets obtained in exchange for lease obligations | $ 0 | $ 116 | |
[1] | Beginning January 1, 2021, calculation is based on CECL methodology. Prior to January 1, 2021, calculation was based on the probable incurred loss methodology. |
Condensed Consolidated Statem_6
Condensed Consolidated Statements of Shareholders' Equity - USD ($) $ in Thousands | Common Stock [Member] | Retained Earnings [Member] | Accumulated Other Comprehensive Income (Loss) [Member] | Total | Cumulative Change, Adjusted Balance [Member]Common Stock [Member] | Cumulative Change, Adjusted Balance [Member]Retained Earnings [Member] | Cumulative Change, Adjusted Balance [Member]Accumulated Other Comprehensive Income (Loss) [Member] | Cumulative Change, Adjusted Balance [Member] | Cumulative Change, Adjustment [Member]Common Stock [Member] | Cumulative Change, Adjustment [Member]Retained Earnings [Member] | Cumulative Change, Adjustment [Member]Accumulated Other Comprehensive Income (Loss) [Member] | Cumulative Change, Adjustment [Member] |
Balance at beginning of period at Dec. 31, 2019 | $ 352,344 | $ 1,611 | $ (3,786) | $ 350,169 | ||||||||
Increase (Decrease) in Stockholders' Equity [Roll Forward] | ||||||||||||
Net income | 0 | 4,810 | 0 | 4,810 | ||||||||
Cash dividends declared | 0 | (4,477) | 0 | (4,477) | ||||||||
Repurchase of common stock | (13,784) | 0 | 0 | (13,784) | ||||||||
Issuance of common stock | 11 | 0 | 0 | 11 | ||||||||
Share based compensation | 547 | 0 | 0 | 547 | ||||||||
Share based compensation withholding obligation | (590) | 0 | 0 | (590) | ||||||||
Other comprehensive income (loss) | 0 | 0 | (1,068) | (1,068) | ||||||||
Balances at end of period at Mar. 31, 2020 | 338,528 | 1,944 | (4,854) | 335,618 | ||||||||
Balance at beginning of period at Dec. 31, 2020 | 339,353 | 40,145 | 10,024 | 389,522 | $ 339,353 | $ 29,842 | $ 10,024 | $ 379,219 | ||||
Balance at beginning of period (ASU 2016-13 [Member]) at Dec. 31, 2020 | $ 0 | $ (10,303) | $ 0 | $ (10,303) | ||||||||
Increase (Decrease) in Stockholders' Equity [Roll Forward] | ||||||||||||
Net income | 0 | 22,037 | 0 | 22,037 | ||||||||
Cash dividends declared | 0 | (4,592) | 0 | (4,592) | ||||||||
Repurchase of common stock | (3,601) | 0 | 0 | (3,601) | ||||||||
Issuance of common stock | 19 | 0 | 0 | 19 | ||||||||
Share based compensation | 442 | 0 | 0 | 442 | ||||||||
Share based compensation withholding obligation | (509) | 0 | 0 | (509) | ||||||||
Other comprehensive income (loss) | 0 | 0 | (5,686) | (5,686) | ||||||||
Balances at end of period at Mar. 31, 2021 | $ 335,704 | $ 47,287 | $ 4,338 | $ 387,329 |
Condensed Consolidated Statem_7
Condensed Consolidated Statements of Shareholders' Equity (Parenthetical) - $ / shares | 3 Months Ended | |
Mar. 31, 2021 | Mar. 31, 2020 | |
Condensed Consolidated Statements of Shareholders' Equity [Abstract] | ||
Cash dividends declared (in dollars per share) | $ 0.21 | $ 0.20 |
Repurchase of shares of common stock (in shares) | 180,667 | 678,929 |
Issuance of shares of common stock (in shares) | 19,050 | 11,567 |
Share based compensation, common stock (in shares) | 109,075 | 105,894 |
Share based compensation withholding obligation, common stock (in shares) | 27,524 | 28,174 |
Preparation of Financial Statem
Preparation of Financial Statements | 3 Months Ended |
Mar. 31, 2021 | |
Preparation of Financial Statements [Abstract] | |
Preparation of Financial Statements | 1. Preparation of Financial Statements The condensed consolidated financial statements have been prepared pursuant to the rules and regulations of the Securities and Exchange Commission. Certain information and note disclosures normally included in annual financial statements prepared in accordance with U.S. generally accepted accounting principles (“GAAP”) have been condensed or omitted pursuant to those rules and regulations, although we believe that the disclosures made are adequate to make the information not misleading. The unaudited condensed consolidated financial statements should be read in conjunction with the audited consolidated financial statements and notes for the year ended December 31, 2020 included in our Annual Report on Form 10-K. In our opinion, the accompanying unaudited condensed consolidated financial statements contain all the adjustments necessary to present fairly our consolidated financial condition as of March 31, 2021 and December 31, 2020, and the results of operations for the three month periods ended March 31, 2021 and 2020. The results of operations for the three month period ended March 31, 2021, are not necessarily indicative of the results to be expected for the full year. Certain reclassifications have been made in the prior period condensed consolidated financial statements to conform to the current period presentation. Our critical accounting policies include the determination of the allowance for credit losses (“ACL”) and the valuation of capitalized mortgage loan servicing rights. Refer to our 2020 Annual Report on Form 10-K for a disclosure of our accounting policies. |
New Accounting Standards
New Accounting Standards | 3 Months Ended |
Mar. 31, 2021 | |
New Accounting Standards [Abstract] | |
New Accounting Standards | 2. New Accounting Standards In June 2016, the Financial Accounting Standards Board (“FASB”) issued Accounting Standards Update (“ASU”) 2016-13, ‘‘Financial Instruments — Credit Losses (Topic 326), Measurement of Credit Losses on Financial Instruments’’. This ASU significantly changes how entities will measure credit losses for most financial assets and certain other instruments that are not measured at fair value through net income. This ASU: • Replaces the existing incurred loss impairment guidance and establishes a single allowance framework for financial assets carried at amortized cost, which will reflect our estimate of credit losses over the full remaining expected life of the financial assets and will consider expected future changes in macroeconomic conditions. • Eliminates existing guidance for purchase credit impaired (‘‘PCI’’) loans, and requires recognition of the nonaccretable difference as an increase to the allowance for expected credit losses on financial assets purchased with more than insignificant credit deterioration since origination, which will be offset by an increase in the recorded investment of the related loans. • Requires inclusion of expected recoveries, limited to the cumulative amount of prior write-offs, when estimating the ACL for in scope financial assets (including collateral dependent assets). • Amends existing impairment guidance for securities available for sale to incorporate an allowance, which will allow for reversals of credit impairments in the event that the credit of an issuer improves. Credit losses on securities available for sale are limited to the amount of the decline in fair value regardless of what the credit loss model would show for impairment. • Generally requires a cumulative-effect adjustment to retained earnings as of the beginning of the reporting period of adoption. We began evaluating this ASU in 2016 and established a company-wide, cross-discipline governance structure, which provides implementation oversight. We continued to test and refine our current expected credit loss (“CECL”) models that satisfied the requirements of this ASU. Oversight and testing, as well as efforts to meet expanded disclosure requirements, extended through the end of 2020. We currently estimate losses over approximately a forecast period using external economic forecast sources, including the Federal Open Market Committee median economic projections, and then revert to longer term historical loss experience to estimate losses over more extended periods. We were originally required to adopt this ASU on January 1, 2020 but section 4014 of the Coronavirus Aid, Relief, and Economic Security (‘‘CARES’’) Act allowed for temporary relief from applying this ASU. Under the amended CARES Act we were allowed to delay the adoption of this ASU until the earlier of the termination of the national emergency that was declared on March 13, 2020, or January 1, 2022. Early adoption was also allowed on either January 1, 2020 or January 1, 2021. As such, we chose to delay the adoption of this ASU during 2020 and adopted this ASU on January 1, 2021. Results for the reporting periods after January 1, 2021 are presented under this new ASU while prior period amounts continue to be reported in accordance with previously applicable accounting guidance We adopted this ASU using the modified retrospective method for all financial assets measured at amortized cost and unfunded lending commitments. As of January 1, 2021 we increased the ACL by $ million which was primarily driven by the longer contractual maturities of our mortgage and consumer installment loan portfolio segments. In addition, we increased the allowance for losses related to unfunded loan commitments by $ million. The ultimate impact of adopting this ASU, and at each subsequent reporting period, is highly dependent on credit quality, economic forecasts and conditions, composition of our loan portfolios and securities available for sale, along with other management judgments. As of January 1, 2021, we recorded a cumulative-effect adjustment of $ million to decrease retained earnings. Based on our evaluation of securities available for sale, we did not record an ACL on these securities under this ASU. We adopted this ASU using the prospective transition approach for financial assets purchased with credit deterioration (“PCD”) that were previously classified as PCI and accounted for under accounting standards codification (“ASC”) 310-30. In accordance with this ASU, we did not reassess whether PCI assets met the definition of PCD assets as of the date of adoption. On January 1, 2021, the amortized cost basis of the PCD assets were adjusted to reflect the addition of $ million to the ACL for loans. The remaining noncredit discount in the amount of $ million (based on the adjusted amortized cost basis) will be accreted into interest income at the effective interest rate as of January 1, 2021. The impact of the adoption of this ASU follows: As Reported Under ASU 2016-13 Pre-ASU 2016-13 Adoption Impact of ASU 2016-13 Assets Loans Commercial $ 1,242,510 $ 1,242,415 $ 95 Mortgage 1,015,944 1,015,926 18 Installment 475,358 475,337 21 Total loans 2,733,812 2,733,678 134 Allowance for credit losses (47,137 ) (35,429 ) (11,708 ) Net loans $ 2,686,675 $ 2,698,249 $ (11,574 ) Deferred tax assets (1) $ 65,196 $ 62,456 $ 2,740 Total Assets $ 4,195,179 $ 4,204,013 $ (8,834 ) Liabilities and shareholders's equity Allowance for credit losses on unfunded lending commitments (2) $ 3,274 $ 1,805 $ 1,469 Total liabilities $ 3,815,960 $ 3,814,491 $ 1,469 Retained earnings $ 29,842 $ 40,145 $ (10,303 ) Total shareholders' equity $ 379,219 $ 389,522 $ (10,303 ) Total liabilities and shareholders' equity $ 4,195,179 $ 4,204,013 $ (8,834 ) (1) Included in Accrued income and other assets in our Condensed Consolidated Statements of Financial Condition. (2) Included in Accrued expenses and other liabilities in our Condensed Consolidated Statements of Financial Condition. In March 2020, the FASB issued ASU 2020-04, ‘‘Reference Rate Reform (Topic 848), Facilitation of the Effects of Reference Rate Reform on Financial Reporting’’. This new ASU provides temporary optional expedients and exceptions to GAAP guidance on contract modifications and hedge accounting to ease the financial reporting burdens of the expected market transition from LIBOR and other interbank offered rates to alternative reference rates. Entities can elect not to apply certain modification accounting requirements to contracts affected by reference rate reform, if certain criteria are met. Entities that make such elections would not have to remeasure contracts at the modification date or reassess a previous accounting determination. Entities can elect various optional expedients that would allow them to continue applying hedge accounting for hedging relationships affected by reference rate reform, if certain criteria are met. This amended guidance and our ability to elect its temporary optional expedients and exceptions are effective for us as of March 12, 2020 through December 31, 2022. |
Securities
Securities | 3 Months Ended |
Mar. 31, 2021 | |
Securities [Abstract] | |
Securities | 3. Securities Securities available for sale consist of the following: Amortized Unrealized Cost Gains Losses Fair Value (In thousands) March 31, 2021 U.S. agency $ 8,721 $ 201 $ 12 $ 8,910 U.S. agency residential mortgage-backed 399,290 3,315 2,185 400,420 U.S. agency commercial mortgage-backed 11,516 194 6 11,704 Private label mortgage-backed 41,624 1,261 68 42,817 Other asset backed 226,812 1,810 92 228,530 Obligations of states and political subdivisions 438,721 7,274 1,307 444,688 Corporate 105,293 2,866 336 107,823 Trust preferred 1,973 - 99 1,874 Foreign government 500 14 - 514 Total $ 1,234,450 $ 16,935 $ 4,105 $ 1,247,280 December 31, 2020 U.S. agency $ 10,456 $ 305 $ 13 $ 10,748 U.S. agency residential mortgage-backed 340,224 4,951 593 344,582 U.S. agency commercial mortgage-backed 6,869 326 - 7,195 Private label mortgage-backed 41,429 1,539 139 42,829 Other asset backed 252,596 1,796 211 254,181 Obligations of states and political subdivisions 315,780 8,691 178 324,293 Corporate 82,307 3,807 97 86,017 Trust preferred 1,971 - 173 1,798 Foreign government 500 16 - 516 Total $ 1,052,132 $ 21,431 $ 1,404 $ 1,072,159 Our investments’ gross unrealized losses and fair values aggregated by investment type and length of time that individual securities have been at a continuous unrealized loss position follows: Less Than Twelve Months Twelve Months or More Total Fair Value Unrealized Losses Fair Value Unrealized Losses Fair Value Unrealized Losses (In thousands) March 31, 2021 U.S. agency $ 1,394 $ 3 $ 2,219 $ 9 $ 3,613 $ 12 U.S. agency residential mortgage-backed 185,615 2,184 36 1 185,651 2,185 U.S. agency commercial mortgage-backed 646 6 - - 646 6 Private label mortgage-backed 2,053 25 3,662 43 5,715 68 Other asset backed 8,407 17 10,465 75 18,872 92 Obligations of states and political subdivisions 87,301 1,307 - - 87,301 1,307 Corporate 20,403 323 560 13 20,963 336 Trust preferred - - 1,874 99 1,874 99 Total $ 305,819 $ 3,865 $ 18,816 $ 240 $ 324,635 $ 4,105 December 31, 2020 U.S. agency $ 1,469 $ 3 $ 2,329 $ 10 $ 3,798 $ 13 U.S. agency residential mortgage-backed 96,839 592 83 1 96,922 593 Private label mortgage-backed 11,838 95 2,050 44 13,888 139 Other asset backed 7,142 25 21,197 186 28,339 211 Obligations of states and political subdivisions 28,957 177 800 1 29,757 178 Corporate 1,924 97 - - 1,924 97 Trust preferred - - 1,798 173 1,798 173 Total $ 148,169 $ 989 $ 28,257 $ 415 $ 176,426 $ 1,404 Securities available for sale in unrealized loss positions are evaluated quarterly for impairment related to credit losses. For securities available for sale in an unrealized loss position, we assess whether we intend to sell, or it is more likely than not that we will be required to sell the security before recovery of its amortized cost basis. If either of the criteria regarding intent or requirement to sell is met, the security’s amortized cost basis is written down to fair value through income. For securities available for sale that do not meet this criteria, we evaluate whether the decline in fair value has resulted from credit losses or other factors. In making this assessment, we consider the extent to which fair value is less than amortized cost, adverse conditions specifically related to the security and the issuer and the impact of changes in market interest rates on the market value of the security, among other factors. If this assessment indicates that a credit loss exists, we compare the present value of cash flows expected to be collected from the security with the amortized cost basis of the security. If the present value of cash flows expected to be collected is less than the amortized cost basis for the security, a credit loss exists and an ACL is recorded, limited to the amount that the fair value of the security is less than its amortized cost basis. Any impairment that has not been recorded through an ACL is recognized in other comprehensive income, net of applicable taxes. ACL for securities available for sale was needed at March Accrued interest receivable on securities available for sale totaled at March and is excluded from the estimate of credit losses. U.S. agency, U.S. agency residential mortgage-backed and U.S. agency commercial mortgage-backed securities — at March 31, 2021, we had U.S. agency, U.S. agency residential mortgage-backed and U.S. agency commercial mortgage-backed securities whose fair value is less than amortized cost. These securities are either explicitly or implicitly guaranteed by the U.S. government, are highly rated by major credit rating agencies, and have a long history of no credit losses. The unrealized losses are largely attributed to widening spreads to Treasury bonds and/or an increase in interest rates since acquisition. Private label mortgage backed, other asset backed and corporate securities — at March 31, 2021, we had private label mortgage backed, other asset backed and corporate securities whose fair value is less than amortized cost. The unrealized losses are primarily due to credit spread widening and/or an increase in interest rates since acquisition. Obligations of states and political subdivisions — at March 31, 2021, we had municipal securities whose fair value is less than amortized cost. The unrealized losses are primarily due to an increase in interest rates since acquisition. Trust preferred securities — at March 31, 2021, we had trust preferred securities whose fair value is less than amortized cost. Both of our trust preferred securities are single issue securities issued by a trust subsidiary of a bank holding company. The pricing of trust preferred securities has suffered from credit spread widening. of the securities is rated by a major rating agency as investment grade while the other is non-rated. The non-rated issue is a relatively small bank and was never rated. The issuer of this non-rated trust preferred security, which had a total amortized cost of $ million and total fair value of $ million as of March 31, 2021, continues to have satisfactory credit metrics and make interest payments. At March 31, 2021 management does not intend to liquidate any of the securities discussed above and it is more likely than not that we will not be required to sell these securities prior to recovery of these unrealized losses. We recorded no credit related charges in our Condensed Consolidated Statements of Operations related to securities available for sale during the three month periods ended March 31, 2021 and 2020, respectively. The amortized cost and fair value of securities available for sale at March 31, 2021, by contractual maturity, follow: Amortized Cost Fair Value (In thousands) Maturing within one year $ 22,748 $ 22,888 Maturing after one year but within five years 99,528 102,202 Maturing after five years but within ten years 83,969 85,830 Maturing after ten years 348,963 352,889 555,208 563,809 U.S. agency residential mortgage-backed 399,290 400,420 U.S. agency commercial mortgage-backed 11,516 11,704 Private label mortgage-backed 41,624 42,817 Other asset backed 226,812 228,530 Total $ 1,234,450 $ 1,247,280 The actual maturity may differ from the contractual maturity because issuers may have the right to call or prepay obligations with or without call or prepayment penalties. Gains and losses realized on the sale of securities available for sale are determined using the specific identification method and are recognized on a trade-date basis. A summary of proceeds from the sale of securities available for sale and gains and losses for the three month periods ending March 31, follows: Realized Proceeds Gains Losses (In thousands) 2021 $ 78,179 $ 1,464 $ 48 2020 21,743 253 - |
Loans
Loans | 3 Months Ended |
Mar. 31, 2021 | |
Loans [Abstract] | |
Loans | 4. Loans We estimate the ACL based on relevant available information from both internal and external sources, including historical loss trends, current conditions and forecasts, specific analysis of individual loans, and a review of other relevant and appropriate factors. The allowance process is designed to provide for expected future losses based on our reasonable and supportable (“R&S”) forecast as of the reporting date. Our ACL process is administered by our Risk Management group utilizing a third party software solution, with significant input and ultimate approval from our Executive Enterprise Risk Committee. Further, we have established a CECL Forecast Committee, which includes a cross discipline structure with membership from Executive Management, Risk Management, and Accounting, which approves ACL model assumptions each quarter. Our ACL is comprised of three principal elements: (i) specific analysis of individual loans identified during the review of the loan portfolio, (ii) pooled analysis of loans with similar risk characteristics based on historical experience, adjusted for current conditions, R&S forecasts, and expected prepayments, and (iii) additional allowances based on subjective factors, including local and general economic business factors and trends, portfolio concentrations and changes in the size and/or the general terms of the loan portfolios. The first ACL element (specific allocations) includes loans that do not share similar risk characteristics and are evaluated on an individual basis. We will typically evaluate on an individual basis loans that are on nonaccrual, commercial loans designated as a TDR, or mortgage and installment TDR loans with a rate concession. When we determine that foreclosure is probable or when repayment is expected to be provided substantially through the operation or sale of underlying collateral, expected credit losses are based on the fair value of the collateral at the reporting date, adjusted for selling costs. For loans evaluated on an individual basis that are not determined to be collateral dependent, a discounted cash flow analysis is performed to determine expected credit losses. The second ACL element (pooled analysis) includes loans with similar risk characteristics, which are broken down by segment, class, and risk metric. The Bank’s primary segments of commercial, mortgage, and installment loans are further classified by other relevant attributes, such as collateral type, lien position, occupancy status, amortization method, and balance size. Commercial classes are additionally segmented by risk rating, and mortgage and installment loan classes by credit score tier, which are updated at least semi-annually. We utilize a discounted cash flow (“DCF”) model to estimate expected future losses for pooled loans. Expected future cash flows are developed from payment schedules over the contractual term, adjusted for forecasted default (probability of default), loss, and prepayment assumptions. We are not required to develop forecasts over the full contractual term of the financial asset or group of financial assets. Rather, for periods beyond which the entity is able to make or obtain R&S forecasts of expected credit losses, we revert to the long term average on a straight line or immediate basis, as determined by the CECL Forecast Committee, and which may vary depending on the economic outlook and uncertainty. The DCF model for the mortgage and installment pooled loan segments includes using probability of default (“PD”) assumptions that are derived through regression analysis with forecasted US unemployment levels by credit score tier. We review the Bloomberg composite forecast of approximately 50 analysts as well as the FOMC projections in setting the unemployment forecast for the R&S period. The current ACL utilizes a one year R&S forecast followed by immediate reversion to the 30 year average unemployment rate. PD assumptions for the remaining segments are based primarily on historical rates by risk metric as defaults were not strongly correlated with any economic indicator. Loss given default (“LGD”) assumptions for the mortgage loan segment are based on a two year forecast followed by a two year straight line reversion period to the longer term average, while LGD rates for the remaining segments are the historical average for the entire period. Prepayment assumptions represent the two year average rates per segment as calculated through the Bank’s Asset and Liability Management program. Pooled reserves for the commercial loan segment are calculated using the DCF model with assumptions generally based on historical averages by class and risk rating. Effective risk rating practices allow for strong predictability of defaults and losses over the portfolio’s expected shorter duration, relative to mortgage and installment loans. Our rating system is similar to those employed by state and federal banking regulators. The third ACL element (additional allocations based on subjective factors) is based on factors that cannot be associated with a specific credit or loan category and reflects our attempt to ensure that the overall ACL appropriately reflects a margin for the imprecision necessarily inherent in the estimates of expected credit losses. We adjust our quantitative model for certain qualitative factors to reflect the extent to which management expects current conditions and R&S forecasts to differ from the conditions that existed for the period over which historical information was evaluated. The qualitative framework reflects changes related to relevant data, such as changes in asset quality trends, portfolio growth and composition, national and local economic factors, credit policy and administration and other factors not considered in the base quantitative model. We utilize a survey completed by business unit management throughout the bank, as well as discussion with the CECL Forecast Committee to establish reserves under the qualitative framework. The current period’s ACL further recognizes inherent risk related to the ongoing COVID-19 pandemic; specifically to the volume of loans on forbearance, commercial loans in high risk industries, and mortgage and installment borrowers with occupations in those high risk industries. Identified high risk industries include: food service, hospitality, entertainment, retail, investment real estate, assisted living, and non-owner occupied office. An analysis of the ACL by portfolio segment for the three month periods ended March 31, follows: Commercial Mortgage Installment Subjective Allocation Total (In thousands) 2021 Balance at beginning of period $ 7,401 $ 6,998 $ 1,112 $ 19,918 $ 35,429 Additions (deductions) Impact of adoption of ASC 326 2,551 12,000 3,052 (6,029 ) 11,574 Provision for credit losses (676 ) (620 ) (87 ) 909 (474 ) Initial allowance on loans purchased with credit deterioration 95 18 21 - 134 Recoveries credited to the allowance 159 212 177 - 548 Loans charged against the allowance - (160 ) (296 ) - (456 ) Balance at end of period $ 9,530 $ 18,448 $ 3,979 $ 14,798 $ 46,755 2020 Balance at beginning of period $ 7,922 $ 8,216 $ 1,283 $ 8,727 $ 26,148 Additions (deductions) Provision for credit losses (1) 2,218 (508 ) 129 4,882 6,721 Recoveries credited to the allowance 108 117 174 - 399 Loans charged against the allowance (36 ) (409 ) (328 ) - (773 ) Balance at end of period $ 10,212 $ 7,416 $ 1,258 $ 13,609 $ 32,495 (1) Beginning January 1, 2021, calculation is based on CECL methodology. Prior to January 1, 2021, calculation was based on the probable incurred loss methodology. The ACL and recorded investment in loans by portfolio segment at December 31, 2020 follows (1): Commercial Mortgage Installment Subjective Allocation Total (In thousands) December 31, 2020 ACL: Individually evaluated for impairment $ 1,266 $ 4,124 $ 191 $ - $ 5,581 Collectively evaluated for impairment 6,135 2,874 921 19,918 29,848 Loans acquired with deteriorated credit quality - - - - - Total ending ACL $ 7,401 $ 6,998 $ 1,112 $ 19,918 $ 35,429 Loans Individually evaluated for impairment $ 9,431 $ 39,245 $ 1,996 $ 50,672 Collectively evaluated for impairment 1,236,052 980,449 474,379 2,690,880 Loans acquired with deteriorated credit quality 468 410 147 1,025 Total loans recorded investment 1,245,951 1,020,104 476,522 2,742,577 Accrued interest included in recorded investment 3,536 4,178 1,185 8,899 Total loans $ 1,242,415 $ 1,015,926 $ 475,337 $ 2,733,678 (1) Beginning January 1, 2021, calculation is based on CECL methodology. Prior to January 1, 2021, calculation was based on the probable incurred loss methodology. Loans on non-accrual status and past due more than 90 days (“Non-performing Loans”) follow: March 31, 2021 Non- Accrual Non-Accrual December 31, 2020 with no Allowance for Credit Loss with an Allowance for Credit Loss Total Non-Accrual 90+ and Still Accruing Total Non-Performing Loans Total Non-Performing Loans (1) (In thousands) Commercial Commercial and industrial (2) $ 74 $ 1,246 $ 1,320 $ - $ 1,320 $ 1,387 Commercial real estate - - - - - - Mortgage 1-4 family owner occupied - jumbo 619 - 619 - 619 623 1-4 family owner occupied - non-jumbo (3) - 1,982 1,982 - 1,982 2,281 1-4 family non-owner occupied 280 693 973 - 973 1,112 1-4 family - 2nd lien 186 1,048 1,234 - 1,234 1,344 Resort lending - 527 527 - 527 607 Installment Boat lending - 72 72 - 72 52 Recreational vehicle lending - 41 41 - 41 74 Other - 321 321 - 321 393 Total $ 1,159 $ 5,930 $ 7,089 $ - $ 7,089 $ 7,873 Accrued interest excluded from total $ - $ - $ - $ - $ - $ - (1) Non-performing loans at December 31, 2020 exclude PCI loans . (2) Non-performing . (3) Non- . The following table provides collateral information by class of loan for collateral-dependent loans with a specific reserve. A loan is considered to be collateral dependent when the borrower is experiencing financial difficulty and the repayment is expected to be provided substantially through the operation or sale of collateral. The amortized cost of collateral-dependent loans by class follows: Collateral Type Real Estate Other Allowance for Credit Losses (In thousands) March 31, 2021 Commercial Commercial and industrial $ 840 $ 1,209 $ 681 Commercial real estate 142 - 32 Mortgage 1-4 family owner occupied - jumbo 619 - - 1-4 family owner occupied - non-jumbo 886 - 316 1-4 family non-owner occupied 694 - 169 1-4 family - 2nd lien 646 - 163 Resort lending 287 - 48 Installment Boat lending - 11 4 Recreational vehicle lending - 17 6 Other 77 143 78 Total $ 4,191 $ 1,380 $ 1,497 Accrued interest excluded from total $ 1 $ 6 An aging analysis of loans by class follows: Loans Past Due Loans not Total 30-59 days 60-89 days 90+ days Total Past Due Loans (In thousands) March 31, 2021 Commercial Commercial and industrial $ 87 $ - $ 110 $ 197 $ 728,971 $ 729,168 Commercial real estate - - - - 572,055 572,055 Mortgage 1-4 family owner occupied - jumbo 819 - 620 1,439 446,426 447,865 1-4 family owner occupied - non-jumbo 1,033 265 354 1,652 249,846 251,498 1-4 family non-owner occupied 1,019 102 401 1,522 156,471 157,993 1-4 family - 2nd lien 351 140 505 996 85,944 86,940 Resort lending 32 188 287 507 55,179 55,686 Installment Boat lending 168 103 4 275 211,053 211,328 Recreational vehicle lending 64 14 16 94 173,179 173,273 Other 232 69 185 486 97,932 98,418 Total $ 3,805 $ 881 $ 2,482 $ 7,168 $ 2,777,056 $ 2,784,224 Accrued interest excluded from total $ 49 $ 15 $ - $ 64 $ 8,432 $ 8,496 December 31, 2020 Commercial Commercial and industrial $ 5,003 $ 131 $ 70 $ 5,204 $ 671,115 $ 676,319 Commercial real estate 2,600 - - 2,600 567,032 569,632 Mortgage 1-4 family owner occupied - jumbo 761 - 623 1,384 438,794 440,178 1-4 family owner occupied - non-jumbo 1,888 453 502 2,843 264,730 267,573 1-4 family non-owner occupied 1,184 139 476 1,799 157,977 159,776 1-4 family - 2nd lien 710 228 732 1,670 92,860 94,530 Resort lending 32 195 358 585 57,462 58,047 Installment Boat lending 95 101 - 196 207,317 207,513 Recreational vehicle lending 207 37 48 292 169,282 169,574 Other 337 162 199 698 98,737 99,435 Total recorded investment $ 12,817 $ 1,446 $ 3,008 $ 17,271 $ 2,725,306 $ 2,742,577 Accrued interest included in recorded investment $ 147 $ 22 $ - $ 169 $ 8,730 $ 8,899 Impaired loans at December 31, 2020 are as follows (1): 2020 Impaired loans with no allocated ACL (In thousands) Troubled debt restructurings ("TDR") $ 93 Non - TDR 1,367 Impaired loans with an allocated ACL TDR - allowance based on collateral 9,027 TDR - allowance based on present value cash flow 37,953 Non - TDR - allowance based on collateral 1,873 Total impaired loans $ 50,313 Amount of ACL allocated (1) TDR - allowance based on collateral $ 1,058 TDR - allowance based on present value cash flow 3,755 Non - TDR - allowance based on collateral 768 Total amount of ACL allocated $ 5,581 (1) Beginning January 1, 2021, calculation is based on CECL methodology. Prior to January 1, 2021, calculation was based on the probable incurred loss methodology. Impaired loans by class at December 31, 2020 are as follows (1): 2020 Recorded Investment Unpaid Principal Balance Related ACL (1) With no related ACL recorded: (In thousands) Commercial Commercial and industrial $ 77 $ 80 $ - Commercial real estate - - - Mortgage 1-4 family owner occupied - jumbo 623 629 - 1-4 family owner occupied - non-jumbo - - - 1-4 family non-owner occupied 305 473 - 1-4 family - 2nd lien 301 304 - Resort lending 154 379 - Installment Boat lending - - - Recreational vehicle lending - - - Other - - - 1,460 1,865 - With an ACL recorded: Commercial Commercial and industrial 2,227 2,370 756 Commercial real estate 7,127 7,096 510 Mortgage 1-4 family owner occupied - jumbo 506 880 50 1-4 family owner occupied - non-jumbo 21,655 22,311 2,300 1-4 family non-owner occupied 4,335 4,704 495 1-4 family - 2nd lien 811 829 200 Resort lending 10,555 10,764 1,079 Installment Boat lending 7 11 2 Recreational vehicle lending 87 100 19 Other 1,902 2,040 170 49,212 51,105 5,581 Total Commercial Commercial and industrial 2,304 2,450 756 Commercial real estate 7,127 7,096 510 Mortgage 1-4 family owner occupied - jumbo 1,129 1,509 50 1-4 family owner occupied - non-jumbo 21,655 22,311 2,300 1-4 family non-owner occupied 4,640 5,177 495 1-4 family - 2nd lien 1,112 1,133 200 Resort lending 10,709 11,143 1,079 Installment Boat lending 7 11 2 Recreational vehicle lending 87 100 19 Other 1,902 2,040 170 Total $ 50,672 $ 52,970 $ 5,581 Accrued interest included in recorded investment $ 359 (1) Beginning January 1, 2021, calculation is based on CECL methodology. Prior to January 1, 2021, calculation was based on the probable incurred loss methodology. Average recorded investment in and interest income earned on impaired loans by class for the three month period ending March 31, 2020, follows (1): 2020 Average Recorded Investment Interest Income Recognized With no related ACL recorded: (In thousands) Commercial Commercial and industrial $ 171 $ 1 Commercial real estate 398 - Mortgage 1-4 family owner occupied - jumbo 77 1 1-4 family owner occupied - non-jumbo 299 4 1-4 family non-owner occupied 302 2 1-4 family - 2nd lien 396 - Resort lending 77 - Installment Boat lending - - Recreational vehicle lending - - Other 1 - 1,721 8 With an a ACL recorded: Commercial Commercial and industrial 2,032 38 Commercial real estate 11,120 223 Mortgage 1-4 family owner occupied - jumbo 12,430 360 1-4 family owner occupied - non-jumbo 5,381 4 1-4 family non-owner occupied 4,784 66 1-4 family - 2nd lien 7,436 4 Resort lending 11,827 141 Installment Boat lending 38 - Recreational vehicle lending 65 1 Other 2,767 41 57,880 878 Total Commercial Commercial and industrial 2,203 39 Commercial real estate 11,518 223 Mortgage 1-4 family owner occupied - jumbo 12,507 361 1-4 family owner occupied - non-jumbo 5,680 8 1-4 family non-owner occupied 5,086 68 1-4 family - 2nd lien 7,832 4 Resort lending 11,904 141 Installment Boat lending 38 - Recreational vehicle lending 65 1 Other 2,768 41 Total $ 59,601 $ 886 (1) Beginning January 1, 2021, calculation is based on CECL methodology. Prior to January 1, 2021, calculation was based on the probable incurred loss methodology. Cash receipts on impaired loans on non-accrual status are generally applied to the principal balance. TDRs follow: March 31, 2021 Commercial Retail (1) Total (In thousands) Performing TDRs $ 5,032 $ 34,679 $ 39,711 Non-performing TDRs (2) 1,105 1,459 (3) 2,564 Total $ 6,137 $ 36,138 $ 42,275 December 31, 2020 Commercial Retail (1) Total (In thousands) Performing TDRs $ 7,956 $ 36,385 $ 44,341 Non-performing TDRs (2) 1,148 1,584 (3) 2,732 Total $ 9,104 $ 37,969 $ 47,073 (1) Retail loans include mortgage and installment loan portfolio segments. (2) Included in non-performing loans table above. (3) Also includes loans on non-accrual at the time of modification until six payments are received on a timely basis. We allocated $4.6 million and $4.8 million of specific reserves to customers whose loan terms have been modified in troubled debt restructurings (“TDR”) at March 31, 2021 and December 31, 2020, respectively. During the three months ended March 31, 2021 and 2020, the terms of certain loans were modified as TDRs. The modification of the terms of such loans generally included one or a combination of the following: a reduction of the stated interest rate of the loan; an extension of the maturity date at a stated rate of interest lower than the current market rate for a new loan with similar risk; or a permanent reduction of the recorded investment in the loan. Modifications involving a reduction of the stated interest rate of the loan have generally been for periods ranging from 9 months to 36 months but have extended to as much as 480 months in certain circumstances. Modifications involving an extension of the maturity date have generally been for periods ranging from 1 month to 60 months but have extended to as much as 230 months in certain circumstances. Loans that have been classified as TDRs during the three-month periods ended March 31 follow: Number of Contracts Pre-modification Balance Post-modification Balance (Dollars in thousands) 2021 Commercial Commercial and industrial - $ - $ - Commercial real estate - - - Mortgage 1-4 family owner occupied - jumbo - - - 1-4 family owner occupied - non-jumbo - - - 1-4 family non-owner occupied - - - 1-4 family - 2nd lien - - - Resort lending - - - Installment Boat lending - - - Recreational vehicle lending - - - Other - - - Total - $ - $ - 2020 Commercial Commercial and industrial 1 $ 99 $ 99 Commercial real estate 3 1,177 1,177 Mortgage 1-4 family owner occupied - jumbo - - - 1-4 family owner occupied - non-jumbo 1 49 50 1-4 family non-owner occupied 1 59 62 1-4 family - 2nd lien - - - Resort lending - - - Installment Boat lending - - - Recreational vehicle lending - - - Other 1 33 34 Total 7 $ 1,417 $ 1,422 The TDRs described above for 2021 had impact on the There were no TDRs that subsequently defaulted within twelve months following the modification during the three months periods ended March 31, 2021 and 2020. A loan is considered to be in payment default generally once it is 90 days contractually past due under the modified terms. In order to determine whether a borrower is experiencing financial difficulty, we perform an evaluation of the probability that the borrower will be in payment default on any of its debt in the foreseeable future without the modification. This evaluation is performed under our internal underwriting policy. Non-TDR Loan Modifications and Paycheck Protection Program (“PPP”) due to COVID- 19 - On March the federal banking agencies issued an “Interagency Statement on Loan Modifications and Reporting for Financial Institutions Working with Customers Affected by the Coronavirus”. This guidance encourages financial institutions to work prudently with borrowers that may be unable to meet their contractual obligations because of the effects of COVID- The guidance goes on to explain that in consultation with the Financial Accounting Standards Board staff that the federal banking agencies conclude that short-term modifications (e.g. months or less) made on a good faith basis to borrowers who were current (less than days past due) as of the implementation date of a relief program are not TDRs. . Section of the CARES Act also addressed COVID- related modifications and specified that COVID- related modifications on loans that were current (less than days past due) as of December are not TDRs. A summary of accommodations entered into under this guidance as of March 31, 2021 follows: Commercial and Retail Loan COVID-19 Accomodations Covid-19 Accomodations Total % of Total Loan Category Loans (#) Loans ($) Loans Loans (Dollars in thousands) Commercial - $ - $ 1,301,223 0.0 % Mortgage 111 15,263 999,982 1.5 % Installment 32 537 483,019 0.1 % Total 143 $ 15,800 $ 2,784,224 0.6 % Mortgage loans serviced for others(1) 205 $ 26,975 $ 3,072,491 0.9 % 1) We have delegated authority from all investors to grant these deferrals on their behalf. Information on subsequent accommodation extensions follows: Commercial and Retail Loan COVID-19 Subsequent Accomodations (1) Loan Category Loans (#) Loans ($) (Dollars in thousands) Commercial - $ - Mortgage 86 11,658 Installment 23 428 Total 109 $ 12,086 (1) Subsequent accommodations are extensions of the original accommodations that were given as summarized in the paragraph above. The CARES Act also included an initial $349 billion loan program administered through the U.S. Small Business Administration (‘‘SBA’’) referred to as the PPP. Under the PPP, small businesses and other entities and individuals can apply for loans from existing SBA lenders and other approved regulated lenders that enroll in the program, subject to numerous limitations and eligibility criteria. We are participating as a lender in the PPP. The PPP opened on April 3, 2020 intending to provide American small businesses with eight weeks of cash-flow assistance through 100 percent federally guaranteed loans through the SBA. In late April 2020 the Paycheck Protection Program and Health Care Enhancement Act, added another $310 billion in funding while the Paycheck Protection Program Flexibility Act made certain changes to the program, by allowing for more time to spend the funds, and making it easier to get a loan fully forgiven. The PPP initially closed on August 8, 2020 (“Round 1”). On December 27, 2020, the Economic Aid to Hard-Hit Small Businesses, Nonprofits, and Venues Act (‘‘Economic Aid Act’’) was signed into law which allocates an additional $284 billion in funding for the PPP (“Round 2”). The Economic Aid Act reopens the PPP through March 31, 2021 with generally the same terms and conditions as originally enacted under the CARES Act while clarifying eligibility and ineligibility for certain entities and expanding the permitted uses of PPP funds. In addition, the Economic Aid Act simplifies the loan forgiveness process for PPP loans of $150,000 or less. The Economic Aid Act also establishes second draw loans for entities that have already used the initial PPP funds, subject to numerous limitations and eligibility criteria. PPP Round 2 loans are eligible for forgiveness similar to Round 1 PPP loans, subject to limitations set forth in the Economic Aid Act. The following table summarizes PPP loans outstanding: Paycheck Protection Program As of March 31, 2021 As of December 31, 2020 Amount (#) Amount Amount (#) Amount (Dollars in thousands) (Dollars in thousands) Closed and outstanding - Round 1 loans 698 $ 105,934 1,483 $ 169,782 Closed and outstanding - Round 2 loans 1,250 128,240 - - Total closed and outstanding 1,948 $ 234,174 1,483 $ 169,782 Unaccreted net fees remaining at period end $ 6,816 $ 3,216 PPP loans are included in the commercial and industrial class of the commercial loan portfolio segment. As these loans are 100% guaranteed through the SBA the allowance for credit losses recorded on these loans is zero. Interest and fees on loans in our consolidated statement of operations includes $2.1 million during the three month period ended March 31, 2021, related to the accretion of net loan fees on PPP loans. No such accretion is included in the comparable prior year period. Credit Quality Indicators For commercial loans, we use a loan rating system that is similar to those employed by state and federal banking regulators. Loans are graded on a scale of 1 to 12. A description of the general characteristics of the ratings follows: Rating 1 through 6 Rating 7 and 8 Rating 9 Rating 10 and 11 : These loans are generally referred to as our ‘‘substandard - non-accrual’’ and ‘‘doubtful’’ commercial credits. Our doubtful rating includes a sub classification for a loss rate other than 50% (which is the standard doubtful loss rate). These ratings include loans to borrowers with weaknesses that make collection of the loan in full, on the basis of current facts, conditions and values at best questionable and at worst improbable. All of these loans are placed in non-accrual. Rating 12 The following table summarizes loan ratings by loan class for our commercial portfolio loan segment as of March 31, 2021: Commercial Term Loans Amortized Cost Basis by Origination Year Revolving Loans Amortized 2021 2020 2019 2018 2017 Prior Cost Basis Total (In thousands) March 31, 2021 Commercial and industrial Non-watch (1-6) $ 142,043 $ 206,986 $ 67,404 $ 48,651 $ 59,051 $ 47,122 $ 130,580 $ 701,837 Watch (7-8) 666 5,458 1,846 3,736 704 4,020 6,731 23,161 Substandard Accrual (9) - 15 1,280 298 87 1,081 - 2,761 Non-Accrual (10-11) - 158 40 719 386 106 - 1,409 Total $ 142,709 $ 212,617 $ 70,570 $ 53,404 $ 60,228 $ 52,329 $ 137,311 $ 729,168 Accrued interest excluded from total $ 193 $ 1,300 $ 173 $ 130 $ 132 $ 159 $ 255 $ 2,342 Commercial real estate Non-watch (1-6) $ 40,963 $ 108,863 $ 161,142 $ 88,190 $ 57,047 $ 68,429 $ 43,270 $ 567,904 Watch (7-8) 82 - 278 1,509 243 747 110 2,969 Substandard Accrual (9) - - 36 1,130 16 - - 1,182 Non-Accrual (10-11) - - - - - - - - Total $ 41,045 $ 108,863 $ 161,456 $ 90,829 $ 57,306 $ 69,176 $ 43,380 $ 572,055 Accrued interest excluded from total $ 60 $ 209 $ 271 $ 184 $ 133 $ 153 $ 86 $ 1,096 Total Commercial Non-watch (1-6) $ 183,006 $ 315,849 $ 228,546 $ 136,841 $ 116,098 $ 115,551 $ 173,850 $ 1,269,741 Watch (7-8) 748 5,458 2,124 5,245 947 4,767 6,841 26,130 Substandard Accrual (9) - 15 1,316 1,428 103 1,081 - 3,943 Non-Accrual (10-11) - 158 40 719 386 106 - 1,409 Total $ 183,754 $ 321,480 $ 232,026 $ 144,233 $ 117,534 $ 121,505 $ 180,691 $ 1,301,223 Accrued interest excluded from total $ 253 $ 1,509 $ 444 $ 314 $ 265 $ 312 $ 341 $ 3,438 The following table summarizes loan ratings by loan class for our commercial portfolio loan segment as of December 31, 2020 Commercial Non-watch 1-6 Watch 7-8 Substandard Accrual 9 Non- Accrual 10-11 Total (In thousands) December 31, 2020 Commercial and industrial $ 637,826 $ 32,765 $ 4,341 $ 1,387 $ 676,319 Commercial real estate 561,382 5,978 2,272 - 569,632 Total $ 1,199,208 $ 38,743 $ 6,613 $ 1,387 $ 1,245,951 Accrued interest included in total $ 3,408 $ 105 $ 23 $ - $ 3,536 For each of our mortgage and installment portfolio The following tables summarize credit scores by loan class for our mortgage and installment loan portfolio segments at March 31, 2021: Mortgage (1) Term Loans Amortized Cost Basis by Origination Year Revolving Loans Amortized 2021 2020 2019 2018 2017 Prior Cost Basis Total (In thousands) March 31, 2021 1-4 family owner occupied - jumbo _ $ 12,641 $ 30,345 $ 10,513 $ 3,190 $ 3,292 $ 1,610 $ - $ 61,591 _ 50,247 106,976 36,152 12,328 19,061 4,146 - 228,910 _ 14,776 35,677 21,894 10,623 11,256 4,383 - 98,609 _ 1,663 17,060 13,041 5,881 6,451 2,721 - 46,817 _ - 1,470 2,779 - 2,007 1,698 - 7,954 _ - 1,872 - - 558 - - 2,430 _ - - 477 458 619 - - 1,554 Under 500 - - - - - - - - Unknown - - - - - - - - Total $ 79,327 $ 193,400 $ 84,856 $ 32,480 $ 43,244 $ 14,558 $ - $ 447,865 Accrued interest excluded from total $ 150 $ 450 $ 231 $ 122 $ 132 $ 40 $ - $ 1,125 1-4 family owner occupied - non-jumbo _ $ 1,791 $ 7,858 $ 5,336 $ 3,713 $ 5,912 $ 5,676 $ 1,997 $ 32,283 _ 14,187 25,424 11,786 10,516 13,208 12,371 3,960 91,452 _ 5,114 5,187 7,567 4,364 5,334 27,813 1,776 57,155 _ 5,752 3,655 3,681 3,654 3,841 12,348 1,342 34,273 _ 520 2,584 1,541 2,174 3,341 8,851 226 19,237 _ 284 280 251 1,587 418 6,430 190 9,440 _ 252 - 774 329 508 3,842 18 5,723 Under 500 - 478 528 100 152 662 15 1,935 Unknown - - - - - - - - Total $ 27,900 $ 45,466 $ 31,464 $ 26,437 $ 32,714 $ 77,993 $ 9,524 $ 251,498 Accrued interest excluded from total $ 867 $ 136 $ 125 $ 109 $ 124 $ 295 $ 30 $ 1,686 1-4 family non-owner occupied _ $ 807 $ 3,658 $ 3,517 $ 2,553 $ 4,025 $ 6,225 $ 2,989 $ 23,774 _ 12,275 24,455 12,627 6,502 5,948 11,586 9,866 83,259 _ 3,236 10,143 2,318 3,463 2,735 6,541 4,293 32,729 _ 815 959 1,763 662 478 5,377 1,757 11,811 _ - - 40 22 143 1,450 766 2,421 _ - 60 121 506 28 1,282 348 2,345 _ - - - - 719 489 133 1,341 Under 500 - 40 - - - 218 55 313 Unknown - - - - - - - - Total $ 17,133 $ 39,315 $ 20,386 $ 13,708 $ 14,076 $ 33,168 $ 20,207 $ 157,993 Accrued interest excluded from total $ 27 $ 108 $ 71 $ 53 $ 48 $ 133 $ 72 $ 512 1-4 family - 2nd lien _ $ 135 $ 410 $ 262 $ 466 $ 521 $ 224 $ 9,192 $ 11,210 _ 582 4,494 1,388 1,859 2,741 985 27,423 39,472 _ 943 1,559 1,305 853 1,800 186 14,713 21,359 _ 15 282 625 353 1,082 56 6,909 9,322 _ - 166 - 101 181 45 2,337 2,830 _ - - 67 76 34 - 1,286 1,463 _ - - 237 - 30 14 670 951 Under 500 - - 192 - - - 141 333 Unknown - - - - - - - - Total $ 1,675 $ 6,911 $ 4,076 $ 3,708 $ 6,389 $ 1,510 $ 62,671 $ 86,940 Accrued interest excluded from total $ 2 $ 13 $ 9 $ 10 $ 19 $ 3 $ 242 $ 298 Mortgage - continued (1) Term Loans Amortized Cost Basis by Origination Year Revolving Loans Amortized 2021 2020 2019 2018 2017 Prior Cost Basis Total (In thousands) March 31, 2021 Resort lending _ $ - $ 919 $ 291 $ 277 $ - $ 9,877 $ - $ 11,364 _ 320 908 112 786 361 21,455 - 23,942 _ - 345 66 380 242 10,554 - 11,587 _ - - - - - 6,481 - 6,481 _ - - - - - 1,479 - 1,479 _ - - - - - 542 - 542 _ - - - - - 291 - 291 Under 500 - - - - - - - - Unknown - - - - - - - - Total $ 320 $ 2,172 $ 469 $ 1,443 $ 603 $ 50,679 $ - $ 55,686 Accrued interest excluded from total $ - $ 6 $ 1 $ 6 $ 2 $ 224 $ - $ 239 Total Mortgage _ $ 15,374 $ 43,190 $ 19,919 $ 10,199 $ 13,750 $ 23,612 $ 14,178 140,222 _ 77,611 162,257 62,065 31,991 41,319 50,543 41,249 467,035 _ 24,069 52,911 33,150 19,683 21,367 49,477 20,782 221,439 _ 8,245 21,956 19,110 10,550 11,852 26,983 10,008 108,704 _ 520 4,220 4,360 2,297 5,672 13,523 3,329 33,921 _ 284 2,212 439 2,169 1,038 8,254 1,824 16,220 _ 252 - 1,488 787 1,876 4,636 821 9,860 Under 500 - 518 720 100 152 880 211 2,581 Unknown - - - - - - - - Total $ 126,355 $ 287,264 $ 141,251 $ 77,776 $ 97,026 $ 177,908 $ 92,402 $ 999,982 Accrued interest excluded from total $ 1,046 $ 713 $ 437 $ 300 $ 325 $ 695 $ 344 $ 3,860 (1) Credit scores have been updated within the last twelve months. Installment (1) Term Loans Amortized Cost Basis by Origination Year 2021 2020 2019 2018 2017 Prior Total (In thousands) March 31, 2021 Boat lending _ $ 4,460 $ 6,201 $ 8,255 $ 6,903 $ 3,705 $ 6,267 $ 35,791 _ 11,981 31,120 26,975 21,766 13,199 16,095 121,136 _ 3,604 11,575 9,823 6,117 4,302 5,442 40,863 _ 502 2,592 2,464 1,918 1,209 2,145 10,830 _ - 134 411 240 209 500 1,494 _ - 27 77 182 78 418 782 _ - - 57 4 213 128 402 Under 500 - - - 22 8 - 30 Unknown - - - - - - - Total $ 20,547 $ 51,649 $ 48,062 $ 37,152 $ 22,923 $ 30,995 $ 211,328 Accrued interest excluded from total $ 44 $ 115 $ 111 $ 89 $ 54 $ 68 $ 481 Recreational vehicle lending _ $ 2,756 $ 5,426 $ 6,531 $ 6,640 $ 3,118 $ 5,012 $ 29,483 _ 9,600 30,007 22,986 15,962 7,913 9,776 96,244 _ 4,317 12,690 7,246 5,361 2,317 3,128 35,059 _ 376 3,541 2,531 1,192 617 1,486 9,743 _ - 307 484 467 155 250 1,663 _ - 89 161 132 147 191 720 _ - 33 - 165 26 93 317 Under 500 - - 22 - 11 11 44 Unknown - - - - - - - Total $ 17,049 $ 52,093 $ 39,961 $ 29,919 $ 14,304 $ 19,947 $ 173,273 Accrued interest excluded from total $ 38 $ 117 $ 95 $ 66 $ 34 $ 43 $ 393 Other _ $ 791 $ 2,112 $ 2,022 $ 1,658 $ 772 $ 1,205 $ 8,560 _ 3,407 12,478 8,538 4,952 3,499 3,889 36,763 _ 4,026 7,567 5,492 3,279 2,013 3,061 25,438 _ 12,143 3,031 2,256 1,254 1,296 2,148 22,128 _ 166 564 636 630 446 833 3,275 _ 2 98 153 181 222 376 1,032 _ - 45 94 233 95 155 622 Under 500 - 6 49 7 23 33 118 Unknown 482 - - - - - 482 Total $ 21,017 $ 25,901 $ 19,240 $ 12,194 $ 8,366 $ 11,700 $ 98,418 Accrued interest excluded from total $ 109 $ 54 $ 54 $ 36 $ 20 $ 51 $ 324 Tot |
Shareholders' Equity and Earnin
Shareholders' Equity and Earnings Per Common Share | 3 Months Ended |
Mar. 31, 2021 | |
Shareholders' Equity and Earnings Per Common Share [Abstract] | |
Shareholders' Equity and Earnings Per Common Share | 5. Shareholders’ Equity and Earnings Per Common Share On December 18, 2020, our Board of Directors authorized a share repurchase plan (the “Repurchase Plan”) to buy back up to 1,100,000 shares of our outstanding common stock through December 31, 2021. A reconciliation of basic and diluted net income per common share follows: Three Months Ended March 31, 2021 2020 (In thousands, except per share data) Net income $ 22,037 $ 4,810 Weighted average shares outstanding (1) 21,826 22,271 Stock units for deferred compensation plan for non-employee directors 120 122 Effect of stock options 83 99 Performance share units 30 37 Weighted average shares outstanding for calculation of diluted earnings per share 22,059 22,529 Net income per common share Basic (1) $ 1.01 $ 0.22 Diluted $ 1.00 $ 0.21 (1) Basic net income per common share includes weighted average common shares outstanding during the period and participating share awards. Weighted average stock options outstanding that were not considered in computing diluted net income per common share because they were anti-dilutive were zero for both three month periods ended March 31, 2021 and 2020. |
Derivative Financial Instrument
Derivative Financial Instruments | 3 Months Ended |
Mar. 31, 2021 | |
Derivative Financial Instruments [Abstract] | |
Derivative Financial Instruments | 6. Derivative Financial Instruments We are required to record derivatives on our Condensed Consolidated Statements of Financial Condition as assets and liabilities measured at their fair value. The accounting for increases and decreases in the value of derivatives depends upon the use of derivatives and whether the derivatives qualify for hedge accounting. Our derivative financial instruments according to the type of hedge in which they are designated follows: March 31, 2021 Notional Amount Average Maturity (years) Fair Value (Dollars in thousands) Fair value hedge designation Pay-fixed interest rate swap agreements - commercial $ 7,005 8.1 $ (423 ) Pay-fixed interest rate swap agreements - securities available for sale 148,895 6.6 4,887 Total $ 155,900 6.7 $ 4,464 No hedge designation Rate-lock mortgage loan commitments $ 187,834 0.1 $ 3,198 Mandatory commitments to sell mortgage loans 165,609 0.1 896 Pay-fixed interest rate swap agreements - commercial 149,328 4.3 (6,425 ) Pay-variable interest rate swap agreements - commercial 149,328 4.3 6,425 Pay-fixed interest rate swap agreements 25,000 0.3 (177 ) Interest rate cap agreements 135,000 1.5 20 Purchased options 2,193 0.4 60 Written options 2,193 0.4 (60 ) Total $ 816,485 1.9 $ 3,937 December 31, 2020 Notional Amount Average Maturity (years) Fair Value (Dollars in thousands) Fair value hedge designation Pay-fixed interest rate swap agreements - commercial $ 7,088 8.4 $ (776 ) Pay-fixed interest rate swap agreements - securities available for sale 41,950 7.1 15 Total $ 49,038 7.3 $ (761 ) No hedge designation Rate-lock mortgage loan commitments $ 168,816 0.1 $ 7,020 Mandatory commitments to sell mortgage loans 186,092 0.1 (941 ) Pay-fixed interest rate swap agreements - commercial 147,456 4.5 (9,700 ) Pay-variable interest rate swap agreements - commercial 147,456 4.5 9,700 Pay-fixed interest rate swap agreements 25,000 0.6 (295 ) Interest rate cap agreements 135,000 1.8 5 Purchased options 2,908 0.5 42 Written options 2,848 0.5 (42 ) Total $ 815,576 2.0 $ 5,789 We have used variable-rate and short-term fixed-rate (less than 12 months) debt obligations to fund a portion of our Condensed Consolidated Statements of Financial Condition, which exposed us to variability in interest rates. To meet our asset/liability management objectives, we may periodically enter into derivative financial instruments to mitigate exposure to fluctuations in cash flows resulting from changes in interest rates (“Cash Flow Hedges”). Cash Flow Hedges had included certain pay-fixed interest rate swap and interest rate cap agreements. Pay-fixed interest rate swap agreements convert the variable-rate cash flows on debt obligations to fixed-rates. Under interest-rate cap agreements, we will receive cash if interest rates rise above a predetermined level. As a result, we effectively have variable-rate debt with an established maximum rate. We paid an upfront premium on interest rate caps which was recognized in earnings in the same period in which the hedged item affected earnings. During the first and third quarters of 2020 we transferred all of our Cash Flow Hedge interest rate cap and pay-fixed interest rate swap agreements, respectively to a no hedge designation. The $ million and $ million unrealized loss on our Cash Flow Hedge interest rate cap and pay-fixed interest rate swap agreements, respectively, which were included as a component of accumulated other comprehensive income at the time of the transfers, were being reclassified into earnings over the remaining life of the interest rate cap agreements and pay-fixed interest rate swap agreements. In the fourth quarter of 2020 it became probable that the forecasted transactions being hedged by these interest rate cap and pay-fixed interest rate swap agreements would not occur by the end of the originally specified time period. As a result, all remaining unrealized losses included as a component of accumulated other comprehensive income were reclassified into earnings at that time. The interest rate cap and pay-fixed interest rate swap agreements are now classified as a no hedge designation at March 31, 2021 and any changes in fair value since the transfers to the no hedge designation are recorded in earnings. We have entered into a pay-fixed interest rate swap to protect a portion of the fair value of a certain fixed rate commercial loan (‘‘Fair Value Hedge – Commercial Loan’’). As a result, changes in the fair value of the pay-fixed interest rate swap is expected to offset changes in the fair value of the fixed rate commercial loan due to fluctuations in interest rates. We record the fair value of Fair Value Hedge – Commercial Loan in accrued income and other assets and accrued expenses and other liabilities on our Condensed Consolidated Statements of Financial Condition. The hedged item (fixed rate commercial loan) is also recorded at fair value which offsets the adjustment to the Fair Value Hedge – Commercial Loan. On an ongoing basis, we adjust our Condensed Consolidated Statements of Financial Condition to reflect the then current fair value of both the Fair Value Hedge – Commercial Loan and the hedged item. The related gains or losses are reported in interest income – interest and fees on loans in our Condensed Consolidated Statements of Operations. We have entered into pay-fixed interest rate swaps to protect a portion of the fair value of certain securities available for sale (‘‘Fair Value Hedge – AFS Securities’’). As a result, the change in the fair value of the pay-fixed interest rate swaps is expected to offset a portion of the change in the fair value of the fixed rate securities available for sale due to fluctuations in interest rates. We record the fair value of Fair Value Hedge – AFS Securities in accrued income and other assets and accrued expenses and other liabilities on our Condensed Consolidated Statements of Financial Condition. The hedged items (fixed rate securities available for sale) are also recorded at fair value which offsets the adjustment to the Fair Value Hedge – AFS Securities. On an ongoing basis, we adjust our Condensed Consolidated Statements of Financial Condition to reflect the then current fair value of both the Fair Value Hedge – AFS Securities and the hedged item. The related gains or losses are reported in interest income – interest on securities available for sale – tax-exempt in our Condensed Consolidated Statements of Operations. Certain financial derivative instruments have not been designated as hedges. The fair value of these derivative financial instruments has been recorded on our Condensed Consolidated Statements of Financial Condition and is adjusted on an ongoing basis to reflect their then current fair value. The changes in fair value of derivative financial instruments not designated as hedges are recognized in our Condensed Consolidated Statements of Operations. In the ordinary course of business, we enter into rate-lock mortgage loan commitments with customers (“Rate-Lock Commitments”). These commitments expose us to interest rate risk. We also enter into mandatory commitments to sell mortgage loans (“Mandatory Commitments”) to reduce the impact of price fluctuations of mortgage loans held for sale and Rate-Lock Commitments. Mandatory Commitments help protect our loan sale profit margin from fluctuations in interest rates. The changes in the fair value of Rate-Lock Commitments and Mandatory Commitments are recognized currently as part of net gains on mortgage loans in our Condensed Consolidated Statements of Operations. We obtain market prices on Mandatory Commitments and Rate-Lock Commitments. Net gains on mortgage loans, as well as net income may be more volatile as a result of these derivative instruments, which are not designated as hedges. In prior periods we offered to our deposit customers an equity linked time deposit product (“Altitude CD”). The Altitude CD was a time deposit that provides the customer a guaranteed return of principal at maturity plus a potential equity return (a written option), while we receive a like stream of funds based on the equity return (a purchased option). The written and purchased options will generally move in opposite directions resulting in little or no net impact on our Condensed Consolidated Statements of Operations. All of the written and purchased options in the table above relate to this Altitude CD product. We have a program that allows commercial loan customers to lock in a fixed rate for a longer period of time than we would normally offer for interest rate risk reasons. We will enter into a variable rate commercial loan and an interest rate swap agreement with a customer and then enter into an offsetting interest rate swap agreement with an unrelated party. The interest rate swap agreement fair values will generally move in opposite directions resulting in little or no net impact on our Condensed Consolidated Statements of Operations. All of the interest rate swap agreements noted as commercial in the table above with no hedge designation relate to this program. The following tables illustrate the impact that the derivative financial instruments discussed above have on individual line items in the Condensed Consolidated Statements of Financial Condition for the periods presented: Fair Values of Derivative Instruments Asset Derivatives Liability Derivatives March 31, 2021 December 31, 2020 March 31, 2021 December 31, 2020 Balance Sheet Location Fair Value Balance Sheet Location Fair Value Balance Sheet Location Fair Value Balance Sheet Location Fair Value (In thousands) Derivatives designated as hedging instruments - - - - Pay-fixed interest rate swap agreements Other assets $ 4,887 Other assets $ 15 Other liabilities $ 423 Other liabilities $ 776 Derivatives not designated as hedging instruments Rate-lock mortgage loan commitments Other assets 3,198 Other assets $ 7,020 Other liabilities - Other liabilities $ - Mandatory commitments to sell mortgage loans Other assets 896 Other assets - Other liabilities - Other liabilities 941 Pay-fixed interest rate swap agreements - commercial Other assets 140 Other assets - Other liabilities 6,565 Other liabilities 9,700 Pay-variable interest rate swap agreements - commercial Other assets 6,565 Other assets 9,700 Other liabilities 140 Other liabilities - Pay-fixed interest rate swap agreements Other assets - Other assets - Other liabilities 177 Other liabilities 295 Interest rate cap agreements Other assets 20 Other assets 5 Other liabilities - Other liabilities - Purchased options Other assets 60 Other assets 42 Other liabilities - Other liabilities - Written options Other assets - Other assets - Other liabilities 60 Other liabilities 42 10,879 16,767 6,942 10,978 Total derivatives $ 15,766 $ 16,782 $ 7,365 $ 11,754 The effect of derivative financial instruments on the Condensed Consolidated Statements of Operations follows: Three Month Periods Ended March 31, Loss Recognized in Other Comprehensive Loss (Effective Portion) Location of Loss Reclassified from Accumulated Other Comprehensive Income into Income (Effective Loss Reclassified from Accumulated Other Comprehensive Income into Income (Effective Portion) Location of Gain (Loss) Recognized Gain (Loss) Recognized in Income 2021 2020 Portion) 2021 2020 in Income 2021 2020 (In thousands) Fair Value Hedges - - Pay-fixed interest rate swap agreement - Commercial loan Interest and fees on loans $ 352 $ (546 ) Pay-fixed interest rate swap agreement - Securities available for sale Interest on securities available for sale - tax-exempt 4,873 - Total $ 5,225 $ (546 ) Cash Flow Hedges Interest rate cap agreements $ - $ (14 ) Interest expense $ - $ (53 ) Pay-fixed interest rate swap agreements - (392 ) Interest expense - (22 ) Total $ - $ (406 ) $ - $ (75 ) No hedge designation Rate-lock mortgage loan commitments Net gains on mortgage loans $ (3,822 ) $ 4,320 Mandatory commitments to sell mortgage loans Net gains on mortgage loans 1,837 (1,954 ) Pay-fixed interest rate swap agreements - commercial Interest income 3,275 (8,173 ) Pay-variable interest rate swap agreements - commercial Interest income (3,275 ) 8,173 Pay-fixed interest rate swap agreements Interest expense 118 - Interest rate cap agreements Interest expense 15 (35 ) Purchased options Interest expense 18 (104 ) Written options Interest expense (18 ) 103 Total $ (1,852 ) $ 2,330 |
Goodwill and Other Intangibles
Goodwill and Other Intangibles | 3 Months Ended |
Mar. 31, 2021 | |
GOODWILL AND OTHER INTANGIBLES [Abstract] | |
GOODWILL AND OTHER INTANGIBLES | The following table summarizes intangible assets, net of amortization: March 31, 2021 December 31, 2020 Gross Carrying Amount Accumulated Amortization Gross Carrying Amount Accumulated Amortization (In thousands) Amortized intangible assets - core deposits $ 11,916 $ 7,853 $ 11,916 $ 7,610 Unamortized intangible assets - goodwill $ 28,300 $ 28,300 A summary of estimated core deposit intangible amortization at March 31, 2021 follows: (In thousands) Nine months ending December 31, 2021 $ 727 2022 785 2023 547 2024 516 2025 487 2026 and thereafter 1,001 Total $ 4,063 |
Share Based Compensation
Share Based Compensation | 3 Months Ended |
Mar. 31, 2021 | |
Share Based Compensation [Abstract] | |
Share Based Compensation | 8. Share Based Compensation We maintain share based payment plans that include a non-employee director stock purchase plan and a long-term incentive plan that permits the issuance of share based compensation, including stock options and non-vested share awards. The long-term incentive plan, which is shareholder approved, permits the grant of additional share based awards for up to 0.4 million shares of common stock as of March 31, 2021. The non-employee director stock purchase plan permits the issuance of additional share based payments for up to 0.1 million shares of common stock as of March 31, 2021. Share based awards and payments are measured at fair value at the date of grant and are expensed over the requisite service period. Common shares issued upon exercise of stock options come from currently authorized but unissued shares. A summary of restricted stock and performance stock units (“PSU”) granted pursuant to our long-term incentive plan follows: Three Months Ended March 31, 2021 2020 Restricted stock 75,584 52,996 PSU 23,981 20,897 The shares of restricted stock and PSUs shown in the above table cliff vest after a period of three years. The performance feature of the PSUs is based on a comparison of our total shareholder return over the three year period starting on the grant date to the total shareholder return over that period for an index of our banking peers. Our directors may elect to receive all or a portion of their cash retainer fees in the form of common stock (either on a current basis or on a deferred basis) pursuant to the non-employee director stock purchase plan referenced above. Shares equal in value to that portion of each director’s fees that he or she has elected to receive in stock on a current basis are issued each quarter and vest immediately. Shares issued on a deferred basis are credited at the rate of 90% of the current fair value of our common stock and vest immediately. During the three month periods ended March 31, 2021 and 2020 we issued 0.005 million and 0.004 million shares, respectively and expensed their value during those same periods. Total compensation expense recognized for grants pursuant to our long-term incentive plan was $0.3 million and $0.5 million during the three month periods ended March 31, 2021 and 2020, respectively. The corresponding tax benefit relating to this expense was $0.1 million for each period. Total expense recognized for non-employee director share based payments was $0.09 million during both three month periods ended March 31, 2021 and 2020. The corresponding tax benefit relating to this expense was $0.02 million during each period. At March 31, 2021, the total expected compensation cost related to non-vested restricted stock and PSUs not yet recognized was $3.2 million. The weighted-average period over which this amount will be recognized is 2.3 years. A summary of outstanding stock option grants and related transactions follows: Number of Shares Average Exercise Price Weighted- Average Remaining Contractual Term (Years) Aggregated Intrinsic Value (In thousands) Outstanding at January 1, 2021 121,189 $ 4.81 Granted - Exercised (19,050 ) 3.16 Forfeited - Expired - Outstanding at March 31 2021 102,139 $ 5.12 2.0 $ 1,892 Vested and expected to vest at March 31 2021 102,139 $ 5.12 2.0 $ 1,892 Exercisable at March 31 2021 102,139 $ 5.12 2.0 $ 1,892 A summary of outstanding non-vested restricted stock and PSUs and related transactions follows: Number of Shares Weighted- Average Grant Date Fair Value Outstanding at January 1, 2021 207,117 $ 22.70 Granted 99,565 20.81 Vested (54,982 ) 23.53 Forfeited (10,229 ) 22.69 Outstanding at March 31 2021 241,471 $ 21.73 Certain information regarding options exercised during the periods follows: Three Months Ended March 31, 2021 2020 (In thousands) Intrinsic value $ 313 $ 210 Cash proceeds received $ 60 $ 41 Tax benefit realized $ 66 $ 44 |
Income Tax
Income Tax | 3 Months Ended |
Mar. 31, 2021 | |
Income Tax [Abstract] | |
Income Tax | 9. Income Tax Income tax expense was $5.1 million and $0.9 million during the three month periods ended March 31, 2021 and 2020, respectively. Our actual federal income tax expense is different than the amount computed by applying our statutory income tax rate to our income before income tax primarily due to tax-exempt interest income and tax-exempt income from the increase in the cash surrender value on life insurance. In addition, the first quarters of 2021 and 2020 include reductions of $0.1 million and $0.2 million of income tax expense related to impact of the excess value of stock awards that vested and stock options that were exercised as compared to the initial fair values that were expensed. W e assess whether a valuation allowance should be established against our deferred tax assets based on the consideration of all available evidence using a “more likely than not” standard. The ultimate realization of this asset is primarily based on generating future income. We concluded at and that the realization of substantially all of our deferred tax assets continues to be more likely than not At both March 31, 2021 and December 31, 2020 we had approximately , of gross unrecognized tax benefits. We do not expect the total amount of unrecognized tax benefits to significantly increase or decrease during the balance of 2021 |
Regulatory Matters
Regulatory Matters | 3 Months Ended |
Mar. 31, 2021 | |
Regulatory Matters [Abstract] | |
Regulatory Matters | 10. Regulatory Matters Capital guidelines adopted by federal and state regulatory agencies and restrictions imposed by law limit the amount of cash dividends our Bank can pay to us. Under these guidelines, the amount of dividends that may be paid in any calendar year is limited to the Bank’s current year net profits, combined with the retained net profits of the preceding two years. Further, the Bank cannot pay a dividend at any time that it has negative undivided profits. As of March 31, 2021, the Bank had positive undivided profits of $81.6 million. It is not our intent to have dividends paid in amounts that would reduce the capital of our Bank to levels below those which we consider prudent or that would not be in accordance with guidelines of regulatory authorities. We are also subject to various regulatory capital requirements. The prompt corrective action regulations establish quantitative measures to ensure capital adequacy and require minimum amounts and ratios of total, Tier 1, and common equity Tier 1 capital to risk-weighted assets and Tier 1 capital to average assets. Failure to meet minimum capital requirements can result in certain mandatory, and possibly discretionary, actions by regulators that could have a material effect on our interim condensed consolidated financial statements. In addition, capital adequacy rules include a common equity Tier 1 capital conservation buffer of 2.5% of risk-weighted assets that applies to all supervised financial institutions. To avoid limits on capital distributions and certain discretionary bonus payments we must meet the minimum ratio for adequately capitalized institutions plus the buffer. Under capital adequacy guidelines, we must meet specific capital requirements that involve quantitative measures as well as qualitative judgments by the regulators. The most recent regulatory filings as of March 31, 2021 and December 31, 2020, categorized our Bank as well capitalized. Management is not aware of any conditions or events that would have changed the most recent Federal Deposit Insurance Corporation (“FDIC”) categorization. Our actual capital amounts and ratios follow (1): Actual Minimum for Adequately Capitalized Institutions Minimum for Well-Capitalized Institutions Amount Ratio Amount Ratio Amount Ratio (Dollars in thousands) March 31 2021 Total capital to risk-weighted assets Consolidated $ 467,880 15.82 % $ 236,589 8.00 % NA NA Independent Bank 414,246 13.99 236,819 8.00 $ 296,024 10.00 % Tier 1 capital to risk-weighted assets Consolidated $ 390,875 13.22 % $ 177,442 6.00 % NA NA Independent Bank 377,199 12.74 177,614 6.00 $ 236,819 8.00 % Common equity tier 1 capital to risk-weighted assets Consolidated $ 352,558 11.92 % $ 133,081 4.50 % NA NA Independent Bank 377,199 12.74 133,211 4.50 $ 192,415 6.50 % Tier 1 capital to average assets Consolidated $ 390,875 9.28 % $ 168,473 4.00 % NA NA Independent Bank 377,199 8.95 168,622 4.00 $ 210,778 5.00 % December 31, 2020 Total capital to risk-weighted assets Consolidated $ 455,072 15.95 % $ 228,214 8.00 % NA NA Independent Bank 401,005 14.06 228,111 8.00 $ 285,139 10.00 % Tier 1 capital to risk-weighted assets Consolidated $ 379,395 13.30 % $ 171,161 6.00 % NA NA Independent Bank 365,343 12.81 171,083 6.00 $ 228,111 8.00 % Common equity tier 1 capital to risk-weighted assets Consolidated $ 341,095 11.96 % $ 128,370 4.50 % NA NA Independent Bank 365,343 12.81 128,312 4.50 $ 185,340 6.50 % Tier 1 capital to average assets Consolidated $ 379,395 9.15 % $ 165,825 4.00 % NA NA Independent Bank 365,343 8.81 165,828 4.00 $ 207,285 5.00 % (1) These ratios do not reflect a capital conservation buffer of 2.50% at March 31, 2021 and December 31, 2020. NA - Not applicable The components of our regulatory capital are as follows: Consolidated Independent Bank March 31, 2021 December 31, 2020 March 31, 2021 December 31, 2020 (In thousands) Total shareholders' equity $ 387,329 $ 389,522 $ 411,970 $ 413,770 Add (deduct) Accumulated other comprehensive income for regulatory purposes (10,135 ) (15,821 ) (10,135 ) (15,821 ) Goodwill and other intangibles (32,363 ) (32,606 ) (32,363 ) (32,606 ) CECL (1) 7,727 - 7,727 - Common equity tier 1 capital 352,558 341,095 377,199 365,343 Qualifying trust preferred securities 38,317 38,300 - - Tier 1 capital 390,875 379,395 377,199 365,343 Subordinated debt 40,000 40,000 - - Allowance for credit losses and allowance for unfunded lending commitments limited to 1.25% of total risk-weighted assets (2) 37,005 35,677 37,047 35,662 Total risk-based capital $ 467,880 $ 455,072 $ 414,246 $ 401,005 (1) We elected the three year CECL transition method for regulatory purposes. (2) Beginning January 1, 2021, calculation of allowances are based on CECL methodology. Prior to January 1, 2021, calculation was based on the probable incurred loss methodology. |
Fair Value Disclosures
Fair Value Disclosures | 3 Months Ended |
Mar. 31, 2021 | |
Fair Value Disclosures [Abstract] | |
Fair Value Disclosures | 11. Fair Value Disclosures FASB ASC topic 820 defines fair value as the exchange price that would be received for an asset or paid to transfer a liability (an exit price) in the principal or most advantageous market for the asset or liability in an orderly transaction between market participants on the measurement date. FASB ASC topic 820 also establishes a fair value hierarchy which requires an entity to maximize the use of observable inputs and minimize the use of unobservable inputs when measuring fair value. The standard describes three levels of inputs that may be used to measure fair value: Level 1: Valuation is based upon quoted prices for identical instruments traded in active markets. Level 1 instruments include securities traded on active exchange markets, such as the New York Stock Exchange, as well as U.S. Treasury securities that are traded by dealers or brokers in active over-the-counter markets. Level 2: Valuation is based upon quoted prices for similar instruments in active markets, quoted prices for identical or similar instruments in markets that are not active, and model-based valuation techniques for which all significant assumptions are observable in the market. Level 2 instruments include securities traded in less active dealer or broker markets. Level 3: Valuation is generated from model-based techniques that use at least one significant assumption not observable in the market. These unobservable assumptions reflect estimates of assumptions that market participants would use in pricing the asset or liability. Valuation techniques include use of option pricing models, discounted cash flow models and similar techniques. We used the following methods and significant assumptions to estimate fair value: Securities Loans held for sale Collateral dependent loans with specific loss allocations based on collateral value : From time to time, certain collateral dependent loans will have an ACL established. When the fair value of the collateral is based on an appraised value or when an appraised value is not available we record the collateral dependent loan as nonrecurring Level 3. These appraisals may utilize a single valuation approach or a combination of approaches including comparable sales and the income approach. Adjustments are routinely made in the appraisal process by the independent appraisers to adjust for differences between the comparable sales and income data available. Such adjustments can be significant and thus will typically result in a Level 3 classification of the inputs for determining fair value Other real estate Appraisals for both collateral-dependent loans and other real estate are performed by certified general appraisers (for commercial properties) or certified residential appraisers (for residential properties) whose qualifications and licenses have been reviewed and verified by us. Once received, an independent third party, or a member of our Collateral Evaluation Department (for commercial properties), or a member of our Special Assets Group (for residential properties) reviews the assumptions and approaches utilized in the appraisal as well as the overall resulting fair value in comparison with independent data sources such as recent market data or industry-wide statistics. We compare the actual selling price of collateral that has been sold to the most recent appraised value of our properties to determine what additional adjustment, if any, should be made to the appraisal value to arrive at fair value. For commercial and residential properties we typically discount an appraisal to account for various factors that the appraisal excludes in its assumptions. These additional discounts generally do not result in material adjustments to the appraised value. Capitalized mortgage loan servicing rights Derivatives Assets and liabilities measured at fair value, including financial assets for which we have elected the fair value option, were as follows: Fair Value Measurements Using Fair Value Measure- ments Quoted Prices in Active Markets for Identical Assets (Level 1) Significant Other Observable Inputs (Level 2) Significant Un- observable Inputs (Level 3) (In thousands) March 31, 2021 Measured at Fair Value on a Recurring Basis Assets Securities available for sale U.S. agency $ 8,910 $ - $ 8,910 $ - U.S. agency residential mortgage-backed 400,420 - 400,420 - U.S. agency commercial mortgage-backed 11,704 - 11,704 - Private label mortgage-backed 42,817 - 42,817 - Other asset backed 228,530 - 228,530 - Obligations of states and political subdivisions 444,688 - 444,688 - Corporate 107,823 - 107,823 - Trust preferred 1,874 - 1,874 - Foreign government 514 - 514 - Loans held for sale, carried at fair value 77,799 - 77,799 - Capitalized mortgage loan servicing rights 23,530 - - 23,530 Derivatives (1) 15,766 - 15,766 - Liabilities Derivatives (2) 7,365 - 7,365 - Measured at Fair Value on a Non-recurring Basis: Assets Collateral dependent loans (3) Commercial Commercial and industrial 1,293 - - 1,293 Commercial real estate 110 - - 110 Mortgage 1-4 family owner occupied - non-jumbo 570 - - 570 1-4 family non-owner occupied 246 - - 246 1-4 family - 2nd lien 298 - - 298 Resort lending 239 - - 239 Installment Boat lending 7 - - 7 Recreational vehicle lending 11 - - 11 Other 142 - - 142 (1) Included in accrued income and other assets (2) Included in accrued expenses and other liabilities (3) Only includes individually evaluated loans with specific loss allocations based on collateral value. (4) Only includes other real estate with subsequent write downs to fair value. Fair Value Measurements Using Fair Value Measure- ments Quoted Prices in Active Markets for Identical Assets (Level 1) Significant Other Observable Inputs (Level 2) Significant Un- observable Inputs (Level 3) (In thousands) December 31, 2020 Measured at Fair Value on a Recurring Basis Assets Securities available for sale U.S. agency $ 10,748 $ - $ 10,748 $ - U.S. agency residential mortgage-backed 344,582 - 344,582 - U.S. agency commercial mortgage-backed 7,195 - 7,195 - Private label mortgage-backed 42,829 - 42,829 - Other asset backed 254,181 - 254,181 - Obligations of states and political subdivisions 324,293 - 324,293 - Corporate 86,017 - 86,017 - Trust preferred 1,798 - 1,798 - Foreign government 516 - 516 - Loans held for sale, carried at fair value 92,434 - 92,434 - Capitalized mortgage loan servicing rights 16,904 - - 16,904 Derivatives (1) 16,782 - 16,782 - Liabilities Derivatives (2) 11,754 - 11,754 - Measured at Fair Value on a Non-recurring Basis: Assets Impaired loans (3) Commercial Commercial and industrial 1,468 - - 1,468 Commercial real estate 6,586 - - 6,586 Mortgage 1-4 family owner occupied - jumbo - - - - 1-4 family owner occupied - non-jumbo 321 - - 321 1-4 family non-owner occupied 155 - - 155 1-4 family - 2nd lien 324 - - 324 Resort lending 61 - - 61 Installment Boat lending 4 - - 4 Recreational vehicle lending 31 - - 31 Other 124 - - 124 Other real estate (4) 1-4 family owner occupied - non-jumbo 102 - - 102 (1) Included in accrued income and other assets (2) Included in accrued expenses and other liabilities (3) Only includes impaired loans with specific loss allocations based on collateral value. (4) Only includes other real estate with subsequent write downs to fair value. Changes in fair values for financial assets which we have elected the fair value option for the periods presented were as follows: Changes in Fair Values for the Three-Month Periods Ended March 31 for Items Measured at Fair Value Pursuant to Election of the Fair Value Option Net Gains on Assets Mortgage Total Change in Fair Values Included in Current Mortgage Loans Loan Servicing, net Period Earnings (In thousands) 2021 Loans held for sale $ (2,598 ) $ - $ (2,598 ) Capitalized mortgage loan servicing rights - 3,257 3,257 2020 Loans held for sale 523 - 523 Capitalized mortgage loan servicing rights - (6,974 ) (6,974 ) For those items measured at fair value pursuant to our election of the fair value option, interest income is recorded within the Condensed Consolidated Statements of Operations based on the contractual amount of interest income earned on these financial assets and dividend income is recorded based on cash dividends received. The following represent impairment charges recognized during the three month periods ended March 31, 2021 and 2020 relating to assets measured at fair value on a non-recurring basis: • Loans that are individually evaluated using the fair value of collateral for collateral dependent loans had a carrying amount of $2.9 million, which is net of a valuation allowance of $1.5 million at March 31, 2021, and had a carrying amount of $9.1 million, which is net of a valuation allowance of $1.8 million at December 31, 2020. The provision for credit losses included in our results of operations relating to collateral dependent loans was an expense of $0.2 million and $2.4 million during the three month periods ended March 31, 2021 and 2020, respectively. • Other real estate, which is measured using the fair value of the property, had a carrying amount of zero which is net of a valuation allowance of $0.06 million at March 31, 2021, and a carrying amount of $0.10 million which is net of a valuation allowance of $0.09 million, at December 31, 2020. An additional charge relating to other real estate measured at fair value of zero and $0.09 million was included in our results of operations during the three month periods ended March 31, 2021 and 2020, respectively. A reconciliation for all assets measured at fair value on a recurring basis using significant unobservable inputs (Level 3) follows: Capitalized Mortgage Loan Servicing Rights Three Months Ended March 31, 2021 2020 (In thousands) Beginning balance $ 16,904 $ 19,171 Total gains (losses) realized and unrealized: Included in results of operations 3,257 (6,974 ) Included in other comprehensive income - - Purchases, issuances, settlements, maturities and calls 3,369 2,632 Transfers in and/or out of Level 3 - - Ending balance $ 23,530 $ 14,829 Amount of total gains (losses) for the period included in earnings attributable to the change in unrealized gains (losses) relating to assets and liabilities still held at March 31 $ 3,257 $ (6,974 ) The fair value of our capitalized mortgage loan servicing rights has been determined based on a valuation model used by an independent third party as discussed above. The significant unobservable inputs used in the fair value measurement of the capitalized mortgage loan servicing rights are discount rate, cost to service, ancillary income, float rate and prepayment rate. Significant changes in all five of these assumptions in isolation would result in significant changes to the value of our capitalized mortgage loan servicing rights. Quantitative information about our Level 3 fair value measurements measured on a recurring basis follows: Asset Fair Value Valuation Technique Unobservable Inputs Range Weighted Average (In thousands) - - - March 31, 2021 Capitalized mortgage loan servicing rights $ 23,530 Present value of net Discount rate 10.00% to 13.00% 10.09 % servicing revenue Cost to service $ 69 to $215 $ 78 Ancillary income 20 to 37 22 Float rate 1.05 % 1.05 % Prepayment rate 7.48% to 50.27% 13.91 % December 31, 2020 Capitalized mortgage loan servicing rights $ 16,904 Present value of net Discount rate 10.00% to 13.00% 10.09 % servicing revenue Cost to service $ 69 to $289 $ 79 Ancillary income 20 to 37 22 Float rate 0.43 % 0.43 % Prepayment rate 7.92% to 64.70% 20.85 % Quantitative information about Level 3 fair value measurements measured on a non-recurring basis follows: Asset Fair Value Valuation Technique Unobservable Inputs Range Weighted Average (In thousands) - - March 31, 2021 Collateral dependent loans - Commercial $ 1,403 Sales comparison approach Adjustment for differences between comparable sales (31.0)% to 12.0% (1.5 )% Mortgage and Installment(1) 1,513 Sales comparison approach Adjustment for differences between comparable sales (73.3) to 104.6 (1.3 ) December 31, 2020 Collateral dependent loans Commercial $ 8,054 Sales comparison approach Adjustment for differences between comparable sales (40.0)% to 75.0% 3.8 % Mortgage and Installment(1) 1,020 Sales comparison approach Adjustment for differences between comparable sales (73.3) to 104.6 (1.5 ) Other real estate Mortgage 102 Sales comparison approach Adjustment for differences between comparable sales (13.1) to 2.4 (3.6 ) (1) In addition to the valuation techniques and unobservable inputs discussed above, at March 31, 2021 and December 31, 2020 certain collateral dependent installment loans totaling approximately $0.11 million and $0.16 million, respectively are secured by collateral other than real estate. For the majority of these loans, we apply internal discount rates to industry valuation guides. The following table reflects the difference between the aggregate fair value and the aggregate remaining contractual principal balance outstanding for loans held for sale for which the fair value option has been elected for the periods presented. Aggregate Fair Value Difference Contractual Principal (In thousands) Loans held for sale March 31, 2021 $ 77,799 $ 1,258 $ 76,541 December 31, 2020 92,434 3,856 88,578 |
Fair Values of Financial Instru
Fair Values of Financial Instruments | 3 Months Ended |
Mar. 31, 2021 | |
Fair Values of Financial Instruments [Abstract] | |
Fair Values of Financial Instruments | Most of our assets and liabilities are considered financial instruments. Many of these financial instruments lack an available trading market and it is our general practice and intent to hold the majority of our financial instruments to maturity. Significant estimates and assumptions were used to determine the fair value of financial instruments. These estimates are subjective in nature, involving uncertainties and matters of judgment, and therefore, fair values may not be a precise estimate. Changes in assumptions could significantly affect the estimates. Estimated fair values have been determined using available data and methodologies that are considered suitable for each category of financial instrument. For instruments with adjustable interest rates which reprice frequently and without significant credit risk, it is presumed that estimated fair values approximate the recorded book balances. The estimated recorded book balances and fair values follow: Fair Value Using Recorded Book Balance Fair Value Quoted Prices in Active Markets for Identical Assets (Level 1) Significant Other Observable Inputs (Level 2) Significant Un- observable Inputs (Level 3) (In thousands) March 31 2021 Assets Cash and due from banks $ 49,220 $ 49,220 $ 49,220 $ - $ - Interest bearing deposits 81,287 81,287 81,287 - - Securities available for sale 1,247,280 1,247,280 - 1,247,280 - Federal Home Loan Bank and Federal Reserve Bank Stock 18,427 NA NA NA NA Net loans and loans held for sale 2,815,268 2,828,523 - 77,799 2,750,724 Accrued interest receivable 13,628 13,628 3 5,130 8,495 Derivative financial instruments 15,766 15,766 - 15,766 - Liabilities Deposits with no stated maturity (1) $ 3,544,206 $ 3,544,206 $ 3,544,206 $ - $ - Deposits with stated maturity (1) 314,369 316,123 - 316,123 - Other borrowings 30,006 30,404 - 30,404 - Subordinated debt 39,300 43,823 - 43,823 - Subordinated debentures 39,541 32,107 - 32,107 - Accrued interest payable 1,150 1,150 64 1,086 - Derivative financial instruments 7,365 7,365 - 7,365 - December 31, 2020 Assets Cash and due from banks $ 56,006 $ 56,006 $ 56,006 $ - $ - Interest bearing deposits 62,699 62,699 62,699 - - Securities available for sale 1,072,159 1,072,159 - 1,072,159 - Federal Home Loan Bank and Federal Reserve Bank Stock 18,427 NA NA NA NA Net loans and loans held for sale 2,790,683 2,794,058 - 92,434 2,701,624 Accrued interest receivable 12,315 12,315 3 3,414 8,898 Derivative financial instruments 16,782 16,782 - 16,782 - Liabilities Deposits with no stated maturity (1) $ 3,198,338 $ 3,198,338 $ 3,198,338 $ - $ - Deposits with stated maturity (1) 439,017 441,457 - 441,457 - Other borrowings 30,012 30,844 - 30,844 - Subordinated debt 39,281 41,417 - 41,417 - Subordinated debentures 39,524 30,265 - 30,265 - Accrued interest payable 601 601 59 542 - Derivative financial instruments 11,754 11,754 - 11,754 - (1) Deposits with no stated maturity include reciprocal deposits with a recorded book balance of $ million and $ million at March 31, 2021 and December 31, 2020 , respectively. Deposits with a stated maturity include reciprocal deposits with a recorded book balance of $ million and $ million at March 31, 2021 and December 31, 2020 , respectively. The fair values for commitments to extend credit and standby letters of credit are estimated to approximate their aggregate book balance, which is nominal and therefore are not disclosed. Fair value estimates are made at a specific point in time, based on relevant market information and information about the financial instrument. These estimates do not reflect any premium or discount that could result from offering for sale the entire holdings of a particular financial instrument. Fair value estimates are based on existing on- and off-balance sheet financial instruments without attempting to estimate the value of anticipated future business, the value of future earnings attributable to off-balance sheet activities and the value of assets and liabilities that are not considered financial instruments. Fair value estimates for deposit accounts do not include the value of the core deposit intangible asset resulting from the low-cost funding provided by the deposit liabilities compared to the cost of borrowing funds in the market. |
Contingencies
Contingencies | 3 Months Ended |
Mar. 31, 2021 | |
Contingencies [Abstract] | |
Contingencies | 13. Contingencies COVID-19 Pandemic On March 11, 2020, the World Health Organization declared COVID-19, the disease caused by the novel coronavirus, a pandemic as a result of the global spread of the coronavirus illness. In response to the outbreak, federal and state authorities in the U.S. introduced various measures to try to limit or slow the spread of the virus. As a result the pandemic and related government measures, Michigan has experienced an increase in unemployment. On December 11, 2020, the U.S. Food and Drug Administration (FDA) issued its first emergency use authorization for a COVID-19 vaccine. Since that time, the FDA has issued other emergency use authorizations for additional vaccines, and the United States has seen a rapid increase in the number of individuals receiving vaccinations. The U.S. Centers for Disease Control and Prevention (CDC) states that widespread vaccinations may lead to greater immunity, which ultimately is expected to result in slowing the spread of the virus The COVID-19 pandemic and the related government restrictions and guidance have had and continue to have a significant effect on us, our customers and the markets we serve. Our business, results of operations and financial condition may be adversely affected by a number of factors that could impact us and our customers, including but not limited to: • restrictions on activity and high levels of unemployment may cause increases in loan delinquencies, foreclosures and defaults; • increases in allowance for credit losses may be necessary; • declines in collateral values may occur; • third party disruptions, including outages at network providers, on-line banking vendors and other suppliers; • increased cyber and payment fraud risk, as cybercriminals attempt to profit from the disruption, given increased online and remote activity; • operational failures due to changes in our normal business practices necessitated by the pandemic and related governmental actions; and/or • key personnel or significant numbers of our employees being unable to work effectively, including because of illness or restrictions in connection with COVID-19. These factors may continue for a significant period of time. The extent to which the COVID-19 pandemic will impact our business, results of operations and financial condition will depend on future developments, which are highly uncertain and difficult to predict. Those developments and factors include, the duration and spread of the pandemic, its severity, the actions to contain the pandemic or address its impact, and how quickly and to what extent normal economic and operating conditions can resume. We do not yet know the full extent of the impact. However, the effects could have a material adverse impact on our business, asset valuations, financial condition and results of operations. Material adverse impacts may include all or a combination of valuation impairments on our intangible assets, securities available for sale, loans, capitalized mortgage loan servicing rights or deferred tax assets. Certain industries (such as hotels and restaurants) have been more adversely impacted by the COVID-19 pandemic and related periodic shut downs of our economy. We believe that the following industry concentrations within our commercial loan portfolio represent greater potential risk in the current economic environment. The balances below are as of March 31, 2021. Commercial and industrial portfolio segment: • Retail - $ million • Food service - $55 million • Hotel - $44 million Commercial real estate portfolio segment: • Retail - $ million • Office - $65 million • Multifamily - $60 million We are closely monitoring these industry concentrations and at present do not foresee any significant losses relative to this portion of our loan portfolio given the current economic conditions in Michigan and the fact that many businesses have reopened. However, a high degree of uncertainty still exists with respect to the impact of the COVID-19 pandemic and the related economic disruptions on the future performance of our loan portfolio, including these concentrations. Litigation We are involved in various litigation matters in the ordinary course of business. At the present time, we do not believe any of these matters will have a significant impact on our consolidated financial position or results of operations. The aggregate amount we have accrued for losses we consider probable as a result of these litigation matters is immaterial. However, because of the inherent uncertainty of outcomes from any litigation matter, we believe it is reasonably possible we may incur losses in addition to the amounts we have accrued. At this time, we estimate the maximum amount of additional losses that are reasonably possible is insignificant. However, because of a number of factors, including the fact that certain of these litigation matters are still in their early stages, this maximum amount may change in the future. The litigation matters described in the preceding paragraph primarily include claims that have been brought against us for damages, but do not include litigation matters where we seek to collect amounts owed to us by third parties (such as litigation initiated to collect delinquent loans). These excluded, collection-related matters may involve claims or counterclaims by the opposing party or parties, but we have excluded such matters from the disclosure contained in the preceding paragraph in all cases where we believe the possibility of us paying damages to any opposing party is remote. Loss Reimbursement Obligations The provision for loss reimbursement on sold loans represents our estimate of incurred losses related to mortgage loans that we have sold to investors (primarily Fannie Mae, Freddie Mac, Ginnie Mae and the Federal Home Loan Bank of Indianapolis). Since we sell mortgage loans without recourse, loss reimbursements only occur in those instances where we have breached a representation or warranty or other contractual requirement related to the loan sale. The provision for loss reimbursement on sold loans was an expense of $0.04 million for both three month periods ended March 31, 2021 and 2020. The reserve for loss reimbursements on sold mortgage loans totaled at March 31, 2021 and December 31, 2020 Visa Stock We own shares of VISA Class B common stock. At the present time, these shares can only be sold to other Class B shareholders. As a result, there has generally been limited transfer activity in private transactions between buyers and sellers. Given the limited activity that we have become aware of and the continuing uncertainty regarding the likelihood, ultimate timing and eventual exchange rate for Class B shares into Class A shares, we continue to carry these shares at zero, representing cost basis less impairment. However, given the current conversion ratio of Class A shares and the closing price of VISA Class A shares on April 20, 2021 of $ per share, our Class B shares would have a current “value” of approximately $ million. We continue to monitor Class B trading activity and the status of the resolution of certain litigation matters at VISA that would trigger the conversion of Class B common shares into Class A common shares, which would not have any trading restrictions. |
Accumulated Other Comprehensive
Accumulated Other Comprehensive Income (Loss) ("AOCIL") | 3 Months Ended |
Mar. 31, 2021 | |
Accumulated Other Comprehensive Income (Loss) ("AOCIL") [Abstract] | |
Accumulated Other Comprehensive Income (Loss) ("AOCIL") | 14. Accumulated Other Comprehensive Income (Loss) (“AOCIL”) A summary of changes in AOCIL follows: Unrealized Gains on Securities Available for Sale Dispropor- tionate Tax Effects from Securities Available for Sale Unrealized Losses on Cash Flow Hedges Total (In thousands) For the three months ended March 31, 2021 Balances at beginning of period $ 15,822 $ (5,798 ) $ - $ 10,024 Other comprehensive loss before reclassifications (6,805 ) - - (6,805 ) Amounts reclassified from AOCIL 1,119 - - 1,119 Net current period other comprehensive loss (5,686 ) - - (5,686 ) Balances at end of period $ 10,136 $ (5,798 ) $ - $ 4,338 2020 Balances at beginning of period $ 3,739 $ (5,798 ) $ (1,727 ) $ (3,786 ) Other comprehensive loss before reclassifications (606 ) - (321 ) (927 ) Amounts reclassified from AOCIL (200 ) - 59 (141 ) Net current period other comprehensive loss (806 ) - (262 ) (1,068 ) Balances at end of period $ 2,933 $ (5,798 ) $ (1,989 ) $ (4,854 ) The disproportionate tax effects from securities available for sale arose due to tax effects of other comprehensive income (“OCI”) in the presence of a valuation allowance against our deferred tax assets and a pretax loss from operations. Generally, the amount of income tax expense or benefit allocated to operations is determined without regard to the tax effects of other categories of income or loss, such as OCI. However, an exception to the general rule is provided when, in the presence of a valuation allowance against deferred tax assets, there is a pretax loss from operations and pretax income from other categories in the current period. In such instances, income from other categories must offset the current loss from operations, the tax benefit of such offset being reflected in operations. Release of material disproportionate tax effects from other comprehensive income to earnings is done by the portfolio method whereby the effects will remain in AOCIL as long as we carry a more than inconsequential portfolio of securities available for sale. A summary of reclassifications out of each component of AOCIL for the three months ended March 31 follows: AOCIL Component Amount Reclassified From AOCIL Affected Line Item in Condensed Consolidated Statements of Operations (In thousands) 2021 Unrealized gains on securities available for sale $ 1,416 Net gains on securities available for sale 297 Income tax expense $ 1,119 Reclassifications, net of tax 2020 Unrealized gains on securities available for sale $ 253 Net gains on securities available for sale - Net impairment loss recognized in earnings 253 Total reclassifications before tax 53 Income tax expense $ 200 Reclassifications, net of tax Unrealized losses on cash flow hedges $ 75 Interest expense 16 Income tax expense $ 59 Reclassification, net of tax $ 141 Total reclassifications for the period, net of tax |
Revenue from Contracts with Cus
Revenue from Contracts with Customers | 3 Months Ended |
Mar. 31, 2021 | |
Revenue from Contracts with Customers [Abstract] | |
Revenue from Contracts with Customers | 15. Revenue from Contracts with Customers We account for revenue in accordance with ASC Topic 606, Revenue from Contracts with Customers. We derive the majority of our revenue from financial instruments and their related contractual rights and obligations which for the most part are excluded from the scope of this topic. These sources of revenue that are excluded from the scope of this topic include interest income, net gains on mortgage loans, net g ains on securities available for sale Material sources of revenue that are included in the scope of this topic include service charges on deposit accounts, other deposit related income, interchange income and investment and insurance commissions and are discussed in the following paragraphs. Generally these sources of revenue are earned at the time the service is delivered or over the course of a monthly period and do not result in any contract asset or liability balance at any given period end. As a result, there were no contract assets or liabilities recorded as of March 31, 2021 and December 31, 2020. Service charges on deposit accounts and other deposit related income : Interchange income: Investment and insurance commissions: Net (gains) losses on other real estate and repossessed assets: three month periods ending March 31, 2021 and 2020 that were financed by u Disaggregation of our revenue sources by attribute follows: Three months ending March 31, 2021 Service Charges on Deposit Accounts Other Deposit Related Income Interchange Income Investment and Insurance Commissions Total (In thousands) Retail Overdraft fees $ 1,212 $ - $ - $ - $ 1,212 Account service charges 512 - - - 512 ATM fees - 268 - - 268 Other - 198 - - 198 Business Overdraft fees 192 - - - 192 ATM fees - 6 - - 6 Other - 89 - - 89 Interchange income - - 3,049 - 3,049 Asset management revenue - - - 383 383 Transaction based revenue - - - 201 201 Total $ 1,916 $ 561 $ 3,049 $ 584 $ 6,110 Reconciliation to Statement of Operations: Non-interest income - other: Other deposit related income $ 561 Investment and insurance commissions 584 Bank owned life insurance 139 Other 746 Total $ 2,030 Three months ending March 31, 2020 Service Charges on Deposit Accounts Other Deposit Related Income Interchange Income Investment and Insurance Commissions Total (In thousands) Retail Overdraft fees $ 1,740 $ - $ - $ - $ 1,740 Account service charges 506 - - - 506 ATM fees - 300 - - 300 Other - 236 - - 236 Business Overdraft fees 345 - - - 345 ATM fees - 7 - - 7 Other - 90 - - 90 Interchange income - - 2,457 - 2,457 Asset management revenue - - - 313 313 Transaction based revenue - - - 200 200 Total $ 2,591 $ 633 $ 2,457 $ 513 $ 6,194 Reconciliation to Condensed Consolidated Statement of Operations: Non-interest income - other: Other deposit related income $ 633 Investment and insurance commissions 513 Bank owned life insurance 270 Other 747 Total $ 2,163 |
Leases
Leases | 3 Months Ended |
Mar. 31, 2021 | |
Leases [Abstract] | |
Leases | 16. Leases We have entered into leases in the normal course of business primarily for office facilities, some of which include renewal options and escalation clauses. Certain leases also include both lease components (fixed payments including rent, taxes and insurance costs) and non-lease components (common area or other maintenance costs) which are accounted for as a single lease component as we have elected the practical expedient to group lease and non-lease components together for all leases. We have also elected not to recognize leases with original lease terms of 12 months or less (short-term leases) on our Condensed Consolidated Statements of Financial Condition . Most of our leases include one or more options to renew. The exercise of lease renewal options is typically at our sole discretion and are included in our right of use (“ROU”) assets and lease liabilities if they are reasonably certain of exercise. Leases are classified as operating or finance leases at the lease commencement date (we did not have any finance leases as of March 31, 2021). Lease expense for operating leases and short-term leases is recognized on a straight-line basis over the lease term. The ROU assets represent our right to use an underlying asset for the lease term and lease liabilities represent our obligation to make lease payments arising from the lease. ROU assets and lease liabilities are recognized at the lease commencement date based on the estimated present value of the lease payment over the lease term. As most of our leases do not provide an implicit rate, we use our incremental borrowing rate based on the information available at the lease commencement date in determining the present value of the lease payments. The cost components of our operating leases follows: Three Months Ended March 31, 2021 2020 (In thousands) Operating lease cost $ 423 $ 486 Variable lease cost 16 15 Short-term lease cost 14 7 Total $ 453 $ 508 Variable lease costs consist primarily of taxes, insurance, and common area or other maintenance costs for our leased facilities. Supplemental balance sheet information related to our operating leases follows: March 31, 2021 December 31, 2020 (Dollars in thousands) Lease right of use asset (1) $ 7,268 $ 7,646 Lease liabilities (2) $ 7,478 $ 7,868 Weighted average remaining lease term (years) 7.00 7.12 Weighted average discount rate 2.4 % 2.4 % (1) Included in Accrued income and other assets (2) Included in Accrued expenses and other liabilities Maturity analysis of our lease liabilities at March 31, 2021 based on required contractual payments follows: (In thousands) Nine months ending December 31, 2021 $ 1,230 2022 1,489 2023 1,222 2024 815 2025 809 2026 and thereafter 2,529 Total lease payments 8,094 Less imputed interest (616 ) Total $ 7,478 |
New Accounting Standards (Polic
New Accounting Standards (Policies) | 3 Months Ended |
Mar. 31, 2021 | |
New Accounting Standards [Abstract] | |
New Accounting Standards | In June 2016, the Financial Accounting Standards Board (“FASB”) issued Accounting Standards Update (“ASU”) 2016-13, ‘‘Financial Instruments — Credit Losses (Topic 326), Measurement of Credit Losses on Financial Instruments’’. This ASU significantly changes how entities will measure credit losses for most financial assets and certain other instruments that are not measured at fair value through net income. This ASU: • Replaces the existing incurred loss impairment guidance and establishes a single allowance framework for financial assets carried at amortized cost, which will reflect our estimate of credit losses over the full remaining expected life of the financial assets and will consider expected future changes in macroeconomic conditions. • Eliminates existing guidance for purchase credit impaired (‘‘PCI’’) loans, and requires recognition of the nonaccretable difference as an increase to the allowance for expected credit losses on financial assets purchased with more than insignificant credit deterioration since origination, which will be offset by an increase in the recorded investment of the related loans. • Requires inclusion of expected recoveries, limited to the cumulative amount of prior write-offs, when estimating the ACL for in scope financial assets (including collateral dependent assets). • Amends existing impairment guidance for securities available for sale to incorporate an allowance, which will allow for reversals of credit impairments in the event that the credit of an issuer improves. Credit losses on securities available for sale are limited to the amount of the decline in fair value regardless of what the credit loss model would show for impairment. • Generally requires a cumulative-effect adjustment to retained earnings as of the beginning of the reporting period of adoption. We began evaluating this ASU in 2016 and established a company-wide, cross-discipline governance structure, which provides implementation oversight. We continued to test and refine our current expected credit loss (“CECL”) models that satisfied the requirements of this ASU. Oversight and testing, as well as efforts to meet expanded disclosure requirements, extended through the end of 2020. We currently estimate losses over approximately a forecast period using external economic forecast sources, including the Federal Open Market Committee median economic projections, and then revert to longer term historical loss experience to estimate losses over more extended periods. We were originally required to adopt this ASU on January 1, 2020 but section 4014 of the Coronavirus Aid, Relief, and Economic Security (‘‘CARES’’) Act allowed for temporary relief from applying this ASU. Under the amended CARES Act we were allowed to delay the adoption of this ASU until the earlier of the termination of the national emergency that was declared on March 13, 2020, or January 1, 2022. Early adoption was also allowed on either January 1, 2020 or January 1, 2021. As such, we chose to delay the adoption of this ASU during 2020 and adopted this ASU on January 1, 2021. Results for the reporting periods after January 1, 2021 are presented under this new ASU while prior period amounts continue to be reported in accordance with previously applicable accounting guidance We adopted this ASU using the modified retrospective method for all financial assets measured at amortized cost and unfunded lending commitments. As of January 1, 2021 we increased the ACL by $ million which was primarily driven by the longer contractual maturities of our mortgage and consumer installment loan portfolio segments. In addition, we increased the allowance for losses related to unfunded loan commitments by $ million. The ultimate impact of adopting this ASU, and at each subsequent reporting period, is highly dependent on credit quality, economic forecasts and conditions, composition of our loan portfolios and securities available for sale, along with other management judgments. As of January 1, 2021, we recorded a cumulative-effect adjustment of $ million to decrease retained earnings. Based on our evaluation of securities available for sale, we did not record an ACL on these securities under this ASU. We adopted this ASU using the prospective transition approach for financial assets purchased with credit deterioration (“PCD”) that were previously classified as PCI and accounted for under accounting standards codification (“ASC”) 310-30. In accordance with this ASU, we did not reassess whether PCI assets met the definition of PCD assets as of the date of adoption. On January 1, 2021, the amortized cost basis of the PCD assets were adjusted to reflect the addition of $ million to the ACL for loans. The remaining noncredit discount in the amount of $ million (based on the adjusted amortized cost basis) will be accreted into interest income at the effective interest rate as of January 1, 2021. The impact of the adoption of this ASU follows: As Reported Under ASU 2016-13 Pre-ASU 2016-13 Adoption Impact of ASU 2016-13 Assets Loans Commercial $ 1,242,510 $ 1,242,415 $ 95 Mortgage 1,015,944 1,015,926 18 Installment 475,358 475,337 21 Total loans 2,733,812 2,733,678 134 Allowance for credit losses (47,137 ) (35,429 ) (11,708 ) Net loans $ 2,686,675 $ 2,698,249 $ (11,574 ) Deferred tax assets (1) $ 65,196 $ 62,456 $ 2,740 Total Assets $ 4,195,179 $ 4,204,013 $ (8,834 ) Liabilities and shareholders's equity Allowance for credit losses on unfunded lending commitments (2) $ 3,274 $ 1,805 $ 1,469 Total liabilities $ 3,815,960 $ 3,814,491 $ 1,469 Retained earnings $ 29,842 $ 40,145 $ (10,303 ) Total shareholders' equity $ 379,219 $ 389,522 $ (10,303 ) Total liabilities and shareholders' equity $ 4,195,179 $ 4,204,013 $ (8,834 ) (1) Included in Accrued income and other assets in our Condensed Consolidated Statements of Financial Condition. (2) Included in Accrued expenses and other liabilities in our Condensed Consolidated Statements of Financial Condition. In March 2020, the FASB issued ASU 2020-04, ‘‘Reference Rate Reform (Topic 848), Facilitation of the Effects of Reference Rate Reform on Financial Reporting’’. This new ASU provides temporary optional expedients and exceptions to GAAP guidance on contract modifications and hedge accounting to ease the financial reporting burdens of the expected market transition from LIBOR and other interbank offered rates to alternative reference rates. Entities can elect not to apply certain modification accounting requirements to contracts affected by reference rate reform, if certain criteria are met. Entities that make such elections would not have to remeasure contracts at the modification date or reassess a previous accounting determination. Entities can elect various optional expedients that would allow them to continue applying hedge accounting for hedging relationships affected by reference rate reform, if certain criteria are met. This amended guidance and our ability to elect its temporary optional expedients and exceptions are effective for us as of March 12, 2020 through December 31, 2022. |
New Accounting Standards (Table
New Accounting Standards (Tables) | 3 Months Ended |
Mar. 31, 2021 | |
New Accounting Standards [Abstract] | |
Impact of Adoption of this ASU | The impact of the adoption of this ASU follows: As Reported Under ASU 2016-13 Pre-ASU 2016-13 Adoption Impact of ASU 2016-13 Assets Loans Commercial $ 1,242,510 $ 1,242,415 $ 95 Mortgage 1,015,944 1,015,926 18 Installment 475,358 475,337 21 Total loans 2,733,812 2,733,678 134 Allowance for credit losses (47,137 ) (35,429 ) (11,708 ) Net loans $ 2,686,675 $ 2,698,249 $ (11,574 ) Deferred tax assets (1) $ 65,196 $ 62,456 $ 2,740 Total Assets $ 4,195,179 $ 4,204,013 $ (8,834 ) Liabilities and shareholders's equity Allowance for credit losses on unfunded lending commitments (2) $ 3,274 $ 1,805 $ 1,469 Total liabilities $ 3,815,960 $ 3,814,491 $ 1,469 Retained earnings $ 29,842 $ 40,145 $ (10,303 ) Total shareholders' equity $ 379,219 $ 389,522 $ (10,303 ) Total liabilities and shareholders' equity $ 4,195,179 $ 4,204,013 $ (8,834 ) (1) Included in Accrued income and other assets in our Condensed Consolidated Statements of Financial Condition. (2) Included in Accrued expenses and other liabilities in our Condensed Consolidated Statements of Financial Condition. |
Securities (Tables)
Securities (Tables) | 3 Months Ended |
Mar. 31, 2021 | |
Securities [Abstract] | |
Securities Available for Sale | Securities available for sale consist of the following: Amortized Unrealized Cost Gains Losses Fair Value (In thousands) March 31, 2021 U.S. agency $ 8,721 $ 201 $ 12 $ 8,910 U.S. agency residential mortgage-backed 399,290 3,315 2,185 400,420 U.S. agency commercial mortgage-backed 11,516 194 6 11,704 Private label mortgage-backed 41,624 1,261 68 42,817 Other asset backed 226,812 1,810 92 228,530 Obligations of states and political subdivisions 438,721 7,274 1,307 444,688 Corporate 105,293 2,866 336 107,823 Trust preferred 1,973 - 99 1,874 Foreign government 500 14 - 514 Total $ 1,234,450 $ 16,935 $ 4,105 $ 1,247,280 December 31, 2020 U.S. agency $ 10,456 $ 305 $ 13 $ 10,748 U.S. agency residential mortgage-backed 340,224 4,951 593 344,582 U.S. agency commercial mortgage-backed 6,869 326 - 7,195 Private label mortgage-backed 41,429 1,539 139 42,829 Other asset backed 252,596 1,796 211 254,181 Obligations of states and political subdivisions 315,780 8,691 178 324,293 Corporate 82,307 3,807 97 86,017 Trust preferred 1,971 - 173 1,798 Foreign government 500 16 - 516 Total $ 1,052,132 $ 21,431 $ 1,404 $ 1,072,159 |
Investments in a Continuous Unrealized Loss Position | Our investments’ gross unrealized losses and fair values aggregated by investment type and length of time that individual securities have been at a continuous unrealized loss position follows: Less Than Twelve Months Twelve Months or More Total Fair Value Unrealized Losses Fair Value Unrealized Losses Fair Value Unrealized Losses (In thousands) March 31, 2021 U.S. agency $ 1,394 $ 3 $ 2,219 $ 9 $ 3,613 $ 12 U.S. agency residential mortgage-backed 185,615 2,184 36 1 185,651 2,185 U.S. agency commercial mortgage-backed 646 6 - - 646 6 Private label mortgage-backed 2,053 25 3,662 43 5,715 68 Other asset backed 8,407 17 10,465 75 18,872 92 Obligations of states and political subdivisions 87,301 1,307 - - 87,301 1,307 Corporate 20,403 323 560 13 20,963 336 Trust preferred - - 1,874 99 1,874 99 Total $ 305,819 $ 3,865 $ 18,816 $ 240 $ 324,635 $ 4,105 December 31, 2020 U.S. agency $ 1,469 $ 3 $ 2,329 $ 10 $ 3,798 $ 13 U.S. agency residential mortgage-backed 96,839 592 83 1 96,922 593 Private label mortgage-backed 11,838 95 2,050 44 13,888 139 Other asset backed 7,142 25 21,197 186 28,339 211 Obligations of states and political subdivisions 28,957 177 800 1 29,757 178 Corporate 1,924 97 - - 1,924 97 Trust preferred - - 1,798 173 1,798 173 Total $ 148,169 $ 989 $ 28,257 $ 415 $ 176,426 $ 1,404 |
Amortized Cost and Fair Value of Securities Available for Sale by Contractual Maturity | The amortized cost and fair value of securities available for sale at March 31, 2021, by contractual maturity, follow: Amortized Cost Fair Value (In thousands) Maturing within one year $ 22,748 $ 22,888 Maturing after one year but within five years 99,528 102,202 Maturing after five years but within ten years 83,969 85,830 Maturing after ten years 348,963 352,889 555,208 563,809 U.S. agency residential mortgage-backed 399,290 400,420 U.S. agency commercial mortgage-backed 11,516 11,704 Private label mortgage-backed 41,624 42,817 Other asset backed 226,812 228,530 Total $ 1,234,450 $ 1,247,280 |
Gains and Losses Realized on Sale of Securities Available for Sale | Gains and losses realized on the sale of securities available for sale are determined using the specific identification method and are recognized on a trade-date basis. A summary of proceeds from the sale of securities available for sale and gains and losses for the three month periods ending March 31, follows: Realized Proceeds Gains Losses (In thousands) 2021 $ 78,179 $ 1,464 $ 48 2020 21,743 253 - |
Loans (Tables)
Loans (Tables) | 3 Months Ended |
Mar. 31, 2021 | |
Loans [Abstract] | |
Analysis of ACL by Portfolio Segment | An analysis of the ACL by portfolio segment for the three month periods ended March 31, follows: Commercial Mortgage Installment Subjective Allocation Total (In thousands) 2021 Balance at beginning of period $ 7,401 $ 6,998 $ 1,112 $ 19,918 $ 35,429 Additions (deductions) Impact of adoption of ASC 326 2,551 12,000 3,052 (6,029 ) 11,574 Provision for credit losses (676 ) (620 ) (87 ) 909 (474 ) Initial allowance on loans purchased with credit deterioration 95 18 21 - 134 Recoveries credited to the allowance 159 212 177 - 548 Loans charged against the allowance - (160 ) (296 ) - (456 ) Balance at end of period $ 9,530 $ 18,448 $ 3,979 $ 14,798 $ 46,755 2020 Balance at beginning of period $ 7,922 $ 8,216 $ 1,283 $ 8,727 $ 26,148 Additions (deductions) Provision for credit losses (1) 2,218 (508 ) 129 4,882 6,721 Recoveries credited to the allowance 108 117 174 - 399 Loans charged against the allowance (36 ) (409 ) (328 ) - (773 ) Balance at end of period $ 10,212 $ 7,416 $ 1,258 $ 13,609 $ 32,495 (1) Beginning January 1, 2021, calculation is based on CECL methodology. Prior to January 1, 2021, calculation was based on the probable incurred loss methodology. |
ACL and Recorded Investment in Loans by Portfolio Segment | The ACL and recorded investment in loans by portfolio segment at December 31, 2020 follows (1): Commercial Mortgage Installment Subjective Allocation Total (In thousands) December 31, 2020 ACL: Individually evaluated for impairment $ 1,266 $ 4,124 $ 191 $ - $ 5,581 Collectively evaluated for impairment 6,135 2,874 921 19,918 29,848 Loans acquired with deteriorated credit quality - - - - - Total ending ACL $ 7,401 $ 6,998 $ 1,112 $ 19,918 $ 35,429 Loans Individually evaluated for impairment $ 9,431 $ 39,245 $ 1,996 $ 50,672 Collectively evaluated for impairment 1,236,052 980,449 474,379 2,690,880 Loans acquired with deteriorated credit quality 468 410 147 1,025 Total loans recorded investment 1,245,951 1,020,104 476,522 2,742,577 Accrued interest included in recorded investment 3,536 4,178 1,185 8,899 Total loans $ 1,242,415 $ 1,015,926 $ 475,337 $ 2,733,678 (1) Beginning January 1, 2021, calculation is based on CECL methodology. Prior to January 1, 2021, calculation was based on the probable incurred loss methodology. |
Loans on Non-Accrual Status and Past Due More than 90 Days | Loans on non-accrual status and past due more than 90 days (“Non-performing Loans”) follow: March 31, 2021 Non- Accrual Non-Accrual December 31, 2020 with no Allowance for Credit Loss with an Allowance for Credit Loss Total Non-Accrual 90+ and Still Accruing Total Non-Performing Loans Total Non-Performing Loans (1) (In thousands) Commercial Commercial and industrial (2) $ 74 $ 1,246 $ 1,320 $ - $ 1,320 $ 1,387 Commercial real estate - - - - - - Mortgage 1-4 family owner occupied - jumbo 619 - 619 - 619 623 1-4 family owner occupied - non-jumbo (3) - 1,982 1,982 - 1,982 2,281 1-4 family non-owner occupied 280 693 973 - 973 1,112 1-4 family - 2nd lien 186 1,048 1,234 - 1,234 1,344 Resort lending - 527 527 - 527 607 Installment Boat lending - 72 72 - 72 52 Recreational vehicle lending - 41 41 - 41 74 Other - 321 321 - 321 393 Total $ 1,159 $ 5,930 $ 7,089 $ - $ 7,089 $ 7,873 Accrued interest excluded from total $ - $ - $ - $ - $ - $ - (1) Non-performing loans at December 31, 2020 exclude PCI loans . (2) Non-performing . (3) Non- . |
Amortized Cost of Collateral-dependent Loans by Class | The amortized cost of collateral-dependent loans by class follows: Collateral Type Real Estate Other Allowance for Credit Losses (In thousands) March 31, 2021 Commercial Commercial and industrial $ 840 $ 1,209 $ 681 Commercial real estate 142 - 32 Mortgage 1-4 family owner occupied - jumbo 619 - - 1-4 family owner occupied - non-jumbo 886 - 316 1-4 family non-owner occupied 694 - 169 1-4 family - 2nd lien 646 - 163 Resort lending 287 - 48 Installment Boat lending - 11 4 Recreational vehicle lending - 17 6 Other 77 143 78 Total $ 4,191 $ 1,380 $ 1,497 Accrued interest excluded from total $ 1 $ 6 |
Aging Analysis of Loans by Class | An aging analysis of loans by class follows: Loans Past Due Loans not Total 30-59 days 60-89 days 90+ days Total Past Due Loans (In thousands) March 31, 2021 Commercial Commercial and industrial $ 87 $ - $ 110 $ 197 $ 728,971 $ 729,168 Commercial real estate - - - - 572,055 572,055 Mortgage 1-4 family owner occupied - jumbo 819 - 620 1,439 446,426 447,865 1-4 family owner occupied - non-jumbo 1,033 265 354 1,652 249,846 251,498 1-4 family non-owner occupied 1,019 102 401 1,522 156,471 157,993 1-4 family - 2nd lien 351 140 505 996 85,944 86,940 Resort lending 32 188 287 507 55,179 55,686 Installment Boat lending 168 103 4 275 211,053 211,328 Recreational vehicle lending 64 14 16 94 173,179 173,273 Other 232 69 185 486 97,932 98,418 Total $ 3,805 $ 881 $ 2,482 $ 7,168 $ 2,777,056 $ 2,784,224 Accrued interest excluded from total $ 49 $ 15 $ - $ 64 $ 8,432 $ 8,496 December 31, 2020 Commercial Commercial and industrial $ 5,003 $ 131 $ 70 $ 5,204 $ 671,115 $ 676,319 Commercial real estate 2,600 - - 2,600 567,032 569,632 Mortgage 1-4 family owner occupied - jumbo 761 - 623 1,384 438,794 440,178 1-4 family owner occupied - non-jumbo 1,888 453 502 2,843 264,730 267,573 1-4 family non-owner occupied 1,184 139 476 1,799 157,977 159,776 1-4 family - 2nd lien 710 228 732 1,670 92,860 94,530 Resort lending 32 195 358 585 57,462 58,047 Installment Boat lending 95 101 - 196 207,317 207,513 Recreational vehicle lending 207 37 48 292 169,282 169,574 Other 337 162 199 698 98,737 99,435 Total recorded investment $ 12,817 $ 1,446 $ 3,008 $ 17,271 $ 2,725,306 $ 2,742,577 Accrued interest included in recorded investment $ 147 $ 22 $ - $ 169 $ 8,730 $ 8,899 |
Impaired Loans | Impaired loans at December 31, 2020 are as follows (1): 2020 Impaired loans with no allocated ACL (In thousands) Troubled debt restructurings ("TDR") $ 93 Non - TDR 1,367 Impaired loans with an allocated ACL TDR - allowance based on collateral 9,027 TDR - allowance based on present value cash flow 37,953 Non - TDR - allowance based on collateral 1,873 Total impaired loans $ 50,313 Amount of ACL allocated (1) TDR - allowance based on collateral $ 1,058 TDR - allowance based on present value cash flow 3,755 Non - TDR - allowance based on collateral 768 Total amount of ACL allocated $ 5,581 (1) Beginning January 1, 2021, calculation is based on CECL methodology. Prior to January 1, 2021, calculation was based on the probable incurred loss methodology. Impaired loans by class at December 31, 2020 are as follows (1): 2020 Recorded Investment Unpaid Principal Balance Related ACL (1) With no related ACL recorded: (In thousands) Commercial Commercial and industrial $ 77 $ 80 $ - Commercial real estate - - - Mortgage 1-4 family owner occupied - jumbo 623 629 - 1-4 family owner occupied - non-jumbo - - - 1-4 family non-owner occupied 305 473 - 1-4 family - 2nd lien 301 304 - Resort lending 154 379 - Installment Boat lending - - - Recreational vehicle lending - - - Other - - - 1,460 1,865 - With an ACL recorded: Commercial Commercial and industrial 2,227 2,370 756 Commercial real estate 7,127 7,096 510 Mortgage 1-4 family owner occupied - jumbo 506 880 50 1-4 family owner occupied - non-jumbo 21,655 22,311 2,300 1-4 family non-owner occupied 4,335 4,704 495 1-4 family - 2nd lien 811 829 200 Resort lending 10,555 10,764 1,079 Installment Boat lending 7 11 2 Recreational vehicle lending 87 100 19 Other 1,902 2,040 170 49,212 51,105 5,581 Total Commercial Commercial and industrial 2,304 2,450 756 Commercial real estate 7,127 7,096 510 Mortgage 1-4 family owner occupied - jumbo 1,129 1,509 50 1-4 family owner occupied - non-jumbo 21,655 22,311 2,300 1-4 family non-owner occupied 4,640 5,177 495 1-4 family - 2nd lien 1,112 1,133 200 Resort lending 10,709 11,143 1,079 Installment Boat lending 7 11 2 Recreational vehicle lending 87 100 19 Other 1,902 2,040 170 Total $ 50,672 $ 52,970 $ 5,581 Accrued interest included in recorded investment $ 359 (1) Beginning January 1, 2021, calculation is based on CECL methodology. Prior to January 1, 2021, calculation was based on the probable incurred loss methodology. |
Average Recorded Investment in and Interest Income Earned on Impaired Loans by Class | Average recorded investment in and interest income earned on impaired loans by class for the three month period ending March 31, 2020, follows (1): 2020 Average Recorded Investment Interest Income Recognized With no related ACL recorded: (In thousands) Commercial Commercial and industrial $ 171 $ 1 Commercial real estate 398 - Mortgage 1-4 family owner occupied - jumbo 77 1 1-4 family owner occupied - non-jumbo 299 4 1-4 family non-owner occupied 302 2 1-4 family - 2nd lien 396 - Resort lending 77 - Installment Boat lending - - Recreational vehicle lending - - Other 1 - 1,721 8 With an a ACL recorded: Commercial Commercial and industrial 2,032 38 Commercial real estate 11,120 223 Mortgage 1-4 family owner occupied - jumbo 12,430 360 1-4 family owner occupied - non-jumbo 5,381 4 1-4 family non-owner occupied 4,784 66 1-4 family - 2nd lien 7,436 4 Resort lending 11,827 141 Installment Boat lending 38 - Recreational vehicle lending 65 1 Other 2,767 41 57,880 878 Total Commercial Commercial and industrial 2,203 39 Commercial real estate 11,518 223 Mortgage 1-4 family owner occupied - jumbo 12,507 361 1-4 family owner occupied - non-jumbo 5,680 8 1-4 family non-owner occupied 5,086 68 1-4 family - 2nd lien 7,832 4 Resort lending 11,904 141 Installment Boat lending 38 - Recreational vehicle lending 65 1 Other 2,768 41 Total $ 59,601 $ 886 (1) Beginning January 1, 2021, calculation is based on CECL methodology. Prior to January 1, 2021, calculation was based on the probable incurred loss methodology. |
Troubled Debt Restructurings | Cash receipts on impaired loans on non-accrual status are generally applied to the principal balance. TDRs follow: March 31, 2021 Commercial Retail (1) Total (In thousands) Performing TDRs $ 5,032 $ 34,679 $ 39,711 Non-performing TDRs (2) 1,105 1,459 (3) 2,564 Total $ 6,137 $ 36,138 $ 42,275 December 31, 2020 Commercial Retail (1) Total (In thousands) Performing TDRs $ 7,956 $ 36,385 $ 44,341 Non-performing TDRs (2) 1,148 1,584 (3) 2,732 Total $ 9,104 $ 37,969 $ 47,073 (1) Retail loans include mortgage and installment loan portfolio segments. (2) Included in non-performing loans table above. (3) Also includes loans on non-accrual at the time of modification until six payments are received on a timely basis. |
Troubled Debt Restructuring During the Period | Loans that have been classified as TDRs during the three-month periods ended March 31 follow: Number of Contracts Pre-modification Balance Post-modification Balance (Dollars in thousands) 2021 Commercial Commercial and industrial - $ - $ - Commercial real estate - - - Mortgage 1-4 family owner occupied - jumbo - - - 1-4 family owner occupied - non-jumbo - - - 1-4 family non-owner occupied - - - 1-4 family - 2nd lien - - - Resort lending - - - Installment Boat lending - - - Recreational vehicle lending - - - Other - - - Total - $ - $ - 2020 Commercial Commercial and industrial 1 $ 99 $ 99 Commercial real estate 3 1,177 1,177 Mortgage 1-4 family owner occupied - jumbo - - - 1-4 family owner occupied - non-jumbo 1 49 50 1-4 family non-owner occupied 1 59 62 1-4 family - 2nd lien - - - Resort lending - - - Installment Boat lending - - - Recreational vehicle lending - - - Other 1 33 34 Total 7 $ 1,417 $ 1,422 |
Commercial and Retail Loan COVID-19 Accommodations | A summary of accommodations entered into under this guidance as of March 31, 2021 follows: Commercial and Retail Loan COVID-19 Accomodations Covid-19 Accomodations Total % of Total Loan Category Loans (#) Loans ($) Loans Loans (Dollars in thousands) Commercial - $ - $ 1,301,223 0.0 % Mortgage 111 15,263 999,982 1.5 % Installment 32 537 483,019 0.1 % Total 143 $ 15,800 $ 2,784,224 0.6 % Mortgage loans serviced for others(1) 205 $ 26,975 $ 3,072,491 0.9 % 1) We have delegated authority from all investors to grant these deferrals on their behalf. Information on subsequent accommodation extensions follows: Commercial and Retail Loan COVID-19 Subsequent Accomodations (1) Loan Category Loans (#) Loans ($) (Dollars in thousands) Commercial - $ - Mortgage 86 11,658 Installment 23 428 Total 109 $ 12,086 (1) Subsequent accommodations are extensions of the original accommodations that were given as summarized in the paragraph above. The following table summarizes PPP loans outstanding: Paycheck Protection Program As of March 31, 2021 As of December 31, 2020 Amount (#) Amount Amount (#) Amount (Dollars in thousands) (Dollars in thousands) Closed and outstanding - Round 1 loans 698 $ 105,934 1,483 $ 169,782 Closed and outstanding - Round 2 loans 1,250 128,240 - - Total closed and outstanding 1,948 $ 234,174 1,483 $ 169,782 Unaccreted net fees remaining at period end $ 6,816 $ 3,216 |
Loan Ratings by Loan Class | The following table summarizes loan ratings by loan class for our commercial portfolio loan segment as of March 31, 2021: Commercial Term Loans Amortized Cost Basis by Origination Year Revolving Loans Amortized 2021 2020 2019 2018 2017 Prior Cost Basis Total (In thousands) March 31, 2021 Commercial and industrial Non-watch (1-6) $ 142,043 $ 206,986 $ 67,404 $ 48,651 $ 59,051 $ 47,122 $ 130,580 $ 701,837 Watch (7-8) 666 5,458 1,846 3,736 704 4,020 6,731 23,161 Substandard Accrual (9) - 15 1,280 298 87 1,081 - 2,761 Non-Accrual (10-11) - 158 40 719 386 106 - 1,409 Total $ 142,709 $ 212,617 $ 70,570 $ 53,404 $ 60,228 $ 52,329 $ 137,311 $ 729,168 Accrued interest excluded from total $ 193 $ 1,300 $ 173 $ 130 $ 132 $ 159 $ 255 $ 2,342 Commercial real estate Non-watch (1-6) $ 40,963 $ 108,863 $ 161,142 $ 88,190 $ 57,047 $ 68,429 $ 43,270 $ 567,904 Watch (7-8) 82 - 278 1,509 243 747 110 2,969 Substandard Accrual (9) - - 36 1,130 16 - - 1,182 Non-Accrual (10-11) - - - - - - - - Total $ 41,045 $ 108,863 $ 161,456 $ 90,829 $ 57,306 $ 69,176 $ 43,380 $ 572,055 Accrued interest excluded from total $ 60 $ 209 $ 271 $ 184 $ 133 $ 153 $ 86 $ 1,096 Total Commercial Non-watch (1-6) $ 183,006 $ 315,849 $ 228,546 $ 136,841 $ 116,098 $ 115,551 $ 173,850 $ 1,269,741 Watch (7-8) 748 5,458 2,124 5,245 947 4,767 6,841 26,130 Substandard Accrual (9) - 15 1,316 1,428 103 1,081 - 3,943 Non-Accrual (10-11) - 158 40 719 386 106 - 1,409 Total $ 183,754 $ 321,480 $ 232,026 $ 144,233 $ 117,534 $ 121,505 $ 180,691 $ 1,301,223 Accrued interest excluded from total $ 253 $ 1,509 $ 444 $ 314 $ 265 $ 312 $ 341 $ 3,438 The following table summarizes loan ratings by loan class for our commercial portfolio loan segment as of December 31, 2020 Commercial Non-watch 1-6 Watch 7-8 Substandard Accrual 9 Non- Accrual 10-11 Total (In thousands) December 31, 2020 Commercial and industrial $ 637,826 $ 32,765 $ 4,341 $ 1,387 $ 676,319 Commercial real estate 561,382 5,978 2,272 - 569,632 Total $ 1,199,208 $ 38,743 $ 6,613 $ 1,387 $ 1,245,951 Accrued interest included in total $ 3,408 $ 105 $ 23 $ - $ 3,536 For each of our mortgage and installment portfolio The following tables summarize credit scores by loan class for our mortgage and installment loan portfolio segments at March 31, 2021: Mortgage (1) Term Loans Amortized Cost Basis by Origination Year Revolving Loans Amortized 2021 2020 2019 2018 2017 Prior Cost Basis Total (In thousands) March 31, 2021 1-4 family owner occupied - jumbo _ $ 12,641 $ 30,345 $ 10,513 $ 3,190 $ 3,292 $ 1,610 $ - $ 61,591 _ 50,247 106,976 36,152 12,328 19,061 4,146 - 228,910 _ 14,776 35,677 21,894 10,623 11,256 4,383 - 98,609 _ 1,663 17,060 13,041 5,881 6,451 2,721 - 46,817 _ - 1,470 2,779 - 2,007 1,698 - 7,954 _ - 1,872 - - 558 - - 2,430 _ - - 477 458 619 - - 1,554 Under 500 - - - - - - - - Unknown - - - - - - - - Total $ 79,327 $ 193,400 $ 84,856 $ 32,480 $ 43,244 $ 14,558 $ - $ 447,865 Accrued interest excluded from total $ 150 $ 450 $ 231 $ 122 $ 132 $ 40 $ - $ 1,125 1-4 family owner occupied - non-jumbo _ $ 1,791 $ 7,858 $ 5,336 $ 3,713 $ 5,912 $ 5,676 $ 1,997 $ 32,283 _ 14,187 25,424 11,786 10,516 13,208 12,371 3,960 91,452 _ 5,114 5,187 7,567 4,364 5,334 27,813 1,776 57,155 _ 5,752 3,655 3,681 3,654 3,841 12,348 1,342 34,273 _ 520 2,584 1,541 2,174 3,341 8,851 226 19,237 _ 284 280 251 1,587 418 6,430 190 9,440 _ 252 - 774 329 508 3,842 18 5,723 Under 500 - 478 528 100 152 662 15 1,935 Unknown - - - - - - - - Total $ 27,900 $ 45,466 $ 31,464 $ 26,437 $ 32,714 $ 77,993 $ 9,524 $ 251,498 Accrued interest excluded from total $ 867 $ 136 $ 125 $ 109 $ 124 $ 295 $ 30 $ 1,686 1-4 family non-owner occupied _ $ 807 $ 3,658 $ 3,517 $ 2,553 $ 4,025 $ 6,225 $ 2,989 $ 23,774 _ 12,275 24,455 12,627 6,502 5,948 11,586 9,866 83,259 _ 3,236 10,143 2,318 3,463 2,735 6,541 4,293 32,729 _ 815 959 1,763 662 478 5,377 1,757 11,811 _ - - 40 22 143 1,450 766 2,421 _ - 60 121 506 28 1,282 348 2,345 _ - - - - 719 489 133 1,341 Under 500 - 40 - - - 218 55 313 Unknown - - - - - - - - Total $ 17,133 $ 39,315 $ 20,386 $ 13,708 $ 14,076 $ 33,168 $ 20,207 $ 157,993 Accrued interest excluded from total $ 27 $ 108 $ 71 $ 53 $ 48 $ 133 $ 72 $ 512 1-4 family - 2nd lien _ $ 135 $ 410 $ 262 $ 466 $ 521 $ 224 $ 9,192 $ 11,210 _ 582 4,494 1,388 1,859 2,741 985 27,423 39,472 _ 943 1,559 1,305 853 1,800 186 14,713 21,359 _ 15 282 625 353 1,082 56 6,909 9,322 _ - 166 - 101 181 45 2,337 2,830 _ - - 67 76 34 - 1,286 1,463 _ - - 237 - 30 14 670 951 Under 500 - - 192 - - - 141 333 Unknown - - - - - - - - Total $ 1,675 $ 6,911 $ 4,076 $ 3,708 $ 6,389 $ 1,510 $ 62,671 $ 86,940 Accrued interest excluded from total $ 2 $ 13 $ 9 $ 10 $ 19 $ 3 $ 242 $ 298 Mortgage - continued (1) Term Loans Amortized Cost Basis by Origination Year Revolving Loans Amortized 2021 2020 2019 2018 2017 Prior Cost Basis Total (In thousands) March 31, 2021 Resort lending _ $ - $ 919 $ 291 $ 277 $ - $ 9,877 $ - $ 11,364 _ 320 908 112 786 361 21,455 - 23,942 _ - 345 66 380 242 10,554 - 11,587 _ - - - - - 6,481 - 6,481 _ - - - - - 1,479 - 1,479 _ - - - - - 542 - 542 _ - - - - - 291 - 291 Under 500 - - - - - - - - Unknown - - - - - - - - Total $ 320 $ 2,172 $ 469 $ 1,443 $ 603 $ 50,679 $ - $ 55,686 Accrued interest excluded from total $ - $ 6 $ 1 $ 6 $ 2 $ 224 $ - $ 239 Total Mortgage _ $ 15,374 $ 43,190 $ 19,919 $ 10,199 $ 13,750 $ 23,612 $ 14,178 140,222 _ 77,611 162,257 62,065 31,991 41,319 50,543 41,249 467,035 _ 24,069 52,911 33,150 19,683 21,367 49,477 20,782 221,439 _ 8,245 21,956 19,110 10,550 11,852 26,983 10,008 108,704 _ 520 4,220 4,360 2,297 5,672 13,523 3,329 33,921 _ 284 2,212 439 2,169 1,038 8,254 1,824 16,220 _ 252 - 1,488 787 1,876 4,636 821 9,860 Under 500 - 518 720 100 152 880 211 2,581 Unknown - - - - - - - - Total $ 126,355 $ 287,264 $ 141,251 $ 77,776 $ 97,026 $ 177,908 $ 92,402 $ 999,982 Accrued interest excluded from total $ 1,046 $ 713 $ 437 $ 300 $ 325 $ 695 $ 344 $ 3,860 (1) Credit scores have been updated within the last twelve months. Installment (1) Term Loans Amortized Cost Basis by Origination Year 2021 2020 2019 2018 2017 Prior Total (In thousands) March 31, 2021 Boat lending _ $ 4,460 $ 6,201 $ 8,255 $ 6,903 $ 3,705 $ 6,267 $ 35,791 _ 11,981 31,120 26,975 21,766 13,199 16,095 121,136 _ 3,604 11,575 9,823 6,117 4,302 5,442 40,863 _ 502 2,592 2,464 1,918 1,209 2,145 10,830 _ - 134 411 240 209 500 1,494 _ - 27 77 182 78 418 782 _ - - 57 4 213 128 402 Under 500 - - - 22 8 - 30 Unknown - - - - - - - Total $ 20,547 $ 51,649 $ 48,062 $ 37,152 $ 22,923 $ 30,995 $ 211,328 Accrued interest excluded from total $ 44 $ 115 $ 111 $ 89 $ 54 $ 68 $ 481 Recreational vehicle lending _ $ 2,756 $ 5,426 $ 6,531 $ 6,640 $ 3,118 $ 5,012 $ 29,483 _ 9,600 30,007 22,986 15,962 7,913 9,776 96,244 _ 4,317 12,690 7,246 5,361 2,317 3,128 35,059 _ 376 3,541 2,531 1,192 617 1,486 9,743 _ - 307 484 467 155 250 1,663 _ - 89 161 132 147 191 720 _ - 33 - 165 26 93 317 Under 500 - - 22 - 11 11 44 Unknown - - - - - - - Total $ 17,049 $ 52,093 $ 39,961 $ 29,919 $ 14,304 $ 19,947 $ 173,273 Accrued interest excluded from total $ 38 $ 117 $ 95 $ 66 $ 34 $ 43 $ 393 Other _ $ 791 $ 2,112 $ 2,022 $ 1,658 $ 772 $ 1,205 $ 8,560 _ 3,407 12,478 8,538 4,952 3,499 3,889 36,763 _ 4,026 7,567 5,492 3,279 2,013 3,061 25,438 _ 12,143 3,031 2,256 1,254 1,296 2,148 22,128 _ 166 564 636 630 446 833 3,275 _ 2 98 153 181 222 376 1,032 _ - 45 94 233 95 155 622 Under 500 - 6 49 7 23 33 118 Unknown 482 - - - - - 482 Total $ 21,017 $ 25,901 $ 19,240 $ 12,194 $ 8,366 $ 11,700 $ 98,418 Accrued interest excluded from total $ 109 $ 54 $ 54 $ 36 $ 20 $ 51 $ 324 Total installment _ $ 8,007 $ 13,739 $ 16,808 $ 15,201 $ 7,595 $ 12,484 $ 73,834 _ 24,988 73,605 58,499 42,680 24,611 29,760 254,143 _ 11,947 31,832 22,561 14,757 8,632 11,631 101,360 _ 13,021 9,164 7,251 4,364 3,122 5,779 42,701 _ 166 1,005 1,531 1,337 810 1,583 6,432 _ 2 214 391 495 447 985 2,534 _ - 78 151 402 334 376 1,341 Under 500 - 6 71 29 42 44 192 Unknown 482 - - - - - 482 Total $ 58,613 $ 129,643 $ 107,263 $ 79,265 $ 45,593 $ 62,642 $ 483,019 Accrued interest excluded from total $ 191 $ 286 $ 260 $ 191 $ 108 $ 162 $ 1,198 (1) Credit scores have been updated within the last twelve months. The following tables summarize credit scores by loan class for our mortgage and installment loan portfolio segments at December 31, 2020 Mortgage 1-4 Family Owner Occupied - Jumbo 1-4 Family Owner Occupied - Non-jumbo 1-4 Family Non-owner Occupied 1-4 Family 2nd Lien Resort Lending Total (In thousands) December 31, 2020 _ $ 61,077 $ 40,187 $ 25,468 $ 12,490 $ 9,546 $ 148,768 _ 223,177 70,642 82,124 42,138 27,530 445,611 _ 101,086 75,489 30,326 22,962 11,726 241,589 _ 40,296 44,344 13,182 11,269 6,393 115,484 _ 11,146 18,519 4,303 2,703 1,670 38,341 _ - 11,021 2,388 1,608 917 15,934 _ 3,396 5,129 1,580 1,012 192 11,309 _ - 2,242 405 348 73 3,068 _ $ 440,178 $ 267,573 $ 159,776 $ 94,530 $ 58,047 $ 1,020,104 Accrued interest included in total $ 1,301 $ 1,641 $ 587 $ 373 $ 276 $ 4,178 Installment Boat Lending Recreational Vehicle Lending Other Total (In thousands) December 31, 2020 _ $ 32,231 $ 29,223 $ 9,154 $ 70,608 _ 123,689 95,890 37,512 257,091 _ 38,223 33,476 25,262 96,961 _ 10,189 8,794 21,138 40,121 _ 2,083 1,305 3,730 7,118 _ 661 551 1,299 2,511 _ 342 283 767 1,392 _ 95 52 63 210 _ - - 510 510 _ $ 207,513 $ 169,574 $ 99,435 $ 476,522 Accrued interest included in total $ 572 $ 457 $ 156 $ 1,185 |
Shareholders' Equity and Earn_2
Shareholders' Equity and Earnings Per Common Share (Tables) | 3 Months Ended |
Mar. 31, 2021 | |
Shareholders' Equity and Earnings Per Common Share [Abstract] | |
Reconciliation of Basic and Diluted Net Income Per Share | A reconciliation of basic and diluted net income per common share follows: Three Months Ended March 31, 2021 2020 (In thousands, except per share data) Net income $ 22,037 $ 4,810 Weighted average shares outstanding (1) 21,826 22,271 Stock units for deferred compensation plan for non-employee directors 120 122 Effect of stock options 83 99 Performance share units 30 37 Weighted average shares outstanding for calculation of diluted earnings per share 22,059 22,529 Net income per common share Basic (1) $ 1.01 $ 0.22 Diluted $ 1.00 $ 0.21 (1) Basic net income per common share includes weighted average common shares outstanding during the period and participating share awards. |
Derivative Financial Instrume_2
Derivative Financial Instruments (Tables) | 3 Months Ended |
Mar. 31, 2021 | |
Derivative Financial Instruments [Abstract] | |
Derivative Financial Instruments According to Type of Hedge Designation | Our derivative financial instruments according to the type of hedge in which they are designated follows: March 31, 2021 Notional Amount Average Maturity (years) Fair Value (Dollars in thousands) Fair value hedge designation Pay-fixed interest rate swap agreements - commercial $ 7,005 8.1 $ (423 ) Pay-fixed interest rate swap agreements - securities available for sale 148,895 6.6 4,887 Total $ 155,900 6.7 $ 4,464 No hedge designation Rate-lock mortgage loan commitments $ 187,834 0.1 $ 3,198 Mandatory commitments to sell mortgage loans 165,609 0.1 896 Pay-fixed interest rate swap agreements - commercial 149,328 4.3 (6,425 ) Pay-variable interest rate swap agreements - commercial 149,328 4.3 6,425 Pay-fixed interest rate swap agreements 25,000 0.3 (177 ) Interest rate cap agreements 135,000 1.5 20 Purchased options 2,193 0.4 60 Written options 2,193 0.4 (60 ) Total $ 816,485 1.9 $ 3,937 December 31, 2020 Notional Amount Average Maturity (years) Fair Value (Dollars in thousands) Fair value hedge designation Pay-fixed interest rate swap agreements - commercial $ 7,088 8.4 $ (776 ) Pay-fixed interest rate swap agreements - securities available for sale 41,950 7.1 15 Total $ 49,038 7.3 $ (761 ) No hedge designation Rate-lock mortgage loan commitments $ 168,816 0.1 $ 7,020 Mandatory commitments to sell mortgage loans 186,092 0.1 (941 ) Pay-fixed interest rate swap agreements - commercial 147,456 4.5 (9,700 ) Pay-variable interest rate swap agreements - commercial 147,456 4.5 9,700 Pay-fixed interest rate swap agreements 25,000 0.6 (295 ) Interest rate cap agreements 135,000 1.8 5 Purchased options 2,908 0.5 42 Written options 2,848 0.5 (42 ) Total $ 815,576 2.0 $ 5,789 |
Fair Value of Derivative Instruments | Asset Derivatives Liability Derivatives March 31, 2021 December 31, 2020 March 31, 2021 December 31, 2020 Balance Sheet Location Fair Value Balance Sheet Location Fair Value Balance Sheet Location Fair Value Balance Sheet Location Fair Value (In thousands) Derivatives designated as hedging instruments - - - - Pay-fixed interest rate swap agreements Other assets $ 4,887 Other assets $ 15 Other liabilities $ 423 Other liabilities $ 776 Derivatives not designated as hedging instruments Rate-lock mortgage loan commitments Other assets 3,198 Other assets $ 7,020 Other liabilities - Other liabilities $ - Mandatory commitments to sell mortgage loans Other assets 896 Other assets - Other liabilities - Other liabilities 941 Pay-fixed interest rate swap agreements - commercial Other assets 140 Other assets - Other liabilities 6,565 Other liabilities 9,700 Pay-variable interest rate swap agreements - commercial Other assets 6,565 Other assets 9,700 Other liabilities 140 Other liabilities - Pay-fixed interest rate swap agreements Other assets - Other assets - Other liabilities 177 Other liabilities 295 Interest rate cap agreements Other assets 20 Other assets 5 Other liabilities - Other liabilities - Purchased options Other assets 60 Other assets 42 Other liabilities - Other liabilities - Written options Other assets - Other assets - Other liabilities 60 Other liabilities 42 10,879 16,767 6,942 10,978 Total derivatives $ 15,766 $ 16,782 $ 7,365 $ 11,754 |
Effect of Derivative Financial Instruments on Consolidated Statement of Operations | The effect of derivative financial instruments on the Condensed Consolidated Statements of Operations follows: Three Month Periods Ended March 31, Loss Recognized in Other Comprehensive Loss (Effective Portion) Location of Loss Reclassified from Accumulated Other Comprehensive Income into Income (Effective Loss Reclassified from Accumulated Other Comprehensive Income into Income (Effective Portion) Location of Gain (Loss) Recognized Gain (Loss) Recognized in Income 2021 2020 Portion) 2021 2020 in Income 2021 2020 (In thousands) Fair Value Hedges - - Pay-fixed interest rate swap agreement - Commercial loan Interest and fees on loans $ 352 $ (546 ) Pay-fixed interest rate swap agreement - Securities available for sale Interest on securities available for sale - tax-exempt 4,873 - Total $ 5,225 $ (546 ) Cash Flow Hedges Interest rate cap agreements $ - $ (14 ) Interest expense $ - $ (53 ) Pay-fixed interest rate swap agreements - (392 ) Interest expense - (22 ) Total $ - $ (406 ) $ - $ (75 ) No hedge designation Rate-lock mortgage loan commitments Net gains on mortgage loans $ (3,822 ) $ 4,320 Mandatory commitments to sell mortgage loans Net gains on mortgage loans 1,837 (1,954 ) Pay-fixed interest rate swap agreements - commercial Interest income 3,275 (8,173 ) Pay-variable interest rate swap agreements - commercial Interest income (3,275 ) 8,173 Pay-fixed interest rate swap agreements Interest expense 118 - Interest rate cap agreements Interest expense 15 (35 ) Purchased options Interest expense 18 (104 ) Written options Interest expense (18 ) 103 Total $ (1,852 ) $ 2,330 |
Goodwill and Other Intangibles
Goodwill and Other Intangibles (Tables) | 3 Months Ended |
Mar. 31, 2021 | |
GOODWILL AND OTHER INTANGIBLES [Abstract] | |
Other Intangible Assets, Net of Amortization | The following table summarizes intangible assets, net of amortization: March 31, 2021 December 31, 2020 Gross Carrying Amount Accumulated Amortization Gross Carrying Amount Accumulated Amortization (In thousands) Amortized intangible assets - core deposits $ 11,916 $ 7,853 $ 11,916 $ 7,610 Unamortized intangible assets - goodwill $ 28,300 $ 28,300 |
Estimated Core Deposit Intangible Amortization | A summary of estimated core deposit intangible amortization at March 31, 2021 follows: (In thousands) Nine months ending December 31, 2021 $ 727 2022 785 2023 547 2024 516 2025 487 2026 and thereafter 1,001 Total $ 4,063 |
Share Based Compensation (Table
Share Based Compensation (Tables) | 3 Months Ended |
Mar. 31, 2021 | |
Share Based Compensation [Abstract] | |
Restricted Stock and Performance Stock Units Granted | A summary of restricted stock and performance stock units (“PSU”) granted pursuant to our long-term incentive plan follows: Three Months Ended March 31, 2021 2020 Restricted stock 75,584 52,996 PSU 23,981 20,897 |
Outstanding Stock Option Grants and Transactions | A summary of outstanding stock option grants and related transactions follows: Number of Shares Average Exercise Price Weighted- Average Remaining Contractual Term (Years) Aggregated Intrinsic Value (In thousands) Outstanding at January 1, 2021 121,189 $ 4.81 Granted - Exercised (19,050 ) 3.16 Forfeited - Expired - Outstanding at March 31 2021 102,139 $ 5.12 2.0 $ 1,892 Vested and expected to vest at March 31 2021 102,139 $ 5.12 2.0 $ 1,892 Exercisable at March 31 2021 102,139 $ 5.12 2.0 $ 1,892 |
Non-Vested Restricted Stock, Restricted Stock Units and PSU's | A summary of outstanding non-vested restricted stock and PSUs and related transactions follows: Number of Shares Weighted- Average Grant Date Fair Value Outstanding at January 1, 2021 207,117 $ 22.70 Granted 99,565 20.81 Vested (54,982 ) 23.53 Forfeited (10,229 ) 22.69 Outstanding at March 31 2021 241,471 $ 21.73 |
Information Regarding Options Exercised | Certain information regarding options exercised during the periods follows: Three Months Ended March 31, 2021 2020 (In thousands) Intrinsic value $ 313 $ 210 Cash proceeds received $ 60 $ 41 Tax benefit realized $ 66 $ 44 |
Regulatory Matters (Tables)
Regulatory Matters (Tables) | 3 Months Ended |
Mar. 31, 2021 | |
Regulatory Matters [Abstract] | |
Actual Capital Amounts and Ratios | Our actual capital amounts and ratios follow (1): Actual Minimum for Adequately Capitalized Institutions Minimum for Well-Capitalized Institutions Amount Ratio Amount Ratio Amount Ratio (Dollars in thousands) March 31 2021 Total capital to risk-weighted assets Consolidated $ 467,880 15.82 % $ 236,589 8.00 % NA NA Independent Bank 414,246 13.99 236,819 8.00 $ 296,024 10.00 % Tier 1 capital to risk-weighted assets Consolidated $ 390,875 13.22 % $ 177,442 6.00 % NA NA Independent Bank 377,199 12.74 177,614 6.00 $ 236,819 8.00 % Common equity tier 1 capital to risk-weighted assets Consolidated $ 352,558 11.92 % $ 133,081 4.50 % NA NA Independent Bank 377,199 12.74 133,211 4.50 $ 192,415 6.50 % Tier 1 capital to average assets Consolidated $ 390,875 9.28 % $ 168,473 4.00 % NA NA Independent Bank 377,199 8.95 168,622 4.00 $ 210,778 5.00 % December 31, 2020 Total capital to risk-weighted assets Consolidated $ 455,072 15.95 % $ 228,214 8.00 % NA NA Independent Bank 401,005 14.06 228,111 8.00 $ 285,139 10.00 % Tier 1 capital to risk-weighted assets Consolidated $ 379,395 13.30 % $ 171,161 6.00 % NA NA Independent Bank 365,343 12.81 171,083 6.00 $ 228,111 8.00 % Common equity tier 1 capital to risk-weighted assets Consolidated $ 341,095 11.96 % $ 128,370 4.50 % NA NA Independent Bank 365,343 12.81 128,312 4.50 $ 185,340 6.50 % Tier 1 capital to average assets Consolidated $ 379,395 9.15 % $ 165,825 4.00 % NA NA Independent Bank 365,343 8.81 165,828 4.00 $ 207,285 5.00 % (1) These ratios do not reflect a capital conservation buffer of 2.50% at March 31, 2021 and December 31, 2020. NA - Not applicable |
Regulatory Capital | The components of our regulatory capital are as follows: Consolidated Independent Bank March 31, 2021 December 31, 2020 March 31, 2021 December 31, 2020 (In thousands) Total shareholders' equity $ 387,329 $ 389,522 $ 411,970 $ 413,770 Add (deduct) Accumulated other comprehensive income for regulatory purposes (10,135 ) (15,821 ) (10,135 ) (15,821 ) Goodwill and other intangibles (32,363 ) (32,606 ) (32,363 ) (32,606 ) CECL (1) 7,727 - 7,727 - Common equity tier 1 capital 352,558 341,095 377,199 365,343 Qualifying trust preferred securities 38,317 38,300 - - Tier 1 capital 390,875 379,395 377,199 365,343 Subordinated debt 40,000 40,000 - - Allowance for credit losses and allowance for unfunded lending commitments limited to 1.25% of total risk-weighted assets (2) 37,005 35,677 37,047 35,662 Total risk-based capital $ 467,880 $ 455,072 $ 414,246 $ 401,005 (1) We elected the three year CECL transition method for regulatory purposes. (2) Beginning January 1, 2021, calculation of allowances are based on CECL methodology. Prior to January 1, 2021, calculation was based on the probable incurred loss methodology. |
Fair Value Disclosures (Tables)
Fair Value Disclosures (Tables) | 3 Months Ended |
Mar. 31, 2021 | |
Fair Value Disclosures [Abstract] | |
Assets and Liabilities Measured at Fair Value | Assets and liabilities measured at fair value, including financial assets for which we have elected the fair value option, were as follows: Fair Value Measurements Using Fair Value Measure- ments Quoted Prices in Active Markets for Identical Assets (Level 1) Significant Other Observable Inputs (Level 2) Significant Un- observable Inputs (Level 3) (In thousands) March 31, 2021 Measured at Fair Value on a Recurring Basis Assets Securities available for sale U.S. agency $ 8,910 $ - $ 8,910 $ - U.S. agency residential mortgage-backed 400,420 - 400,420 - U.S. agency commercial mortgage-backed 11,704 - 11,704 - Private label mortgage-backed 42,817 - 42,817 - Other asset backed 228,530 - 228,530 - Obligations of states and political subdivisions 444,688 - 444,688 - Corporate 107,823 - 107,823 - Trust preferred 1,874 - 1,874 - Foreign government 514 - 514 - Loans held for sale, carried at fair value 77,799 - 77,799 - Capitalized mortgage loan servicing rights 23,530 - - 23,530 Derivatives (1) 15,766 - 15,766 - Liabilities Derivatives (2) 7,365 - 7,365 - Measured at Fair Value on a Non-recurring Basis: Assets Collateral dependent loans (3) Commercial Commercial and industrial 1,293 - - 1,293 Commercial real estate 110 - - 110 Mortgage 1-4 family owner occupied - non-jumbo 570 - - 570 1-4 family non-owner occupied 246 - - 246 1-4 family - 2nd lien 298 - - 298 Resort lending 239 - - 239 Installment Boat lending 7 - - 7 Recreational vehicle lending 11 - - 11 Other 142 - - 142 (1) Included in accrued income and other assets (2) Included in accrued expenses and other liabilities (3) Only includes individually evaluated loans with specific loss allocations based on collateral value. (4) Only includes other real estate with subsequent write downs to fair value. Fair Value Measurements Using Fair Value Measure- ments Quoted Prices in Active Markets for Identical Assets (Level 1) Significant Other Observable Inputs (Level 2) Significant Un- observable Inputs (Level 3) (In thousands) December 31, 2020 Measured at Fair Value on a Recurring Basis Assets Securities available for sale U.S. agency $ 10,748 $ - $ 10,748 $ - U.S. agency residential mortgage-backed 344,582 - 344,582 - U.S. agency commercial mortgage-backed 7,195 - 7,195 - Private label mortgage-backed 42,829 - 42,829 - Other asset backed 254,181 - 254,181 - Obligations of states and political subdivisions 324,293 - 324,293 - Corporate 86,017 - 86,017 - Trust preferred 1,798 - 1,798 - Foreign government 516 - 516 - Loans held for sale, carried at fair value 92,434 - 92,434 - Capitalized mortgage loan servicing rights 16,904 - - 16,904 Derivatives (1) 16,782 - 16,782 - Liabilities Derivatives (2) 11,754 - 11,754 - Measured at Fair Value on a Non-recurring Basis: Assets Impaired loans (3) Commercial Commercial and industrial 1,468 - - 1,468 Commercial real estate 6,586 - - 6,586 Mortgage 1-4 family owner occupied - jumbo - - - - 1-4 family owner occupied - non-jumbo 321 - - 321 1-4 family non-owner occupied 155 - - 155 1-4 family - 2nd lien 324 - - 324 Resort lending 61 - - 61 Installment Boat lending 4 - - 4 Recreational vehicle lending 31 - - 31 Other 124 - - 124 Other real estate (4) 1-4 family owner occupied - non-jumbo 102 - - 102 (1) Included in accrued income and other assets (2) Included in accrued expenses and other liabilities (3) Only includes impaired loans with specific loss allocations based on collateral value. (4) Only includes other real estate with subsequent write downs to fair value. |
Changes in Fair Value for Financial Assets | Changes in fair values for financial assets which we have elected the fair value option for the periods presented were as follows: Changes in Fair Values for the Three-Month Periods Ended March 31 for Items Measured at Fair Value Pursuant to Election of the Fair Value Option Net Gains on Assets Mortgage Total Change in Fair Values Included in Current Mortgage Loans Loan Servicing, net Period Earnings (In thousands) 2021 Loans held for sale $ (2,598 ) $ - $ (2,598 ) Capitalized mortgage loan servicing rights - 3,257 3,257 2020 Loans held for sale 523 - 523 Capitalized mortgage loan servicing rights - (6,974 ) (6,974 ) |
Reconciliation for all Assets Measured at Fair Value on a Recurring Basis Using Significant Unobservable Inputs (Level 3) | A reconciliation for all assets measured at fair value on a recurring basis using significant unobservable inputs (Level 3) follows: Capitalized Mortgage Loan Servicing Rights Three Months Ended March 31, 2021 2020 (In thousands) Beginning balance $ 16,904 $ 19,171 Total gains (losses) realized and unrealized: Included in results of operations 3,257 (6,974 ) Included in other comprehensive income - - Purchases, issuances, settlements, maturities and calls 3,369 2,632 Transfers in and/or out of Level 3 - - Ending balance $ 23,530 $ 14,829 Amount of total gains (losses) for the period included in earnings attributable to the change in unrealized gains (losses) relating to assets and liabilities still held at March 31 $ 3,257 $ (6,974 ) |
Quantitative Information About Level 3 Fair Value Measurements Measured on a Recurring Basis and Non-recurring Basis | The fair value of our capitalized mortgage loan servicing rights has been determined based on a valuation model used by an independent third party as discussed above. The significant unobservable inputs used in the fair value measurement of the capitalized mortgage loan servicing rights are discount rate, cost to service, ancillary income, float rate and prepayment rate. Significant changes in all five of these assumptions in isolation would result in significant changes to the value of our capitalized mortgage loan servicing rights. Quantitative information about our Level 3 fair value measurements measured on a recurring basis follows: Asset Fair Value Valuation Technique Unobservable Inputs Range Weighted Average (In thousands) - - - March 31, 2021 Capitalized mortgage loan servicing rights $ 23,530 Present value of net Discount rate 10.00% to 13.00% 10.09 % servicing revenue Cost to service $ 69 to $215 $ 78 Ancillary income 20 to 37 22 Float rate 1.05 % 1.05 % Prepayment rate 7.48% to 50.27% 13.91 % December 31, 2020 Capitalized mortgage loan servicing rights $ 16,904 Present value of net Discount rate 10.00% to 13.00% 10.09 % servicing revenue Cost to service $ 69 to $289 $ 79 Ancillary income 20 to 37 22 Float rate 0.43 % 0.43 % Prepayment rate 7.92% to 64.70% 20.85 % Quantitative information about Level 3 fair value measurements measured on a non-recurring basis follows: Asset Fair Value Valuation Technique Unobservable Inputs Range Weighted Average (In thousands) - - March 31, 2021 Collateral dependent loans - Commercial $ 1,403 Sales comparison approach Adjustment for differences between comparable sales (31.0)% to 12.0% (1.5 )% Mortgage and Installment(1) 1,513 Sales comparison approach Adjustment for differences between comparable sales (73.3) to 104.6 (1.3 ) December 31, 2020 Collateral dependent loans Commercial $ 8,054 Sales comparison approach Adjustment for differences between comparable sales (40.0)% to 75.0% 3.8 % Mortgage and Installment(1) 1,020 Sales comparison approach Adjustment for differences between comparable sales (73.3) to 104.6 (1.5 ) Other real estate Mortgage 102 Sales comparison approach Adjustment for differences between comparable sales (13.1) to 2.4 (3.6 ) (1) In addition to the valuation techniques and unobservable inputs discussed above, at March 31, 2021 and December 31, 2020 certain collateral dependent installment loans totaling approximately $0.11 million and $0.16 million, respectively are secured by collateral other than real estate. For the majority of these loans, we apply internal discount rates to industry valuation guides. |
Aggregate Fair Value and Aggregate Remaining Contractual Principal Balance for Loans Held for Sale | The following table reflects the difference between the aggregate fair value and the aggregate remaining contractual principal balance outstanding for loans held for sale for which the fair value option has been elected for the periods presented. Aggregate Fair Value Difference Contractual Principal (In thousands) Loans held for sale March 31, 2021 $ 77,799 $ 1,258 $ 76,541 December 31, 2020 92,434 3,856 88,578 |
Fair Values of Financial Inst_2
Fair Values of Financial Instruments (Tables) | 3 Months Ended |
Mar. 31, 2021 | |
Fair Values of Financial Instruments [Abstract] | |
Estimated Recorded Book Balances and Fair Values | The estimated recorded book balances and fair values follow: Fair Value Using Recorded Book Balance Fair Value Quoted Prices in Active Markets for Identical Assets (Level 1) Significant Other Observable Inputs (Level 2) Significant Un- observable Inputs (Level 3) (In thousands) March 31 2021 Assets Cash and due from banks $ 49,220 $ 49,220 $ 49,220 $ - $ - Interest bearing deposits 81,287 81,287 81,287 - - Securities available for sale 1,247,280 1,247,280 - 1,247,280 - Federal Home Loan Bank and Federal Reserve Bank Stock 18,427 NA NA NA NA Net loans and loans held for sale 2,815,268 2,828,523 - 77,799 2,750,724 Accrued interest receivable 13,628 13,628 3 5,130 8,495 Derivative financial instruments 15,766 15,766 - 15,766 - Liabilities Deposits with no stated maturity (1) $ 3,544,206 $ 3,544,206 $ 3,544,206 $ - $ - Deposits with stated maturity (1) 314,369 316,123 - 316,123 - Other borrowings 30,006 30,404 - 30,404 - Subordinated debt 39,300 43,823 - 43,823 - Subordinated debentures 39,541 32,107 - 32,107 - Accrued interest payable 1,150 1,150 64 1,086 - Derivative financial instruments 7,365 7,365 - 7,365 - December 31, 2020 Assets Cash and due from banks $ 56,006 $ 56,006 $ 56,006 $ - $ - Interest bearing deposits 62,699 62,699 62,699 - - Securities available for sale 1,072,159 1,072,159 - 1,072,159 - Federal Home Loan Bank and Federal Reserve Bank Stock 18,427 NA NA NA NA Net loans and loans held for sale 2,790,683 2,794,058 - 92,434 2,701,624 Accrued interest receivable 12,315 12,315 3 3,414 8,898 Derivative financial instruments 16,782 16,782 - 16,782 - Liabilities Deposits with no stated maturity (1) $ 3,198,338 $ 3,198,338 $ 3,198,338 $ - $ - Deposits with stated maturity (1) 439,017 441,457 - 441,457 - Other borrowings 30,012 30,844 - 30,844 - Subordinated debt 39,281 41,417 - 41,417 - Subordinated debentures 39,524 30,265 - 30,265 - Accrued interest payable 601 601 59 542 - Derivative financial instruments 11,754 11,754 - 11,754 - (1) Deposits with no stated maturity include reciprocal deposits with a recorded book balance of $ million and $ million at March 31, 2021 and December 31, 2020 , respectively. Deposits with a stated maturity include reciprocal deposits with a recorded book balance of $ million and $ million at March 31, 2021 and December 31, 2020 , respectively. |
Accumulated Other Comprehensi_2
Accumulated Other Comprehensive Income (Loss) ("AOCIL") (Tables) | 3 Months Ended |
Mar. 31, 2021 | |
Accumulated Other Comprehensive Income (Loss) ("AOCIL") [Abstract] | |
Accumulated Other Comprehensive Income (Loss) (AOCIL), Net of Tax | A summary of changes in AOCIL follows: Unrealized Gains on Securities Available for Sale Dispropor- tionate Tax Effects from Securities Available for Sale Unrealized Losses on Cash Flow Hedges Total (In thousands) For the three months ended March 31, 2021 Balances at beginning of period $ 15,822 $ (5,798 ) $ - $ 10,024 Other comprehensive loss before reclassifications (6,805 ) - - (6,805 ) Amounts reclassified from AOCIL 1,119 - - 1,119 Net current period other comprehensive loss (5,686 ) - - (5,686 ) Balances at end of period $ 10,136 $ (5,798 ) $ - $ 4,338 2020 Balances at beginning of period $ 3,739 $ (5,798 ) $ (1,727 ) $ (3,786 ) Other comprehensive loss before reclassifications (606 ) - (321 ) (927 ) Amounts reclassified from AOCIL (200 ) - 59 (141 ) Net current period other comprehensive loss (806 ) - (262 ) (1,068 ) Balances at end of period $ 2,933 $ (5,798 ) $ (1,989 ) $ (4,854 ) |
Reclassifications Out of Each Component of AOCIL | A summary of reclassifications out of each component of AOCIL for the three months ended March 31 follows: AOCIL Component Amount Reclassified From AOCIL Affected Line Item in Condensed Consolidated Statements of Operations (In thousands) 2021 Unrealized gains on securities available for sale $ 1,416 Net gains on securities available for sale 297 Income tax expense $ 1,119 Reclassifications, net of tax 2020 Unrealized gains on securities available for sale $ 253 Net gains on securities available for sale - Net impairment loss recognized in earnings 253 Total reclassifications before tax 53 Income tax expense $ 200 Reclassifications, net of tax Unrealized losses on cash flow hedges $ 75 Interest expense 16 Income tax expense $ 59 Reclassification, net of tax $ 141 Total reclassifications for the period, net of tax |
Revenue from Contracts with C_2
Revenue from Contracts with Customers (Tables) | 3 Months Ended |
Mar. 31, 2021 | |
Revenue from Contracts with Customers [Abstract] | |
Disaggregation of Revenue Sources by Attribute | Disaggregation of our revenue sources by attribute follows: Three months ending March 31, 2021 Service Charges on Deposit Accounts Other Deposit Related Income Interchange Income Investment and Insurance Commissions Total (In thousands) Retail Overdraft fees $ 1,212 $ - $ - $ - $ 1,212 Account service charges 512 - - - 512 ATM fees - 268 - - 268 Other - 198 - - 198 Business Overdraft fees 192 - - - 192 ATM fees - 6 - - 6 Other - 89 - - 89 Interchange income - - 3,049 - 3,049 Asset management revenue - - - 383 383 Transaction based revenue - - - 201 201 Total $ 1,916 $ 561 $ 3,049 $ 584 $ 6,110 Reconciliation to Statement of Operations: Non-interest income - other: Other deposit related income $ 561 Investment and insurance commissions 584 Bank owned life insurance 139 Other 746 Total $ 2,030 Three months ending March 31, 2020 Service Charges on Deposit Accounts Other Deposit Related Income Interchange Income Investment and Insurance Commissions Total (In thousands) Retail Overdraft fees $ 1,740 $ - $ - $ - $ 1,740 Account service charges 506 - - - 506 ATM fees - 300 - - 300 Other - 236 - - 236 Business Overdraft fees 345 - - - 345 ATM fees - 7 - - 7 Other - 90 - - 90 Interchange income - - 2,457 - 2,457 Asset management revenue - - - 313 313 Transaction based revenue - - - 200 200 Total $ 2,591 $ 633 $ 2,457 $ 513 $ 6,194 Reconciliation to Condensed Consolidated Statement of Operations: Non-interest income - other: Other deposit related income $ 633 Investment and insurance commissions 513 Bank owned life insurance 270 Other 747 Total $ 2,163 |
Leases (Tables)
Leases (Tables) | 3 Months Ended |
Mar. 31, 2021 | |
Leases [Abstract] | |
Components of Operating Leases | The cost components of our operating leases follows: Three Months Ended March 31, 2021 2020 (In thousands) Operating lease cost $ 423 $ 486 Variable lease cost 16 15 Short-term lease cost 14 7 Total $ 453 $ 508 |
Supplemental Balance Sheet Information Related to Operating Leases | Supplemental balance sheet information related to our operating leases follows: March 31, 2021 December 31, 2020 (Dollars in thousands) Lease right of use asset (1) $ 7,268 $ 7,646 Lease liabilities (2) $ 7,478 $ 7,868 Weighted average remaining lease term (years) 7.00 7.12 Weighted average discount rate 2.4 % 2.4 % (1) Included in Accrued income and other assets (2) Included in Accrued expenses and other liabilities |
Maturity Analysis of Lease Liabilities | Maturity analysis of our lease liabilities at March 31, 2021 based on required contractual payments follows: (In thousands) Nine months ending December 31, 2021 $ 1,230 2022 1,489 2023 1,222 2024 815 2025 809 2026 and thereafter 2,529 Total lease payments 8,094 Less imputed interest (616 ) Total $ 7,478 |
New Accounting Standards (Detai
New Accounting Standards (Details) - USD ($) $ in Thousands | 3 Months Ended | 12 Months Ended | ||||
Mar. 31, 2021 | Dec. 31, 2020 | Mar. 31, 2020 | Dec. 31, 2019 | |||
New Accounting Standards [Abstract] | ||||||
Increase in allowance for credit losses | $ 0 | |||||
Amortized cost basis of PCD assets, adjusted amount | 134 | |||||
Loans [Abstract] | ||||||
Loans | [1] | $ 2,733,678 | ||||
Loans | 2,784,224 | |||||
Allowance for credit losses | (35,429) | [1] | $ (32,495) | $ (26,148) | ||
Allowance for credit losses | [1] | (46,755) | ||||
Net Loans | 2,698,249 | |||||
Net Loans | 2,737,469 | |||||
Total Assets | 4,426,440 | 4,204,013 | ||||
Liabilities and shareholder's equity [Abstract] | ||||||
Total Liabilities | 4,039,111 | 3,814,491 | ||||
Retained earnings | 47,287 | 40,145 | ||||
Total shareholders' equity | 387,329 | 389,522 | 335,618 | 350,169 | ||
Total Liabilities and Shareholders' Equity | 4,426,440 | 4,204,013 | ||||
Commercial [Member] | ||||||
New Accounting Standards [Abstract] | ||||||
Amortized cost basis of PCD assets, adjusted amount | 95 | |||||
Loans [Abstract] | ||||||
Loans | [1] | 1,242,415 | ||||
Loans | 1,301,223 | |||||
Allowance for credit losses | (7,401) | [1] | (10,212) | (7,922) | ||
Allowance for credit losses | (9,530) | |||||
Mortgage [Member] | ||||||
New Accounting Standards [Abstract] | ||||||
Amortized cost basis of PCD assets, adjusted amount | 18 | |||||
Loans [Abstract] | ||||||
Loans | [1] | 1,015,926 | ||||
Loans | [2] | 999,982 | ||||
Allowance for credit losses | (6,998) | [1] | (7,416) | (8,216) | ||
Allowance for credit losses | (18,448) | |||||
Installment [Member] | ||||||
New Accounting Standards [Abstract] | ||||||
Amortized cost basis of PCD assets, adjusted amount | 21 | |||||
Loans [Abstract] | ||||||
Loans | [1] | 475,337 | ||||
Loans | [2] | 483,019 | ||||
Allowance for credit losses | (1,112) | [1] | $ (1,258) | $ (1,283) | ||
Allowance for credit losses | $ (3,979) | |||||
ASU 2016-13 [Member] | ||||||
New Accounting Standards [Abstract] | ||||||
Allowance for loan losses forecast period | 1 year | |||||
Increase in allowance for credit losses | 11,700 | |||||
Amortized cost basis of PCD assets, adjusted amount | 130 | |||||
Remaining noncredit discount, amount | 340 | |||||
ASU 2016-13 [Member] | Unfunded Loan Commitments [Member] | ||||||
New Accounting Standards [Abstract] | ||||||
Increase in allowance for credit losses | 1,500 | |||||
ASU 2016-13 [Member] | As Reported [Member] | ||||||
Loans [Abstract] | ||||||
Loans | 2,733,812 | |||||
Allowance for credit losses | (47,137) | |||||
Net Loans | 2,686,675 | |||||
Deferred tax assets | [3] | 65,196 | ||||
Total Assets | 4,195,179 | |||||
Liabilities and shareholder's equity [Abstract] | ||||||
Allowance for credit losses on unfunded lending commitments | [4] | 3,274 | ||||
Total Liabilities | 3,815,960 | |||||
Retained earnings | 29,842 | |||||
Total shareholders' equity | 379,219 | |||||
Total Liabilities and Shareholders' Equity | 4,195,179 | |||||
ASU 2016-13 [Member] | As Reported [Member] | Commercial [Member] | ||||||
Loans [Abstract] | ||||||
Loans | 1,242,510 | |||||
ASU 2016-13 [Member] | As Reported [Member] | Mortgage [Member] | ||||||
Loans [Abstract] | ||||||
Loans | 1,015,944 | |||||
ASU 2016-13 [Member] | As Reported [Member] | Installment [Member] | ||||||
Loans [Abstract] | ||||||
Loans | 475,358 | |||||
ASU 2016-13 [Member] | Impact, Adjustment [Member] | ||||||
Loans [Abstract] | ||||||
Loans | 134 | |||||
Allowance for credit losses | (11,708) | |||||
Net Loans | (11,574) | |||||
Deferred tax assets | [3] | 2,740 | ||||
Total Assets | (8,834) | |||||
Liabilities and shareholder's equity [Abstract] | ||||||
Allowance for credit losses on unfunded lending commitments | [4] | 1,469 | ||||
Total Liabilities | 1,469 | |||||
Retained earnings | (10,303) | |||||
Total shareholders' equity | (10,303) | |||||
Total Liabilities and Shareholders' Equity | (8,834) | |||||
ASU 2016-13 [Member] | Impact, Adjustment [Member] | Commercial [Member] | ||||||
Loans [Abstract] | ||||||
Loans | 95 | |||||
ASU 2016-13 [Member] | Impact, Adjustment [Member] | Mortgage [Member] | ||||||
Loans [Abstract] | ||||||
Loans | 18 | |||||
ASU 2016-13 [Member] | Impact, Adjustment [Member] | Installment [Member] | ||||||
Loans [Abstract] | ||||||
Loans | 21 | |||||
ASU 2016-13 [Member] | Previously Reported [Member] | ||||||
Loans [Abstract] | ||||||
Loans | 2,733,678 | |||||
Allowance for credit losses | (35,429) | |||||
Net Loans | 2,698,249 | |||||
Deferred tax assets | [3] | 62,456 | ||||
Total Assets | 4,204,013 | |||||
Liabilities and shareholder's equity [Abstract] | ||||||
Allowance for credit losses on unfunded lending commitments | [4] | 1,805 | ||||
Total Liabilities | 3,814,491 | |||||
Retained earnings | 40,145 | |||||
Total shareholders' equity | 389,522 | |||||
Total Liabilities and Shareholders' Equity | 4,204,013 | |||||
ASU 2016-13 [Member] | Previously Reported [Member] | Commercial [Member] | ||||||
Loans [Abstract] | ||||||
Loans | 1,242,415 | |||||
ASU 2016-13 [Member] | Previously Reported [Member] | Mortgage [Member] | ||||||
Loans [Abstract] | ||||||
Loans | 1,015,926 | |||||
ASU 2016-13 [Member] | Previously Reported [Member] | Installment [Member] | ||||||
Loans [Abstract] | ||||||
Loans | 475,337 | |||||
ASU 2016-13 [Member] | Cumulative Effect, Period of Adoption, Adjustment [Member] | ||||||
Loans [Abstract] | ||||||
Allowance for credit losses | (11,574) | |||||
Liabilities and shareholder's equity [Abstract] | ||||||
Retained earnings | 10,300 | |||||
Total shareholders' equity | (10,303) | |||||
ASU 2016-13 [Member] | Cumulative Effect, Period of Adoption, Adjustment [Member] | Commercial [Member] | ||||||
Loans [Abstract] | ||||||
Allowance for credit losses | (2,551) | |||||
ASU 2016-13 [Member] | Cumulative Effect, Period of Adoption, Adjustment [Member] | Mortgage [Member] | ||||||
Loans [Abstract] | ||||||
Allowance for credit losses | (12,000) | |||||
ASU 2016-13 [Member] | Cumulative Effect, Period of Adoption, Adjustment [Member] | Installment [Member] | ||||||
Loans [Abstract] | ||||||
Allowance for credit losses | $ (3,052) | |||||
[1] | Beginning January 1, 2021, calculation is based on CECL methodology. Prior to January 1, 2021, calculation was based on the probable incurred loss methodology. | |||||
[2] | Credit scores have been updated within the last twelve months. | |||||
[3] | Included in Accrued income and other assets in our Condensed Consolidated Statements of Financial Condition. | |||||
[4] | Included in Accrued expenses and other liabilities in our Condensed Consolidated Statements of Financial Condition. |
Securities (Details)
Securities (Details) $ in Thousands | 3 Months Ended | ||
Mar. 31, 2021USD ($)Security | Mar. 31, 2020USD ($) | Dec. 31, 2020USD ($) | |
Available-for-sale Securities, Amortized Cost Basis [Abstract] | |||
Amortized cost | $ 1,234,450 | $ 1,052,132 | |
Unrealized Gains | 16,935 | 21,431 | |
Unrealized Losses | 4,105 | 1,404 | |
Fair Value | 1,247,280 | 1,072,159 | |
Available-for-sale Securities, Continuous Unrealized Loss Position, Fair Value [Abstract] | |||
Less Than Twelve Months, Fair Value | 305,819 | 148,169 | |
Less Than Twelve Months, Unrealized Losses | 3,865 | 989 | |
Twelve Months or More, Fair Value | 18,816 | 28,257 | |
Twelve Months or More, Unrealized Losses | 240 | 415 | |
Total, Fair Value | 324,635 | 176,426 | |
Total, Unrealized Losses | 4,105 | 1,404 | |
Available-for-sale, allowance for credit losses | 0 | ||
Accrued interest receivable | 5,100 | ||
Credit related charges recognized in earnings | 0 | $ 0 | |
U.S. Agency [Member] | |||
Available-for-sale Securities, Amortized Cost Basis [Abstract] | |||
Amortized cost | 8,721 | 10,456 | |
Unrealized Gains | 201 | 305 | |
Unrealized Losses | 12 | 13 | |
Fair Value | 8,910 | 10,748 | |
Available-for-sale Securities, Continuous Unrealized Loss Position, Fair Value [Abstract] | |||
Less Than Twelve Months, Fair Value | 1,394 | 1,469 | |
Less Than Twelve Months, Unrealized Losses | 3 | 3 | |
Twelve Months or More, Fair Value | 2,219 | 2,329 | |
Twelve Months or More, Unrealized Losses | 9 | 10 | |
Total, Fair Value | 3,613 | 3,798 | |
Total, Unrealized Losses | $ 12 | 13 | |
Number of securities with market fair value less than amortized cost | Security | 25 | ||
U.S. Agency Residential Mortgage-Backed [Member] | |||
Available-for-sale Securities, Amortized Cost Basis [Abstract] | |||
Amortized cost | $ 399,290 | 340,224 | |
Unrealized Gains | 3,315 | 4,951 | |
Unrealized Losses | 2,185 | 593 | |
Fair Value | 400,420 | 344,582 | |
Available-for-sale Securities, Continuous Unrealized Loss Position, Fair Value [Abstract] | |||
Less Than Twelve Months, Fair Value | 185,615 | 96,839 | |
Less Than Twelve Months, Unrealized Losses | 2,184 | 592 | |
Twelve Months or More, Fair Value | 36 | 83 | |
Twelve Months or More, Unrealized Losses | 1 | 1 | |
Total, Fair Value | 185,651 | 96,922 | |
Total, Unrealized Losses | $ 2,185 | 593 | |
Number of securities with market fair value less than amortized cost | Security | 57 | ||
U.S. Agency Commercial Mortgage-Backed [Member] | |||
Available-for-sale Securities, Amortized Cost Basis [Abstract] | |||
Amortized cost | $ 11,516 | 6,869 | |
Unrealized Gains | 194 | 326 | |
Unrealized Losses | 6 | 0 | |
Fair Value | 11,704 | 7,195 | |
Available-for-sale Securities, Continuous Unrealized Loss Position, Fair Value [Abstract] | |||
Less Than Twelve Months, Fair Value | 646 | ||
Less Than Twelve Months, Unrealized Losses | 6 | ||
Twelve Months or More, Fair Value | 0 | ||
Twelve Months or More, Unrealized Losses | 0 | ||
Total, Fair Value | 646 | ||
Total, Unrealized Losses | $ 6 | ||
Number of securities with market fair value less than amortized cost | Security | 2 | ||
Private Label Mortgage-Backed [Member] | |||
Available-for-sale Securities, Amortized Cost Basis [Abstract] | |||
Amortized cost | $ 41,624 | 41,429 | |
Unrealized Gains | 1,261 | 1,539 | |
Unrealized Losses | 68 | 139 | |
Fair Value | 42,817 | 42,829 | |
Available-for-sale Securities, Continuous Unrealized Loss Position, Fair Value [Abstract] | |||
Less Than Twelve Months, Fair Value | 2,053 | 11,838 | |
Less Than Twelve Months, Unrealized Losses | 25 | 95 | |
Twelve Months or More, Fair Value | 3,662 | 2,050 | |
Twelve Months or More, Unrealized Losses | 43 | 44 | |
Total, Fair Value | 5,715 | 13,888 | |
Total, Unrealized Losses | $ 68 | 139 | |
Number of securities with market fair value less than amortized cost | Security | 11 | ||
Other Asset Backed [Member] | |||
Available-for-sale Securities, Amortized Cost Basis [Abstract] | |||
Amortized cost | $ 226,812 | 252,596 | |
Unrealized Gains | 1,810 | 1,796 | |
Unrealized Losses | 92 | 211 | |
Fair Value | 228,530 | 254,181 | |
Available-for-sale Securities, Continuous Unrealized Loss Position, Fair Value [Abstract] | |||
Less Than Twelve Months, Fair Value | 8,407 | 7,142 | |
Less Than Twelve Months, Unrealized Losses | 17 | 25 | |
Twelve Months or More, Fair Value | 10,465 | 21,197 | |
Twelve Months or More, Unrealized Losses | 75 | 186 | |
Total, Fair Value | 18,872 | 28,339 | |
Total, Unrealized Losses | $ 92 | 211 | |
Number of securities with market fair value less than amortized cost | Security | 20 | ||
Obligations of States and Political Subdivisions [Member] | |||
Available-for-sale Securities, Amortized Cost Basis [Abstract] | |||
Amortized cost | $ 438,721 | 315,780 | |
Unrealized Gains | 7,274 | 8,691 | |
Unrealized Losses | 1,307 | 178 | |
Fair Value | 444,688 | 324,293 | |
Available-for-sale Securities, Continuous Unrealized Loss Position, Fair Value [Abstract] | |||
Less Than Twelve Months, Fair Value | 87,301 | 28,957 | |
Less Than Twelve Months, Unrealized Losses | 1,307 | 177 | |
Twelve Months or More, Fair Value | 0 | 800 | |
Twelve Months or More, Unrealized Losses | 0 | 1 | |
Total, Fair Value | 87,301 | 29,757 | |
Total, Unrealized Losses | $ 1,307 | 178 | |
Number of securities with market fair value less than amortized cost | Security | 107 | ||
Corporate [Member] | |||
Available-for-sale Securities, Amortized Cost Basis [Abstract] | |||
Amortized cost | $ 105,293 | 82,307 | |
Unrealized Gains | 2,866 | 3,807 | |
Unrealized Losses | 336 | 97 | |
Fair Value | 107,823 | 86,017 | |
Available-for-sale Securities, Continuous Unrealized Loss Position, Fair Value [Abstract] | |||
Less Than Twelve Months, Fair Value | 20,403 | 1,924 | |
Less Than Twelve Months, Unrealized Losses | 323 | 97 | |
Twelve Months or More, Fair Value | 560 | 0 | |
Twelve Months or More, Unrealized Losses | 13 | 0 | |
Total, Fair Value | 20,963 | 1,924 | |
Total, Unrealized Losses | $ 336 | 97 | |
Number of securities with market fair value less than amortized cost | Security | 19 | ||
Trust Preferred [Member] | |||
Available-for-sale Securities, Amortized Cost Basis [Abstract] | |||
Amortized cost | $ 1,973 | 1,971 | |
Unrealized Gains | 0 | 0 | |
Unrealized Losses | 99 | 173 | |
Fair Value | 1,874 | 1,798 | |
Available-for-sale Securities, Continuous Unrealized Loss Position, Fair Value [Abstract] | |||
Less Than Twelve Months, Fair Value | 0 | 0 | |
Less Than Twelve Months, Unrealized Losses | 0 | 0 | |
Twelve Months or More, Fair Value | 1,874 | 1,798 | |
Twelve Months or More, Unrealized Losses | 99 | 173 | |
Total, Fair Value | 1,874 | 1,798 | |
Total, Unrealized Losses | $ 99 | 173 | |
Number of securities with market fair value less than amortized cost | Security | 2 | ||
Number of issues rated as investment grade | Security | 1 | ||
Number of securities not rated | Security | 1 | ||
Non-rated securities, amortized cost | $ 1,000 | ||
Fair value of non-rated trust preferred securities | 920 | ||
Foreign Government [Member] | |||
Available-for-sale Securities, Amortized Cost Basis [Abstract] | |||
Amortized cost | 500 | 500 | |
Unrealized Gains | 14 | 16 | |
Unrealized Losses | 0 | 0 | |
Fair Value | $ 514 | $ 516 |
Securities, Amortized Cost and
Securities, Amortized Cost and Fair Value Securities Available for Sale Contractual Maturities (Details) - USD ($) $ in Thousands | Mar. 31, 2021 | Dec. 31, 2020 |
Available-for-sale Securities, Debt Maturities, Amortized Cost Basis, Fiscal Year Maturity [Abstract] | ||
Maturing within one year | $ 22,748 | |
Maturing after one year but within five years | 99,528 | |
Maturing after five years but within ten years | 83,969 | |
Maturing after ten years | 348,963 | |
Amortized cost | 555,208 | |
U.S. agency residential mortgage-backed | 399,290 | |
U.S. agency commercial mortgage-backed | 11,516 | |
Private label mortgage-backed | 41,624 | |
Other asset backed | 226,812 | |
Amortized cost | 1,234,450 | $ 1,052,132 |
Available-for-sale Securities, Debt Maturities, Fair Value, Fiscal Year Maturity [Abstract] | ||
Maturing within one year | 22,888 | |
Maturing after one year but within five years | 102,202 | |
Maturing after five years but within ten years | 85,830 | |
Maturing after ten years | 352,889 | |
Total available-for-sale securities fair value | 563,809 | |
U.S. agency residential mortgage-backed | 400,420 | |
U.S. agency commercial mortgage-backed | 11,704 | |
Private label mortgage-backed | 42,817 | |
Other asset backed | 228,530 | |
Total | $ 1,247,280 | $ 1,072,159 |
Securities, Gains and Losses Re
Securities, Gains and Losses Realized on Sale of Securities Available for Sale (Details) - USD ($) $ in Thousands | 3 Months Ended | |
Mar. 31, 2021 | Mar. 31, 2020 | |
Gain and losses realized on sale of securities available for sale [Abstract] | ||
Proceeds | $ 78,179 | $ 21,743 |
Realized gains | 1,464 | 253 |
Realized losses | $ 48 | $ 0 |
Loans, Allowance for Credit Los
Loans, Allowance for Credit Losses (Details) - USD ($) $ in Thousands | 3 Months Ended | 12 Months Ended | ||||||
Mar. 31, 2021 | Mar. 31, 2020 | Dec. 31, 2020 | Dec. 31, 2020 | |||||
Analysis of allowance for loan losses by portfolio segment [Roll Forward] | ||||||||
Balance at beginning of period | $ 35,429 | [1] | $ 26,148 | $ 26,148 | ||||
Additions (deductions) [Abstract] | ||||||||
Impact of adoption of ASC 326 | [1] | 46,755 | ||||||
Provision for credit losses | [1] | (474) | ||||||
Provision for credit losses | [1] | 6,721 | ||||||
Initial allowance on loans purchased with credit deterioration | 134 | |||||||
Recoveries credited to the allowance | 548 | 399 | ||||||
Loans charged against the allowance | (456) | (773) | ||||||
Balance at end of period | 32,495 | 35,429 | [1] | |||||
Balance at end of period | [1] | 46,755 | ||||||
ACL: [Abstract] | ||||||||
Individually evaluated for impairment | [1] | $ 5,581 | ||||||
Collectively evaluated for impairment | [1] | 29,848 | ||||||
Total ending ACL | 35,429 | [1] | 32,495 | 26,148 | 35,429 | [1] | ||
Loans [Abstract] | ||||||||
Individually evaluated for impairment | [1] | 50,672 | ||||||
Collectively evaluated for impairment | [1] | 2,690,880 | ||||||
Total recorded investment | [1] | 2,742,577 | ||||||
Accrued interest included in recorded investment | [1] | 8,899 | ||||||
Total loans | [1] | 2,733,678 | ||||||
ASU 2016-13 [Member] | ||||||||
Additions (deductions) [Abstract] | ||||||||
Initial allowance on loans purchased with credit deterioration | 130 | |||||||
Impact of Adoption [Member] | ASU 2016-13 [Member] | ||||||||
Additions (deductions) [Abstract] | ||||||||
Impact of adoption of ASC 326 | 11,574 | 11,574 | ||||||
Balance at end of period | 11,574 | |||||||
Loans Acquired with Deteriorated Credit Quality [Member] | ||||||||
ACL: [Abstract] | ||||||||
Loans acquired with deteriorated credit quality | [1] | 0 | ||||||
Loans [Abstract] | ||||||||
Loans acquired with deteriorated credit quality | [1] | 1,025 | ||||||
Commercial [Member] | ||||||||
Analysis of allowance for loan losses by portfolio segment [Roll Forward] | ||||||||
Balance at beginning of period | 7,401 | [1] | 7,922 | 7,922 | ||||
Additions (deductions) [Abstract] | ||||||||
Impact of adoption of ASC 326 | 9,530 | |||||||
Provision for credit losses | (676) | |||||||
Provision for credit losses | [1] | 2,218 | ||||||
Initial allowance on loans purchased with credit deterioration | 95 | |||||||
Recoveries credited to the allowance | 159 | 108 | ||||||
Loans charged against the allowance | 0 | (36) | ||||||
Balance at end of period | 10,212 | 7,401 | [1] | |||||
Balance at end of period | 9,530 | |||||||
ACL: [Abstract] | ||||||||
Individually evaluated for impairment | [1] | 1,266 | ||||||
Collectively evaluated for impairment | [1] | 6,135 | ||||||
Total ending ACL | 7,401 | [1] | 10,212 | 7,922 | 7,401 | [1] | ||
Loans [Abstract] | ||||||||
Individually evaluated for impairment | [1] | 9,431 | ||||||
Collectively evaluated for impairment | [1] | 1,236,052 | ||||||
Total recorded investment | [1] | 1,245,951 | ||||||
Accrued interest included in recorded investment | [1] | 3,536 | ||||||
Total loans | [1] | 1,242,415 | ||||||
Commercial [Member] | Impact of Adoption [Member] | ASU 2016-13 [Member] | ||||||||
Additions (deductions) [Abstract] | ||||||||
Impact of adoption of ASC 326 | 2,551 | 2,551 | ||||||
Balance at end of period | 2,551 | |||||||
Commercial [Member] | Loans Acquired with Deteriorated Credit Quality [Member] | ||||||||
ACL: [Abstract] | ||||||||
Loans acquired with deteriorated credit quality | [1] | 0 | ||||||
Loans [Abstract] | ||||||||
Loans acquired with deteriorated credit quality | [1] | 468 | ||||||
Mortgage [Member] | ||||||||
Analysis of allowance for loan losses by portfolio segment [Roll Forward] | ||||||||
Balance at beginning of period | 6,998 | [1] | 8,216 | 8,216 | ||||
Additions (deductions) [Abstract] | ||||||||
Impact of adoption of ASC 326 | 18,448 | |||||||
Provision for credit losses | (620) | |||||||
Provision for credit losses | [1] | (508) | ||||||
Initial allowance on loans purchased with credit deterioration | 18 | |||||||
Recoveries credited to the allowance | 212 | 117 | ||||||
Loans charged against the allowance | (160) | (409) | ||||||
Balance at end of period | 7,416 | 6,998 | [1] | |||||
Balance at end of period | 18,448 | |||||||
ACL: [Abstract] | ||||||||
Individually evaluated for impairment | [1] | 4,124 | ||||||
Collectively evaluated for impairment | [1] | 2,874 | ||||||
Total ending ACL | 6,998 | [1] | 7,416 | 8,216 | 6,998 | [1] | ||
Loans [Abstract] | ||||||||
Individually evaluated for impairment | [1] | 39,245 | ||||||
Collectively evaluated for impairment | [1] | 980,449 | ||||||
Total recorded investment | [1] | 1,020,104 | ||||||
Accrued interest included in recorded investment | [1] | 4,178 | ||||||
Total loans | [1] | 1,015,926 | ||||||
Mortgage [Member] | Impact of Adoption [Member] | ASU 2016-13 [Member] | ||||||||
Additions (deductions) [Abstract] | ||||||||
Impact of adoption of ASC 326 | 12,000 | 12,000 | ||||||
Balance at end of period | 12,000 | |||||||
Mortgage [Member] | Loans Acquired with Deteriorated Credit Quality [Member] | ||||||||
ACL: [Abstract] | ||||||||
Loans acquired with deteriorated credit quality | [1] | 0 | ||||||
Loans [Abstract] | ||||||||
Loans acquired with deteriorated credit quality | [1] | 410 | ||||||
Installment [Member] | ||||||||
Analysis of allowance for loan losses by portfolio segment [Roll Forward] | ||||||||
Balance at beginning of period | 1,112 | [1] | 1,283 | 1,283 | ||||
Additions (deductions) [Abstract] | ||||||||
Impact of adoption of ASC 326 | 3,979 | |||||||
Provision for credit losses | (87) | |||||||
Provision for credit losses | [1] | 129 | ||||||
Initial allowance on loans purchased with credit deterioration | 21 | |||||||
Recoveries credited to the allowance | 177 | 174 | ||||||
Loans charged against the allowance | (296) | (328) | ||||||
Balance at end of period | 1,258 | 1,112 | [1] | |||||
Balance at end of period | 3,979 | |||||||
ACL: [Abstract] | ||||||||
Individually evaluated for impairment | [1] | 191 | ||||||
Collectively evaluated for impairment | [1] | 921 | ||||||
Total ending ACL | 1,112 | [1] | 1,258 | 1,283 | 1,112 | [1] | ||
Loans [Abstract] | ||||||||
Individually evaluated for impairment | [1] | 1,996 | ||||||
Collectively evaluated for impairment | [1] | 474,379 | ||||||
Total recorded investment | [1] | 476,522 | ||||||
Accrued interest included in recorded investment | [1] | 1,185 | ||||||
Total loans | [1] | 475,337 | ||||||
Installment [Member] | Impact of Adoption [Member] | ASU 2016-13 [Member] | ||||||||
Additions (deductions) [Abstract] | ||||||||
Impact of adoption of ASC 326 | 3,052 | 3,052 | ||||||
Balance at end of period | 3,052 | |||||||
Installment [Member] | Loans Acquired with Deteriorated Credit Quality [Member] | ||||||||
ACL: [Abstract] | ||||||||
Loans acquired with deteriorated credit quality | [1] | 0 | ||||||
Loans [Abstract] | ||||||||
Loans acquired with deteriorated credit quality | [1] | 147 | ||||||
Subjective Allocation [Member] | ||||||||
Analysis of allowance for loan losses by portfolio segment [Roll Forward] | ||||||||
Balance at beginning of period | 19,918 | [1] | 8,727 | 8,727 | ||||
Additions (deductions) [Abstract] | ||||||||
Impact of adoption of ASC 326 | 14,798 | |||||||
Provision for credit losses | 909 | |||||||
Provision for credit losses | [1] | 4,882 | ||||||
Initial allowance on loans purchased with credit deterioration | 0 | |||||||
Recoveries credited to the allowance | 0 | 0 | ||||||
Loans charged against the allowance | 0 | 0 | ||||||
Balance at end of period | 13,609 | 19,918 | [1] | |||||
Balance at end of period | 14,798 | |||||||
ACL: [Abstract] | ||||||||
Individually evaluated for impairment | [1] | 0 | ||||||
Collectively evaluated for impairment | [1] | 19,918 | ||||||
Total ending ACL | $ 19,918 | [1] | $ 13,609 | 8,727 | 19,918 | [1] | ||
Subjective Allocation [Member] | Impact of Adoption [Member] | ASU 2016-13 [Member] | ||||||||
Additions (deductions) [Abstract] | ||||||||
Impact of adoption of ASC 326 | (6,029) | (6,029) | ||||||
Balance at end of period | $ (6,029) | |||||||
Subjective Allocation [Member] | Loans Acquired with Deteriorated Credit Quality [Member] | ||||||||
ACL: [Abstract] | ||||||||
Loans acquired with deteriorated credit quality | [1] | $ 0 | ||||||
[1] | Beginning January 1, 2021, calculation is based on CECL methodology. Prior to January 1, 2021, calculation was based on the probable incurred loss methodology. |
Loans, Receivables Past Due (De
Loans, Receivables Past Due (Details) - USD ($) $ in Thousands | Mar. 31, 2021 | Dec. 31, 2020 | ||
Non performing loans [Abstract] | ||||
Non-Accrual with no Allowance for Credit Loss | $ 1,159 | |||
Non-Accrual with an Allowance for Credit Loss | 5,930 | |||
Total Non-Accrual | 7,089 | |||
90+ and Still Accruing | 0 | |||
Total loans | 2,784,224 | |||
Accrued interest excluded from total | 8,496 | |||
Loans Past Due, 90+ days [Member] | ||||
Non performing loans [Abstract] | ||||
Accrued interest excluded from total | 0 | |||
Commercial and Industrial [Member] | ||||
Non performing loans [Abstract] | ||||
Government guaranteed loans excluded from non-performing loans | 53 | $ 53 | ||
1-4 Family Owner Occupied - Non-jumbo [Member] | ||||
Non performing loans [Abstract] | ||||
Government guaranteed loans excluded from non-performing loans | 406 | 386 | [1] | |
Commercial [Member] | ||||
Non performing loans [Abstract] | ||||
Total loans | 1,301,223 | |||
Accrued interest excluded from total | 3,438 | |||
Commercial [Member] | Commercial and Industrial [Member] | ||||
Non performing loans [Abstract] | ||||
Non-Accrual with no Allowance for Credit Loss | [2] | 74 | ||
Non-Accrual with an Allowance for Credit Loss | [2] | 1,246 | ||
Total Non-Accrual | [2] | 1,320 | ||
90+ and Still Accruing | [2] | 0 | ||
Total loans | 729,168 | |||
Accrued interest excluded from total | 2,342 | |||
Commercial [Member] | Commercial Real Estate [Member] | ||||
Non performing loans [Abstract] | ||||
Non-Accrual with no Allowance for Credit Loss | 0 | |||
Non-Accrual with an Allowance for Credit Loss | 0 | |||
Total Non-Accrual | 0 | |||
90+ and Still Accruing | 0 | |||
Total loans | 572,055 | |||
Accrued interest excluded from total | 1,096 | |||
Mortgage [Member] | ||||
Non performing loans [Abstract] | ||||
Total loans | [3] | 999,982 | ||
Accrued interest excluded from total | [3] | 3,860 | ||
Mortgage [Member] | 1-4 Family Owner Occupied - Jumbo [Member] | ||||
Non performing loans [Abstract] | ||||
Non-Accrual with an Allowance for Credit Loss | 0 | |||
Total Non-Accrual | 619 | |||
90+ and Still Accruing | 0 | |||
Total loans | [3] | 447,865 | ||
Accrued interest excluded from total | [3] | 1,125 | ||
Mortgage [Member] | 1-4 Family Owner Occupied - Non-jumbo [Member] | ||||
Non performing loans [Abstract] | ||||
Non-Accrual with no Allowance for Credit Loss | [4] | 0 | ||
Non-Accrual with an Allowance for Credit Loss | [4] | 1,982 | ||
Total Non-Accrual | [4] | 1,982 | ||
90+ and Still Accruing | [4] | 0 | ||
Total loans | [3] | 251,498 | ||
Accrued interest excluded from total | [3] | 1,686 | ||
Mortgage [Member] | 1-4 Family Non-owner Occupied [Member] | ||||
Non performing loans [Abstract] | ||||
Non-Accrual with no Allowance for Credit Loss | 280 | |||
Non-Accrual with an Allowance for Credit Loss | 693 | |||
Total Non-Accrual | 973 | |||
90+ and Still Accruing | 0 | |||
Total loans | [3] | 157,993 | ||
Accrued interest excluded from total | [3] | 512 | ||
Mortgage [Member] | 1-4 Family - 2nd Lien [Member] | ||||
Non performing loans [Abstract] | ||||
Non-Accrual with no Allowance for Credit Loss | 186 | |||
Non-Accrual with an Allowance for Credit Loss | 1,048 | |||
Total Non-Accrual | 1,234 | |||
90+ and Still Accruing | 0 | |||
Total loans | [3] | 86,940 | ||
Accrued interest excluded from total | [3] | 298 | ||
Mortgage [Member] | Resort Lending [Member] | ||||
Non performing loans [Abstract] | ||||
Non-Accrual with no Allowance for Credit Loss | 0 | |||
Non-Accrual with an Allowance for Credit Loss | 527 | |||
Total Non-Accrual | 527 | |||
90+ and Still Accruing | 0 | |||
Total loans | [3] | 55,686 | ||
Accrued interest excluded from total | [3] | 239 | ||
Installment [Member] | ||||
Non performing loans [Abstract] | ||||
Total loans | [3] | 483,019 | ||
Accrued interest excluded from total | [3] | 1,198 | ||
Installment [Member] | Boat Lending [Member] | ||||
Non performing loans [Abstract] | ||||
Non-Accrual with no Allowance for Credit Loss | 0 | |||
Non-Accrual with an Allowance for Credit Loss | 72 | |||
Total Non-Accrual | 72 | |||
90+ and Still Accruing | 0 | |||
Total loans | [3] | 211,328 | ||
Accrued interest excluded from total | [3] | 481 | ||
Installment [Member] | Recreational Vehicle Lending [Member] | ||||
Non performing loans [Abstract] | ||||
Non-Accrual with no Allowance for Credit Loss | 0 | |||
Non-Accrual with an Allowance for Credit Loss | 41 | |||
Total Non-Accrual | 41 | |||
90+ and Still Accruing | 0 | |||
Total loans | [3] | 173,273 | ||
Accrued interest excluded from total | [3] | 393 | ||
Installment [Member] | Other [Member] | ||||
Non performing loans [Abstract] | ||||
Non-Accrual with no Allowance for Credit Loss | 0 | |||
Non-Accrual with an Allowance for Credit Loss | 321 | |||
Total Non-Accrual | 321 | |||
90+ and Still Accruing | 0 | |||
Total loans | [3] | 98,418 | ||
Accrued interest excluded from total | [3] | 324 | ||
Non-Performing Loans [Member] | ||||
Non performing loans [Abstract] | ||||
Total loans | 7,089 | 7,873 | [1] | |
Accrued interest excluded from total | 0 | 0 | [1] | |
Non-Performing Loans [Member] | Commercial [Member] | Commercial and Industrial [Member] | ||||
Non performing loans [Abstract] | ||||
Total loans | [2] | 1,320 | 1,387 | [1] |
Non-Performing Loans [Member] | Commercial [Member] | Commercial Real Estate [Member] | ||||
Non performing loans [Abstract] | ||||
Total loans | 0 | 0 | [1] | |
Non-Performing Loans [Member] | Mortgage [Member] | 1-4 Family Owner Occupied - Jumbo [Member] | ||||
Non performing loans [Abstract] | ||||
Total loans | 619 | 623 | [1] | |
Non-Performing Loans [Member] | Mortgage [Member] | 1-4 Family Owner Occupied - Non-jumbo [Member] | ||||
Non performing loans [Abstract] | ||||
Total loans | [4] | 1,982 | 2,281 | [1] |
Non-Performing Loans [Member] | Mortgage [Member] | 1-4 Family Non-owner Occupied [Member] | ||||
Non performing loans [Abstract] | ||||
Total loans | 973 | 1,112 | [1] | |
Non-Performing Loans [Member] | Mortgage [Member] | 1-4 Family - 2nd Lien [Member] | ||||
Non performing loans [Abstract] | ||||
Total loans | 1,234 | 1,344 | [1] | |
Non-Performing Loans [Member] | Mortgage [Member] | Resort Lending [Member] | ||||
Non performing loans [Abstract] | ||||
Total loans | 527 | 607 | [1] | |
Non-Performing Loans [Member] | Installment [Member] | Boat Lending [Member] | ||||
Non performing loans [Abstract] | ||||
Total loans | 72 | 52 | [1] | |
Non-Performing Loans [Member] | Installment [Member] | Recreational Vehicle Lending [Member] | ||||
Non performing loans [Abstract] | ||||
Total loans | 41 | 74 | [1] | |
Non-Performing Loans [Member] | Installment [Member] | Other [Member] | ||||
Non performing loans [Abstract] | ||||
Total loans | $ 321 | $ 393 | [1] | |
[1] | Non-performing loans at December 31, 2020 exclude PCI loans. | |||
[2] | Non-performing commercial and industrial loans exclude $0.053 million of government guaranteed loans at both March 31, 2021 and December 31, 2020. | |||
[3] | Credit scores have been updated within the last twelve months. | |||
[4] | Non-performing 1-4 family owner occupied – non jumbo loans exclude $0.406 million and $0.386 million of government guaranteed loans at March 31, 2021 and December 31, 2020, respectively. |
Loans, Amortized Cost of Collat
Loans, Amortized Cost of Collateral-dependent Loans by Class (Details) $ in Thousands | Mar. 31, 2021USD ($) | |
Collateral-dependent Loans by Class [Abstract] | ||
Total loans | $ 2,784,224 | |
Allowance for credit losses | 46,755 | [1] |
Accrued interest excluded from total | 8,496 | |
Collateral Dependent Loans [Member] | ||
Collateral-dependent Loans by Class [Abstract] | ||
Allowance for credit losses | 1,497 | |
Real Estate [Member] | ||
Collateral-dependent Loans by Class [Abstract] | ||
Total loans | 4,191 | |
Accrued interest excluded from total | 1 | |
Other Loan [Member] | ||
Collateral-dependent Loans by Class [Abstract] | ||
Total loans | 1,380 | |
Accrued interest excluded from total | 6 | |
Commercial [Member] | ||
Collateral-dependent Loans by Class [Abstract] | ||
Total loans | 1,301,223 | |
Allowance for credit losses | 9,530 | |
Accrued interest excluded from total | 3,438 | |
Commercial [Member] | Commercial and Industrial [Member] | ||
Collateral-dependent Loans by Class [Abstract] | ||
Total loans | 729,168 | |
Accrued interest excluded from total | 2,342 | |
Commercial [Member] | Commercial and Industrial [Member] | Collateral Dependent Loans [Member] | ||
Collateral-dependent Loans by Class [Abstract] | ||
Allowance for credit losses | 681 | |
Commercial [Member] | Commercial and Industrial [Member] | Real Estate [Member] | ||
Collateral-dependent Loans by Class [Abstract] | ||
Total loans | 840 | |
Commercial [Member] | Commercial and Industrial [Member] | Other Loan [Member] | ||
Collateral-dependent Loans by Class [Abstract] | ||
Total loans | 1,209 | |
Commercial [Member] | Commercial Real Estate [Member] | ||
Collateral-dependent Loans by Class [Abstract] | ||
Total loans | 572,055 | |
Accrued interest excluded from total | 1,096 | |
Commercial [Member] | Commercial Real Estate [Member] | Collateral Dependent Loans [Member] | ||
Collateral-dependent Loans by Class [Abstract] | ||
Allowance for credit losses | 32 | |
Commercial [Member] | Commercial Real Estate [Member] | Real Estate [Member] | ||
Collateral-dependent Loans by Class [Abstract] | ||
Total loans | 142 | |
Commercial [Member] | Commercial Real Estate [Member] | Other Loan [Member] | ||
Collateral-dependent Loans by Class [Abstract] | ||
Total loans | 0 | |
Mortgage [Member] | ||
Collateral-dependent Loans by Class [Abstract] | ||
Total loans | 999,982 | [2] |
Allowance for credit losses | 18,448 | |
Accrued interest excluded from total | 3,860 | [2] |
Mortgage [Member] | 1-4 Family Owner Occupied - Jumbo [Member] | ||
Collateral-dependent Loans by Class [Abstract] | ||
Total loans | 447,865 | [2] |
Accrued interest excluded from total | 1,125 | [2] |
Mortgage [Member] | 1-4 Family Owner Occupied - Jumbo [Member] | Collateral Dependent Loans [Member] | ||
Collateral-dependent Loans by Class [Abstract] | ||
Allowance for credit losses | 0 | |
Mortgage [Member] | 1-4 Family Owner Occupied - Jumbo [Member] | Real Estate [Member] | ||
Collateral-dependent Loans by Class [Abstract] | ||
Total loans | 619 | |
Mortgage [Member] | 1-4 Family Owner Occupied - Jumbo [Member] | Other Loan [Member] | ||
Collateral-dependent Loans by Class [Abstract] | ||
Total loans | 0 | |
Mortgage [Member] | 1-4 Family Owner Occupied - Non-jumbo [Member] | ||
Collateral-dependent Loans by Class [Abstract] | ||
Total loans | 251,498 | [2] |
Accrued interest excluded from total | 1,686 | [2] |
Mortgage [Member] | 1-4 Family Owner Occupied - Non-jumbo [Member] | Collateral Dependent Loans [Member] | ||
Collateral-dependent Loans by Class [Abstract] | ||
Allowance for credit losses | 316 | |
Mortgage [Member] | 1-4 Family Owner Occupied - Non-jumbo [Member] | Real Estate [Member] | ||
Collateral-dependent Loans by Class [Abstract] | ||
Total loans | 886 | |
Mortgage [Member] | 1-4 Family Owner Occupied - Non-jumbo [Member] | Other Loan [Member] | ||
Collateral-dependent Loans by Class [Abstract] | ||
Total loans | 0 | |
Mortgage [Member] | 1-4 Family Non-owner Occupied [Member] | ||
Collateral-dependent Loans by Class [Abstract] | ||
Total loans | 157,993 | [2] |
Accrued interest excluded from total | 512 | [2] |
Mortgage [Member] | 1-4 Family Non-owner Occupied [Member] | Collateral Dependent Loans [Member] | ||
Collateral-dependent Loans by Class [Abstract] | ||
Allowance for credit losses | 169 | |
Mortgage [Member] | 1-4 Family Non-owner Occupied [Member] | Real Estate [Member] | ||
Collateral-dependent Loans by Class [Abstract] | ||
Total loans | 694 | |
Mortgage [Member] | 1-4 Family Non-owner Occupied [Member] | Other Loan [Member] | ||
Collateral-dependent Loans by Class [Abstract] | ||
Total loans | 0 | |
Mortgage [Member] | 1-4 Family - 2nd Lien [Member] | ||
Collateral-dependent Loans by Class [Abstract] | ||
Total loans | 86,940 | [2] |
Accrued interest excluded from total | 298 | [2] |
Mortgage [Member] | 1-4 Family - 2nd Lien [Member] | Collateral Dependent Loans [Member] | ||
Collateral-dependent Loans by Class [Abstract] | ||
Allowance for credit losses | 163 | |
Mortgage [Member] | 1-4 Family - 2nd Lien [Member] | Real Estate [Member] | ||
Collateral-dependent Loans by Class [Abstract] | ||
Total loans | 646 | |
Mortgage [Member] | 1-4 Family - 2nd Lien [Member] | Other Loan [Member] | ||
Collateral-dependent Loans by Class [Abstract] | ||
Total loans | 0 | |
Mortgage [Member] | Resort Lending [Member] | ||
Collateral-dependent Loans by Class [Abstract] | ||
Total loans | 55,686 | [2] |
Accrued interest excluded from total | 239 | [2] |
Mortgage [Member] | Resort Lending [Member] | Collateral Dependent Loans [Member] | ||
Collateral-dependent Loans by Class [Abstract] | ||
Allowance for credit losses | 48 | |
Mortgage [Member] | Resort Lending [Member] | Real Estate [Member] | ||
Collateral-dependent Loans by Class [Abstract] | ||
Total loans | 287 | |
Mortgage [Member] | Resort Lending [Member] | Other Loan [Member] | ||
Collateral-dependent Loans by Class [Abstract] | ||
Total loans | 0 | |
Installment [Member] | ||
Collateral-dependent Loans by Class [Abstract] | ||
Total loans | 483,019 | [2] |
Allowance for credit losses | 3,979 | |
Accrued interest excluded from total | 1,198 | [2] |
Installment [Member] | Boat Lending [Member] | ||
Collateral-dependent Loans by Class [Abstract] | ||
Total loans | 211,328 | [2] |
Accrued interest excluded from total | 481 | [2] |
Installment [Member] | Boat Lending [Member] | Collateral Dependent Loans [Member] | ||
Collateral-dependent Loans by Class [Abstract] | ||
Allowance for credit losses | 4 | |
Installment [Member] | Boat Lending [Member] | Real Estate [Member] | ||
Collateral-dependent Loans by Class [Abstract] | ||
Total loans | 0 | |
Installment [Member] | Boat Lending [Member] | Other Loan [Member] | ||
Collateral-dependent Loans by Class [Abstract] | ||
Total loans | 11 | |
Installment [Member] | Recreational Vehicle Lending [Member] | ||
Collateral-dependent Loans by Class [Abstract] | ||
Total loans | 173,273 | [2] |
Accrued interest excluded from total | 393 | [2] |
Installment [Member] | Recreational Vehicle Lending [Member] | Collateral Dependent Loans [Member] | ||
Collateral-dependent Loans by Class [Abstract] | ||
Allowance for credit losses | 6 | |
Installment [Member] | Recreational Vehicle Lending [Member] | Real Estate [Member] | ||
Collateral-dependent Loans by Class [Abstract] | ||
Total loans | 0 | |
Installment [Member] | Recreational Vehicle Lending [Member] | Other Loan [Member] | ||
Collateral-dependent Loans by Class [Abstract] | ||
Total loans | 17 | |
Installment [Member] | Other [Member] | ||
Collateral-dependent Loans by Class [Abstract] | ||
Total loans | 98,418 | [2] |
Accrued interest excluded from total | 324 | [2] |
Installment [Member] | Other [Member] | Collateral Dependent Loans [Member] | ||
Collateral-dependent Loans by Class [Abstract] | ||
Allowance for credit losses | 78 | |
Installment [Member] | Other [Member] | Real Estate [Member] | ||
Collateral-dependent Loans by Class [Abstract] | ||
Total loans | 77 | |
Installment [Member] | Other [Member] | Other Loan [Member] | ||
Collateral-dependent Loans by Class [Abstract] | ||
Total loans | $ 143 | |
[1] | Beginning January 1, 2021, calculation is based on CECL methodology. Prior to January 1, 2021, calculation was based on the probable incurred loss methodology. | |
[2] | Credit scores have been updated within the last twelve months. |
Loans, Aging Analysis of Loans
Loans, Aging Analysis of Loans by Class (Details) - USD ($) $ in Thousands | Mar. 31, 2021 | Dec. 31, 2020 | |
Aging analysis of loans by class [Abstract] | |||
Total loans | $ 2,784,224 | ||
Total recorded investment | [1] | $ 2,742,577 | |
Accrued interest excluded from total | 8,496 | ||
Accrued interest included in recorded investment | [1] | 8,899 | |
Loans Past Due, 30-59 days [Member] | |||
Aging analysis of loans by class [Abstract] | |||
Loans Past Due | 3,805 | 12,817 | |
Accrued interest excluded from total | 49 | ||
Accrued interest included in recorded investment | 147 | ||
Loans Past Due, 60-89 days [Member] | |||
Aging analysis of loans by class [Abstract] | |||
Loans Past Due | 881 | 1,446 | |
Accrued interest excluded from total | 15 | ||
Accrued interest included in recorded investment | 22 | ||
Loans Past Due, 90+ days [Member] | |||
Aging analysis of loans by class [Abstract] | |||
Loans Past Due | 2,482 | 3,008 | |
Accrued interest excluded from total | 0 | ||
Accrued interest included in recorded investment | 0 | ||
Loans Past Due Total [Member] | |||
Aging analysis of loans by class [Abstract] | |||
Loans Past Due | 7,168 | 17,271 | |
Accrued interest excluded from total | 64 | ||
Accrued interest included in recorded investment | 169 | ||
Loans Not Past Due [Member] | |||
Aging analysis of loans by class [Abstract] | |||
Loans not Past Due | 2,777,056 | 2,725,306 | |
Accrued interest excluded from total | 8,432 | ||
Accrued interest included in recorded investment | 8,730 | ||
Commercial [Member] | |||
Aging analysis of loans by class [Abstract] | |||
Total loans | 1,301,223 | ||
Total recorded investment | [1] | 1,245,951 | |
Accrued interest excluded from total | 3,438 | ||
Accrued interest included in recorded investment | [1] | 3,536 | |
Commercial [Member] | Commercial and Industrial [Member] | |||
Aging analysis of loans by class [Abstract] | |||
Loans Past Due | 197 | 5,204 | |
Loans not Past Due | 728,971 | 671,115 | |
Total loans | 729,168 | ||
Total recorded investment | 676,319 | ||
Accrued interest excluded from total | 2,342 | ||
Commercial [Member] | Commercial and Industrial [Member] | Loans Past Due, 30-59 days [Member] | |||
Aging analysis of loans by class [Abstract] | |||
Loans Past Due | 87 | 5,003 | |
Commercial [Member] | Commercial and Industrial [Member] | Loans Past Due, 60-89 days [Member] | |||
Aging analysis of loans by class [Abstract] | |||
Loans Past Due | 0 | 131 | |
Commercial [Member] | Commercial and Industrial [Member] | Loans Past Due, 90+ days [Member] | |||
Aging analysis of loans by class [Abstract] | |||
Loans Past Due | 110 | 70 | |
Commercial [Member] | Commercial Real Estate [Member] | |||
Aging analysis of loans by class [Abstract] | |||
Loans Past Due | 0 | 2,600 | |
Loans not Past Due | 572,055 | 567,032 | |
Total loans | 572,055 | ||
Total recorded investment | 569,632 | ||
Accrued interest excluded from total | 1,096 | ||
Commercial [Member] | Commercial Real Estate [Member] | Loans Past Due, 30-59 days [Member] | |||
Aging analysis of loans by class [Abstract] | |||
Loans Past Due | 0 | 2,600 | |
Commercial [Member] | Commercial Real Estate [Member] | Loans Past Due, 60-89 days [Member] | |||
Aging analysis of loans by class [Abstract] | |||
Loans Past Due | 0 | 0 | |
Commercial [Member] | Commercial Real Estate [Member] | Loans Past Due, 90+ days [Member] | |||
Aging analysis of loans by class [Abstract] | |||
Loans Past Due | 0 | 0 | |
Mortgage [Member] | |||
Aging analysis of loans by class [Abstract] | |||
Total loans | [2] | 999,982 | |
Total recorded investment | [1] | 1,020,104 | |
Accrued interest excluded from total | [2] | 3,860 | |
Accrued interest included in recorded investment | [1] | 4,178 | |
Mortgage [Member] | 1-4 Family Owner Occupied - Jumbo [Member] | |||
Aging analysis of loans by class [Abstract] | |||
Loans Past Due | 1,439 | 1,384 | |
Loans not Past Due | 446,426 | 438,794 | |
Total loans | [2] | 447,865 | |
Total recorded investment | 440,178 | ||
Accrued interest excluded from total | [2] | 1,125 | |
Accrued interest included in recorded investment | 1,301 | ||
Mortgage [Member] | 1-4 Family Owner Occupied - Jumbo [Member] | Loans Past Due, 30-59 days [Member] | |||
Aging analysis of loans by class [Abstract] | |||
Loans Past Due | 819 | 761 | |
Mortgage [Member] | 1-4 Family Owner Occupied - Jumbo [Member] | Loans Past Due, 60-89 days [Member] | |||
Aging analysis of loans by class [Abstract] | |||
Loans Past Due | 0 | 0 | |
Mortgage [Member] | 1-4 Family Owner Occupied - Jumbo [Member] | Loans Past Due, 90+ days [Member] | |||
Aging analysis of loans by class [Abstract] | |||
Loans Past Due | 620 | 623 | |
Mortgage [Member] | 1-4 Family Owner Occupied - Non-jumbo [Member] | |||
Aging analysis of loans by class [Abstract] | |||
Loans Past Due | 1,652 | 2,843 | |
Loans not Past Due | 249,846 | 264,730 | |
Total loans | [2] | 251,498 | |
Total recorded investment | 267,573 | ||
Accrued interest excluded from total | [2] | 1,686 | |
Accrued interest included in recorded investment | 1,641 | ||
Mortgage [Member] | 1-4 Family Owner Occupied - Non-jumbo [Member] | Loans Past Due, 30-59 days [Member] | |||
Aging analysis of loans by class [Abstract] | |||
Loans Past Due | 1,033 | 1,888 | |
Mortgage [Member] | 1-4 Family Owner Occupied - Non-jumbo [Member] | Loans Past Due, 60-89 days [Member] | |||
Aging analysis of loans by class [Abstract] | |||
Loans Past Due | 265 | 453 | |
Mortgage [Member] | 1-4 Family Owner Occupied - Non-jumbo [Member] | Loans Past Due, 90+ days [Member] | |||
Aging analysis of loans by class [Abstract] | |||
Loans Past Due | 354 | 502 | |
Mortgage [Member] | 1-4 Family Non-owner Occupied [Member] | |||
Aging analysis of loans by class [Abstract] | |||
Loans Past Due | 1,522 | 1,799 | |
Loans not Past Due | 156,471 | 157,977 | |
Total loans | [2] | 157,993 | |
Total recorded investment | 159,776 | ||
Accrued interest excluded from total | [2] | 512 | |
Accrued interest included in recorded investment | 587 | ||
Mortgage [Member] | 1-4 Family Non-owner Occupied [Member] | Loans Past Due, 30-59 days [Member] | |||
Aging analysis of loans by class [Abstract] | |||
Loans Past Due | 1,019 | 1,184 | |
Mortgage [Member] | 1-4 Family Non-owner Occupied [Member] | Loans Past Due, 60-89 days [Member] | |||
Aging analysis of loans by class [Abstract] | |||
Loans Past Due | 102 | 139 | |
Mortgage [Member] | 1-4 Family Non-owner Occupied [Member] | Loans Past Due, 90+ days [Member] | |||
Aging analysis of loans by class [Abstract] | |||
Loans Past Due | 401 | 476 | |
Mortgage [Member] | 1-4 Family - 2nd Lien [Member] | |||
Aging analysis of loans by class [Abstract] | |||
Loans Past Due | 996 | 1,670 | |
Loans not Past Due | 85,944 | 92,860 | |
Total loans | [2] | 86,940 | |
Total recorded investment | 94,530 | ||
Accrued interest excluded from total | [2] | 298 | |
Accrued interest included in recorded investment | 373 | ||
Mortgage [Member] | 1-4 Family - 2nd Lien [Member] | Loans Past Due, 30-59 days [Member] | |||
Aging analysis of loans by class [Abstract] | |||
Loans Past Due | 351 | 710 | |
Mortgage [Member] | 1-4 Family - 2nd Lien [Member] | Loans Past Due, 60-89 days [Member] | |||
Aging analysis of loans by class [Abstract] | |||
Loans Past Due | 140 | 228 | |
Mortgage [Member] | 1-4 Family - 2nd Lien [Member] | Loans Past Due, 90+ days [Member] | |||
Aging analysis of loans by class [Abstract] | |||
Loans Past Due | 505 | 732 | |
Mortgage [Member] | Resort Lending [Member] | |||
Aging analysis of loans by class [Abstract] | |||
Loans Past Due | 507 | 585 | |
Loans not Past Due | 55,179 | 57,462 | |
Total loans | [2] | 55,686 | |
Total recorded investment | 58,047 | ||
Accrued interest excluded from total | [2] | 239 | |
Accrued interest included in recorded investment | 276 | ||
Mortgage [Member] | Resort Lending [Member] | Loans Past Due, 30-59 days [Member] | |||
Aging analysis of loans by class [Abstract] | |||
Loans Past Due | 32 | 32 | |
Mortgage [Member] | Resort Lending [Member] | Loans Past Due, 60-89 days [Member] | |||
Aging analysis of loans by class [Abstract] | |||
Loans Past Due | 188 | 195 | |
Mortgage [Member] | Resort Lending [Member] | Loans Past Due, 90+ days [Member] | |||
Aging analysis of loans by class [Abstract] | |||
Loans Past Due | 287 | 358 | |
Installment [Member] | |||
Aging analysis of loans by class [Abstract] | |||
Total loans | [2] | 483,019 | |
Total recorded investment | [1] | 476,522 | |
Accrued interest excluded from total | [2] | 1,198 | |
Accrued interest included in recorded investment | [1] | 1,185 | |
Installment [Member] | Boat Lending [Member] | |||
Aging analysis of loans by class [Abstract] | |||
Loans Past Due | 275 | 196 | |
Loans not Past Due | 211,053 | 207,317 | |
Total loans | [2] | 211,328 | |
Total recorded investment | 207,513 | ||
Accrued interest excluded from total | [2] | 481 | |
Accrued interest included in recorded investment | 572 | ||
Installment [Member] | Boat Lending [Member] | Loans Past Due, 30-59 days [Member] | |||
Aging analysis of loans by class [Abstract] | |||
Loans Past Due | 168 | 95 | |
Installment [Member] | Boat Lending [Member] | Loans Past Due, 60-89 days [Member] | |||
Aging analysis of loans by class [Abstract] | |||
Loans Past Due | 103 | 101 | |
Installment [Member] | Boat Lending [Member] | Loans Past Due, 90+ days [Member] | |||
Aging analysis of loans by class [Abstract] | |||
Loans Past Due | 4 | 0 | |
Installment [Member] | Recreational Vehicle Lending [Member] | |||
Aging analysis of loans by class [Abstract] | |||
Loans Past Due | 94 | 292 | |
Loans not Past Due | 173,179 | 169,282 | |
Total loans | [2] | 173,273 | |
Total recorded investment | 169,574 | ||
Accrued interest excluded from total | [2] | 393 | |
Accrued interest included in recorded investment | 457 | ||
Installment [Member] | Recreational Vehicle Lending [Member] | Loans Past Due, 30-59 days [Member] | |||
Aging analysis of loans by class [Abstract] | |||
Loans Past Due | 64 | 207 | |
Installment [Member] | Recreational Vehicle Lending [Member] | Loans Past Due, 60-89 days [Member] | |||
Aging analysis of loans by class [Abstract] | |||
Loans Past Due | 14 | 37 | |
Installment [Member] | Recreational Vehicle Lending [Member] | Loans Past Due, 90+ days [Member] | |||
Aging analysis of loans by class [Abstract] | |||
Loans Past Due | 16 | 48 | |
Installment [Member] | Other [Member] | |||
Aging analysis of loans by class [Abstract] | |||
Loans Past Due | 486 | 698 | |
Loans not Past Due | 97,932 | 98,737 | |
Total loans | [2] | 98,418 | |
Total recorded investment | 99,435 | ||
Accrued interest excluded from total | [2] | 324 | |
Accrued interest included in recorded investment | 156 | ||
Installment [Member] | Other [Member] | Loans Past Due, 30-59 days [Member] | |||
Aging analysis of loans by class [Abstract] | |||
Loans Past Due | 232 | 337 | |
Installment [Member] | Other [Member] | Loans Past Due, 60-89 days [Member] | |||
Aging analysis of loans by class [Abstract] | |||
Loans Past Due | 69 | 162 | |
Installment [Member] | Other [Member] | Loans Past Due, 90+ days [Member] | |||
Aging analysis of loans by class [Abstract] | |||
Loans Past Due | $ 185 | $ 199 | |
[1] | Beginning January 1, 2021, calculation is based on CECL methodology. Prior to January 1, 2021, calculation was based on the probable incurred loss methodology. | ||
[2] | Credit scores have been updated within the last twelve months. |
Loans, Impaired Financing Recei
Loans, Impaired Financing Receivables (Details) - USD ($) $ in Thousands | 3 Months Ended | ||
Mar. 31, 2020 | Dec. 31, 2020 | ||
Impaired loans with no allocated ACL [Abstract] | |||
Troubled debt restructurings ("TDR") | [1] | $ 93 | |
Non - TDR | [1] | 1,367 | |
Impaired loans with an allocated ACL [Abstract] | |||
TDR - allowance based on collateral | [1] | 9,027 | |
TDR - allowance based on present value cash flow | [1] | 37,953 | |
Non - TDR - allowance based on collateral | [1] | 1,873 | |
Total impaired loans | [1] | 50,313 | |
Amount of ACL allocated [Abstract] | |||
TDR - allowance based on collateral | [1] | 1,058 | |
TDR - allowance based on present value cash flow | [1] | 3,755 | |
Non - TDR - allowance based on collateral | [1] | 768 | |
Total amount of ACL allocated | [1] | 5,581 | |
Impaired Loans by class [Abstract] | |||
Recorded Investment, with no related ACL recorded | 1,460 | ||
Unpaid Principal Balance, with no related ACL recorded | 1,865 | ||
Related Allowance, with no related ACL recorded | [1] | 0 | |
Recorded Investment, with an ACL recorded | 49,212 | ||
Unpaid Principal Balance, with an ACL recorded | 51,105 | ||
Recorded Investment | 50,672 | ||
Unpaid Principal Balance | 52,970 | ||
Related Allowance | [1] | 5,581 | |
Accrued interest included in recorded investment | 359 | ||
Average recorded investment in and interest income earned on impaired loans by class [Abstract] | |||
Average Recorded Investment, with no related ACL recorded | [1] | $ 1,721 | |
Interest Income Recognized, with no related ACL recorded | [1] | 8 | |
Average Recorded Investment, with an a ACL recorded | [1] | 57,880 | |
Interest Income Recognized, with an a ACL recorded | [1] | 878 | |
Average Recorded Investment | [1] | 59,601 | |
Interest Income Recognized | [1] | 886 | |
Commercial [Member] | Commercial and Industrial [Member] | |||
Impaired Loans by class [Abstract] | |||
Recorded Investment, with no related ACL recorded | 77 | ||
Unpaid Principal Balance, with no related ACL recorded | 80 | ||
Related Allowance, with no related ACL recorded | [1] | 0 | |
Recorded Investment, with an ACL recorded | 2,227 | ||
Unpaid Principal Balance, with an ACL recorded | 2,370 | ||
Recorded Investment | 2,304 | ||
Unpaid Principal Balance | 2,450 | ||
Related Allowance | [1] | 756 | |
Average recorded investment in and interest income earned on impaired loans by class [Abstract] | |||
Average Recorded Investment, with no related ACL recorded | [1] | 171 | |
Interest Income Recognized, with no related ACL recorded | [1] | 1 | |
Average Recorded Investment, with an a ACL recorded | [1] | 2,032 | |
Interest Income Recognized, with an a ACL recorded | [1] | 38 | |
Average Recorded Investment | [1] | 2,203 | |
Interest Income Recognized | [1] | 39 | |
Commercial [Member] | Commercial Real Estate [Member] | |||
Impaired Loans by class [Abstract] | |||
Recorded Investment, with no related ACL recorded | 0 | ||
Unpaid Principal Balance, with no related ACL recorded | 0 | ||
Related Allowance, with no related ACL recorded | [1] | 0 | |
Recorded Investment, with an ACL recorded | 7,127 | ||
Unpaid Principal Balance, with an ACL recorded | 7,096 | ||
Recorded Investment | 7,127 | ||
Unpaid Principal Balance | 7,096 | ||
Related Allowance | [1] | 510 | |
Average recorded investment in and interest income earned on impaired loans by class [Abstract] | |||
Average Recorded Investment, with no related ACL recorded | [1] | 398 | |
Interest Income Recognized, with no related ACL recorded | [1] | 0 | |
Average Recorded Investment, with an a ACL recorded | [1] | 11,120 | |
Interest Income Recognized, with an a ACL recorded | [1] | 223 | |
Average Recorded Investment | [1] | 11,518 | |
Interest Income Recognized | [1] | 223 | |
Mortgage [Member] | 1-4 Family Owner Occupied - Jumbo [Member] | |||
Impaired Loans by class [Abstract] | |||
Recorded Investment, with no related ACL recorded | 623 | ||
Unpaid Principal Balance, with no related ACL recorded | 629 | ||
Related Allowance, with no related ACL recorded | [1] | 0 | |
Recorded Investment, with an ACL recorded | 506 | ||
Unpaid Principal Balance, with an ACL recorded | 880 | ||
Recorded Investment | 1,129 | ||
Unpaid Principal Balance | 1,509 | ||
Related Allowance | [1] | 50 | |
Average recorded investment in and interest income earned on impaired loans by class [Abstract] | |||
Average Recorded Investment, with no related ACL recorded | [1] | 77 | |
Interest Income Recognized, with no related ACL recorded | [1] | 1 | |
Average Recorded Investment, with an a ACL recorded | [1] | 12,430 | |
Interest Income Recognized, with an a ACL recorded | [1] | 360 | |
Average Recorded Investment | [1] | 12,507 | |
Interest Income Recognized | [1] | 361 | |
Mortgage [Member] | 1-4 Family Owner Occupied - Non-jumbo [Member] | |||
Impaired Loans by class [Abstract] | |||
Recorded Investment, with no related ACL recorded | 0 | ||
Unpaid Principal Balance, with no related ACL recorded | 0 | ||
Related Allowance, with no related ACL recorded | [1] | 0 | |
Recorded Investment, with an ACL recorded | 21,655 | ||
Unpaid Principal Balance, with an ACL recorded | 22,311 | ||
Recorded Investment | 21,655 | ||
Unpaid Principal Balance | 22,311 | ||
Related Allowance | [1] | 2,300 | |
Average recorded investment in and interest income earned on impaired loans by class [Abstract] | |||
Average Recorded Investment, with no related ACL recorded | [1] | 299 | |
Interest Income Recognized, with no related ACL recorded | [1] | 4 | |
Average Recorded Investment, with an a ACL recorded | [1] | 5,381 | |
Interest Income Recognized, with an a ACL recorded | [1] | 4 | |
Average Recorded Investment | [1] | 5,680 | |
Interest Income Recognized | [1] | 8 | |
Mortgage [Member] | 1-4 Family Non-owner Occupied [Member] | |||
Impaired Loans by class [Abstract] | |||
Recorded Investment, with no related ACL recorded | 305 | ||
Unpaid Principal Balance, with no related ACL recorded | 473 | ||
Related Allowance, with no related ACL recorded | [1] | 0 | |
Recorded Investment, with an ACL recorded | 4,335 | ||
Unpaid Principal Balance, with an ACL recorded | 4,704 | ||
Recorded Investment | 4,640 | ||
Unpaid Principal Balance | 5,177 | ||
Related Allowance | [1] | 495 | |
Average recorded investment in and interest income earned on impaired loans by class [Abstract] | |||
Average Recorded Investment, with no related ACL recorded | [1] | 302 | |
Interest Income Recognized, with no related ACL recorded | [1] | 2 | |
Average Recorded Investment, with an a ACL recorded | [1] | 4,784 | |
Interest Income Recognized, with an a ACL recorded | [1] | 66 | |
Average Recorded Investment | [1] | 5,086 | |
Interest Income Recognized | [1] | 68 | |
Mortgage [Member] | 1-4 Family - 2nd Lien [Member] | |||
Impaired Loans by class [Abstract] | |||
Recorded Investment, with no related ACL recorded | 301 | ||
Unpaid Principal Balance, with no related ACL recorded | 304 | ||
Related Allowance, with no related ACL recorded | [1] | 0 | |
Recorded Investment, with an ACL recorded | 811 | ||
Unpaid Principal Balance, with an ACL recorded | 829 | ||
Recorded Investment | 1,112 | ||
Unpaid Principal Balance | 1,133 | ||
Related Allowance | [1] | 200 | |
Average recorded investment in and interest income earned on impaired loans by class [Abstract] | |||
Average Recorded Investment, with no related ACL recorded | [1] | 396 | |
Interest Income Recognized, with no related ACL recorded | [1] | 0 | |
Average Recorded Investment, with an a ACL recorded | [1] | 7,436 | |
Interest Income Recognized, with an a ACL recorded | [1] | 4 | |
Average Recorded Investment | [1] | 7,832 | |
Interest Income Recognized | [1] | 4 | |
Mortgage [Member] | Resort Lending [Member] | |||
Impaired Loans by class [Abstract] | |||
Recorded Investment, with no related ACL recorded | 154 | ||
Unpaid Principal Balance, with no related ACL recorded | 379 | ||
Related Allowance, with no related ACL recorded | [1] | 0 | |
Recorded Investment, with an ACL recorded | 10,555 | ||
Unpaid Principal Balance, with an ACL recorded | 10,764 | ||
Recorded Investment | 10,709 | ||
Unpaid Principal Balance | 11,143 | ||
Related Allowance | [1] | 1,079 | |
Average recorded investment in and interest income earned on impaired loans by class [Abstract] | |||
Average Recorded Investment, with no related ACL recorded | [1] | 77 | |
Interest Income Recognized, with no related ACL recorded | [1] | 0 | |
Average Recorded Investment, with an a ACL recorded | [1] | 11,827 | |
Interest Income Recognized, with an a ACL recorded | [1] | 141 | |
Average Recorded Investment | [1] | 11,904 | |
Interest Income Recognized | [1] | 141 | |
Installment [Member] | Boat Lending [Member] | |||
Impaired Loans by class [Abstract] | |||
Recorded Investment, with no related ACL recorded | 0 | ||
Unpaid Principal Balance, with no related ACL recorded | 0 | ||
Related Allowance, with no related ACL recorded | [1] | 0 | |
Recorded Investment, with an ACL recorded | 7 | ||
Unpaid Principal Balance, with an ACL recorded | 11 | ||
Recorded Investment | 7 | ||
Unpaid Principal Balance | 11 | ||
Related Allowance | [1] | 2 | |
Average recorded investment in and interest income earned on impaired loans by class [Abstract] | |||
Average Recorded Investment, with no related ACL recorded | [1] | 0 | |
Interest Income Recognized, with no related ACL recorded | [1] | 0 | |
Average Recorded Investment, with an a ACL recorded | [1] | 38 | |
Interest Income Recognized, with an a ACL recorded | [1] | 0 | |
Average Recorded Investment | [1] | 38 | |
Interest Income Recognized | [1] | 0 | |
Installment [Member] | Recreational Vehicle Lending [Member] | |||
Impaired Loans by class [Abstract] | |||
Recorded Investment, with no related ACL recorded | 0 | ||
Unpaid Principal Balance, with no related ACL recorded | 0 | ||
Related Allowance, with no related ACL recorded | [1] | 0 | |
Recorded Investment, with an ACL recorded | 87 | ||
Unpaid Principal Balance, with an ACL recorded | 100 | ||
Recorded Investment | 87 | ||
Unpaid Principal Balance | 100 | ||
Related Allowance | [1] | 19 | |
Average recorded investment in and interest income earned on impaired loans by class [Abstract] | |||
Average Recorded Investment, with no related ACL recorded | [1] | 0 | |
Interest Income Recognized, with no related ACL recorded | [1] | 0 | |
Average Recorded Investment, with an a ACL recorded | [1] | 65 | |
Interest Income Recognized, with an a ACL recorded | [1] | 1 | |
Average Recorded Investment | [1] | 65 | |
Interest Income Recognized | [1] | 1 | |
Installment [Member] | Other [Member] | |||
Impaired Loans by class [Abstract] | |||
Recorded Investment, with no related ACL recorded | 0 | ||
Unpaid Principal Balance, with no related ACL recorded | 0 | ||
Related Allowance, with no related ACL recorded | [1] | 0 | |
Recorded Investment, with an ACL recorded | 1,902 | ||
Unpaid Principal Balance, with an ACL recorded | 2,040 | ||
Recorded Investment | 1,902 | ||
Unpaid Principal Balance | 2,040 | ||
Related Allowance | [1] | $ 170 | |
Average recorded investment in and interest income earned on impaired loans by class [Abstract] | |||
Average Recorded Investment, with no related ACL recorded | [1] | 1 | |
Interest Income Recognized, with no related ACL recorded | [1] | 0 | |
Average Recorded Investment, with an a ACL recorded | [1] | 2,767 | |
Interest Income Recognized, with an a ACL recorded | [1] | 41 | |
Average Recorded Investment | [1] | 2,768 | |
Interest Income Recognized | [1] | $ 41 | |
[1] | Beginning January 1, 2021, calculation is based on CECL methodology. Prior to January 1, 2021, calculation was based on the probable incurred loss methodology. |
Loans, Troubled Debt Restructur
Loans, Troubled Debt Restructurings (Details) $ in Thousands | 3 Months Ended | |||
Mar. 31, 2021USD ($)ContractPayment | Mar. 31, 2020USD ($)Contract | Dec. 31, 2020USD ($) | ||
Troubled Debt Restructuring [Abstract] | ||||
Troubled debt restructuring | $ 42,275 | $ 47,073 | ||
Number of consecutive timely payments required | Payment | 6 | |||
Troubled debt restructuring, specific reserve | $ 4,600 | 4,800 | ||
Loans classified as troubled debt restructurings [Abstract] | ||||
Number of contracts | Contract | 0 | 7 | ||
Pre-modification recorded balance | $ 0 | $ 1,417 | ||
Post-modification recorded balance | 0 | 1,422 | ||
Increase in allowance for credit losses | 0 | |||
Increase in allowance for credit losses | 270 | |||
Charge offs due to troubled debt restructurings | $ 0 | 0 | ||
Past due period for modified loans | 90 days | |||
Charge-offs on TDRs that subsequently defaulted | $ 0 | $ 0 | ||
Minimum [Member] | ||||
Troubled Debt Restructuring [Abstract] | ||||
Modification of stated interest rate of loans, range of period | 9 months | |||
Modifications involving extension of maturity date, period range | 1 month | |||
Maximum [Member] | ||||
Troubled Debt Restructuring [Abstract] | ||||
Modification of stated interest rate of loans, range of period | 36 months | |||
Modification of stated interest rate of loans, range of period in certain circumstances | 480 months | |||
Modifications involving extension of maturity date, period range | 60 months | |||
Modifications involving extension of maturity date, period range in certain circumstances | 230 months | |||
Performing TDRs [Member] | ||||
Troubled Debt Restructuring [Abstract] | ||||
Troubled debt restructuring | $ 39,711 | 44,341 | ||
Non-performing TDRs [Member] | ||||
Troubled Debt Restructuring [Abstract] | ||||
Troubled debt restructuring | [1] | 2,564 | 2,732 | |
Commercial [Member] | ||||
Troubled Debt Restructuring [Abstract] | ||||
Troubled debt restructuring | 6,137 | 9,104 | ||
Commercial [Member] | Performing TDRs [Member] | ||||
Troubled Debt Restructuring [Abstract] | ||||
Troubled debt restructuring | 5,032 | 7,956 | ||
Commercial [Member] | Non-performing TDRs [Member] | ||||
Troubled Debt Restructuring [Abstract] | ||||
Troubled debt restructuring | [1] | $ 1,105 | 1,148 | |
Commercial [Member] | Commercial and Industrial [Member] | ||||
Loans classified as troubled debt restructurings [Abstract] | ||||
Number of contracts | Contract | 0 | 1 | ||
Pre-modification recorded balance | $ 0 | $ 99 | ||
Post-modification recorded balance | $ 0 | $ 99 | ||
Commercial [Member] | Commercial Real Estate [Member] | ||||
Loans classified as troubled debt restructurings [Abstract] | ||||
Number of contracts | Contract | 0 | 3 | ||
Pre-modification recorded balance | $ 0 | $ 1,177 | ||
Post-modification recorded balance | $ 0 | $ 1,177 | ||
Mortgage [Member] | 1-4 Family Owner Occupied - Jumbo [Member] | ||||
Loans classified as troubled debt restructurings [Abstract] | ||||
Number of contracts | Contract | 0 | 0 | ||
Pre-modification recorded balance | $ 0 | $ 0 | ||
Post-modification recorded balance | $ 0 | $ 0 | ||
Mortgage [Member] | 1-4 Family Owner Occupied - Non-jumbo [Member] | ||||
Loans classified as troubled debt restructurings [Abstract] | ||||
Number of contracts | Contract | 0 | 1 | ||
Pre-modification recorded balance | $ 0 | $ 49 | ||
Post-modification recorded balance | $ 0 | $ 50 | ||
Mortgage [Member] | 1-4 Non-owner Occupied [Member] | ||||
Loans classified as troubled debt restructurings [Abstract] | ||||
Number of contracts | Contract | 0 | 1 | ||
Pre-modification recorded balance | $ 0 | $ 59 | ||
Post-modification recorded balance | $ 0 | $ 62 | ||
Mortgage [Member] | 1-4 Family - 2nd Lien [Member] | ||||
Loans classified as troubled debt restructurings [Abstract] | ||||
Number of contracts | Contract | 0 | 0 | ||
Pre-modification recorded balance | $ 0 | $ 0 | ||
Post-modification recorded balance | $ 0 | $ 0 | ||
Mortgage [Member] | Resort Lending [Member] | ||||
Loans classified as troubled debt restructurings [Abstract] | ||||
Number of contracts | Contract | 0 | 0 | ||
Pre-modification recorded balance | $ 0 | $ 0 | ||
Post-modification recorded balance | $ 0 | $ 0 | ||
Installment [Member] | Boat Lending [Member] | ||||
Loans classified as troubled debt restructurings [Abstract] | ||||
Number of contracts | Contract | 0 | 0 | ||
Pre-modification recorded balance | $ 0 | $ 0 | ||
Post-modification recorded balance | $ 0 | $ 0 | ||
Installment [Member] | Recreational Vehicle Lending [Member] | ||||
Loans classified as troubled debt restructurings [Abstract] | ||||
Number of contracts | Contract | 0 | 0 | ||
Pre-modification recorded balance | $ 0 | $ 0 | ||
Post-modification recorded balance | $ 0 | $ 0 | ||
Installment [Member] | Other [Member] | ||||
Loans classified as troubled debt restructurings [Abstract] | ||||
Number of contracts | Contract | 0 | 1 | ||
Pre-modification recorded balance | $ 0 | $ 33 | ||
Post-modification recorded balance | 0 | $ 34 | ||
Retail [Member] | ||||
Troubled Debt Restructuring [Abstract] | ||||
Troubled debt restructuring | [2] | 36,138 | 37,969 | |
Retail [Member] | Performing TDRs [Member] | ||||
Troubled Debt Restructuring [Abstract] | ||||
Troubled debt restructuring | [2] | 34,679 | 36,385 | |
Retail [Member] | Non-performing TDRs [Member] | ||||
Troubled Debt Restructuring [Abstract] | ||||
Troubled debt restructuring | [1],[2],[3] | $ 1,459 | $ 1,584 | |
[1] | Included in non-performing loans table above. | |||
[2] | Retail loans include mortgage and installment loan portfolio segments. | |||
[3] | Also includes loans on non-accrual at the time of modification until six payments are received on a timely basis. |
Loans, Non-TDR Loan Modificatio
Loans, Non-TDR Loan Modifications and Paycheck Protection Program ("PPP") Due to COVID-19 (Details) $ in Thousands | 3 Months Ended | |||
Mar. 31, 2021USD ($)Loan | Mar. 31, 2020USD ($) | Dec. 31, 2020USD ($)Loan | ||
Non-TDR Loan Modifications and Paycheck Protection Program ("PPP") due to COVID-19 [Abstract] | ||||
Interest only period for Commercial loans | 3 months | |||
Suspended payments period for Retail loans | 3 months | |||
Total loans | $ 2,784,224 | |||
Total loans | [1] | $ 2,733,678 | ||
Percentage of total loans, COVID-19 Accomodations | 0.60% | |||
Allowance for credit losses | [1] | $ 46,755 | ||
Interest and fees on loans | 28,105 | $ 31,764 | ||
Paycheck Protection Program [Member] | ||||
Non-TDR Loan Modifications and Paycheck Protection Program ("PPP") due to COVID-19 [Abstract] | ||||
Total loans | $ 234,174 | |||
Total loans | $ 169,782 | |||
Number of outstanding loans | Loan | 1,948 | 1,483 | ||
Unaccreted net fees remaining at period end | $ 6,816 | $ 3,216 | ||
Allowance for credit losses | 0 | |||
Interest and fees on loans | 2,100 | |||
Commercial [Member] | ||||
Non-TDR Loan Modifications and Paycheck Protection Program ("PPP") due to COVID-19 [Abstract] | ||||
Total loans | $ 1,301,223 | |||
Total loans | [1] | 1,242,415 | ||
Percentage of total loans, COVID-19 Accomodations | 0.00% | |||
Allowance for credit losses | $ 9,530 | |||
Mortgage [Member] | ||||
Non-TDR Loan Modifications and Paycheck Protection Program ("PPP") due to COVID-19 [Abstract] | ||||
Total loans | [2] | $ 999,982 | ||
Total loans | [1] | 1,015,926 | ||
Percentage of total loans, COVID-19 Accomodations | 1.50% | |||
Allowance for credit losses | $ 18,448 | |||
Installment [Member] | ||||
Non-TDR Loan Modifications and Paycheck Protection Program ("PPP") due to COVID-19 [Abstract] | ||||
Total loans | [2] | $ 483,019 | ||
Total loans | [1] | 475,337 | ||
Percentage of total loans, COVID-19 Accomodations | 0.10% | |||
Allowance for credit losses | $ 3,979 | |||
Mortgage Loans Serviced for Others [Member] | ||||
Non-TDR Loan Modifications and Paycheck Protection Program ("PPP") due to COVID-19 [Abstract] | ||||
Total loans | [3] | $ 3,072,491 | ||
Percentage of total loans, COVID-19 Accomodations | [3] | 0.90% | ||
COVID-19 Accomodations [Member] | Paycheck Protection Program [Member] | ||||
Non-TDR Loan Modifications and Paycheck Protection Program ("PPP") due to COVID-19 [Abstract] | ||||
Number of loans with Covid 19 Accommodations | Loan | 143 | |||
Non-TDR loan modifications, portfolio loans outstanding | $ 15,800 | |||
COVID-19 Accomodations [Member] | Commercial [Member] | Paycheck Protection Program [Member] | ||||
Non-TDR Loan Modifications and Paycheck Protection Program ("PPP") due to COVID-19 [Abstract] | ||||
Number of loans with Covid 19 Accommodations | Loan | 0 | |||
Non-TDR loan modifications, portfolio loans outstanding | $ 0 | |||
COVID-19 Accomodations [Member] | Mortgage [Member] | Paycheck Protection Program [Member] | ||||
Non-TDR Loan Modifications and Paycheck Protection Program ("PPP") due to COVID-19 [Abstract] | ||||
Number of loans with Covid 19 Accommodations | Loan | 111 | |||
Non-TDR loan modifications, portfolio loans outstanding | $ 15,263 | |||
COVID-19 Accomodations [Member] | Installment [Member] | Paycheck Protection Program [Member] | ||||
Non-TDR Loan Modifications and Paycheck Protection Program ("PPP") due to COVID-19 [Abstract] | ||||
Number of loans with Covid 19 Accommodations | Loan | 32 | |||
Non-TDR loan modifications, portfolio loans outstanding | $ 537 | |||
COVID-19 Accomodations [Member] | Mortgage Loans Serviced for Others [Member] | Paycheck Protection Program [Member] | ||||
Non-TDR Loan Modifications and Paycheck Protection Program ("PPP") due to COVID-19 [Abstract] | ||||
Number of loans with Covid 19 Accommodations | Loan | [3] | 205 | ||
Non-TDR loan modifications, portfolio loans outstanding | [3] | $ 26,975 | ||
COVID-19 Subsequent Accommodation [Member] | Paycheck Protection Program [Member] | ||||
Non-TDR Loan Modifications and Paycheck Protection Program ("PPP") due to COVID-19 [Abstract] | ||||
Number of loans with Covid 19 Accommodations | Loan | [4] | 109 | ||
Non-TDR loan modifications, portfolio loans outstanding | [4] | $ 12,086 | ||
COVID-19 Subsequent Accommodation [Member] | Commercial [Member] | Paycheck Protection Program [Member] | ||||
Non-TDR Loan Modifications and Paycheck Protection Program ("PPP") due to COVID-19 [Abstract] | ||||
Number of loans with Covid 19 Accommodations | Loan | [4] | 0 | ||
Non-TDR loan modifications, portfolio loans outstanding | [4] | $ 0 | ||
COVID-19 Subsequent Accommodation [Member] | Mortgage [Member] | Paycheck Protection Program [Member] | ||||
Non-TDR Loan Modifications and Paycheck Protection Program ("PPP") due to COVID-19 [Abstract] | ||||
Number of loans with Covid 19 Accommodations | Loan | [4] | 86 | ||
Non-TDR loan modifications, portfolio loans outstanding | [4] | $ 11,658 | ||
COVID-19 Subsequent Accommodation [Member] | Installment [Member] | Paycheck Protection Program [Member] | ||||
Non-TDR Loan Modifications and Paycheck Protection Program ("PPP") due to COVID-19 [Abstract] | ||||
Number of loans with Covid 19 Accommodations | Loan | [4] | 23 | ||
Non-TDR loan modifications, portfolio loans outstanding | [4] | $ 428 | ||
Closed and Outstanding - Round 1 Loans [Member] | Paycheck Protection Program [Member] | ||||
Non-TDR Loan Modifications and Paycheck Protection Program ("PPP") due to COVID-19 [Abstract] | ||||
Total loans | $ 105,934 | |||
Total loans | $ 169,782 | |||
Number of outstanding loans | Loan | 698 | 1,483 | ||
Closed and Outstanding - Round 2 Loans [Member] | Paycheck Protection Program [Member] | ||||
Non-TDR Loan Modifications and Paycheck Protection Program ("PPP") due to COVID-19 [Abstract] | ||||
Total loans | $ 128,240 | |||
Total loans | $ 0 | |||
Number of outstanding loans | Loan | 1,250 | 0 | ||
[1] | Beginning January 1, 2021, calculation is based on CECL methodology. Prior to January 1, 2021, calculation was based on the probable incurred loss methodology. | |||
[2] | Credit scores have been updated within the last twelve months. | |||
[3] | We have delegated authority from all investors to grant these deferrals on their behalf. | |||
[4] | Subsequent accommodations are extensions of the original accommodations that were given as summarized in the paragraph above. |
Loans, Loan Ratings by Loan Cla
Loans, Loan Ratings by Loan Class, Commercial (Details) - USD ($) $ in Thousands | Mar. 31, 2021 | Dec. 31, 2020 | |
Summary of Loan Ratings by Loan Class [Abstract] | |||
Total loans | $ 2,784,224 | ||
Accrued interest excluded from total | 8,496 | ||
Loans | [1] | $ 2,742,577 | |
Accrued interest included in total | [1] | 8,899 | |
Commercial [Member] | |||
Summary of Loan Ratings by Loan Class [Abstract] | |||
2021 | 183,754 | ||
2020 | 321,480 | ||
2019 | 232,026 | ||
2018 | 144,233 | ||
2017 | 117,534 | ||
Prior | 121,505 | ||
Revolving loans amortized, Cost basis | 180,691 | ||
Total loans | 1,301,223 | ||
Accrued interest, 2021 | 253 | ||
Accrued interest, 2020 | 1,509 | ||
Accrued interest, 2019 | 444 | ||
Accrued interest, 2018 | 314 | ||
Accrued interest, 2017 | 265 | ||
Accrued interest, Prior | 312 | ||
Accrued interest, Revolving | 341 | ||
Accrued interest excluded from total | 3,438 | ||
Loans | [1] | 1,245,951 | |
Accrued interest included in total | [1] | 3,536 | |
Commercial [Member] | Non-Watch 1-6 [Member] | |||
Summary of Loan Ratings by Loan Class [Abstract] | |||
2021 | 183,006 | ||
2020 | 315,849 | ||
2019 | 228,546 | ||
2018 | 136,841 | ||
2017 | 116,098 | ||
Prior | 115,551 | ||
Revolving loans amortized, Cost basis | 173,850 | ||
Total loans | 1,269,741 | ||
Loans | 1,199,208 | ||
Accrued interest included in total | 3,408 | ||
Commercial [Member] | Watch 7-8 [Member] | |||
Summary of Loan Ratings by Loan Class [Abstract] | |||
2021 | 748 | ||
2020 | 5,458 | ||
2019 | 2,124 | ||
2018 | 5,245 | ||
2017 | 947 | ||
Prior | 4,767 | ||
Revolving loans amortized, Cost basis | 6,841 | ||
Total loans | 26,130 | ||
Loans | 38,743 | ||
Accrued interest included in total | 105 | ||
Commercial [Member] | Substandard Accrual 9 [Member] | |||
Summary of Loan Ratings by Loan Class [Abstract] | |||
2021 | 0 | ||
2020 | 15 | ||
2019 | 1,316 | ||
2018 | 1,428 | ||
2017 | 103 | ||
Prior | 1,081 | ||
Revolving loans amortized, Cost basis | 0 | ||
Total loans | 3,943 | ||
Loans | 6,613 | ||
Accrued interest included in total | 23 | ||
Commercial [Member] | Non-Accrual 10-11 [Member] | |||
Summary of Loan Ratings by Loan Class [Abstract] | |||
2021 | 0 | ||
2020 | 158 | ||
2019 | 40 | ||
2018 | 719 | ||
2017 | 386 | ||
Prior | 106 | ||
Revolving loans amortized, Cost basis | 0 | ||
Total loans | 1,409 | ||
Loans | 1,387 | ||
Accrued interest included in total | 0 | ||
Commercial [Member] | Commercial and Industrial [Member] | |||
Summary of Loan Ratings by Loan Class [Abstract] | |||
2021 | 142,709 | ||
2020 | 212,617 | ||
2019 | 70,570 | ||
2018 | 53,404 | ||
2017 | 60,228 | ||
Prior | 52,329 | ||
Revolving loans amortized, Cost basis | 137,311 | ||
Total loans | 729,168 | ||
Accrued interest, 2021 | 193 | ||
Accrued interest, 2020 | 1,300 | ||
Accrued interest, 2019 | 173 | ||
Accrued interest, 2018 | 130 | ||
Accrued interest, 2017 | 132 | ||
Accrued interest, Prior | 159 | ||
Accrued interest, Revolving | 255 | ||
Accrued interest excluded from total | 2,342 | ||
Loans | 676,319 | ||
Commercial [Member] | Commercial and Industrial [Member] | Non-Watch 1-6 [Member] | |||
Summary of Loan Ratings by Loan Class [Abstract] | |||
2021 | 142,043 | ||
2020 | 206,986 | ||
2019 | 67,404 | ||
2018 | 48,651 | ||
2017 | 59,051 | ||
Prior | 47,122 | ||
Revolving loans amortized, Cost basis | 130,580 | ||
Total loans | 701,837 | ||
Loans | 637,826 | ||
Commercial [Member] | Commercial and Industrial [Member] | Watch 7-8 [Member] | |||
Summary of Loan Ratings by Loan Class [Abstract] | |||
2021 | 666 | ||
2020 | 5,458 | ||
2019 | 1,846 | ||
2018 | 3,736 | ||
2017 | 704 | ||
Prior | 4,020 | ||
Revolving loans amortized, Cost basis | 6,731 | ||
Total loans | 23,161 | ||
Loans | 32,765 | ||
Commercial [Member] | Commercial and Industrial [Member] | Substandard Accrual 9 [Member] | |||
Summary of Loan Ratings by Loan Class [Abstract] | |||
2021 | 0 | ||
2020 | 15 | ||
2019 | 1,280 | ||
2018 | 298 | ||
2017 | 87 | ||
Prior | 1,081 | ||
Revolving loans amortized, Cost basis | 0 | ||
Total loans | 2,761 | ||
Loans | 4,341 | ||
Commercial [Member] | Commercial and Industrial [Member] | Non-Accrual 10-11 [Member] | |||
Summary of Loan Ratings by Loan Class [Abstract] | |||
2021 | 0 | ||
2020 | 158 | ||
2019 | 40 | ||
2018 | 719 | ||
2017 | 386 | ||
Prior | 106 | ||
Revolving loans amortized, Cost basis | 0 | ||
Total loans | 1,409 | ||
Loans | 1,387 | ||
Commercial [Member] | Commercial Real Estate [Member] | |||
Summary of Loan Ratings by Loan Class [Abstract] | |||
2021 | 41,045 | ||
2020 | 108,863 | ||
2019 | 161,456 | ||
2018 | 90,829 | ||
2017 | 57,306 | ||
Prior | 69,176 | ||
Revolving loans amortized, Cost basis | 43,380 | ||
Total loans | 572,055 | ||
Accrued interest, 2021 | 60 | ||
Accrued interest, 2020 | 209 | ||
Accrued interest, 2019 | 271 | ||
Accrued interest, 2018 | 184 | ||
Accrued interest, 2017 | 133 | ||
Accrued interest, Prior | 153 | ||
Accrued interest, Revolving | 86 | ||
Accrued interest excluded from total | 1,096 | ||
Loans | 569,632 | ||
Commercial [Member] | Commercial Real Estate [Member] | Non-Watch 1-6 [Member] | |||
Summary of Loan Ratings by Loan Class [Abstract] | |||
2021 | 40,963 | ||
2020 | 108,863 | ||
2019 | 161,142 | ||
2018 | 88,190 | ||
2017 | 57,047 | ||
Prior | 68,429 | ||
Revolving loans amortized, Cost basis | 43,270 | ||
Total loans | 567,904 | ||
Loans | 561,382 | ||
Commercial [Member] | Commercial Real Estate [Member] | Watch 7-8 [Member] | |||
Summary of Loan Ratings by Loan Class [Abstract] | |||
2021 | 82 | ||
2020 | 0 | ||
2019 | 278 | ||
2018 | 1,509 | ||
2017 | 243 | ||
Prior | 747 | ||
Revolving loans amortized, Cost basis | 110 | ||
Total loans | 2,969 | ||
Loans | 5,978 | ||
Commercial [Member] | Commercial Real Estate [Member] | Substandard Accrual 9 [Member] | |||
Summary of Loan Ratings by Loan Class [Abstract] | |||
2021 | 0 | ||
2020 | 0 | ||
2019 | 36 | ||
2018 | 1,130 | ||
2017 | 16 | ||
Prior | 0 | ||
Revolving loans amortized, Cost basis | 0 | ||
Total loans | 1,182 | ||
Loans | 2,272 | ||
Commercial [Member] | Commercial Real Estate [Member] | Non-Accrual 10-11 [Member] | |||
Summary of Loan Ratings by Loan Class [Abstract] | |||
2021 | 0 | ||
2020 | 0 | ||
2019 | 0 | ||
2018 | 0 | ||
2017 | 0 | ||
Prior | 0 | ||
Revolving loans amortized, Cost basis | 0 | ||
Total loans | $ 0 | ||
Loans | $ 0 | ||
[1] | Beginning January 1, 2021, calculation is based on CECL methodology. Prior to January 1, 2021, calculation was based on the probable incurred loss methodology. |
Loans, Credit Scores by Loan Cl
Loans, Credit Scores by Loan Class, Mortgage and Installment Segments, Current Period (Details) $ in Thousands | Mar. 31, 2021USD ($) | |
Summary of Credit Scores by Loan Class [Abstract] | ||
Total loans | $ 2,784,224 | |
Accrued interest excluded from total | 8,496 | |
Mortgage [Member] | ||
Summary of Credit Scores by Loan Class [Abstract] | ||
2021 | 126,355 | [1] |
2020 | 287,264 | [1] |
2019 | 141,251 | [1] |
2018 | 77,776 | [1] |
2017 | 97,026 | [1] |
Prior | 177,908 | [1] |
Revolving loans amortized, Cost basis | 92,402 | [1] |
Total loans | 999,982 | [1] |
Accrued interest, 2021 | 1,046 | [1] |
Accrued interest, 2020 | 713 | [1] |
Accrued interest, 2019 | 437 | [1] |
Accrued interest, 2018 | 300 | [1] |
Accrued interest, 2017 | 325 | [1] |
Accrued interest, Prior | 695 | [1] |
Accrued interest, Revolving | 344 | [1] |
Accrued interest excluded from total | 3,860 | [1] |
Mortgage [Member] | 800 and Above [Member] | ||
Summary of Credit Scores by Loan Class [Abstract] | ||
2021 | 15,374 | [1] |
2020 | 43,190 | [1] |
2019 | 19,919 | [1] |
2018 | 10,199 | [1] |
2017 | 13,750 | [1] |
Prior | 23,612 | [1] |
Revolving loans amortized, Cost basis | 14,178 | [1] |
Total loans | 140,222 | [1] |
Mortgage [Member] | 750 to 799 [Member] | ||
Summary of Credit Scores by Loan Class [Abstract] | ||
2021 | 77,611 | [1] |
2020 | 162,257 | [1] |
2019 | 62,065 | [1] |
2018 | 31,991 | [1] |
2017 | 41,319 | [1] |
Prior | 50,543 | [1] |
Revolving loans amortized, Cost basis | 41,249 | [1] |
Total loans | 467,035 | [1] |
Mortgage [Member] | 700 to 749 [Member] | ||
Summary of Credit Scores by Loan Class [Abstract] | ||
2021 | 24,069 | [1] |
2020 | 52,911 | [1] |
2019 | 33,150 | [1] |
2018 | 19,683 | [1] |
2017 | 21,367 | [1] |
Prior | 49,477 | [1] |
Revolving loans amortized, Cost basis | 20,782 | [1] |
Total loans | 221,439 | [1] |
Mortgage [Member] | 650 to 699 [Member] | ||
Summary of Credit Scores by Loan Class [Abstract] | ||
2021 | 8,245 | [1] |
2020 | 21,956 | [1] |
2019 | 19,110 | [1] |
2018 | 10,550 | [1] |
2017 | 11,852 | [1] |
Prior | 26,983 | [1] |
Revolving loans amortized, Cost basis | 10,008 | [1] |
Total loans | 108,704 | [1] |
Mortgage [Member] | 600 to 649 [Member] | ||
Summary of Credit Scores by Loan Class [Abstract] | ||
2021 | 520 | [1] |
2020 | 4,220 | [1] |
2019 | 4,360 | [1] |
2018 | 2,297 | [1] |
2017 | 5,672 | [1] |
Prior | 13,523 | [1] |
Revolving loans amortized, Cost basis | 3,329 | [1] |
Total loans | 33,921 | [1] |
Mortgage [Member] | 550 to 599 [Member] | ||
Summary of Credit Scores by Loan Class [Abstract] | ||
2021 | 284 | [1] |
2020 | 2,212 | [1] |
2019 | 439 | [1] |
2018 | 2,169 | [1] |
2017 | 1,038 | [1] |
Prior | 8,254 | [1] |
Revolving loans amortized, Cost basis | 1,824 | [1] |
Total loans | 16,220 | [1] |
Mortgage [Member] | 500 to 549 [Member] | ||
Summary of Credit Scores by Loan Class [Abstract] | ||
2021 | 252 | [1] |
2020 | 0 | [1] |
2019 | 1,488 | [1] |
2018 | 787 | [1] |
2017 | 1,876 | [1] |
Prior | 4,636 | [1] |
Revolving loans amortized, Cost basis | 821 | [1] |
Total loans | 9,860 | [1] |
Mortgage [Member] | Under 500 [Member] | ||
Summary of Credit Scores by Loan Class [Abstract] | ||
2021 | 0 | [1] |
2020 | 518 | [1] |
2019 | 720 | [1] |
2018 | 100 | [1] |
2017 | 152 | [1] |
Prior | 880 | [1] |
Revolving loans amortized, Cost basis | 211 | [1] |
Total loans | 2,581 | [1] |
Mortgage [Member] | Unknown [Member] | ||
Summary of Credit Scores by Loan Class [Abstract] | ||
2021 | 0 | [1] |
2020 | 0 | [1] |
2019 | 0 | [1] |
2018 | 0 | [1] |
2017 | 0 | [1] |
Prior | 0 | [1] |
Revolving loans amortized, Cost basis | 0 | [1] |
Total loans | 0 | [1] |
Mortgage [Member] | 1-4 Family Owner Occupied - Jumbo [Member] | ||
Summary of Credit Scores by Loan Class [Abstract] | ||
2021 | 79,327 | [1] |
2020 | 193,400 | [1] |
2019 | 84,856 | [1] |
2018 | 32,480 | [1] |
2017 | 43,244 | [1] |
Prior | 14,558 | [1] |
Revolving loans amortized, Cost basis | 0 | [1] |
Total loans | 447,865 | [1] |
Accrued interest, 2021 | 150 | [1] |
Accrued interest, 2020 | 450 | [1] |
Accrued interest, 2019 | 231 | [1] |
Accrued interest, 2018 | 122 | [1] |
Accrued interest, 2017 | 132 | [1] |
Accrued interest, Prior | 40 | [1] |
Accrued interest, Revolving | 0 | [1] |
Accrued interest excluded from total | 1,125 | [1] |
Mortgage [Member] | 1-4 Family Owner Occupied - Jumbo [Member] | 800 and Above [Member] | ||
Summary of Credit Scores by Loan Class [Abstract] | ||
2021 | 12,641 | [1] |
2020 | 30,345 | [1] |
2019 | 10,513 | [1] |
2018 | 3,190 | [1] |
2017 | 3,292 | [1] |
Prior | 1,610 | [1] |
Revolving loans amortized, Cost basis | 0 | [1] |
Total loans | 61,591 | [1] |
Mortgage [Member] | 1-4 Family Owner Occupied - Jumbo [Member] | 750 to 799 [Member] | ||
Summary of Credit Scores by Loan Class [Abstract] | ||
2021 | 50,247 | [1] |
2020 | 106,976 | [1] |
2019 | 36,152 | [1] |
2018 | 12,328 | [1] |
2017 | 19,061 | [1] |
Prior | 4,146 | [1] |
Revolving loans amortized, Cost basis | 0 | [1] |
Total loans | 228,910 | [1] |
Mortgage [Member] | 1-4 Family Owner Occupied - Jumbo [Member] | 700 to 749 [Member] | ||
Summary of Credit Scores by Loan Class [Abstract] | ||
2021 | 14,776 | [1] |
2020 | 35,677 | [1] |
2019 | 21,894 | [1] |
2018 | 10,623 | [1] |
2017 | 11,256 | [1] |
Prior | 4,383 | [1] |
Revolving loans amortized, Cost basis | 0 | [1] |
Total loans | 98,609 | [1] |
Mortgage [Member] | 1-4 Family Owner Occupied - Jumbo [Member] | 650 to 699 [Member] | ||
Summary of Credit Scores by Loan Class [Abstract] | ||
2021 | 1,663 | [1] |
2020 | 17,060 | [1] |
2019 | 13,041 | [1] |
2018 | 5,881 | [1] |
2017 | 6,451 | [1] |
Prior | 2,721 | [1] |
Revolving loans amortized, Cost basis | 0 | [1] |
Total loans | 46,817 | [1] |
Mortgage [Member] | 1-4 Family Owner Occupied - Jumbo [Member] | 600 to 649 [Member] | ||
Summary of Credit Scores by Loan Class [Abstract] | ||
2021 | 0 | [1] |
2020 | 1,470 | [1] |
2019 | 2,779 | [1] |
2018 | 0 | [1] |
2017 | 2,007 | [1] |
Prior | 1,698 | [1] |
Revolving loans amortized, Cost basis | 0 | [1] |
Total loans | 7,954 | [1] |
Mortgage [Member] | 1-4 Family Owner Occupied - Jumbo [Member] | 550 to 599 [Member] | ||
Summary of Credit Scores by Loan Class [Abstract] | ||
2021 | 0 | [1] |
2020 | 1,872 | [1] |
2019 | 0 | [1] |
2018 | 0 | [1] |
2017 | 558 | [1] |
Prior | 0 | [1] |
Revolving loans amortized, Cost basis | 0 | [1] |
Total loans | 2,430 | [1] |
Mortgage [Member] | 1-4 Family Owner Occupied - Jumbo [Member] | 500 to 549 [Member] | ||
Summary of Credit Scores by Loan Class [Abstract] | ||
2021 | 0 | [1] |
2020 | 0 | [1] |
2019 | 477 | [1] |
2018 | 458 | [1] |
2017 | 619 | [1] |
Prior | 0 | [1] |
Revolving loans amortized, Cost basis | 0 | [1] |
Total loans | 1,554 | [1] |
Mortgage [Member] | 1-4 Family Owner Occupied - Jumbo [Member] | Under 500 [Member] | ||
Summary of Credit Scores by Loan Class [Abstract] | ||
2021 | 0 | [1] |
2020 | 0 | [1] |
2019 | 0 | [1] |
2018 | 0 | [1] |
2017 | 0 | [1] |
Prior | 0 | [1] |
Revolving loans amortized, Cost basis | 0 | [1] |
Total loans | 0 | [1] |
Mortgage [Member] | 1-4 Family Owner Occupied - Jumbo [Member] | Unknown [Member] | ||
Summary of Credit Scores by Loan Class [Abstract] | ||
2021 | 0 | [1] |
2020 | 0 | [1] |
2019 | 0 | [1] |
2018 | 0 | [1] |
2017 | 0 | [1] |
Prior | 0 | [1] |
Revolving loans amortized, Cost basis | 0 | [1] |
Total loans | 0 | [1] |
Mortgage [Member] | 1-4 Family Owner Occupied - Non-jumbo [Member] | ||
Summary of Credit Scores by Loan Class [Abstract] | ||
2021 | 27,900 | [1] |
2020 | 45,466 | [1] |
2019 | 31,464 | [1] |
2018 | 26,437 | [1] |
2017 | 32,714 | [1] |
Prior | 77,993 | [1] |
Revolving loans amortized, Cost basis | 9,524 | [1] |
Total loans | 251,498 | [1] |
Accrued interest, 2021 | 867 | [1] |
Accrued interest, 2020 | 136 | [1] |
Accrued interest, 2019 | 125 | [1] |
Accrued interest, 2018 | 109 | [1] |
Accrued interest, 2017 | 124 | [1] |
Accrued interest, Prior | 295 | [1] |
Accrued interest, Revolving | 30 | [1] |
Accrued interest excluded from total | 1,686 | [1] |
Mortgage [Member] | 1-4 Family Owner Occupied - Non-jumbo [Member] | 800 and Above [Member] | ||
Summary of Credit Scores by Loan Class [Abstract] | ||
2021 | 1,791 | [1] |
2020 | 7,858 | [1] |
2019 | 5,336 | [1] |
2018 | 3,713 | [1] |
2017 | 5,912 | [1] |
Prior | 5,676 | [1] |
Revolving loans amortized, Cost basis | 1,997 | [1] |
Total loans | 32,283 | [1] |
Mortgage [Member] | 1-4 Family Owner Occupied - Non-jumbo [Member] | 750 to 799 [Member] | ||
Summary of Credit Scores by Loan Class [Abstract] | ||
2021 | 14,187 | [1] |
2020 | 25,424 | [1] |
2019 | 11,786 | [1] |
2018 | 10,516 | [1] |
2017 | 13,208 | [1] |
Prior | 12,371 | [1] |
Revolving loans amortized, Cost basis | 3,960 | [1] |
Total loans | 91,452 | [1] |
Mortgage [Member] | 1-4 Family Owner Occupied - Non-jumbo [Member] | 700 to 749 [Member] | ||
Summary of Credit Scores by Loan Class [Abstract] | ||
2021 | 5,114 | [1] |
2020 | 5,187 | [1] |
2019 | 7,567 | [1] |
2018 | 4,364 | [1] |
2017 | 5,334 | [1] |
Prior | 27,813 | [1] |
Revolving loans amortized, Cost basis | 1,776 | [1] |
Total loans | 57,155 | [1] |
Mortgage [Member] | 1-4 Family Owner Occupied - Non-jumbo [Member] | 650 to 699 [Member] | ||
Summary of Credit Scores by Loan Class [Abstract] | ||
2021 | 5,752 | [1] |
2020 | 3,655 | [1] |
2019 | 3,681 | [1] |
2018 | 3,654 | [1] |
2017 | 3,841 | [1] |
Prior | 12,348 | [1] |
Revolving loans amortized, Cost basis | 1,342 | [1] |
Total loans | 34,273 | [1] |
Mortgage [Member] | 1-4 Family Owner Occupied - Non-jumbo [Member] | 600 to 649 [Member] | ||
Summary of Credit Scores by Loan Class [Abstract] | ||
2021 | 520 | [1] |
2020 | 2,584 | [1] |
2019 | 1,541 | [1] |
2018 | 2,174 | [1] |
2017 | 3,341 | [1] |
Prior | 8,851 | [1] |
Revolving loans amortized, Cost basis | 226 | [1] |
Total loans | 19,237 | [1] |
Mortgage [Member] | 1-4 Family Owner Occupied - Non-jumbo [Member] | 550 to 599 [Member] | ||
Summary of Credit Scores by Loan Class [Abstract] | ||
2021 | 284 | [1] |
2020 | 280 | [1] |
2019 | 251 | [1] |
2018 | 1,587 | [1] |
2017 | 418 | [1] |
Prior | 6,430 | [1] |
Revolving loans amortized, Cost basis | 190 | [1] |
Total loans | 9,440 | [1] |
Mortgage [Member] | 1-4 Family Owner Occupied - Non-jumbo [Member] | 500 to 549 [Member] | ||
Summary of Credit Scores by Loan Class [Abstract] | ||
2021 | 252 | [1] |
2020 | 0 | [1] |
2019 | 774 | [1] |
2018 | 329 | [1] |
2017 | 508 | [1] |
Prior | 3,842 | [1] |
Revolving loans amortized, Cost basis | 18 | [1] |
Total loans | 5,723 | [1] |
Mortgage [Member] | 1-4 Family Owner Occupied - Non-jumbo [Member] | Under 500 [Member] | ||
Summary of Credit Scores by Loan Class [Abstract] | ||
2021 | 0 | [1] |
2020 | 478 | [1] |
2019 | 528 | [1] |
2018 | 100 | [1] |
2017 | 152 | [1] |
Prior | 662 | [1] |
Revolving loans amortized, Cost basis | 15 | [1] |
Total loans | 1,935 | [1] |
Mortgage [Member] | 1-4 Family Owner Occupied - Non-jumbo [Member] | Unknown [Member] | ||
Summary of Credit Scores by Loan Class [Abstract] | ||
2021 | 0 | [1] |
2020 | 0 | [1] |
2019 | 0 | [1] |
2018 | 0 | [1] |
2017 | 0 | [1] |
Prior | 0 | [1] |
Revolving loans amortized, Cost basis | 0 | [1] |
Total loans | 0 | [1] |
Mortgage [Member] | 1-4 Non-owner Occupied [Member] | ||
Summary of Credit Scores by Loan Class [Abstract] | ||
2021 | 17,133 | [1] |
2020 | 39,315 | [1] |
2019 | 20,386 | [1] |
2018 | 13,708 | [1] |
2017 | 14,076 | [1] |
Prior | 33,168 | [1] |
Revolving loans amortized, Cost basis | 20,207 | [1] |
Total loans | 157,993 | [1] |
Accrued interest, 2021 | 27 | [1] |
Accrued interest, 2020 | 108 | [1] |
Accrued interest, 2019 | 71 | [1] |
Accrued interest, 2018 | 53 | [1] |
Accrued interest, 2017 | 48 | [1] |
Accrued interest, Prior | 133 | [1] |
Accrued interest, Revolving | 72 | [1] |
Accrued interest excluded from total | 512 | [1] |
Mortgage [Member] | 1-4 Non-owner Occupied [Member] | 800 and Above [Member] | ||
Summary of Credit Scores by Loan Class [Abstract] | ||
2021 | 807 | [1] |
2020 | 3,658 | [1] |
2019 | 3,517 | [1] |
2018 | 2,553 | [1] |
2017 | 4,025 | [1] |
Prior | 6,225 | [1] |
Revolving loans amortized, Cost basis | 2,989 | [1] |
Total loans | 23,774 | [1] |
Mortgage [Member] | 1-4 Non-owner Occupied [Member] | 750 to 799 [Member] | ||
Summary of Credit Scores by Loan Class [Abstract] | ||
2021 | 12,275 | [1] |
2020 | 24,455 | [1] |
2019 | 12,627 | [1] |
2018 | 6,502 | [1] |
2017 | 5,948 | [1] |
Prior | 11,586 | [1] |
Revolving loans amortized, Cost basis | 9,866 | [1] |
Total loans | 83,259 | [1] |
Mortgage [Member] | 1-4 Non-owner Occupied [Member] | 700 to 749 [Member] | ||
Summary of Credit Scores by Loan Class [Abstract] | ||
2021 | 3,236 | [1] |
2020 | 10,143 | [1] |
2019 | 2,318 | [1] |
2018 | 3,463 | [1] |
2017 | 2,735 | [1] |
Prior | 6,541 | [1] |
Revolving loans amortized, Cost basis | 4,293 | [1] |
Total loans | 32,729 | [1] |
Mortgage [Member] | 1-4 Non-owner Occupied [Member] | 650 to 699 [Member] | ||
Summary of Credit Scores by Loan Class [Abstract] | ||
2021 | 815 | [1] |
2020 | 959 | [1] |
2019 | 1,763 | [1] |
2018 | 662 | [1] |
2017 | 478 | [1] |
Prior | 5,377 | [1] |
Revolving loans amortized, Cost basis | 1,757 | [1] |
Total loans | 11,811 | [1] |
Mortgage [Member] | 1-4 Non-owner Occupied [Member] | 600 to 649 [Member] | ||
Summary of Credit Scores by Loan Class [Abstract] | ||
2021 | 0 | [1] |
2020 | 0 | [1] |
2019 | 40 | [1] |
2018 | 22 | [1] |
2017 | 143 | [1] |
Prior | 1,450 | [1] |
Revolving loans amortized, Cost basis | 766 | [1] |
Total loans | 2,421 | [1] |
Mortgage [Member] | 1-4 Non-owner Occupied [Member] | 550 to 599 [Member] | ||
Summary of Credit Scores by Loan Class [Abstract] | ||
2021 | 0 | [1] |
2020 | 60 | [1] |
2019 | 121 | [1] |
2018 | 506 | [1] |
2017 | 28 | [1] |
Prior | 1,282 | [1] |
Revolving loans amortized, Cost basis | 348 | [1] |
Total loans | 2,345 | [1] |
Mortgage [Member] | 1-4 Non-owner Occupied [Member] | 500 to 549 [Member] | ||
Summary of Credit Scores by Loan Class [Abstract] | ||
2021 | 0 | [1] |
2020 | 0 | [1] |
2019 | 0 | [1] |
2018 | 0 | [1] |
2017 | 719 | [1] |
Prior | 489 | [1] |
Revolving loans amortized, Cost basis | 133 | [1] |
Total loans | 1,341 | [1] |
Mortgage [Member] | 1-4 Non-owner Occupied [Member] | Under 500 [Member] | ||
Summary of Credit Scores by Loan Class [Abstract] | ||
2021 | 0 | [1] |
2020 | 40 | [1] |
2019 | 0 | [1] |
2018 | 0 | [1] |
2017 | 0 | [1] |
Prior | 218 | [1] |
Revolving loans amortized, Cost basis | 55 | [1] |
Total loans | 313 | [1] |
Mortgage [Member] | 1-4 Non-owner Occupied [Member] | Unknown [Member] | ||
Summary of Credit Scores by Loan Class [Abstract] | ||
2021 | 0 | [1] |
2020 | 0 | [1] |
2019 | 0 | [1] |
2018 | 0 | [1] |
2017 | 0 | [1] |
Prior | 0 | [1] |
Revolving loans amortized, Cost basis | 0 | [1] |
Total loans | 0 | [1] |
Mortgage [Member] | 1-4 Family - 2nd Lien [Member] | ||
Summary of Credit Scores by Loan Class [Abstract] | ||
2021 | 1,675 | [1] |
2020 | 6,911 | [1] |
2019 | 4,076 | [1] |
2018 | 3,708 | [1] |
2017 | 6,389 | [1] |
Prior | 1,510 | [1] |
Revolving loans amortized, Cost basis | 62,671 | [1] |
Total loans | 86,940 | [1] |
Accrued interest, 2021 | 2 | [1] |
Accrued interest, 2020 | 13 | [1] |
Accrued interest, 2019 | 9 | [1] |
Accrued interest, 2018 | 10 | [1] |
Accrued interest, 2017 | 19 | [1] |
Accrued interest, Prior | 3 | [1] |
Accrued interest, Revolving | 242 | [1] |
Accrued interest excluded from total | 298 | [1] |
Mortgage [Member] | 1-4 Family - 2nd Lien [Member] | 800 and Above [Member] | ||
Summary of Credit Scores by Loan Class [Abstract] | ||
2021 | 135 | [1] |
2020 | 410 | [1] |
2019 | 262 | [1] |
2018 | 466 | [1] |
2017 | 521 | [1] |
Prior | 224 | [1] |
Revolving loans amortized, Cost basis | 9,192 | [1] |
Total loans | 11,210 | [1] |
Mortgage [Member] | 1-4 Family - 2nd Lien [Member] | 750 to 799 [Member] | ||
Summary of Credit Scores by Loan Class [Abstract] | ||
2021 | 582 | [1] |
2020 | 4,494 | [1] |
2019 | 1,388 | [1] |
2018 | 1,859 | [1] |
2017 | 2,741 | [1] |
Prior | 985 | [1] |
Revolving loans amortized, Cost basis | 27,423 | [1] |
Total loans | 39,472 | [1] |
Mortgage [Member] | 1-4 Family - 2nd Lien [Member] | 700 to 749 [Member] | ||
Summary of Credit Scores by Loan Class [Abstract] | ||
2021 | 943 | [1] |
2020 | 1,559 | [1] |
2019 | 1,305 | [1] |
2018 | 853 | [1] |
2017 | 1,800 | [1] |
Prior | 186 | [1] |
Revolving loans amortized, Cost basis | 14,713 | [1] |
Total loans | 21,359 | [1] |
Mortgage [Member] | 1-4 Family - 2nd Lien [Member] | 650 to 699 [Member] | ||
Summary of Credit Scores by Loan Class [Abstract] | ||
2021 | 15 | [1] |
2020 | 282 | [1] |
2019 | 625 | [1] |
2018 | 353 | [1] |
2017 | 1,082 | [1] |
Prior | 56 | [1] |
Revolving loans amortized, Cost basis | 6,909 | [1] |
Total loans | 9,322 | [1] |
Mortgage [Member] | 1-4 Family - 2nd Lien [Member] | 600 to 649 [Member] | ||
Summary of Credit Scores by Loan Class [Abstract] | ||
2021 | 0 | [1] |
2020 | 166 | [1] |
2019 | 0 | [1] |
2018 | 101 | [1] |
2017 | 181 | [1] |
Prior | 45 | [1] |
Revolving loans amortized, Cost basis | 2,337 | [1] |
Total loans | 2,830 | [1] |
Mortgage [Member] | 1-4 Family - 2nd Lien [Member] | 550 to 599 [Member] | ||
Summary of Credit Scores by Loan Class [Abstract] | ||
2021 | 0 | [1] |
2020 | 0 | [1] |
2019 | 67 | [1] |
2018 | 76 | [1] |
2017 | 34 | [1] |
Prior | 0 | [1] |
Revolving loans amortized, Cost basis | 1,286 | [1] |
Total loans | 1,463 | [1] |
Mortgage [Member] | 1-4 Family - 2nd Lien [Member] | 500 to 549 [Member] | ||
Summary of Credit Scores by Loan Class [Abstract] | ||
2021 | 0 | [1] |
2020 | 0 | [1] |
2019 | 237 | [1] |
2018 | 0 | [1] |
2017 | 30 | [1] |
Prior | 14 | [1] |
Revolving loans amortized, Cost basis | 670 | [1] |
Total loans | 951 | [1] |
Mortgage [Member] | 1-4 Family - 2nd Lien [Member] | Under 500 [Member] | ||
Summary of Credit Scores by Loan Class [Abstract] | ||
2021 | 0 | [1] |
2020 | 0 | [1] |
2019 | 192 | [1] |
2018 | 0 | [1] |
2017 | 0 | [1] |
Prior | 0 | [1] |
Revolving loans amortized, Cost basis | 141 | [1] |
Total loans | 333 | [1] |
Mortgage [Member] | 1-4 Family - 2nd Lien [Member] | Unknown [Member] | ||
Summary of Credit Scores by Loan Class [Abstract] | ||
2021 | 0 | [1] |
2020 | 0 | [1] |
2019 | 0 | [1] |
2018 | 0 | [1] |
2017 | 0 | [1] |
Prior | 0 | [1] |
Revolving loans amortized, Cost basis | 0 | [1] |
Total loans | 0 | [1] |
Mortgage [Member] | Resort Lending [Member] | ||
Summary of Credit Scores by Loan Class [Abstract] | ||
2021 | 320 | [1] |
2020 | 2,172 | [1] |
2019 | 469 | [1] |
2018 | 1,443 | [1] |
2017 | 603 | [1] |
Prior | 50,679 | [1] |
Revolving loans amortized, Cost basis | 0 | [1] |
Total loans | 55,686 | [1] |
Accrued interest, 2021 | 0 | [1] |
Accrued interest, 2020 | 6 | [1] |
Accrued interest, 2019 | 1 | [1] |
Accrued interest, 2018 | 6 | [1] |
Accrued interest, 2017 | 2 | [1] |
Accrued interest, Prior | 224 | [1] |
Accrued interest, Revolving | 0 | [1] |
Accrued interest excluded from total | 239 | [1] |
Mortgage [Member] | Resort Lending [Member] | 800 and Above [Member] | ||
Summary of Credit Scores by Loan Class [Abstract] | ||
2021 | 0 | [1] |
2020 | 919 | [1] |
2019 | 291 | [1] |
2018 | 277 | [1] |
2017 | 0 | [1] |
Prior | 9,877 | [1] |
Revolving loans amortized, Cost basis | 0 | [1] |
Total loans | 11,364 | [1] |
Mortgage [Member] | Resort Lending [Member] | 750 to 799 [Member] | ||
Summary of Credit Scores by Loan Class [Abstract] | ||
2021 | 320 | [1] |
2020 | 908 | [1] |
2019 | 112 | [1] |
2018 | 786 | [1] |
2017 | 361 | [1] |
Prior | 21,455 | [1] |
Revolving loans amortized, Cost basis | 0 | [1] |
Total loans | 23,942 | [1] |
Mortgage [Member] | Resort Lending [Member] | 700 to 749 [Member] | ||
Summary of Credit Scores by Loan Class [Abstract] | ||
2021 | 0 | [1] |
2020 | 345 | [1] |
2019 | 66 | [1] |
2018 | 380 | [1] |
2017 | 242 | [1] |
Prior | 10,554 | [1] |
Revolving loans amortized, Cost basis | 0 | [1] |
Total loans | 11,587 | [1] |
Mortgage [Member] | Resort Lending [Member] | 650 to 699 [Member] | ||
Summary of Credit Scores by Loan Class [Abstract] | ||
2021 | 0 | [1] |
2020 | 0 | [1] |
2019 | 0 | [1] |
2018 | 0 | [1] |
2017 | 0 | [1] |
Prior | 6,481 | [1] |
Revolving loans amortized, Cost basis | 0 | [1] |
Total loans | 6,481 | [1] |
Mortgage [Member] | Resort Lending [Member] | 600 to 649 [Member] | ||
Summary of Credit Scores by Loan Class [Abstract] | ||
2021 | 0 | [1] |
2020 | 0 | [1] |
2019 | 0 | [1] |
2018 | 0 | [1] |
2017 | 0 | [1] |
Prior | 1,479 | [1] |
Revolving loans amortized, Cost basis | 0 | [1] |
Total loans | 1,479 | [1] |
Mortgage [Member] | Resort Lending [Member] | 550 to 599 [Member] | ||
Summary of Credit Scores by Loan Class [Abstract] | ||
2021 | 0 | [1] |
2020 | 0 | [1] |
2019 | 0 | [1] |
2018 | 0 | [1] |
2017 | 0 | [1] |
Prior | 542 | [1] |
Revolving loans amortized, Cost basis | 0 | [1] |
Total loans | 542 | [1] |
Mortgage [Member] | Resort Lending [Member] | 500 to 549 [Member] | ||
Summary of Credit Scores by Loan Class [Abstract] | ||
2021 | 0 | [1] |
2020 | 0 | [1] |
2019 | 0 | [1] |
2018 | 0 | [1] |
2017 | 0 | [1] |
Prior | 291 | [1] |
Revolving loans amortized, Cost basis | 0 | [1] |
Total loans | 291 | [1] |
Mortgage [Member] | Resort Lending [Member] | Under 500 [Member] | ||
Summary of Credit Scores by Loan Class [Abstract] | ||
2021 | 0 | [1] |
2020 | 0 | [1] |
2019 | 0 | [1] |
2018 | 0 | [1] |
2017 | 0 | [1] |
Prior | 0 | [1] |
Revolving loans amortized, Cost basis | 0 | [1] |
Total loans | 0 | [1] |
Mortgage [Member] | Resort Lending [Member] | Unknown [Member] | ||
Summary of Credit Scores by Loan Class [Abstract] | ||
2021 | 0 | [1] |
2020 | 0 | [1] |
2019 | 0 | [1] |
2018 | 0 | [1] |
2017 | 0 | [1] |
Prior | 0 | [1] |
Revolving loans amortized, Cost basis | 0 | [1] |
Total loans | 0 | [1] |
Installment [Member] | ||
Summary of Credit Scores by Loan Class [Abstract] | ||
2021 | 58,613 | [1] |
2020 | 129,643 | [1] |
2019 | 107,263 | [1] |
2018 | 79,265 | [1] |
2017 | 45,593 | [1] |
Prior | 62,642 | [1] |
Total loans | 483,019 | [1] |
Accrued interest, 2021 | 191 | [1] |
Accrued interest, 2020 | 286 | [1] |
Accrued interest, 2019 | 260 | [1] |
Accrued interest, 2018 | 191 | [1] |
Accrued interest, 2017 | 108 | [1] |
Accrued interest, Prior | 162 | [1] |
Accrued interest excluded from total | 1,198 | [1] |
Installment [Member] | 800 and Above [Member] | ||
Summary of Credit Scores by Loan Class [Abstract] | ||
2021 | 8,007 | [1] |
2020 | 13,739 | [1] |
2019 | 16,808 | [1] |
2018 | 15,201 | [1] |
2017 | 7,595 | [1] |
Prior | 12,484 | [1] |
Total loans | 73,834 | [1] |
Installment [Member] | 750 to 799 [Member] | ||
Summary of Credit Scores by Loan Class [Abstract] | ||
2021 | 24,988 | [1] |
2020 | 73,605 | [1] |
2019 | 58,499 | [1] |
2018 | 42,680 | [1] |
2017 | 24,611 | [1] |
Prior | 29,760 | [1] |
Total loans | 254,143 | [1] |
Installment [Member] | 700 to 749 [Member] | ||
Summary of Credit Scores by Loan Class [Abstract] | ||
2021 | 11,947 | [1] |
2020 | 31,832 | [1] |
2019 | 22,561 | [1] |
2018 | 14,757 | [1] |
2017 | 8,632 | [1] |
Prior | 11,631 | [1] |
Total loans | 101,360 | [1] |
Installment [Member] | 650 to 699 [Member] | ||
Summary of Credit Scores by Loan Class [Abstract] | ||
2021 | 13,021 | [1] |
2020 | 9,164 | [1] |
2019 | 7,251 | [1] |
2018 | 4,364 | [1] |
2017 | 3,122 | [1] |
Prior | 5,779 | [1] |
Total loans | 42,701 | [1] |
Installment [Member] | 600 to 649 [Member] | ||
Summary of Credit Scores by Loan Class [Abstract] | ||
2021 | 166 | [1] |
2020 | 1,005 | [1] |
2019 | 1,531 | [1] |
2018 | 1,337 | [1] |
2017 | 810 | [1] |
Prior | 1,583 | [1] |
Total loans | 6,432 | [1] |
Installment [Member] | 550 to 599 [Member] | ||
Summary of Credit Scores by Loan Class [Abstract] | ||
2021 | 2 | [1] |
2020 | 214 | [1] |
2019 | 391 | [1] |
2018 | 495 | [1] |
2017 | 447 | [1] |
Prior | 985 | [1] |
Total loans | 2,534 | [1] |
Installment [Member] | 500 to 549 [Member] | ||
Summary of Credit Scores by Loan Class [Abstract] | ||
2021 | 0 | [1] |
2020 | 78 | [1] |
2019 | 151 | [1] |
2018 | 402 | [1] |
2017 | 334 | [1] |
Prior | 376 | [1] |
Total loans | 1,341 | [1] |
Installment [Member] | Under 500 [Member] | ||
Summary of Credit Scores by Loan Class [Abstract] | ||
2021 | 0 | [1] |
2020 | 6 | [1] |
2019 | 71 | [1] |
2018 | 29 | [1] |
2017 | 42 | [1] |
Prior | 44 | [1] |
Total loans | 192 | [1] |
Installment [Member] | Unknown [Member] | ||
Summary of Credit Scores by Loan Class [Abstract] | ||
2021 | 482 | [1] |
2020 | 0 | [1] |
2019 | 0 | [1] |
2018 | 0 | [1] |
2017 | 0 | [1] |
Prior | 0 | [1] |
Total loans | 482 | [1] |
Installment [Member] | Boat Lending [Member] | ||
Summary of Credit Scores by Loan Class [Abstract] | ||
2021 | 20,547 | [1] |
2020 | 51,649 | [1] |
2019 | 48,062 | [1] |
2018 | 37,152 | [1] |
2017 | 22,923 | [1] |
Prior | 30,995 | [1] |
Total loans | 211,328 | [1] |
Accrued interest, 2021 | 44 | [1] |
Accrued interest, 2020 | 115 | [1] |
Accrued interest, 2019 | 111 | [1] |
Accrued interest, 2018 | 89 | [1] |
Accrued interest, 2017 | 54 | [1] |
Accrued interest, Prior | 68 | [1] |
Accrued interest excluded from total | 481 | [1] |
Installment [Member] | Boat Lending [Member] | 800 and Above [Member] | ||
Summary of Credit Scores by Loan Class [Abstract] | ||
2021 | 4,460 | [1] |
2020 | 6,201 | [1] |
2019 | 8,255 | [1] |
2018 | 6,903 | [1] |
2017 | 3,705 | [1] |
Prior | 6,267 | [1] |
Total loans | 35,791 | [1] |
Installment [Member] | Boat Lending [Member] | 750 to 799 [Member] | ||
Summary of Credit Scores by Loan Class [Abstract] | ||
2021 | 11,981 | [1] |
2020 | 31,120 | [1] |
2019 | 26,975 | [1] |
2018 | 21,766 | [1] |
2017 | 13,199 | [1] |
Prior | 16,095 | [1] |
Total loans | 121,136 | [1] |
Installment [Member] | Boat Lending [Member] | 700 to 749 [Member] | ||
Summary of Credit Scores by Loan Class [Abstract] | ||
2021 | 3,604 | [1] |
2020 | 11,575 | [1] |
2019 | 9,823 | [1] |
2018 | 6,117 | [1] |
2017 | 4,302 | [1] |
Prior | 5,442 | [1] |
Total loans | 40,863 | [1] |
Installment [Member] | Boat Lending [Member] | 650 to 699 [Member] | ||
Summary of Credit Scores by Loan Class [Abstract] | ||
2021 | 502 | [1] |
2020 | 2,592 | [1] |
2019 | 2,464 | [1] |
2018 | 1,918 | [1] |
2017 | 1,209 | [1] |
Prior | 2,145 | [1] |
Total loans | 10,830 | [1] |
Installment [Member] | Boat Lending [Member] | 600 to 649 [Member] | ||
Summary of Credit Scores by Loan Class [Abstract] | ||
2021 | 0 | [1] |
2020 | 134 | [1] |
2019 | 411 | [1] |
2018 | 240 | [1] |
2017 | 209 | [1] |
Prior | 500 | [1] |
Total loans | 1,494 | [1] |
Installment [Member] | Boat Lending [Member] | 550 to 599 [Member] | ||
Summary of Credit Scores by Loan Class [Abstract] | ||
2021 | 0 | [1] |
2020 | 27 | [1] |
2019 | 77 | [1] |
2018 | 182 | [1] |
2017 | 78 | [1] |
Prior | 418 | [1] |
Total loans | 782 | [1] |
Installment [Member] | Boat Lending [Member] | 500 to 549 [Member] | ||
Summary of Credit Scores by Loan Class [Abstract] | ||
2021 | 0 | [1] |
2020 | 0 | [1] |
2019 | 57 | [1] |
2018 | 4 | [1] |
2017 | 213 | [1] |
Prior | 128 | [1] |
Total loans | 402 | [1] |
Installment [Member] | Boat Lending [Member] | Under 500 [Member] | ||
Summary of Credit Scores by Loan Class [Abstract] | ||
2021 | 0 | [1] |
2020 | 0 | [1] |
2019 | 0 | [1] |
2018 | 22 | [1] |
2017 | 8 | [1] |
Prior | 0 | [1] |
Total loans | 30 | [1] |
Installment [Member] | Boat Lending [Member] | Unknown [Member] | ||
Summary of Credit Scores by Loan Class [Abstract] | ||
2021 | 0 | [1] |
2020 | 0 | [1] |
2019 | 0 | [1] |
2018 | 0 | [1] |
2017 | 0 | [1] |
Prior | 0 | [1] |
Total loans | 0 | [1] |
Installment [Member] | Recreational Vehicle Lending [Member] | ||
Summary of Credit Scores by Loan Class [Abstract] | ||
2021 | 17,049 | [1] |
2020 | 52,093 | [1] |
2019 | 39,961 | [1] |
2018 | 29,919 | [1] |
2017 | 14,304 | [1] |
Prior | 19,947 | [1] |
Total loans | 173,273 | [1] |
Accrued interest, 2021 | 38 | [1] |
Accrued interest, 2020 | 117 | [1] |
Accrued interest, 2019 | 95 | [1] |
Accrued interest, 2018 | 66 | [1] |
Accrued interest, 2017 | 34 | [1] |
Accrued interest, Prior | 43 | [1] |
Accrued interest excluded from total | 393 | [1] |
Installment [Member] | Recreational Vehicle Lending [Member] | 800 and Above [Member] | ||
Summary of Credit Scores by Loan Class [Abstract] | ||
2021 | 2,756 | [1] |
2020 | 5,426 | [1] |
2019 | 6,531 | [1] |
2018 | 6,640 | [1] |
2017 | 3,118 | [1] |
Prior | 5,012 | [1] |
Total loans | 29,483 | [1] |
Installment [Member] | Recreational Vehicle Lending [Member] | 750 to 799 [Member] | ||
Summary of Credit Scores by Loan Class [Abstract] | ||
2021 | 9,600 | [1] |
2020 | 30,007 | [1] |
2019 | 22,986 | [1] |
2018 | 15,962 | [1] |
2017 | 7,913 | [1] |
Prior | 9,776 | [1] |
Total loans | 96,244 | [1] |
Installment [Member] | Recreational Vehicle Lending [Member] | 700 to 749 [Member] | ||
Summary of Credit Scores by Loan Class [Abstract] | ||
2021 | 4,317 | [1] |
2020 | 12,690 | [1] |
2019 | 7,246 | [1] |
2018 | 5,361 | [1] |
2017 | 2,317 | [1] |
Prior | 3,128 | [1] |
Total loans | 35,059 | [1] |
Installment [Member] | Recreational Vehicle Lending [Member] | 650 to 699 [Member] | ||
Summary of Credit Scores by Loan Class [Abstract] | ||
2021 | 376 | [1] |
2020 | 3,541 | [1] |
2019 | 2,531 | [1] |
2018 | 1,192 | [1] |
2017 | 617 | [1] |
Prior | 1,486 | [1] |
Total loans | 9,743 | [1] |
Installment [Member] | Recreational Vehicle Lending [Member] | 600 to 649 [Member] | ||
Summary of Credit Scores by Loan Class [Abstract] | ||
2021 | 0 | [1] |
2020 | 307 | [1] |
2019 | 484 | [1] |
2018 | 467 | [1] |
2017 | 155 | [1] |
Prior | 250 | [1] |
Total loans | 1,663 | [1] |
Installment [Member] | Recreational Vehicle Lending [Member] | 550 to 599 [Member] | ||
Summary of Credit Scores by Loan Class [Abstract] | ||
2021 | 0 | [1] |
2020 | 89 | [1] |
2019 | 161 | [1] |
2018 | 132 | [1] |
2017 | 147 | [1] |
Prior | 191 | [1] |
Total loans | 720 | [1] |
Installment [Member] | Recreational Vehicle Lending [Member] | 500 to 549 [Member] | ||
Summary of Credit Scores by Loan Class [Abstract] | ||
2021 | 0 | [1] |
2020 | 33 | [1] |
2019 | 0 | [1] |
2018 | 165 | [1] |
2017 | 26 | [1] |
Prior | 93 | [1] |
Total loans | 317 | [1] |
Installment [Member] | Recreational Vehicle Lending [Member] | Under 500 [Member] | ||
Summary of Credit Scores by Loan Class [Abstract] | ||
2021 | 0 | [1] |
2020 | 0 | [1] |
2019 | 22 | [1] |
2018 | 0 | [1] |
2017 | 11 | [1] |
Prior | 11 | [1] |
Total loans | 44 | [1] |
Installment [Member] | Recreational Vehicle Lending [Member] | Unknown [Member] | ||
Summary of Credit Scores by Loan Class [Abstract] | ||
2021 | 0 | [1] |
2020 | 0 | [1] |
2019 | 0 | [1] |
2018 | 0 | [1] |
2017 | 0 | [1] |
Prior | 0 | [1] |
Total loans | 0 | [1] |
Installment [Member] | Other [Member] | ||
Summary of Credit Scores by Loan Class [Abstract] | ||
2021 | 21,017 | [1] |
2020 | 25,901 | [1] |
2019 | 19,240 | [1] |
2018 | 12,194 | [1] |
2017 | 8,366 | [1] |
Prior | 11,700 | [1] |
Total loans | 98,418 | [1] |
Accrued interest, 2021 | 109 | [1] |
Accrued interest, 2020 | 54 | [1] |
Accrued interest, 2019 | 54 | [1] |
Accrued interest, 2018 | 36 | [1] |
Accrued interest, 2017 | 20 | [1] |
Accrued interest, Prior | 51 | [1] |
Accrued interest excluded from total | 324 | [1] |
Installment [Member] | Other [Member] | 800 and Above [Member] | ||
Summary of Credit Scores by Loan Class [Abstract] | ||
2021 | 791 | [1] |
2020 | 2,112 | [1] |
2019 | 2,022 | [1] |
2018 | 1,658 | [1] |
2017 | 772 | [1] |
Prior | 1,205 | [1] |
Total loans | 8,560 | [1] |
Installment [Member] | Other [Member] | 750 to 799 [Member] | ||
Summary of Credit Scores by Loan Class [Abstract] | ||
2021 | 3,407 | [1] |
2020 | 12,478 | [1] |
2019 | 8,538 | [1] |
2018 | 4,952 | [1] |
2017 | 3,499 | [1] |
Prior | 3,889 | [1] |
Total loans | 36,763 | [1] |
Installment [Member] | Other [Member] | 700 to 749 [Member] | ||
Summary of Credit Scores by Loan Class [Abstract] | ||
2021 | 4,026 | [1] |
2020 | 7,567 | [1] |
2019 | 5,492 | [1] |
2018 | 3,279 | [1] |
2017 | 2,013 | [1] |
Prior | 3,061 | [1] |
Total loans | 25,438 | [1] |
Installment [Member] | Other [Member] | 650 to 699 [Member] | ||
Summary of Credit Scores by Loan Class [Abstract] | ||
2021 | 12,143 | [1] |
2020 | 3,031 | [1] |
2019 | 2,256 | [1] |
2018 | 1,254 | [1] |
2017 | 1,296 | [1] |
Prior | 2,148 | [1] |
Total loans | 22,128 | [1] |
Installment [Member] | Other [Member] | 600 to 649 [Member] | ||
Summary of Credit Scores by Loan Class [Abstract] | ||
2021 | 166 | [1] |
2020 | 564 | [1] |
2019 | 636 | [1] |
2018 | 630 | [1] |
2017 | 446 | [1] |
Prior | 833 | [1] |
Total loans | 3,275 | [1] |
Installment [Member] | Other [Member] | 550 to 599 [Member] | ||
Summary of Credit Scores by Loan Class [Abstract] | ||
2021 | 2 | [1] |
2020 | 98 | [1] |
2019 | 153 | [1] |
2018 | 181 | [1] |
2017 | 222 | [1] |
Prior | 376 | [1] |
Total loans | 1,032 | [1] |
Installment [Member] | Other [Member] | 500 to 549 [Member] | ||
Summary of Credit Scores by Loan Class [Abstract] | ||
2021 | 0 | [1] |
2020 | 45 | [1] |
2019 | 94 | [1] |
2018 | 233 | [1] |
2017 | 95 | [1] |
Prior | 155 | [1] |
Total loans | 622 | [1] |
Installment [Member] | Other [Member] | Under 500 [Member] | ||
Summary of Credit Scores by Loan Class [Abstract] | ||
2021 | 0 | [1] |
2020 | 6 | [1] |
2019 | 49 | [1] |
2018 | 7 | [1] |
2017 | 23 | [1] |
Prior | 33 | [1] |
Total loans | 118 | [1] |
Installment [Member] | Other [Member] | Unknown [Member] | ||
Summary of Credit Scores by Loan Class [Abstract] | ||
2021 | 482 | [1] |
2020 | 0 | [1] |
2019 | 0 | [1] |
2018 | 0 | [1] |
2017 | 0 | [1] |
Prior | 0 | [1] |
Total loans | $ 482 | [1] |
[1] | Credit scores have been updated within the last twelve months. |
Loans, Credit Scores by Loan _2
Loans, Credit Scores by Loan Class, Mortgage and Installment Segments (Details) - USD ($) $ in Thousands | 3 Months Ended | |||
Mar. 31, 2021 | Mar. 31, 2020 | Dec. 31, 2020 | ||
Loan ratings/credit scores by loan class [Abstract] | ||||
Accrued interest included in total | [1] | $ 8,899 | ||
Other Real Estate and Foreclosed Assets [Abstract] | ||||
Foreclosed residential real estate properties | $ 300 | 700 | ||
Retail mortgage loans in process of foreclosure | 300 | 300 | ||
Sale of Mortgage Loans [Abstract] | ||||
Proceeds from sale of loans | 0 | $ 2,395 | ||
Gain on sale of loans | $ 12,828 | 8,840 | ||
Residential Fixed Rate Mortgage Loans [Member] | Freddie Mac [Member] | ||||
Sale of Mortgage Loans [Abstract] | ||||
Proceeds from sale of loans | 26,300 | |||
Gain on sale of loans | 720 | |||
Mortgage [Member] | ||||
Loan ratings/credit scores by loan class [Abstract] | ||||
800 and above | 148,768 | |||
750-799 | 445,611 | |||
700-749 | 241,589 | |||
650-699 | 115,484 | |||
600-649 | 38,341 | |||
550-599 | 15,934 | |||
500-549 | 11,309 | |||
Under 500 | 3,068 | |||
Total | 1,020,104 | |||
Accrued interest included in total | [1] | 4,178 | ||
Mortgage [Member] | Residential Fixed Rate Mortgage Loans [Member] | ||||
Sale of Mortgage Loans [Abstract] | ||||
Proceeds from sale of loans | 2,400 | |||
Gain on sale of loans | $ 70 | |||
Mortgage [Member] | 1-4 Family Owner Occupied - Jumbo [Member] | ||||
Loan ratings/credit scores by loan class [Abstract] | ||||
800 and above | 61,077 | |||
750-799 | 223,177 | |||
700-749 | 101,086 | |||
650-699 | 40,296 | |||
600-649 | 11,146 | |||
550-599 | 0 | |||
500-549 | 3,396 | |||
Under 500 | 0 | |||
Total | 440,178 | |||
Accrued interest included in total | 1,301 | |||
Mortgage [Member] | 1-4 Family Owner Occupied - Non-jumbo [Member] | ||||
Loan ratings/credit scores by loan class [Abstract] | ||||
800 and above | 40,187 | |||
750-799 | 70,642 | |||
700-749 | 75,489 | |||
650-699 | 44,344 | |||
600-649 | 18,519 | |||
550-599 | 11,021 | |||
500-549 | 5,129 | |||
Under 500 | 2,242 | |||
Total | 267,573 | |||
Accrued interest included in total | 1,641 | |||
Mortgage [Member] | 1-4 Non-owner Occupied [Member] | ||||
Loan ratings/credit scores by loan class [Abstract] | ||||
800 and above | 25,468 | |||
750-799 | 82,124 | |||
700-749 | 30,326 | |||
650-699 | 13,182 | |||
600-649 | 4,303 | |||
550-599 | 2,388 | |||
500-549 | 1,580 | |||
Under 500 | 405 | |||
Total | 159,776 | |||
Accrued interest included in total | 587 | |||
Mortgage [Member] | 1-4 Family - 2nd Lien [Member] | ||||
Loan ratings/credit scores by loan class [Abstract] | ||||
800 and above | 12,490 | |||
750-799 | 42,138 | |||
700-749 | 22,962 | |||
650-699 | 11,269 | |||
600-649 | 2,703 | |||
550-599 | 1,608 | |||
500-549 | 1,012 | |||
Under 500 | 348 | |||
Total | 94,530 | |||
Accrued interest included in total | 373 | |||
Mortgage [Member] | Resort Lending [Member] | ||||
Loan ratings/credit scores by loan class [Abstract] | ||||
800 and above | 9,546 | |||
750-799 | 27,530 | |||
700-749 | 11,726 | |||
650-699 | 6,393 | |||
600-649 | 1,670 | |||
550-599 | 917 | |||
500-549 | 192 | |||
Under 500 | 73 | |||
Total | 58,047 | |||
Accrued interest included in total | 276 | |||
Installment [Member] | ||||
Loan ratings/credit scores by loan class [Abstract] | ||||
800 and above | 70,608 | |||
750-799 | 257,091 | |||
700-749 | 96,961 | |||
650-699 | 40,121 | |||
600-649 | 7,118 | |||
550-599 | 2,511 | |||
500-549 | 1,392 | |||
Under 500 | 210 | |||
Unknown | 510 | |||
Total | 476,522 | |||
Accrued interest included in total | [1] | 1,185 | ||
Installment [Member] | Boat Lending [Member] | ||||
Loan ratings/credit scores by loan class [Abstract] | ||||
800 and above | 32,231 | |||
750-799 | 123,689 | |||
700-749 | 38,223 | |||
650-699 | 10,189 | |||
600-649 | 2,083 | |||
550-599 | 661 | |||
500-549 | 342 | |||
Under 500 | 95 | |||
Unknown | 0 | |||
Total | 207,513 | |||
Accrued interest included in total | 572 | |||
Installment [Member] | Recreational Vehicle Lending [Member] | ||||
Loan ratings/credit scores by loan class [Abstract] | ||||
800 and above | 29,223 | |||
750-799 | 95,890 | |||
700-749 | 33,476 | |||
650-699 | 8,794 | |||
600-649 | 1,305 | |||
550-599 | 551 | |||
500-549 | 283 | |||
Under 500 | 52 | |||
Unknown | 0 | |||
Total | 169,574 | |||
Accrued interest included in total | 457 | |||
Installment [Member] | Other [Member] | ||||
Loan ratings/credit scores by loan class [Abstract] | ||||
800 and above | 9,154 | |||
750-799 | 37,512 | |||
700-749 | 25,262 | |||
650-699 | 21,138 | |||
600-649 | 3,730 | |||
550-599 | 1,299 | |||
500-549 | 767 | |||
Under 500 | 63 | |||
Unknown | 510 | |||
Total | 99,435 | |||
Accrued interest included in total | $ 156 | |||
[1] | Beginning January 1, 2021, calculation is based on CECL methodology. Prior to January 1, 2021, calculation was based on the probable incurred loss methodology. |
Shareholders' Equity and Earn_3
Shareholders' Equity and Earnings Per Common Share, Shareholders' Equity (Details) - USD ($) $ in Thousands | 3 Months Ended | ||
Mar. 31, 2021 | Mar. 31, 2020 | Dec. 18, 2020 | |
Share Repurchase Plan [Abstract] | |||
Stock repurchased (in shares) | 180,667 | 678,929 | |
Stock repurchased | $ 3,601 | $ 13,784 | |
Common Stock [Member] | |||
Share Repurchase Plan [Abstract] | |||
Number of shares authorized for repurchase (in shares) | 1,100,000 | ||
Stock repurchased (in shares) | 180,667 | 678,929 | |
Stock repurchased | $ 3,601 | $ 13,784 |
Shareholders' Equity and Earn_4
Shareholders' Equity and Earnings Per Common Share, Earings Per Share Reconciliation (Details) - USD ($) $ / shares in Units, $ in Thousands | 3 Months Ended | ||
Mar. 31, 2021 | Mar. 31, 2020 | ||
Earnings Per Share Reconciliation [Abstract] | |||
Net income | $ 22,037 | $ 4,810 | |
Weighted average shares outstanding (in shares) | [1] | 21,826,000 | 22,271,000 |
Stock units for deferred compensation plan for non-employee directors (in shares) | 120,000 | 122,000 | |
Effect of stock options (in shares) | 83,000 | 99,000 | |
Performance share units (in shares) | 30,000 | 37,000 | |
Weighted average shares outstanding for calculation of diluted earnings per share (in shares) | 22,059,000 | 22,529,000 | |
Net income per common share [Abstract] | |||
Basic (in dollars per share) | [1] | $ 1.01 | $ 0.22 |
Diluted (in dollars per share) | $ 1 | $ 0.21 | |
Stock Options [Member] | |||
Antidilutive Securities [Abstract] | |||
Antidilutive shares excluded from computation of diluted loss per share (in shares) | 0 | 0 | |
[1] | Basic net income per common share includes weighted average common shares outstanding during the period and participating share awards. |
Derivative Financial Instrume_3
Derivative Financial Instruments (Details) - USD ($) $ in Thousands | 3 Months Ended | 12 Months Ended | ||
Mar. 31, 2021 | Sep. 30, 2020 | Mar. 31, 2020 | Dec. 31, 2020 | |
Fair value of derivative instruments, balance sheet location [Abstract] | ||||
Asset Derivatives | $ 15,766 | $ 16,782 | ||
Liability Derivatives | 7,365 | 11,754 | ||
Interest-Rate Cap Agreements [Member] | ||||
Derivative financial instrument according to type of hedge [Abstract] | ||||
Unrealized loss on derivative instrument to be reclassified into earnings | $ (500) | $ (2,000) | ||
Fair Value Hedge Designation [Member] | ||||
Derivative financial instrument according to type of hedge [Abstract] | ||||
Notional Amount | $ 155,900 | $ 49,038 | ||
Average Maturity | 6 years 8 months 12 days | 7 years 3 months 18 days | ||
Fair Value | $ 4,464 | $ (761) | ||
No Hedge Designation [Member] | ||||
Derivative financial instrument according to type of hedge [Abstract] | ||||
Notional Amount | $ 816,485 | $ 815,576 | ||
Average Maturity | 1 year 10 months 24 days | 2 years | ||
Fair Value | $ 3,937 | $ 5,789 | ||
Fair value of derivative instruments, balance sheet location [Abstract] | ||||
Asset Derivatives | 10,879 | 16,767 | ||
Liability Derivatives | 6,942 | 10,978 | ||
No Hedge Designation [Member] | Rate-Lock Mortgage Loan Commitments [Member] | ||||
Derivative financial instrument according to type of hedge [Abstract] | ||||
Notional Amount | $ 187,834 | $ 168,816 | ||
Average Maturity | 1 month 6 days | 1 month 6 days | ||
Fair Value | $ 3,198 | $ 7,020 | ||
No Hedge Designation [Member] | Mandatory Commitments to Sell Mortgage Loans [Member] | ||||
Derivative financial instrument according to type of hedge [Abstract] | ||||
Notional Amount | $ 165,609 | $ 186,092 | ||
Average Maturity | 1 month 6 days | 1 month 6 days | ||
Fair Value | $ 896 | $ (941) | ||
No Hedge Designation [Member] | Interest-Rate Cap Agreements [Member] | ||||
Derivative financial instrument according to type of hedge [Abstract] | ||||
Notional Amount | $ 135,000 | $ 135,000 | ||
Average Maturity | 1 year 6 months | 1 year 9 months 18 days | ||
Fair Value | $ 20 | $ 5 | ||
No Hedge Designation [Member] | Purchased Options [Member] | ||||
Derivative financial instrument according to type of hedge [Abstract] | ||||
Notional Amount | $ 2,193 | $ 2,908 | ||
Average Maturity | 4 months 24 days | 6 months | ||
Fair Value | $ 60 | $ 42 | ||
No Hedge Designation [Member] | Written Options [Member] | ||||
Derivative financial instrument according to type of hedge [Abstract] | ||||
Notional Amount | $ 2,193 | $ 2,848 | ||
Average Maturity | 4 months 24 days | 6 months | ||
Fair Value | $ (60) | $ (42) | ||
Fixed Income Interest Rate [Member] | Fair Value Hedge Designation [Member] | Interest Rate Swap [Member] | ||||
Derivative financial instrument according to type of hedge [Abstract] | ||||
Notional Amount | $ 7,005 | $ 7,088 | ||
Average Maturity | 8 years 1 month 6 days | 8 years 4 months 24 days | ||
Fair Value | $ (423) | $ (776) | ||
Fixed Income Interest Rate [Member] | Fair Value Hedge Designation [Member] | Interest Rate Swap [Member] | ||||
Derivative financial instrument according to type of hedge [Abstract] | ||||
Notional Amount | $ 148,895 | $ 41,950 | ||
Average Maturity | 6 years 7 months 6 days | 7 years 1 month 6 days | ||
Fair Value | $ 4,887 | $ 15 | ||
Fixed Income Interest Rate [Member] | No Hedge Designation [Member] | Interest Rate Swap [Member] | ||||
Derivative financial instrument according to type of hedge [Abstract] | ||||
Notional Amount | $ 149,328 | $ 147,456 | ||
Average Maturity | 4 years 3 months 18 days | 4 years 6 months | ||
Fair Value | $ (6,425) | $ (9,700) | ||
Fixed Income Interest Rate [Member] | No Hedge Designation [Member] | Interest Rate Swap [Member] | ||||
Derivative financial instrument according to type of hedge [Abstract] | ||||
Notional Amount | $ 25,000 | $ 25,000 | ||
Average Maturity | 3 months 18 days | 7 months 6 days | ||
Fair Value | $ (177) | $ (295) | ||
Variable Income Interest Rate [Member] | No Hedge Designation [Member] | Interest Rate Swap [Member] | ||||
Derivative financial instrument according to type of hedge [Abstract] | ||||
Notional Amount | $ 149,328 | $ 147,456 | ||
Average Maturity | 4 years 3 months 18 days | 4 years 6 months | ||
Fair Value | $ 6,425 | $ 9,700 | ||
Other Assets [Member] | No Hedge Designation [Member] | Rate-Lock Mortgage Loan Commitments [Member] | ||||
Fair value of derivative instruments, balance sheet location [Abstract] | ||||
Asset Derivatives | 3,198 | 7,020 | ||
Other Assets [Member] | No Hedge Designation [Member] | Mandatory Commitments to Sell Mortgage Loans [Member] | ||||
Fair value of derivative instruments, balance sheet location [Abstract] | ||||
Asset Derivatives | 896 | 0 | ||
Other Assets [Member] | No Hedge Designation [Member] | Interest-Rate Cap Agreements [Member] | ||||
Fair value of derivative instruments, balance sheet location [Abstract] | ||||
Asset Derivatives | 20 | 5 | ||
Other Assets [Member] | No Hedge Designation [Member] | Purchased Options [Member] | ||||
Fair value of derivative instruments, balance sheet location [Abstract] | ||||
Asset Derivatives | 60 | 42 | ||
Other Assets [Member] | No Hedge Designation [Member] | Written Options [Member] | ||||
Fair value of derivative instruments, balance sheet location [Abstract] | ||||
Asset Derivatives | 0 | 0 | ||
Other Assets [Member] | Fixed Income Interest Rate [Member] | Designated as Hedging Instrument [Member] | Interest Rate Swap [Member] | ||||
Fair value of derivative instruments, balance sheet location [Abstract] | ||||
Asset Derivatives | 4,887 | 15 | ||
Other Assets [Member] | Fixed Income Interest Rate [Member] | No Hedge Designation [Member] | Interest Rate Swap [Member] | ||||
Fair value of derivative instruments, balance sheet location [Abstract] | ||||
Asset Derivatives | 140 | 0 | ||
Other Assets [Member] | Fixed Income Interest Rate [Member] | No Hedge Designation [Member] | Interest Rate Swap [Member] | ||||
Fair value of derivative instruments, balance sheet location [Abstract] | ||||
Asset Derivatives | 0 | 0 | ||
Other Assets [Member] | Variable Income Interest Rate [Member] | No Hedge Designation [Member] | Interest Rate Swap [Member] | ||||
Fair value of derivative instruments, balance sheet location [Abstract] | ||||
Asset Derivatives | 6,565 | 9,700 | ||
Other Liabilities [Member] | Designated as Hedging Instrument [Member] | Interest Rate Swap [Member] | ||||
Fair value of derivative instruments, balance sheet location [Abstract] | ||||
Liability Derivatives | 423 | 776 | ||
Other Liabilities [Member] | No Hedge Designation [Member] | Rate-Lock Mortgage Loan Commitments [Member] | ||||
Fair value of derivative instruments, balance sheet location [Abstract] | ||||
Liability Derivatives | 0 | 0 | ||
Other Liabilities [Member] | No Hedge Designation [Member] | Mandatory Commitments to Sell Mortgage Loans [Member] | ||||
Fair value of derivative instruments, balance sheet location [Abstract] | ||||
Liability Derivatives | 0 | 941 | ||
Other Liabilities [Member] | No Hedge Designation [Member] | Interest-Rate Cap Agreements [Member] | ||||
Fair value of derivative instruments, balance sheet location [Abstract] | ||||
Liability Derivatives | 0 | 0 | ||
Other Liabilities [Member] | No Hedge Designation [Member] | Purchased Options [Member] | ||||
Fair value of derivative instruments, balance sheet location [Abstract] | ||||
Liability Derivatives | 0 | 0 | ||
Other Liabilities [Member] | No Hedge Designation [Member] | Written Options [Member] | ||||
Fair value of derivative instruments, balance sheet location [Abstract] | ||||
Liability Derivatives | 60 | 42 | ||
Other Liabilities [Member] | Fixed Income Interest Rate [Member] | No Hedge Designation [Member] | Interest Rate Swap [Member] | ||||
Fair value of derivative instruments, balance sheet location [Abstract] | ||||
Liability Derivatives | 6,565 | 9,700 | ||
Other Liabilities [Member] | Fixed Income Interest Rate [Member] | No Hedge Designation [Member] | Interest Rate Swap [Member] | ||||
Fair value of derivative instruments, balance sheet location [Abstract] | ||||
Liability Derivatives | 177 | 295 | ||
Other Liabilities [Member] | Variable Income Interest Rate [Member] | No Hedge Designation [Member] | Interest Rate Swap [Member] | ||||
Fair value of derivative instruments, balance sheet location [Abstract] | ||||
Liability Derivatives | $ 140 | $ 0 |
Derivative Financial Instrume_4
Derivative Financial Instruments, Effect on Statement of Operations (Details) - USD ($) $ in Thousands | 3 Months Ended | |
Mar. 31, 2021 | Mar. 31, 2020 | |
Effect of derivative financial instruments on the condensed consolidated financial statements of operations [Abstract] | ||
Loss Recognized in Other Comprehensive Loss (Effective Portion) | $ 0 | $ (406) |
Fair Value Hedge Designation [Member] | ||
Effect of derivative financial instruments on the condensed consolidated financial statements of operations [Abstract] | ||
Gain (Loss) Recognized in Income | 5,225 | (546) |
Fair Value Hedge Designation [Member] | Interest Rate Swap [Member] | Interest and Fees on Loans [Member] | ||
Effect of derivative financial instruments on the condensed consolidated financial statements of operations [Abstract] | ||
Gain (Loss) Recognized in Income | 352 | (546) |
Fair Value Hedge Designation [Member] | Interest Rate Swap [Member] | Interest on Securities Available for Sale - Tax-exempt [Member] | ||
Effect of derivative financial instruments on the condensed consolidated financial statements of operations [Abstract] | ||
Gain (Loss) Recognized in Income | 4,873 | 0 |
Cash Flow Hedge Designation [Member] | ||
Effect of derivative financial instruments on the condensed consolidated financial statements of operations [Abstract] | ||
Loss Recognized in Other Comprehensive Loss (Effective Portion) | 0 | (406) |
Loss Reclassified from Accumulated Other Comprehensive Income into Income (Effective Portion) | 0 | (75) |
Cash Flow Hedge Designation [Member] | Interest-Rate Cap Agreements [Member] | ||
Effect of derivative financial instruments on the condensed consolidated financial statements of operations [Abstract] | ||
Loss Recognized in Other Comprehensive Loss (Effective Portion) | 0 | (14) |
Cash Flow Hedge Designation [Member] | Interest-Rate Cap Agreements [Member] | Interest Expense [Member] | ||
Effect of derivative financial instruments on the condensed consolidated financial statements of operations [Abstract] | ||
Loss Reclassified from Accumulated Other Comprehensive Income into Income (Effective Portion) | 0 | (53) |
Cash Flow Hedge Designation [Member] | Fixed Income Interest Rate [Member] | Interest Rate Swap [Member] | ||
Effect of derivative financial instruments on the condensed consolidated financial statements of operations [Abstract] | ||
Loss Recognized in Other Comprehensive Loss (Effective Portion) | 0 | (392) |
Cash Flow Hedge Designation [Member] | Fixed Income Interest Rate [Member] | Interest Rate Swap [Member] | Interest Expense [Member] | ||
Effect of derivative financial instruments on the condensed consolidated financial statements of operations [Abstract] | ||
Loss Reclassified from Accumulated Other Comprehensive Income into Income (Effective Portion) | 0 | (22) |
No Hedge Designation [Member] | ||
Effect of derivative financial instruments on the condensed consolidated financial statements of operations [Abstract] | ||
Gain (Loss) Recognized in Income | (1,852) | 2,330 |
No Hedge Designation [Member] | Rate-Lock Mortgage Loan Commitments [Member] | Net Gains on Mortgage Loans [Member] | ||
Effect of derivative financial instruments on the condensed consolidated financial statements of operations [Abstract] | ||
Gain (Loss) Recognized in Income | (3,822) | 4,320 |
No Hedge Designation [Member] | Mandatory Commitments to Sell Mortgage Loans [Member] | Net Gains on Mortgage Loans [Member] | ||
Effect of derivative financial instruments on the condensed consolidated financial statements of operations [Abstract] | ||
Gain (Loss) Recognized in Income | 1,837 | (1,954) |
No Hedge Designation [Member] | Interest-Rate Cap Agreements [Member] | Interest Expense [Member] | ||
Effect of derivative financial instruments on the condensed consolidated financial statements of operations [Abstract] | ||
Gain (Loss) Recognized in Income | 15 | (35) |
No Hedge Designation [Member] | Purchased Options [Member] | Interest Expense [Member] | ||
Effect of derivative financial instruments on the condensed consolidated financial statements of operations [Abstract] | ||
Gain (Loss) Recognized in Income | 18 | (104) |
No Hedge Designation [Member] | Written Options [Member] | Interest Expense [Member] | ||
Effect of derivative financial instruments on the condensed consolidated financial statements of operations [Abstract] | ||
Gain (Loss) Recognized in Income | (18) | 103 |
No Hedge Designation [Member] | Fixed Income Interest Rate [Member] | Interest Rate Swap [Member] | Interest Income [Member] | ||
Effect of derivative financial instruments on the condensed consolidated financial statements of operations [Abstract] | ||
Gain (Loss) Recognized in Income | 3,275 | (8,173) |
No Hedge Designation [Member] | Fixed Income Interest Rate [Member] | Interest Rate Swap [Member] | Interest Expense [Member] | ||
Effect of derivative financial instruments on the condensed consolidated financial statements of operations [Abstract] | ||
Gain (Loss) Recognized in Income | 118 | 0 |
No Hedge Designation [Member] | Variable Income Interest Rate [Member] | Interest Rate Swap [Member] | Interest Income [Member] | ||
Effect of derivative financial instruments on the condensed consolidated financial statements of operations [Abstract] | ||
Gain (Loss) Recognized in Income | $ (3,275) | $ 8,173 |
Goodwill and Other Intangible_2
Goodwill and Other Intangibles (Details) - USD ($) $ in Thousands | Mar. 31, 2021 | Dec. 31, 2020 |
Amortized intangible assets - core deposits [Abstract] | ||
Gross Carrying Amount | $ 11,916 | $ 11,916 |
Accumulated Amortization | 7,853 | 7,610 |
Unamortized intangible assets - goodwill [Abstract] | ||
Gross Carrying Amount | 28,300 | $ 28,300 |
Summary of estimated core deposit intangible amortization [Abstract] | ||
Nine months ending December 31, 2021 | 727 | |
2022 | 785 | |
2023 | 547 | |
2024 | 516 | |
2025 | 487 | |
2026 and thereafter | 1,001 | |
Total | $ 4,063 |
Share Based Compensation (Detai
Share Based Compensation (Details) - USD ($) $ in Thousands | 3 Months Ended | |
Mar. 31, 2021 | Mar. 31, 2020 | |
Share Based Compensation [Abstract] | ||
Number of additional shares approved for grant (in shares) | 400,000 | |
Shares issued on deferral basis credited percentage of current value | 90.00% | |
Total compensation cost not yet recognized | $ 3,200 | |
Total compensation cost not yet recognized, period for recognition | 2 years 3 months 18 days | |
Long-Term Incentive Plan [Member] | ||
Share Based Compensation [Abstract] | ||
Total compensation expense recognized | $ 300 | $ 500 |
Tax benefit relating to compensation expense recognized | $ 100 | $ 100 |
Restricted Stock [Member] | Long-Term Incentive Plan [Member] | ||
Share Based Compensation [Abstract] | ||
Restricted stock and Performance stock units granted (in shares) | 75,584 | 52,996 |
Restricted Stock [Member] | Long-Term Incentive Plan [Member] | Cliff Vest After Three Years [Member] | ||
Share Based Compensation [Abstract] | ||
Vesting period | 3 years | 3 years |
Performance Stock Units [Member] | Long-Term Incentive Plan [Member] | ||
Share Based Compensation [Abstract] | ||
Restricted stock and Performance stock units granted (in shares) | 23,981 | 20,897 |
Performance Stock Units [Member] | Long-Term Incentive Plan [Member] | Cliff Vest After Three Years [Member] | ||
Share Based Compensation [Abstract] | ||
Vesting period | 3 years | 3 years |
Performance feature comparison period | 3 years | |
Non-Employee Directors [Member] | ||
Share Based Compensation [Abstract] | ||
Number of additional shares approved for grant (in shares) | 100,000 | |
Total compensation expense recognized | $ 90 | $ 90 |
Tax benefit relating to compensation expense recognized | $ 20 | $ 20 |
Directors [Member] | ||
Share Based Compensation [Abstract] | ||
Shares issues as retainer fees (in shares) | 5,000 | 4,000 |
Share Based Compensation, Outst
Share Based Compensation, Outstanding Stock Option Grants and Related Transactions (Details) - Stock Options [Member] $ / shares in Units, $ in Thousands | 3 Months Ended |
Mar. 31, 2021USD ($)$ / sharesshares | |
Number of Shares [Roll Forward] | |
Outstanding, beginning balance (in shares) | 121,189 |
Granted (in shares) | 0 |
Exercised (in shares) | (19,050) |
Forfeited (in shares) | 0 |
Expired (in shares) | 0 |
Outstanding, ending balance (in shares) | 102,139 |
Vested and expected to vest, period end (in shares) | 102,139 |
Exercisable, period end (in shares) | 102,139 |
Average Exercise Price [Roll Forward] | |
Outstanding, beginning balance (in dollars per share) | $ / shares | $ 4.81 |
Exercised (in dollars per share) | $ / shares | 3.16 |
Outstanding, ending balance (in dollars per share) | $ / shares | 5.12 |
Vested and expected to vest, period end (in dollars per share) | $ / shares | 5.12 |
Exercisable, period end (in dollars per share) | $ / shares | $ 5.12 |
Weighted-Average Remaining Contractual Term (Years) [Abstract] | |
Outstanding, weighted average remaining contractual term | 2 years |
Vested and expected to vest, weighted-average remaining contractual term | 2 years |
Exercisable, weighted average remaining contractual term | 2 years |
Aggregate Intrinsic Value [Abstract] | |
Outstanding, aggregate intrinsic value | $ | $ 1,892 |
Vested and expected to vest, aggregate intrinsic value | $ | 1,892 |
Exercisable, aggregate intrinsic value | $ | $ 1,892 |
Share Based Compensation, Out_2
Share Based Compensation, Outstanding Non-vested Restricted Stock and PSUs and Related Transactions (Details) - Non-vested Restricted Stock and PSU's [Member] | 3 Months Ended |
Mar. 31, 2021$ / sharesshares | |
Number of Shares [Roll Forward] | |
Outstanding, beginning balance (in shares) | shares | 207,117 |
Granted (in shares) | shares | 99,565 |
Vested (in shares) | shares | (54,982) |
Forfeited (in shares) | shares | (10,229) |
Outstanding, ending balance (in shares) | shares | 241,471 |
Weighted Average Grant Date Fair Value [Roll Forward] | |
Outstanding, beginning balance (in dollars per share) | $ / shares | $ 22.70 |
Granted (in dollars per share) | $ / shares | 20.81 |
Vested (in dollars per share) | $ / shares | 23.53 |
Forfeited (in dollars per share) | $ / shares | 22.69 |
Outstanding, ending balance (in dollars per share) | $ / shares | $ 21.73 |
Share Based Compensation, Optio
Share Based Compensation, Options Exercised During the Periods (Details) - Stock Options [Member] - USD ($) $ in Thousands | 3 Months Ended | |
Mar. 31, 2021 | Mar. 31, 2020 | |
Information regarding options exercised [Abstract] | ||
Intrinsic value | $ 313 | $ 210 |
Cash proceeds received | 60 | 41 |
Tax benefit realized | $ 66 | $ 44 |
Income Tax (Details)
Income Tax (Details) - USD ($) $ in Thousands | 3 Months Ended | ||
Mar. 31, 2021 | Mar. 31, 2020 | Dec. 31, 2020 | |
Income Tax [Abstract] | |||
Income tax expense | $ 5,106 | $ 945 | |
Decrease in income tax expense | 100 | $ 200 | |
Gross unrecognized tax benefits | $ 200 | $ 200 |
Regulatory Matters (Details)
Regulatory Matters (Details) $ in Thousands | 3 Months Ended | ||||
Mar. 31, 2021USD ($) | Dec. 31, 2020USD ($) | Mar. 31, 2020USD ($) | Dec. 31, 2019USD ($) | ||
Regulatory Matters [Abstract] | |||||
Undivided profits | $ 81,600 | ||||
Tier 1 capital to average assets [Abstract] | |||||
Capital conservation buffer | 0.0250 | 0.0250 | |||
Components of regulatory capital [Abstract] | |||||
Total shareholders' equity | $ 387,329 | $ 389,522 | $ 335,618 | $ 350,169 | |
Add (deduct) [Abstract] | |||||
Accumulated other comprehensive income for regulatory purposes | 4,338 | 10,024 | |||
Subordinated debt | $ 39,300 | 39,281 | |||
Period of transition method for regulatory purposes | 3 years | ||||
Consolidated [Member] | |||||
Total capital to risk-weighted assets [Abstract] | |||||
Total risk-based capital | [1] | $ 467,880 | $ 455,072 | ||
Actual, Ratio | [1] | 0.1582 | 0.1595 | ||
Minimum for Adequately Capitalized Institutions, Amount | [1] | $ 236,589 | $ 228,214 | ||
Minimum for Adequately Capitalized Institutions, Ratio | [1] | 0.0800 | 0.0800 | ||
Tier 1 capital to risk-weighted assets [Abstract] | |||||
Actual, Amount | [1] | $ 390,875 | $ 379,395 | ||
Actual, Ratio | [1] | 0.1322 | 0.1330 | ||
Minimum for Adequately Capitalized Institutions, Amount | [1] | $ 177,442 | $ 171,161 | ||
Minimum for Adequately Capitalized Institutions, Ratio | [1] | 0.0600 | 0.0600 | ||
Common equity tier 1 capital to risk-weighted assets [Abstract] | |||||
Actual, Amount | [1] | $ 352,558 | $ 341,095 | ||
Actual, Ratio | [1] | 0.1192 | 0.1196 | ||
Minimum for Adequately Capitalized Institutions, Amount | [1] | $ 133,081 | $ 128,370 | ||
Minimum for Adequately Capitalized Institutions, Ratio | [1] | 0.0450 | 0.0450 | ||
Tier 1 capital to average assets [Abstract] | |||||
Tier 1 capital | [1] | $ 390,875 | $ 379,395 | ||
Actual, Ratio | [1] | 0.0928 | 0.0915 | ||
Minimum for Adequately Capitalized Institutions, Amount | [1] | $ 168,473 | $ 165,825 | ||
Minimum for Adequately Capitalized Institutions, Ratio | [1] | 0.0400 | 0.0400 | ||
Components of regulatory capital [Abstract] | |||||
Total shareholders' equity | $ 387,329 | $ 389,522 | |||
Add (deduct) [Abstract] | |||||
Accumulated other comprehensive income for regulatory purposes | (10,135) | (15,821) | |||
Goodwill and other intangibles | (32,363) | (32,606) | |||
CECL | [2] | 7,727 | 0 | ||
Common equity tier 1 capital | [1] | 352,558 | 341,095 | ||
Qualifying trust preferred securities | 38,317 | 38,300 | |||
Tier 1 capital | [1] | 390,875 | 379,395 | ||
Subordinated debt | 40,000 | 40,000 | |||
Allowance for credit losses and allowance for unfunded lending commitments limited to 1.25% of total risk-weighted assets | [3] | 37,005 | 35,677 | ||
Total risk-based capital | [1] | 467,880 | 455,072 | ||
Independent Bank [Member] | |||||
Total capital to risk-weighted assets [Abstract] | |||||
Total risk-based capital | [1] | $ 414,246 | $ 401,005 | ||
Actual, Ratio | [1] | 0.1399 | 0.1406 | ||
Minimum for Adequately Capitalized Institutions, Amount | [1] | $ 236,819 | $ 228,111 | ||
Minimum for Adequately Capitalized Institutions, Ratio | [1] | 0.0800 | 0.0800 | ||
Minimum for Well-Capitalized Institutions, Amount | [1] | $ 296,024 | $ 285,139 | ||
Minimum for Well-Capitalized Institutions, Ratio | [1] | 0.1000 | 0.1000 | ||
Tier 1 capital to risk-weighted assets [Abstract] | |||||
Actual, Amount | [1] | $ 377,199 | $ 365,343 | ||
Actual, Ratio | [1] | 0.1274 | 0.1281 | ||
Minimum for Adequately Capitalized Institutions, Amount | [1] | $ 177,614 | $ 171,083 | ||
Minimum for Adequately Capitalized Institutions, Ratio | [1] | 0.0600 | 0.0600 | ||
Minimum for Well-Capitalized Institutions, Amount | [1] | $ 236,819 | $ 228,111 | ||
Minimum for Well-Capitalized Institutions, Ratio | [1] | 0.0800 | 0.0800 | ||
Common equity tier 1 capital to risk-weighted assets [Abstract] | |||||
Actual, Amount | [1] | $ 377,199 | $ 365,343 | ||
Actual, Ratio | [1] | 0.1274 | 0.1281 | ||
Minimum for Adequately Capitalized Institutions, Amount | [1] | $ 133,211 | $ 128,312 | ||
Minimum for Adequately Capitalized Institutions, Ratio | [1] | 0.0450 | 0.0450 | ||
Minimum for Well-Capitalized Institutions, Amount | [1] | $ 192,415 | $ 185,340 | ||
Minimum for Well-Capitalized Institutions, Ratio | [1] | 0.0650 | 0.0650 | ||
Tier 1 capital to average assets [Abstract] | |||||
Tier 1 capital | [1] | $ 377,199 | $ 365,343 | ||
Actual, Ratio | [1] | 0.0895 | 0.0881 | ||
Minimum for Adequately Capitalized Institutions, Amount | [1] | $ 168,622 | $ 165,828 | ||
Minimum for Adequately Capitalized Institutions, Ratio | [1] | 0.0400 | 0.0400 | ||
Minimum for Well-Capitalized Institutions, Amount | [1] | $ 210,778 | $ 207,285 | ||
Minimum for Well-Capitalized Institutions, Ratio | [1] | 0.0500 | 0.0500 | ||
Components of regulatory capital [Abstract] | |||||
Total shareholders' equity | $ 411,970 | $ 413,770 | |||
Add (deduct) [Abstract] | |||||
Accumulated other comprehensive income for regulatory purposes | (10,135) | (15,821) | |||
Goodwill and other intangibles | (32,363) | (32,606) | |||
CECL | [2] | 7,727 | 0 | ||
Common equity tier 1 capital | [1] | 377,199 | 365,343 | ||
Qualifying trust preferred securities | 0 | 0 | |||
Tier 1 capital | [1] | 377,199 | 365,343 | ||
Subordinated debt | 0 | 0 | |||
Allowance for credit losses and allowance for unfunded lending commitments limited to 1.25% of total risk-weighted assets | [3] | 37,047 | 35,662 | ||
Total risk-based capital | [1] | $ 414,246 | $ 401,005 | ||
[1] | These ratios do not reflect a capital conservation buffer of 2.50% at March 31, 2021 and December 31, 2020. | ||||
[2] | We elected the three year CECL transition method for regulatory purposes. | ||||
[3] | Beginning January 1, 2021, calculation of allowances are based on CECL methodology. Prior to January 1, 2021, calculation was based on the probable incurred loss methodology. |
Fair Value Disclosures, Signifi
Fair Value Disclosures, Significant Assumptions (Details) - USD ($) $ in Thousands | Mar. 31, 2021 | Dec. 31, 2020 | |
Assets [Abstract] | |||
Securities available for sale | $ 1,247,280 | $ 1,072,159 | |
Loans held for sale, carried at fair value | 77,799 | 92,434 | |
Quoted Prices in Active Markets for Identical Assets (Level 1) [Member] | |||
Assets [Abstract] | |||
Securities available for sale | 0 | 0 | |
Derivatives | 0 | 0 | |
Liabilities [Abstract] | |||
Derivatives | 0 | 0 | |
Significant Other Observable Inputs (Level 2) [Member] | |||
Assets [Abstract] | |||
Securities available for sale | 1,247,280 | 1,072,159 | |
Derivatives | 15,766 | 16,782 | |
Liabilities [Abstract] | |||
Derivatives | 7,365 | 11,754 | |
Significant Un-observable Inputs (Level 3) [Member] | |||
Assets [Abstract] | |||
Securities available for sale | 0 | 0 | |
Derivatives | 0 | 0 | |
Liabilities [Abstract] | |||
Derivatives | 0 | 0 | |
Recurring Basis [Member] | |||
Assets [Abstract] | |||
Loans held for sale, carried at fair value | 77,799 | 92,434 | |
Capitalized mortgage loan servicing rights | 23,530 | 16,904 | |
Derivatives | [1] | 15,766 | 16,782 |
Liabilities [Abstract] | |||
Derivatives | [2] | 7,365 | 11,754 |
Recurring Basis [Member] | U.S. Agency [Member] | |||
Assets [Abstract] | |||
Securities available for sale | 8,910 | 10,748 | |
Recurring Basis [Member] | U.S. Agency Residential Mortgage-Backed [Member] | |||
Assets [Abstract] | |||
Securities available for sale | 400,420 | 344,582 | |
Recurring Basis [Member] | U.S. Agency Commercial Mortgage-Backed [Member] | |||
Assets [Abstract] | |||
Securities available for sale | 11,704 | 7,195 | |
Recurring Basis [Member] | Private Label Mortgage-Backed [Member] | |||
Assets [Abstract] | |||
Securities available for sale | 42,817 | 42,829 | |
Recurring Basis [Member] | Other Asset Backed [Member] | |||
Assets [Abstract] | |||
Securities available for sale | 228,530 | 254,181 | |
Recurring Basis [Member] | Obligations of States and Political Subdivisions [Member] | |||
Assets [Abstract] | |||
Securities available for sale | 444,688 | 324,293 | |
Recurring Basis [Member] | Corporate [Member] | |||
Assets [Abstract] | |||
Securities available for sale | 107,823 | 86,017 | |
Recurring Basis [Member] | Trust Preferred [Member] | |||
Assets [Abstract] | |||
Securities available for sale | 1,874 | 1,798 | |
Recurring Basis [Member] | Foreign Government [Member] | |||
Assets [Abstract] | |||
Securities available for sale | 514 | 516 | |
Recurring Basis [Member] | Quoted Prices in Active Markets for Identical Assets (Level 1) [Member] | |||
Assets [Abstract] | |||
Loans held for sale, carried at fair value | 0 | 0 | |
Capitalized mortgage loan servicing rights | 0 | 0 | |
Derivatives | [1] | 0 | 0 |
Liabilities [Abstract] | |||
Derivatives | [2] | 0 | 0 |
Recurring Basis [Member] | Quoted Prices in Active Markets for Identical Assets (Level 1) [Member] | U.S. Agency [Member] | |||
Assets [Abstract] | |||
Securities available for sale | 0 | 0 | |
Recurring Basis [Member] | Quoted Prices in Active Markets for Identical Assets (Level 1) [Member] | U.S. Agency Residential Mortgage-Backed [Member] | |||
Assets [Abstract] | |||
Securities available for sale | 0 | 0 | |
Recurring Basis [Member] | Quoted Prices in Active Markets for Identical Assets (Level 1) [Member] | U.S. Agency Commercial Mortgage-Backed [Member] | |||
Assets [Abstract] | |||
Securities available for sale | 0 | 0 | |
Recurring Basis [Member] | Quoted Prices in Active Markets for Identical Assets (Level 1) [Member] | Private Label Mortgage-Backed [Member] | |||
Assets [Abstract] | |||
Securities available for sale | 0 | 0 | |
Recurring Basis [Member] | Quoted Prices in Active Markets for Identical Assets (Level 1) [Member] | Other Asset Backed [Member] | |||
Assets [Abstract] | |||
Securities available for sale | 0 | 0 | |
Recurring Basis [Member] | Quoted Prices in Active Markets for Identical Assets (Level 1) [Member] | Obligations of States and Political Subdivisions [Member] | |||
Assets [Abstract] | |||
Securities available for sale | 0 | 0 | |
Recurring Basis [Member] | Quoted Prices in Active Markets for Identical Assets (Level 1) [Member] | Corporate [Member] | |||
Assets [Abstract] | |||
Securities available for sale | 0 | 0 | |
Recurring Basis [Member] | Quoted Prices in Active Markets for Identical Assets (Level 1) [Member] | Trust Preferred [Member] | |||
Assets [Abstract] | |||
Securities available for sale | 0 | 0 | |
Recurring Basis [Member] | Quoted Prices in Active Markets for Identical Assets (Level 1) [Member] | Foreign Government [Member] | |||
Assets [Abstract] | |||
Securities available for sale | 0 | 0 | |
Recurring Basis [Member] | Significant Other Observable Inputs (Level 2) [Member] | |||
Assets [Abstract] | |||
Loans held for sale, carried at fair value | 77,799 | 92,434 | |
Capitalized mortgage loan servicing rights | 0 | 0 | |
Derivatives | [1] | 15,766 | 16,782 |
Liabilities [Abstract] | |||
Derivatives | [2] | 7,365 | 11,754 |
Recurring Basis [Member] | Significant Other Observable Inputs (Level 2) [Member] | U.S. Agency [Member] | |||
Assets [Abstract] | |||
Securities available for sale | 8,910 | 10,748 | |
Recurring Basis [Member] | Significant Other Observable Inputs (Level 2) [Member] | U.S. Agency Residential Mortgage-Backed [Member] | |||
Assets [Abstract] | |||
Securities available for sale | 400,420 | 344,582 | |
Recurring Basis [Member] | Significant Other Observable Inputs (Level 2) [Member] | U.S. Agency Commercial Mortgage-Backed [Member] | |||
Assets [Abstract] | |||
Securities available for sale | 11,704 | 7,195 | |
Recurring Basis [Member] | Significant Other Observable Inputs (Level 2) [Member] | Private Label Mortgage-Backed [Member] | |||
Assets [Abstract] | |||
Securities available for sale | 42,817 | 42,829 | |
Recurring Basis [Member] | Significant Other Observable Inputs (Level 2) [Member] | Other Asset Backed [Member] | |||
Assets [Abstract] | |||
Securities available for sale | 228,530 | 254,181 | |
Recurring Basis [Member] | Significant Other Observable Inputs (Level 2) [Member] | Obligations of States and Political Subdivisions [Member] | |||
Assets [Abstract] | |||
Securities available for sale | 444,688 | 324,293 | |
Recurring Basis [Member] | Significant Other Observable Inputs (Level 2) [Member] | Corporate [Member] | |||
Assets [Abstract] | |||
Securities available for sale | 107,823 | 86,017 | |
Recurring Basis [Member] | Significant Other Observable Inputs (Level 2) [Member] | Trust Preferred [Member] | |||
Assets [Abstract] | |||
Securities available for sale | 1,874 | 1,798 | |
Recurring Basis [Member] | Significant Other Observable Inputs (Level 2) [Member] | Foreign Government [Member] | |||
Assets [Abstract] | |||
Securities available for sale | 514 | 516 | |
Recurring Basis [Member] | Significant Un-observable Inputs (Level 3) [Member] | |||
Assets [Abstract] | |||
Loans held for sale, carried at fair value | 0 | 0 | |
Capitalized mortgage loan servicing rights | 23,530 | 16,904 | |
Derivatives | [1] | 0 | 0 |
Liabilities [Abstract] | |||
Derivatives | [2] | 0 | 0 |
Recurring Basis [Member] | Significant Un-observable Inputs (Level 3) [Member] | U.S. Agency [Member] | |||
Assets [Abstract] | |||
Securities available for sale | 0 | 0 | |
Recurring Basis [Member] | Significant Un-observable Inputs (Level 3) [Member] | U.S. Agency Residential Mortgage-Backed [Member] | |||
Assets [Abstract] | |||
Securities available for sale | 0 | 0 | |
Recurring Basis [Member] | Significant Un-observable Inputs (Level 3) [Member] | U.S. Agency Commercial Mortgage-Backed [Member] | |||
Assets [Abstract] | |||
Securities available for sale | 0 | 0 | |
Recurring Basis [Member] | Significant Un-observable Inputs (Level 3) [Member] | Private Label Mortgage-Backed [Member] | |||
Assets [Abstract] | |||
Securities available for sale | 0 | 0 | |
Recurring Basis [Member] | Significant Un-observable Inputs (Level 3) [Member] | Other Asset Backed [Member] | |||
Assets [Abstract] | |||
Securities available for sale | 0 | 0 | |
Recurring Basis [Member] | Significant Un-observable Inputs (Level 3) [Member] | Obligations of States and Political Subdivisions [Member] | |||
Assets [Abstract] | |||
Securities available for sale | 0 | 0 | |
Recurring Basis [Member] | Significant Un-observable Inputs (Level 3) [Member] | Corporate [Member] | |||
Assets [Abstract] | |||
Securities available for sale | 0 | 0 | |
Recurring Basis [Member] | Significant Un-observable Inputs (Level 3) [Member] | Trust Preferred [Member] | |||
Assets [Abstract] | |||
Securities available for sale | 0 | 0 | |
Recurring Basis [Member] | Significant Un-observable Inputs (Level 3) [Member] | Foreign Government [Member] | |||
Assets [Abstract] | |||
Securities available for sale | 0 | 0 | |
Nonrecurring Basis [Member] | Collateral Dependent Loans [Member] | Commercial [Member] | Commercial and Industrial [Member] | |||
Assets [Abstract] | |||
Loans receivable | [3] | 1,293 | |
Nonrecurring Basis [Member] | Collateral Dependent Loans [Member] | Commercial [Member] | Commercial Real Estate [Member] | |||
Assets [Abstract] | |||
Loans receivable | [3] | 110 | |
Nonrecurring Basis [Member] | Collateral Dependent Loans [Member] | Mortgage [Member] | 1-4 Family Owner Occupied - Non-jumbo [Member] | |||
Assets [Abstract] | |||
Loans receivable | [3] | 570 | |
Nonrecurring Basis [Member] | Collateral Dependent Loans [Member] | Mortgage [Member] | 1-4 Family Non-owner Occupied [Member] | |||
Assets [Abstract] | |||
Loans receivable | [3] | 246 | |
Nonrecurring Basis [Member] | Collateral Dependent Loans [Member] | Mortgage [Member] | 1-4 Family - 2nd Lien [Member] | |||
Assets [Abstract] | |||
Loans receivable | [3] | 298 | |
Nonrecurring Basis [Member] | Collateral Dependent Loans [Member] | Mortgage [Member] | Resort Lending [Member] | |||
Assets [Abstract] | |||
Loans receivable | [3] | 239 | |
Nonrecurring Basis [Member] | Collateral Dependent Loans [Member] | Installment [Member] | Boat Lending [Member] | |||
Assets [Abstract] | |||
Loans receivable | [3] | 7 | |
Nonrecurring Basis [Member] | Collateral Dependent Loans [Member] | Installment [Member] | Recreational Vehicle Lending [Member] | |||
Assets [Abstract] | |||
Loans receivable | [3] | 11 | |
Nonrecurring Basis [Member] | Collateral Dependent Loans [Member] | Installment [Member] | Other [Member] | |||
Assets [Abstract] | |||
Loans receivable | [3] | 142 | |
Nonrecurring Basis [Member] | Impaired Loans [Member] | Commercial [Member] | Commercial and Industrial [Member] | |||
Assets [Abstract] | |||
Loans receivable | [4] | 1,468 | |
Nonrecurring Basis [Member] | Impaired Loans [Member] | Commercial [Member] | Commercial Real Estate [Member] | |||
Assets [Abstract] | |||
Loans receivable | [4] | 6,586 | |
Nonrecurring Basis [Member] | Impaired Loans [Member] | Mortgage [Member] | 1-4 Family Owner Occupied - Jumbo [Member] | |||
Assets [Abstract] | |||
Loans receivable | [4] | 0 | |
Nonrecurring Basis [Member] | Impaired Loans [Member] | Mortgage [Member] | 1-4 Family Owner Occupied - Non-jumbo [Member] | |||
Assets [Abstract] | |||
Loans receivable | [4] | 321 | |
Nonrecurring Basis [Member] | Impaired Loans [Member] | Mortgage [Member] | 1-4 Family Non-owner Occupied [Member] | |||
Assets [Abstract] | |||
Loans receivable | [4] | 155 | |
Nonrecurring Basis [Member] | Impaired Loans [Member] | Mortgage [Member] | 1-4 Family - 2nd Lien [Member] | |||
Assets [Abstract] | |||
Loans receivable | [4] | 324 | |
Nonrecurring Basis [Member] | Impaired Loans [Member] | Mortgage [Member] | Resort Lending [Member] | |||
Assets [Abstract] | |||
Loans receivable | [4] | 61 | |
Nonrecurring Basis [Member] | Impaired Loans [Member] | Installment [Member] | Boat Lending [Member] | |||
Assets [Abstract] | |||
Loans receivable | [4] | 4 | |
Nonrecurring Basis [Member] | Impaired Loans [Member] | Installment [Member] | Recreational Vehicle Lending [Member] | |||
Assets [Abstract] | |||
Loans receivable | [4] | 31 | |
Nonrecurring Basis [Member] | Impaired Loans [Member] | Installment [Member] | Other [Member] | |||
Assets [Abstract] | |||
Loans receivable | [4] | 124 | |
Nonrecurring Basis [Member] | Other Real Estate [Member] | 1-4 Family Owner Occupied - Non-jumbo [Member] | |||
Assets [Abstract] | |||
Loans receivable | [5] | 102 | |
Nonrecurring Basis [Member] | Quoted Prices in Active Markets for Identical Assets (Level 1) [Member] | Collateral Dependent Loans [Member] | Commercial [Member] | Commercial and Industrial [Member] | |||
Assets [Abstract] | |||
Loans receivable | [3] | 0 | |
Nonrecurring Basis [Member] | Quoted Prices in Active Markets for Identical Assets (Level 1) [Member] | Collateral Dependent Loans [Member] | Commercial [Member] | Commercial Real Estate [Member] | |||
Assets [Abstract] | |||
Loans receivable | [3] | 0 | |
Nonrecurring Basis [Member] | Quoted Prices in Active Markets for Identical Assets (Level 1) [Member] | Collateral Dependent Loans [Member] | Mortgage [Member] | 1-4 Family Owner Occupied - Non-jumbo [Member] | |||
Assets [Abstract] | |||
Loans receivable | [3] | 0 | |
Nonrecurring Basis [Member] | Quoted Prices in Active Markets for Identical Assets (Level 1) [Member] | Collateral Dependent Loans [Member] | Mortgage [Member] | 1-4 Family Non-owner Occupied [Member] | |||
Assets [Abstract] | |||
Loans receivable | [3] | 0 | |
Nonrecurring Basis [Member] | Quoted Prices in Active Markets for Identical Assets (Level 1) [Member] | Collateral Dependent Loans [Member] | Mortgage [Member] | 1-4 Family - 2nd Lien [Member] | |||
Assets [Abstract] | |||
Loans receivable | [3] | 0 | |
Nonrecurring Basis [Member] | Quoted Prices in Active Markets for Identical Assets (Level 1) [Member] | Collateral Dependent Loans [Member] | Mortgage [Member] | Resort Lending [Member] | |||
Assets [Abstract] | |||
Loans receivable | [3] | 0 | |
Nonrecurring Basis [Member] | Quoted Prices in Active Markets for Identical Assets (Level 1) [Member] | Collateral Dependent Loans [Member] | Installment [Member] | Boat Lending [Member] | |||
Assets [Abstract] | |||
Loans receivable | [3] | 0 | |
Nonrecurring Basis [Member] | Quoted Prices in Active Markets for Identical Assets (Level 1) [Member] | Collateral Dependent Loans [Member] | Installment [Member] | Recreational Vehicle Lending [Member] | |||
Assets [Abstract] | |||
Loans receivable | [3] | 0 | |
Nonrecurring Basis [Member] | Quoted Prices in Active Markets for Identical Assets (Level 1) [Member] | Collateral Dependent Loans [Member] | Installment [Member] | Other [Member] | |||
Assets [Abstract] | |||
Loans receivable | [3] | 0 | |
Nonrecurring Basis [Member] | Quoted Prices in Active Markets for Identical Assets (Level 1) [Member] | Impaired Loans [Member] | Commercial [Member] | Commercial and Industrial [Member] | |||
Assets [Abstract] | |||
Loans receivable | [4] | 0 | |
Nonrecurring Basis [Member] | Quoted Prices in Active Markets for Identical Assets (Level 1) [Member] | Impaired Loans [Member] | Commercial [Member] | Commercial Real Estate [Member] | |||
Assets [Abstract] | |||
Loans receivable | [4] | 0 | |
Nonrecurring Basis [Member] | Quoted Prices in Active Markets for Identical Assets (Level 1) [Member] | Impaired Loans [Member] | Mortgage [Member] | 1-4 Family Owner Occupied - Jumbo [Member] | |||
Assets [Abstract] | |||
Loans receivable | [4] | 0 | |
Nonrecurring Basis [Member] | Quoted Prices in Active Markets for Identical Assets (Level 1) [Member] | Impaired Loans [Member] | Mortgage [Member] | 1-4 Family Owner Occupied - Non-jumbo [Member] | |||
Assets [Abstract] | |||
Loans receivable | [4] | 0 | |
Nonrecurring Basis [Member] | Quoted Prices in Active Markets for Identical Assets (Level 1) [Member] | Impaired Loans [Member] | Mortgage [Member] | 1-4 Family Non-owner Occupied [Member] | |||
Assets [Abstract] | |||
Loans receivable | [4] | 0 | |
Nonrecurring Basis [Member] | Quoted Prices in Active Markets for Identical Assets (Level 1) [Member] | Impaired Loans [Member] | Mortgage [Member] | 1-4 Family - 2nd Lien [Member] | |||
Assets [Abstract] | |||
Loans receivable | [4] | 0 | |
Nonrecurring Basis [Member] | Quoted Prices in Active Markets for Identical Assets (Level 1) [Member] | Impaired Loans [Member] | Mortgage [Member] | Resort Lending [Member] | |||
Assets [Abstract] | |||
Loans receivable | [4] | 0 | |
Nonrecurring Basis [Member] | Quoted Prices in Active Markets for Identical Assets (Level 1) [Member] | Impaired Loans [Member] | Installment [Member] | Boat Lending [Member] | |||
Assets [Abstract] | |||
Loans receivable | [4] | 0 | |
Nonrecurring Basis [Member] | Quoted Prices in Active Markets for Identical Assets (Level 1) [Member] | Impaired Loans [Member] | Installment [Member] | Recreational Vehicle Lending [Member] | |||
Assets [Abstract] | |||
Loans receivable | [4] | 0 | |
Nonrecurring Basis [Member] | Quoted Prices in Active Markets for Identical Assets (Level 1) [Member] | Impaired Loans [Member] | Installment [Member] | Other [Member] | |||
Assets [Abstract] | |||
Loans receivable | [4] | 0 | |
Nonrecurring Basis [Member] | Quoted Prices in Active Markets for Identical Assets (Level 1) [Member] | Other Real Estate [Member] | 1-4 Family Owner Occupied - Non-jumbo [Member] | |||
Assets [Abstract] | |||
Loans receivable | [5] | 0 | |
Nonrecurring Basis [Member] | Significant Other Observable Inputs (Level 2) [Member] | Collateral Dependent Loans [Member] | Commercial [Member] | Commercial and Industrial [Member] | |||
Assets [Abstract] | |||
Loans receivable | [3] | 0 | |
Nonrecurring Basis [Member] | Significant Other Observable Inputs (Level 2) [Member] | Collateral Dependent Loans [Member] | Commercial [Member] | Commercial Real Estate [Member] | |||
Assets [Abstract] | |||
Loans receivable | [3] | 0 | |
Nonrecurring Basis [Member] | Significant Other Observable Inputs (Level 2) [Member] | Collateral Dependent Loans [Member] | Mortgage [Member] | 1-4 Family Owner Occupied - Non-jumbo [Member] | |||
Assets [Abstract] | |||
Loans receivable | [3] | 0 | |
Nonrecurring Basis [Member] | Significant Other Observable Inputs (Level 2) [Member] | Collateral Dependent Loans [Member] | Mortgage [Member] | 1-4 Family Non-owner Occupied [Member] | |||
Assets [Abstract] | |||
Loans receivable | [3] | 0 | |
Nonrecurring Basis [Member] | Significant Other Observable Inputs (Level 2) [Member] | Collateral Dependent Loans [Member] | Mortgage [Member] | 1-4 Family - 2nd Lien [Member] | |||
Assets [Abstract] | |||
Loans receivable | [3] | 0 | |
Nonrecurring Basis [Member] | Significant Other Observable Inputs (Level 2) [Member] | Collateral Dependent Loans [Member] | Mortgage [Member] | Resort Lending [Member] | |||
Assets [Abstract] | |||
Loans receivable | [3] | 0 | |
Nonrecurring Basis [Member] | Significant Other Observable Inputs (Level 2) [Member] | Collateral Dependent Loans [Member] | Installment [Member] | Boat Lending [Member] | |||
Assets [Abstract] | |||
Loans receivable | [3] | 0 | |
Nonrecurring Basis [Member] | Significant Other Observable Inputs (Level 2) [Member] | Collateral Dependent Loans [Member] | Installment [Member] | Recreational Vehicle Lending [Member] | |||
Assets [Abstract] | |||
Loans receivable | [3] | 0 | |
Nonrecurring Basis [Member] | Significant Other Observable Inputs (Level 2) [Member] | Collateral Dependent Loans [Member] | Installment [Member] | Other [Member] | |||
Assets [Abstract] | |||
Loans receivable | [3] | 0 | |
Nonrecurring Basis [Member] | Significant Other Observable Inputs (Level 2) [Member] | Impaired Loans [Member] | Commercial [Member] | Commercial and Industrial [Member] | |||
Assets [Abstract] | |||
Loans receivable | [4] | 0 | |
Nonrecurring Basis [Member] | Significant Other Observable Inputs (Level 2) [Member] | Impaired Loans [Member] | Commercial [Member] | Commercial Real Estate [Member] | |||
Assets [Abstract] | |||
Loans receivable | [4] | 0 | |
Nonrecurring Basis [Member] | Significant Other Observable Inputs (Level 2) [Member] | Impaired Loans [Member] | Mortgage [Member] | 1-4 Family Owner Occupied - Jumbo [Member] | |||
Assets [Abstract] | |||
Loans receivable | [4] | 0 | |
Nonrecurring Basis [Member] | Significant Other Observable Inputs (Level 2) [Member] | Impaired Loans [Member] | Mortgage [Member] | 1-4 Family Owner Occupied - Non-jumbo [Member] | |||
Assets [Abstract] | |||
Loans receivable | [4] | 0 | |
Nonrecurring Basis [Member] | Significant Other Observable Inputs (Level 2) [Member] | Impaired Loans [Member] | Mortgage [Member] | 1-4 Family Non-owner Occupied [Member] | |||
Assets [Abstract] | |||
Loans receivable | [4] | 0 | |
Nonrecurring Basis [Member] | Significant Other Observable Inputs (Level 2) [Member] | Impaired Loans [Member] | Mortgage [Member] | 1-4 Family - 2nd Lien [Member] | |||
Assets [Abstract] | |||
Loans receivable | [4] | 0 | |
Nonrecurring Basis [Member] | Significant Other Observable Inputs (Level 2) [Member] | Impaired Loans [Member] | Mortgage [Member] | Resort Lending [Member] | |||
Assets [Abstract] | |||
Loans receivable | [4] | 0 | |
Nonrecurring Basis [Member] | Significant Other Observable Inputs (Level 2) [Member] | Impaired Loans [Member] | Installment [Member] | Boat Lending [Member] | |||
Assets [Abstract] | |||
Loans receivable | [4] | 0 | |
Nonrecurring Basis [Member] | Significant Other Observable Inputs (Level 2) [Member] | Impaired Loans [Member] | Installment [Member] | Recreational Vehicle Lending [Member] | |||
Assets [Abstract] | |||
Loans receivable | [4] | 0 | |
Nonrecurring Basis [Member] | Significant Other Observable Inputs (Level 2) [Member] | Impaired Loans [Member] | Installment [Member] | Other [Member] | |||
Assets [Abstract] | |||
Loans receivable | [4] | 0 | |
Nonrecurring Basis [Member] | Significant Other Observable Inputs (Level 2) [Member] | Other Real Estate [Member] | 1-4 Family Owner Occupied - Non-jumbo [Member] | |||
Assets [Abstract] | |||
Loans receivable | [5] | 0 | |
Nonrecurring Basis [Member] | Significant Un-observable Inputs (Level 3) [Member] | Collateral Dependent Loans [Member] | Commercial [Member] | Commercial and Industrial [Member] | |||
Assets [Abstract] | |||
Loans receivable | [3] | 1,293 | |
Nonrecurring Basis [Member] | Significant Un-observable Inputs (Level 3) [Member] | Collateral Dependent Loans [Member] | Commercial [Member] | Commercial Real Estate [Member] | |||
Assets [Abstract] | |||
Loans receivable | [3] | 110 | |
Nonrecurring Basis [Member] | Significant Un-observable Inputs (Level 3) [Member] | Collateral Dependent Loans [Member] | Mortgage [Member] | 1-4 Family Owner Occupied - Non-jumbo [Member] | |||
Assets [Abstract] | |||
Loans receivable | [3] | 570 | |
Nonrecurring Basis [Member] | Significant Un-observable Inputs (Level 3) [Member] | Collateral Dependent Loans [Member] | Mortgage [Member] | 1-4 Family Non-owner Occupied [Member] | |||
Assets [Abstract] | |||
Loans receivable | [3] | 246 | |
Nonrecurring Basis [Member] | Significant Un-observable Inputs (Level 3) [Member] | Collateral Dependent Loans [Member] | Mortgage [Member] | 1-4 Family - 2nd Lien [Member] | |||
Assets [Abstract] | |||
Loans receivable | [3] | 298 | |
Nonrecurring Basis [Member] | Significant Un-observable Inputs (Level 3) [Member] | Collateral Dependent Loans [Member] | Mortgage [Member] | Resort Lending [Member] | |||
Assets [Abstract] | |||
Loans receivable | [3] | 239 | |
Nonrecurring Basis [Member] | Significant Un-observable Inputs (Level 3) [Member] | Collateral Dependent Loans [Member] | Installment [Member] | Boat Lending [Member] | |||
Assets [Abstract] | |||
Loans receivable | [3] | 7 | |
Nonrecurring Basis [Member] | Significant Un-observable Inputs (Level 3) [Member] | Collateral Dependent Loans [Member] | Installment [Member] | Recreational Vehicle Lending [Member] | |||
Assets [Abstract] | |||
Loans receivable | [3] | 11 | |
Nonrecurring Basis [Member] | Significant Un-observable Inputs (Level 3) [Member] | Collateral Dependent Loans [Member] | Installment [Member] | Other [Member] | |||
Assets [Abstract] | |||
Loans receivable | [3] | $ 142 | |
Nonrecurring Basis [Member] | Significant Un-observable Inputs (Level 3) [Member] | Impaired Loans [Member] | Commercial [Member] | Commercial and Industrial [Member] | |||
Assets [Abstract] | |||
Loans receivable | [4] | 1,468 | |
Nonrecurring Basis [Member] | Significant Un-observable Inputs (Level 3) [Member] | Impaired Loans [Member] | Commercial [Member] | Commercial Real Estate [Member] | |||
Assets [Abstract] | |||
Loans receivable | [4] | 6,586 | |
Nonrecurring Basis [Member] | Significant Un-observable Inputs (Level 3) [Member] | Impaired Loans [Member] | Mortgage [Member] | 1-4 Family Owner Occupied - Jumbo [Member] | |||
Assets [Abstract] | |||
Loans receivable | [4] | 0 | |
Nonrecurring Basis [Member] | Significant Un-observable Inputs (Level 3) [Member] | Impaired Loans [Member] | Mortgage [Member] | 1-4 Family Owner Occupied - Non-jumbo [Member] | |||
Assets [Abstract] | |||
Loans receivable | [4] | 321 | |
Nonrecurring Basis [Member] | Significant Un-observable Inputs (Level 3) [Member] | Impaired Loans [Member] | Mortgage [Member] | 1-4 Family Non-owner Occupied [Member] | |||
Assets [Abstract] | |||
Loans receivable | [4] | 155 | |
Nonrecurring Basis [Member] | Significant Un-observable Inputs (Level 3) [Member] | Impaired Loans [Member] | Mortgage [Member] | 1-4 Family - 2nd Lien [Member] | |||
Assets [Abstract] | |||
Loans receivable | [4] | 324 | |
Nonrecurring Basis [Member] | Significant Un-observable Inputs (Level 3) [Member] | Impaired Loans [Member] | Mortgage [Member] | Resort Lending [Member] | |||
Assets [Abstract] | |||
Loans receivable | [4] | 61 | |
Nonrecurring Basis [Member] | Significant Un-observable Inputs (Level 3) [Member] | Impaired Loans [Member] | Installment [Member] | Boat Lending [Member] | |||
Assets [Abstract] | |||
Loans receivable | [4] | 4 | |
Nonrecurring Basis [Member] | Significant Un-observable Inputs (Level 3) [Member] | Impaired Loans [Member] | Installment [Member] | Recreational Vehicle Lending [Member] | |||
Assets [Abstract] | |||
Loans receivable | [4] | 31 | |
Nonrecurring Basis [Member] | Significant Un-observable Inputs (Level 3) [Member] | Impaired Loans [Member] | Installment [Member] | Other [Member] | |||
Assets [Abstract] | |||
Loans receivable | [4] | 124 | |
Nonrecurring Basis [Member] | Significant Un-observable Inputs (Level 3) [Member] | Other Real Estate [Member] | 1-4 Family Owner Occupied - Non-jumbo [Member] | |||
Assets [Abstract] | |||
Loans receivable | [5] | $ 102 | |
[1] | Included in accrued income and other assets | ||
[2] | Included in accrued expenses and other liabilities | ||
[3] | Only includes individually evaluated loans with specific loss allocations based on collateral value. | ||
[4] | Only includes impaired loans with specific loss allocations based on collateral value. | ||
[5] | Only includes other real estate with subsequent write downs to fair value. |
Fair Value Disclosures, Changes
Fair Value Disclosures, Changes in Fair Value for Financial Assets (Details) - USD ($) $ in Thousands | 3 Months Ended | ||
Mar. 31, 2021 | Mar. 31, 2020 | Dec. 31, 2020 | |
Changes in fair value for financial assets [Abstract] | |||
Loans held for sale | $ (2,598) | $ 523 | |
Capitalized mortgage loan servicing rights, net gains (losses) | 3,257 | (6,974) | |
Impairment charges recognized [Abstract] | |||
Collateral dependent loans, carrying amount | 2,900 | $ 9,100 | |
Collateral dependent loans, valuation allowance | 1,500 | 1,800 | |
Additional provision for credit losses on collateral dependent loans | 200 | 2,400 | |
Other real estate, carrying amount | 0 | 100 | |
Other real estate, valuation allowance | 60 | $ 90 | |
Other real estate, additional charge | 0 | 90 | |
Mortgage Loans [Member] | |||
Changes in fair value for financial assets [Abstract] | |||
Loans held for sale | (2,598) | 523 | |
Mortgage Loan Servicing, Net [Member] | |||
Changes in fair value for financial assets [Abstract] | |||
Capitalized mortgage loan servicing rights, net gains (losses) | $ 3,257 | $ (6,974) |
Fair Value Disclosures, Reconci
Fair Value Disclosures, Reconciliation for all Assets Measured at Fair Value on a Recurring Basis Using Significant Unobservable Inputs (Level 3) (Details) - Capitalized Mortgage Loan Servicing Rights [Member] - USD ($) $ in Thousands | 3 Months Ended | |
Mar. 31, 2021 | Mar. 31, 2020 | |
Reconciliation for all assets and (liabilities) measured at fair value on a recurring basis using significant unobservable inputs (Level 3) [Roll Forward] | ||
Beginning balance | $ 16,904 | $ 19,171 |
Total gains (losses) realized and unrealized [Abstract] | ||
Included in results of operations | 3,257 | (6,974) |
Included in other comprehensive income (loss) | 0 | 0 |
Purchases, issuances, settlements, maturities and calls | 3,369 | 2,632 |
Transfers in and/or out of Level 3 | 0 | 0 |
Ending balance | 23,530 | 14,829 |
Amount of total gains (losses) for the period included in earnings attributable to the change in unrealized gains (losses) relating to assets and liabilities still held at March 31 | $ 3,257 | $ (6,974) |
Fair Value Disclosures, Quantit
Fair Value Disclosures, Quantitative Information About Level 3 (Details) | Mar. 31, 2021USD ($) | Dec. 31, 2020USD ($) | ||
Installment [Member] | ||||
Asset Fair Value [Abstract] | ||||
Collateral dependent loans fair value | $ 110,000 | $ 160,000 | ||
Recurring Basis [Member] | Capitalized Mortgage Loan Servicing Rights [Member] | Significant Un-observable Inputs (Level 3) [Member] | ||||
Asset Fair Value [Abstract] | ||||
Servicing asset fair value | $ 23,530,000 | $ 16,904,000 | ||
Recurring Basis [Member] | Capitalized Mortgage Loan Servicing Rights [Member] | Present Value of Net Servicing Revenue [Member] | Significant Un-observable Inputs (Level 3) [Member] | Float Rate [Member] | ||||
Ranges and Weighted Average [Abstract] | ||||
Servicing asset measurement input | 0.0105 | 0.0043 | ||
Recurring Basis [Member] | Capitalized Mortgage Loan Servicing Rights [Member] | Minimum [Member] | Significant Un-observable Inputs (Level 3) [Member] | Cost to Service [Member] | ||||
Ranges and Weighted Average [Abstract] | ||||
Servicing asset measurement input | 69 | 69 | ||
Recurring Basis [Member] | Capitalized Mortgage Loan Servicing Rights [Member] | Minimum [Member] | Significant Un-observable Inputs (Level 3) [Member] | Ancillary Income [Member] | ||||
Ranges and Weighted Average [Abstract] | ||||
Servicing asset measurement input | 20 | 20 | ||
Recurring Basis [Member] | Capitalized Mortgage Loan Servicing Rights [Member] | Minimum [Member] | Present Value of Net Servicing Revenue [Member] | Significant Un-observable Inputs (Level 3) [Member] | Discount Rate [Member] | ||||
Ranges and Weighted Average [Abstract] | ||||
Servicing asset measurement input | 0.1000 | 0.1000 | ||
Recurring Basis [Member] | Capitalized Mortgage Loan Servicing Rights [Member] | Minimum [Member] | Present Value of Net Servicing Revenue [Member] | Significant Un-observable Inputs (Level 3) [Member] | Prepayment Rate [Member] | ||||
Ranges and Weighted Average [Abstract] | ||||
Servicing asset measurement input | 0.0748 | 0.0792 | ||
Recurring Basis [Member] | Capitalized Mortgage Loan Servicing Rights [Member] | Maximum [Member] | Significant Un-observable Inputs (Level 3) [Member] | Cost to Service [Member] | ||||
Ranges and Weighted Average [Abstract] | ||||
Servicing asset measurement input | 215 | 289 | ||
Recurring Basis [Member] | Capitalized Mortgage Loan Servicing Rights [Member] | Maximum [Member] | Significant Un-observable Inputs (Level 3) [Member] | Ancillary Income [Member] | ||||
Ranges and Weighted Average [Abstract] | ||||
Servicing asset measurement input | 37 | 37 | ||
Recurring Basis [Member] | Capitalized Mortgage Loan Servicing Rights [Member] | Maximum [Member] | Present Value of Net Servicing Revenue [Member] | Significant Un-observable Inputs (Level 3) [Member] | Discount Rate [Member] | ||||
Ranges and Weighted Average [Abstract] | ||||
Servicing asset measurement input | 0.1300 | 0.1300 | ||
Recurring Basis [Member] | Capitalized Mortgage Loan Servicing Rights [Member] | Maximum [Member] | Present Value of Net Servicing Revenue [Member] | Significant Un-observable Inputs (Level 3) [Member] | Prepayment Rate [Member] | ||||
Ranges and Weighted Average [Abstract] | ||||
Servicing asset measurement input | 0.5027 | 0.6470 | ||
Recurring Basis [Member] | Capitalized Mortgage Loan Servicing Rights [Member] | Weighted Average [Member] | Significant Un-observable Inputs (Level 3) [Member] | Cost to Service [Member] | ||||
Ranges and Weighted Average [Abstract] | ||||
Servicing asset measurement input | 78 | 79 | ||
Recurring Basis [Member] | Capitalized Mortgage Loan Servicing Rights [Member] | Weighted Average [Member] | Significant Un-observable Inputs (Level 3) [Member] | Ancillary Income [Member] | ||||
Ranges and Weighted Average [Abstract] | ||||
Servicing asset measurement input | 22 | 22 | ||
Recurring Basis [Member] | Capitalized Mortgage Loan Servicing Rights [Member] | Weighted Average [Member] | Present Value of Net Servicing Revenue [Member] | Significant Un-observable Inputs (Level 3) [Member] | Discount Rate [Member] | ||||
Ranges and Weighted Average [Abstract] | ||||
Servicing asset measurement input | 0.1009 | 0.1009 | ||
Recurring Basis [Member] | Capitalized Mortgage Loan Servicing Rights [Member] | Weighted Average [Member] | Present Value of Net Servicing Revenue [Member] | Significant Un-observable Inputs (Level 3) [Member] | Float Rate [Member] | ||||
Ranges and Weighted Average [Abstract] | ||||
Servicing asset measurement input | 0.0105 | 0.0043 | ||
Recurring Basis [Member] | Capitalized Mortgage Loan Servicing Rights [Member] | Weighted Average [Member] | Present Value of Net Servicing Revenue [Member] | Significant Un-observable Inputs (Level 3) [Member] | Prepayment Rate [Member] | ||||
Ranges and Weighted Average [Abstract] | ||||
Servicing asset measurement input | 0.1391 | 0.2085 | ||
Nonrecurring Basis [Member] | Collateral Dependent Loans Commercial [Member] | Significant Un-observable Inputs (Level 3) [Member] | ||||
Asset Fair Value [Abstract] | ||||
Collateral dependent loans fair value | $ 1,403,000 | $ 8,054,000 | ||
Nonrecurring Basis [Member] | Collateral Dependent Loans Commercial [Member] | Minimum [Member] | Sales Comparison Approach [Member] | Significant Un-observable Inputs (Level 3) [Member] | Adjustment for Differences Between Comparable Sales [Member] | ||||
Ranges and Weighted Average [Abstract] | ||||
Impaired loans measurement input | (0.310) | (0.400) | ||
Nonrecurring Basis [Member] | Collateral Dependent Loans Commercial [Member] | Maximum [Member] | Sales Comparison Approach [Member] | Significant Un-observable Inputs (Level 3) [Member] | Adjustment for Differences Between Comparable Sales [Member] | ||||
Ranges and Weighted Average [Abstract] | ||||
Impaired loans measurement input | 0.120 | 0.750 | ||
Nonrecurring Basis [Member] | Collateral Dependent Loans Commercial [Member] | Weighted Average [Member] | Sales Comparison Approach [Member] | Significant Un-observable Inputs (Level 3) [Member] | Adjustment for Differences Between Comparable Sales [Member] | ||||
Ranges and Weighted Average [Abstract] | ||||
Impaired loans measurement input | (0.015) | 0.038 | ||
Nonrecurring Basis [Member] | Collateral Dependent Loans Mortgage and Installment [Member] | Significant Un-observable Inputs (Level 3) [Member] | ||||
Asset Fair Value [Abstract] | ||||
Collateral dependent loans fair value | [1] | $ 1,513,000 | $ 1,020,000 | |
Nonrecurring Basis [Member] | Collateral Dependent Loans Mortgage and Installment [Member] | Minimum [Member] | Sales Comparison Approach [Member] | Significant Un-observable Inputs (Level 3) [Member] | Adjustment for Differences Between Comparable Sales [Member] | ||||
Ranges and Weighted Average [Abstract] | ||||
Impaired loans measurement input | (0.733) | [1] | (0.733) | |
Nonrecurring Basis [Member] | Collateral Dependent Loans Mortgage and Installment [Member] | Maximum [Member] | Sales Comparison Approach [Member] | Significant Un-observable Inputs (Level 3) [Member] | Adjustment for Differences Between Comparable Sales [Member] | ||||
Ranges and Weighted Average [Abstract] | ||||
Impaired loans measurement input | 1.046 | [1] | 1.046 | |
Nonrecurring Basis [Member] | Collateral Dependent Loans Mortgage and Installment [Member] | Weighted Average [Member] | Sales Comparison Approach [Member] | Significant Un-observable Inputs (Level 3) [Member] | Adjustment for Differences Between Comparable Sales [Member] | ||||
Ranges and Weighted Average [Abstract] | ||||
Impaired loans measurement input | (0.013) | [1] | (0.015) | |
Nonrecurring Basis [Member] | Other Real Estate Mortgage [Member] | Significant Un-observable Inputs (Level 3) [Member] | ||||
Asset Fair Value [Abstract] | ||||
Other real estate fair value | $ 102,000 | |||
Nonrecurring Basis [Member] | Other Real Estate Mortgage [Member] | Minimum [Member] | Sales Comparison Approach [Member] | Significant Un-observable Inputs (Level 3) [Member] | Adjustment for Differences Between Comparable Sales [Member] | ||||
Ranges and Weighted Average [Abstract] | ||||
Other real estate measurement input | (0.131) | |||
Nonrecurring Basis [Member] | Other Real Estate Mortgage [Member] | Maximum [Member] | Sales Comparison Approach [Member] | Significant Un-observable Inputs (Level 3) [Member] | Adjustment for Differences Between Comparable Sales [Member] | ||||
Ranges and Weighted Average [Abstract] | ||||
Other real estate measurement input | 0.024 | |||
Nonrecurring Basis [Member] | Other Real Estate Mortgage [Member] | Weighted Average [Member] | Sales Comparison Approach [Member] | Significant Un-observable Inputs (Level 3) [Member] | Adjustment for Differences Between Comparable Sales [Member] | ||||
Ranges and Weighted Average [Abstract] | ||||
Other real estate measurement input | (0.036) | |||
[1] | In addition to the valuation techniques and unobservable inputs discussed above, at March 31, 2021 and December 31, 2020 certain collateral dependent installment loans totaling approximately $0.11 million and $0.16 million, respectively are secured by collateral other than real estate. For the majority of these loans, we apply internal discount rates to industry valuation guides. |
Fair Value Disclosures, Differe
Fair Value Disclosures, Difference Between Aggregate Fair Value and Aggregate Remaining Contractual Principal (Details) - USD ($) $ in Thousands | Mar. 31, 2021 | Dec. 31, 2020 |
Loans held for sale [Abstract] | ||
Aggregate Fair Value | $ 77,799 | $ 92,434 |
Difference | 1,258 | 3,856 |
Contractual Principal | $ 76,541 | $ 88,578 |
Fair Values of Financial Inst_3
Fair Values of Financial Instruments (Details) - USD ($) $ in Thousands | Mar. 31, 2021 | Dec. 31, 2020 | |
Assets [Abstract] | |||
Securities available for sale | $ 1,247,280 | $ 1,072,159 | |
Federal Home Loan Bank and Federal Reserve Bank Stock | 18,427 | 18,427 | |
Liabilities [Abstract] | |||
Other borrowings | 30,006 | 30,012 | |
Subordinated debt | 39,300 | 39,281 | |
Subordinated debentures | 39,541 | 39,524 | |
Reciprocal deposits included in deposits with no stated maturity | 572,258 | 518,400 | |
Reciprocal deposits included in deposits with stated maturity | 36,431 | 37,785 | |
Recorded Book Balance [Member] | |||
Assets [Abstract] | |||
Cash and due from banks | 49,220 | 56,006 | |
Interest bearing deposits | 81,287 | 62,699 | |
Securities available for sale | 1,247,280 | 1,072,159 | |
Federal Home Loan Bank and Federal Reserve Bank Stock | 18,427 | 18,427 | |
Net loans and loans held for sale | 2,815,268 | 2,790,683 | |
Accrued interest receivable | 13,628 | 12,315 | |
Derivative financial instruments | 15,766 | 16,782 | |
Liabilities [Abstract] | |||
Deposits with no stated maturity | [1] | 3,544,206 | 3,198,338 |
Deposits with stated maturity | [1] | 314,369 | 439,017 |
Other borrowings | 30,006 | 30,012 | |
Subordinated debt | 39,300 | 39,281 | |
Subordinated debentures | 39,541 | 39,524 | |
Accrued interest payable | 1,150 | 601 | |
Derivative financial instruments | 7,365 | 11,754 | |
Fair Value [Member] | |||
Assets [Abstract] | |||
Cash and due from banks | 49,220 | 56,006 | |
Interest bearing deposits | 81,287 | 62,699 | |
Securities available for sale | 1,247,280 | 1,072,159 | |
Net loans and loans held for sale | 2,828,523 | 2,794,058 | |
Accrued interest receivable | 13,628 | 12,315 | |
Derivative financial instruments | 15,766 | 16,782 | |
Liabilities [Abstract] | |||
Deposits with no stated maturity | 3,544,206 | 3,198,338 | |
Deposits with stated maturity | 316,123 | 441,457 | |
Other borrowings | 30,404 | 30,844 | |
Subordinated debt | 43,823 | 41,417 | |
Subordinated debentures | 32,107 | 30,265 | |
Accrued interest payable | 1,150 | 601 | |
Derivative financial instruments | 7,365 | 11,754 | |
Quoted Prices in Active Markets for Identical Assets (Level 1) [Member] | |||
Assets [Abstract] | |||
Cash and due from banks | 49,220 | 56,006 | |
Interest bearing deposits | 81,287 | 62,699 | |
Securities available for sale | 0 | 0 | |
Net loans and loans held for sale | 0 | 0 | |
Accrued interest receivable | 3 | 3 | |
Derivative financial instruments | 0 | 0 | |
Liabilities [Abstract] | |||
Deposits with no stated maturity | 3,544,206 | 3,198,338 | |
Deposits with stated maturity | 0 | 0 | |
Other borrowings | 0 | 0 | |
Subordinated debt | 0 | 0 | |
Subordinated debentures | 0 | 0 | |
Accrued interest payable | 64 | 59 | |
Derivative financial instruments | 0 | 0 | |
Significant Other Observable Inputs (Level 2) [Member] | |||
Assets [Abstract] | |||
Cash and due from banks | 0 | 0 | |
Interest bearing deposits | 0 | 0 | |
Securities available for sale | 1,247,280 | 1,072,159 | |
Net loans and loans held for sale | 77,799 | 92,434 | |
Accrued interest receivable | 5,130 | 3,414 | |
Derivative financial instruments | 15,766 | 16,782 | |
Liabilities [Abstract] | |||
Deposits with no stated maturity | 0 | 0 | |
Deposits with stated maturity | 316,123 | 441,457 | |
Other borrowings | 30,404 | 30,844 | |
Subordinated debt | 43,823 | 41,417 | |
Subordinated debentures | 32,107 | 30,265 | |
Accrued interest payable | 1,086 | 542 | |
Derivative financial instruments | 7,365 | 11,754 | |
Significant Unobservable Inputs (Level 3) [Member] | |||
Assets [Abstract] | |||
Cash and due from banks | 0 | 0 | |
Interest bearing deposits | 0 | 0 | |
Securities available for sale | 0 | 0 | |
Net loans and loans held for sale | 2,750,724 | 2,701,624 | |
Accrued interest receivable | 8,495 | 8,898 | |
Derivative financial instruments | 0 | 0 | |
Liabilities [Abstract] | |||
Deposits with no stated maturity | 0 | 0 | |
Deposits with stated maturity | 0 | 0 | |
Other borrowings | 0 | 0 | |
Subordinated debt | 0 | 0 | |
Subordinated debentures | 0 | 0 | |
Accrued interest payable | 0 | 0 | |
Derivative financial instruments | $ 0 | $ 0 | |
[1] | Deposits with no stated maturity include reciprocal deposits with a recorded book balance of $572.258 million and $518.400 million at March 31, 2021 and December 31, 2020, respectively. Deposits with a stated maturity include reciprocal deposits with a recorded book balance of $36.431 million and $37.785 million at March 31, 2021 and December 31, 2020, respectively. |
Contingencies (Details)
Contingencies (Details) $ / shares in Units, $ in Thousands | 3 Months Ended | |||
Mar. 31, 2021USD ($)shares | Mar. 31, 2020USD ($) | Apr. 20, 2021$ / shares | Dec. 31, 2020USD ($) | |
COVID-19 [Abstract] | ||||
Loss reimbursement on sold loans | $ 40 | $ 40 | ||
Loss reimbursement reserve on sold mortgage loans | $ 1,050 | $ 1,020 | ||
VISA Class A Common Stock [Member] | ||||
Investment Owned [Abstract] | ||||
Current conversion ratio | 1.6228 | |||
VISA Class A Common Stock [Member] | Subsequent Event [Member] | ||||
Investment Owned [Abstract] | ||||
Closing price (in dollars per share) | $ / shares | $ 223.26 | |||
VISA Class B Common Stock [Member] | ||||
Investment Owned [Abstract] | ||||
Number of shares owned (in shares) | shares | 12,566 | |||
Current value of shares owned | $ 4,600 | |||
Commercial and Industrial [Member] | Retail [Member] | ||||
COVID-19 [Abstract] | ||||
Loans and leases receivable | 93,000 | |||
Commercial and Industrial [Member] | Food Service [Member] | ||||
COVID-19 [Abstract] | ||||
Loans and leases receivable | 55,000 | |||
Commercial and Industrial [Member] | Hotel [Member] | ||||
COVID-19 [Abstract] | ||||
Loans and leases receivable | 44,000 | |||
Commercial Real Estate [Member] | Retail [Member] | ||||
COVID-19 [Abstract] | ||||
Loans and leases receivable | 98,000 | |||
Commercial Real Estate [Member] | Office [Member] | ||||
COVID-19 [Abstract] | ||||
Loans and leases receivable | 65,000 | |||
Commercial Real Estate [Member] | Multifamily [Member] | ||||
COVID-19 [Abstract] | ||||
Loans and leases receivable | $ 60,000 |
Accumulated Other Comprehensi_3
Accumulated Other Comprehensive Income (Loss) ("AOCIL"), Summary of Changes (Details) - USD ($) $ in Thousands | 3 Months Ended | |
Mar. 31, 2021 | Mar. 31, 2020 | |
Changes in AOCIL [Roll Forward] | ||
Balance at beginning of period | $ 389,522 | $ 350,169 |
Other comprehensive loss before reclassifications | (6,805) | (927) |
Amounts reclassified from AOCIL | 1,119 | (141) |
Other comprehensive loss | (5,686) | (1,068) |
Balances at end of period | 387,329 | 335,618 |
Accumulated Other Comprehensive Loss [Member] | ||
Changes in AOCIL [Roll Forward] | ||
Balance at beginning of period | 10,024 | (3,786) |
Other comprehensive loss | (5,686) | (1,068) |
Balances at end of period | 4,338 | (4,854) |
Unrealized Gains on Securities Available For Sale [Member] | ||
Changes in AOCIL [Roll Forward] | ||
Balance at beginning of period | 15,822 | 3,739 |
Other comprehensive loss before reclassifications | (6,805) | (606) |
Amounts reclassified from AOCIL | 1,119 | (200) |
Other comprehensive loss | (5,686) | (806) |
Balances at end of period | 10,136 | 2,933 |
Disproportionate Tax Effects from Securities Available for Sale [Member] | ||
Changes in AOCIL [Roll Forward] | ||
Balance at beginning of period | (5,798) | (5,798) |
Other comprehensive loss before reclassifications | 0 | 0 |
Amounts reclassified from AOCIL | 0 | 0 |
Other comprehensive loss | 0 | 0 |
Balances at end of period | (5,798) | (5,798) |
Unrealized Losses on Cash Flow Hedges [Member] | ||
Changes in AOCIL [Roll Forward] | ||
Balance at beginning of period | 0 | (1,727) |
Other comprehensive loss before reclassifications | 0 | (321) |
Amounts reclassified from AOCIL | 0 | 59 |
Other comprehensive loss | 0 | (262) |
Balances at end of period | $ 0 | $ (1,989) |
Accumulated Other Comprehensi_4
Accumulated Other Comprehensive Income (Loss) ("AOCIL"), Reclassification Out of Each Components (Details) - USD ($) $ in Thousands | 3 Months Ended | |
Mar. 31, 2021 | Mar. 31, 2020 | |
Reclassifications out of AOCIL [Abstract] | ||
Total reclassifications before tax | $ 27,143 | $ 5,755 |
Interest expense | 2,218 | 5,388 |
Income tax expense | 5,106 | 945 |
Reclassifications, net of tax | 22,037 | 4,810 |
Reclassification out of Accumulated Other Comprehensive Income [Member] | ||
Reclassifications out of AOCIL [Abstract] | ||
Reclassifications, net of tax | 1,119 | 141 |
Accumulated Other Comprehensive Loss [Member] | ||
Reclassifications out of AOCIL [Abstract] | ||
Reclassifications, net of tax | 0 | 0 |
Unrealized Gains on Securities Available For Sale [Member] | Reclassification out of Accumulated Other Comprehensive Income [Member] | ||
Reclassifications out of AOCIL [Abstract] | ||
Net gains on securities available for sale | 1,416 | 253 |
Net impairment loss recognized in earnings | 0 | |
Total reclassifications before tax | 253 | |
Income tax expense | $ 297 | 53 |
Reclassifications, net of tax | 200 | |
Unrealized Losses on Cash Flow Hedges [Member] | Reclassification out of Accumulated Other Comprehensive Income [Member] | ||
Reclassifications out of AOCIL [Abstract] | ||
Interest expense | 75 | |
Income tax expense | 16 | |
Reclassifications, net of tax | $ 59 |
Revenue from Contracts with C_3
Revenue from Contracts with Customers (Details) $ in Thousands | 3 Months Ended | ||
Mar. 31, 2021USD ($)Asset | Mar. 31, 2020USD ($)Asset | Dec. 31, 2020USD ($) | |
Revenue from Contracts with Customers [Abstract] | |||
Percentage of revenues excluded from ASC Topic 606 | 88.40% | 85.10% | |
Contract assets | $ 0 | $ 0 | |
Contract liabilities | $ 0 | $ 0 | |
Number of real estate assets sold during the period | Asset | 0 | 0 | |
Disaggregation of Revenue Sources by Attributes [Abstract] | |||
Revenue from contracts with customers | $ 6,110 | $ 6,194 | |
Bank owned life insurance | 139 | 270 | |
Other | 746 | 747 | |
Total | 2,030 | 2,163 | |
Service Charges on Deposit Accounts [Member] | |||
Disaggregation of Revenue Sources by Attributes [Abstract] | |||
Revenue from contracts with customers | 1,916 | 2,591 | |
Overdraft Fees [Member] | Retail [Member] | |||
Disaggregation of Revenue Sources by Attributes [Abstract] | |||
Revenue from contracts with customers | 1,212 | 1,740 | |
Overdraft Fees [Member] | Business [Member] | |||
Disaggregation of Revenue Sources by Attributes [Abstract] | |||
Revenue from contracts with customers | 192 | 345 | |
Account Service Charges [Member] | Retail [Member] | |||
Disaggregation of Revenue Sources by Attributes [Abstract] | |||
Revenue from contracts with customers | 512 | 506 | |
Other Deposit Related Income [Member] | |||
Disaggregation of Revenue Sources by Attributes [Abstract] | |||
Revenue from contracts with customers | 561 | 633 | |
ATM Fees [Member] | Retail [Member] | |||
Disaggregation of Revenue Sources by Attributes [Abstract] | |||
Revenue from contracts with customers | 268 | 300 | |
ATM Fees [Member] | Business [Member] | |||
Disaggregation of Revenue Sources by Attributes [Abstract] | |||
Revenue from contracts with customers | 6 | 7 | |
Other [Member] | Retail [Member] | |||
Disaggregation of Revenue Sources by Attributes [Abstract] | |||
Revenue from contracts with customers | 198 | 236 | |
Other [Member] | Business [Member] | |||
Disaggregation of Revenue Sources by Attributes [Abstract] | |||
Revenue from contracts with customers | 89 | 90 | |
Interchange Income [Member] | |||
Disaggregation of Revenue Sources by Attributes [Abstract] | |||
Revenue from contracts with customers | 3,049 | 2,457 | |
Investment and Insurance Commissions [Member] | |||
Disaggregation of Revenue Sources by Attributes [Abstract] | |||
Revenue from contracts with customers | 584 | 513 | |
Asset Management Revenue [Member] | |||
Disaggregation of Revenue Sources by Attributes [Abstract] | |||
Revenue from contracts with customers | 383 | 313 | |
Transaction Based Revenue [Member] | |||
Disaggregation of Revenue Sources by Attributes [Abstract] | |||
Revenue from contracts with customers | $ 201 | $ 200 |
Leases (Details)
Leases (Details) - USD ($) $ in Thousands | 3 Months Ended | |||
Mar. 31, 2021 | Mar. 31, 2020 | Dec. 31, 2020 | ||
Components of operating leases [Abstract] | ||||
Operating lease cost | $ 423 | $ 486 | ||
Variable lease cost | 16 | 15 | ||
Short-term lease cost | 14 | 7 | ||
Total | 453 | 508 | ||
Supplemental balance sheet information related to operating leases [Abstract] | ||||
Lease right of use asset | [1] | $ 7,268 | 7,646 | |
Operating Lease, Right-of-Use Asset, Statement of Financial Position [Extensible List] | Other Assets | Other Assets | ||
Lease liabilities | [2] | $ 7,478 | $ 7,868 | |
Operating Lease, Liability, Statement of Financial Position [Extensible List] | Other Liabilities | Other Liabilities | ||
Weighted average remaining lease term | 7 years | 7 years 1 month 13 days | ||
Weighted average discount rate | 2.40% | 2.40% | ||
Maturities of lease liabilities [Abstract] | ||||
Nine months ending December 31, 2021 | $ 1,230 | |||
2022 | 1,489 | |||
2023 | 1,222 | |||
2024 | 815 | |||
2025 | 809 | |||
2026 and thereafter | 2,529 | |||
Total lease payments | 8,094 | |||
Less imputed interest | (616) | |||
Total | [2] | $ 7,478 | $ 7,868 | |
[1] | Included in Accrued income and other assets in our Condensed Consolidated Statements of Financial Condition. | |||
[2] | Included in Accrued expenses and other liabilities |