Loans and Leases Held for Investment and Credit Quality | Note 5. Loans and Leases Held for Investment and Credit Quality The following tables present total loans and leases and an aging analysis for the Company’s portfolio segments. Loans and leases are considered past due if the required principal and interest payments have not been received as of the date such payments were due. Current or Less than 30 Days Past Due 30-89 Days Past Due 90 Days or More Past Due Total Past Due Total Carried at Amortized Cost 1 Loans Accounted for Under the Fair Value Option 2 Total Loans and Leases March 31, 2020 Commercial & Industrial Agriculture $ 10,370 $ 1 $ — $ 1 $ 10,371 $ 361 $ 10,732 Funeral Home & Cemetery 15,092 — — — 15,092 12,036 27,128 Healthcare 26,877 1,719 1,322 3,041 29,918 19,826 49,744 Independent Pharmacies 25,320 — — — 25,320 78,540 103,860 Registered Investment Advisors 40,269 — — — 40,269 58,016 98,285 Veterinary Industry 31,336 481 — 481 31,817 20,643 52,460 Other Industries 442,930 10,271 5,637 15,908 458,838 172,072 630,910 Total 592,194 12,472 6,959 19,431 611,625 361,494 973,119 Construction & Development Agriculture 45,333 — — — 45,333 — 45,333 Funeral Home & Cemetery 9,146 — — — 9,146 — 9,146 Healthcare 97,404 3,387 — 3,387 100,791 — 100,791 Independent Pharmacies 720 — — — 720 — 720 Registered Investment Advisors 2,564 — — — 2,564 — 2,564 Veterinary Industry 20,862 — — — 20,862 — 20,862 Other Industries 193,181 — — — 193,181 — 193,181 Total 369,210 3,387 — 3,387 372,597 — 372,597 Commercial Real Estate Agriculture 1,291 — — — 1,291 762 2,053 Funeral Home & Cemetery 58,699 — — — 58,699 58,611 117,310 Healthcare 140,375 — 4,498 4,498 144,873 107,437 252,310 Independent Pharmacies 8,609 — 822 822 9,431 17,182 26,613 Registered Investment Advisors 2,635 — — — 2,635 4,591 7,226 Veterinary Industry 68,831 2,953 1,089 4,042 72,873 71,129 144,002 Other Industries 427,669 6,326 1,849 8,175 435,844 92,105 527,949 Total 708,109 9,279 8,258 17,537 725,646 351,817 1,077,463 Commercial Land Agriculture 268,096 — 2,170 2,170 270,266 118,115 388,381 Total 268,096 — 2,170 2,170 270,266 118,115 388,381 Total $ 1,937,609 $ 25,138 $ 17,387 $ 42,525 $ 1,980,134 $ 831,426 $ 2,811,560 Net Deferred Costs $ 5,931 Loan and Leases, Net of unearned $ 2,817,491 Current or Less than 30 Days Past Due 30-89 Days Past Due 90 Days or More Past Due Total Past Due Total Carried at Amortized Cost 1 Loans Accounted for Under the Fair Value Option 2 Total Loans and Leases December 31, 2019 Commercial & Industrial Agriculture $ 8,941 $ — $ — $ — $ 8,941 $ 396 $ 9,337 Funeral Home & Cemetery 14,086 — — — 14,086 12,343 26,429 Healthcare 21,746 812 1,497 2,309 24,055 20,999 45,054 Independent Pharmacies 25,348 — — — 25,348 79,787 105,135 Registered Investment Advisors 42,421 — — — 42,421 56,769 99,190 Veterinary Industry 28,728 504 — 504 29,232 21,799 51,031 Other Industries 399,723 6,579 3,856 10,435 410,158 141,220 551,378 Total 540,993 7,895 5,353 13,248 554,241 333,313 887,554 Construction & Development Agriculture 44,571 — — — 44,571 — 44,571 Funeral Home & Cemetery 9,033 — — — 9,033 — 9,033 Healthcare 94,742 — — — 94,742 — 94,742 Independent Pharmacies 443 — — — 443 — 443 Registered Investment Advisors 2,404 — — — 2,404 — 2,404 Veterinary Industry 22,132 — — — 22,132 — 22,132 Other Industries 173,993 — — — 173,993 — 173,993 Total 347,318 — — — 347,318 — 347,318 Commercial Real Estate Agriculture 30,066 — — — 30,066 19,975 50,041 Funeral Home & Cemetery 53,426 1,817 — 1,817 55,243 58,171 113,414 Healthcare 125,622 — 4,498 4,498 130,120 115,887 246,007 Independent Pharmacies 8,070 930 — 930 9,000 17,013 26,013 Registered Investment Advisors 2,543 — — — 2,543 4,913 7,456 Veterinary Industry 65,928 1,727 1,088 2,815 68,743 76,154 144,897 Other Industries 361,394 4,585 — 4,585 365,979 93,537 459,516 Total 647,049 9,059 5,586 14,645 661,694 385,650 1,047,344 Commercial Land Agriculture 234,133 — — — 234,133 105,557 339,690 Total 234,133 — — — 234,133 105,557 339,690 Total $ 1,769,493 $ 16,954 $ 10,939 $ 27,893 $ 1,797,386 $ 824,520 $ 2,621,906 Net Deferred Costs $ 5,380 Loan and Leases, Net of unearned $ 2,627,286 1 Total loans and leases include $665.1 million of U.S. government guaranteed loans as of March 31, 2020, of which $12.0 million is greater than 90 days or more past due, $19.4 million is past due 30-89 days and $633.7 million are current. Total loans and leases include $622.6 million of U.S. government guaranteed loans as of December 31, 2019, of which $6.4 million is greater than 90 days or more past due, $13.6 million is past due 30-89 days and $602.6 million are current. 2 The Company measures the carrying value of the retained portion of loans sold at fair value under ASC Subtopic 825-10. See Note 9. Fair Value of Financial Instruments for additional information. Credit Quality Indicators The following tables presents asset quality indicators by portfolio segment and origination year. See Note 5. Loans and Leases Held for Investment and Credit Quality in the Company’s 2019 Form 10-K for additional discussion around the asset quality indicators that the Company uses to manage and monitor credit risk. Term Loans and Leases Amortized Cost Basis by Origination Year 2020 2019 2018 2017 2016 Prior Revolving Loans Amortized Cost Basis Revolving Loans Converted to Term Total 1,2 March 31, 2020 Commercial & Industrial Risk Grades 1 - 4 $ 71,188 $ 260,917 $ 68,136 $ 44,091 $ 12,455 $ 5,108 $ 99,612 $ 627 $ 562,134 Risk Grade 5 — 6,770 14,554 31 — 313 8,201 79 29,948 Risk Grades 6 - 8 — 3,300 10,968 3,852 — 481 942 — 19,543 Total 71,188 270,987 93,658 47,974 12,455 5,902 108,755 706 611,625 Construction & Development Risk Grades 1 - 4 18,172 141,380 138,387 43,656 11,128 449 2,175 — 355,347 Risk Grade 5 — — 7,788 8,758 — — — — 16,546 Risk Grades 6 - 8 — — — 704 — — — — 704 Total 18,172 141,380 146,175 53,118 11,128 449 2,175 — 372,597 Commercial Real Estate Risk Grades 1 - 4 56,428 160,097 119,640 178,714 84,876 51,762 1,817 172 653,506 Risk Grade 5 — — 14,256 7,767 22,351 5,098 200 — 49,672 Risk Grades 6 - 8 — — — 8,246 9,822 4,400 — — 22,468 Total 56,428 160,097 133,896 194,727 117,049 61,260 2,017 172 725,646 Commercial Land Risk Grades 1 - 4 5,626 31,404 54,474 55,682 66,166 52,576 — — 265,928 Risk Grade 5 — — — — — — — — — Risk Grades 6 - 8 — — 4 — — 4,334 — — 4,338 Total 5,626 31,404 54,478 55,682 66,166 56,910 — — 270,266 Total $ 151,414 $ 603,868 $ 428,207 $ 351,501 $ 206,798 $ 124,521 $ 112,947 $ 878 $ 1,980,134 Total 1,2 December 31, 2019 Commercial & Industrial Risk Grades 1 - 4 $ 510,508 Risk Grade 5 32,462 Risk Grades 6 - 8 11,271 Total 554,241 Construction & Development Risk Grades 1 - 4 331,135 Risk Grade 5 15,477 Risk Grades 6 - 8 706 Total 347,318 Commercial Real Estate Risk Grades 1 - 4 599,298 Risk Grade 5 41,573 Risk Grades 6 - 8 20,823 Total 661,694 Commercial Land Risk Grades 1 - 4 227,377 Risk Grade 5 — Risk Grades 6 - 8 6,756 Total 234,133 Total $ 1,797,386 1 Total loans and leases include $665.1 million of U.S. government guaranteed loans as of March 31, 2020, segregated by risk grade as follows: Risk Grades 1 – 4 = $584.5 million, Risk Grade 5 = $50.0 million, Risk Grades 6 – 8 = $30.6 million. As of December 31, 2019, total loans and leases include $622.6 million of U.S. government guaranteed loans, segregated by risk grade as follows: Risk Grades 1 – 4 = $556.8 million, Risk Grade 5 = $42.7 million, Risk Grades 6 – 8 = $23.1 million. Total loans and leases exclude loans accounted for under the fair value option. 2 Excludes $831.4 million and $824.5 million of loans accounted for under the fair value option as of March 31, 2020 and December 31, 2019, respectively. Nonaccrual Loans and Leases As of March 31, 2020 and December 31, 2019 there were no loans greater than 90 days past due and still accruing. There was no interest income recognized on nonaccrual loans and leases during the three month period ended March 31, 2020 or March 31, 2019. All nonaccrual loans and leases are included in the held for investment portfolio. Accrued interest receivable on loans totaled $20.8 million and $19.8 million at March 31, 2020 and December 31, 2019, respectively, and is included in other assets in the accompany consolidated balance sheets. Nonaccrual loans and leases as of March 31, 2020 and December 31, 2019 are as follows: March 31, 2020 Loan Balance 1 Guaranteed Balance Unguaranteed Balance Unguaranteed Exposure with No ACL Commercial & Industrial Agriculture $ 1 $ 1 $ — $ — Healthcare 2,099 1,905 194 — Independent Pharmacies 4,424 3,318 1,106 — Veterinary Industry 481 481 — — Other Industries 9,217 7,181 2,036 — Total 16,222 12,886 3,336 — Commercial Real Estate Healthcare 4,498 1,254 3,244 1,841 Independent Pharmacies 822 698 124 — Veterinary Industry 2,770 2,143 627 — Other Industries 5,439 4,079 1,360 — Total 13,529 8,174 5,355 1,841 Commercial Land Agriculture 4,337 3,405 932 32 Total 4,337 3,405 932 32 Total $ 34,088 $ 24,465 $ 9,623 $ 1,873 December 31, 2019 Loan Balance 1 Guaranteed Balance Unguaranteed Balance Commercial & Industrial Agriculture $ 269 $ 215 $ 54 Healthcare 2,309 1,931 378 Veterinary Industry 504 504 — Other Industries 3,856 2,906 950 Total 6,938 5,556 1,382 Commercial Real Estate Healthcare 4,498 1,254 3,244 Independent Pharmacies 931 698 233 Veterinary Industry 2,816 2,178 638 Total 8,245 4,130 4,115 Commercial Land Agriculture 6,756 5,028 1,728 Total 6,756 5,028 1,728 Total $ 21,939 $ 14,714 $ 7,225 1 Excludes nonaccrual loans accounted for under the fair value option. See Note 9. Fair Value of Financial Instruments for additional information. The following table presents the amortized cost basis of collateral-dependent loans and leases, which are individually evaluated to determine expected credit losses, as of March 31, 2020: Total Collateral Dependent Loans Unguaranteed Portion March 31, 2020 Real Estate Business Assets Other Real Estate Business Assets Other Allowance for Credit Losses Commercial & Industrial Healthcare $ 1,188 $ 178 $ — $ 41 $ 3 $ — $ 44 Independent Pharmacies — 4,514 — — 1,196 — 1,177 Other Industries 4,586 2,267 2,148 1,363 557 148 1,067 Total 5,774 6,959 2,148 1,404 1,756 148 2,288 Commercial Real Estate Healthcare 1,821 — — 1,821 — — — Independent Pharmacies 826 — — 128 — — 4 Veterinary Industry 2,792 — — 649 — — 180 Other Industries 5,449 — — 1,371 — — 3 Total 10,888 — — 3,969 — — 187 Commercial Land Agriculture 4,359 — — 952 — — 328 Total 4,359 — — 952 — — 328 Total $ 21,021 $ 6,959 $ 2,148 $ 6,325 $ 1,756 $ 148 $ 2,803 Allowance for Credit Losses - Loans and Leases On January 1, 2020 the Company adopted ASC 326. Upon adoption, the Company’s maintains the ACL at levels management believes represents the future expected credit losses in the loan and lease portfolios as of the balance sheet date. See Note 1. Basis of Presentation for additional information around the Company’s methodology for estimating the ACL. See Note 1. Organization and Summary of Significant Accounting Policies and Note 5. Loans and Leases Held for Investment and Credit Quality in the Company’s 2019 Form 10-K for additional information related to the Company’s methodology for estimating the prior period allowance for credit losses under ASC 310. The following table details activity in the ACL by portfolio segment allowance for the periods presented: Three Months Ended Construction & Development Commercial Real Estate Commercial & Industrial Commercial Land Total March 31, 2020 Beginning Balance, prior to adoption of ASC 326 $ 2,732 $ 8,427 $ 15,757 $ 1,318 $ 28,234 Impact of adopting ASC 326 1,131 1,916 (4,561 ) 193 (1,321 ) Charge offs — (109 ) (2,345 ) (408 ) (2,862 ) Recoveries — 28 35 — 63 Provision 960 2,848 7,451 533 11,792 Ending Balance $ 4,823 $ 13,110 $ 16,337 $ 1,636 $ 35,906 March 31, 2019 Beginning Balance $ 2,042 $ 5,259 $ 6,524 $ 607 $ 14,432 Charge offs — — — — — Recoveries — 8 79 — 87 Provision 194 112 1,679 1,046 3,031 Ending Balance $ 2,236 $ 5,379 $ 8,282 $ 1,653 $ 17,550 During the three month period ended March 31, 2020, changes to the ACL were primarily related to the severity of forecasted unemployment rates as a result of the COVID-19 pandemic. Unemployment rates were forecasted for twelve months followed by a twelve-month straight-line reversion period. Additionally, the provision expense was impacted by loan and lease growth and net charge-offs during the period. The following tables represent the types of TDRs that were made during the periods presented: Three Months Ended March 31, 2020 Three Months Ended March 31, 2019 All Restructurings All Restructurings Number of Loans Recorded investment at period end Number of Loans Recorded investment at period end Extended Amortization Commercial Land Agriculture — $ — 1 $ 3,489 Commercial & Industrial Other Industries 1 973 — — Total Extend Amortization 1 973 1 3,489 Payment Deferral Commercial & Industrial Other Industries 2 1,487 — — Commercial Real Estate Healthcare — — 1 1,853 Other Industries 1 3,589 — — Total Payment Deferral 3 5,076 1 1,853 Total 4 $ 6,049 2 $ 5,342 Concessions made to improve a loan or lease’s performance have varying degrees of success. No TDRs that were modified within the twelve months ended March 31, 2020 and 2019 subsequently defaulted during the three months ended March 31, 2020 and 2019. The following tables detail the recorded allowance for loan and lease losses and the investment in loans and leases related to each portfolio segment, disaggregated on the basis of impairment evaluation methodology: December 31, 2019 Construction & Development Commercial Real Estate Commercial & Industrial Commercial Land Total 1,2 Allowance for loan and lease losses: Loans and leases individually evaluated for impairment $ 17 $ 2,067 $ 3,989 $ 748 $ 6,821 Loans and leases collectively evaluated for impairment 2,715 6,360 11,768 570 21,413 Total allowance for loan and lease losses $ 2,732 $ 8,427 $ 15,757 $ 1,318 $ 28,234 Loans and leases receivable: Loans and leases individually evaluated for impairment $ 719 $ 25,389 $ 14,052 $ 17,347 $ 57,507 Loans and leases collectively evaluated for impairment 346,599 636,305 540,189 216,786 1,739,879 Total loans and leases receivable $ 347,318 $ 661,694 $ 554,241 $ 234,133 $ 1,797,386 1 As of December 31, 2019, loans and leases receivable includes $622.6 million of U.S. government guaranteed loans, of which $36.0 million are considered impaired. 2 Loans and leases receivable exclude $824.5 million of loans accounted for under the fair value option. Loans and leases classified as impaired as of the dates presented are summarized in the following tables. December 31, 2019 Recorded Investment Guaranteed Balance Unguaranteed Exposure Commercial & Industrial Agriculture $ 367 $ 215 $ 152 Healthcare 3,760 1,931 1,829 Veterinary Industry 504 504 — Other Industries 9,421 5,348 4,073 Total 14,052 7,998 6,054 Construction & Development Healthcare 719 530 189 Total 719 530 189 Commercial Real Estate Healthcare 12,677 5,101 7,576 Independent Pharmacies 933 698 235 Veterinary Industry 5,907 4,707 1,200 Other Industries 5,872 4,079 1,793 Total 25,389 14,585 10,804 Commercial Land Agriculture 17,347 12,898 4,449 Total 17,347 12,898 4,449 Total $ 57,507 $ 36,011 $ 21,496 The following table presents evaluated balances of loans and leases classified as impaired at the dates presented that carried an associated reserve as compared to those with no reserve. The recorded investment includes accrued interest and net deferred loan and lease fees or costs. December 31, 2019 Recorded Investment With a Recorded Allowance With No Recorded Allowance Total Unpaid Principal Balance Related Allowance Recorded Commercial & Industrial Agriculture $ 362 $ 5 $ 367 $ 378 $ 95 Healthcare 3,760 — 3,760 4,109 975 Veterinary Industry 504 — 504 672 4 Other Industries 9,421 — 9,421 9,725 2,915 Total 14,047 5 14,052 14,884 3,989 Construction & Development Healthcare 719 — 719 706 17 Total 719 — 719 706 17 Commercial Real Estate Healthcare 10,835 1,842 12,677 12,602 1,579 Independent Pharmacies 933 — 933 930 88 Veterinary Industry 5,907 — 5,907 6,615 311 Other Industries 5,611 261 5,872 5,697 89 Total 23,286 2,103 25,389 25,844 2,067 Commercial Land Agriculture 17,347 — 17,347 17,399 748 Total 17,347 — 17,347 17,399 748 Total Impaired Loans and Leases $ 55,399 $ 2,108 $ 57,507 $ 58,833 $ 6,821 The following table presents the average recorded investment of impaired loans and leases for each period presented and interest income recognized during the period in which the loans and leases were considered impaired. Three Months Ended March 31, 2019 Average Balance Interest Income Recognized Commercial & Industrial Agriculture $ 6 $ — Healthcare 4,492 29 Veterinary Industry 632 1 Other Industries 3,532 17 Total 8,662 47 Commercial Real Estate Healthcare 9,772 101 Veterinary Industry 6,282 41 Other Industries 1,588 — Total 17,642 142 Commercial Land Agriculture 21,505 196 Total 21,505 196 Total $ 47,809 $ 385 |