Allowance for Credit Losses | Allowance for Credit Losses The analyses by loan segment of the changes in the ACL for the year ended December 31, 2022 is summarized in the following table: December 31, 2022 (in thousands) Real Estate Commercial Financial Consumer Total Balances at beginning of the year $ 17,952 $ 38,979 $ 42 $ 12,926 $ 69,899 Cumulative effect of adoption of accounting principle (1) 17,418 (8,281) (42) 9,579 18,674 Provision for (reversal of) credit losses (6,328) 1,619 — 18,654 13,945 Loans charged-off (3,852) (9,114) — (9,140) (22,106) Recoveries 47 2,685 — 356 3,088 Balances at end of the year $ 25,237 $ 25,888 $ — $ 32,375 $ 83,500 _________________ (1) The Company adopted CECL effective as of January 1, 2022. See Note 1 to our audited annual consolidated financial statements in this Form 10-K for details on the adoption of CECL. The analyses by loan segment of the changes in the allowance for loan losses or ALL (ACL in 2022) for the years ended December 31, 2021 and 2020 and its allocation by impairment methodology and the related investment in loans, net as of December 31, 2021 and 2020 are summarized in the following tables: December 31, 2021 (in thousands) Real Estate Commercial Financial Consumer Total Balances at beginning of the year $ 50,227 $ 48,130 $ 1 $ 12,544 $ 110,902 Reversal of (provision for) credit losses (21,338) 1,463 41 3,334 (16,500) Loans charged-off Domestic (11,062) (13,227) — (3,491) (27,780) International — — — — — Recoveries 125 2,613 — 539 3,277 Balances at end of the year $ 17,952 $ 38,979 $ 42 $ 12,926 $ 69,899 Allowance for loan losses by impairment methodology Individually evaluated $ 546 $ 10,462 $ — $ 783 $ 11,791 Collectively evaluated 17,406 28,517 42 12,143 58,108 $ 17,952 $ 38,979 $ 42 $ 12,926 $ 69,899 Investment in loans, net of unearned income Individually evaluated $ 7,285 $ 39,785 $ — $ 5,634 $ 52,704 Collectively evaluated 2,346,923 2,075,338 14,127 920,348 5,356,736 $ 2,354,208 $ 2,115,123 $ 14,127 $ 925,982 $ 5,409,440 December 31, 2020 (in thousands) Real Estate Commercial Financial Consumer Total Balances at beginning of the year $ 25,040 $ 22,482 $ 42 $ 4,659 $ 52,223 Provision for (reversal of) credit losses 25,187 55,197 (41) 8,277 88,620 Loans charged-off Domestic — (29,958) — (600) (30,558) International — (34) — (269) (303) Recoveries — 443 — 477 920 Balances at end of the year $ 50,227 $ 48,130 $ 1 $ 12,544 $ 110,902 Allowance for loan losses by impairment methodology Individually evaluated $ 3,175 $ 25,394 $ — $ 1,379 $ 29,948 Collectively evaluated 47,052 22,736 1 11,165 80,954 $ 50,227 $ 48,130 $ 1 $ 12,544 $ 110,902 Investment in loans, net of unearned income Individually evaluated $ 19,560 $ 60,130 $ — $ 8,051 $ 87,741 Collectively evaluated 2,796,092 2,210,601 17,574 730,329 5,754,596 $ 2,815,652 $ 2,270,731 $ 17,574 $ 738,380 $ 5,842,337 The following is a summary of net proceeds from sales of loans held for investment by portfolio segment in the three years ended December 31, 2022: (in thousands) Real Estate Commercial Financial Consumer Total 2022 $ 11,566 $ 13,897 $ — $ 1,313 $ 26,776 2021 $ 11,243 $ 102,247 $ — $ 3,524 $ 117,014 2020 $ — $ 65,386 $ — $ 6,253 $ 71,639 The following is a summary of impaired loans as of December 31, 2021: December 31, 2021 Recorded Investment (in thousands) With a Valuation Allowance Without a Valuation Allowance Total Year Average Total Unpaid Principal Balance Valuation Allowance Interest Income Recognized Real estate loans Commercial real estate Nonowner occupied $ 1,452 $ 5,833 $ 7,285 $ 23,185 $ 7,349 $ 546 $ — Multi-family residential — — — 5,324 — — — Land development and construction — — — — — — — 1,452 5,833 7,285 28,509 7,349 546 — Single-family residential 3,689 1,689 5,378 7,619 5,316 618 18 Owner-occupied 516 8,149 8,665 10,877 8,491 170 — 5,657 15,671 21,328 47,005 21,156 1,334 18 Commercial loans 21,353 9,767 31,120 40,626 59,334 10,292 127 Consumer loans and overdrafts 256 — 256 268 256 165 — $ 27,266 $ 25,438 $ 52,704 $ 87,899 $ 80,746 $ 11,791 $ 145 Troubled Debt Restructurings The following table shows information about loans modified in TDRs as of December 31, 2022 and 2021: As of December 31, 2022 As of December 31, 2021 (in thousands) Number of Contracts Recorded Investment Number of Contracts Recorded Investment Real estate loans Commercial real estate Non-owner occupied 1 $ 448 1 $ 1,452 Single-family residential 1 265 1 258 Owner occupied 2 7,065 4 6,213 4 7,778 6 7,923 Commercial loans 9 3,416 11 5,005 Total (1) 13 $ 11,194 17 $ 12,928 _________________ (1) As of December 31, 2022 and 2021, includes a multiple loan relationship with a South Florida customer consisting of CRE, owner occupied and commercial loans totaling $9.8 million and $9.1 million, respectively. This TDR consisted of extending repayment terms and adjusting future periodic payments which resulted in no additional reserves. As of December 31, 2022, this relationship included two residential loans totaling $1.6 million and one commercial loan of $0.8 million, which were not modified (two residential loans totaling $1.4 million and one commercial loan of $0.8 million which were not modified at December 31, 2021). During 2020, the company charged off $1.9 million against the ACL associated with this commercial loan relationship. The Company believes the specific reserves associated with these loans, which total $0.1 million and $0.8 million at December 31, 2022 and 2021, respectively, are adequate to cover probable losses given current facts and circumstances. The following table shows information about loans that were modified and met the definition of TDR during the years ended December 31, 2022, 2021 and 2020: 2022 2021 2020 (in thousands, except number of contracts) Number of Contracts Recorded Investment Number of Contracts Recorded Investment Number of Contracts Recorded Investment Real estate loans Commercial real estate “CRE” Nonowner occupied — $ — — $ — — $ — Single-family residential — — — — — — Owner occupied — — — — 1 813 — — — — 1 813 Commercial loans — — 2 891 9 3,187 Consumer loans and overdrafts — — — — — — Total (1) (2) — $ — 2 $ 891 10 $ 4,000 _________________ (1) There were no new TDRs in the year ended December 31, 2022. (2) During 2020, the Company charged off a total of approximately $1.9 million, against the ACL as a result of these TDR loans.There were no charge-offs against the ACL as a result of these TDRs during 2022 and 2021. TDR loans that subsequently defaulted within the 12 months of restructuring during the years ended December 31, 2022, 2021 and 2020 were as follows: 2022 2021 2020 (in thousands, except number of contracts) Number of Contracts Recorded Investment Number of Contracts Recorded Investment Number of Contracts Recorded Investment Real estate loans Commercial real estate Nonowner occupied — $ — — $ — — $ — Owner-occupied — — — — 1 813 — — — — 1 813 Commercial loans — — — — 1 70 Consumer loans and overdrafts — — — — — — Total (1) — $ — — $ — 2 $ 883 _________________ (1) During the years ended December 31, 2022 and 2021, there were no TDR loans that subsequently defaulted within the 12 months of restructuring. Credit Risk Quality The sufficiency of the ACL is reviewed at least quarterly by the Chief Risk Officer and the Chief Financial Officer. The Board of Directors considers the ACL as part of its review of the Company’s consolidated financial statements. As of December 31, 2022 and 2021, the Company believes the ACL (ALL in 2021) to be sufficient to absorb expected credit losses in the loans portfolio in accordance with GAAP. Loans may be classified but not considered collateral dependent due to one of the following reasons: (1) the Company has established minimum dollar amount thresholds for individual assessment of expected credit losses, which results in loans under those thresholds being excluded from individual assessment of expected credit losses; and (2) classified loans may be considered in the assessment because the Company expects to collect all amounts due. As part of the on-going monitoring of the credit quality of the Company’s loan portfolio, management tracks certain credit quality indicators including trends related primarily to (i) the risk rating of loans, (ii) the loan payment status, (iii) net charge-offs, (iv) nonperforming loans and (v) the general economic conditions in the main geographies where the Company’s borrowers conduct their businesses. The Company considers the views of its regulators as to loan classification and in the process of estimating expected credit losses. The Company utilizes an internal risk rating system to identify the risk characteristics of each of its loans, or group of homogeneous loans such as consumer loans. Internal risk ratings are updated on a continuous basis on a scale from 1 (worst credit quality) to 10 (best credit quality). Loans are then grouped in five master risk categories for purposes of monitoring rising levels of potential loss risks and to enable the activation of collection or recovery processes as defined in the Company’s Credit Risk Policy. Internal risk ratings are considered the most meaningful indicator of credit quality for commercial loans. Generally, internal risk ratings for commercial real estate loans and commercial loans with balances over $3 million are updated at least annually and more frequently if circumstances indicate that a change in risk rating may be warranted. For consumer loans, single-family residential loans and smaller commercial loans under $3 million, risk ratings are updated based on the loans past due status.The following is a summary of the master risk categories and their associated loan risk ratings, as well as a description of the general characteristics of the master risk category: Loan Risk Rating Master risk category Nonclassified 4 to 10 Classified 1 to 3 Substandard 3 Doubtful 2 Loss 1 N onclassified This category includes loans considered as Pass (5-10) and Special Mention (4). A loan classified as Pass is considered of sufficient quality to preclude a lower adverse rating. These loans are generally well protected by the current net worth and paying capacity of the borrower or by the value of any collateral received. Special Mention loans are defined as having potential weaknesses that deserve management’s close attention which, if left uncorrected, could potentially result in further credit deterioration. Special Mention loans may include loans originated with certain credit weaknesses or that developed those weaknesses since their origination. Classified This classification indicates the presence of credit weaknesses which could make loan repayment unlikely, such as partial or total late payments and other contractual defaults. Substandard A loan classified substandard is inadequately protected by the sound worth and paying capacity of the borrower or the collateral pledged. They are characterized by the distinct possibility that the Company will sustain some loss if the credit weaknesses are not corrected. Loss potential, while existing in the aggregate amount of substandard loans, does not have to exist in individual assets. Doubtful These loans have all the weaknesses inherent in a loan classified as substandard with the added characteristic that the weaknesses make collection or liquidation in full, on the basis of currently existing facts, conditions, and values, highly questionable and improbable. These are poor quality loans in which neither the collateral, if any, nor the financial condition of the borrower presently ensure collection in full in a reasonable period of time. As a result, the possibility of loss is extremely high. Loss Loans classified as loss are considered uncollectible and of such little value that the continuance as bankable assets is not warranted. This classification does not mean that the assets have absolutely no recovery or salvage value, but not to the point where a write-off should be deferred even though partial recoveries may occur in the future. This classification is based upon current facts, not probabilities. As a result, loans in this category should be promptly charged off in the period in which they are determined to be uncollectible. Loans held for investment by Credit Quality Indicators The following table presents Loans held for investment by credit quality indicators and year of origination as of December 31, 2022: December 31, 2022 Term Loans Amortized Cost Basis by Origination Year (in thousands) 2022 2021 2020 2019 2018 Prior Revolving Loans Total Real estate loans Commercial real estate Nonowner occupied Credit Risk Rating: Nonclassified Pass $ 177,852 $ 637,015 $ 34,525 $ 91,941 $ 82,385 $ 342,174 $ 221,333 $ 1,587,225 Special Mention — — — — — 8,378 — 8,378 Classified Substandard — — — 20,113 — — — 20,113 Doubtful — — — — — — — — Loss — — — — — — — — Total Nonowner occupied 177,852 637,015 34,525 112,054 82,385 350,552 221,333 1,615,716 Multi-family residential Credit Risk Rating: Nonclassified Pass 85,670 110,943 26,881 126,724 27,242 124,433 318,130 820,023 Special Mention — — — — — — — — Classified Substandard — — — — — — — — Doubtful — — — — — — — — Loss — — — — — — — — Total Multi-family residential 85,670 110,943 26,881 126,724 27,242 124,433 318,130 820,023 Land development and construction loans Credit Risk Rating: Nonclassified Pass 8,846 27,746 23,459 188 — 26,930 186,005 273,174 Special Mention — — — — — — — — Classified Substandard — — — — — — — — Doubtful — — — — — — — — Loss — — — — — — — — Total land development and construction loans 8,846 27,746 23,459 188 — 26,930 186,005 273,174 Single-family residential Credit Risk Rating: Nonclassified Pass 480,328 186,790 70,853 21,654 16,630 65,249 259,411 1,100,915 Special Mention — — — — — — — — Classified Substandard — — — — — 741 1,189 1,930 Doubtful — — — — — — — — Loss — — — — — — — — Total Single-family residential 480,328 186,790 70,853 21,654 16,630 65,990 260,600 1,102,845 Owner occupied Credit Risk Rating: Nonclassified Pass 256,816 479,961 22,341 63,629 21,790 162,411 33,146 1,040,094 Special Mention — — — — — — — — Classified Substandard 2,096 1,631 656 — 650 1,283 40 6,356 Doubtful — — — — — — — — Loss — — — — — — — — Total owner occupied 258,912 481,592 22,997 63,629 22,440 163,694 33,186 1,046,450 December 31, 2022 Term Loans Amortized Cost Basis by Origination Year (in thousands) 2022 2021 2020 2019 2018 Prior Revolving Loans Total Non-real estate loans Commercial Loans Credit Risk Rating: Nonclassified Pass 400,781 95,470 19,815 42,936 32,248 16,297 761,489 1,369,036 Special Mention — — — — 1,499 — 250 1,749 Classified Substandard — 84 267 194 27 984 8,890 10,446 Doubtful — — — 3 — — — 3 Loss — — — — — — — — Total commercial Loans 400,781 95,554 20,082 43,133 33,774 17,281 770,629 1,381,234 Loans to financial institutions and acceptances Credit Risk Rating: Nonclassified Pass — — — — — 13,292 — 13,292 Special Mention — — — — — — — — Classified Substandard — — — — — — — — Doubtful — — — — — — — — Loss — — — — — — — — Total loans to financial institutions and acceptances — — — — — 13,292 — 13,292 Consumer loans Credit Risk Rating: Nonclassified Pass 338,744 121,011 29,053 68 54 — 115,300 604,230 Special Mention — — — — — — — — Classified Substandard 98 128 — — — 4 — 230 Doubtful — — — — — — — — Loss — — — — — — — — Total consumer loans 338,842 121,139 29,053 68 54 4 115,300 604,460 Total loans held for investment, gross $ 1,751,231 $ 1,660,779 $ 227,850 $ 367,450 $ 182,525 $ 762,176 $ 1,905,183 $ 6,857,194 The following table present year-to-date gross charge-offs by year of origination: December 31, 2022 Term Loans Charge-offs by Origination Year (in thousands) 2022 2021 2020 2019 2018 Prior Revolving Loans Total Year-To-Date Gross Charge-offs Real estate loans Commercial real estate Nonowner occupied $ — $ — $ — $ 3,852 $ — $ — $ — $ 3,852 Multi-family residential — — — — — — — — Land development and construction loans — — — — — — — — — — — 3,852 — — — 3,852 Single-family residential — — — — — 14 — 14 Owner occupied — — — — — — — — — — — 3,852 — 14 — 3,866 Commercial loans 2,524 527 4,545 1,033 — 485 — 9,114 Loans to financial institutions and acceptances — — — — — — — — Consumer loans and overdrafts 3,120 4,604 1,395 2 — 5 — 9,126 Total Year-To-Date Gross Charge-Offs $ 5,644 $ 5,131 $ 5,940 $ 4,887 $ — $ 504 $ — $ 22,106 Loans held for investment by credit quality indicators as of December 31, 2021 are summarized in the following table: December 31, 2021 Credit Risk Rating Nonclassified Classified (in thousands) Pass Special Mention Substandard Doubtful Loss Total Real estate loans Commercial real estate Nonowner occupied $ 1,499,100 $ 34,205 $ 5,890 $ 1,395 $ — $ 1,540,590 Multi-family residential 514,679 — — — — 514,679 Land development and construction loans 327,246 — — — — 327,246 2,341,025 34,205 5,890 1,395 — 2,382,515 Single-family residential 656,118 — 5,221 — — 661,339 Owner occupied 946,350 7,429 8,759 — — 962,538 3,943,493 41,634 19,870 1,395 — 4,006,392 Commercial loans 903,400 32,452 20,324 9,497 — 965,673 Loans to financial institutions and acceptances 13,710 — — — — 13,710 Consumer loans and overdrafts 423,395 — 270 — — 423,665 $ 5,283,998 $ 74,086 $ 40,464 $ 10,892 $ — $ 5,409,440 Credit Risk Quality Indicators - Consumer Loan Classes The credit risk quality of the Company’s residential real estate and consumer loan portfolios is evaluated by considering the repayment performance of individual borrowers, and then classified on an aggregate or pool basis. Loan secured by real estate in these classes which have been past due 90 days or more, and 120 days or 180 days or more, are classified as Substandard and Loss, respectively. Beginning in 2022, unsecured consumer loans which become past due 90 days are charged- off (120 days previously). When the Company has documented that past due loans in these classes are well-secured and in the process of collection, then the loans may not be classified. Loan-To-Value and FICO scores are also an important indicator of credit quality for single-family residential loans and consumer loans. When loans are classified, loan-to-value is updated at least annually. FICO scores are typically at origination, except for a significant portion of indirect consumer loans which are updated at least quarterly. Single-family residential loans: December 31, (in thousands, except percentages) 2022 2021 2020 Loan Balance % Loan Balance % Loan Balance % Accrual Loans Current $ 1,097,952 99.56 % $ 655,270 99.09 % $ 626,468 97.95 % 30-59 Days Past Due 2,965 0.27 % 531 0.08 % 1,807 0.28 % 60-89 Days Past Due 149 0.01 % 412 0.06 % 627 0.10 % 90+ Days Past Due 253 0.02 % — — % — — % 3,367 0.30 % 943 0.14 % 2,434 0.38 % Total Accrual Loans $ 1,101,319 99.86 % $ 656,213 99.23 % $ 628,902 98.33 % Non-Accrual Loans Current $ 358 0.03 % $ 2,612 0.39 % $ 5,333 0.83 % 30-59 Days Past Due 175 0.02 % 459 0.07 % 1,336 0.21 % 60-89 Days Past Due 1 — % — — % 44 0.01 % 90+ Days Past Due 992 0.09 % 2,055 0.31 % 3,954 0.62 % 1,168 0.11 % 2,514 0.38 % 5,334 0.84 % Total Non-Accrual Loans 1,526 0.14 % 5,126 0.77 % 10,667 1.67 % Total single-family residential loans $ 1,102,845 100.00 % $ 661,339 100.00 % $ 639,569 100.00 % Consumer loans and overdrafts: December 31, (in thousands, except percentages) 2022 2021 2020 Loan Balance % Loan Balance % Loan Balance % Accrual Loans Current $ 601,920 99.58 % $ 423,373 99.93 % $ 246,794 99.88 % 30-59 Days Past Due 2,439 0.40 % 22 0.01 % 85 0.03 % 60-89 Days Past Due 62 0.01 % 5 — % 6 — % 90+ Days Past Due 35 0.01 % 8 — % 2 — % 2,536 0.42 % 35 0.01 % 93 0.03 % Total Accrual Loans $ 604,456 100.00 % $ 423,408 99.94 % $ 246,887 99.91 % Non-Accrual Loans Current $ 1 — % $ 251 0.06 % $ 203 0.08 % 30-59 Days Past Due — — % — — % — — % 60-89 Days Past Due — — % 2 — % — — % 90+ Days Past Due 3 — % 4 — % 30 0.01 % 3 — % 6 — % 30 0.01 % Total Non-Accrual Loans 4 — % 257 0.06 % 233 0.09 % Total consumer loans and overdrafts $ 604,460 100.00 % $ 423,665 100.00 % $ 247,120 100.00 % Collateral -Dependent Loans Loans are considered collateral-dependent when the repayment of the loan is expected to be provided by the sale or operation of the underlying collateral. The Company performs an individual evaluation as part of the process of calculating the allowance for credit losses related to these loans. The following table presents the amortized cost basis of collateral dependent loans related to borrowers experiencing financial difficulty by type of collateral as of December 31, 2022: Collateral Type (in thousands) Commercial Real Estate Residential Real Estate Other Total Specific Reserves Real estate loans Commercial real estate Nonowner occupied (1) $ 20,121 $ — $ — $ 20,121 $ — Owner occupied (2) 5,934 — — 5,934 — 26,055 — — 26,055 — Commercial loans (3) 1,998 — 6,401 8,399 5,179 Total $ 28,053 $ — $ 6,401 $ 34,454 $ 5,179 _________________ (1) Weighted-average loan-to-value was approximately 92.7% at December 31, 2022. (2) Weighted-average loan-to-value was approximately 62.7% at December 31, 2022. (3) Includes loans with no specific reserves totaling $0.5 million with a weighted-average loan-to-value of approximately 42%. Collateral dependent loans are evaluated on an individual basis for purposes for determining expected credit losses. For collateral-dependent loans where the borrower is experiencing financial difficulty and the Company expects repayment of the financial asset to be provided substantially through the operation or sale of the collateral, the ACL is measured based on the difference between the fair value of the collateral and the amortized cost basis of the loan as of the measurement date. When repayment is expected to be from the operation of the collateral, expected credit losses are calculated as the amount by which the amortized cost basis of the loan exceeds the present value of expected cash flows from the operation of the collateral. When repayment is expected to be from the sale of the collateral, expected credit losses are calculated as the amount by which the amortized cost basis of the loan exceeds the fair value of the underlying collateral less estimated costs to sell. The ACL may be zero if the fair value of the collateral at the measurement date exceeds the amortized cost basis of the loan. In the year ended December 31, 2022, the weighted-average loan-to-values related to existing owner-occupied and commercial collateral-dependent loans decreased approximately 16% and 22%, respectively, since December 31, 2021. |