XML 24 R13.htm IDEA: XBRL DOCUMENT v3.20.2
Loan and Lease Receivables
9 Months Ended
Sep. 30, 2020
Receivables [Abstract]  
Loan and Lease Receivables

Note 5—Loan and Lease Receivables

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

 

 

 

September 30,

 

 

December 31,

 

 

 

2020

 

 

2019

 

Commercial real estate

 

$

1,345,060

 

 

$

1,275,058

 

Residential real estate

 

 

632,890

 

 

 

711,499

 

Construction, land development, and other land

 

 

239,694

 

 

 

279,403

 

Commercial and industrial

 

 

1,326,059

 

 

 

1,330,418

 

Paycheck Protection Program ("PPP")

 

 

635,378

 

 

 

 

Installment and other

 

 

3,072

 

 

 

6,484

 

Lease financing receivables

 

 

196,977

 

 

 

177,774

 

Total loans and leases

 

 

4,379,130

 

 

 

3,780,636

 

Net unamortized deferred fees and costs

 

 

(7,725

)

 

 

2,289

 

Initial direct costs

 

 

3,112

 

 

 

2,736

 

Allowance for loan and lease losses

 

 

(61,258

)

 

 

(31,936

)

Net loans and leases

 

$

4,313,259

 

 

$

3,753,725

 

 

 

 

September 30,

 

 

December 31,

 

 

 

2020

 

 

2019

 

Lease financing receivables

 

 

 

 

 

 

 

 

Net minimum lease payments

 

$

209,606

 

 

$

193,359

 

Unguaranteed residual values

 

 

5,207

 

 

 

1,347

 

Unearned income

 

 

(17,836

)

 

 

(16,932

)

Total lease financing receivables

 

 

196,977

 

 

 

177,774

 

Initial direct costs

 

 

3,112

 

 

 

2,736

 

Lease financial receivables before allowance for

   lease losses

 

$

200,089

 

 

$

180,510

 

 

Total loans and leases consist of originated loans and leases, acquired impaired loans and acquired non-impaired loans and leases. At September 30, 2020 and December 31, 2019, total loans and leases included the guaranteed amount of U.S. government guaranteed loans of $765.7 million and $119.8 million, respectively. At September 30, 2020 and December 31, 2019, the discount on the unguaranteed portion of U.S. government guaranteed loans was $25.7 million and $23.1 million, respectively, which are included in total loans and leases. At September 30, 2020 and December 31, 2019, installment and other loans included overdraft deposits of $301,000 and $852,000, respectively, which were reclassified as loans. At September 30, 2020 and December 31, 2019, loans and leases and loans held for sale pledged as security for borrowings were $2.4 billion and $1.8 billion, respectively.

The minimum annual lease payments for lease financing receivables as of September 30, 2020 are summarized as follows:

 

 

 

Minimum Lease

Payments

 

2020

 

$

18,955

 

2021

 

 

73,625

 

2022

 

 

55,426

 

2023

 

 

35,413

 

2024

 

 

18,775

 

Thereafter

 

 

7,412

 

Total

 

$

209,606

 

 

Originated loans and leases represent originations excluding loans initially acquired in a business combination. However, once an acquired non-impaired loan reaches its maturity date, and is re-underwritten and renewed, it is internally classified as an originated loan. Acquired impaired loans are loans acquired from a business combination with evidence of credit quality deterioration and are accounted for under ASC Topic 310-30. Acquired non-impaired loans and leases represent loans and leases acquired from a business combination without more than insignificant evidence of credit quality deterioration and are accounted for under ASC Topic 310-20. Acquired leases and revolving loans having evidence of credit quality deterioration do not qualify to be accounted for as acquired impaired loans and are accounted for under ASC Topic 310-20. The following tables summarize the balances for each respective loan and lease category as of September 30, 2020 and December 31, 2019:

 

September 30, 2020

 

Originated

 

 

Acquired

Impaired

 

 

Acquired

Non-Impaired

 

 

Total

 

Commercial real estate

 

$

919,862

 

 

$

117,114

 

 

$

310,879

 

 

$

1,347,855

 

Residential real estate

 

 

458,364

 

 

 

84,197

 

 

 

90,835

 

 

 

633,396

 

Construction, land development, and other land

 

 

234,017

 

 

 

4,804

 

 

 

213

 

 

 

239,034

 

Commercial and industrial

 

 

1,214,099

 

 

 

10,489

 

 

 

104,221

 

 

 

1,328,809

 

Paycheck Protection Program

 

 

622,191

 

 

 

 

 

 

 

 

 

622,191

 

Installment and other

 

 

2,346

 

 

 

214

 

 

 

583

 

 

 

3,143

 

Lease financing receivables

 

 

185,700

 

 

 

 

 

 

14,389

 

 

 

200,089

 

Total loans and leases

 

$

3,636,579

 

 

$

216,818

 

 

$

521,120

 

 

$

4,374,517

 

 

December 31, 2019

 

Originated

 

 

Acquired

Impaired

 

 

Acquired

Non-Impaired

 

 

Total

 

Commercial real estate

 

$

792,263

 

 

$

135,914

 

 

$

348,365

 

 

$

1,276,542

 

Residential real estate

 

 

483,072

 

 

 

100,223

 

 

 

128,527

 

 

 

711,822

 

Construction, land development, and other land

 

 

235,794

 

 

 

5,373

 

 

 

37,490

 

 

 

278,657

 

Commercial and industrial

 

 

1,160,996

 

 

 

16,909

 

 

 

153,660

 

 

 

1,331,565

 

Installment and other

 

 

5,372

 

 

 

249

 

 

 

944

 

 

 

6,565

 

Lease financing receivables

 

 

158,155

 

 

 

 

 

 

22,355

 

 

 

180,510

 

Total loans and leases

 

$

2,835,652

 

 

$

258,668

 

 

$

691,341

 

 

$

3,785,661

 

 

Acquired impaired loans—As part of the Oak Park River Forest acquisition, the Bank acquired impaired loans in the amount of $52.9 million. Refer to Note 3—Acquisition for additional information regarding the transaction. The following table presents a reconciliation of the undiscounted contractual cash flows, non-accretable difference, accretable yield, and fair value of acquired impaired loans as of the acquisition date of April 30, 2019:

 

Undiscounted contractual cash flows

 

$

74,092

 

Undiscounted cash flows not expected to be collected (non-accretable difference)

 

 

(11,401

)

Undiscounted cash flows expected to be collected

 

 

62,691

 

Accretable yield at acquisition

 

 

(9,764

)

Estimated fair value of impaired loans acquired at acquisition

 

$

52,927

 

 

The unpaid principal balance and carrying amount of all acquired impaired loans are summarized below. The balances do not include an allowance for loan and lease losses of $5.0 million and $2.8 million, at September 30, 2020 and December 31, 2019, respectively.

 

 

 

September 30, 2020

 

 

December 31, 2019

 

 

 

Unpaid

Principal

Balance

 

 

Carrying

Value

 

 

Unpaid

Principal

Balance

 

 

Carrying

Value

 

Commercial real estate

 

$

163,146

 

 

$

117,114

 

 

$

189,969

 

 

$

135,914

 

Residential real estate

 

 

132,232

 

 

 

84,197

 

 

 

151,641

 

 

 

100,223

 

Construction, land development, and other land

 

 

14,085

 

 

 

4,804

 

 

 

14,841

 

 

 

5,373

 

Commercial and industrial

 

 

16,287

 

 

 

10,489

 

 

 

23,330

 

 

 

16,909

 

Installment and other

 

 

934

 

 

 

214

 

 

 

1,099

 

 

 

249

 

Total acquired impaired loans

 

$

326,684

 

 

$

216,818

 

 

$

380,880

 

 

$

258,668

 

 

The following table summarizes the changes in accretable yield for acquired impaired loans for the three and nine months ended September 30, 2020 and 2019: 

 

 

 

Three Months Ended

 

 

Nine Months Ended

 

 

 

September 30,

 

 

September 30,

 

 

 

2020

 

 

2019

 

 

2020

 

 

2019

 

Beginning balance

 

$

31,868

 

 

$

46,538

 

 

$

40,009

 

 

$

37,115

 

Additions

 

 

 

 

 

 

 

 

 

 

 

8,501

 

Accretion to interest income

 

 

(5,763

)

 

 

(7,703

)

 

 

(15,420

)

 

 

(17,772

)

Reclassification from nonaccretable difference, net

 

 

5,727

 

 

 

5,153

 

 

 

7,243

 

 

 

16,144

 

Ending balance

 

$

31,832

 

 

$

43,988

 

 

$

31,832

 

 

$

43,988

 

 

Acquired non-impaired loans and leases—The Company acquired non-impaired loans as part of the Oak Park River Forest acquisition in the amount of $204.5 million in 2019. Refer to Note 3—Acquisition for additional information regarding the transaction.

The unpaid principal balance and carrying value for acquired non-impaired loans and leases at September 30, 2020 and December 31, 2019 were as follows:

 

 

 

September 30, 2020

 

 

December 31, 2019

 

 

 

Unpaid

Principal

Balance

 

 

Carrying

Value

 

 

Unpaid

Principal

Balance

 

 

Carrying

Value

 

Commercial real estate

 

$

318,725

 

 

$

310,879

 

 

$

356,787

 

 

$

348,365

 

Residential real estate

 

 

91,947

 

 

 

90,835

 

 

 

130,412

 

 

 

128,527

 

Construction, land development, and other land

 

 

280

 

 

 

213

 

 

 

38,416

 

 

 

37,490

 

Commercial and industrial

 

 

107,558

 

 

 

104,221

 

 

 

159,599

 

 

 

153,660

 

Installment and other

 

 

602

 

 

 

583

 

 

 

971

 

 

 

944

 

Lease financing receivables

 

 

15,930

 

 

 

14,389

 

 

 

23,976

 

 

 

22,355

 

Total acquired non-impaired loans and leases

 

$

535,042

 

 

$

521,120

 

 

$

710,161

 

 

$

691,341