XML 22 R12.htm IDEA: XBRL DOCUMENT v3.10.0.1
Loans and the Allowance for Credit Losses
6 Months Ended
Jun. 30, 2018
Receivables [Abstract]  
Loans and the Allowance for Credit Losses

NOTE 5. LOANS AND THE ALLOWANCE FOR CREDIT LOSSES

The recorded investment in loans is presented in the Consolidated Balance Sheets net of deferred loan fees and costs, and discounts on purchased loans. The net deferred loan costs were $2.4 million and $1.6 million at June 30, 2018 and December 31, 2017, respectively. The unamortized discount on purchased loans from acquisitions was $31.4 million, including $11.9 million related to FTSB, and $21.9 million at June 30, 2018 and December 31, 2017, respectively.

 

(unaudited, in thousands)

   June 30,
2018
     December 31,
2017
 

Commercial real estate:

     

Land and construction

   $ 481,690      $ 392,597  

Improved property

     2,707,645        2,601,851  
  

 

 

    

 

 

 

Total commercial real estate

     3,189,335        2,994,448  
  

 

 

    

 

 

 

Commercial and industrial

     1,294,488        1,125,327  

Residential real estate

     1,450,829        1,353,301  

Home equity

     535,653        529,196  

Consumer

     322,594        339,169  
  

 

 

    

 

 

 

Total portfolio loans

     6,792,899        6,341,441  
  

 

 

    

 

 

 

Loans held for sale

     12,053        20,320  
  

 

 

    

 

 

 

Total loans

   $ 6,804,952      $ 6,361,761  
  

 

 

    

 

 

 

The following tables summarize changes in the allowance for credit losses applicable to each category of the loan portfolio:

 

     Allowance for Credit Losses By Category  
     For the Six Months Ended June 30, 2018 and 2017  
     Commercial     Commercial                                      
     Real Estate-     Real Estate-                                      
     Land and     Improved     Commercial     Residential     Home           Deposit        

(unaudited, in thousands)

   Construction     Property     & Industrial     Real Estate     Equity     Consumer     Overdraft     Total  

Balance at December 31, 2017:

                

Allowance for loan losses

   $ 3,117     $ 21,166     $ 9,414     $ 3,206     $ 4,497     $ 3,063     $ 821     $ 45,284  

Allowance for loan commitments

     119       26       173       7       212       37       —         574  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total beginning allowance for credit losses

     3,236       21,192       9,587       3,213       4,709       3,100       821       45,858  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Provision for credit losses:

                

Provision for loan losses

     1,465       (1,774     2,100       944       54       615       439       3,843  

Provision for loan commitments

     44       (8     2       2       (7     —         —         33  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total provision for credit losses

     1,509       (1,782     2,102       946       47       615       439       3,876  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Charge-offs

     (136     (692     (616     (509     (672     (1,793     (541     (4,959

Recoveries

     264       776       636       252       279       1,066       197       3,470  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net charge-offs

     128       84       20       (257     (393     (727     (344     (1,489
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Balance at June 30, 2018:

                

Allowance for loan losses

     4,710       19,476       11,534       3,893       4,158       2,951       916       47,638  

Allowance for loan commitments

     163       18       175       9       205       37       —         607  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total ending allowance for credit losses

   $ 4,873     $ 19,494     $ 11,709     $ 3,902     $ 4,363     $ 2,988     $ 916     $ 48,245  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Balance at December 31, 2016:

                

Allowance for loan losses

   $ 4,348     $ 18,628     $ 8,412     $ 4,106     $ 3,422     $ 3,998     $ 760     $ 43,674  

Allowance for loan commitments

     151       17       188       9       162       44       —         571  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total beginning allowance for credit losses

     4,499       18,645       8,600       4,115       3,584       4,042       760       44,245  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Provision for credit losses:

                

Provision for loan losses

     1,039       558       1,552       39       466       970       444       5,068  

Provision for loan commitments

     14       1       (9     1       17       2       —         26  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total provision for credit losses

     1,053       559       1,543       40       483       972       444       5,094  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Charge-offs

     —         (1,574     (1,205     (592     (293     (1,965     (611     (6,240

Recoveries

     70       376       475       164       151       990       181       2,407  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net charge-offs

     70       (1,198     (730     (428     (142     (975     (430     (3,833
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Balance at June 30, 2017:

                

Allowance for loan losses

     5,457       17,988       9,234       3,717       3,746       3,993       774       44,909  

Allowance for loan commitments

     165       18       179       10       179       46       —         597  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total ending allowance for credit losses

   $ 5,622     $ 18,006     $ 9,413     $ 3,727     $ 3,925     $ 4,039     $ 774     $ 45,506  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

The following tables present the allowance for credit losses and recorded investments in loans by category:

 

    Allowance for Credit Losses and Recorded Investment in Loans  
    Commercial     Commercial                                      
    Real Estate-     Real Estate-     Commercial     Residential                 Deposit        
    Land and     Improved     and     Real     Home           Over-        

(unaudited, in thousands)

  Construction     Property     Industrial     Estate     Equity     Consumer     draft     Total  

June 30, 2018

               

Allowance for credit losses:

               

Allowance for loans individually evaluated for impairment

  $ —       $ —       $ —       $ —       $ —       $ —       $ —       $ —    

Allowance for loans collectively evaluated for impairment

    4,710       19,476       11,534       3,893       4,158       2,951       916       47,638  

Allowance for loan commitments

    163       18       175       9       205       37       —         607  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total allowance for credit losses

  $ 4,873     $ 19,494     $ 11,709     $ 3,902     $ 4,363     $ 2,988     $ 916     $ 48,245  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Portfolio loans:

               

Individually evaluated for impairment (1)

  $ —       $ 1,730     $ —       $ —       $ —       $ —       $ —       $ 1,730  

Collectively evaluated for impairment

    479,526       2,699,410       1,293,708       1,449,729       535,629       322,594       —         6,780,596  

Acquired with deteriorated credit quality

    2,164       6,505       780       1,100       24       —         —         10,573  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total portfolio loans

  $ 481,690     $ 2,707,645     $ 1,294,488     $ 1,450,829     $ 535,653     $ 322,594     $ —       $ 6,792,899  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

December 31, 2017

               

Allowance for credit losses:

               

Allowance for loans individually evaluated for impairment

  $ —       $ 388     $ —       $ —       $ —       $ —       $ —       $ 388  

Allowance for loans collectively evaluated for impairment

    3,117       20,778       9,414       3,206       4,497       3,063       821       44,896  

Allowance for loan commitments

    119       26       173       7       212       37       —         574  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total allowance for credit losses

  $ 3,236     $ 21,192     $ 9,587     $ 3,213     $ 4,709     $ 3,100     $ 821     $ 45,858  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Portfolio loans:

               

Individually evaluated for impairment (1)

  $ —       $ 3,344     $ —       $ —       $ —       $ —       $ —       $ 3,344  

Collectively evaluated for impairment

    391,140       2,593,393       1,124,544       1,352,587       529,196       339,163       —         6,330,023  

Acquired with deteriorated credit quality

    1,457       5,114       783       714       —         6       —         8,074  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total portfolio loans

  $ 392,597     $ 2,601,851     $ 1,125,327     $ 1,353,301     $ 529,196     $ 339,169     $ —       $ 6,341,441  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

(1)  Commercial loans greater than $1 million that are reported as non-accrual or as a TDR are individually evaluated for impairment.

WesBanco maintains an internal loan grading system to reflect the credit quality of commercial loans. Commercial loan risk grades are determined based on an evaluation of the relevant characteristics of each loan, assigned at the inception of each loan and adjusted thereafter at any time to reflect changes in the risk profile throughout the life of each loan. The primary factors used to determine the risk grade are the reliability and sustainability of the primary source of repayment and overall financial strength of the borrower. This includes an analysis of cash flow available to repay debt, profitability, liquidity, leverage, and overall financial trends. Other factors include management, industry or property type risks, an assessment of secondary sources of repayment such as collateral or guarantees, other terms and conditions of the loan that may increase or reduce its risk, and economic conditions and other external factors that may influence repayment capacity and financial condition.

Commercial real estate – land and construction consists of loans to finance investments in vacant land, land development, construction of residential housing, and construction of commercial buildings. Commercial real estate – improved property consists of loans for the purchase or refinance of all types of improved owner-occupied and investment properties. Factors that are considered in assigning the risk grade vary depending on the type of property financed. The risk grade assigned to construction and development loans is based on the overall viability of the project, the experience and financial capacity of the developer or builder to successfully complete the project, project specific and market absorption rates and comparable property values, and the amount of pre-sales for residential housing construction or pre-leases for commercial investment property. The risk grade assigned to commercial investment property loans is based primarily on the adequacy of net rental income generated by the property to service the debt, the type, quality, industry and mix of tenants, and the terms of leases, but also considers the overall financial capacity of the investors and their experience in owning and managing investment property. The risk grade assigned to owner-occupied commercial real estate and commercial and industrial loans is based primarily on historical and projected earnings, the adequacy of operating cash flow to service all of the business’ debt, and the capital resources, liquidity and leverage of the business, but also considers the industry in which the business operates, the business’ specific competitive advantages or disadvantages, the quality and experience of management, and external influences on the business such as economic conditions.

Commercial and industrial loans consist of revolving lines of credit to finance accounts receivable, inventory and other general business purposes; term loans to finance fixed assets other than real estate, and letters of credit to support trade, insurance or governmental requirements for a variety of businesses. Most C&I borrowers are privately-held companies with annual sales up to $100 million. Factors that are considered for commercial and industrial loans include the type, quality and marketability of non-real estate collateral and whether the structure of the loan increases or reduces its risk. The type, age, condition, location and any environmental risks associated with a property are also considered for all types of commercial real estate. The overall financial condition and repayment capacity of any guarantors is also evaluated to determine the extent to which they mitigate other risks of the loan. The following paragraphs provide descriptions of risk grades that are applicable to commercial real estate and commercial and industrial loans.

Pass loans are those that exhibit a history of positive financial results that are at least comparable to the average for their industry or type of real estate. The primary source of repayment is acceptable and these loans are expected to perform satisfactorily during most economic cycles. Pass loans typically have no significant external factors that are expected to adversely affect these borrowers more than others in the same industry or property type. Any minor unfavorable characteristics of these loans are outweighed or mitigated by other positive factors including but not limited to adequate secondary or tertiary sources of repayment.

 

Criticized or compromised loans are currently protected but have weaknesses, which, if not corrected, may be inadequately protected at some future date. These loans represent an unwarranted credit risk and would generally not be extended in the normal course of lending. Specific issues which may warrant this grade include declining financial results, increased reliance on secondary sources of repayment or guarantor support and adverse external influences that may negatively impact the business or property.

Substandard and doubtful loans are equivalent to the classifications used by banking regulators. Substandard loans are inadequately protected by the current repayment capacity and equity of the borrower or collateral pledged, if any. Substandard loans have one or more well-defined weaknesses that jeopardize their repayment or collection in full. These loans may or may not be reported as non-accrual. Doubtful loans have all the weaknesses inherent to a substandard loan with the added characteristic that full repayment is highly questionable or improbable on the basis of currently existing facts, conditions and collateral values. However, recognition of loss may be deferred if there are reasonably specific pending factors that will reduce the risk if they occur.

The following tables summarize commercial loans by their assigned risk grade:

 

     Commerical Loans by Internally Assigned Risk Grade  

(unaudited, in thousands)

   Commercial
Real Estate-
Land and
Construction
     Commercial
Real Estate-
Improved
Property
     Commercial
& Industrial
     Total
Commercial
Loans
 

As of June 30, 2018

           

Pass

   $ 476,242      $ 2,656,226      $ 1,278,328      $ 4,410,796  

Criticized - compromised

     2,728        27,809        3,508        34,045  

Classified - substandard

     2,720        23,610        12,652        38,982  

Classified - doubtful

     —          —          —          —    
  

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 481,690      $ 2,707,645      $ 1,294,488      $ 4,483,823  
  

 

 

    

 

 

    

 

 

    

 

 

 

As of December 31, 2017

           

Pass

   $ 386,753      $ 2,548,805      $ 1,110,267      $ 4,045,825  

Criticized - compromised

     2,984        25,673        7,435        36,092  

Classified - substandard

     2,860        27,373        7,625        37,858  

Classified - doubtful

     —          —          —          —    
  

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 392,597      $ 2,601,851      $ 1,125,327      $ 4,119,775  
  

 

 

    

 

 

    

 

 

    

 

 

 

Residential real estate, home equity and consumer loans are not assigned internal risk grades other than as required by regulatory guidelines that are based primarily on the age of past due loans. WesBanco primarily evaluates the credit quality of residential real estate, home equity and consumer loans based on repayment performance and historical loss rates. The aggregate amount of residential real estate, home equity and consumer loans classified as substandard in accordance with regulatory guidelines was $20.3 million at June 30, 2018 and $22.8 million at December 31, 2017, of which $1.3 and $2.5 million were accruing, for each period, respectively. The aggregate amount of residential real estate, home equity and consumer loans classified as substandard are not included in the tables above.

Acquired FTSB Loans — In conjunction with the FTSB acquisition, WesBanco acquired loans with a book value of $465.9 million as of April 5, 2018. These loans were recorded at the preliminary fair value of $448.3 million, with $432.3 million categorized as ASC 310-20 loans. The fair market value adjustment on these loans of $10.3 million at acquisition date is expected to be recognized into interest income on a level yield basis over the remaining expected life of the loans.

Loans acquired with deteriorated credit quality with a book value of $5.5 million were recorded at the preliminary fair value of $3.1 million, of which $0.7 million were accounted for under the cost recovery method in accordance with ASC 310-30 as cash flows cannot be reasonably estimated, and categorized as non-accrual.

The carrying amount of loans acquired with deteriorated credit quality at June 30, 2018 was $3.0 million, while the outstanding customer balance was $5.4 million. At June 30, 2018 no allowance for loan losses has been recognized related to the acquired impaired loans.

Certain acquired underperforming loans with a book value of $17.7 million were sold prior to June 30, 2018 for $12.9 million. The acquisition date fair value of the acquired loans was adjusted to the sale price resulting in no gain or loss.

Other Acquired Loans — The carrying amount of other loans acquired with deteriorated credit quality at June 30, 2018 and December 31, 2017 was $7.6 million and $8.0 million, respectively, of which $4.1 million and $4.3 million, respectively, were accounted for under the cost recovery method in accordance with ASC 310-30 as cash flows cannot be reasonably estimated, and therefore were categorized as non-accrual. At June 30, 2018, the accretable yield was $7.1 million. At June 30, 2018 and December 31, 2017 an allowance for loan losses of $2.2 million and $2.0 million, respectively, has been recognized related to other acquired impaired loans, as the estimates for future cash flows on these loans have been negatively impacted.

The following table provides changes in accretable yield for loans acquired with deteriorated credit quality:

 

     For the Six Months Ended  

(unaudited, in thousands)

   June 30,
2018
     June 30,
2017
 

Balance at beginning of period

   $ 1,724      $ 1,717  

Acquisitions

     —          —    

Reduction due to change in projected cash flows

     (86      —    

Reclass from non-accretable difference

     5,877        738  

Transfers out

     —          (216

Accretion

     (440      (279
  

 

 

    

 

 

 

Balance at end of period

   $ 7,075      $ 1,960  
  

 

 

    

 

 

 

The following tables summarize the age analysis of all categories of loans:

 

     Age Analysis of Loans  

(unaudited, in thousands)

   Current      30-59 Days
Past Due
     60-89 Days
Past Due
     90 Days
or More
Past Due
     Total
Past Due
     Total
Loans
     90 Days
or More
Past Due and
Accruing (1)
 

As of June 30, 2018

                    

Commercial real estate:

                    

Land and construction

   $ 481,156      $ 287      $ 75      $ 172      $ 534      $ 481,690      $ 172  

Improved property

     2,697,718        1,408        165        8,354        9,927        2,707,645        250  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total commercial real estate

     3,178,874        1,695        240        8,526        10,461        3,189,335        422  

Commercial and industrial

     1,290,411        744        435        2,898        4,077        1,294,488        219  

Residential real estate

     1,435,731        5,469        2,798        6,831        15,098        1,450,829        255  

Home equity

     529,625        1,593        1,232        3,203        6,028        535,653        477  

Consumer

     319,157        2,025        569        843        3,437        322,594        508  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total portfolio loans

     6,753,798        11,526        5,274        22,301        39,101        6,792,899        1,881  

Loans held for sale

     12,053        —          —          —          —          12,053        —    
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total loans

   $ 6,765,851      $ 11,526      $ 5,274      $ 22,301      $ 39,101      $ 6,804,952      $ 1,881  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Impaired loans included above are as follows:

 

              

Non-accrual loans

   $ 8,525      $ 1,316      $ 1,734      $ 20,406      $ 23,456      $ 31,981     

TDRs accruing interest (1)

     6,053        139        254        14        407        6,460     
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

Total impaired

   $ 14,578      $ 1,455      $ 1,988      $ 20,420      $ 23,863      $ 38,441     
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

As of December 31, 2017

                    

Commercial real estate:

                    

Land and construction

   $ 392,189      $ —        $ 172      $ 236      $ 408      $ 392,597      $ —    

Improved property

     2,589,704        374        1,200        10,573        12,147        2,601,851        243  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total commercial real estate

     2,981,893        374        1,372        10,809        12,555        2,994,448        243  

Commercial and industrial

     1,121,957        572        196        2,602        3,370        1,125,327        20  

Residential real estate

     1,338,240        4,487        2,376        8,198        15,061        1,353,301        1,113  

Home equity

     522,584        2,135        683        3,794        6,612        529,196        742  

Consumer

     334,723        2,466        842        1,138        4,446        339,169        608  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total portfolio loans

     6,299,397        10,034        5,469        26,541        42,044        6,341,441        2,726  

Loans held for sale

     20,320        —          —          —          —          20,320        —    
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total loans

   $ 6,319,717      $ 10,034      $ 5,469      $ 26,541      $ 42,044      $ 6,361,761      $ 2,726  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Impaired loans included above are as follows:

 

              

Non-accrual loans

   $ 9,195      $ 1,782      $ 2,033      $ 23,815      $ 27,630      $ 36,825     

TDRs accruing interest (1)

     6,055        348        168        —          516        6,571     
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

Total impaired

   $ 15,250      $ 2,130      $ 2,201      $ 23,815      $ 28,146      $ 43,396     
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

(1) Loans 90 days or more past due and accruing interest exclude TDRs 90 days or more past due and accruing interest.

 

The following tables summarize impaired loans:

 

     Impaired Loans  
     June 30, 2018      December 31, 2017  
    

Unpaid

Principal

Balance(1)

    

Recorded

Investment

    

Related

Allowance

    

Unpaid

Principal

Balance(1)

    

Recorded

Investment

    

Related

Allowance

 
                   

(unaudited, in thousands)

                 

With no related specific allowance recorded:

                 

Commercial real estate:

                 

Land and construction

   $ —        $ —        $ —        $ 412      $ 239      $ —    

Improved property

     15,521        10,889        —          18,229        12,863        —    

Commercial and industrial

     5,666        3,317        —          3,745        3,086        —    

Residential real estate

     20,312        18,379        —          20,821        18,982        —    

Home equity

     5,978        5,143        —          5,833        5,169        —    

Consumer

     875        713        —          1,084        952        —    
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total impaired loans without a specific allowance

     48,352        38,441        —          50,124        41,291        —    
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

With a specific allowance recorded:

                 

Commercial real estate:

                 

Land and construction

     —          —          —          —          —          —    

Improved property

     —          —          —          2,105        2,105        388  

Commercial and industrial

     —          —          —          —          —          —    
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total impaired loans with a specific allowance

     —          —          —          2,105        2,105        388  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total impaired loans

   $ 48,352      $ 38,441      $ —        $ 52,229      $ 43,396      $ 388  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

(1) The difference between the unpaid principal balance and the recorded investment generally reflects amounts that have been previously charged-off and fair market value adjustments on acquired impaired loans.

 

     Impaired Loans  
     For the Three Months Ended      For the Six Months Ended  
     June 30, 2018      June 30, 2017      June 30, 2018      June 30, 2017  
     Average
Recorded
Investment
     Interest
Income
Recognized
     Average
Recorded
Investment
     Interest
Income
Recognized
     Average
Recorded
Investment
     Interest
Income
Recognized
     Average
Recorded
Investment
     Interest
Income
Recognized
 
                         

(unaudited, in thousands)

                       

With no related specific allowance recorded:

                       

Commercial real estate:

                       

Land and construction

   $ 400      $ —        $ 411      $ —        $ 346      $ —        $ 529      $ —    

Improved Property

     10,604        23        11,118        23        11,357        368        10,125        369  

Commercial and industrial

     3,036        2        4,268        2        3,008        4        3,905        4  

Residential real estate

     18,264        61        17,787        66        18,434        127        17,959        135  

Home equity

     5,068        6        4,485        5        5,098        11        4,327        10  

Consumer

     758        2        733        1        823        5        737        3  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total impaired loans without a specific allowance

     38,130        94        38,802        97        39,066        515        37,582        521  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

With a specific allowance recorded:

                       

Commercial real estate:

                       

Land and construction

     —          —          —          —          —          —          —          —    

Improved Property

     1,052        —          5,999        —          1,403        —          5,003        —    

Commercial and industrial

     —          —          —          —          —          —          423        —    
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total impaired loans with a specific allowance

     1,052        —          5,999        —          1,403        —          5,426        —    
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total impaired loans

   $ 39,182      $ 94      $ 44,801      $ 97      $ 40,469      $ 515      $ 43,008      $ 521  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

The following tables present the recorded investment in non-accrual loans and TDRs:

 

     Non-accrual Loans (1)  

(unaudited, in thousands)

   June 30,
2018
     December 31,
2017
 

Commercial real estate:

     

Land and construction

   $ —        $ 239  

Improved property

     9,479        13,318  
  

 

 

    

 

 

 

Total commercial real estate

     9,479        13,557  
  

 

 

    

 

 

 

Commercial and industrial

     3,191        2,958  

Residential real estate

     13,951        14,661  

Home equity

     4,726        4,762  

Consumer

     634        887  
  

 

 

    

 

 

 

Total

   $ 31,981      $ 36,825  
  

 

 

    

 

 

 

 

(1) 

At June 30, 2018, there were two borrowers with loans greater than $1.0 million totaling $5.2 million, as compared to three borrowers with loans greater than $1.0 million totaling $6.8 million at December 31, 2017. Total non-accrual loans include loans that are also restructured. Such loans are also set forth in the following table as non-accrual TDRs.

 

     TDRs  
     June 30, 2018      December 31, 2017  

(unaudited, in thousands)

   Accruing      Non-Accrual      Total      Accruing      Non-Accrual      Total  

Commercial real estate:

                 

Land and construction

   $ —        $ —        $ —        $ —        $ 3      $ 3  

Improved property

     1,410        617        2,027        1,650        428        2,078  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total commercial real estate

     1,410        617        2,027        1,650        431        2,081  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Commercial and industrial

     126        91        217        128        97        225  

Residential real estate

     4,428        1,516        5,944        4,321        1,880        6,201  

Home equity

     417        224        641        407        337        744  

Consumer

     79        66        145        65        120        185  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 6,460      $ 2,514      $ 8,974      $ 6,571      $ 2,865      $ 9,436  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

As of June 30, 2018 and December 31, 2017, there were no TDRs greater than $1.0 million. The concessions granted in the majority of loans reported as accruing and non-accrual TDRs are extensions of the maturity date or the amortization period, reductions in the interest rate below the prevailing market rate for loans with comparable characteristics, and/or permitting interest-only payments for longer than three months. WesBanco had unfunded commitments to debtors whose loans were classified as impaired of $0.3 million and $0.1 million as of June 30, 2018 and December 31, 2017, respectively.

The following tables present details related to loans identified as TDRs during the three and six months ended June 30, 2018 and 2017, respectively:

 

     New TDRs (1)
For the Three Months Ended
 
     June 30, 2018      June 30, 2017  
            Pre-      Post-             Pre-      Post-  
            Modification      Modification             Modification      Modification  
            Outstanding      Outstanding             Outstanding      Outstanding  
     Number of      Recorded      Recorded      Number of      Recorded      Recorded  

(unaudited, dollars in thousands)

   Modification      Investment      Investment      Modifications      Investment      Investment  

Commercial real estate:

                 

Land and construction

     —        $ —        $ —          —        $ —        $ —    

Improved Property

     —          —          —          —          —          —    
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total commercial real estate

     —          —          —          —          —          —    
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Commercial and industrial

     1        9        9        —          —          —    

Residential real estate

     —          —          —          1        11        10  

Home equity

     1        20        20        1        44        44  

Consumer

     2        39        36        2        22        20  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

     4      $ 68      $ 65        4      $ 77      $ 74  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

(1) 

Excludes loans that were either paid off or charged-off by period end. The pre-modification balance represents the balance outstanding at the beginning of the period. The post-modification balance represents the outstanding balance at period end.

 

     New TDRs (1)  
     For the Six Months Ended  
     June 30, 2018      June 30, 2017  
            Pre-      Post-             Pre-      Post-  
            Modification      Modification             Modification      Modification  
            Outstanding      Outstanding             Outstanding      Outstanding  
     Number of      Recorded      Recorded      Number of      Recorded      Recorded  

(unaudited, dollars in thousands)

   Modifications      Investment      Investment      Modifications      Investment      Investment  

Commercial real estate:

 

           

Land and construction

     —        $ —        $ —          —        $ —        $ —    

Improved Property

     —          —          —          —          —          —    
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total commercial real estate

     —          —          —          —          —          —    
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Commercial and industrial

     1        10        9        2        125        120  

Residential real estate

     5        203        185        2        22        18  

Home equity

     1        20        20        1        45        44  

Consumer

     4        45        38        3        34        29  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

     11      $ 278      $ 252        8      $ 226      $ 211  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

(1) Excludes loans that were either paid off or charged-off by period end. The pre-modification balance represents the balance outstanding at the beginning of the period. The post-modification balance represents the outstanding balance at period end.

The following table summarizes TDRs which defaulted (defined as past due 90 days) during the six months ended June 30, 2018 and 2017, respectively, that were restructured within the last twelve months prior to June, 2018 and 2017, respectively:

 

     Defaulted TDRs (1)  
     For the Six Months Ended  
     June 30, 2018      June 30, 2017  

(unaudited, dollars in thousands)

   Number of
Defaults
     Recorded
Investment
     Number of
Defaults
     Recorded
Investment
 

Commercial real estate:

           

Land and construction

     —        $ —          —        $ —    

Improved property

     1        145        —          —    
  

 

 

    

 

 

    

 

 

    

 

 

 

Total commercial real estate

     1        145        —          —    
  

 

 

    

 

 

    

 

 

    

 

 

 

Commercial and industrial

     —          —          —          —    

Residential real estate

     1        121        —          —    

Home equity

     1        7        —          —    

Consumer

     —          —          —          —    
  

 

 

    

 

 

    

 

 

    

 

 

 

Total

     3      $ 273        —        $ —    
  

 

 

    

 

 

    

 

 

    

 

 

 

 

(1) Excludes loans that were either charged-off or cured by period end. The recorded investment is as of June 30, 2018 and 2017, respectively.

TDRs that default are placed on non-accrual status unless they are both well-secured and in the process of collection. The loans in the table above were not accruing interest.

The following table summarizes other real estate owned and repossessed assets included in other assets:

 

(unaudited, in thousands)

   June 30,
2018
     December 31,
2017
 

Other real estate owned

   $ 4,334      $ 5,195  

Repossessed assets

     50        102  
  

 

 

    

 

 

 

Total other real estate owned and repossessed assets

   $ 4,384      $ 5,297  
  

 

 

    

 

 

 

Residential real estate included in other real estate owned at June 30, 2018 and December 31, 2017 was $0.8 million and $1.5 million, respectively. At June 30, 2018 and December 31, 2017, formal foreclosure proceedings were in process on residential real estate loans totaling $5.7 million and $3.5 million, respectively.