XML 22 R12.htm IDEA: XBRL DOCUMENT v3.19.2
Loans and the Allowance for Credit Losses
6 Months Ended
Jun. 30, 2019
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. Net deferred loan costs were $4.2 million and $3.2 million at June 30, 2019 and December 31, 2018, respectively. The unamortized discount on purchased loans from acquisitions was $40.1 million at June 30, 2019, including $19.0 million related to FFKT, and $49.3 million at December 31, 2018.

 

 

 

June 30,

 

 

December 31,

 

(unaudited, in thousands)

 

2019

 

 

2018

 

Commercial real estate:

 

 

 

 

 

 

 

 

Land and construction

 

$

483,046

 

 

$

528,072

 

Improved property

 

 

3,394,587

 

 

 

3,325,623

 

Total commercial real estate

 

 

3,877,633

 

 

 

3,853,695

 

Commercial and industrial

 

 

1,300,577

 

 

 

1,265,460

 

Residential real estate

 

 

1,633,613

 

 

 

1,611,607

 

Home equity

 

 

590,303

 

 

 

599,331

 

Consumer

 

 

335,728

 

 

 

326,188

 

Total portfolio loans

 

 

7,737,854

 

 

 

7,656,281

 

Loans held for sale

 

 

18,649

 

 

 

8,994

 

Total loans

 

$

7,756,503

 

 

$

7,665,275

 

 

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, 2019 and 2018

 

(unaudited, in thousands)

 

Commercial

Real Estate -

Land and

Construction

 

 

Commercial

Real Estate

-Improved

Property

 

 

Commercial

& Industrial

 

 

Residential

Real Estate

 

 

Home

Equity

 

 

Consumer

 

 

Deposit

Overdraft

 

 

Total

 

Balance at December 31, 2018

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for loan losses

 

$

4,039

 

 

$

20,848

 

 

$

12,114

 

 

$

3,822

 

 

$

4,356

 

 

$

2,797

 

 

$

972

 

 

$

48,948

 

Allowance for loan commitments

 

 

169

 

 

 

33

 

 

 

262

 

 

 

12

 

 

 

226

 

 

 

39

 

 

 

 

 

 

741

 

Total beginning allowance for credit losses

 

 

4,208

 

 

 

20,881

 

 

 

12,376

 

 

 

3,834

 

 

 

4,582

 

 

 

2,836

 

 

 

972

 

 

 

49,689

 

Provision for credit losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Provision for loan losses

 

 

(538

)

 

 

1,459

 

 

 

1,309

 

 

 

124

 

 

 

423

 

 

 

333

 

 

 

1,119

 

 

 

4,229

 

Provision for loan commitments

 

 

18

 

 

 

(9

)

 

 

995

 

 

 

1

 

 

 

23

 

 

 

(3

)

 

 

 

 

 

1,025

 

Total provision for credit losses

 

 

(520

)

 

 

1,450

 

 

 

2,304

 

 

 

125

 

 

 

446

 

 

 

330

 

 

 

1,119

 

 

 

5,254

 

Charge-offs

 

 

 

 

 

(285

)

 

 

(1,025

)

 

 

(679

)

 

 

(673

)

 

 

(1,344

)

 

 

(860

)

 

 

(4,866

)

Recoveries

 

 

200

 

 

 

345

 

 

 

489

 

 

 

188

 

 

 

215

 

 

 

896

 

 

 

215

 

 

 

2,548

 

Net charge-offs

 

 

200

 

 

 

60

 

 

 

(536

)

 

 

(491

)

 

 

(458

)

 

 

(448

)

 

 

(645

)

 

 

(2,318

)

Balance at June 30, 2019

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for loan losses

 

 

3,701

 

 

 

22,367

 

 

 

12,887

 

 

 

3,455

 

 

 

4,321

 

 

 

2,682

 

 

 

1,446

 

 

 

50,859

 

Allowance for loan commitments

 

 

187

 

 

 

24

 

 

 

1,257

 

 

 

13

 

 

 

249

 

 

 

36

 

 

 

 

 

 

1,766

 

Total ending allowance for credit losses

 

$

3,888

 

 

$

22,391

 

 

$

14,144

 

 

$

3,468

 

 

$

4,570

 

 

$

2,718

 

 

$

1,446

 

 

$

52,625

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

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

 

(unaudited, in thousands)

 

Commercial

Real Estate-

Land and

Construction

 

 

Commercial

Real Estate-

Improved

Property

 

 

Commercial

and

Industrial

 

 

Residential

Real

Estate

 

 

Home

Equity

 

 

Consumer

 

 

Deposit

Over-

draft

 

 

Total

 

June 30, 2019

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for credit losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for loans individually

   evaluated for impairment

 

$

 

 

$

1,479

 

 

$

11

 

 

$

12

 

 

$

8

 

 

$

1

 

 

$

 

 

$

1,511

 

Allowance for loans collectively

   evaluated for impairment

 

 

3,701

 

 

 

20,888

 

 

 

12,876

 

 

 

3,443

 

 

 

4,313

 

 

 

2,681

 

 

 

1,446

 

 

 

49,348

 

Allowance for loan commitments

 

 

187

 

 

 

24

 

 

 

1,257

 

 

 

13

 

 

 

249

 

 

 

36

 

 

 

 

 

 

1,766

 

Total allowance for credit losses

 

$

3,888

 

 

$

22,391

 

 

$

14,144

 

 

$

3,468

 

 

$

4,570

 

 

$

2,718

 

 

$

1,446

 

 

$

52,625

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Portfolio loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated for

   impairment (1)

 

$

 

 

$

5,157

 

 

$

192

 

 

$

4,922

 

 

$

922

 

 

$

74

 

 

$

 

 

$

11,267

 

Collectively evaluated for

   impairment

 

 

482,804

 

 

 

3,381,541

 

 

 

1,299,528

 

 

 

1,627,047

 

 

 

589,381

 

 

 

335,654

 

 

 

 

 

 

7,715,955

 

Acquired with deteriorated credit

   quality

 

 

242

 

 

 

7,889

 

 

 

857

 

 

 

1,644

 

 

 

 

 

 

 

 

 

 

 

 

10,632

 

Total portfolio loans

 

$

483,046

 

 

$

3,394,587

 

 

$

1,300,577

 

 

$

1,633,613

 

 

$

590,303

 

 

$

335,728

 

 

$

 

 

$

7,737,854

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2018

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for credit losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for loans individually

   evaluated for impairment

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

Allowance for loans collectively

   evaluated for impairment

 

 

4,039

 

 

 

20,848

 

 

 

12,114

 

 

 

3,822

 

 

 

4,356

 

 

 

2,797

 

 

 

972

 

 

 

48,948

 

Allowance for loan commitments

 

 

169

 

 

 

33

 

 

 

262

 

 

 

12

 

 

 

226

 

 

 

39

 

 

 

 

 

 

741

 

Total allowance for credit losses

 

$

4,208

 

 

$

20,881

 

 

$

12,376

 

 

$

3,834

 

 

$

4,582

 

 

$

2,836

 

 

$

972

 

 

$

49,689

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Portfolio loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated for

   impairment (1)

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

Collectively evaluated for

   impairment

 

 

527,737

 

 

 

3,319,672

 

 

 

1,264,560

 

 

 

1,609,177

 

 

 

599,331

 

 

 

326,063

 

 

 

 

 

 

7,646,540

 

Acquired with deteriorated credit

   quality

 

 

335

 

 

 

5,951

 

 

 

900

 

 

 

2,430

 

 

 

 

 

 

125

 

 

 

 

 

 

9,741

 

Total portfolio loans

 

$

528,072

 

 

$

3,325,623

 

 

$

1,265,460

 

 

$

1,611,607

 

 

$

599,331

 

 

$

326,188

 

 

$

 

 

$

7,656,281

 

(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. The type, age, condition, location and any environmental risks associated with a property are also considered for all types of commercial real estate.  

Commercial and industrial (“C&I”) 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 C&I 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 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, and are considered non-accrual.  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:

 

 

 

Commercial 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, 2019

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

476,109

 

 

$

3,319,270

 

 

$

1,268,591

 

 

$

5,063,970

 

Criticized - compromised

 

 

5,794

 

 

 

52,657

 

 

 

14,785

 

 

 

73,236

 

Classified - substandard

 

 

1,143

 

 

 

22,660

 

 

 

17,201

 

 

 

41,004

 

Classified - doubtful

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

483,046

 

 

$

3,394,587

 

 

$

1,300,577

 

 

$

5,178,210

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As of December 31, 2018

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

523,707

 

 

$

3,267,304

 

 

$

1,245,190

 

 

$

5,036,201

 

Criticized - compromised

 

 

2,297

 

 

 

35,566

 

 

 

13,847

 

 

 

51,710

 

Classified - substandard

 

 

2,068

 

 

 

22,753

 

 

 

6,423

 

 

 

31,244

 

Classified - doubtful

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

528,072

 

 

$

3,325,623

 

 

$

1,265,460

 

 

$

5,119,155

 

 

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 $20.0 million at June 30, 2019 and $22.9 million at December 31, 2018, of which $2.0 and $3.9 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 FFKT Loans – In conjunction with the FFKT acquisition, WesBanco acquired loans with a book value of $1,064.8 million as of August 20, 2018.  These loans were recorded at the fair value of $1,025.8 million, with $988.3 million categorized as ASC 310-20 loans.  The fair market value adjustment on these loans of $26.0 million at the 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 $5.3 million were recorded at the fair value of $4.6 million, of which $2.4 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, 2019 was $3.1 million, while the outstanding customer balance was $3.6 million.  At June 30, 2019, no allowance for loan losses has been recognized related to the FFKT-acquired impaired loans.  Certain acquired underperforming loans with an acquired book value of $45.2 million were sold during the fourth quarter of 2018 for $32.9 million. The acquisition date fair value of the acquired loans was adjusted to the sale price resulting in no recognized gain or loss.

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

 

 

 

For the Six Months Ended

 

 

 

June 30,

 

 

June 30,

 

(unaudited, in thousands)

 

2019

 

 

2018

 

Balance at beginning of period

 

$

6,203

 

 

$

1,724

 

Acquisitions

 

 

1,300

 

 

 

 

Reduction due to change in projected cash flows

 

 

(960

)

 

 

(86

)

Reclass from non-accretable difference

 

 

839

 

 

 

5,877

 

Transfers out

 

 

 

 

 

 

Accretion

 

 

(2,240

)

 

 

(440

)

Balance at end of period

 

$

5,142

 

 

$

7,075

 

 

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, 2019

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Land and construction

 

$

482,016

 

 

$

965

 

 

$

45

 

 

$

20

 

 

$

1,030

 

 

$

483,046

 

 

$

 

Improved property

 

 

3,382,311

 

 

 

2,297

 

 

 

1,486

 

 

 

8,493

 

 

 

12,276

 

 

 

3,394,587

 

 

 

587

 

Total commercial real estate

 

 

3,864,327

 

 

 

3,262

 

 

 

1,531

 

 

 

8,513

 

 

 

13,306

 

 

 

3,877,633

 

 

 

587

 

Commercial and industrial

 

 

1,296,878

 

 

 

922

 

 

 

142

 

 

 

2,635

 

 

 

3,699

 

 

 

1,300,577

 

 

 

97

 

Residential real estate

 

 

1,617,430

 

 

 

5,962

 

 

 

2,449

 

 

 

7,772

 

 

 

16,183

 

 

 

1,633,613

 

 

 

1,173

 

Home equity

 

 

584,058

 

 

 

2,073

 

 

 

412

 

 

 

3,760

 

 

 

6,245

 

 

 

590,303

 

 

 

533

 

Consumer

 

 

333,279

 

 

 

1,682

 

 

 

506

 

 

 

261

 

 

 

2,449

 

 

 

335,728

 

 

 

244

 

Total portfolio loans

 

 

7,695,972

 

 

 

13,901

 

 

 

5,040

 

 

 

22,941

 

 

 

41,882

 

 

 

7,737,854

 

 

 

2,634

 

Loans held for sale

 

 

18,649

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

18,649

 

 

 

 

Total loans

 

$

7,714,621

 

 

$

13,901

 

 

$

5,040

 

 

$

22,941

 

 

$

41,882

 

 

$

7,756,503

 

 

$

2,634

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Impaired loans included above are as follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-accrual loans

 

$

9,310

 

 

$

1,170

 

 

$

2,169

 

 

$

20,249

 

 

 

23,588

 

 

$

32,898

 

 

 

 

 

TDRs accruing interest (1)

 

 

5,273

 

 

 

10

 

 

 

146

 

 

 

58

 

 

 

214

 

 

 

5,487

 

 

 

 

 

Total impaired

 

$

14,583

 

 

$

1,180

 

 

$

2,315

 

 

$

20,307

 

 

$

23,802

 

 

$

38,385

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As of December 31, 2018

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Land and construction

 

$

526,660

 

 

$

62

 

 

$

1,350

 

 

$

 

 

$

1,412

 

 

$

528,072

 

 

$

 

Improved property

 

 

3,314,765

 

 

 

2,266

 

 

 

2,250

 

 

 

6,342

 

 

 

10,858

 

 

 

3,325,623

 

 

 

175

 

Total commercial real estate

 

 

3,841,425

 

 

 

2,328

 

 

 

3,600

 

 

 

6,342

 

 

 

12,270

 

 

 

3,853,695

 

 

 

175

 

Commercial and industrial

 

 

1,261,536

 

 

 

323

 

 

 

594

 

 

 

3,007

 

 

 

3,924

 

 

 

1,265,460

 

 

 

13

 

Residential real estate

 

 

1,593,519

 

 

 

2,717

 

 

 

5,001

 

 

 

10,370

 

 

 

18,088

 

 

 

1,611,607

 

 

 

2,820

 

Home equity

 

 

591,623

 

 

 

2,500

 

 

 

1,273

 

 

 

3,935

 

 

 

7,708

 

 

 

599,331

 

 

 

705

 

Consumer

 

 

322,584

 

 

 

2,084

 

 

 

1,007

 

 

 

513

 

 

 

3,604

 

 

 

326,188

 

 

 

364

 

Total portfolio loans

 

 

7,610,687

 

 

 

9,952

 

 

 

11,475

 

 

 

24,167

 

 

 

45,594

 

 

 

7,656,281

 

 

 

4,077

 

Loans held for sale

 

 

8,994

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

8,994

 

 

 

 

Total loans

 

$

7,619,681

 

 

$

9,952

 

 

$

11,475

 

 

$

24,167

 

 

$

45,594

 

 

$

7,665,275

 

 

$

4,077

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Impaired loans included above are as follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-accrual loans

 

$

8,910

 

 

$

337

 

 

$

1,370

 

 

$

20,083

 

 

 

21,790

 

 

$

30,700

 

 

 

 

 

TDRs accruing interest (1)

 

 

5,586

 

 

 

59

 

 

 

92

 

 

 

7

 

 

 

158

 

 

 

5,744

 

 

 

 

 

Total impaired

 

$

14,496

 

 

$

396

 

 

$

1,462

 

 

$

20,090

 

 

$

21,948

 

 

$

36,444

 

 

 

 

 

(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, 2019

 

 

December 31, 2018

 

 

 

Unpaid

 

 

 

 

 

 

 

 

 

 

Unpaid

 

 

 

 

 

 

 

 

 

 

 

Principal

 

 

Recorded

 

 

Related

 

 

Principal

 

 

Recorded

 

 

Related

 

(unaudited, in thousands)

 

Balance (1)

 

 

Investment

 

 

Allowance

 

 

Balance (1)

 

 

Investment

 

 

Allowance

 

With no related specific allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Land and construction

 

$

347

 

 

$

295

 

 

$

 

 

$

 

 

$

 

 

$

 

Improved property

 

 

13,499

 

 

 

7,312

 

 

 

 

 

 

14,038

 

 

 

9,293

 

 

 

 

Commercial and industrial

 

 

4,086

 

 

 

2,854

 

 

 

 

 

 

4,610

 

 

 

3,428

 

 

 

 

Residential real estate

 

 

13,572

 

 

 

11,896

 

 

 

 

 

 

20,270

 

 

 

18,016

 

 

 

 

Home equity

 

 

5,247

 

 

 

4,450

 

 

 

 

 

 

5,924

 

 

 

5,036

 

 

 

 

Consumer

 

 

416

 

 

 

311

 

 

 

 

 

 

846

 

 

 

671

 

 

 

 

Total impaired loans without a specific allowance

 

 

37,167

 

 

 

27,118

 

 

 

 

 

 

45,688

 

 

 

36,444

 

 

 

 

With a specific allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Land and construction

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Improved property

 

 

5,211

 

 

 

5,157

 

 

 

1,479

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

 

194

 

 

 

192

 

 

 

11

 

 

 

 

 

 

 

 

 

 

Residential real estate

 

 

5,358

 

 

 

4,922

 

 

 

12

 

 

 

 

 

 

 

 

 

 

Home equity

 

 

990

 

 

 

922

 

 

 

8

 

 

 

 

 

 

 

 

 

 

Consumer

 

 

113

 

 

 

74

 

 

 

1

 

 

 

 

 

 

 

 

 

 

Total impaired loans with a specific allowance

 

 

11,866

 

 

 

11,267

 

 

 

1,511

 

 

 

 

 

 

 

 

 

 

Total impaired loans

 

$

49,033

 

 

$

38,385

 

 

$

1,511

 

 

$

45,688

 

 

$

36,444

 

 

$

 

(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, 2019

 

 

June 30, 2018

 

 

June 30, 2019

 

 

June 30, 2018

 

 

 

Average

 

 

Interest

 

 

Average

 

 

Interest

 

 

Average

 

 

Interest

 

 

Average

 

 

Interest

 

 

 

Recorded

 

 

Income

 

 

Recorded

 

 

Income

 

 

Recorded

 

 

Income

 

 

Recorded

 

 

Income

 

(unaudited, in thousands)

 

Investment

 

 

Recognized

 

 

Investment

 

 

Recognized

 

 

Investment

 

 

Recognized

 

 

Investment

 

 

Recognized

 

With no related specific allowance

   recorded:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Land and construction

 

$

290

 

 

$

 

 

$

400

 

 

$

 

 

$

193

 

 

$

 

 

$

346

 

 

$

 

Improved property

 

 

7,287

 

 

 

 

 

 

10,604

 

 

 

23

 

 

 

7,955

 

 

 

 

 

 

11,357

 

 

 

368

 

Commercial and industrial

 

 

2,961

 

 

 

 

 

 

3,036

 

 

 

2

 

 

 

3,116

 

 

 

 

 

 

3,008

 

 

 

4

 

Residential real estate

 

 

11,845

 

 

 

 

 

 

18,264

 

 

 

61

 

 

 

13,902

 

 

 

 

 

 

18,434

 

 

 

127

 

Home equity

 

 

4,487

 

 

 

 

 

 

5,068

 

 

 

6

 

 

 

4,670

 

 

 

 

 

 

5,098

 

 

 

11

 

Consumer

 

 

337

 

 

 

 

 

 

758

 

 

 

2

 

 

 

448

 

 

 

 

 

 

823

 

 

 

5

 

Total impaired loans without a specific

   allowance

 

 

27,207

 

 

 

 

 

 

38,130

 

 

 

94

 

 

 

30,284

 

 

 

 

 

 

39,066

 

 

 

515

 

With a specific allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Land and construction

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Improved property

 

 

3,645

 

 

 

14

 

 

 

1,052

 

 

 

 

 

 

2,430

 

 

 

28

 

 

 

1,403

 

 

 

 

Commercial and industrial

 

 

250

 

 

 

4

 

 

 

 

 

 

 

 

 

166

 

 

 

7

 

 

 

 

 

 

 

Residential real estate

 

 

5,000

 

 

 

60

 

 

 

 

 

 

 

 

 

3,333

 

 

 

118

 

 

 

 

 

 

 

Home equity

 

 

859

 

 

 

7

 

 

 

 

 

 

 

 

 

573

 

 

 

15

 

 

 

 

 

 

 

Consumer

 

 

89

 

 

 

1

 

 

 

 

 

 

 

 

 

59

 

 

 

2

 

 

 

 

 

 

 

Total impaired loans with a specific allowance

 

 

9,843

 

 

 

86

 

 

 

1,052

 

 

 

 

 

 

6,561

 

 

 

170

 

 

 

1,403

 

 

 

 

Total impaired loans

 

$

37,050

 

 

$

86

 

 

$

39,182

 

 

$

94

 

 

$

36,845

 

 

$

170

 

 

$

40,469

 

 

$

515

 

 

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

 

 

 

Non-accrual Loans (1)

 

 

 

June 30,

 

 

December 31,

 

(unaudited, in thousands)

 

2019

 

 

2018

 

Commercial real estate:

 

 

 

 

 

 

 

 

Land and construction

 

$

295

 

 

$

 

Improved property

 

 

11,726

 

 

 

8,413

 

Total commercial real estate

 

 

12,021

 

 

 

8,413

 

Commercial and industrial

 

 

2,854

 

 

 

3,260

 

Residential real estate

 

 

12,813

 

 

 

13,831

 

Home equity

 

 

4,886

 

 

 

4,610

 

Consumer

 

 

324

 

 

 

586

 

Total

 

$

32,898

 

 

$

30,700

 

(1) At June 30, 2019, there were three borrowers with loans greater than $1.0 million totaling $8.2 million, as compared to one borrower with a loan greater than $1.0 million totaling $3.4 million at December 31, 2018.  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, 2019

 

 

December 31, 2018

 

(unaudited, in thousands)

 

Accruing

 

 

Non-Accrual

 

 

Total

 

 

Accruing

 

 

Non-Accrual

 

 

Total

 

Commercial real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Land and construction

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

Improved property

 

 

743

 

 

 

558

 

 

 

1,301

 

 

 

880

 

 

 

1,529

 

 

 

2,409

 

Total commercial real estate

 

 

743

 

 

 

558

 

 

 

1,301

 

 

 

880

 

 

 

1,529

 

 

 

2,409

 

Commercial and industrial

 

 

192

 

 

 

 

 

 

192

 

 

 

168

 

 

 

169

 

 

 

337

 

Residential real estate

 

 

4,005

 

 

 

917

 

 

 

4,922

 

 

 

4,185

 

 

 

921

 

 

 

5,106

 

Home equity

 

 

486

 

 

 

436

 

 

 

922

 

 

 

426

 

 

 

198

 

 

 

624

 

Consumer

 

 

61

 

 

 

13

 

 

 

74

 

 

 

85

 

 

 

38

 

 

 

123

 

Total

 

$

5,487

 

 

$

1,924

 

 

$

7,411

 

 

$

5,744

 

 

$

2,855

 

 

$

8,599

 

 

As of June 30, 2019 and December 31, 2018, 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 $0.2 million and $0.1 million as of June 30, 2019 and December 31, 2018.

The following tables present details related to loans identified as TDRs during the three and six months ended June 30, 2019 and 2018, respectively:

 

 

 

New TDRs (1)

 

 

 

For the Three Months Ended

 

 

 

June 30, 2019

 

 

June 30, 2018

 

 

 

 

 

 

 

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

 

 

 

44

 

 

 

40

 

 

 

1

 

 

 

9

 

 

 

9

 

Residential real estate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Home equity

 

 

1

 

 

 

199

 

 

 

156

 

 

 

1

 

 

 

20

 

 

 

20

 

Consumer

 

 

 

 

 

 

 

 

 

 

 

2

 

 

 

39

 

 

 

36

 

Total

 

 

2

 

 

$

243

 

 

$

196

 

 

 

4

 

 

$

68

 

 

$

65

 

(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, 2019

 

 

June 30, 2018

 

 

 

 

 

 

 

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

 

 

 

44

 

 

 

40

 

 

 

1

 

 

 

10

 

 

 

9

 

Residential real estate

 

 

4

 

 

 

194

 

 

 

188

 

 

 

5

 

 

 

203

 

 

 

185

 

Home equity

 

 

3

 

 

 

386

 

 

 

340

 

 

 

1

 

 

 

20

 

 

 

20

 

Consumer

 

 

1

 

 

 

15

 

 

 

13

 

 

 

4

 

 

 

45

 

 

 

38

 

Total

 

 

9

 

 

$

639

 

 

$

581

 

 

 

11

 

 

$

278

 

 

$

252

 

(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, 2019 and 2018, respectively, that were restructured within the last twelve months prior to June 30, 2019 and 2018, respectively:

 

 

 

Defaulted TDRs (1)

 

 

 

For the Six Months Ended

 

 

 

June 30, 2019

 

 

June 30, 2018

 

 

 

Number of

 

 

Recorded

 

 

Number of

 

 

Recorded

 

(unaudited, dollars in thousands)

 

Defaults

 

 

Investment

 

 

Defaults

 

 

Investment

 

Commercial real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Land and construction

 

 

 

 

$

 

 

 

 

 

$

 

Improved property

 

 

 

 

 

 

 

 

1

 

 

 

145

 

Total commercial real estate

 

 

 

 

 

 

 

 

1

 

 

 

145

 

Commercial and industrial

 

 

 

 

 

 

 

 

 

 

 

 

Residential real estate

 

 

1

 

 

 

97

 

 

 

1

 

 

 

121

 

Home equity

 

 

 

 

 

 

 

 

1

 

 

 

7

 

Consumer

 

 

1

 

 

 

13

 

 

 

 

 

 

 

Total

 

 

2

 

 

$

110

 

 

 

3

 

 

$

273

 

(1) Excludes loans that were either charged-off or cured by period end.  The recorded investment is as of June 30, 2019 and 2018, 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:

 

 

 

June 30,

 

 

December 31,

 

(unaudited, in thousands)

 

2019

 

 

2018

 

Other real estate owned

 

$

4,891

 

 

$

7,173

 

Repossessed assets

 

 

82

 

 

 

92

 

Total other real estate owned and repossessed assets

 

$

4,973

 

 

$

7,265

 

 

Residential real estate included in other real estate owned at June 30, 2019 and December 31, 2018 was $1.2 million and $1.3 million, respectively.  At June 30, 2019 and December 31, 2018, formal foreclosure proceedings were in process on residential real estate loans totaling $5.8 million and $6.0 million, respectively.