XML 22 R12.htm IDEA: XBRL DOCUMENT v3.21.2
Loans and Leases and the Allowance for Credit Losses
6 Months Ended
Jun. 30, 2021
Loans And Leases And Allowance For Loan And Lease Losses [Abstract]  
Loans and Leases and the Allowance for Credit Losses

Note 4.    Loans and Leases and the Allowance for Credit Losses

Loans and Leases

The Paycheck Protection Program (“PPP”) amounts presented, which are reported net of deferred costs and fees, were previously included as a component of the Commercial and Industrial loan class.

The Company’s loan and lease portfolio was comprised of the following as of June 30, 2021, and December 31, 2020:

 

(dollars in thousands)

 

June 30,

2021

 

 

December 31,

2020

 

Commercial

 

 

 

 

 

 

 

 

Commercial and Industrial

 

$

1,257,305

 

 

$

1,357,610

 

PPP

 

 

513,513

 

 

 

517,683

 

Commercial Mortgage

 

 

2,944,435

 

 

 

2,854,829

 

Construction

 

 

277,393

 

 

 

259,798

 

Lease Financing

 

 

110,500

 

 

 

110,766

 

Total Commercial

 

 

5,103,146

 

 

 

5,100,686

 

Consumer

 

 

 

 

 

 

 

 

Residential Mortgage

 

 

4,264,180

 

 

 

4,130,513

 

Home Equity

 

 

1,594,781

 

 

 

1,604,538

 

Automobile

 

 

714,729

 

 

 

708,800

 

Other 1

 

 

364,542

 

 

 

395,483

 

Total Consumer

 

 

6,938,232

 

 

 

6,839,334

 

Total Loans and Leases

 

$

12,041,378

 

 

$

11,940,020

 

 

1

Comprised of other revolving credit, installment, and lease financing.

The majority of the Company’s lending activity is with customers located in the State of Hawaii.  A substantial portion of the Company’s real estate loans are secured by real estate in Hawaii.

Net gains related to sales of residential mortgage loans, recorded as a component of mortgage banking income were $2.6 million and $2.4 million for the three months ended June 30, 2021, and June 30, 2020, respectively, and $4.7 million and $5.6 million for the first six months ended June 30, 2021 and June 30, 2020, respectively.

The Company elected to exclude AIR from the amortized cost basis of loans disclosed throughout this footnote.  As of June 30, 2021, and December 31, 2020, AIR for loans totaled $31.2 million and $35.9 million, respectively, and is included in the “accrued interest receivable” line item on the Company’s consolidated statements of condition.

In response to the COVID-19 pandemic, the Coronavirus Aid, Relief, and Economic Security (“CARES”) Act was passed by Congress and signed into law on March 27, 2020.  The CARES Act established the PPP, which provides loans to small businesses who were affected by economic conditions as a result of COVID-19 to provide cash-flow assistance to employers who maintain their eligible costs during the COVID-19 emergency.  PPP loans carry an interest rate of one percent, and a maturity of two or five years.  These loans are fully guaranteed by the SBA and may be eligible for forgiveness by the SBA to the extent that the proceeds are used to cover eligible costs over a period of up to 24 weeks after the loan is made as long as certain conditions are met regarding employee retention and compensation levels.  PPP loans deemed eligible for forgiveness by the SBA will be repaid by the SBA to the Company.  The SBA pays the Company fees for processing PPP loans. These processing fees are accounted for as loan origination fees and recognized over the contractual loan term as a yield adjustment on the loans.  

Allowance for Credit Losses (the “Allowance”)

The following presents by portfolio segment, the activity in the Allowance for the three and six months ended June 30, 2021, and June 30, 2020.

 

(dollars in thousands)

 

Commercial

 

 

Consumer

 

 

Total

 

Three Months Ended June 30, 2021

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for Credit Losses:

 

 

 

 

 

 

 

 

 

 

 

 

Balance at Beginning of Period

 

$

82,811

 

 

$

115,532

 

 

$

198,343

 

Loans and Leases Charged-Off

 

 

(456

)

 

 

(3,853

)

 

 

(4,309

)

Recoveries on Loans and Leases Previously Charged-Off

 

 

144

 

 

 

2,981

 

 

 

3,125

 

Net Loans and Leases Recovered (Charged-Off)

 

 

(312

)

 

 

(872

)

 

 

(1,184

)

Provision for Credit Losses

 

 

(3,860

)

 

 

(12,914

)

 

 

(16,774

)

Balance at End of Period

 

$

78,639

 

 

$

101,746

 

 

$

180,385

 

Six Months Ended June 30, 2021

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for Credit Losses:

 

 

 

 

 

 

 

 

 

 

 

 

Balance at Beginning of Period

 

$

84,847

 

 

$

131,405

 

 

$

216,252

 

Loans and Leases Charged-Off

 

 

(704

)

 

 

(9,896

)

 

 

(10,600

)

Recoveries on Loans and Leases Previously Charged-Off

 

 

256

 

 

 

6,244

 

 

 

6,500

 

Net Loans and Leases Recovered (Charged-Off)

 

 

(448

)

 

 

(3,652

)

 

 

(4,100

)

Provision for Credit Losses

 

 

(5,760

)

 

 

(26,007

)

 

 

(31,767

)

Balance at End of Period

 

$

78,639

 

 

$

101,746

 

 

$

180,385

 

Three Months Ended June 30, 2020

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for Credit Losses:

 

 

 

 

 

 

 

 

 

 

 

 

Balance at Beginning of Period

 

$

67,987

 

 

$

70,163

 

 

$

138,150

 

Loans and Leases Charged-Off

 

 

(656

)

 

 

(7,627

)

 

 

(8,283

)

Recoveries on Loans and Leases Previously Charged-Off

 

 

1,524

 

 

 

1,648

 

 

 

3,172

 

Net Loans and Leases Recovered (Charged-Off)

 

 

868

 

 

 

(5,979

)

 

 

(5,111

)

Provision for Credit Losses

 

 

3,667

 

 

 

36,733

 

 

 

40,400

 

Balance at End of Period

 

$

72,522

 

 

$

100,917

 

 

$

173,439

 

Six Months Ended June 30, 2020

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for Credit Losses:

 

 

 

 

 

 

 

 

 

 

 

 

Balance at Beginning of Period (December 31, 2020)

 

$

73,801

 

 

$

36,226

 

 

$

110,027

 

CECL Adoption (Day 1) Impact

 

 

(18,789

)

 

 

17,052

 

 

 

(1,737

)

Balance at Beginning of Period (January 1, 2020)

 

 

55,012

 

 

 

53,278

 

 

 

108,290

 

Loans and Leases Charged-Off

 

 

(1,349

)

 

 

(14,111

)

 

 

(15,460

)

Recoveries on Loans and Leases Previously Charged-Off

 

 

1,853

 

 

 

4,756

 

 

 

6,609

 

Net Loans and Leases Recovered (Charged-Off)

 

 

504

 

 

 

(9,355

)

 

 

(8,851

)

Provision for Credit Losses

 

 

17,006

 

 

 

56,994

 

 

 

74,000

 

Balance at End of Period

 

$

72,522

 

 

$

100,917

 

 

$

173,439

 

 

Credit Quality Indicators

The Company uses several credit quality indicators to manage credit risk in an ongoing manner.  The Company uses an internal credit risk rating system that categorizes loans and leases into pass, special mention, or classified categories.  Credit risk ratings are applied individually to those classes of loans and leases that have significant or unique credit characteristics that benefit from a case-by-case evaluation.  These are typically loans and leases to businesses or individuals in the classes which comprise the commercial portfolio segment.  Groups of loans and leases that are underwritten and structured using standardized criteria and characteristics, such as statistical models (e.g., credit scoring or payment performance), are typically risk-rated and monitored collectively.  These are typically loans and leases to individuals in the classes which comprise the consumer portfolio segment.

The following are the definitions of the Company’s credit quality indicators:

 

Pass:

Loans and leases in all classes within the commercial and consumer portfolio segments that are not adversely rated, are contractually current as to principal and interest, and are otherwise in compliance with the contractual terms of the loan or lease agreement.  Residential mortgage loans that are past due 90 days or more as to principal or interest may be considered Pass if the current loan-to-value ratio is 60% or less.  Home equity loans that are past due 90 days or more as to principal or interest may be considered Pass if the first mortgage is with the Company and the current combined loan-to-value ratio is 60% or less.  

 

Special Mention:

Loans and leases in all classes within the commercial portfolio segment that have potential weaknesses that deserve management’s close attention.  If not addressed, these potential weaknesses may result in deterioration of the repayment prospects for the loan or lease.  The Special Mention credit quality indicator is not used for the consumer portfolio segment.

 

Classified:

Loans and leases in the classes within the commercial portfolio segment that are inadequately protected by the sound worth and paying capacity of the borrower or of the collateral pledged, if any.  Classified loans and leases are also those in the classes within the consumer portfolio segment that are past due 90 days or more as to principal or interest.  Residential mortgage and home equity loans may be current as to principal and interest, but may be considered Classified for a period of generally up to six months following a loan modification.  Following a period of demonstrated performance in accordance with the modified contractual terms, the loan may be removed from Classified status.  

For pass rated credits, risk ratings are certified at a minimum annually.  For special mention or classified credits, risk ratings are reviewed for appropriateness on an ongoing basis, monthly, or at a minimum, quarterly.  The following presents by credit quality indicator, loan class, and year of origination, the amortized cost basis of the Company’s loans and leases as of June 30, 2021.

 

 

 

Term Loans by Origination Year

 

 

 

 

 

 

 

 

 

 

 

 

 

(dollars in thousands)

YTD

June 30,

2021

 

 

2020

 

 

2019

 

 

2018

 

 

2017

 

 

Prior

 

 

Revolving

Loans

 

 

Revolving

Loans

Converted

to Term

Loans

 

 

Total Loans

and Leases

 

June 30, 2021

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and Industrial

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

155,952

 

 

$

397,887

 

 

$

110,322

 

 

$

88,056

 

 

$

38,839

 

 

$

97,488

 

 

$

264,104

 

 

$

606

 

 

$

1,153,254

 

Special Mention

 

 

2,046

 

 

 

11,189

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

167

 

 

 

34,424

 

 

 

35

 

 

 

47,861

 

Classified

 

 

188

 

 

 

1,492

 

 

 

95

 

 

 

13,058

 

 

 

643

 

 

 

18,809

 

 

 

21,826

 

 

 

79

 

 

 

56,190

 

Total Commercial and

   Industrial

 

$

158,186

 

 

$

410,568

 

 

$

110,417

 

 

$

101,114

 

 

$

39,482

 

 

$

116,464

 

 

$

320,354

 

 

$

720

 

 

$

1,257,305

 

PPP

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

273,933

 

 

$

239,580

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

513,513

 

Total PPP

 

$

273,933

 

 

$

239,580

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

513,513

 

Commercial Mortgage

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

366,072

 

 

$

819,888

 

 

$

384,925

 

 

$

334,830

 

 

$

213,563

 

 

$

603,288

 

 

$

76,580

 

 

$

-

 

 

$

2,799,146

 

Special Mention

 

 

2,082

 

 

 

66,902

 

 

 

28,340

 

 

 

288

 

 

 

-

 

 

 

13,532

 

 

 

-

 

 

 

-

 

 

 

111,144

 

Classified

 

 

2,433

 

 

 

13,456

 

 

 

647

 

 

 

-

 

 

 

5,058

 

 

 

12,551

 

 

 

-

 

 

 

-

 

 

 

34,145

 

Total Commercial

   Mortgage

 

$

370,587

 

 

$

900,246

 

 

$

413,912

 

 

$

335,118

 

 

$

218,621

 

 

$

629,371

 

 

$

76,580

 

 

$

-

 

 

$

2,944,435

 

Construction

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

58,780

 

 

$

122,752

 

 

$

66,038

 

 

$

11,281

 

 

$

895

 

 

$

-

 

 

$

17,647

 

 

$

-

 

 

$

277,393

 

Total Construction

 

$

58,780

 

 

$

122,752

 

 

$

66,038

 

 

$

11,281

 

 

$

895

 

 

$

-

 

 

$

17,647

 

 

$

-

 

 

$

277,393

 

Lease Financing

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

16,191

 

 

$

17,249

 

 

$

18,115

 

 

$

11,671

 

 

$

3,039

 

 

$

43,308

 

 

$

-

 

 

$

-

 

 

$

109,573

 

Special Mention

 

 

-

 

 

 

-

 

 

 

-

 

 

 

927

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

927

 

Total Lease

Financing

 

$

16,191

 

 

$

17,249

 

 

$

18,115

 

 

$

12,598

 

 

$

3,039

 

 

$

43,308

 

 

$

-

 

 

$

-

 

 

$

110,500

 

Total Commercial

 

$

877,677

 

 

$

1,690,395

 

 

$

608,482

 

 

$

460,111

 

 

$

262,037

 

 

$

789,143

 

 

$

414,581

 

 

$

720

 

 

$

5,103,146

 

Consumer

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential Mortgage

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

850,707

 

 

$

1,218,829

 

 

$

452,181

 

 

$

225,001

 

 

$

332,560

 

 

$

1,181,550

 

 

$

-

 

 

$

-

 

 

$

4,260,828

 

Classified

 

 

-

 

 

 

-

 

 

 

294

 

 

 

397

 

 

 

909

 

 

 

1,752

 

 

 

-

 

 

 

-

 

 

 

3,352

 

Total Residential

   Mortgage

 

$

850,707

 

 

$

1,218,829

 

 

$

452,475

 

 

$

225,398

 

 

$

333,469

 

 

$

1,183,302

 

 

$

-

 

 

$

-

 

 

$

4,264,180

 

Home Equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

3,524

 

 

$

1,550,205

 

 

$

33,831

 

 

$

1,587,560

 

Classified

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

116

 

 

 

5,839

 

 

 

1,266

 

 

 

7,221

 

Total Home Equity

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

3,640

 

 

$

1,556,044

 

 

$

35,097

 

 

$

1,594,781

 

Automobile

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

156,177

 

 

$

181,983

 

 

$

173,776

 

 

$

122,448

 

 

$

49,436

 

 

$

30,631

 

 

$

-

 

 

$

-

 

 

$

714,451

 

Classified

 

 

11

 

 

 

64

 

 

 

68

 

 

 

7

 

 

 

22

 

 

 

106

 

 

 

-

 

 

 

-

 

 

 

278

 

Total Automobile

 

$

156,188

 

 

$

182,047

 

 

$

173,844

 

 

$

122,455

 

 

$

49,458

 

 

$

30,737

 

 

$

-

 

 

$

-

 

 

$

714,729

 

Other1

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

51,802

 

 

$

60,646

 

 

$

119,677

 

 

$

68,058

 

 

$

26,288

 

 

$

8,372

 

 

$

27,833

 

 

$

1,431

 

 

$

364,107

 

Classified

 

 

-

 

 

 

34

 

 

 

172

 

 

 

120

 

 

 

56

 

 

 

19

 

 

 

32

 

 

 

2

 

 

 

435

 

Total Other

 

$

51,802

 

 

$

60,680

 

 

$

119,849

 

 

$

68,178

 

 

$

26,344

 

 

$

8,391

 

 

$

27,865

 

 

$

1,433

 

 

$

364,542

 

Total Consumer

 

$

1,058,697

 

 

$

1,461,556

 

 

$

746,168

 

 

$

416,031

 

 

$

409,271

 

 

$

1,226,070

 

 

$

1,583,909

 

 

$

36,530

 

 

$

6,938,232

 

Total Loans and Leases

 

$

1,936,374

 

 

$

3,151,951

 

 

$

1,354,650

 

 

$

876,142

 

 

$

671,308

 

 

$

2,015,213

 

 

$

1,998,490

 

 

$

37,250

 

 

$

12,041,378

 

 

1

Comprised of other revolving credit, installment, and lease financing.

For the six months ended June 30, 2021, and June 30, 2020, $2.9 million and $1.3 million revolving loans, respectively, were converted to term loans.

The following presents by credit quality indicator, loan class, and year of origination, the amortized cost basis of the Company’s loans and leases as of December 31, 2020.

 

 

 

Term Loans by Origination Year

 

 

 

 

 

 

 

 

 

 

 

 

 

(dollars in thousands)

 

2020

 

 

2019

 

 

2018

 

 

2017

 

 

2016

 

 

Prior

 

 

Revolving

Loans

 

 

Revolving

Loans

Converted

to Term

Loans

 

 

Total Loans

and Leases

 

December 31, 2020

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and Industrial

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

426,780

 

 

$

149,024

 

 

$

149,468

 

 

$

49,385

 

 

$

52,354

 

 

$

68,269

 

 

$

342,339

 

 

$

847

 

 

$

1,238,466

 

Special Mention

 

 

11,702

 

 

 

42

 

 

 

-

 

 

 

-

 

 

 

110

 

 

 

95

 

 

 

32,319

 

 

 

52

 

 

 

44,320

 

Classified

 

 

32,208

 

 

 

1,734

 

 

 

2,266

 

 

 

777

 

 

 

19

 

 

 

19,166

 

 

 

18,529

 

 

 

125

 

 

 

74,824

 

Total Commercial and

   Industrial

 

$

470,690

 

 

$

150,800

 

 

$

151,734

 

 

$

50,162

 

 

$

52,483

 

 

$

87,530

 

 

$

393,187

 

 

$

1,024

 

 

$

1,357,610

 

PPP

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

517,683

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

517,683

 

Total PPP

 

$

517,683

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

517,683

 

Commercial Mortgage

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

847,676

 

 

$

458,472

 

 

$

350,363

 

 

$

245,157

 

 

$

267,860

 

 

$

425,157

 

 

$

76,869

 

 

$

-

 

 

$

2,671,554

 

Special Mention

 

 

66,523

 

 

 

28,418

 

 

 

291

 

 

 

7,117

 

 

 

8,665

 

 

 

5,035

 

 

 

-

 

 

 

-

 

 

 

116,049

 

Classified

 

 

49,640

 

 

 

655

 

 

 

2,783

 

 

 

274

 

 

 

4,742

 

 

 

9,132

 

 

 

-

 

 

 

-

 

 

 

67,226

 

Total Commercial

   Mortgage

 

$

963,839

 

 

$

487,545

 

 

$

353,437

 

 

$

252,548

 

 

$

281,267

 

 

$

439,324

 

 

$

76,869

 

 

$

-

 

 

$

2,854,829

 

Construction

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

106,508

 

 

$

105,731

 

 

$

11,275

 

 

$

8,133

 

 

$

-

 

 

$

-

 

 

$

28,151

 

 

$

-

 

 

$

259,798

 

Total Construction

 

$

106,508

 

 

$

105,731

 

 

$

11,275

 

 

$

8,133

 

 

$

-

 

 

$

-

 

 

$

28,151

 

 

$

-

 

 

$

259,798

 

Lease Financing

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

19,906

 

 

$

20,132

 

 

$

13,785

 

 

$

4,202

 

 

$

9,657

 

 

$

41,755

 

 

$

-

 

 

$

-

 

 

$

109,437

 

Classified

 

 

33

 

 

 

67

 

 

 

1,092

 

 

 

42

 

 

 

95

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

1,329

 

Total Lease

Financing

 

$

19,939

 

 

$

20,199

 

 

$

14,877

 

 

$

4,244

 

 

$

9,752

 

 

$

41,755

 

 

$

-

 

 

$

-

 

 

$

110,766

 

Total Commercial

 

$

2,078,659

 

 

$

764,275

 

 

$

531,323

 

 

$

315,087

 

 

$

343,502

 

 

$

568,609

 

 

$

498,207

 

 

$

1,024

 

 

$

5,100,686

 

Consumer

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential Mortgage

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

1,300,831

 

 

$

576,452

 

 

$

295,522

 

 

$

454,165

 

 

$

545,798

 

 

$

954,120

 

 

$

-

 

 

$

-

 

 

$

4,126,888

 

Classified

 

 

-

 

 

 

294

 

 

 

-

 

 

 

1,032

 

 

 

-

 

 

 

2,299

 

 

 

-

 

 

 

-

 

 

 

3,625

 

Total Residential

   Mortgage

 

$

1,300,831

 

 

$

576,746

 

 

$

295,522

 

 

$

455,197

 

 

$

545,798

 

 

$

956,419

 

 

$

-

 

 

$

-

 

 

$

4,130,513

 

Home Equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

4,449

 

 

$

1,556,671

 

 

$

37,559

 

 

$

1,598,679

 

Classified

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

88

 

 

 

4,693

 

 

 

1,078

 

 

 

5,859

 

Total Home Equity

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

4,537

 

 

$

1,561,364

 

 

$

38,637

 

 

$

1,604,538

 

Automobile

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

219,218

 

 

$

213,914

 

 

$

158,216

 

 

$

68,776

 

 

$

33,899

 

 

$

13,850

 

 

$

-

 

 

$

-

 

 

$

707,873

 

Classified

 

 

101

 

 

 

245

 

 

 

171

 

 

 

113

 

 

 

161

 

 

 

136

 

 

 

-

 

 

 

-

 

 

 

927

 

Total Automobile

 

$

219,319

 

 

$

214,159

 

 

$

158,387

 

 

$

68,889

 

 

$

34,060

 

 

$

13,986

 

 

$

-

 

 

$

-

 

 

$

708,800

 

Other1

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

71,042

 

 

$

145,549

 

 

$

92,993

 

 

$

39,770

 

 

$

9,225

 

 

$

2,189

 

 

$

32,070

 

 

$

1,485

 

 

$

394,323

 

Classified

 

 

51

 

 

 

419

 

 

 

375

 

 

 

167

 

 

 

42

 

 

 

21

 

 

 

85

 

 

 

-

 

 

 

1,160

 

Total Other

 

$

71,093

 

 

$

145,968

 

 

$

93,368

 

 

$

39,937

 

 

$

9,267

 

 

$

2,210

 

 

$

32,155

 

 

$

1,485

 

 

$

395,483

 

Total Consumer

 

$

1,591,243

 

 

$

936,873

 

 

$

547,277

 

 

$

564,023

 

 

$

589,125

 

 

$

977,152

 

 

$

1,593,519

 

 

$

40,122

 

 

$

6,839,334

 

Total Loans and Leases

 

$

3,669,902

 

 

$

1,701,148

 

 

$

1,078,600

 

 

$

879,110

 

 

$

932,627

 

 

$

1,545,761

 

 

$

2,091,726

 

 

$

41,146

 

 

$

11,940,020

 

 

1

Comprised of other revolving credit, installment, and lease financing.

  

 

Aging Analysis

Loans and leases are considered to be past due once becoming 30 days delinquent.  For the consumer portfolio, this generally represents two missed monthly payments.  The following presents by class, an aging analysis of the Company’s loan and lease portfolio as of June 30, 2021, and December 31, 2020.

 

(dollars in thousands)

 

30 - 59

Days

Past Due

 

 

60 - 89

Days

Past Due

 

 

Past Due

90 Days

or More

 

 

Non-

Accrual

 

 

Total

Past Due

and Non-

Accrual

 

 

Current

 

 

Total

Loans and

Leases

 

 

Non-

Accrual

Loans

and Leases

that are

Current 2

 

As of June 30, 2021

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and Industrial

 

$

195

 

 

$

1,990

 

 

$

 

 

$

258

 

 

$

2,443

 

 

$

1,254,862

 

 

$

1,257,305

 

 

$

217

 

PPP

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

513,513

 

 

 

513,513

 

 

 

 

Commercial Mortgage

 

 

 

 

 

 

 

 

 

 

 

8,413

 

 

 

8,413

 

 

 

2,936,022

 

 

 

2,944,435

 

 

 

4,869

 

Construction

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

277,393

 

 

 

277,393

 

 

 

 

Lease Financing

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

110,500

 

 

 

110,500

 

 

 

 

Total Commercial

 

 

195

 

 

 

1,990

 

 

 

 

 

 

8,671

 

 

 

10,856

 

 

 

5,092,290

 

 

 

5,103,146

 

 

 

5,086

 

Consumer

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential Mortgage

 

 

5,587

 

 

 

2,194

 

 

 

4,069

 

 

 

2,437

 

 

 

14,287

 

 

 

4,249,893

 

 

 

4,264,180

 

 

 

932

 

Home Equity

 

 

1,031

 

 

 

440

 

 

 

4,498

 

 

 

5,534

 

 

 

11,503

 

 

 

1,583,278

 

 

 

1,594,781

 

 

 

1,154

 

Automobile

 

 

5,828

 

 

 

755

 

 

 

277

 

 

 

 

 

 

6,860

 

 

 

707,869

 

 

 

714,729

 

 

 

 

Other 1

 

 

1,645

 

 

 

852

 

 

 

434

 

 

 

 

 

 

2,931

 

 

 

361,611

 

 

 

364,542

 

 

 

 

Total Consumer

 

 

14,091

 

 

 

4,241

 

 

 

9,278

 

 

 

7,971

 

 

 

35,581

 

 

 

6,902,651

 

 

 

6,938,232

 

 

 

2,086

 

Total

 

$

14,286

 

 

$

6,231

 

 

$

9,278

 

 

$

16,642

 

 

$

46,437

 

 

$

11,994,941

 

 

$

12,041,378

 

 

$

7,172

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As of December 31, 2020

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and Industrial

 

$

191

 

 

$

59

 

 

$

 

 

$

441

 

 

$

691

 

 

$

1,356,919

 

 

$

1,357,610

 

 

$

285

 

PPP

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

517,683

 

 

 

517,683

 

 

 

 

Commercial Mortgage

 

 

 

 

 

 

 

 

 

 

 

8,527

 

 

 

8,527

 

 

 

2,846,302

 

 

 

2,854,829

 

 

 

4,983

 

Construction

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

259,798

 

 

 

259,798

 

 

 

 

Lease Financing

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

110,766

 

 

 

110,766

 

 

 

 

Total Commercial

 

 

191

 

 

 

59

 

 

 

 

 

 

8,968

 

 

 

9,218

 

 

 

5,091,468

 

 

 

5,100,686

 

 

 

5,268

 

Consumer

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential Mortgage

 

 

4,049

 

 

 

2,083

 

 

 

5,274

 

 

 

3,223

 

 

 

14,629

 

 

 

4,115,884

 

 

 

4,130,513

 

 

 

2,100

 

Home Equity

 

 

3,423

 

 

 

3,378

 

 

 

3,187

 

 

 

3,958

 

 

 

13,946

 

 

 

1,590,592

 

 

 

1,604,538

 

 

 

987

 

Automobile

 

 

6,358

 

 

 

2,215

 

 

 

925

 

 

 

 

 

 

9,498

 

 

 

699,302

 

 

 

708,800

 

 

 

 

Other 1

 

 

2,556

 

 

 

1,612

 

 

 

1,160

 

 

 

 

 

 

5,328

 

 

 

390,155

 

 

 

395,483

 

 

 

 

Total Consumer

 

 

16,386

 

 

 

9,288

 

 

 

10,546

 

 

 

7,181

 

 

 

43,401

 

 

 

6,795,933

 

 

 

6,839,334

 

 

 

3,087

 

Total

 

$

16,577

 

 

$

9,347

 

 

$

10,546

 

 

$

16,149

 

 

$

52,619

 

 

$

11,887,401

 

 

$

11,940,020

 

 

$

8,355

 

 

1

Comprised of other revolving credit, installment, and lease financing.

2

Represents non-accrual loans that are not past due 30 days or more; however, full payment of principal and interest is still not expected.

 

Non-Accrual Loans and Leases

The following presents the non-accrual loans and leases as of June 30, 2021, and December 31, 2020.

 

 

 

June 30, 2021

 

 

December 31, 2020

 

(dollars in thousands)

 

Non-accrual

loans with a

related ACL

 

 

Non-accrual

loans without

a related ACL

 

 

Total Non-

accrual loans

 

 

Non-accrual

loans with a

related ACL

 

 

Non-accrual

loans without

a related ACL

 

 

Total Non-

accrual loans

 

Commercial

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and Industrial

 

$

258

 

 

$

 

 

$

258

 

 

$

441

 

 

$

 

 

$

441

 

Commercial Mortgage

 

 

8,413

 

 

 

 

 

 

8,413

 

 

 

8,527

 

 

 

 

 

 

8,527

 

Total Commercial

 

 

8,671

 

 

 

 

 

 

8,671

 

 

 

8,968

 

 

 

 

 

 

8,968

 

Consumer

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential Mortgage

 

 

2,314

 

 

 

123

 

 

 

2,437

 

 

 

3,096

 

 

 

127

 

 

 

3,223

 

Home Equity

 

 

5,534

 

 

 

 

 

 

5,534

 

 

 

3,958

 

 

 

 

 

 

3,958

 

Total Consumer

 

 

7,848

 

 

 

123

 

 

 

7,971

 

 

 

7,054

 

 

 

127

 

 

 

7,181

 

Total

 

$

16,519

 

 

$

123

 

 

$

16,642

 

 

$

16,022

 

 

$

127

 

 

$

16,149

 

 

All payments received while on non-accrual status are applied against the principal balance of the loan or lease.  The Company does not recognize interest income while loans or leases are on non-accrual status.

Modifications

A modification of a loan constitutes a troubled debt restructuring (“TDR”) when the Company, for economic or legal reasons related to a borrower’s financial difficulties, grants a concession to the borrower that it would not otherwise consider.  Loans modified in a TDR were $84.9 million as of June 30, 2021, and $72.5 million as of December 31, 2020.  There were $0.2 million and $0.5 million commitments to lend additional funds on loans modified in a TDR as of June 30, 2021, and December 31, 2020, respectively.

Loans modified in a TDR are typically already on non-accrual status and partial charge-offs have in some cases already been taken against the outstanding loan balance.  As a result, loans modified in a TDR may have the financial effect of increasing the specific Allowance associated with the loan.  An Allowance for impaired commercial and consumer loans that have been modified in a TDR is measured based on the present value of expected future cash flows discounted at the loan’s effective interest rate, the loan’s observable market price, or the estimated fair value of the collateral, less any selling costs, if the loan is collateral dependent.  Management exercises significant judgment in developing these estimates.

The following presents by class, information related to loans modified in a TDR during the three and six months ended June 30, 2021, and June 30, 2020.

 

 

Loans Modified as a TDR for the

Three Months Ended June 30, 2021

 

 

Loans Modified as a TDR for the

Three Months Ended June 30, 2020

 

 

 

 

 

 

 

Recorded

 

 

Increase in

 

 

 

 

 

 

Recorded

 

 

Increase in

 

Troubled Debt Restructurings

 

 

 

 

 

Investment

 

 

Allowance

 

 

 

 

 

 

Investment

 

 

Allowance

 

(dollars in thousands)

 

Number of Contracts

 

 

(as of period end)1

 

 

(as of period end)

 

 

Number of Contracts

 

 

(as of period end)1

 

 

(as of period end)

 

Commercial

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction

 

 

 

 

 

 

 

 

 

 

 

1

 

 

 

1,152

 

 

 

 

Total Commercial

 

 

 

 

 

 

 

 

 

 

 

1

 

 

 

1,152

 

 

 

 

Consumer

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential Mortgage

 

 

7

 

 

 

3,714

 

 

 

120

 

 

 

 

 

 

 

 

 

 

Home Equity

 

 

5

 

 

 

462

 

 

 

9

 

 

 

 

 

 

 

 

 

 

Automobile

 

 

187

 

 

 

3,797

 

 

 

52

 

 

 

19

 

 

 

305

 

 

 

5

 

Other 2

 

 

105

 

 

 

1,010

 

 

 

38

 

 

 

5

 

 

 

52

 

 

 

2

 

Total Consumer

 

 

304

 

 

 

8,983

 

 

 

219

 

 

 

24

 

 

 

357

 

 

 

7

 

Total

 

 

304

 

 

$

8,983

 

 

$

219

 

 

 

25

 

 

$

1,509

 

 

$

7

 

 

1

The period end balances reflect all paydowns and charge-offs since the modification date.  TDRs fully paid-off, charged-off, or foreclosed upon by period end are not included.

2

Comprised of other revolving credit and installment financing.

 

 

 

 

 

Loans Modified as a TDR for the

Six Months Ended June 30, 2021

 

 

Loans Modified as a TDR for the

Six Months Ended June 30, 2020

 

 

 

 

 

 

 

Recorded

 

 

Increase in

 

 

 

 

 

 

Recorded

 

 

Increase in

 

Troubled Debt Restructurings

 

 

 

 

 

Investment

 

 

Allowance

 

 

 

 

 

 

Investment

 

 

Allowance

 

(dollars in thousands)

 

Number of Contracts

 

 

(as of period end)1

 

 

(as of period end)

 

 

Number of Contracts

 

 

(as of period end)1

 

 

(as of period end)

 

Commercial

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and Industrial

 

 

5

 

 

$

109

 

 

$

2

 

 

 

2

 

 

$

98

 

 

$

2

 

Construction

 

 

 

 

 

 

 

 

 

 

 

1

 

 

 

1,152

 

 

 

 

Total Commercial

 

 

5

 

 

 

109

 

 

 

2

 

 

 

3

 

 

 

1,250

 

 

 

2

 

Consumer

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential Mortgage

 

 

7

 

 

 

3,714

 

 

 

120

 

 

 

 

 

 

 

 

 

 

Home Equity

 

 

7

 

 

 

717

 

 

 

36

 

 

 

 

 

 

 

 

 

 

Automobile

 

 

570

 

 

 

11,670

 

 

 

162

 

 

 

70

 

 

 

1,172

 

 

 

19

 

Other 2

 

 

320

 

 

 

2,932

 

 

 

111

 

 

 

35

 

 

 

274

 

 

 

11

 

Total Consumer

 

 

904

 

 

 

19,033

 

 

 

429

 

 

 

105

 

 

 

1,446

 

 

 

30

 

Total

 

 

909

 

 

$

19,142

 

 

$

431

 

 

 

108

 

 

$

2,696

 

 

$

32

 

 

1 The period end balances reflect all paydowns and charge-offs since the modification date.  TDRs fully paid-off, charged-off, or foreclosed upon by period end are not included.

2

Comprised of other revolving credit and installment financing.

 

The following presents by class, all loans modified in a TDR that defaulted during the three and six months ended June 30, 2021, and June 30, 2020, and within twelve months of their modification date.  A TDR is considered to be in default once it becomes 60 days or more past due following a modification.

 

 

 

Three Months Ended

June 30, 2021

 

 

Three Months Ended

June 30, 2020

 

TDRs that Defaulted During the Period,

 

 

 

 

 

Recorded

 

 

 

 

 

 

Recorded

 

Within Twelve Months of their Modification Date

 

Number of

 

 

Investment

 

 

Number of

 

 

Investment

 

(dollars in thousands)

 

Contracts

 

 

(as of period end)1

 

 

Contracts

 

 

(as of period end)1

 

Consumer

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Automobile

 

 

16

 

 

$

296

 

 

 

19

 

 

$

331

 

Other 2

 

 

12

 

 

 

140

 

 

 

2

 

 

 

14

 

Total Consumer

 

 

28

 

 

 

436

 

 

 

21

 

 

 

345

 

Total

 

 

28

 

 

$

436

 

 

 

21

 

 

$

345

 

 

 

 

Six Months Ended

June 30, 2021

 

 

Six Months Ended

June 30, 2020

 

TDRs that Defaulted During the Period,

 

 

 

 

 

Recorded

 

 

 

 

 

 

Recorded

 

Within Twelve Months of their Modification Date

 

Number of

 

 

Investment

 

 

Number of

 

 

Investment

 

(dollars in thousands)

 

Contracts

 

 

(as of period end)1

 

 

Contracts

 

 

(as of period end)1

 

Consumer

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential Mortgage

 

 

1

 

 

$

534

 

 

 

 

 

$

 

Automobile

 

 

23

 

 

 

385

 

 

 

34

 

 

 

636

 

Other 2

 

 

23

 

 

 

216

 

 

 

6

 

 

 

40

 

Total Consumer

 

 

47

 

 

 

1,135

 

 

 

40

 

 

 

676

 

Total

 

 

47

 

 

$

1,135

 

 

 

40

 

 

$

676

 

 

1

The period end balances reflect all paydowns and charge-offs since the modification date.  TDRs fully paid-off, charged-off, or foreclosed upon by period end are not included.

2

Comprised of other revolving credit and installment financing.

Commercial and consumer loans modified in a TDR are closely monitored for delinquency as an early indicator of possible future default.  If loans modified in a TDR subsequently default, the Company evaluates the loan for possible further impairment.  The specific Allowance associated with the loan may be increased, adjustments may be made in the allocation of the Allowance, or partial charge-offs may be taken to further write-down the carrying value of the loan.

Modifications in response to COVID-19

 The Company initially offered short-term loan modifications to assist borrowers during the COVID-19 national emergency.  These modifications generally involve principal and/or interest payment deferrals for up to six months.  As the COVID-19 pandemic persists in negatively impacting the economy, the Company continues to offer additional loan modifications to borrowers struggling as a result of COVID-19.  Similar to the initial modifications granted, the additional round of loan modifications generally involve principal and/or interest payment deferrals for up to an additional six months for commercial and consumer loans, and principal-only deferrals for up to an additional 12 months for selected commercial loans.  The Company generally continues to accrue and recognize interest income during the deferral period.  The Company offers several repayment options such as immediate repayment, repayment over a designated time period or as a balloon payment at maturity, or by extending the loan term.  These modifications generally do not involve forgiveness or interest rate reductions.  In addition, the Company evaluates the need to record an allowance for the related AIR.  As of June 30, 2021, and December 31, 2020, the Company recorded an AIR allowance of $1.4 million and $2.7 million, respectively.  The allowance was recorded as a contra-asset against AIR with the offset to provision for credit losses.  In addition, the Company elected to deduct the AIR from the AIR Allowance (rather than reversing interest income) when the AIR is deemed uncollectible, which generally occurs when the related loan is placed on nonaccrual status or is charged-off.

Company, as lessor, also granted short-term lease concessions on some of its sales-type finance leases for equipment and automobiles.  The concessions primarily consists of six-month extension programs whereby lease payments currently due are deferred and shifted to the end of the lease term.  Interest income continues to accrue, and in certain cases paid during the deferral period.  Additional rounds of lease concessions were not material.  

In accordance with Section 4013 of the CARES Act and the joint agency statement issued by banking agencies, these COVID-19 related loan and lease modifications are not accounted for as TDRs.  These loan and lease modifications totaled $205.3 million (118 loans and leases) for the commercial segment and $13.2 million (65 loans and leases) for the consumer segment as of June 30, 2021, and $311.6 million (210 loans and leases) for the commercial segment and $178.1 million (1,920 loans and leases) for the consumer segment as of December 31, 2020.

Foreclosure Proceedings

Consumer mortgage loans collateralized by residential real estate property that are in the process of foreclosure totaled $1.5 million as of June 30, 2021.