XML 27 R16.htm IDEA: XBRL DOCUMENT v3.10.0.1
Loans and Allowance for Loan Losses
9 Months Ended
Sep. 30, 2018
Text Block [Abstract]  
Loans and Allowance for Loan Losses

NOTE 8 – LOANS AND ALLOWANCE FOR LOAN LOSSES

Old National’s loans consist primarily of loans made to consumers and commercial clients in various industries including manufacturing, agribusiness, transportation, mining, wholesaling, and retailing.  Most of Old National’s lending activity occurs within our principal geographic markets of Indiana, Kentucky, Michigan, Wisconsin, and Minnesota.  Old National manages concentrations of credit exposure by industry, product, geography, customer relationship, and loan size.  While loans to lessors of both residential and non-residential real estate exceed 10% of total loans, no individual sub-segment category within those broader categories reaches the 10% threshold.

The composition of loans by lending classification was as follows:

 

 

 

September 30,

 

 

December 31,

 

(dollars in thousands)

 

2018

 

 

2017

 

Commercial (1)

 

$

2,949,277

 

 

$

2,717,269

 

Commercial real estate:

 

 

 

 

 

 

 

 

Construction

 

 

542,228

 

 

 

374,306

 

Other

 

 

3,939,326

 

 

 

3,980,246

 

Residential real estate

 

 

2,166,203

 

 

 

2,167,053

 

Consumer credit:

 

 

 

 

 

 

 

 

Home equity

 

 

498,325

 

 

 

507,507

 

Auto

 

 

1,058,977

 

 

 

1,148,672

 

Other

 

 

138,323

 

 

 

223,068

 

Total loans

 

 

11,292,659

 

 

 

11,118,121

 

Allowance for loan losses

 

 

(52,713

)

 

 

(50,381

)

Net loans

 

$

11,239,946

 

 

$

11,067,740

 

 

 

(1)

Includes direct finance leases of $22.1 million at September 30, 2018 and $29.5 million at December 31, 2017.

The risk characteristics of each loan portfolio segment are as follows:

Commercial

Commercial loans are primarily based on the identified cash flows of the borrower and secondarily on the underlying collateral provided by the borrower.  The cash flows of borrowers, however, may not be as expected and the collateral securing these loans may fluctuate in value.  Most commercial loans are secured by the assets being financed or other business assets such as accounts receivable or inventory and may incorporate a personal guarantee; however, some loans may be made on an unsecured basis.  In the case of loans secured by accounts receivable, the availability of funds for the repayment of these loans may be substantially dependent on the ability of the borrower to collect amounts due from its customers.

Commercial Real Estate

These loans are viewed primarily as cash flow loans and secondarily as loans secured by real estate.  Commercial real estate lending typically involves higher loan principal amounts, and the repayment of these loans is generally dependent on the successful operation of the property securing the loan or the business conducted on the property securing the loan.  Commercial real estate loans may be adversely affected by conditions in the real estate markets or in the general economy.  The properties securing Old National’s commercial real estate portfolio are diverse in terms of type and geographic location.  Management monitors and evaluates commercial real estate loans based on collateral, geography and risk grade criteria. In addition, management tracks the level of owner-occupied commercial real estate loans versus non-owner occupied loans.

Included with commercial real estate are construction loans, which are underwritten utilizing independent appraisal reviews, sensitivity analysis of absorption and lease rates, financial analysis of the developers and property owners, and feasibility studies, if available.  Construction loans are generally based on estimates of costs and value associated with the complete project.  These estimates may be inaccurate.  Construction loans often involve the disbursement of substantial funds with repayment substantially dependent on the success of the ultimate project.  Sources of repayment for these types of loans may be pre-committed permanent loans from approved long-term lenders (including Old National), sales of developed property, or an interim loan commitment from Old National until permanent financing is obtained.  These loans are closely monitored by on-site inspections and are considered to have higher risks than other real estate loans due to their ultimate repayment being sensitive to interest rate changes, governmental regulation of real property, general economic conditions, and the availability of long-term financing.

The acquisition of Anchor (MN) on November 1, 2017 added $864.4 million of commercial real estate loans to our portfolio.  At 211%, Old National Bank’s commercial real estate loans as a percentage of its risk-based capital remained well below the regulatory guideline limit of 300% at September 30, 2018.

Residential

With respect to residential loans that are secured by 1-4 family residences and are generally owner occupied, Old National typically establishes a maximum loan-to-value ratio and generally requires private mortgage insurance if that ratio is exceeded.  Repayment of these loans is primarily dependent on the personal income of the borrowers, which can be impacted by economic conditions in their market areas such as unemployment levels.  Repayment can also be impacted by changes in residential property values.  Risk is mitigated by the fact that the loans are of smaller individual amounts and spread over a large number of borrowers.

Consumer

Home equity loans are typically secured by a subordinate interest in 1-4 family residences, and consumer loans are secured by consumer assets such as automobiles or recreational vehicles.  Some consumer loans are unsecured such as small installment loans and certain lines of credit.  Repayment of these loans is primarily dependent on the personal income of the borrowers, which can be impacted by economic conditions in their market areas such as unemployment levels.  Repayment can also be impacted by changes in residential property or other collateral values.  Risk is mitigated by the fact that the loans are of smaller individual amounts and spread over a large number of borrowers.  Old National assumed student loans in the acquisition of Anchor (WI) in May 2016.  Student loans are guaranteed by the government from 97% to 100% and totaled $68.2 million at December 31, 2017.  Old National sold the remaining student loan portfolio totaling $64.9 million during the second quarter of 2018, resulting in a $2.2 million gain that is included in other income on the income statement.

Allowance for Loan Losses

The allowance for loan losses is maintained at a level believed adequate by management to absorb probable losses incurred in the consolidated loan portfolio.  Management’s evaluation of the adequacy of the allowance is an estimate based on reviews of individual loans, pools of homogeneous loans, assessments of the impact of current and anticipated economic conditions on the portfolio, and historical loss experience.  The allowance is increased through a provision charged to operating expense.  Loans deemed to be uncollectible are charged to the allowance.  Recoveries of loans previously charged-off are added to the allowance.

We utilize a PD and LGD model as a tool to determine the adequacy of the allowance for loan losses for performing commercial and commercial real estate loans.  The PD is forecast using a transition matrix to determine the likelihood of a customer’s AQR migrating from its current AQR to any other status within the time horizon.  Transition rates are measured using Old National’s own historical experience.  The model assumes that recent historical transition rates will continue into the future.  The LGD is defined as credit loss incurred when an obligor of the bank defaults.  The sum of all net charge-offs for a particular portfolio segment are divided by all loans that have defaulted over a given period of time. The expected loss derived from the model considers the PD, LGD, and exposure at default.  Additionally, qualitative factors, such as changes in lending policies or procedures, and economic business conditions are also considered.

We use historic loss ratios adjusted for economic conditions to determine the appropriate level of allowance for residential real estate and consumer loans.

No allowance was brought forward on any of the acquired loans as any credit deterioration evident in the loans was included in the determination of the fair value of the loans at the acquisition date.  An allowance for loan losses will be established for any subsequent credit deterioration or adverse changes in expected cash flows.

Old National’s activity in the allowance for loan losses for the three and nine months ended September 30, 2018 and 2017 was as follows:

 

 

 

 

 

 

 

Commercial

 

 

 

 

 

 

 

 

 

 

 

 

 

(dollars in thousands)

 

Commercial

 

 

Real Estate

 

 

Residential

 

 

Consumer

 

 

Total

 

Three Months Ended September 30, 2018

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at beginning of period

 

$

21,387

 

 

$

22,498

 

 

$

1,867

 

 

$

7,908

 

 

$

53,660

 

Charge-offs

 

 

(1,662

)

 

 

(241

)

 

 

(284

)

 

 

(2,074

)

 

 

(4,261

)

Recoveries

 

 

467

 

 

 

944

 

 

 

45

 

 

 

1,108

 

 

 

2,564

 

Provision

 

 

(473

)

 

 

(309

)

 

 

292

 

 

 

1,240

 

 

 

750

 

Balance at end of period

 

$

19,719

 

 

$

22,892

 

 

$

1,920

 

 

$

8,182

 

 

$

52,713

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended September 30, 2017

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at beginning of period

 

$

20,365

 

 

$

20,654

 

 

$

1,811

 

 

$

8,156

 

 

$

50,986

 

Charge-offs

 

 

(70

)

 

 

(1,148

)

 

 

(227

)

 

 

(1,376

)

 

 

(2,821

)

Recoveries

 

 

255

 

 

 

339

 

 

 

89

 

 

 

1,010

 

 

 

1,693

 

Provision

 

 

(23

)

 

 

180

 

 

 

236

 

 

 

(82

)

 

 

311

 

Balance at end of period

 

$

20,527

 

 

$

20,025

 

 

$

1,909

 

 

$

7,708

 

 

$

50,169

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nine Months Ended September 30, 2018

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at beginning of period

 

$

19,246

 

 

$

21,436

 

 

$

1,763

 

 

$

7,936

 

 

$

50,381

 

Charge-offs

 

 

(2,378

)

 

 

(675

)

 

 

(941

)

 

 

(6,006

)

 

 

(10,000

)

Recoveries

 

 

1,227

 

 

 

2,011

 

 

 

1,890

 

 

 

3,628

 

 

 

8,756

 

Provision

 

 

1,624

 

 

 

120

 

 

 

(792

)

 

 

2,624

 

 

 

3,576

 

Balance at end of period

 

$

19,719

 

 

$

22,892

 

 

$

1,920

 

 

$

8,182

 

 

$

52,713

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nine Months Ended September 30, 2017

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at beginning of period

 

$

21,481

 

 

$

18,173

 

 

$

1,643

 

 

$

8,511

 

 

$

49,808

 

Charge-offs

 

 

(951

)

 

 

(2,784

)

 

 

(954

)

 

 

(4,751

)

 

 

(9,440

)

Recoveries

 

 

1,647

 

 

 

3,086

 

 

 

196

 

 

 

2,859

 

 

 

7,788

 

Provision

 

 

(1,650

)

 

 

1,550

 

 

 

1,024

 

 

 

1,089

 

 

 

2,013

 

Balance at end of period

 

$

20,527

 

 

$

20,025

 

 

$

1,909

 

 

$

7,708

 

 

$

50,169

 

 

The following table provides Old National’s recorded investment in loans by portfolio segment at September 30, 2018 and December 31, 2017 and other information regarding the allowance:

 

 

 

 

 

 

 

Commercial

 

 

 

 

 

 

 

 

 

 

 

 

 

(dollars in thousands)

 

Commercial

 

 

Real Estate

 

 

Residential

 

 

Consumer

 

 

Total

 

September 30, 2018

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for loan losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated for impairment

 

$

4,881

 

 

$

7,270

 

 

$

-

 

 

$

-

 

 

$

12,151

 

Collectively evaluated for impairment

 

 

14,831

 

 

 

15,478

 

 

 

1,919

 

 

 

8,031

 

 

 

40,259

 

Loans acquired with deteriorated credit quality

 

 

7

 

 

 

144

 

 

 

1

 

 

 

151

 

 

 

303

 

Total allowance for loan losses

 

$

19,719

 

 

$

22,892

 

 

$

1,920

 

 

$

8,182

 

 

$

52,713

 

Loans and leases outstanding:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated for impairment

 

$

35,404

 

 

$

86,503

 

 

$

-

 

 

$

-

 

 

$

121,907

 

Collectively evaluated for impairment

 

 

2,909,643

 

 

 

4,377,382

 

 

 

2,156,492

 

 

 

1,691,777

 

 

 

11,135,294

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans acquired with deteriorated credit quality

 

 

4,230

 

 

 

17,669

 

 

 

9,711

 

 

 

3,848

 

 

 

35,458

 

Total loans and leases outstanding

 

$

2,949,277

 

 

$

4,481,554

 

 

$

2,166,203

 

 

$

1,695,625

 

 

$

11,292,659

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2017

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for loan losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated for impairment

 

$

3,424

 

 

$

6,654

 

 

$

-

 

 

$

-

 

 

$

10,078

 

Collectively evaluated for impairment

 

 

15,790

 

 

 

14,782

 

 

 

1,763

 

 

 

7,802

 

 

 

40,137

 

Loans acquired with deteriorated credit quality

 

 

32

 

 

 

-

 

 

 

-

 

 

 

134

 

 

 

166

 

Total allowance for loan losses

 

$

19,246

 

 

$

21,436

 

 

$

1,763

 

 

$

7,936

 

 

$

50,381

 

Loans and leases outstanding:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated for impairment

 

$

26,270

 

 

$

66,061

 

 

$

-

 

 

$

-

 

 

$

92,331

 

Collectively evaluated for impairment

 

 

2,685,847

 

 

 

4,266,665

 

 

 

2,155,750

 

 

 

1,874,002

 

 

 

10,982,264

 

Loans acquired with deteriorated credit quality

 

 

5,152

 

 

 

21,826

 

 

 

11,303

 

 

 

5,245

 

 

 

43,526

 

Total loans and leases outstanding

 

$

2,717,269

 

 

$

4,354,552

 

 

$

2,167,053

 

 

$

1,879,247

 

 

$

11,118,121

 

 

Credit Quality

Old National’s management monitors the credit quality of its loans in an on-going manner.  Internally, management assigns an AQR to each non-homogeneous commercial and commercial real estate loan in the portfolio, with the exception of certain FICO-scored small business loans.  The primary determinants of the AQR are based upon the reliability of the primary source of repayment and the past, present, and projected financial condition of the borrower.  The AQR will also consider current industry conditions.  Major factors used in determining the AQR can vary based on the nature of the loan, but commonly include factors such as debt service coverage, internal cash flow, liquidity, leverage, operating performance, debt burden, FICO scores, occupancy, interest rate sensitivity, and expense burden.  Old National uses the following definitions for risk ratings:

Criticized.  Special mention loans that have a potential weakness that deserves management’s close attention.  If left uncorrected, these potential weaknesses may result in deterioration of the repayment prospects for the loan or of the institution’s credit position at some future date.

Classified – Substandard.  Loans classified as substandard are inadequately protected by the current net worth and paying capacity of the obligor or of the collateral pledged, if any.  Loans so classified have a well-defined weakness or weaknesses that jeopardize the liquidation of the debt.  They are characterized by the distinct possibility that the institution will sustain some loss if the deficiencies are not corrected.

Classified – Nonaccrual.  Loans classified as nonaccrual have all the weaknesses inherent in those classified as substandard, with the added characteristic that the weaknesses make collection in full, on the basis of currently existing facts, conditions, and values, in doubt.

Classified – Doubtful.  Loans classified as doubtful have all the weaknesses inherent in those classified as nonaccrual, with the added characteristic that the weaknesses make collection in full, on the basis of currently existing facts, conditions, and values, highly questionable and improbable.

Pass rated loans are those loans that are other than criticized, classified – substandard, classified – nonaccrual, or classified – doubtful.

The risk category of commercial and commercial real estate loans by class of loans at September 30, 2018 and December 31, 2017 was as follows:

 

(dollars in thousands)

 

 

 

 

 

 

 

 

 

Commercial

 

 

Commercial

 

 

 

 

 

 

Real Estate -

 

 

Real Estate -

 

Corporate Credit Exposure

 

Commercial

 

 

Construction

 

 

Other

 

Credit Risk Profile by

 

September 30,

 

 

December 31,

 

 

September 30,

 

 

December 31,

 

 

September 30,

 

 

December 31,

 

Internally Assigned Grade

 

2018

 

 

2017

 

 

2018

 

 

2017

 

 

2018

 

 

2017

 

Grade:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

2,789,061

 

 

$

2,577,824

 

 

$

505,930

 

 

$

357,438

 

 

$

3,734,727

 

 

$

3,762,896

 

Criticized

 

 

79,866

 

 

 

74,876

 

 

 

22,130

 

 

 

14,758

 

 

 

79,170

 

 

 

98,451

 

Classified - substandard

 

 

43,835

 

 

 

37,367

 

 

 

-

 

 

 

-

 

 

 

58,364

 

 

 

58,584

 

Classified - nonaccrual

 

 

28,151

 

 

 

24,798

 

 

 

14,168

 

 

 

2,110

 

 

 

30,624

 

 

 

30,108

 

Classified - doubtful

 

 

8,364

 

 

 

2,404

 

 

 

-

 

 

 

-

 

 

 

36,441

 

 

 

30,207

 

Total

 

$

2,949,277

 

 

$

2,717,269

 

 

$

542,228

 

 

$

374,306

 

 

$

3,939,326

 

 

$

3,980,246

 

 

Old National considers the performance of the loan portfolio and its impact on the allowance for loan losses.  For residential and consumer loan classes, Old National also evaluates credit quality based on the aging status of the loan and by payment activity.  The following table presents the recorded investment in residential and consumer loans based on payment activity at September 30, 2018 and December 31, 2017:

 

 

 

 

 

 

 

Consumer

 

 

 

 

 

 

 

Home

 

 

 

 

 

 

 

 

 

(dollars in thousands)

 

Residential

 

 

Equity

 

 

Auto

 

 

Other

 

September 30, 2018

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Performing

 

$

2,142,768

 

 

$

494,510

 

 

$

1,056,681

 

 

$

136,801

 

Nonperforming

 

 

23,435

 

 

 

3,815

 

 

 

2,296

 

 

 

1,522

 

Total

 

$

2,166,203

 

 

$

498,325

 

 

$

1,058,977

 

 

$

138,323

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2017

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Performing

 

$

2,144,882

 

 

$

502,322

 

 

$

1,145,977

 

 

$

217,819

 

Nonperforming

 

 

22,171

 

 

 

5,185

 

 

 

2,695

 

 

 

5,249

 

Total

 

$

2,167,053

 

 

$

507,507

 

 

$

1,148,672

 

 

$

223,068

 

 

Impaired Loans

Large commercial credits are subject to individual evaluation for impairment.  Retail credits and other small balance credits that are part of a homogeneous group are not tested for individual impairment unless they are modified as a TDR.  A loan is considered impaired when it is probable that contractual interest and principal payments will not be collected either for the amounts or by the dates as scheduled in the loan agreement.  If a loan is impaired, a portion of the allowance is allocated so that the loan is reported net, at the present value of estimated cash flows using the loan’s existing rate or at the fair value of collateral if repayment is expected solely from the collateral.  Old National’s policy, for all but PCI loans, is to recognize interest income on impaired loans unless the loan is placed on nonaccrual status.

The following table shows Old National’s impaired loans at September 30, 2018 and December 31, 2017, respectively.  Only purchased loans that have experienced subsequent impairment since the date acquired (excluding loans acquired with deteriorated credit quality) are included in the table below.

 

 

 

 

 

 

 

Unpaid

 

 

 

 

 

 

 

Recorded

 

 

Principal

 

 

Related

 

(dollars in thousands)

 

Investment

 

 

Balance

 

 

Allowance

 

September 30, 2018

 

 

 

 

 

 

 

 

 

 

 

 

With no related allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

$

20,332

 

 

$

21,083

 

 

$

-

 

Commercial Real Estate - Other

 

 

45,740

 

 

 

47,168

 

 

 

-

 

Residential

 

 

2,335

 

 

 

2,355

 

 

 

-

 

Consumer

 

 

1,301

 

 

 

1,425

 

 

 

-

 

With an allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

 

15,072

 

 

 

15,125

 

 

 

4,881

 

Commercial Real Estate - Construction

 

 

14,168

 

 

 

14,973

 

 

 

2,474

 

Commercial Real Estate - Other

 

 

26,595

 

 

 

26,727

 

 

 

4,796

 

Residential

 

 

792

 

 

 

792

 

 

 

40

 

Consumer

 

 

1,901

 

 

 

1,901

 

 

 

95

 

Total

 

$

128,236

 

 

$

131,549

 

 

$

12,286

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2017

 

 

 

 

 

 

 

 

 

 

 

 

With no related allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

$

20,557

 

 

$

21,483

 

 

$

-

 

Commercial Real Estate - Other

 

 

38,678

 

 

 

44,564

 

 

 

-

 

Residential

 

 

2,443

 

 

 

2,464

 

 

 

-

 

Consumer

 

 

1,685

 

 

 

2,105

 

 

 

-

 

With an allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

 

5,713

 

 

 

5,713

 

 

 

3,424

 

Commercial Real Estate - Construction

 

 

905

 

 

 

1,371

 

 

 

401

 

Commercial Real Estate - Other

 

 

26,478

 

 

 

26,902

 

 

 

6,253

 

Residential

 

 

870

 

 

 

870

 

 

 

44

 

Consumer

 

 

2,211

 

 

 

2,228

 

 

 

110

 

Total

 

$

99,540

 

 

$

107,700

 

 

$

10,232

 

 

The average balance of impaired loans during the three and nine months ended September 30, 2018 and 2017 are included in the table below.

 

 

 

Three Months Ended

 

 

Nine Months Ended

 

 

 

September 30,

 

 

September 30,

 

(dollars in thousands)

 

 

2018

 

 

 

2017

 

 

 

2018

 

 

 

2017

 

Average Recorded Investment

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

With no related allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

$

19,960

 

 

$

24,234

 

 

$

20,445

 

 

$

27,197

 

Commercial Real Estate - Other

 

 

45,302

 

 

 

33,268

 

 

 

42,209

 

 

 

31,258

 

Residential

 

 

2,303

 

 

 

2,482

 

 

 

2,289

 

 

 

2,405

 

Consumer

 

 

1,392

 

 

 

1,755

 

 

 

1,617

 

 

 

1,786

 

With an allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

 

14,771

 

 

 

7,792

 

 

 

10,393

 

 

 

8,086

 

Commercial Real Estate - Construction

 

 

11,307

 

 

 

-

 

 

 

7,537

 

 

 

-

 

Commercial Real Estate - Other

 

 

24,305

 

 

 

30,846

 

 

 

26,537

 

 

 

28,580

 

Residential

 

 

863

 

 

 

1,011

 

 

 

887

 

 

 

1,059

 

Consumer

 

 

1,909

 

 

 

2,163

 

 

 

2,013

 

 

 

2,136

 

Total

 

$

122,112

 

 

$

103,551

 

 

$

113,927

 

 

$

102,507

 

 

Old National does not record interest on nonaccrual loans until principal is recovered.  Interest income recognized on impaired loans during the three and nine months ended September 30, 2018 and 2017 was immaterial.

For all loan classes, a loan is generally placed on nonaccrual status when principal or interest becomes 90 days past due unless it is well secured and in the process of collection, or earlier when concern exists as to the ultimate collectibility of principal or interest.  Interest accrued during the current year on such loans is reversed against earnings.  Interest accrued in the prior year, if any, is charged to the allowance for loan losses.  Cash interest received on these loans is applied to the principal balance until the principal is recovered or until the loan returns to accrual status.  Loans may be returned to accrual status when all the principal and interest amounts contractually due are brought current, remain current for a prescribed period, and future payments are reasonably assured.

Loans accounted for under FASB ASC Topic 310-30 accrue interest, even though they may be contractually past due, as any nonpayment of contractual principal or interest is considered in the periodic re-estimation of expected cash flows and is included in the resulting recognition of current period loan loss provision or prospective yield adjustments.

Old National’s past due financing receivables at September 30, 2018 and December 31, 2017 were as follows:

 

 

 

 

 

 

 

 

 

 

 

Past Due

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

90 Days or

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

30-59 Days

 

 

60-89 Days

 

 

More and

 

 

 

 

 

 

Total

 

 

 

 

 

(dollars in thousands)

 

Past Due

 

 

Past Due

 

 

Accruing

 

 

Nonaccrual (1)

 

 

Past Due

 

 

Current

 

September 30, 2018

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

$

588

 

 

$

72

 

 

$

1

 

 

$

36,515

 

 

$

37,176

 

 

$

2,912,101

 

Commercial Real Estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction

 

 

354

 

 

 

-

 

 

 

-

 

 

 

14,168

 

 

 

14,522

 

 

 

527,706

 

Other

 

 

1,858

 

 

 

25

 

 

 

-

 

 

 

67,065

 

 

 

68,948

 

 

 

3,870,378

 

Residential

 

 

23,977

 

 

 

3,352

 

 

 

190

 

 

 

23,435

 

 

 

50,954

 

 

 

2,115,249

 

Consumer:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Home equity

 

 

1,449

 

 

 

190

 

 

 

271

 

 

 

3,815

 

 

 

5,725

 

 

 

492,600

 

Auto

 

 

5,319

 

 

 

1,224

 

 

 

441

 

 

 

2,296

 

 

 

9,280

 

 

 

1,049,697

 

Other

 

 

663

 

 

 

561

 

 

 

77

 

 

 

1,522

 

 

 

2,823

 

 

 

135,500

 

Total loans

 

$

34,208

 

 

$

5,424

 

 

$

980

 

 

$

148,816

 

 

$

189,428

 

 

$

11,103,231

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2017

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

$

986

 

 

$

360

 

 

$

144

 

 

$

27,202

 

 

$

28,692

 

 

$

2,688,577

 

Commercial Real Estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction

 

 

-

 

 

 

-

 

 

 

-

 

 

 

2,110

 

 

 

2,110

 

 

 

372,196

 

Other

 

 

2,247

 

 

 

89

 

 

 

-

 

 

 

60,315

 

 

 

62,651

 

 

 

3,917,595

 

Residential

 

 

18,948

 

 

 

3,416

 

 

 

-

 

 

 

22,171

 

 

 

44,535

 

 

 

2,122,518

 

Consumer:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Home equity

 

 

1,467

 

 

 

230

 

 

 

68

 

 

 

5,185

 

 

 

6,950

 

 

 

500,557

 

Auto

 

 

6,487

 

 

 

1,402

 

 

 

532

 

 

 

2,695

 

 

 

11,116

 

 

 

1,137,556

 

Other

 

 

3,967

 

 

 

1,514

 

 

 

150

 

 

 

5,249

 

 

 

10,880

 

 

 

212,188

 

Total loans

 

$

34,102

 

 

$

7,011

 

 

$

894

 

 

$

124,927

 

 

$

166,934

 

 

$

10,951,187

 

 

 

(1)

Includes purchased credit impaired loans of $9.9 million at September 30, 2018 and $12.6 million at December 31, 2017 that are categorized as nonaccrual for credit analysis purposes because the collection of principal or interest is doubtful.  However, these loans are accounted for under FASB ASC 310-30 and accordingly treated as performing assets.

Loan Participations

Old National has loan participations, which qualify as participating interests, with other financial institutions.  At September 30, 2018, these loans totaled $752.3 million, of which $371.2 million had been sold to other financial institutions and $381.1 million was retained by Old National.  The loan participations convey proportionate ownership rights with equal priority to each participating interest holder; involve no recourse (other than ordinary representations and warranties) to, or subordination by, any participating interest holder; all cash flows are divided among the participating interest holders in proportion to each holder’s share of ownership; and no holder has the right to pledge the entire financial asset unless all participating interest holders agree.

Troubled Debt Restructurings

Old National may choose to restructure the contractual terms of certain loans.  The decision to restructure a loan, versus aggressively enforcing the collection of the loan, may benefit Old National by increasing the ultimate probability of collection.

Any loans that are modified are reviewed by Old National to identify if a TDR has occurred, which is when for economic or legal reasons related to a borrower’s financial difficulties, Old National Bank grants a concession to the borrower that it would not otherwise consider. Terms may be modified to fit the ability of the borrower to repay in line with its current financial status.  The modification of the terms of such loans include one or a combination of the following:  a reduction of the stated interest rate of the loan, an extension of the maturity date at a stated rate of interest lower than the current market rate of new debt with similar risk, or a permanent reduction of the recorded investment of the loan.

Loans modified in a TDR are typically placed on nonaccrual status until we determine the future collection of principal and interest is reasonably assured, which generally requires that the borrower demonstrate a period of performance according to the restructured terms for six months.

If we are unable to resolve a nonperforming loan issue, the credit will be charged off when it is apparent there will be a loss.  For large commercial type loans, each relationship is individually analyzed for evidence of apparent loss based on quantitative benchmarks or subjectively based upon certain events or particular circumstances.  Generally, Old National charges off small commercial loans scored through our small business credit center with contractual balances under $250,000 that are 90 days or more delinquent and do not have adequate collateral support.  For residential and consumer loans, a charge off is recorded at the time foreclosure is initiated or when the loan becomes 120 to 180 days past due, whichever is earlier.

For commercial TDRs, an allocated reserve is established within the allowance for loan losses for the difference between the carrying value of the loan and its computed value.  To determine the value of the loan, one of the following methods is selected: (1) the present value of expected cash flows discounted at the loan’s original effective interest rate, (2) the loan’s observable market price, or (3) the fair value of the collateral value, if the loan is collateral dependent.  The allocated reserve is established as the difference between the carrying value of the loan and the collectable value.  If there are significant changes in the amount or timing of the loan’s expected future cash flows, impairment is recalculated and the valuation allowance is adjusted accordingly.

When a residential or consumer loan is identified as a TDR, the loan is typically written down to its collateral value less selling costs.

The following table presents activity in TDRs for the three and nine months ended September 30, 2018 and 2017:

 

 

 

 

 

 

 

Commercial

 

 

 

 

 

 

 

 

 

 

 

 

 

(dollars in thousands)

 

Commercial

 

 

Real Estate

 

 

Residential

 

 

Consumer

 

 

Total

 

Three Months Ended September 30, 2018

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at beginning of period

 

$

9,043

 

 

$

34,927

 

 

$

3,771

 

 

$

3,398

 

 

$

51,139

 

(Charge-offs)/recoveries

 

 

(7

)

 

 

753

 

 

 

-

 

 

 

3

 

 

 

749

 

  (Payments)/disbursements

 

 

453

 

 

 

(6,601

)

 

 

(75

)

 

 

(200

)

 

 

(6,423

)

Additions

 

 

1,954

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

1,954

 

Balance at end of period

 

$

11,443

 

 

$

29,079

 

 

$

3,696

 

 

$

3,201

 

 

$

47,419

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended September 30, 2017

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at beginning of period

 

$

20,064

 

 

$

33,059

 

 

$

3,640

 

 

$

3,644

 

 

$

60,407

 

(Charge-offs)/recoveries

 

 

59

 

 

 

6

 

 

 

-

 

 

 

39

 

 

 

104

 

  (Payments)/disbursements

 

 

(1,488

)

 

 

(361

)

 

 

(294

)

 

 

(134

)

 

 

(2,277

)

Additions

 

 

3,157

 

 

 

-

 

 

 

-

 

 

 

644

 

 

 

3,801

 

Balance at end of period

 

$

21,792

 

 

$

32,704

 

 

$

3,346

 

 

$

4,193

 

 

$

62,035

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nine Months Ended September 30, 2018

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at beginning of period

 

$

12,088

 

 

$

34,705

 

 

$

3,315

 

 

$

3,895

 

 

$

54,003

 

(Charge-offs)/recoveries

 

 

(158

)

 

 

731

 

 

 

23

 

 

 

(19

)

 

 

577

 

  (Payments)/disbursements

 

 

(3,525

)

 

 

(7,570

)

 

 

(144

)

 

 

(1,107

)

 

 

(12,346

)

Additions

 

 

3,038

 

 

 

1,213

 

 

 

502

 

 

 

432

 

 

 

5,185

 

Balance at end of period

 

$

11,443

 

 

$

29,079

 

 

$

3,696

 

 

$

3,201

 

 

$

47,419

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nine Months Ended September 30, 2017

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at beginning of period

 

$

16,802

 

 

$

18,327

 

 

$

2,985

 

 

$

2,602

 

 

$

40,716

 

(Charge-offs)/recoveries

 

 

(5

)

 

 

366

 

 

 

-

 

 

 

(58

)

 

 

303

 

  (Payments)/disbursements

 

 

(7,604

)

 

 

(3,418

)

 

 

(576

)

 

 

(919

)

 

 

(12,517

)

Additions

 

 

12,599

 

 

 

17,429

 

 

 

937

 

 

 

2,568

 

 

 

33,533

 

Balance at end of period

 

$

21,792

 

 

$

32,704

 

 

$

3,346

 

 

$

4,193

 

 

$

62,035

 

 

TDRs included with nonaccrual loans totaled $29.9 million at September 30, 2018 and $34.0 million at December 31, 2017.  Old National has allocated specific reserves to customers whose loan terms have been modified in TDRs totaling $3.0 million at September 30, 2018 and $5.7 million at December 31, 2017.  At September 30, 2018, Old National had not committed to lend additional funds to customers with outstanding loans that are classified as TDRs.

The pre-modification and post-modification outstanding recorded investments of loans modified as TDRs during the nine months ended September 30, 2018 and 2017 are the same except for when the loan modifications involve the forgiveness of principal.  The following table presents loans by class modified as TDRs that occurred during the nine months ended September 30, 2018 and 2017:

 

 

 

 

 

Pre-modification

 

 

Post-modification

 

 

 

Number

 

Outstanding Recorded

 

 

Outstanding Recorded

 

(dollars in thousands)

 

of Loans

 

Investment

 

 

Investment

 

Nine Months Ended September 30, 2018

 

 

 

 

 

 

 

 

 

 

TDR:

 

 

 

 

 

 

 

 

 

 

Commercial

 

5

 

$

3,038

 

 

$

3,038

 

Commercial Real Estate - Other

 

2

 

 

1,213

 

 

 

1,213

 

Residential

 

1

 

 

502

 

 

 

502

 

Consumer

 

1

 

 

432

 

 

 

432

 

Total

 

9

 

$

5,185

 

 

$

5,185

 

 

 

 

 

 

 

 

 

 

 

 

Nine Months Ended September 30, 2017

 

 

 

 

 

 

 

 

 

 

TDR:

 

 

 

 

 

 

 

 

 

 

Commercial

 

9

 

$

12,599

 

 

$

12,599

 

Commercial Real Estate - Other

 

10

 

 

17,429

 

 

 

17,429

 

Residential

 

6

 

 

937

 

 

 

937

 

Consumer

 

7

 

 

2,568

 

 

 

2,568

 

Total

 

32

 

$

33,533

 

 

$

33,533

 

 

The TDRs that occurred during the nine months ended September 30, 2018 did not have a material impact on the allowance for loan losses and resulted in no charge-offs during the nine months ended September 30, 2018.  The TDRs that occurred during the nine months ended September 30, 2017 increased the allowance for loan losses by $3.2 million and resulted in no charge-offs.

A loan is considered to be in payment default once it is 90 days contractually past due under the modified terms.

TDRs for which there was a payment default within twelve months following the modification were insignificant during the nine months ended September 30, 2018 and 2017.

The terms of certain other loans were modified during 2018 that did not meet the definition of a TDR.  It is our process to review all classified and criticized loans that, during the period, have been renewed, have entered into a forbearance agreement, have gone from principal and interest to interest only, or have extended the maturity date.  In order to determine whether a borrower is experiencing financial difficulty, an evaluation is performed of the probability that the borrower will be in payment default on its debt in the foreseeable future without the modification.  The evaluation is performed under our internal underwriting policy.  We also evaluate whether a concession has been granted or if we were adequately compensated through a market interest rate, additional collateral or a bona fide guarantee.  We also consider whether the modification was insignificant relative to the other terms of the agreement or the delay in a payment.

PCI loans are not considered impaired until after the point at which there has been a degradation of cash flows below our expected cash flows at acquisition.  If a PCI loan is subsequently modified, and meets the definition of a TDR, it will be removed from PCI accounting and accounted for as a TDR only if the PCI loan was being accounted for individually.  If the PCI loan is being accounted for as part of a pool, it will not be removed from the pool.  As of September 30, 2018, it has not been necessary to remove any loans from PCI accounting.

In general, once a modified loan is considered a TDR, the loan will always be considered a TDR, and therefore impaired, until it is paid in full, otherwise settled, sold or charged off.  However, guidance also permits for loans to be removed from TDR status when subsequently restructured under these circumstances: (1) at the time of the subsequent restructuring, the borrower is not experiencing financial difficulties, and this is documented by a current credit evaluation at the time of the restructuring, (2) under the terms of the subsequent restructuring agreement, the institution has granted no concession to the borrower; and (3) the subsequent restructuring agreement includes market terms that are no less favorable than those that would be offered for a comparable new loan.  For loans

subsequently restructured that have cumulative principal forgiveness, the loan should continue to be measured in accordance with ASC 310-10, Receivables – Overall. However, consistent with ASC 310-40-50-2, Troubled Debt Restructurings by Creditors, Creditor Disclosure of Troubled Debt Restructurings, the loan would not be required to be reported in the years following the restructuring if the subsequent restructuring meets both of these criteria: (1) has an interest rate at the time of the subsequent restructuring that is not less than a market interest rate; and (2) is performing in compliance with its modified terms after the subsequent restructuring.

Purchased Credit Impaired Loans

Purchased loans acquired in a business combination are recorded at estimated fair value on their purchase date with no carryover of the related allowance for loan and lease losses. In determining the estimated fair value of purchased loans, management considers a number of factors including, among others, the remaining life of the acquired loans, estimated prepayments, estimated loss ratios, estimated value of the underlying collateral, and net present value of cash flows expected to be received. Purchased loans are accounted for in accordance with guidance for certain loans acquired in a transfer (ASC 310-30), when the loans have evidence of credit deterioration since origination and it is probable at the date of acquisition that the acquirer will not collect all contractually required principal and interest payments.  The difference between contractually required payments and the cash flows expected to be collected at acquisition is referred to as the non-accretable difference. Subsequent decreases to the expected cash flows will generally result in a provision for loan and lease losses. Subsequent increases in expected cash flows will result in a reversal of the provision for loan losses to the extent of prior charges and then an adjustment to accretable yield, which would have a positive impact on interest income prospectively.

Old National has purchased loans for which there was, at acquisition, evidence of deterioration of credit quality since origination and it was probable, at acquisition, that all contractually required payments would not be collected.  For these loans that meet the criteria of ASC 310-30 treatment, the carrying amount was as follows:

 

 

 

September 30,

 

 

December 31,

 

(dollars in thousands)

 

2018

 

 

2017

 

Commercial

 

$

4,230

 

 

$

5,152

 

Commercial real estate

 

 

17,669

 

 

 

21,826

 

Residential

 

 

9,711

 

 

 

11,303

 

Consumer

 

 

3,848

 

 

 

5,245

 

Carrying amount

 

 

35,458

 

 

 

43,526

 

Allowance for loan losses

 

 

(303

)

 

 

(166

)

Carrying amount, net of allowance

 

$

35,155

 

 

$

43,360

 

 

The outstanding balance of loans accounted for under ASC 310-30, including contractual principal, interest, fees and penalties, was $236.1 million at September 30, 2018 and $235.9 million at December 31, 2017.

The accretable difference on PCI loans is the difference between the expected cash flows and the net present value of expected cash flows with such difference accreted into earnings using the effective yield method over the term of the loans.  Accretion recorded as loan interest income totaled $1.9 million during the three months ended September 30, 2018 and $8.9 million during the nine months ended September 30, 2018, compared to $5.4 million during the three months ended September 30, 2017 and $12.8 million during the nine months ended September 30, 2017. Improvement in cash flow expectations has resulted in a reclassification from nonaccretable difference to accretable yield as shown in the table below.

Accretable yield of PCI loans, or income expected to be collected, is as follows:

 

 

 

Three Months Ended

 

 

Nine Months Ended

 

 

 

September 30,

 

 

September 30,

 

(dollars in thousands)

 

2018

 

 

2017

 

 

2018

 

 

2017

 

Balance at beginning of period

 

$

24,249

 

 

$

27,050

 

 

$

27,835

 

 

$

33,603

 

Accretion of income

 

 

(1,854

)

 

 

(5,445

)

 

 

(8,927

)

 

 

(12,775

)

Reclassifications from (to) nonaccretable

   difference

 

 

1,599

 

 

 

5,973

 

 

 

5,065

 

 

 

6,567

 

Disposals/other adjustments

 

 

1

 

 

 

94

 

 

 

22

 

 

 

277

 

Balance at end of period

 

$

23,995

 

 

$

27,672

 

 

$

23,995

 

 

$

27,672

 

 

Included in Old National’s allowance for loan losses is $0.3 million related to the purchased loans disclosed above at September 30, 2018 and $0.2 million at December 31, 2017.

PCI loans purchased during 2017 for which it was probable at acquisition that all contractually required payments would not be collected were as follows:

 

(dollars in thousands)

 

Anchor (MN) (1)

 

Contractually required payments

 

$

16,898

 

Nonaccretable difference

 

 

(4,787

)

Cash flows expected to be collected at acquisition

 

 

12,111

 

Accretable yield

 

 

(1,556

)

Fair value of acquired loans at acquisition

 

$

10,555

 

 

 

(1)

Old National acquired Anchor (MN) effective November 1, 2017.

 

Income would not be recognized on certain purchased loans if Old National could not reasonably estimate cash flows to be collected.  Old National had no purchased loans for which it could not reasonably estimate cash flows to be collected.