XML 22 R11.htm IDEA: XBRL DOCUMENT v3.19.2
NOTE 3 - LOANS/LEASES RECEIVABLE
6 Months Ended
Jun. 30, 2019
Notes to Financial Statements  
LOANS/LEASES RECEIVABLE

NOTE 3 – LOANS/LEASES RECEIVABLE

The composition of the loan/lease portfolio as of June 30, 2019 and December 31, 2018 is presented as follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As of June 30, 

 

As of December 31, 

 

    

2019

    

2018

 

 

(dollars in thousands)

 

 

 

 

 

 

 

C&I loans *

 

$

1,548,657

 

$

1,429,410

CRE loans

 

 

  

 

 

 

Owner-occupied CRE

 

 

494,638

 

 

500,654

Commercial construction, land development, and other land

 

 

312,578

 

 

236,787

Other non owner-occupied CRE

 

 

1,030,257

 

 

1,028,670

 

 

 

1,837,473

 

 

1,766,111

 

 

 

 

 

 

 

Direct financing leases **

 

 

101,180

 

 

117,969

Residential real estate loans ***

 

 

293,479

 

 

290,759

Installment and other consumer loans

 

 

120,947

 

 

119,381

 

 

 

3,901,736

 

 

3,723,630

Plus deferred loan/lease origination costs, net of fees

 

 

8,783

 

 

9,124

 

 

 

3,910,519

 

 

3,732,754

Less allowance

 

 

(41,104)

 

 

(39,847)

 

 

$

3,869,415

 

$

3,692,907

** Direct financing leases:

 

 

  

 

 

  

Net minimum lease payments to be received

 

$

111,764

 

$

130,371

Estimated unguaranteed residual values of leased assets

 

 

690

 

 

828

Unearned lease/residual income

 

 

(11,274)

 

 

(13,230)

 

 

 

101,180

 

 

117,969

Plus deferred lease origination costs, net of fees

 

 

2,760

 

 

3,642

 

 

 

103,940

 

 

121,611

Less allowance

 

 

(1,459)

 

 

(1,792)

 

 

$

102,481

 

$

119,819

 

 

 

 

 

 

 

 

*     Includes equipment financing agreements outstanding at m2, totaling $122.6 million and $103.4 million as of June 30, 2019 and December 31, 2018, respectively.

**   Management performs an evaluation of the estimated unguaranteed residual values of leased assets on an annual basis, at a minimum. The evaluation consists of discussions with reputable and current vendors, which is combined with management's expertise and understanding of the current states of particular industries to determine informal valuations of the equipment. As necessary and where available, management will utilize valuations by independent appraisers. The large majority of leases with residual values contain a lease options rider, which requires the lessee to pay the residual value directly, finance the payment of the residual value, or extend the lease term to pay the residual value. In these cases, the residual value is protected and the risk of loss is minimal. There were no losses related to residual values for the three and six months ended June 30, 2019 and 2018.

*** Includes residential real estate loans held for sale totaling $4.2 million and $1.3 million as of June 30, 2019 and December 31, 2018, respectively.

 

 

Changes in accretable yield for acquired loans were as follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three months ended June 30, 2019

 

Six months ended June 30, 2019

 

 

    

PCI

    

Performing

    

 

 

 

PCI

    

Performing

    

 

 

 

 

 

Loans

 

Loans

 

Total

    

Loans

    

Loans

    

Total

 

 

 

(dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at the beginning of the period

 

$

(319)

 

$

(8,830)

 

$

(9,149)

 

$

(667)

 

$

(9,656)

 

$

(10,323)

 

Reclassification of nonaccretable discount to accretable

 

 

(159)

 

 

 —

 

 

(159)

 

 

(159)

 

 

 —

 

 

(159)

 

Accretion recognized

 

 

327

 

 

812

 

 

1,139

 

 

675

 

 

1,638

 

 

2,313

 

Balance at the end of the period

 

$

(151)

 

$

(8,018)

 

$

(8,169)

 

$

(151)

 

$

(8,018)

 

$

(8,169)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three months ended June 30, 2018

 

Six months ended June 30, 2018

 

 

    

PCI

    

Performing

    

 

 

PCI

    

Performing

    

 

 

 

 

Loans

 

Loans

 

Total

    

Loans

    

Loans

    

Total

 

 

 

(dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at the beginning of the period

 

$

(157)

 

$

(5,659)

 

$

(5,816)

 

$

(191)

 

$

(6,280)

 

$

(6,471)

 

Accretion recognized

 

 

15

 

 

608

 

 

623

 

 

49

 

 

1,229

 

 

1,278

 

Balance at the end of the period

 

$

(142)

 

$

(5,051)

 

$

(5,193)

 

$

(142)

 

$

(5,051)

 

$

(5,193)

 

The aging of the loan/lease portfolio by classes of loans/leases as of June 30, 2019 and December 31, 2018 is presented as follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As of June 30, 2019

 

 

 

 

 

 

 

 

 

Accruing Past

 

 

 

 

 

 

 

 

 

30-59 Days

 

60-89 Days

 

Due 90 Days or

 

Nonaccrual

 

 

 

Classes of Loans/Leases

    

Current

    

Past Due

    

Past Due

    

More

    

Loans/Leases

    

Total

 

 

 

(dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

C&I

 

$

1,540,661

 

$

4,136

 

$

307

 

$

 —

 

$

3,553

 

$

1,548,657

 

CRE

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

Owner-Occupied CRE

 

 

493,877

 

 

571

 

 

 —

 

 

 —

 

 

190

 

 

494,638

 

Commercial Construction, Land Development, and Other Land

 

 

312,288

 

 

96

 

 

 —

 

 

 —

 

 

194

 

 

312,578

 

Other Non Owner-Occupied CRE

 

 

1,024,769

 

 

67

 

 

11

 

 

 —

 

 

5,410

 

 

1,030,257

 

Direct Financing Leases

 

 

98,581

 

 

971

 

 

80

 

 

 —

 

 

1,548

 

 

101,180

 

Residential Real Estate

 

 

291,605

 

 

190

 

 

160

 

 

54

 

 

1,470

 

 

293,479

 

Installment and Other Consumer

 

 

120,082

 

 

78

 

 

 —

 

 

 4

 

 

783

 

 

120,947

 

 

 

$

3,881,863

 

$

6,109

 

$

558

 

$

58

 

$

13,148

 

$

3,901,736

 

 

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

As a percentage of total loan/lease portfolio

 

 

99.49

%  

 

0.16

%  

 

0.01

%  

 

0.00

%  

 

0.34

%  

 

100.00

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As of December 31, 2018

 

 

 

 

 

 

 

 

 

Accruing Past

 

 

 

 

 

 

 

 

 

30-59 Days

 

60-89 Days

 

Due 90 Days or

 

Nonaccrual

 

 

 

Classes of Loans/Leases

    

Current

    

Past Due

    

Past Due

    

More

    

Loans/Leases

    

Total

 

 

 

(dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

C&I

 

$

1,423,406

 

$

930

 

$

597

 

$

389

 

$

4,088

 

$

1,429,410

 

CRE

 

 

  

 

 

 

 

 

  

 

 

  

 

 

 

 

 

  

 

Owner-Occupied CRE

 

 

500,138

 

 

 —

 

 

193

 

 

107

 

 

216

 

 

500,654

 

Commercial Construction, Land Development, and Other Land

 

 

234,704

 

 

1,764

 

 

 —

 

 

 —

 

 

319

 

 

236,787

 

Other Non Owner-Occupied CRE

 

 

1,022,664

 

 

484

 

 

 —

 

 

 —

 

 

5,522

 

 

1,028,670

 

Direct Financing Leases

 

 

114,078

 

 

1,642

 

 

488

 

 

 —

 

 

1,761

 

 

117,969

 

Residential Real Estate

 

 

284,844

 

 

3,877

 

 

206

 

 

89

 

 

1,743

 

 

290,759

 

Installment and Other Consumer

 

 

118,343

 

 

356

 

 

24

 

 

47

 

 

611

 

 

119,381

 

 

 

$

3,698,177

 

$

9,053

 

$

1,508

 

$

632

 

$

14,260

 

$

3,723,630

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As a percentage of total loan/lease portfolio

 

 

99.32

%  

 

0.24

%  

 

0.04

%  

 

0.02

%  

 

0.38

%  

 

100.00

%

NPLs by classes of loans/leases as of June 30, 2019 and December 31, 2018 are presented as follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As of June 30, 2019

 

 

 

Accruing Past

 

 

 

 

 

 

 

 

 

 

 

Due 90 Days or

 

Nonaccrual

 

 

 

 

 

Percentage of

 

Classes of Loans/Leases

    

More*

    

Loans/Leases*

    

Accruing TDRs

    

Total NPLs

    

Total NPLs

 

 

 

(dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

C&I

 

$

 —

 

$

3,553

 

$

1,112

 

$

4,665

 

32.13

%

CRE

 

 

  

 

 

  

 

 

  

 

 

  

 

  

 

Owner-Occupied CRE

 

 

 —

 

 

190

 

 

104

 

 

294

 

2.02

%

Commercial Construction, Land Development, and Other Land

 

 

 —

 

 

194

 

 

 —

 

 

194

 

1.34

%

Other Non Owner-Occupied CRE

 

 

 —

 

 

5,410

 

 

 —

 

 

5,410

 

37.26

%

Direct Financing Leases

 

 

 —

 

 

1,548

 

 

97

 

 

1,645

 

11.33

%

Residential Real Estate

 

 

54

 

 

1,470

 

 

 —

 

 

1,524

 

10.50

%

Installment and Other Consumer

 

 

 4

 

 

783

 

 

 —

 

 

787

 

5.42

%

 

 

$

58

 

$

13,148

 

$

1,313

 

$

14,519

 

100.00

%

 

*     Nonaccrual loans/leases included $2.8 million of TDRs, including $28 thousand in C&I loans, $2.2 million in CRE loans, $314 thousand in direct financing leases, $286 thousand in residential real estate loans, and $2 thousand in installment loans.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As of December 31, 2018

 

 

 

Accruing Past

 

 

 

 

 

 

 

 

 

 

 

Due 90 Days or

 

Nonaccrual

 

 

 

 

 

Percentage of

 

Classes of Loans/Leases

    

More*

    

Loans/Leases **

    

Accruing TDRs

    

Total NPLs

    

Total NPLs

 

 

 

 

(dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

C&I

 

$

389

 

$

4,088

 

$

454

 

$

4,931

 

26.58

%

CRE

 

 

  

 

 

  

 

 

  

 

 

  

 

  

 

Owner-Occupied CRE

 

 

107

 

 

216

 

 

 —

 

 

323

 

1.74

%

Commercial Construction, Land Development, and Other Land

 

 

 —

 

 

319

 

 

 —

 

 

319

 

1.72

%

Other Non Owner-Occupied CRE

 

 

 —

 

 

5,522

 

 

2,984

 

 

8,506

 

45.86

%

Direct Financing Leases

 

 

 —

 

 

1,761

 

 

111

 

 

1,872

 

10.09

%

Residential Real Estate

 

 

89

 

 

1,743

 

 

100

 

 

1,932

 

10.41

%

Installment and Other Consumer

 

 

47

 

 

611

 

 

 9

 

 

667

 

3.60

%

 

 

$

632

 

$

14,260

 

$

3,658

 

$

18,550

 

100.00

%

*     As of December 31, 2018 accruing past due 90 days or more included $496 thousand of TDRs, including $389 thousand in C&I loans and $107 thousand in CRE loans.

**   Nonaccrual loans/leases included $2.3 million of TDRs, including $265 thousand in C&I loans, $1.4 million in CRE loans, $321 thousand in direct financing leases, $344 thousand in residential real estate loans, and $3 thousand in installment loans.

Changes in the allowance by portfolio segment for the three and six months ended June 30, 2019 and 2018, respectively, are presented as follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended June 30, 2019

 

 

 

 

 

 

Direct Financing

 

Residential Real

 

Installment and

 

 

 

    

C&I

    

CRE

    

Leases

    

Estate

    

Other Consumer

    

Total

 

 

(dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance, beginning

 

$

17,260

 

$

18,303

 

$

1,606

 

$

2,538

 

$

1,457

 

$

41,164

Provisions (credits) charged to expense

 

 

1,116

 

 

414

 

 

331

 

 

86

 

 

(6)

 

 

1,941

Loans/leases charged off

 

 

(193)

 

 

(1,369)

 

 

(497)

 

 

(73)

 

 

(20)

 

 

(2,152)

Recoveries on loans/leases previously charged off

 

 

65

 

 

15

 

 

19

 

 

31

 

 

21

 

 

151

Balance, ending

 

$

18,248

 

$

17,363

 

$

1,459

 

$

2,582

 

$

1,452

 

$

41,104

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended June 30, 2018

 

 

 

 

 

 

Direct Financing

 

Residential Real

 

Installment and

 

 

 

    

C&I

    

CRE

    

Leases

    

Estate

    

Other Consumer

    

Total

 

 

(dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance, beginning

 

$

15,065

 

$

14,938

 

$

2,730

 

$

2,375

 

$

1,424

 

$

36,532

Provisions (credits) charged to expense

 

 

777

 

 

872

 

 

688

 

 

57

 

 

(93)

 

 

2,301

Loans/leases charged off

 

 

(729)

 

 

 —

 

 

(794)

 

 

 —

 

 

(1)

 

 

(1,524)

Recoveries on loans/leases previously charged off

 

 

121

 

 

 9

 

 

100

 

 

 1

 

 

 5

 

 

236

Balance, ending

 

$

15,234

 

$

15,819

 

$

2,724

 

$

2,433

 

$

1,335

 

$

37,545

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Six Months Ended June 30, 2019

 

 

    

 

 

    

 

 

    

Direct Financing

    

Residential Real

    

Installment and

    

 

 

 

 

 

C&I

 

CRE

 

Leases

 

Estate

 

Other Consumer

 

Total

 

 

 

(dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance, beginning

 

$

16,420

 

$

17,719

 

$

1,792

 

$

2,557

 

$

1,359

 

$

39,847

 

Provisions charged to expense

 

 

2,123

 

 

948

 

 

776

 

 

68

 

 

160

 

 

4,075

 

Loans/leases charged off

 

 

(527)

 

 

(1,369)

 

 

(1,149)

 

 

(73)

 

 

(94)

 

 

(3,212)

 

Recoveries on loans/leases previously charged off

 

 

232

 

 

65

 

 

40

 

 

30

 

 

27

 

 

394

 

Balance, ending

 

$

18,248

 

$

17,363

 

$

1,459

 

$

2,582

 

$

1,452

 

$

41,104

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Six Months Ended June 30, 2018

 

 

    

 

 

    

 

 

    

Direct Financing

    

Residential Real

    

Installment and

    

 

 

 

 

 

C&I

 

CRE

 

Leases

 

Estate

 

Other Consumer

 

Total

 

 

 

(dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance, beginning

 

$

14,323

 

$

13,963

 

$

2,382

 

$

2,466

 

$

1,222

 

$

34,356

 

Provisions charged to expense

 

 

1,585

 

 

1,837

 

 

1,293

 

 

18

 

 

108

 

 

4,841

 

Loans/leases charged off

 

 

(824)

 

 

 —

 

 

(1,079)

 

 

(52)

 

 

(6)

 

 

(1,961)

 

Recoveries on loans/leases previously charged off

 

 

150

 

 

19

 

 

128

 

 

 1

 

 

11

 

 

309

 

Balance, ending

 

$

15,234

 

$

15,819

 

$

2,724

 

$

2,433

 

$

1,335

 

$

37,545

 

 

The allowance by impairment evaluation and by portfolio segment as of June 30, 2019 and December 31, 2018 is presented as follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As of June 30, 2019

 

 

 

 

 

 

 

Direct Financing

 

Residential Real

 

Installment and

 

 

 

 

    

C&I

    

CRE

    

Leases

    

Estate

    

Other Consumer

    

Total

 

 

 

(dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for impaired loans/leases

 

$

1,085

 

$

445

 

$

93

 

$

192

 

$

152

 

$

1,967

 

Allowance for nonimpaired loans/leases

 

 

17,163

 

 

16,918

 

 

1,366

 

 

2,390

 

 

1,300

 

 

39,137

 

 

 

$

18,248

 

$

17,363

 

$

1,459

 

$

2,582

 

$

1,452

 

$

41,104

 

 

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

Impaired loans/leases

 

$

4,520

 

$

7,736

 

$

1,860

 

$

1,628

 

$

1,052

 

$

16,796

 

Nonimpaired loans/leases

 

 

1,544,137

 

 

1,829,737

 

 

99,320

 

 

291,851

 

 

119,895

 

 

3,884,940

 

 

 

$

1,548,657

 

$

1,837,473

 

$

101,180

 

$

293,479

 

$

120,947

 

$

3,901,736

 

 

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

Allowance as a percentage of impaired loans/leases

 

 

24.00

%  

 

5.75

%  

 

5.00

%  

 

11.79

%  

 

14.45

%  

 

11.71

%

Allowance as a percentage of nonimpaired loans/leases

 

 

1.11

%  

 

0.92

%  

 

1.38

%  

 

0.82

%  

 

1.08

%  

 

1.01

%

Total allowance as a percentage of total loans/leases

 

 

1.18

%  

 

0.94

%  

 

1.44

%  

 

0.88

%  

 

1.20

%  

 

1.05

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As of December 31, 2018

 

 

 

 

 

 

 

Direct Financing

 

Residential Real

 

Installment and

 

 

 

 

    

C&I

    

CRE

    

Leases

    

Estate

    

Other Consumer

    

Total

 

 

 

(dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for impaired loans/leases

 

$

973

 

$

2,124

 

$

194

 

$

257

 

$

111

 

$

3,659

 

Allowance for nonimpaired loans/leases

 

 

15,447

 

 

15,595

 

 

1,598

 

 

2,300

 

 

1,248

 

 

36,188

 

 

 

$

16,420

 

$

17,719

 

$

1,792

 

$

2,557

 

$

1,359

 

$

39,847

 

 

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

Impaired loans/leases

 

$

4,499

 

$

10,447

 

$

2,249

 

$

2,110

 

$

898

 

$

20,203

 

Nonimpaired loans/leases

 

 

1,424,911

 

 

1,755,664

 

 

115,720

 

 

288,649

 

 

118,483

 

 

3,703,427

 

 

 

$

1,429,410

 

$

1,766,111

 

$

117,969

 

$

290,759

 

$

119,381

 

$

3,723,630

 

 

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

Allowance as a percentage of impaired loans/leases

 

 

21.62

%  

 

20.33

%  

 

8.63

%  

 

12.18

%  

 

12.38

%  

 

18.11

%

Allowance as a percentage of nonimpaired loans/leases

 

 

1.08

%  

 

0.89

%  

 

1.38

%  

 

0.80

%  

 

1.05

%  

 

0.98

%

Total allowance as a percentage of total loans/leases

 

 

1.15

%  

 

1.00

%  

 

1.52

%  

 

0.88

%  

 

1.14

%  

 

1.07

%

Information for impaired loans/leases is presented in the tables below. The recorded investment represents customer balances net of any partial charge-offs recognized on the loan/lease. The unpaid principal balance represents the recorded balance outstanding on the loan/lease prior to any partial charge-offs.

 

Loans/leases, by classes of financing receivable, considered to be impaired as of and for the six months ended June 30, 2019 are presented as follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest Income

 

 

 

 

 

 

 

 

 

 

 

Average

 

 

 

 

Recognized for

 

 

Recorded

 

Unpaid Principal

 

Related

 

Recorded

 

Interest Income

 

Cash Payments

Classes of Loans/Leases

    

Investment

    

Balance

    

Allowance

    

Investment

    

Recognized

    

Received

 

 

(dollars in thousands)

 

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

Impaired Loans/Leases with No Specific Allowance Recorded:

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

C&I

 

$

2,048

 

$

2,088

 

$

 —

 

$

1,680

 

$

52

 

$

52

CRE

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

Owner-Occupied CRE

 

 

216

 

 

232

 

 

 —

 

 

187

 

 

11

 

 

11

Commercial Construction, Land Development, and Other Land

 

 

546

 

 

902

 

 

 —

 

 

628

 

 

13

 

 

13

Other Non Owner-Occupied CRE

 

 

3,417

 

 

4,296

 

 

 —

 

 

4,183

 

 

92

 

 

92

Direct Financing Leases

 

 

1,600

 

 

1,600

 

 

 —

 

 

1,901

 

 

16

 

 

16

Residential Real Estate

 

 

810

 

 

1,001

 

 

 —

 

 

765

 

 

 1

 

 

 1

Installment and Other Consumer

 

 

875

 

 

875

 

 

 —

 

 

797

 

 

 7

 

 

 7

 

 

$

9,512

 

$

10,994

 

$

 —

 

$

10,141

 

$

192

 

$

192

 

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

Impaired Loans/Leases with Specific Allowance Recorded:

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

C&I

 

$

2,472

 

$

2,478

 

$

1,085

 

$

1,917

 

$

18

 

$

18

CRE

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owner-Occupied CRE

 

 

124

 

 

124

 

 

21

 

 

129

 

 

 —

 

 

 —

Commercial Construction, Land Development, and Other Land

 

 

142

 

 

142

 

 

31

 

 

145

 

 

 —

 

 

 —

Other Non Owner-Occupied CRE

 

 

3,291

 

 

3,291

 

 

393

 

 

1,588

 

 

 —

 

 

 —

Direct Financing Leases

 

 

260

 

 

260

 

 

93

 

 

196

 

 

 1

 

 

 1

Residential Real Estate

 

 

818

 

 

818

 

 

192

 

 

829

 

 

 3

 

 

 3

Installment and Other Consumer

 

 

177

 

 

177

 

 

152

 

 

136

 

 

 —

 

 

 —

 

 

$

7,284

 

$

7,290

 

$

1,967

 

$

4,940

 

$

22

 

$

22

 

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

Total Impaired Loans/Leases:

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

C&I

 

$

4,520

 

$

4,566

 

$

1,085

 

$

3,597

 

$

70

 

$

70

CRE

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

Owner-Occupied CRE

 

 

340

 

 

356

 

 

21

 

 

316

 

 

11

 

 

11

Commercial Construction, Land Development, and Other Land

 

 

688

 

 

1,044

 

 

31

 

 

773

 

 

13

 

 

13

Other Non Owner-Occupied CRE

 

 

6,708

 

 

7,587

 

 

393

 

 

5,771

 

 

92

 

 

92

Direct Financing Leases

 

 

1,860

 

 

1,860

 

 

93

 

 

2,097

 

 

17

 

 

17

Residential Real Estate

 

 

1,628

 

 

1,819

 

 

192

 

 

1,594

 

 

 4

 

 

 4

Installment and Other Consumer

 

 

1,052

 

 

1,052

 

 

152

 

 

933

 

 

 7

 

 

 7

 

 

$

16,796

 

$

18,284

 

$

1,967

 

$

15,081

 

$

214

 

$

214

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans/leases, by classes of financing receivable, considered to be impaired as of and for the three months ended June 30, 2019 and 2018, respectively are presented as follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended June 30, 2019

 

Three Months Ended June 30, 2018

 

    

 

 

 

 

Interest Income

 

 

 

 

 

Interest Income

 

 

Average

 

 

 

 

Recognized for

 

Average

 

 

 

 

Recognized for

 

 

Recorded

 

Interest Income

 

Cash Payments

 

Recorded

 

Interest Income

 

Cash Payments

Classes of Loans/Leases

 

Investment

    

Recognized

    

Received

 

Investment

    

Recognized

    

Received

 

 

(dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Impaired Loans/Leases with No Specific Allowance Recorded:

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

C&I

 

$

1,683

 

$

29

 

$

29

 

$

1,401

 

$

59

 

$

59

CRE

 

 

  

 

 

  

 

 

  

 

 

 

 

 

 

 

 

 

Owner-Occupied CRE

 

 

194

 

 

 7

 

 

 7

 

 

289

 

 

 6

 

 

 6

Commercial Construction, Land Development, and Other Land

 

 

603

 

 

 6

 

 

 6

 

 

 —

 

 

 —

 

 

 —

Other Non Owner-Occupied CRE

 

 

3,985

 

 

22

 

 

22

 

 

1,105

 

 

 —

 

 

 —

Direct Financing Leases

 

 

1,795

 

 

 7

 

 

 7

 

 

2,199

 

 

 3

 

 

 3

Residential Real Estate

 

 

801

 

 

 —

 

 

 —

 

 

929

 

 

 —

 

 

 —

Installment and Other Consumer

 

 

816

 

 

 3

 

 

 3

 

 

101

 

 

 —

 

 

 —

 

 

$

9,877

 

$

74

 

$

74

 

$

6,024

 

$

68

 

$

68

 

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

Impaired Loans/Leases with Specific Allowance Recorded:

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

C&I

 

$

2,046

 

$

 9

 

$

 9

 

$

353

 

$

 2

 

$

 2

CRE

 

 

 

 

 

  

 

 

  

 

 

 

 

 

 

 

 

 

Owner-Occupied CRE

 

 

127

 

 

 —

 

 

 —

 

 

145

 

 

 —

 

 

 —

Commercial Construction, Land Development, and Other Land

 

 

143

 

 

 —

 

 

 —

 

 

5,492

 

 

 —

 

 

 —

Other Non Owner-Occupied CRE

 

 

1,980

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

Direct Financing Leases

 

 

227

 

 

 —

 

 

 —

 

 

566

 

 

 —

 

 

 —

Residential Real Estate

 

 

822

 

 

 1

 

 

 1

 

 

512

 

 

 3

 

 

 3

Installment and Other Consumer

 

 

150

 

 

 —

 

 

 —

 

 

117

 

 

 —

 

 

 —

 

 

$

5,495

 

$

10

 

$

10

 

$

7,185

 

$

 5

 

$

 5

 

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

Total Impaired Loans/Leases:

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

C&I

 

$

3,729

 

$

38

 

$

38

 

$

1,754

 

$

61

 

$

61

CRE

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

Owner-Occupied CRE

 

 

321

 

 

 7

 

 

 7

 

 

434

 

 

 6

 

 

 6

Commercial Construction, Land Development, and Other Land

 

 

746

 

 

 6

 

 

 6

 

 

5,492

 

 

 —

 

 

 —

Other Non Owner-Occupied CRE

 

 

5,965

 

 

22

 

 

22

 

 

1,105

 

 

 —

 

 

 —

Direct Financing Leases

 

 

2,022

 

 

 7

 

 

 7

 

 

2,765

 

 

 3

 

 

 3

Residential Real Estate

 

 

1,623

 

 

 1

 

 

 1

 

 

1,441

 

 

 3

 

 

 3

Installment and Other Consumer

 

 

966

 

 

 3

 

 

 3

 

 

218

 

 

 —

 

 

 —

 

 

$

15,372

 

$

84

 

$

84

 

$

13,209

 

$

73

 

$

73

 

Loans/leases, by classes of financing receivable, considered to be impaired as of December 31, 2018 are presented as follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Unpaid 

 

 

 

 

 

Recorded

 

Principal

 

Related

 

Classes of Loans/Leases

    

Investment

    

Balance

    

Allowance

 

 

 

(dollars in thousands)

 

Impaired Loans/Leases with No Specific Allowance Recorded:

 

 

  

 

 

  

 

 

  

 

C&I

 

$

1,846

 

$

4,540

 

$

 —

 

CRE

 

 

  

 

 

  

 

 

  

 

Owner-Occupied CRE

 

 

106

 

 

106

 

 

 —

 

Commercial Construction, Land Development, and Other Land

 

 

507

 

 

507

 

 

 —

 

Other Non Owner-Occupied CRE

 

 

1,804

 

 

1,804

 

 

 —

 

Direct Financing Leases

 

 

1,929

 

 

1,929

 

 

 —

 

Residential Real Estate

 

 

984

 

 

1,058

 

 

 —

 

Installment and Other Consumer

 

 

762

 

 

762

 

 

 —

 

 

 

$

7,938

 

$

10,706

 

$

 —

 

 

 

 

  

 

 

  

 

 

  

 

Impaired Loans/Leases with Specific Allowance Recorded:

 

 

  

 

 

  

 

 

  

 

C&I

 

$

2,653

 

$

2,653

 

$

973

 

CRE

 

 

  

 

 

  

 

 

  

 

Owner-Occupied CRE

 

 

304

 

 

660

 

 

39

 

Commercial Construction, Land Development, and Other Land

 

 

149

 

 

149

 

 

33

 

Other Non Owner-Occupied CRE

 

 

7,577

 

 

7,577

 

 

2,052

 

Direct Financing Leases

 

 

320

 

 

320

 

 

194

 

Residential Real Estate

 

 

1,126

 

 

1,126

 

 

257

 

Installment and Other Consumer

 

 

136

 

 

136

 

 

111

 

 

 

$

12,265

 

$

12,621

 

$

3,659

 

 

 

 

  

 

 

  

 

 

  

 

Total Impaired Loans/Leases:

 

 

  

 

 

  

 

 

 

 

C&I

 

$

4,499

 

$

7,193

 

$

973

 

CRE

 

 

 

 

 

 

 

 

 

 

Owner-Occupied CRE

 

 

410

 

 

766

 

 

39

 

Commercial Construction, Land Development, and Other Land

 

 

656

 

 

656

 

 

33

 

Other Non Owner-Occupied CRE

 

 

9,381

 

 

9,381

 

 

2,052

 

Direct Financing Leases

 

 

2,249

 

 

2,249

 

 

194

 

Residential Real Estate

 

 

2,110

 

 

2,184

 

 

257

 

Installment and Other Consumer

 

 

898

 

 

898

 

 

111

 

 

 

$

20,203

 

$

23,327

 

$

3,659

 

Impaired loans/leases for which no allowance has been provided have adequate collateral, based on management's current estimates.

For C&I and CRE loans, the Company's credit quality indicator consists of internally assigned risk ratings. Each commercial loan is assigned a risk rating upon origination. The risk rating is reviewed every 15 months, at a minimum, and on an as-needed basis depending on the specific circumstances of the loan.

For certain C&I loans (equipment financing agreements), direct financing leases, residential real estate loans, and installment and other consumer loans, the Company's credit quality indicator is performance determined by delinquency status. Delinquency status is updated daily by the Company's loan system.

For each class of financing receivable, the following presents the recorded investment by credit quality indicator as of June 30, 2019 and December 31, 2018:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As of June 30, 2019

 

 

 

 

 

 

CRE

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-Owner Occupied

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction,

 

 

 

 

 

 

 

 

 

 

 

 

 

Land

 

 

 

 

 

 

 

 

 

 

 

Owner-Occupied

 

Development,

 

 

 

 

 

As a % of

 

Internally Assigned Risk Rating

    

C&I

    

CRE

    

and Other Land

    

Other CRE

    

Total

    

Total

 

 

 

(dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass (Ratings 1 through 5)

 

$

1,398,762

 

$

487,200

 

$

308,269

 

$

1,008,427

 

$

3,202,658

 

98.14

%

Special Mention (Rating 6)

 

 

9,811

 

 

4,236

 

 

64

 

 

5,802

 

 

19,913

 

0.61

%

Substandard (Rating 7)

 

 

17,460

 

 

3,202

 

 

4,245

 

 

16,028

 

 

40,935

 

1.25

%

Doubtful (Rating 8)

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 —

%

 

 

$

1,426,033

 

$

494,638

 

$

312,578

 

$

1,030,257

 

$

3,263,506

 

100.00

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As of June 30, 2019

 

 

 

 

 

Direct Financing

 

Residential Real

 

Installment and

 

 

 

As a % of

 

Delinquency Status *

    

C&I

    

Leases

    

Estate

    

Other Consumer

    

Total

    

Total

 

 

 

(dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Performing

 

$

121,836

 

$

99,536

 

$

291,955

 

$

120,160

 

$

633,487

 

99.26

%

Nonperforming

 

 

788

 

 

1,644

 

 

1,524

 

 

787

 

 

4,743

 

0.74

%

 

 

$

122,624

 

$

101,180

 

$

293,479

 

$

120,947

 

$

638,230

 

100.00

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As of December 31, 2018

 

 

 

 

 

 

CRE

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-Owner Occupied

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction,

 

 

 

 

 

 

 

 

 

 

 

 

 

Land

 

 

 

 

 

 

 

 

 

 

 

Owner-Occupied

 

Development,

 

 

 

 

 

As a % of

 

Internally Assigned Risk Rating

    

C&I

    

CRE

    

and Other Land

    

Other CRE

    

Total

    

Total

 

 

 

(dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass (Ratings 1 through 5)

 

$

1,294,418

 

$

487,949

 

$

230,473

 

$

1,008,626

 

$

3,021,466

 

97.72

%

Special Mention (Rating 6)

 

 

23,302

 

 

9,599

 

 

3,848

 

 

5,309

 

 

42,058

 

1.36

%

Substandard (Rating 7)

 

 

8,286

 

 

3,106

 

 

2,466

 

 

14,735

 

 

28,593

 

0.92

%

Doubtful (Rating 8)

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 —

%

 

 

$

1,326,006

 

$

500,654

 

$

236,787

 

$

1,028,670

 

$

3,092,117

 

100.00

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As of December 31, 2018

 

 

 

 

 

Direct Financing

 

Residential Real

 

Installment and

 

 

 

As a % of

 

Delinquency Status *

    

C&I

    

Leases

    

Estate

    

Other Consumer

    

Total

    

Total

 

 

 

(dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Performing

 

$

102,713

 

$

116,097

 

$

288,827

 

$

118,714

 

$

626,351

 

99.18

%

Nonperforming

 

 

691

 

 

1,872

 

 

1,932

 

 

667

 

 

5,162

 

0.82

%

 

 

$

103,404

 

$

117,969

 

$

290,759

 

$

119,381

 

$

631,513

 

100.00

%

 

*     Performing = loans/leases accruing and less than 90 days past due. Nonperforming = loans/leases on nonaccrual, accruing loans/leases that are greater than or equal to 90 days past due, and accruing TDRs.

As of June 30, 2019 and December 31, 2018, TDRs totaled $4.1 million and $6.5 million, respectively.

For each class of financing receivable, the following presents the number and recorded investment of TDRs, by type of concession, that were restructured during the three and six months ended June 30, 2019 and 2018. The difference between the pre-modification recorded investment and the post-modification recorded investment would be any partial charge-offs at the time of the restructuring.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the three months ended June 30, 2019

 

For the three months ended June 30, 2018

 

 

   

 

   

Pre-

    

Post-

    

 

 

    

 

    

Pre-

    

Post-

    

 

 

 

 

 

 

 

Modification

 

Modification

 

 

 

 

 

 

Modification

 

Modification

 

 

 

 

 

 

Number of

 

Recorded

 

Recorded

 

Specific

 

Number of

 

Recorded

 

Recorded

 

Specific

 

Classes of Loans/Leases

 

Loans / Leases

 

Investment

 

Investment

 

Allowance

 

Loans / Leases

 

Investment

 

Investment

 

Allowance

 

 

 

(dollars in thousands)

 

CONCESSION - Significant Payment Delay

 

  

 

 

  

 

 

  

 

 

  

 

  

 

 

  

 

 

  

 

 

  

 

C&I

 

 1

 

$

52

 

$

52

 

$

 —

 

 —

 

$

 —

 

$

 —

 

$

 —

 

 

 

 1

 

$

52

 

$

52

 

$

 —

 

 —

 

$

 —

 

$

 —

 

$

 —

 

 

 

  

 

 

  

 

 

  

 

 

  

 

  

 

 

  

 

 

  

 

 

  

 

CONCESSION - Foregiveness of Principal

 

  

 

 

  

 

 

  

 

 

  

 

  

 

 

  

 

 

  

 

 

  

 

C&I

 

 1

 

$

587

 

$

537

 

$

 —

 

 —

 

$

 —

 

$

 —

 

$

 —

 

 

 

 1

 

$

587

 

$

537

 

$

 —

 

 —

 

$

 —

 

$

 —

 

$

 —

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

TOTAL

 

 2

 

$

639

 

$

589

 

$

 —

 

 —

 

$

 —

 

$

 —

 

$

 —

 

 

 

  

 

 

  

 

 

  

 

 

  

 

  

 

 

  

 

 

  

 

 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the six months ended June 30, 2019

 

For the six months ended June 30, 2018

 

 

    

 

    

Pre-

    

Post-

    

 

 

 

 

    

Pre-

    

Post-

    

 

 

 

 

 

 

 

Modification

 

Modification

 

 

 

 

 

 

Modification

 

Modification

 

 

 

 

 

 

Number of

 

Recorded

 

Recorded

 

Specific

 

Number of

 

Recorded

 

Recorded

 

Specific

 

Classes of Loans/Leases

 

Loans/Leases

 

Investment

 

Investment

 

Allowance

 

Loans/Leases

 

Investment

 

Investment

 

Allowance

 

 

 

(dollars in thousands)

 

CONCESSION - Significant Payment Delay

 

  

 

 

  

 

 

  

 

 

  

 

  

 

 

  

 

 

  

 

 

  

 

C&I

 

 2

 

$

71

 

$

71

 

$

 —

 

 —

 

$

 —

 

$

 —

 

$

 —

 

Residential Real Estate

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 1

 

 

46

 

 

46

 

 

 —

 

Direct Financing Leases

 

 3

 

 

103

 

 

103

 

 

 5

 

 2

 

 

48

 

 

48

 

 

 —

 

 

 

 5

 

$

174

 

$

174

 

$

 5

 

 3

 

$

94

 

$

94

 

$

 —

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CONCESSION - Forgiveness of Principal

 

  

 

 

  

 

 

  

 

 

  

 

  

 

 

  

 

 

  

 

 

  

 

C&I

 

 1

 

$

587

 

$

537

 

$

 —

 

 —

 

$

 —

 

$

 —

 

$

 —

 

 

 

 1

 

$

587

 

$

537

 

$

 —

 

 —

 

$

 —

 

$

 —

 

$

 —

 

 

 

  

 

 

  

 

 

  

 

 

  

 

  

 

 

  

 

 

  

 

 

  

 

TOTAL

 

 6

 

$

761

 

$

711

 

$

 5

 

 3

 

$

94

 

$

94

 

$

 —

 

Of the loans restructured during the six months ended June 30, 2019, two with post-modification recorded balances of $65 thousand were on nonaccrual. Of the loans restructured during the six months ended June 30, 2018, one with a post-modification recorded balance of $46 thousand was on nonaccrual.

For the three and six months ended June 30, 2019, three of the Company's TDRs redefaulted within 12 months subsequent to restructure where default is defined as delinquency of 90 days or more and/or placement on nonaccrual status. Two of these TDRs were related to one customer whose leases were restructured in the first quarter of 2019 with pre-modification balances totaling $66 thousand. The other TDR related to a customer whose loan was restructured in the third quarter of 2018 with an original pre-modification balance of $2.9 million and a current pre-modification balance of $1.5 million and a partial charge off of $879 thousand in the second quarter of 2019. 

For the three and six months ended June 30, 2018,  seven of the Company's TDRs redefaulted within 12 months subsequent to restructure where default is defined as delinquency of 90 days or more and/or placement on nonaccrual status. Three of these TDRs were related to one customer whose loans were restructured in the second quarter of 2017 with pre-modification balances totaling $78 thousand and the other TDRs related to other customers whose loans were restructured in the second and third quarters of 2017 with pre-modification balances totaling $378 thousand.  

Not included in the table above, the Company had three TDRs that were restructured and charged off for the six months ended June 30, 2019, totaling $161 thousand.  The Company had eight TDRs that were restructured and charged off for the six months ended June 30, 2018, totaling $577 thousand.