XML 96 R12.htm IDEA: XBRL DOCUMENT v3.20.1
Note 4 - Loans/Leases Receivable
12 Months Ended
Dec. 31, 2019
Notes to Financial Statements  
Loans/Leases Receivable

Note 4. Loans/Leases Receivable

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    

2019

    

2018

 

 

(dollars in thousands)

 

 

 

 

 

 

 

C&I loans *

 

$

1,507,825

 

$

1,429,410

CRE loans

 

 

  

 

 

 

Owner-occupied CRE

 

 

443,989

 

 

500,654

Commercial construction, land development, and other land

 

 

378,797

 

 

236,787

Other non owner-occupied CRE

 

 

913,610

 

 

1,028,670

 

 

 

1,736,396

 

 

1,766,111

 

 

 

 

 

 

 

Direct financing leases **

 

 

87,869

 

 

117,969

Residential real estate loans ***

 

 

239,904

 

 

290,759

Installment and other consumer loans

 

 

109,352

 

 

119,381

 

 

 

3,681,346

 

 

3,723,630

Plus deferred loan/lease origination costs, net of fees

 

 

8,859

 

 

9,124

 

 

 

3,690,205

 

 

3,732,754

Less allowance

 

 

(36,001)

 

 

(39,847)

 

 

$

3,654,204

 

$

3,692,907

** Direct financing leases:

 

 

  

 

 

  

Net minimum lease payments to be received

 

$

97,025

 

$

130,371

Estimated unguaranteed residual values of leased assets

 

 

547

 

 

828

Unearned lease/residual income

 

 

(9,703)

 

 

(13,230)

 

 

 

87,869

 

 

117,969

Plus deferred lease origination costs, net of fees

 

 

1,892

 

 

3,642

 

 

 

89,761

 

 

121,611

Less allowance

 

 

(1,464)

 

 

(1,792)

 

 

$

88,297

 

$

119,819

 

 

 

 

 

 

 

 

*   Includes equipment financing agreements outstanding at m2, totaling $142.0 million and $103.4 million as of December 31, 2019 and 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 and 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.

At December 31, 2019, the Company had six leases remaining with residual values totaling $547 thousand that were not protected with a lease end options rider. At December 31, 2018, the Company had nine leases remaining with residual values totaling approximately $828 thousand that were not protected with a lease end options rider. Management has performed specific evaluations of these unguaranteed residual values and determined that the valuations are appropriate. There were no losses related to unguaranteed residual values during the years ended December 31, 2019, 2018, and 2017.

***Includes residential real estate loans held for sale totaling $3.7 million and $1.3 million as of December 31, 2019 and 2018, respectively.

Note 4. Loans/Leases Receivable (continued)

Changes in accretable yield for the loans acquired in the mergers and acquisitions are as follows:

 

 

 

 

 

 

 

 

 

 

 

 

For the year ended December 31, 2019

 

 

PCI

    

Performing

    

 

 

 

 

Loans

 

Loans

 

Total

 

 

(dollars in thousands)

 

 

 

 

 

 

 

 

 

 

Balance at the beginning of the period

 

$

(667)

 

$

(10,127)

 

$

(10,794)

Reclassification of nonaccretable discount to accretable

 

 

(275)

 

 

 —

 

 

(275)

Accretion recognized

 

 

885

 

 

3,749

 

 

4,634

Balance at the end of the period

 

$

(57)

 

$

(6,378)

 

$

(6,435)

 

 

 

 

 

 

 

 

 

 

 

 

 

For the year ended December 31, 2018

 

 

PCI

    

Performing

    

 

 

 

 

Loans

 

Loans

 

Total

 

 

(dollars in thousands)

 

 

 

 

 

 

 

 

 

 

Balance at the beginning of the period

 

$

(191)

 

$

(6,280)

 

$

(6,471)

Discount added at acquisition

 

 

(293)

 

 

(7,800)

 

 

(8,093)

Reclassification of nonaccretable discount to accretable

 

 

(892)

 

 

(470)

 

 

(1,362)

Accretion recognized

 

 

709

 

 

4,423

 

 

5,132

Balance at the end of the period

 

$

(667)

 

$

(10,127)

 

$

(10,794)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the year ended December 31, 2017

 

 

PCI

    

Performing

    

 

 

 

 

Loans

 

Loans

 

Total

 

 

(dollars in thousands)

 

 

 

 

 

 

 

 

 

 

Balance at the beginning of the period

 

$

(194)

 

$

(9,116)

 

$

(9,310)

Discount added at acquisition

 

 

(220)

 

 

(2,224)

 

 

(2,444)

Accretion recognized

 

 

223

 

 

5,060

 

 

5,283

Balance at the end of the period

 

$

(191)

 

$

(6,280)

 

$

(6,471)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Note 4. Loans/Leases Receivable (continued)

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

$

1,499,891

 

$

6,126

 

$

572

 

$

 —

 

$

1,236

 

$

1,507,825

 

CRE

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

Owner-Occupied CRE

 

 

443,707

 

 

177

 

 

71

 

 

 —

 

 

34

 

 

443,989

 

Commercial Construction, Land Development, and Other Land

 

 

375,940

 

 

2,857

 

 

 —

 

 

 —

 

 

 —

 

 

378,797

 

Other Non Owner-Occupied CRE

 

 

909,684

 

 

73

 

 

 —

 

 

 —

 

 

3,853

 

 

913,610

 

Direct Financing Leases

 

 

85,636

 

 

463

 

 

253

 

 

 —

 

 

1,517

 

 

87,869

 

Residential Real Estate

 

 

235,845

 

 

2,939

 

 

414

 

 

 —

 

 

706

 

 

239,904

 

Installment and Other Consumer

 

 

108,750

 

 

 3

 

 

10

 

 

33

 

 

556

 

 

109,352

 

 

 

$

3,659,453

 

$

12,638

 

$

1,320

 

$

33

 

$

7,902

 

$

3,681,346

 

 

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

As a percentage of total loan/lease portfolio

 

 

99.41

%  

 

0.34

%  

 

0.04

%  

 

0.00

%  

 

0.21

%  

 

100.00

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Note 4. Loans/Leases Receivable (continued)

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

$

 —

 

$

1,236

 

$

646

 

$

1,882

 

21.12

%

CRE

 

 

 

 

 

 

 

 

  

 

 

  

 

  

 

Owner-Occupied CRE

 

 

 —

 

 

34

 

 

 —

 

 

34

 

0.38

%

Commercial Construction, Land Development, and Other Land

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 -

%

Other Non Owner-Occupied CRE

 

 

 —

 

 

3,853

 

 

 —

 

 

3,853

 

43.22

%

Direct Financing Leases

 

 

 —

 

 

1,517

 

 

333

 

 

1,850

 

20.75

%

Residential Real Estate

 

 

 —

 

 

706

 

 

 —

 

 

706

 

7.92

%

Installment and Other Consumer

 

 

33

 

 

556

 

 

 —

 

 

589

 

6.61

%

 

 

$

33

 

$

7,902

 

$

979

 

$

8,914

 

100.00

%

 

*     At December 31, 2019, nonaccrual loans/leases included $747 thousand of TDRs, including $98 thousand in C&I loans, $269 thousand in CRE loans, $294  thousand in direct financing leases, $31 thousand in residential real estate loans, and $55 thousand in installment loans.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

2,985

 

 

8,507

 

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

 

$

3,659

 

$

18,551

 

100.00

%

 

*      At 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.

 

**     At December 31, 2018, 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.

 

 

 

 

 

Note 4. Loans/Leases Receivable (continued)

Changes in the allowance by portfolio segment for the years ended December 31, 2019, 2018, and 2017 are presented as follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Year Ended December 31, 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

 

Reclassification of allowance related to held for sale loans

 

 

(2,814)

 

 

(2,392)

 

 

 —

 

 

(628)

 

 

(288)

 

 

(6,122)

 

Provisions charged to expense *

 

 

3,666

 

 

1,566

 

 

1,129

 

 

163

 

 

114

 

 

6,638

 

Loans/leases charged off

 

 

(1,476)

 

 

(1,722)

 

 

(1,647)

 

 

(191)

 

 

(98)

 

 

(5,134)

 

Recoveries on loans/leases previously charged off

 

 

276

 

 

208

 

 

190

 

 

47

 

 

51

 

 

772

 

Balance, ending

 

$

16,072

 

$

15,379

 

$

1,464

 

$

1,948

 

$

1,138

 

$

36,001

 

 

*Excludes provision related to loans included in assets held for sale during the year of $428 thousand for the year ending December 31, 2019.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Year Ended December 31, 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

 

 

7,161

 

 

4,094

 

 

1,068

 

 

193

 

 

142

 

 

12,658

 

Loans/leases charged off

 

 

(5,359)

 

 

(387)

 

 

(2,002)

 

 

(127)

 

 

(44)

 

 

(7,919)

 

Recoveries on loans/leases previously charged off

 

 

295

 

 

49

 

 

344

 

 

25

 

 

39

 

 

752

 

Balance, ending

 

$

16,420

 

$

17,719

 

$

1,792

 

$

2,557

 

$

1,359

 

$

39,847

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Year Ended December 31, 2017

 

    

 

 

    

 

 

    

Direct Financing

    

Residential Real

    

Installment and

    

 

 

 

 

C&I

 

CRE

 

Leases

 

Estate

 

Other Consumer

 

Total

 

 

(dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance, beginning

 

$

12,545

 

$

11,671

 

$

3,112

 

$

2,342

 

$

1,087

 

$

30,757

Provisions charged to expense

 

 

2,736

 

 

4,044

 

 

1,370

 

 

197

 

 

123

 

 

8,470

Loans/leases charged off

 

 

(1,150)

 

 

(1,795)

 

 

(2,285)

 

 

(102)

 

 

(41)

 

 

(5,373)

Recoveries on loans/leases previously charged off

 

 

192

 

 

43

 

 

185

 

 

29

 

 

53

 

 

502

Balance, ending

 

$

14,323

 

$

13,963

 

$

2,382

 

$

2,466

 

$

1,222

 

$

34,356

 

 

 

 

 

 

Note 4. Loans/Leases Receivable (continued):

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2019

 

 

 

 

 

 

 

Direct Financing

 

Residential Real

 

Installment and

 

 

 

 

    

C&I

    

CRE

    

Leases

    

Estate

    

Other Consumer

    

Total

 

 

 

(dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for impaired loans/leases

 

$

170

 

$

125

 

$

270

 

$

15

 

$

80

 

$

660

 

Allowance for nonimpaired loans/leases

 

 

15,902

 

 

15,254

 

 

1,194

 

 

1,933

 

 

1,058

 

 

35,341

 

 

 

$

16,072

 

$

15,379

 

$

1,464

 

$

1,948

 

$

1,138

 

$

36,001

 

 

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

Impaired loans/leases

 

$

1,846

 

$

3,585

 

$

2,025

 

$

649

 

$

556

 

$

8,661

 

Nonimpaired loans/leases

 

 

1,505,979

 

 

1,732,811

 

 

85,844

 

 

239,255

 

 

108,796

 

 

3,672,685

 

 

 

$

1,507,825

 

$

1,736,396

 

$

87,869

 

$

239,904

 

$

109,352

 

$

3,681,346

 

 

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

Allowance as a percentage of impaired loans/leases

 

 

9.21

%  

 

3.49

%  

 

13.33

%  

 

2.31

%  

 

14.39

%  

 

7.62

%

Allowance as a percentage of nonimpaired loans/leases

 

 

1.06

%  

 

0.88

%  

 

1.39

%  

 

0.81

%  

 

0.97

%  

 

0.96

%

Total allowance as a percentage of total loans/leases

 

 

1.07

%  

 

0.89

%  

 

1.67

%  

 

0.81

%  

 

1.04

%  

 

0.98

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Note 4. Loans/Leases Receivable (continued)

 

Loans/leases, by classes of financing receivable, considered to be impaired as of and for the years ended December 31, 2019, 2018, and 2017 are presented 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.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2019

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

$

1,607

 

$

1,647

 

$

 —

 

$

970

 

$

27

 

$

27

CRE

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

Owner-Occupied CRE

 

 

34

 

 

50

 

 

 —

 

 

24

 

 

 —

 

 

 —

Commercial Construction, Land Development, and Other Land

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

Other Non Owner-Occupied CRE

 

 

684

 

 

686

 

 

 —

 

 

738

 

 

29

 

 

29

Direct Financing Leases

 

 

1,642

 

 

1,642

 

 

 —

 

 

1,322

 

 

30

 

 

30

Residential Real Estate

 

 

469

 

 

614

 

 

 —

 

 

481

 

 

 —

 

 

 —

Installment and Other Consumer

 

 

476

 

 

476

 

 

 —

 

 

474

 

 

 —

 

 

 —

 

 

$

4,912

 

$

5,115

 

$

 —

 

$

4,009

 

$

86

 

$

86

 

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

Impaired Loans/Leases with Specific Allowance Recorded:

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

C&I

 

$

239

 

$

239

 

$

170

 

$

124

 

$

 —

 

$

 —

CRE

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owner-Occupied CRE

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

Commercial Construction, Land Development, and Other Land

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

Other Non Owner-Occupied CRE

 

 

2,867

 

 

2,867

 

 

125

 

 

1,958

 

 

 —

 

 

 —

Direct Financing Leases

 

 

383

 

 

383

 

 

270

 

 

196

 

 

 2

 

 

 2

Residential Real Estate

 

 

180

 

 

180

 

 

15

 

 

72

 

 

 —

 

 

 —

Installment and Other Consumer

 

 

80

 

 

80

 

 

80

 

 

62

 

 

 —

 

 

 —

 

 

$

3,749

 

$

3,749

 

$

660

 

$

2,412

 

$

 2

 

$

 2

 

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

Total Impaired Loans/Leases:

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

C&I

 

$

1,846

 

$

1,886

 

$

170

 

$

1,094

 

$

27

 

$

27

CRE

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

Owner-Occupied CRE

 

 

34

 

 

50

 

 

 —

 

 

24

 

 

 —

 

 

 —

Commercial Construction, Land Development, and Other Land

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

Other Non Owner-Occupied CRE

 

 

3,551

 

 

3,553

 

 

125

 

 

2,696

 

 

29

 

 

29

Direct Financing Leases

 

 

2,025

 

 

2,025

 

 

270

 

 

1,518

 

 

32

 

 

32

Residential Real Estate

 

 

649

 

 

794

 

 

15

 

 

553

 

 

 —

 

 

 —

Installment and Other Consumer

 

 

556

 

 

556

 

 

80

 

 

536

 

 

 —

 

 

 —

 

 

$

8,661

 

$

8,864

 

$

660

 

$

6,421

 

$

88

 

$

88

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Note 4. Loans/Leases Receivable (continued)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2018

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

$

1,846

 

$

4,540

 

$

 —

 

$

2,346

 

$

210

 

$

210

CRE

 

 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owner-Occupied CRE

 

 

106

 

 

106

 

 

 —

 

 

107

 

 

 —

 

 

 —

Commercial Construction, Land Development, and Other Land

 

 

507

 

 

507

 

 

 —

 

 

101

 

 

 —

 

 

 —

Other Non Owner-Occupied CRE

 

 

1,804

 

 

1,804

 

 

 —

 

 

540

 

 

 —

 

 

 —

Direct Financing Leases

 

 

1,929

 

 

1,929

 

 

 —

 

 

2,193

 

 

60

 

 

60

Residential Real Estate

 

 

984

 

 

1,058

 

 

 —

 

 

723

 

 

 9

 

 

 9

Installment and Other Consumer

 

 

762

 

 

762

 

 

 —

 

 

198

 

 

 —

 

 

 —

 

 

$

7,938

 

$

10,706

 

$

 —

 

$

6,208

 

$

279

 

$

279

 

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

Impaired Loans/Leases with Specific Allowance Recorded:

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

 

 

  

C&I

 

$

2,653

 

$

2,653

 

$

973

 

$

1,118

 

$

43

 

$

43

CRE

 

 

 

 

 

  

 

 

 

 

 

 

 

 

 

 

 

 

Owner-Occupied CRE

 

 

304

 

 

660

 

 

39

 

 

177

 

 

 —

 

 

 —

Commercial Construction, Land Development, and Other Land

 

 

149

 

 

149

 

 

33

 

 

159

 

 

 —

 

 

 —

Other Non Owner-Occupied CRE

 

 

7,577

 

 

7,577

 

 

2,052

 

 

3,055

 

 

58

 

 

58

Direct Financing Leases

 

 

320

 

 

320

 

 

194

 

 

273

 

 

 —

 

 

 —

Residential Real Estate

 

 

1,126

 

 

1,126

 

 

257

 

 

553

 

 

12

 

 

12

Installment and Other Consumer

 

 

136

 

 

136

 

 

111

 

 

125

 

 

 —

 

 

 —

 

 

$

12,265

 

$

12,621

 

$

3,659

 

$

5,460

 

$

113

 

$

113

 

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

Total Impaired Loans/Leases:

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

C&I

 

$

4,499

 

$

7,193

 

$

973

 

$

3,464

 

$

253

 

$

253

CRE

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

Owner-Occupied CRE

 

 

410

 

 

766

 

 

39

 

 

284

 

 

 —

 

 

 —

Commercial Construction, Land Development, and Other Land

 

 

656

 

 

656

 

 

33

 

 

260

 

 

 —

 

 

 —

Other Non Owner-Occupied CRE

 

 

9,381

 

 

9,381

 

 

2,052

 

 

3,595

 

 

58

 

 

58

Direct Financing Leases

 

 

2,249

 

 

2,249

 

 

194

 

 

2,466

 

 

60

 

 

60

Residential Real Estate

 

 

2,110

 

 

2,184

 

 

257

 

 

1,276

 

 

21

 

 

21

Installment and Other Consumer

 

 

898

 

 

898

 

 

111

 

 

323

 

 

 —

 

 

 —

 

 

$

20,203

 

$

23,327

 

$

3,659

 

$

11,668

 

$

392

 

$

392

 

 

 

 

 

 

 

 

 

Note 4. Loans/Leases Receivable (continued)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2017

 

    

 

 

    

 

 

    

 

 

    

 

    

 

    

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

 

$

1,634

 

$

1,645

 

$

 —

 

$

1,406

 

$

71

 

$

71

CRE

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

Owner-Occupied CRE

 

 

289

 

 

289

 

 

 —

 

 

79

 

 

12

 

 

12

Commercial Construction, Land Development, and Other Land

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

Other Non Owner-Occupied CRE

 

 

1,172

 

 

1,172

 

 

 —

 

 

1,177

 

 

 —

 

 

 —

Direct Financing Leases

 

 

2,945

 

 

2,945

 

 

 —

 

 

2,880

 

 

132

 

 

132

Residential Real Estate

 

 

943

 

 

1,018

 

 

 —

 

 

686

 

 

 1

 

 

 1

Installment and Other Consumer

 

 

134

 

 

134

 

 

 —

 

 

126

 

 

 —

 

 

 —

 

 

$

7,117

 

$

7,203

 

$

 —

 

$

6,354

 

$

216

 

$

216

 

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

Impaired Loans/Leases with Specific Allowance Recorded:

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

C&I

 

$

4,615

 

$

4,618

 

$

716

 

$

4,584

 

$

203

 

$

203

CRE

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

Owner-Occupied CRE

 

 

152

 

 

152

 

 

48

 

 

221

 

 

 —

 

 

 —

Commercial Construction, Land Development, and Other Land

 

 

4,844

 

 

4,844

 

 

1,379

 

 

4,448

 

 

 —

 

 

 —

Other Non Owner-Occupied CRE

 

 

72

 

 

72

 

 

 2

 

 

45

 

 

 —

 

 

 —

Direct Financing Leases

 

 

725

 

 

725

 

 

504

 

 

625

 

 

 —

 

 

 —

Residential Real Estate

 

 

761

 

 

761

 

 

355

 

 

549

 

 

15

 

 

15

Installment and Other Consumer

 

 

68

 

 

68

 

 

39

 

 

41

 

 

 1

 

 

 1

 

 

$

11,237

 

$

11,240

 

$

3,043

 

$

10,513

 

$

219

 

$

219

 

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

Total Impaired Loans/Leases:

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

C&I

 

$

6,249

 

$

6,263

 

$

716

 

$

5,990

 

$

274

 

$

274

CRE

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

Owner-Occupied CRE

 

 

441

 

 

441

 

 

48

 

 

300

 

 

12

 

 

12

Commercial Construction, Land Development, and Other Land

 

 

4,844

 

 

4,844

 

 

1,379

 

 

4,448

 

 

 —

 

 

 —

Other Non Owner-Occupied CRE

 

 

1,244

 

 

1,244

 

 

 2

 

 

1,222

 

 

 —

 

 

 —

Direct Financing Leases

 

 

3,670

 

 

3,670

 

 

504

 

 

3,505

 

 

132

 

 

132

Residential Real Estate

 

 

1,704

 

 

1,779

 

 

355

 

 

1,235

 

 

16

 

 

16

Installment and Other Consumer

 

 

202

 

 

202

 

 

39

 

 

167

 

 

 1

 

 

 1

 

 

$

18,354

 

$

18,443

 

$

3,043

 

$

16,867

 

$

435

 

$

435

 

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 is 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. See Note 1 for further discussion on the Company’s risk ratings.

 

Note 4. Loans/Leases Receivable (continued)

 

For C&I equipment financing loans, 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 December 31, 2019 and 2018:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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)

 

$

1,334,446

 

$

439,418

 

$

378,572

 

$

896,206

 

$

3,048,642

 

98.28

%

Special Mention (Rating 6)

 

 

12,962

 

 

3,044

 

 

41

 

 

3,905

 

 

19,952

 

0.64

%

Substandard (Rating 7)

 

 

18,439

 

 

1,527

 

 

184

 

 

13,499

 

 

33,649

 

1.08

%

Doubtful (Rating 8)

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 —

%

 

 

$

1,365,847

 

$

443,989

 

$

378,797

 

$

913,610

 

$

3,102,243

 

100.00

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2019

 

 

 

 

 

Direct Financing

 

Residential Real

 

Installment and

 

 

 

As a % of

 

Delinquency Status *

    

C&I

    

Leases

    

Estate

    

Other Consumer

    

Total

    

Total

 

 

 

(dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Performing

 

$

140,992

 

$

86,019

 

$

239,198

 

$

108,763

 

$

574,972

 

99.29

%

Nonperforming

 

 

986

 

 

1,850

 

 

706

 

 

589

 

 

4,131

 

0.71

%

 

 

$

141,978

 

$

87,869

 

$

239,904

 

$

109,352

 

$

579,103

 

100.00

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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 troubled debt restructurings.

Note 4. Loans/Leases Receivable (continued)

TDRs totaled $1.7 million and $6.5 million as of  December 31, 2019 and 2018, 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 years ended December 31, 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 restructuring. The specific allowance is as of December 31, 2019 and 2018, respectively. The following excludes any TDRs that were restructured and paid off or charged off in the same year.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2019

 

 

 

    

Pre-

    

Post-

    

 

 

 

 

 

 

Modification

 

Modification

 

 

 

 

 

Number of

 

Recorded

 

Recorded

 

Specific

Classes of Loans/Leases

 

Loans / Leases

 

Investment

 

Investment

 

Allowance

 

 

(dollars in thousands)

CONCESSION - Significant Payment Delay

 

  

 

 

  

 

 

  

 

 

  

C&I

 

 3

 

$

112

 

$

112

 

$

 —

Direct Financing Leases

 

10

 

 

388

 

 

388

 

 

35

 

 

13

 

$

500

 

$

500

 

$

35

 

 

  

 

 

  

 

 

  

 

 

  

CONCESSION - Foregiveness of Principal

 

  

 

 

  

 

 

  

 

 

  

C&I

 

 1

 

$

587

 

$

537

 

$

 —

 

 

 

 

 

 

 

 

 

 

 

 

CONCESSION - Extension of Maturity

 

 

 

 

 

 

 

 

 

 

 

Installment and Other Consumer

 

 1

 

$

56

 

$

56

 

$

54

 

 

 

 

 

 

 

 

 

 

 

 

TOTAL

 

15

 

$

1,143

 

$

1,093

 

$

89

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2018

 

 

 

    

Pre-

    

Post-

    

 

 

 

 

 

 

Modification

 

Modification

 

 

 

 

 

Number of

 

Recorded

 

Recorded

 

Specific

Classes of Loans/Leases

 

Loans/Leases

 

Investment

 

Investment

 

Allowance

 

 

(dollars in thousands)

CONCESSION - Significant Payment Delay

 

  

 

 

  

 

 

  

 

 

  

C&I

 

 5

 

$

426

 

$

426

 

$

250

Other Non Owner-Occupied CRE

 

 1

 

 

500

 

 

500

 

 

60

Residential Real Estate

 

 1

 

 

46

 

 

46

 

 

 —

Direct Financing Leases

 

 3

 

 

75

 

 

75

 

 

 —

 

 

10

 

$

1,047

 

$

1,047

 

$

310

 

 

  

 

 

  

 

 

  

 

 

  

CONCESSION - Extension of Maturity

 

  

 

 

  

 

 

  

 

 

  

Other Non Owner-Occupied CRE

 

 2

 

$

2,976

 

$

2,976

 

$

1,492

Residential Real Estate

 

 2

 

$

100

 

$

100

 

$

 8

 

 

 4

 

$

3,076

 

$

3,076

 

$

1,500

 

 

  

 

 

  

 

 

  

 

 

  

TOTAL

 

14

 

$

4,123

 

$

4,123

 

$

1,810

 

Of the TDRs reported above, three with a post-modification recorded investment totaling $121 thousand were on nonaccrual as of December 31, 2019 and three with a post-modification recorded investment totaling $796 thousand were on nonaccrual as of December 31, 2018.

For the year ended December 31, 2019, the Company had two TDRs totaling $66 thousand that redefaulted within 12 months subsequent to restructure, where default is defined as delinquency of 90 days or more and/or placement on nonaccrual status. For the year ended December 31, 2018, the Company had five TDRs totaling $399 thousand that redefaulted within 12 months subsequent to restructure, where default is defined as delinquency of 90 days or more and/or placement on nonaccrual status.

Not included in the table above, the Company had one TDR that was restructured and charged off in 2019, totaling $52 thousand. There were 13 TDRs that were both restructured and charged off in 2018, totaling $896 thousand.

Note 4. Loans/Leases Receivable (continued)

Loans are made in the normal course of business to directors, executive officers, and their related interests. The terms of these loans, including interest rates and collateral, are similar to those prevailing for comparable transactions with other persons. An analysis of the changes in the aggregate committed amount of loans greater than or equal to $60,000 during the years ended December 31, 2019, 2018, and 2017, is as follows:

 

 

 

 

 

 

 

 

 

 

 

    

2019

    

2018

    

2017

 

 

(dollars in thousands)

 

 

 

 

 

 

 

 

 

 

Balance, beginning

 

$

125,496

 

$

66,442

 

$

61,609

Net increase (decrease) due to change in related parties

 

 

(12,161)

 

 

41,797

 

 

11,927

Advances

 

 

98,708

 

 

43,453

 

 

13,091

Repayments

 

 

(99,213)

 

 

(26,196)

 

 

(20,185)

Balance, ending

 

$

112,830

 

$

125,496

 

$

66,442

 

The Company’s loan portfolio includes a geographic concentration in the Midwest. Additionally, the loan portfolio includes a concentration of loans in certain industries as of December 31, 2019 and 2018 as follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2019

 

2018

 

 

 

 

 

 

Percentage of

 

 

 

 

Percentage of

 

 

 

 

 

 

Total

 

 

 

 

Total

 

Industry Name

    

Balance

    

Loans/Leases

    

Balance

    

Loans/Leases

 

 

 

(dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

Lessors of Residential Buildings

 

$

745,770

 

22

%  

$

594,346

 

16

%

Lessors of Non-Residential Buildings

 

 

574,058

 

17

%  

 

632,534

 

17

%

Administration of Urban Planning & Community & Rural Development

 

 

133,157

 

 4

%  

 

111,579

 

 3

%

Bank Holding Companies

 

 

92,185

 

 3

%  

 

75,601

 

 2

%

 

Concentrations within the leasing portfolio are monitored by equipment type – none of which represent a concentration within the total loans/leases portfolio. Within the leasing portfolio, diversification is spread among construction, manufacturing and the service industries. Geographically, the lease portfolio is diversified across all 50 states. No individual state represents a concentration within the total loan/lease portfolio.