XML 22 R11.htm IDEA: XBRL DOCUMENT v3.20.2
NOTE 3 - LOANS/LEASES RECEIVABLE
9 Months Ended
Sep. 30, 2020
Notes to Financial Statements  
LOANS/LEASES RECEIVABLE

NOTE 3 – LOANS/LEASES RECEIVABLE

The composition of the loan/lease portfolio as of September 30, 2020 and December 31, 2019 is presented as follows:

    

2020

2019

(dollars in thousands)

C&I loans*

$

1,823,049

$

1,507,825

CRE loans

 

  

 

  

Owner-occupied CRE

 

486,254

 

443,989

Commercial construction, land development, and other land

 

503,086

 

378,797

Other non owner-occupied CRE

 

1,010,375

 

913,610

 

1,999,715

 

1,736,396

Direct financing leases **

 

73,011

 

87,869

Residential real estate loans ***

 

245,032

 

239,904

Installment and other consumer loans

 

102,471

 

109,352

 

4,243,278

 

3,681,346

Plus deferred loan/lease origination costs, net of fees

 

4,699

 

8,859

 

4,247,977

 

3,690,205

Less allowance

 

(79,582)

 

(36,001)

$

4,168,395

$

3,654,204

** Direct financing leases:

 

  

 

  

Net minimum lease payments to be received

$

80,560

$

97,025

Estimated unguaranteed residual values of leased assets

 

616

 

547

Unearned lease/residual income

 

(8,165)

 

(9,703)

 

73,011

 

87,869

Plus deferred lease origination costs, net of fees

 

1,270

 

1,892

 

74,281

 

89,761

Less allowance

 

(1,902)

 

(1,464)

$

72,379

$

88,297

*     Includes equipment financing agreements outstanding at m2, totaling $162.1 million and $142.0 million as of September 30, 2020 and December 31, 2019, 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 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.

*** Includes residential real estate loans held for sale totaling $8.8 million and $3.7 million as of September 30, 2020 and December 31, 2019, respectively.

Changes in accretable yield for acquired loans were as follows:

Three months ended September 30, 2020

Nine months ended September 30, 2020

    

PCI

    

Performing

    

PCI

    

Performing

    

Loans

Loans

Total

    

Loans

    

Loans

    

Total

(dollars in thousands)

Balance at the beginning of the period

$

(58)

$

(4,935)

$

(4,993)

$

(57)

$

(6,378)

$

(6,435)

Reclassification of nonaccretable discount to accretable

(30)

(30)

Accretion recognized

 

1

 

941

 

942

 

30

 

2,384

 

2,414

Balance at the end of the period

$

(57)

$

(3,994)

$

(4,051)

$

(57)

$

(3,994)

$

(4,051)

Three months ended September 30, 2019

Nine months ended September 30, 2019

    

PCI

    

Performing

    

PCI

    

Performing

    

Loans

Loans

Total

    

Loans

    

Loans

    

Total

(dollars in thousands)

Balance at the beginning of the period

$

(151)

$

(8,489)

$

(8,640)

$

(667)

$

(10,127)

$

(10,794)

Reclassification of nonaccretable discount to accretable

(159)

(159)

Accretion recognized

 

94

 

1,344

 

1,438

 

769

 

2,982

 

3,751

Balance at the end of the period

$

(57)

$

(7,145)

$

(7,202)

$

(57)

$

(7,145)

$

(7,202)

The aging of the loan/lease portfolio by classes of loans/leases as of September 30, 2020 and December 31, 2019 is presented as follows:

As of September 30, 2020

 

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

$

1,816,454

$

1,275

$

339

$

$

4,981

$

1,823,049

CRE

 

  

 

  

 

  

 

  

 

  

 

  

Owner-Occupied CRE

 

485,950

 

 

 

 

304

 

486,254

Commercial Construction, Land Development, and Other Land

 

503,086

 

 

 

 

 

503,086

Other Non Owner-Occupied CRE

 

999,369

 

378

 

 

 

10,628

 

1,010,375

Direct Financing Leases

 

71,692

 

619

 

51

 

 

649

 

73,011

Residential Real Estate

 

243,646

 

 

512

 

60

 

814

 

245,032

Installment and Other Consumer

 

102,107

 

34

 

83

 

26

 

221

 

102,471

$

4,222,304

$

2,306

$

985

$

86

$

17,597

$

4,243,278

 

  

 

  

 

  

 

  

 

  

 

  

As a percentage of total loan/lease portfolio

 

99.52

%  

 

0.05

%  

 

0.02

%  

 

0.00

%  

 

0.41

%  

 

100.00

%

As of December 31, 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

%

NPLs by classes of loans/leases as of September 30, 2020 and December 31, 2019 are presented as follows:

As of September 30, 2020

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

$

$

4,981

$

828

$

5,809

 

30.99

%

CRE

 

 

 

 

  

 

  

Owner-Occupied CRE

 

 

304

 

 

304

 

1.62

%

Commercial Construction, Land Development, and Other Land

 

 

 

 

 

-

%

Other Non Owner-Occupied CRE

 

 

10,628

 

 

10,628

 

56.70

%

Direct Financing Leases

 

 

649

 

233

 

882

 

4.71

%

Residential Real Estate

 

60

 

814

 

 

874

 

4.66

%

Installment and Other Consumer

 

26

 

221

 

 

247

 

1.32

%

$

86

$

17,597

$

1,061

$

18,744

 

100.00

%

**   Nonaccrual loans/leases included $204 thousand of TDRs, including $48 thousand in commercial and industrial loans, $50 in commercial real estate loans, and $106 thousand in installment loans.

As of December 31, 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

%

**   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.

Changes in the allowance by portfolio segment for the three and nine months ended September 30, 2020 and 2019, respectively, are presented as follows:

Three Months Ended September 30, 2020

Direct Financing

Residential Real

Installment and

    

C&I

    

CRE

    

Leases

    

Estate

    

Other Consumer

    

Total

 

(dollars in thousands)

Balance, beginning

$

25,748

$

29,123

$

1,639

$

3,010

$

1,307

$

60,827

Provisions charged to expense

 

9,008

 

10,428

 

608

 

253

 

45

 

20,342

Loans/leases charged off

 

(1,079)

 

(362)

 

(358)

 

 

(20)

 

(1,819)

Recoveries on loans/leases previously charged off

 

150

 

64

 

13

 

 

5

 

232

Balance, ending

$

33,827

$

39,253

$

1,902

$

3,263

$

1,337

$

79,582

Three Months Ended September 30, 2019

Direct Financing

Residential Real

Installment and

    

C&I

    

CRE

    

Leases

    

Estate

    

Other Consumer

    

Total

(dollars in thousands)

Balance, beginning

$

18,248

$

17,363

$

1,459

$

2,582

$

1,452

$

41,104

Reclassification of allowance related to held for sale assets

(2,814)

(2,392)

(628)

(288)

(6,122)

Provisions (credits) charged to expense*

 

998

 

220

 

80

 

241

 

45

 

1,584

Loans/leases charged off

 

(349)

 

 

(351)

 

(37)

 

(4)

 

(741)

Recoveries on loans/leases previously charged off

 

68

 

100

 

114

 

 

9

 

291

Balance, ending

$

16,151

$

15,291

$

1,302

$

2,158

$

1,214

$

36,116

Nine Months Ended September 30, 2020

    

    

    

Direct Financing

    

Residential Real

    

Installment and

    

C&I

CRE

Leases

Estate

Other Consumer

Total

 

(dollars in thousands)

Balance, beginning

$

16,072

$

15,379

$

1,464

$

1,948

$

1,138

$

36,001

Provisions charged to expense

 

20,564

 

24,609

 

1,890

 

1,286

 

275

 

48,624

Loans/leases charged off

 

(3,058)

 

(873)

 

(1,554)

 

 

(119)

 

(5,604)

Recoveries on loans/leases previously charged off

 

249

 

138

 

102

 

29

 

43

 

561

Balance, ending

$

33,827

$

39,253

$

1,902

$

3,263

$

1,337

$

79,582

Nine Months Ended September 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

Reclassification of allowance related to held for sale assets

(2,814)

(2,392)

(628)

(288)

(6,122)

Provisions (credits) charged to expense*

 

3,120

 

1,168

 

856

 

309

 

206

 

5,659

Loans/leases charged off

 

(876)

 

(1,369)

 

(1,501)

 

(109)

 

(99)

 

(3,953)

Recoveries on loans/leases previously charged off

 

300

 

164

 

155

 

31

 

36

 

685

Balance, ending

$

16,151

$

15,291

$

1,302

$

2,158

$

1,214

$

36,116

*Excludes provision related to loans included in assets held for sale of $428 thousand for the three and nine months ended September 30, 2019.

The allowance by impairment evaluation and by portfolio segment as of September 30, 2020 and December 31, 2019 is presented as follows:

As of September 30, 2020

 

Direct Financing

Residential Real

Installment and

 

    

C&I

    

CRE

    

Leases

    

Estate

    

Other Consumer

    

Total

 

(dollars in thousands)

Allowance for impaired loans/leases

$

$

3,210

$

$

21

$

75

$

3,306

Allowance for nonimpaired loans/leases

 

33,827

 

36,043

 

1,902

 

3,242

 

1,262

 

76,276

$

33,827

$

39,253

$

1,902

$

3,263

$

1,337

$

79,582

 

  

 

  

 

  

 

  

 

  

 

  

Impaired loans/leases

$

2,004

$

14,669

$

944

$

766

$

221

$

18,604

Nonimpaired loans/leases

 

1,821,045

 

1,985,046

 

72,067

 

244,266

 

102,250

 

4,224,674

$

1,823,049

$

1,999,715

$

73,011

$

245,032

$

102,471

$

4,243,278

 

  

 

  

 

  

 

  

 

  

 

  

Allowance as a percentage of impaired loans/leases

 

%  

 

21.88

%  

 

%  

 

2.74

%  

 

33.94

%  

 

17.77

%

Allowance as a percentage of nonimpaired loans/leases

 

1.86

%  

 

1.82

%  

 

2.64

%  

 

1.33

%  

 

1.23

%  

 

1.81

%

Total allowance as a percentage of total loans/leases

 

1.86

%  

 

1.96

%  

 

2.61

%  

 

1.33

%  

 

1.30

%  

 

1.88

%

 

As of December 31, 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

%  

 

14.41

%  

 

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

%

 

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 nine months ended September 30, 2020 are presented as follows:

Nine Months Ended September 30, 2020

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

$

2,004

$

2,114

$

$

1,418

$

35

$

35

CRE

 

  

 

 

  

 

  

 

  

 

  

Owner-Occupied CRE

 

287

 

528

 

 

146

 

 

Commercial Construction, Land Development, and Other Land

 

 

 

 

 

 

Other Non Owner-Occupied CRE

 

1,336

 

1,336

 

 

334

 

22

 

22

Direct Financing Leases

 

944

 

944

 

 

792

 

16

 

16

Residential Real Estate

 

507

 

507

 

 

416

 

 

Installment and Other Consumer

 

146

 

146

 

 

119

 

 

$

5,224

$

5,575

$

$

3,225

$

73

$

73

 

  

 

  

 

  

 

  

 

  

 

  

Impaired Loans/Leases with Specific Allowance Recorded:

 

  

 

  

 

  

 

  

 

  

 

  

C&I

$

$

$

$

$

$

CRE

 

 

 

 

 

 

Owner-Occupied CRE

 

 

 

 

 

 

Commercial Construction, Land Development, and Other Land

 

 

 

 

 

 

Other Non Owner-Occupied CRE

 

13,046

 

13,046

 

3,210

 

7,228

 

 

Direct Financing Leases

 

 

 

 

 

 

Residential Real Estate

 

259

 

259

 

21

 

220

 

 

Installment and Other Consumer

 

75

 

75

 

75

 

69

 

 

$

13,380

$

13,380

$

3,306

$

7,517

$

$

 

  

 

  

 

  

 

  

 

  

 

  

Total Impaired Loans/Leases:

 

  

 

  

 

  

 

  

 

  

 

  

C&I

$

2,004

$

2,114

$

$

1,418

$

35

$

35

CRE

 

  

 

  

 

  

 

  

 

  

 

  

Owner-Occupied CRE

 

287

 

528

 

 

146

 

 

Commercial Construction, Land Development, and Other Land

 

 

 

 

 

 

Other Non Owner-Occupied CRE

 

14,382

 

14,382

 

3,210

 

7,562

 

22

 

22

Direct Financing Leases

 

944

 

944

 

 

792

 

16

 

16

Residential Real Estate

 

766

 

766

 

21

 

636

 

 

Installment and Other Consumer

 

221

 

221

 

75

 

188

 

 

$

18,604

$

18,955

$

3,306

$

10,742

$

73

$

73

Loans/leases, by classes of financing receivable, considered to be impaired as of and for the three months ended September 30, 2020 and 2019 are presented as follows:

Three Months Ended September 30, 2020

Three Months Ended September 30, 2019

    

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

$

1,825

$

11

$

11

$

1,433

$

6

$

6

CRE

 

  

 

  

 

  

 

 

 

Owner-Occupied CRE

 

292

 

 

 

42

 

 

Commercial Construction, Land Development, and Other Land

 

 

 

 

 

 

Other Non Owner-Occupied CRE

 

668

 

7

 

7

 

739

 

7

 

7

Direct Financing Leases

 

953

 

6

 

6

 

1,359

 

6

 

6

Residential Real Estate

 

512

 

 

 

540

 

 

Installment and Other Consumer

 

146

 

 

 

543

 

 

$

4,396

$

24

$

24

$

4,656

$

19

$

19

 

  

 

  

 

  

 

  

 

  

 

  

Impaired Loans/Leases with Specific Allowance Recorded:

 

  

 

  

 

  

 

  

 

  

 

  

C&I

$

$

$

$

141

$

$

CRE

 

 

  

 

  

 

 

 

Owner-Occupied CRE

 

 

 

 

123

 

 

Commercial Construction, Land Development, and Other Land

 

 

 

 

 

 

Other Non Owner-Occupied CRE

 

9,757

 

 

 

3,254

 

 

Direct Financing Leases

 

 

 

 

120

 

 

Residential Real Estate

 

260

 

 

 

390

 

 

Installment and Other Consumer

 

77

 

 

 

84

 

 

$

10,094

$

$

$

4,112

$

$

 

  

 

  

 

  

 

  

 

  

 

  

Total Impaired Loans/Leases:

 

  

 

  

 

  

 

  

 

  

 

  

C&I

$

1,825

$

11

$

11

$

1,574

$

6

$

6

CRE

 

  

 

  

 

  

 

  

 

  

 

  

Owner-Occupied CRE

 

292

 

 

 

165

 

 

Commercial Construction, Land Development, and Other Land

 

 

 

 

 

 

Other Non Owner-Occupied CRE

 

10,425

 

7

 

7

 

3,993

 

7

 

7

Direct Financing Leases

 

953

 

6

 

6

 

1,479

 

6

 

6

Residential Real Estate

 

772

 

 

 

930

 

 

Installment and Other Consumer

 

223

 

 

 

627

 

 

$

14,490

$

24

$

24

$

8,768

$

19

$

19

Loans/leases, by classes of financing receivable, considered to be impaired as of December 31, 2019 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

$

1,607

$

1,647

$

CRE

 

  

 

  

 

  

Owner-Occupied CRE

 

34

 

50

 

Commercial Construction, Land Development, and Other Land

 

 

 

Other Non Owner-Occupied CRE

 

684

 

686

 

Direct Financing Leases

 

1,642

 

1,642

 

Residential Real Estate

 

469

 

614

 

Installment and Other Consumer

 

476

 

476

 

$

4,912

$

5,115

$

 

  

 

  

 

  

Impaired Loans/Leases with Specific Allowance Recorded:

 

  

 

  

 

  

C&I

$

239

$

239

$

170

CRE

 

  

 

  

 

  

Owner-Occupied CRE

 

 

 

Commercial Construction, Land Development, and Other Land

 

 

 

Other Non Owner-Occupied CRE

 

2,867

 

2,867

 

125

Direct Financing Leases

 

383

 

383

 

270

Residential Real Estate

 

180

 

180

 

15

Installment and Other Consumer

 

80

 

80

 

80

$

3,749

$

3,749

$

660

 

  

 

  

 

  

Total Impaired Loans/Leases:

 

  

 

  

 

C&I

$

1,846

$

1,886

$

170

CRE

 

 

 

Owner-Occupied CRE

 

34

 

50

 

Commercial Construction, Land Development, and Other Land

 

 

 

Other Non Owner-Occupied CRE

 

3,551

 

3,553

 

125

Direct Financing Leases

 

2,025

 

2,025

 

270

Residential Real Estate

 

649

 

794

 

15

Installment and Other Consumer

 

556

 

556

 

80

$

8,661

$

8,864

$

660

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 September 30, 2020 and December 31, 2019:

As of September 30, 2020

 

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)

$

1,610,503

$

478,852

$

491,928

$

929,398

$

3,510,681

 

95.91

%

Special Mention (Rating 6)

 

25,547

 

2,211

 

680

 

51,149

 

79,587

 

2.17

%

Substandard (Rating 7)

 

24,912

 

5,191

 

10,478

 

29,828

 

70,409

 

1.92

%

Doubtful (Rating 8)

 

 

 

 

 

 

%

$

1,660,962

$

486,254

$

503,086

$

1,010,375

$

3,660,677

 

100.00

%

As of September 30, 2020

 

Direct Financing

Residential Real

Installment and

As a % of

 

Delinquency Status *

    

C&I

    

Leases

    

Estate

    

Other Consumer

    

Total

    

Total

 

(dollars in thousands)

Performing

$

162,043

$

72,129

$

244,157

$

102,224

$

580,553

 

99.65

%

Nonperforming

 

44

 

882

 

875

 

247

 

2,048

 

0.35

%

$

162,087

$

73,011

$

245,032

$

102,471

$

582,601

 

100.00

%

As of December 31, 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

 

98.27

%

Special Mention (Rating 6)

 

12,962

 

3,044

 

41

 

3,905

 

19,952

 

0.65

%

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

%

As of December 31, 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

%

*     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 September 30, 2020 and December 31, 2019, TDRs totaled $1.3 million and $1.7 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 nine months ended September 30, 2020 and 2019. 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 September 30, 2020

For the three months ended September 30, 2019

   

   

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

3

$

197

$

197

$

$

$

$

Direct Financing Leases

 

3

116

116

 

3

$

197

$

197

$

3

$

116

$

116

$

 

  

 

  

 

  

 

  

  

 

  

 

  

 

  

CONCESSION - Extension of Maturity

 

 

 

Installment and Other Consumer

 

 

 

 

1

$

56

$

56

$

56

$

$

$

1

$

56

$

56

$

56

TOTAL

 

3

$

197

$

197

$

4

$

172

$

172

$

56

 

  

 

  

 

  

 

  

  

 

  

 

  

 

  

For the nine months ended September 30, 2020

For the nine months ended September 30, 2019

   

   

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

5

$

308

$

308

$

1

$

19

$

19

$

Direct Financing Leases

 

3

145

145

6

219

219

20

8

$

453

$

453

$

7

$

238

$

238

$

20

CONCESSION - Forgiveness of Principal

 

  

 

  

 

  

 

  

  

 

  

 

  

 

  

C & I

 

$

$

$

1

587

537

 

$

$

$

1

$

587

$

537

$

CONCESSION - Extension of Maturity

 

  

 

  

 

  

 

  

  

 

  

 

  

 

  

Installment and Other Consumer

 

$

$

$

1

56

56

56

 

$

$

$

1

$

56

$

56

$

56

TOTAL

 

8

 

$

453

$

453

$

9

$

881

$

831

$

76

Of the loans restructured during the nine months ended September 30, 2020, none were on nonaccrual.  Of the loans restructured during the nine months ended September 30, 2019, three with post-modification recorded balances of $121 thousand were on nonaccrual.

For the three months ended September 30, 2020, one 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. This TDR was a lease restructured in the fourth quarter of 2019 with pre-modification balances totaling $32 thousand.  For the nine months ended September 30, 2020, 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. These TDRs included the TDR that defaulted in the third quarter of 2020 as well as a lease that was restructured in the fourth quarter of 2019 with pre-modification balance of $55 thousand and a commercial loan that that was restructured in the fourth quarter of 2019 with a pre-modification balance of $48 thousand.

For the nine months ended September 30, 2019, two 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.  These TDRs were related to one customer whose leases were restructured in the first quarter of 2019 with pre-modification balances totaling $66 thousand.

Not included in the table above are 10 TDRs that were restructured and charged off for the nine months ended September 30, 2020, totaling $482 thousand. The Company had three TDRs that were restructured and charged off for the three

months ended September 30, 2020, totaling $128 thousand The Company had three TDRs that were restructured and charged off for the nine months ended September 30, 2019, totaling $108 thousand.

On March 22, 2020, federal banking regulators issued an interagency statement that included guidance on their approach for the accounting of loan modifications in light of the economic impact of the COVID-19 pandemic. The guidance interprets current accounting standards and indicates that a lender can conclude that a borrower is not experiencing financial difficulty if short-term modifications are made in response to COVID-19, such as payment deferrals, fee waivers, extensions of repayment terms or other delays in payment that are insignificant related to the loans in which the borrower is less than 30 days past due on its contractual payments at the time a modification program is implemented. The agencies confirmed in working with the staff of the FASB that short-term modifications made on a good faith basis in response to COVID-19 to borrowers who were current prior to any relief are not TDRs.

In addition, the CARES Act provides financial institutions the option to temporarily suspend certain requirements under GAAP related to TDRs for a limited period of time to account for the effects of COVID-19. To be eligible, the modification must be related to COVID-19, the existing loan could not be more than 30 days past due as of December 31, 2019 and the modification must be executed between March 1, 2020 and the earlier of 60 days after the termination of the National Emergency or December 31, 2020. If a modification does not meet the criteria of the CARES Act, a deferral can still be excluded from TDR treatment as long as the modifications meet the banking regulatory criteria discussed in the preceding paragraph.

The Company implemented its LRP offering to extend qualifying customers’ payments for 90 days.  Since implementing the program, the Company has provided 1,498 bank modifications of loans to commercial and consumer clients totaling $522 million and 953 m2 modifications of loans and leases totaling $53 million for a combined 2,451 modifications totaling $575 million, representing 13.53% of the total loan and lease portfolio.  As of September 30, 2020, the majority of customers have resumed regularly scheduled payments with only 238 total loans/leases representing $83 million, or 1.95% of total loans/leases, receiving a second deferral under the LRP.