XML 28 R12.htm IDEA: XBRL DOCUMENT v3.20.4
Note 4 - Loans/Leases Receivable
12 Months Ended
Dec. 31, 2020
Notes to Financial Statements  
Loans/Leases Receivable

Note 4. Loans/Leases Receivable

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

    

2020

2019

(dollars in thousands)

C&I loans*

$

1,726,723

$

1,507,825

CRE loans

 

  

 

  

Owner-occupied CRE

 

496,471

 

443,989

Commercial construction, land development, and other land

 

541,455

 

378,797

Other non owner-occupied CRE

 

1,069,703

 

913,610

 

2,107,629

 

1,736,396

Direct financing leases **

 

66,016

 

87,869

Residential real estate loans ***

 

252,121

 

239,904

Installment and other consumer loans

 

91,302

 

109,352

 

4,243,791

 

3,681,346

Plus deferred loan/lease origination costs, net of fees

 

7,338

 

8,859

 

4,251,129

 

3,690,205

Less allowance

 

(84,376)

 

(36,001)

$

4,166,753

$

3,654,204

** Direct financing leases:

 

  

 

  

Net minimum lease payments to be received

$

72,940

$

97,025

Estimated unguaranteed residual values of leased assets

 

239

 

547

Unearned lease/residual income

 

(7,163)

 

(9,703)

 

66,016

 

87,869

Plus deferred lease origination costs, net of fees

 

1,072

 

1,892

 

67,088

 

89,761

Less allowance

 

(1,764)

 

(1,464)

$

65,324

$

88,297

*   Includes equipment financing agreements outstanding at m2, totaling $171.5 million and $142.0 million as of December 31, 2020 and 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 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, 2020, the Company had three leases remaining with residual values totaling $239 thousand that were not protected with a lease end options rider. At December 31, 2019, the Company had six leases remaining with residual values totaling approximately $547 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, 2020, 2019, and 2018.

***Includes residential real estate loans held for sale totaling $3.8 million and $3.7 million as of December 31, 2020 and 2019, 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, 2020

PCI

    

Performing

    

Loans

Loans

Total

(dollars in thousands)

Balance at the beginning of the period

$

(57)

$

(6,378)

$

(6,435)

Reclassification of nonaccretable discount to accretable

(530)

(530)

Reclassification of nonaccretable discount to allowance

353

353

Accretion recognized

 

587

 

2,886

 

3,473

Balance at the end of the period

$

$

(3,139)

$

(3,139)

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)

Note 4. Loans/Leases Receivable (continued)

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

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

$

1,720,058

$

1,535

$

323

$

$

4,807

$

1,726,723

CRE

 

  

 

  

 

  

 

  

 

  

 

  

Owner-Occupied CRE

 

496,459

 

 

 

 

12

 

496,471

Commercial Construction, Land Development, and Other Land

 

541,455

 

 

 

 

 

541,455

Other Non Owner-Occupied CRE

 

1,062,215

 

 

 

 

7,488

 

1,069,703

Direct Financing Leases

 

64,918

 

501

 

191

 

 

406

 

66,016

Residential Real Estate

 

249,364

 

1,512

 

223

 

 

1,022

 

252,121

Installment and Other Consumer

 

91,047

 

43

 

4

 

3

 

205

 

91,302

$

4,225,516

$

3,591

$

741

$

3

$

13,940

$

4,243,791

 

  

 

  

 

  

 

  

 

  

 

  

As a percentage of total loan/lease portfolio

 

99.57

%  

 

0.08

%  

 

0.02

%  

 

0.00

%  

 

0.33

%  

 

100.00

%

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

%

Note 4. Loans/Leases Receivable (continued)

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

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

$

$

4,807

$

606

$

5,413

 

36.87

%

CRE

 

 

 

 

  

 

  

Owner-Occupied CRE

 

 

12

 

 

12

 

0.08

%

Commercial Construction, Land Development, and Other Land

 

 

 

 

 

-

%

Other Non Owner-Occupied CRE

 

 

7,488

 

 

7,488

 

50.99

%

Direct Financing Leases

 

 

406

 

135

 

541

 

3.68

%

Residential Real Estate

 

 

1,022

 

 

1,022

 

6.96

%

Installment and Other Consumer

 

3

 

205

 

 

208

 

1.42

%

$

3

$

13,940

$

741

$

14,684

 

100.00

%

*     At December 31, 2020, nonaccrual loans/leases included $984 thousand of TDRs, including $836 thousand in CRE loans, $100 thousand in direct financing leases, and $48 thousand in installment loans.

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, accruing past due 90 days or more included $747 thousand of TDRs, including $98 thousand in C&I loans and $269

thousand in CRE loans, $294 thousand in direct financing leases, $31 thousand in residential real estate loans and $55 thousand in

installment loans.

Note 4. Loans/Leases Receivable (continued)

Changes in the allowance by portfolio segment for the years ended December 31, 2020, 2019, and 2018 are presented as follows:

Year Ended December 31, 2020

Direct Financing

Residential  Real

    

C&I

CRE

Leases

    

Estate

Consumer

Total

 

(dollars in thousands)

Balance, beginning

$

16,072

$

15,379

$

1,464

$

1,948

$

1,138

$

36,001

Provisions charged to expense

 

22,899

 

28,671

 

2,148

 

1,755

 

231

 

55,704

Loans/leases charged off

 

(4,199)

 

(2,071)

 

(1,993)

 

 

(120)

 

(8,383)

Recoveries on loans/leases previously charged off

 

649

 

182

 

145

 

29

 

49

 

1,054

Balance, ending

$

35,421

$

42,161

$

1,764

$

3,732

$

1,298

$

84,376

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 assets

(2,814)

(2,392)

(628)

(288)

(6,122)

Provisions (credits) 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

Note 4. Loans/Leases Receivable (continued)

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

2020

 

Direct Financing

Residential Real

Installment and

 

    

C&I

    

CRE

    

Leases

    

Estate

    

Other Consumer

    

Total

 

(dollars in thousands)

Allowance for impaired loans/leases

$

650

$

1,938

$

$

20

$

72

$

2,680

Allowance for nonimpaired loans/leases

 

34,771

 

40,223

 

1,764

 

3,712

 

1,226

 

81,696

$

35,421

$

42,161

$

1,764

$

3,732

$

1,298

$

84,376

 

  

 

  

 

  

 

  

 

  

 

  

Impaired loans/leases

$

5,381

$

7,487

$

578

$

977

$

205

$

14,628

Nonimpaired loans/leases

 

1,721,342

 

2,100,142

 

65,438

 

251,144

 

91,097

 

4,229,163

$

1,726,723

$

2,107,629

$

66,016

$

252,121

$

91,302

$

4,243,791

 

  

 

  

 

  

 

  

 

  

 

  

Allowance as a percentage of impaired loans/leases

 

12.08

%  

 

25.88

%  

 

%  

 

2.05

%  

 

35.12

%  

 

18.32

%

Allowance as a percentage of nonimpaired loans/leases

 

2.02

%  

 

1.92

%  

 

2.70

%  

 

1.48

%  

 

1.35

%  

 

1.93

%

Total allowance as a percentage of total loans/leases

 

2.05

%  

 

2.00

%  

 

2.67

%  

 

1.48

%  

 

1.42

%  

 

1.99

%

 

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

%

 

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, 2020, 2019, and 2018 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.

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

$

1,361

$

1,441

$

$

1,002

$

33

$

33

CRE

 

  

 

 

  

 

  

 

  

 

  

Owner-Occupied CRE

 

 

 

 

 

 

Commercial Construction, Land Development, and Other Land

 

 

 

 

 

 

Other Non Owner-Occupied CRE

 

1,133

 

1,933

 

 

494

 

29

 

29

Direct Financing Leases

 

578

 

578

 

 

483

 

17

 

17

Residential Real Estate

 

719

 

719

 

 

476

 

 

Installment and Other Consumer

 

133

 

133

 

 

121

 

 

$

3,924

$

4,804

$

$

2,576

$

79

$

79

 

  

 

  

 

  

 

  

 

  

 

  

Impaired Loans/Leases with Specific Allowance Recorded:

 

  

 

  

 

  

 

  

 

  

 

  

C&I

$

4,020

$

4,020

$

650

$

1,555

$

$

CRE

 

 

 

 

 

 

Owner-Occupied CRE

 

 

 

 

 

 

Commercial Construction, Land Development, and Other Land

 

 

 

 

 

 

Other Non Owner-Occupied CRE

 

6,354

 

6,354

 

1,938

 

5,726

 

 

Direct Financing Leases

 

 

 

 

 

 

Residential Real Estate

 

258

 

258

 

20

 

227

 

 

Installment and Other Consumer

 

72

 

72

 

72

 

70

 

 

$

10,704

$

10,704

$

2,680

$

7,578

$

$

 

  

 

  

 

  

 

  

 

  

 

  

Total Impaired Loans/Leases:

 

  

 

  

 

  

 

  

 

  

 

  

C&I

$

5,381

$

5,461

$

650

$

2,557

$

33

$

33

CRE

 

  

 

  

 

  

 

  

 

  

 

  

Owner-Occupied CRE

 

 

 

 

 

 

Commercial Construction, Land Development, and Other Land

 

 

 

 

 

 

Other Non Owner-Occupied CRE

 

7,487

 

8,287

 

1,938

 

6,220

 

29

 

29

Direct Financing Leases

 

578

 

578

 

 

483

 

17

 

17

Residential Real Estate

 

977

 

977

 

20

 

703

 

 

Installment and Other Consumer

 

205

 

205

 

72

 

191

 

 

$

14,628

$

15,508

$

2,680

$

10,154

$

79

$

79

Note 4. Loans/Leases Receivable (continued)

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

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, 2020 and 2019:

2020

CRE

Non-Owner Occupied

Commercial

Construction,

Internally Assigned

Land

Risk Rating

    

Owner-Occupied

Development,

As a % of

C&I

    

CRE

    

and Other Land

    

Other CRE

    

Total

    

Total

(dollars in thousands)

Pass (Ratings 1 through 5)

$

1,506,578

$

488,478

$

530,297

$

999,931

$

3,525,284

 

96

%

Special Mention (Rating 6)

 

23,929

 

3,087

 

680

 

43,785

 

71,481

 

1.95

Substandard (Rating 7)

 

24,710

 

4,906

 

10,478

 

25,987

 

66,081

 

1.80

Doubtful (Rating 8)

 

 

 

 

 

 

Total

$

1,555,217

$

496,471

$

541,455

$

1,069,703

$

3,662,846

100.00

%

2020

Direct Financing

Residential Real

Installment and

As a % of

Delinquency Status *

    

C&I

    

Leases

    

Estate

    

Other Consumer

    

Total

Total

 

(dollars in thousands)

Performing

$

170,712

$

65,475

$

251,099

$

91,094

$

578,380

99.56

%

Nonperforming

 

794

 

541

 

1,022

 

208

 

2,565

0.44

$

171,506

$

66,016

$

252,121

$

91,302

$

580,945

100.00

%

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

%

*    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 as of December 31, 2020 and 2019, 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, 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 restructuring. The specific allowance is as of December 31, 2020 and 2019, respectively. The following excludes any TDRs that were restructured and paid off or charged off in the same year.

2020

    

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

1

$

75

$

75

$

Direct Financing Leases

2

112

112

3

$

187

$

187

$

  

 

  

 

  

 

  

CONCESSION - Extension of Maturity

CRE Other

1

$

835

$

835

$

TOTAL

4

$

1,022

$

1,022

$

  

 

  

 

  

 

  

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 - Forgiveness 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

Of the TDRs reported above, two with a post-modification recorded investment totaling $880 thousand were on nonaccrual as of December 31, 2020 and three with a post-modification recorded investment totaling $121 thousand were on nonaccrual as of December 31, 2019.

For the year ended December 31, 2020, the Company had one TDR totaling $44 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, 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.

Not included in the table above, the Company had five TDRs that were restructured and charged off in 2020, totaling $266 thousand. There was one TDR that was both restructured and charged off in 2019, totaling $52 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

Note 4. Loans/Leases Receivable (continued)

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. The regulators have clarified that this guidance may continue to be applied in 2021.

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 (1) related to COVID-19, (2) executed on a loan that was not more than 30 days past due as of December 31, 2019 and (3) executed between March 1, 2020 and the earlier of (A) 60 days after the termination of the presidentially-declared emergency or (B) 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.  As of December 31, 2020, there were 126 bank modifications of loans to commercial and consumer clients totaling $21 million and 71 m2 modifications of loans and leases totaling $7 million for a combined 197 modifications totaling $28 million, representing 0.66% of the total loan and lease portfolio that were on deferral as of such date.

On December 27, 2020, former President Trump signed the Consolidated Appropriations Act, which extended the Loan Relief Program to the earlier of 60 days after the national emergency termination date or January 1, 2022. The Company intends to allow qualifying commercial and consumer clients to defer payments under the new guidance.

Loans are made in the normal course of business to directors, executive officers, and their related interests. All such loans, in the opinion of management, were made in the ordinary course of business, on substantially the same terms, including interest rates and collateral, as those prevailing at the time for comparable transactions with persons not related to the lenders and did not involve more than the normal risk of collectability or present other unfavorable features. An analysis of the changes in the aggregate committed amount of loans to insiders greater than or equal to $60,000 during the years ended December 31, 2020, 2019, and 2018, is as follows:

    

2020

    

2019

    

2018

(dollars in thousands)

Balance, beginning

$

112,830

$

125,496

$

66,442

Net increase (decrease) due to change in related parties

 

(1,601)

 

(12,161)

 

41,797

Advances

 

43,238

 

98,708

 

43,453

Repayments

 

(54,106)

 

(99,213)

 

(26,196)

Balance, ending

$

100,361

$

112,830

$

125,496

Note 4. Loans/Leases Receivable (continued)

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, 2020 and 2019 as follows:

2020

2019

 

Percentage of

Percentage of

 

Total

Total

 

Industry Name

    

Balance

    

Loans/Leases

    

Balance

    

Loans/Leases

 

(dollars in thousands)

Lessors of Residential Buildings

$

1,134,178

 

27

%  

$

745,770

 

22

%

Lessors of Non-Residential Buildings

591,398

 

14

%  

574,058

 

17

%

Administration of Urban Planning & Community & Rural Development

 

138,514

 

3

%  

 

133,157

 

4

%

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.