XML 74 R16.htm IDEA: XBRL DOCUMENT v3.20.1
Loans
3 Months Ended
Mar. 31, 2020
Loans And Leases Receivable Net Reported Amount [Abstract]  
Loans

8.

Loans

Loan segments have been identified by evaluating the portfolio based on collateral and credit risk characteristics.  Loans receivable consist of the following:

 

 

 

March 31,

2020

 

 

December 31,

2019

 

 

 

(In Thousands)

 

Real Estate:

 

 

 

 

 

 

 

 

Residential

 

$

1,265,901

 

 

$

324,773

 

Commercial

 

 

2,200,266

 

 

 

1,506,026

 

Construction

 

 

521,442

 

 

 

305,305

 

 

 

 

3,987,609

 

 

 

2,136,104

 

Other Loans:

 

 

 

 

 

 

 

 

Commercial

 

 

897,865

 

 

 

578,071

 

Home equity and improvement

 

 

301,146

 

 

 

122,864

 

Consumer finance

 

 

137,679

 

 

 

37,649

 

 

 

 

1,336,690

 

 

 

738,584

 

Loans before deferred loan origination fees and costs

 

 

5,324,299

 

 

 

2,874,688

 

Deduct:

 

 

 

 

 

 

 

 

Undisbursed construction loan funds

 

 

(206,236

)

 

 

(126,108

)

Net deferred loan origination fees and costs

 

 

(4,146

)

 

 

(2,259

)

Allowance for credit losses

 

 

(85,859

)

 

 

(31,243

)

Total loans

 

$

5,028,058

 

 

$

2,715,078

 

 

 

 

 

 

 

 

 

 

 

  

The following table discloses allowance for credit loss activity for the quarters ended March 31, 2020 and 2019 by portfolio segment (In Thousands):  

 

Quarter Ended March 31, 2020

 

Residential Real Estate

 

 

Commercial

Real Estate

 

 

Construction

 

 

Commercial

 

 

Home Equity

and

Improvement

 

 

Consumer

Finance

 

 

Total

 

Beginning Allowance

 

$

2,867

 

 

$

16,302

 

 

$

996

 

 

$

9,003

 

 

$

1,700

 

 

$

375

 

 

$

31,243

 

Impact of ASC 326 Adoption

 

 

1,765

 

 

 

3,682

 

 

 

(223

)

 

 

(2,263

)

 

 

(521

)

 

 

(86

)

 

 

2,354

 

Acquisition related allowance for credit loss (PCD)

 

 

1,077

 

 

 

4,053

 

 

 

 

 

 

2,272

 

 

 

248

 

 

 

48

 

 

 

7,698

 

Charge-Offs

 

 

(184

)

 

 

(16

)

 

 

 

 

 

(96

)

 

 

(30

)

 

 

(108

)

 

 

(434

)

Recoveries

 

 

101

 

 

 

340

 

 

 

 

 

 

669

 

 

 

42

 

 

 

60

 

 

 

1,212

 

Provisions(1)(2)

 

 

17,698

 

 

 

18,154

 

 

 

111

 

 

 

2,316

 

 

 

2,515

 

 

 

2,992

 

 

 

43,786

 

Ending Allowance

 

$

23,324

 

 

$

42,515

 

 

$

884

 

 

$

11,901

 

 

$

3,954

 

 

$

3,281

 

 

$

85,859

 

 

 

(1)

Allowance/provision are not comparable to prior periods due to the adoption of CECL.

 

(2)

Provision for the quarter ended March, 31, 2020 includes $25.9 million as a result of the Merger with UCFC in the first quarter

 

 

Quarter Ended March 31, 2019

 

Residential Real Estate

 

 

Commercial

Real Estate

 

 

Construction

 

 

Commercial

 

 

Home Equity

and

Improvement

 

 

Consumer Finance

 

 

Total

 

Beginning Allowance

 

$

2,881

 

 

$

15,142

 

 

$

682

 

 

$

7,281

 

 

$

2,026

 

 

$

319

 

 

$

28,331

 

Charge-Offs

 

 

(172

)

 

 

 

 

 

 

 

 

(187

)

 

 

(33

)

 

 

(142

)

 

 

(534

)

Recoveries

 

 

13

 

 

 

96

 

 

 

 

 

 

12

 

 

 

24

 

 

 

10

 

 

 

155

 

Provisions

 

 

89

 

 

 

(169

)

 

 

49

 

 

 

170

 

 

 

(89

)

 

 

162

 

 

 

212

 

Ending Allowance

 

$

2,811

 

 

$

15,069

 

 

$

731

 

 

$

7,276

 

 

$

1,928

 

 

$

349

 

 

$

28,164

 

 

The following table presents the balance in the allowance for loan losses and the recorded investment in loans by portfolio segment and based on impairment method as of December 31, 2019 (in thousands):

 

As of December 31, 2019

 

Residential Real Estate

 

 

Commercial

Real Estate

 

 

Construction

 

 

Commercial

 

 

Home Equity

and

Improvement

 

 

Consumer

Finance

 

 

Total

 

Allowance for credit loss attributable to:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated for impairment

 

$

115

 

 

$

85

 

 

$

 

 

$

174

 

 

$

48

 

 

$

 

 

$

422

 

Collectively evaluated for impairment

 

 

2,752

 

 

 

16,217

 

 

 

996

 

 

 

8,829

 

 

 

1,652

 

 

 

375

 

 

 

30,821

 

Acquired with deteriorated credit quality

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Allowance

 

$

2,867

 

 

$

16,302

 

 

$

996

 

 

$

9,003

 

 

$

1,700

 

 

$

375

 

 

$

31,243

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated for impairment

 

$

7,049

 

 

$

21,132

 

 

$

 

 

$

6,655

 

 

$

759

 

 

$

28

 

 

$

35,623

 

Collectively evaluated for impairment

 

 

318,106

 

 

 

1,490,306

 

 

 

206,721

 

 

 

573,244

 

 

 

122,963

 

 

 

37,808

 

 

 

2,749,148

 

Acquired with deteriorated credit quality

 

 

989

 

 

 

921

 

 

 

 

 

 

12

 

 

 

 

 

 

 

 

 

1,922

 

Total loans

 

$

326,144

 

 

$

1,512,359

 

 

$

206,721

 

 

$

579,911

 

 

$

123,722

 

 

$

37,836

 

 

$

2,786,693

 

 

The following table presents the average balance, interest income recognized and cash basis income recognized on impaired loans by class of loans for the three months ended March 31, 2019 (in thousands):

 

 

 

Three Months Ended March 31, 2019

 

 

 

Average

Balance

 

 

Interest

Income

Recognized

 

 

Cash Basis

Income

Recognized

 

Residential Owner Occupied

 

$

4,552

 

 

$

64

 

 

$

60

 

Residential Non Owner Occupied

 

 

2,080

 

 

 

30

 

 

 

32

 

Total Residential Real Estate

 

 

6,632

 

 

 

94

 

 

 

92

 

CRE Owner Occupied

 

 

7,365

 

 

 

166

 

 

 

132

 

CRE Non Owner Occupied

 

 

1,989

 

 

 

33

 

 

 

26

 

Multi-Family Real Estate

 

 

1,332

 

 

 

20

 

 

 

20

 

Agriculture Land

 

 

12,903

 

 

 

206

 

 

 

197

 

Other CRE

 

 

1,154

 

 

 

34

 

 

 

33

 

Total Commercial Real Estate

 

 

24,743

 

 

 

459

 

 

 

408

 

Construction

 

 

 

 

 

 

 

 

 

Commercial Working Capital

 

 

8,089

 

 

 

143

 

 

 

91

 

Agriculture Production

 

 

 

 

 

 

 

 

 

Commercial Other

 

 

1,870

 

 

 

27

 

 

 

24

 

Total Commercial

 

 

9,959

 

 

 

170

 

 

 

115

 

Home Equity and Improvement

 

 

921

 

 

 

14

 

 

 

13

 

Consumer Finance

 

 

36

 

 

 

1

 

 

 

1

 

Total Impaired Loans

 

$

42,291

 

 

$

738

 

 

$

629

 

 

The following table presents the amortized cost basis of collateral-dependent loans by class of loans and collateral type as of March 31, 2020 (in thousands):

 

 

March 31, 2020

 

 

 

Real Estate

 

 

Equipment and Machinery

 

 

Inventory and Receivables

 

 

Vehicles

 

 

Total

 

Real Estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential

 

$

1,505

 

 

$

 

 

$

 

 

$

 

 

$

1,505

 

Commercial

 

 

18,688

 

 

 

 

 

 

 

 

 

 

 

 

18,688

 

Construction

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other Loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

 

440

 

 

 

4,010

 

 

 

1,285

 

 

 

332

 

 

 

6,067

 

Home equity and improvement

 

 

1

 

 

 

 

 

 

 

 

 

 

 

 

1

 

Consumer finance

 

 

 

 

 

 

 

 

 

 

 

72

 

 

 

72

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

20,634

 

 

$

4,010

 

 

$

1,285

 

 

$

404

 

 

$

26,333

 

 

 

The following table presents loans individually evaluated for impairment by class of loans (in thousands):

 

 

December 31, 2019

 

 

 

Unpaid

Principal

Balance*

 

 

Recorded

Investment

 

 

Allowance

for Credit

Loss

Allocated

 

With no allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

 

Residential Owner Occupied

 

$

86

 

 

$

86

 

 

$

 

Residential Non Owner Occupied

 

 

962

 

 

 

967

 

 

 

 

Total Residential Real Estate

 

 

1,048

 

 

 

1,053

 

 

 

 

CRE Owner Occupied

 

 

5,098

 

 

 

4,814

 

 

 

 

CRE Non Owner Occupied

 

 

1,815

 

 

 

1,006

 

 

 

 

Multi-Family Real Estate

 

 

128

 

 

 

130

 

 

 

 

Agriculture Land

 

 

12,734

 

 

 

12,792

 

 

 

 

Other CRE

 

 

 

 

 

 

 

 

 

Total Commercial Real Estate

 

 

19,775

 

 

 

18,742

 

 

 

 

Construction

 

 

 

 

 

 

 

 

 

Commercial Working Capital

 

 

5,417

 

 

 

5,435

 

 

 

 

Agriculture Production

 

 

 

 

 

 

 

 

 

Commercial Other

 

 

469

 

 

 

471

 

 

 

 

Total Commercial

 

 

5,886

 

 

 

5,906

 

 

 

 

Home Equity and Improvement

 

 

151

 

 

 

151

 

 

 

 

Consumer Finance

 

 

 

 

 

 

 

 

 

Total loans with no allowance recorded

 

$

26,860

 

 

$

25,852

 

 

$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

With an allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

 

Residential Owner Occupied

 

$

5,137

 

 

$

4,977

 

 

$

104

 

Residential Non Owner Occupied

 

 

1,014

 

 

 

1,019

 

 

 

11

 

Total Residential Real Estate

 

 

6,151

 

 

 

5,996

 

 

 

115

 

CRE Owner Occupied

 

 

2,085

 

 

 

1,623

 

 

 

60

 

CRE Non Owner Occupied

 

 

317

 

 

 

319

 

 

 

13

 

Multi-Family Real Estate

 

 

 

 

 

 

 

 

 

Agriculture Land

 

 

262

 

 

 

268

 

 

 

3

 

Other CRE

 

 

401

 

 

 

180

 

 

 

9

 

Total Commercial Real Estate

 

 

3,065

 

 

 

2,390

 

 

 

85

 

Construction

 

 

 

 

 

 

 

 

 

Commercial Working Capital

 

 

682

 

 

 

450

 

 

 

150

 

Agriculture Production

 

 

 

 

 

 

 

 

 

Commercial Other

 

 

318

 

 

 

299

 

 

 

24

 

Total Commercial

 

 

1,000

 

 

 

749

 

 

 

174

 

Home Equity and Improvement

 

 

654

 

 

 

608

 

 

 

48

 

Consumer Finance

 

 

28

 

 

 

28

 

 

 

 

Total loans with an allowance recorded

 

$

10,898

 

 

$

9,771

 

 

$

422

 

 

 

Non-performing loans include both smaller balance homogeneous loans that are collectively evaluated for impairment and individually classified impaired loans.  All loans greater than 90 days past due are placed on non-accrual status.  Effective January 1, 2020 with the adoption of ASC Topic 326, the Company began including non-accrual purchase credit deteriorated (PCD) loans in its non-performing loans.  As such, the non-performing loans as of March 31, 2020 include PCD loans accounted for pursuant to ASC Topic 326 as these loans are individually evaluated.  The non-performing loans do not include PCD (formerly purchase credit impaired (PCI)) loans as of December 31, 2019, as the PCD loans prior to adopting ASC Topic 326 were evaluated on a pool basis.  The following table presents the current balance of the aggregate amounts of non-performing assets, comprised of non-performing loans and real estate owned as of the dates indicated:

 

 

 

March 31,

2020

 

 

December 31,

2019

 

 

 

(In Thousands)

 

Non-accrual loans

 

$

32,593

 

 

$

13,437

 

Loans over 90 days past due and still accruing

 

 

99

 

 

 

 

Total non-performing loans

 

 

32,692

 

 

 

13,437

 

Real estate and other assets held for sale

 

 

548

 

 

 

100

 

Total non-performing assets

 

$

33,240

 

 

$

13,537

 

Troubled debt restructuring, still accruing

 

$

7,473

 

 

$

8,486

 

 

 

The following table presents the aging of the amortized cost in past due and non- accrual loans as of March 31, 2020, by class of loans (In Thousands):

 

 

 

Current

 

 

30 - 59 days

 

 

60 - 89 days

 

 

90 + days

 

 

Total

Past Due

 

 

Total

Non-

Accrual

 

Real Estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential

 

 

1,242,282

 

 

 

2,649

 

 

 

1,303

 

 

 

 

 

 

3,952

 

 

 

2,985

 

Commercial

 

 

2,160,018

 

 

 

57

 

 

 

5

 

 

 

 

 

 

62

 

 

 

5,196

 

Construction

 

 

310,783

 

 

 

8

 

 

 

 

 

 

 

 

 

8

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other Loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

 

867,758

 

 

 

124

 

 

 

125

 

 

 

 

 

 

249

 

 

 

3,961

 

Home equity and improvement

 

 

292,442

 

 

 

2,490

 

 

 

218

 

 

 

 

 

 

2,708

 

 

 

 

Consumer finance

 

 

131,117

 

 

 

343

 

 

 

29

 

 

 

99

 

 

 

471

 

 

 

728

 

PCD

 

 

66,286

 

 

 

2,393

 

 

 

795

 

 

 

 

 

 

3,188

 

 

 

19,723

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Loans

 

$

5,070,686

 

 

$

8,064

 

 

$

2,475

 

 

$

99

 

 

$

10,638

 

 

$

32,593

 

 

 

 

 

The following table presents the aging of the recorded investment in past due and non-accrual loans as of December 31, 2019, by class of loans (In Thousands):

 

 

 

Current

 

 

30 - 59 days

 

 

60 - 89 days

 

 

90 + days

 

 

Total

Past Due

 

 

Total

Non

Accrual

 

Real Estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential

 

 

323,600

 

 

 

1,328

 

 

 

570

 

 

 

646

 

 

 

2,544

 

 

 

2,411

 

Commercial

 

 

1,509,132

 

 

 

339

 

 

 

172

 

 

 

2,716

 

 

 

3,227

 

 

 

7,609

 

Construction

 

 

206,721

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other Loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

 

576,988

 

 

 

273

 

 

 

206

 

 

 

2,444

 

 

 

2,923

 

 

 

2,961

 

Home equity and improvement

 

 

122,487

 

 

 

956

 

 

 

240

 

 

 

39

 

 

 

1,235

 

 

 

449

 

Consumer finance

 

 

37,622

 

 

 

143

 

 

 

64

 

 

 

7

 

 

 

214

 

 

 

7

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Loans

 

$

2,776,550

 

 

$

3,039

 

 

$

1,252

 

 

$

5,852

 

 

$

10,143

 

 

$

13,437

 

 

 

Troubled Debt Restructurings

As of March 31, 2020, and December 31, 2019, the Company had a recorded investment in troubled debt restructurings (“TDRs”) of $13.8 million and $15.1 million, respectively.  The Company allocated $301,000 and $388,000 of specific reserves to those loans at March 31, 2020, and December 31, 2019, respectively, and had committed to lend additional amounts totaling up to $250,000 and $226,000 at March 31, 2020, and December 31, 2019, respectively.

The Company offers various types of concessions when modifying a loan, however, forgiveness of principal is rarely granted.  Each TDR is uniquely designed to meet the specific needs of the borrower.  Commercial and industrial loans modified in a TDR often involve temporary interest-only payments, term extensions and converting revolving credit lines to term loans.  Additional collateral or an additional guarantor is often requested when granting a concession.  Commercial mortgage loans modified in a TDR often involve temporary interest-only payments, re-amortization of remaining debt in order to lower payments and sometimes reducing the interest rate lower than the current market rate.  Residential mortgage loans modified in a TDR are comprised of loans where monthly payments are lowered, either through interest rate reductions or principal only payments for a period of time, to accommodate the borrowers’ financial needs, interest is capitalized into principal, or the term and amortization are extended.  Home equity modifications are made infrequently and usually involve providing an interest rate that is lower than the borrower would be able to obtain due to credit issues.  All retail loans where the borrower is in bankruptcy are classified as TDRs regardless of whether or not a concession is made.

Of the loans modified in a TDR as of March 31, 2020, $6.3 million were on non-accrual status and partial charge-offs have in some cases been taken against the outstanding balance.  Loans modified as a TDR may have the financial effect of increasing the allowance associated with the loan.  If the loan is determined to be collateral dependent, the estimated fair value of the collateral, less any selling costs is used to determine if there is a need for a specific allowance or charge-off.  If the loan is determined to be cash flow dependent, the allowance is measured based on the present value of expected future cash flows discounted at the loan’s pre-modification effective interest rate.

The following tables present loans by class modified as TDRs that occurred during the three month periods ending March 31, 2020, and March 31, 2019:

 

 

 

Loans Modified as a TDR for the Three

Months Ended March 31, 2020

($ in thousands)

 

Troubled Debt Restructurings

 

Number of

Loans

 

 

Recorded Investment

(as of period end)

 

Real Estate:

 

 

 

 

 

 

 

 

Residential

 

 

2

 

 

$

378

 

Commercial

 

 

1

 

 

 

93

 

Construction

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other Loans:

 

 

 

 

 

 

 

 

Commercial

 

 

5

 

 

 

156

 

Home equity and improvement

 

 

1

 

 

 

26

 

Consumer finance

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

 

9

 

 

$

653

 

 

The loans described above increased the allowance for credit losses (“ACL”) by $29,000 in the three month period ending March 31, 2020.     

 

 

 

Loans Modified as a TDR for the Three

Months Ended March 31, 2019

($ in thousands)

 

Troubled Debt Restructurings

 

Number of

Loans

 

 

Recorded Investment

(as of period end)

 

Real Estate:

 

 

 

 

 

 

 

 

Residential

 

 

3

 

 

$

473

 

Commercial

 

 

 

 

 

 

Construction

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other Loans:

 

 

 

 

 

 

 

 

Commercial

 

 

1

 

 

 

14

 

Home equity and improvement

 

 

1

 

 

 

20

 

Consumer finance

 

 

1

 

 

 

7

 

 

 

 

 

 

 

 

 

 

Total

 

 

6

 

 

$

514

 

 

The loans described above decreased the ALLL by $6,000 in the three month period ending March 31, 2019.     

The following tables present loans by class modified as TDRs for which there was a payment default within twelve months following the modification during the three month periods ended March 31, 2020, and March 31, 2019:

 

 

 

Three Months Ended March 31, 2020

 

 

 

 

 

 

 

($ in thousands)

 

 

 

 

 

Troubled Debt Restructurings That Subsequently Defaulted

 

Number of

Loans

 

 

Recorded Investment

(as of period end)

 

Real Estate:

 

 

 

 

 

 

 

 

Residential

 

 

3

 

 

$

268

 

Commercial

 

 

1

 

 

 

172

 

Construction

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other Loans:

 

 

 

 

 

 

 

 

Commercial

 

 

1

 

 

 

132

 

Home equity and improvement

 

 

1

 

 

 

146

 

Consumer finance

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

 

6

 

 

$

718

 

 

The TDRs that subsequently defaulted described above had no effect on the ACL for the three month period ended March 31, 2020 and increased the ACL by $15,000 for the three month period ended March 31, 2020.

In order to determine whether a borrower is experiencing financial difficulty, an evaluation is performed on the probability that the borrower will be in payment default on any of its debt in the foreseeable future without the modification.

 

 

 

Three Months Ended March 31, 2019

 

 

 

($ in thousands)

 

Troubled Debt Restructurings That Subsequently Defaulted

 

Number of

Loans

 

 

Recorded Investment

(as of period end)

 

Real Estate:

 

 

 

 

 

 

 

 

Residential

 

 

1

 

 

$

76

 

Commercial

 

 

 

 

 

 

Construction

 

 

 

 

 

 

 

 

 

 

 

 

 

Other Loans:

 

 

 

 

 

 

Commercial

 

 

3

 

 

 

2,544

 

Home equity and improvement

 

 

1

 

 

 

61

 

Consumer finance

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

 

5

 

 

$

2,681

 

 

The TDRs that subsequently defaulted described above decreased the ALLL by $1,000 for the three month period ended March 31, 2019.

In order to determine whether a borrower is experiencing financial difficulty, an evaluation is performed on the probability that the borrower will be in payment default on any of its debt in the foreseeable future without the modification.

Credit Quality Indicators

Loans are categorized into risk categories based on relevant information about the ability of borrowers to service their debt such as:  current financial information, historical payment experience, credit documentation, public information, and current economic trends, among other factors.  Loans are analyzed individually by classifying the loans as to credit risk.  This analysis includes all non-homogeneous loans, such as commercial and commercial real estate loans and certain homogenous mortgage, home equity and consumer loans. This analysis is performed on a quarterly basis.  First Defiance uses the following definitions for risk ratings:

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

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

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

Not Graded.  Loans classified as not graded are generally smaller balance residential real estate, home equity and consumer installment loans which are originated primarily by using an automated underwriting system.  These loans are monitored based on their delinquency status and are evaluated individually only if they are seriously delinquent.

Loans not meeting the criteria above that are analyzed individually as part of the above described process are considered to be pass rated loans.  As of March 31, 2020, and based on the most recent analysis performed, the risk category of loans by class of loans is as follows (In Thousands):

 

Class

 

Pass

 

 

Special

Mention

 

 

Substandard

 

 

Doubtful

 

 

Not

Graded

 

 

Total

 

Real Estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential

 

 

1,046,718

 

 

 

390

 

 

 

3,685

 

 

 

 

 

 

198,426

 

 

 

1,249,219

 

Commercial

 

 

2,108,684

 

 

 

28,045

 

 

 

27,272

 

 

 

 

 

 

1,275

 

 

 

2,165,276

 

Construction

 

 

290,253

 

 

 

 

 

 

 

 

 

 

 

 

20,538

 

 

 

310,791

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other Loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

 

839,917

 

 

 

20,477

 

 

 

11,574

 

 

 

 

 

 

 

 

 

871,968

 

Home equity and improvement

 

 

194,262

 

 

 

 

 

 

322

 

 

 

 

 

 

100,566

 

 

 

295,150

 

Consumer finance

 

 

100,059

 

 

 

 

 

 

31

 

 

 

13

 

 

 

32,213

 

 

 

132,316

 

PCD

 

 

27,851

 

 

 

21,151

 

 

 

40,195

 

 

 

 

 

 

 

 

 

89,197

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Loans

 

$

4,607,744

 

 

$

70,063

 

 

$

83,079

 

 

$

13

 

 

$

353,018

 

 

$

5,113,917

 

 

 

 

As of December 31, 2019, and based on the most recent analysis performed, the risk category of loans by class of loans is as follows (In Thousands):

 

Class

 

Pass

 

 

Special

Mention

 

 

Substandard

 

 

Doubtful

 

 

Not

Graded

 

 

Total

 

Real Estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential

 

 

159,539

 

 

 

415

 

 

 

3,479

 

 

 

 

 

 

162,711

 

 

 

326,144

 

Commercial

 

 

1,460,989

 

 

 

27,197

 

 

 

23,097

 

 

 

 

 

 

1,076

 

 

 

1,512,359

 

Construction

 

 

182,858

 

 

 

1,645

 

 

 

 

 

 

 

 

 

22,218

 

 

 

206,721

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other Loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

 

548,012

 

 

 

24,162

 

 

 

7,737

 

 

 

 

 

 

 

 

 

579,911

 

Home equity and improvement

 

 

 

 

 

 

 

 

315

 

 

 

 

 

 

123,407

 

 

 

123,722

 

Consumer finance

 

 

 

 

 

 

 

 

20

 

 

 

 

 

 

37,816

 

 

 

37,836

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Loans

 

$

2,351,398

 

 

$

53,419

 

 

$

34,648

 

 

$

 

 

$

347,228

 

 

$

2,786,693

 

 

 

 

 

The table below presents the amortized cost basis of loans by credit quality indicator and class of loans based on the most recent analysis performed ($ in thousands):

 

Term of loans by origination

 

 

2020

 

 

2019

 

 

2018

 

 

2017

 

 

2016

 

 

Prior

 

 

Revolving Loans

 

 

Total

 

As of March 31, 2020

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real Estate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Risk Rating

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

$

58,175

 

 

$

162,634

 

 

$

206,799

 

 

$

190,256

 

 

$

186,702

 

 

$

437,887

 

 

$

2,691

 

 

$

1,245,144

 

Special Mention

 

 

 

 

97

 

 

 

58

 

 

 

 

 

 

123

 

 

 

98

 

 

 

14

 

 

 

390

 

Substandard

 

 

 

 

 

 

 

236

 

 

 

63

 

 

 

219

 

 

 

3,167

 

 

 

 

 

 

3,685

 

Doubtful

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

$

58,175

 

 

$

162,731

 

 

$

207,093

 

 

$

190,319

 

 

$

187,044

 

 

$

441,152

 

 

$

2,705

 

 

$

1,249,219

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Risk Rating

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

$

105,546

 

 

$

450,533

 

 

$

370,078

 

 

$

391,162

 

 

$

243,768

 

 

$

530,218

 

 

$

18,654

 

 

$

2,109,959

 

Special Mention

 

 

 

 

1,664

 

 

 

999

 

 

 

3,096

 

 

 

2,628

 

 

 

18,935

 

 

 

723

 

 

 

28,045

 

Substandard

 

 

 

 

291

 

 

 

1,607

 

 

 

2,497

 

 

 

1,340

 

 

 

18,839

 

 

 

2,698

 

 

 

27,272

 

Doubtful

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

$

105,546

 

 

$

452,488

 

 

$

372,684

 

 

$

396,755

 

 

$

247,736

 

 

$

567,992

 

 

$

22,075

 

 

$

2,165,276

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Risk Rating

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

$

4,502

 

 

$

148,694

 

 

$

94,356

 

 

$

49,665

 

 

$

13,137

 

 

$

437

 

 

$

-

 

 

$

310,791

 

Special Mention

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Substandard

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Doubtful

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

$

4,502

 

 

$

148,694

 

 

$

94,356

 

 

$

49,665

 

 

$

13,137

 

 

$

437

 

 

$

-

 

 

$

310,791

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other Loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Risk Rating

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

$

55,857

 

 

$

191,337

 

 

$

108,146

 

 

$

61,628

 

 

$

34,192

 

 

$

43,359

 

 

$

345,398

 

 

$

839,917

 

Special Mention

 

25

 

 

 

881

 

 

 

129

 

 

 

2,970

 

 

 

60

 

 

 

592

 

 

 

15,820

 

 

 

20,477

 

Substandard

 

22

 

 

 

136

 

 

 

228

 

 

 

231

 

 

 

340

 

 

 

273

 

 

 

10,344

 

 

 

11,574

 

Doubtful

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

$

55,904

 

 

$

192,354

 

 

$

108,503

 

 

$

64,829

 

 

$

34,592

 

 

$

44,224

 

 

$

371,562

 

 

$

871,968

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Home equity and Improvement:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Risk Rating

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

$

2,741

 

 

$

10,976

 

 

$

5,857

 

 

$

9,960

 

 

$

9,489

 

 

$

36,520

 

 

$

219,285

 

 

$

294,828

 

Special Mention

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Substandard

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

80

 

 

 

242

 

 

 

322

 

Doubtful

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

$

2,741

 

 

$

10,976

 

 

$

5,857

 

 

$

9,960

 

 

$

9,489

 

 

$

36,600

 

 

$

219,527

 

 

$

295,150

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consumer Finance:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Risk Rating

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

$

11,543

 

 

$

52,569

 

 

$

30,898

 

 

$

17,149

 

 

$

8,692

 

 

$

4,922

 

 

$

6,499

 

 

$

132,272

 

Special Mention

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Substandard

 

 

 

 

 

 

 

 

 

 

31

 

 

 

 

 

 

 

 

 

 

 

 

31

 

Doubtful

 

 

 

 

 

 

 

6

 

 

 

 

 

 

7

 

 

 

 

 

 

 

 

 

13

 

Total

$

11,543

 

 

$

52,569

 

 

$

30,904

 

 

$

17,180

 

 

$

8,699

 

 

$

4,922

 

 

$

6,499

 

 

$

132,316

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

PCD:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Risk Rating

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

$

-

 

 

$

292

 

 

$

546

 

 

$

1,015

 

 

$

783

 

 

$

16,847

 

 

$

8,368

 

 

$

27,851

 

Special Mention

 

 

 

 

24

 

 

 

2,783

 

 

 

9,697

 

 

 

1,496

 

 

 

4,441

 

 

 

2,710

 

 

 

21,151

 

Substandard

 

 

 

 

102

 

 

 

110

 

 

 

17,378

 

 

 

1,776

 

 

 

11,970

 

 

 

8,859

 

 

 

40,195

 

Doubtful

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

$

-

 

 

$

418

 

 

$

3,439

 

 

$

28,090

 

 

$

4,055

 

 

$

33,258

 

 

$

19,937

 

 

$

89,197

 

 

 

Allowance for Credit Losses (ACL)

The Company has adopted ASU 2016-13 (Topic 326 – Credit Losses) to calculate the ACL which requires a projection of credit loss over the contract lifetime of the credit adjusted for prepayment tendencies. This valuation account is deducted from the loans amortized cost basis to present the net amount expected to be collected on the loan.  The ACL is adjusted through the provision for credit losses and reduced by net charge offs of loans.  

The credit loss estimation process involves procedures that consider the unique characteristics of the Company’s portfolio segments.  These segments are further disaggregated into the loan pools for monitoring.  When computing allowance levels, a model of risk characteristics, such as loss history and delinquency status, along with current conditions and a supportable forecast is used to determine credit loss assumptions.  

The Company is generally utilizing two methodologies to analyze loan pools, discounted cash flows (“DCF”) and probability of default/loss given default (“PD/LGD”).  

A default can be trigger by one of several different asset quality factors including past due status, non-accrual status or if the loan has had a charge-off.  The PD/LGD utilizes charge off data from the Federal Financial Institutions Examination Council to construct a default rate.  The Company estimates losses over an approximate one-year forecast period using Moody’s baseline economic forecasts, and then reverts to longer term historical loss experience over a three-year period.  This default rate is further segmented based on the risk of the credit assigning a higher default rate to riskier credits.  

The DCF methodology was selected as the most appropriate for loan segments with longer average lives and regular payment structures.  The DCF model has two key components, the loss driver analysis combined with a cash flow analysis.  The contractual cash flow is adjusted for PD/LGD and prepayment speed to establish a reserve level.  The prepayment studies are updated quarterly by a third-party for each applicable pool.  

The remaining life method was selected for the consumer loan segment since the pool contains loans with many different structures and payment streams and collateral.  The weighted average remaining life uses an average annual charge-off rate applied to the contractual term, further adjusted for estimated prepayments to determine the unadjusted historical charge-off rate for the remaining balance of assets.  

 

 

Portfolio Segments

 

Loan Pool

 

Methodology

 

Loss Drivers

Residential real estate

 

1-4 Family nonowner occupied

 

DCF

 

National unemployment

 

 

1-4 Family owner occupied

 

DCF

 

National unemployment

Commercial real estate

 

Commercial real estate nonowner occupied

 

DCF

 

National unemployment

 

 

Commercial real estate owner occupied

 

DCF

 

National unemployment

 

 

Multi Family

 

DCF

 

National unemployment

 

 

Agriculture Land

 

DCF

 

National unemployment

 

 

Other commercial real estate

 

DCF

 

National unemployment

Construction secured by real estate

 

Construction

 

PD/LGD

 

Call report loss history

 

 

 

 

 

 

 

Commercial

 

Commercial working capital

 

PD/LGD

 

Call report loss history

 

 

Agriculture production

 

PD/LGD

 

Call report loss history

 

 

Other commercial

 

PD/LGD

 

Call report loss history

Home equity and improvement

 

Home equity and improvement

 

PD/LGD

 

Call report loss history

Consumer finance

 

Consumer finance

 

Remaining life

 

Call report loss history

 

According to the accounting standard an entity may make an accounting policy election not to measure an allowance for credit losses for accrued interest receivable if the entity writes off the applicable accrued interest receivable balance in a timely manner.   The Company has made the accounting policy election not to measure an allowance for credit losses for accrued interest receivables for all loan segments.   Current policy dictates that a loan will be placed on nonaccrual status, with the current accrued interest receivable balance being written off, upon the loan being 90 days delinquent or when the loan is deemed to be collateral dependent and the collateral analysis shows less than 1.2 times discounted collateral coverage based on a current assessment of the value of the collateral.

In addition to the ASC Topic 326 requires the Company to establish a liability for anticipated credit losses for unfunded commitments. To accomplish this, the company must first establishes a loss expectation for extended (funded) commitments.  This loss expectation, expressed as a ratio to the amortized cost basis, is then applied to the portion of unfunded commitments not considered unilaterally cancelable, and considered by the company’s management as likely to fund over the life of the instrument.  At March 31, 2020, the Company had $1.3 billion in unfunded commitments and set aside $5.7 million in anticipated credit losses.  This reserve is recorded in other liabilities as opposed to the ACL.  

 

The determination of ACL is complex and the Company makes decisions on the effects of matters that are inherently uncertain.  Evaluations of the loan portfolio and individual credits require certain estimates, assumptions and judgements as to the facts and circumstances related to particular situations or credits.  There may be significant changes in the ACL in future periods determined by prevailing factors at that point in time along with future forecasts.  

 

Purchased Loans

 

As a result of the Merger, the Company acquired $2.3 billion in loans.  Par value of purchased loans follows (in thousands):

 

 

 

2020

 

 

Par value of acquired loans at acquisition

 

$

2,314,588

 

 

Credit discount

 

 

34,610

 

 

Non-credit discount/(premium) at acquisition

 

 

(8,497

)

 

Purchase price of loans at acquisition

 

$

2,340,701

 

 

 

Under ASU Topic 326, when loans are purchased with evidence of more than insignificant deterioration of credit they are accounted for as purchase credit deteriorated (“PCD”). PCD loans acquired in a transaction are marked to fair value and a mark on yield is recorded. In addition, an adjustment is made to the ACL for the expected loss on the acquisition date. These loans are assessed on a regular basis and subsequent adjustments to the ACL are recorded on the income statement. On January 31, 2020, the Company acquired PCD loans with a fair value of $79.1 million, credit discount $7.7 million and a noncredit discount of $4.1 million. The outstanding balance at March 31, 2020 and related allowance on these loans is as follows (in thousands):

 

 

 

Loan Balance

 

 

ACL Balance

 

 

 

(In Thousands)

 

Real Estate:

 

 

 

 

 

 

 

 

Residential

 

$

17,651

 

 

$

1,345

 

Commercial

 

 

37,070

 

 

 

3,935

 

Construction

 

 

1,034

 

 

 

52

 

 

 

 

55,755

 

 

 

5,332

 

Other Loans:

 

 

 

 

 

 

 

 

Commercial

 

 

25,921

 

 

 

2,255

 

Home equity and improvement

 

 

6,268

 

 

 

258

 

Consumer finance

 

 

1,253

 

 

 

64

 

 

 

 

33,442

 

 

 

2,577

 

Total

 

$

89,197

 

 

$

7,909

 

 

At March 30, 2020 the Company had $2.0 million in loans that had previously been accounted for as purchase credit impaired.    

 

Foreclosure Proceedings

Consumer mortgage loans collateralized by residential real estate property that are in the process of foreclosure totaled $6.3 million as of March 31, 2020, and $981,000 as of December 31, 2019. The increase is a result of the merger with UCFC.