XML 35 R27.htm IDEA: XBRL DOCUMENT v3.20.1
LOANS RECEIVABLE AND THE ALLOWANCE FOR LOAN LOSSES (Tables)
3 Months Ended
Mar. 31, 2020
Receivables [Abstract]  
Loans, Collateral Dependent [Table Text Block]
The following table provides the amortized cost basis of collateral-dependent loans as of March 31, 2020 (in thousands). Our collateral dependent loans presented in the table below have no significant concentrations by property type or location. The table below includes one commercial banking relationship with a balance of $14.7 million.

 
March 31, 2020
 
Real Estate
 
Accounts Receivable
 
Equipment
 
Inventory
 
Total
Commercial real estate:
 
 
 
 
 
 
 
 
 
Owner-occupied
$
1,838

 
$

 
$

 
$

 
$
1,838

Investment properties
3,421

 

 

 

 
3,421

Small Balance CRE
1,367

 

 

 

 
1,367

Multifamily real estate

 

 

 

 

Construction, land and land development:
 
 
 
 
 
 
 
 
 
Commercial construction

 

 

 

 

Multifamily construction

 

 

 

 

One- to four-family construction
964

 

 

 

 
964

Land and land development

 

 

 

 

Commercial business
 
 
 
 
 
 
 
 
 
Commercial business
2,851

 
11,344

 
4,597

 
1,215

 
20,007

Small business Scored
48

 

 
49

 

 
97

Agricultural business, including secured by farmland

 

 

 

 

One- to four-family residential
868

 

 

 

 
868

Consumer:
 
 
 
 
 
 
 
 
 
Consumer—home equity revolving lines of credit


 

 

 

 

Consumer—other

 

 

 

 

Total
$
11,357

 
$
11,344

 
$
4,646

 
$
1,215

 
$
28,562





Schedule of Loans Receivable, Including Loans Held for Sale at March 31, 2020 and December 31, 2019 by class (dollars in thousands). The presentation of loans receivable at December 31, 2019 has been updated to conform to the loan portfolio segmentation that became effective on January 1, 2020.
 
March 31, 2020
 
December 31, 2019
 
Amount
 
Percent of Total
 
Amount
 
Percent of Total
Commercial real estate:
 
 
 
 
 
 
 
Owner-occupied
$
1,024,089

 
11.0
%
 
$
980,021

 
10.5
%
Investment properties
2,007,537

 
21.6

 
2,024,988

 
21.8

Small balance CRE
591,783

 
6.4

 
613,484

 
6.6

Multifamily real estate
400,206

 
4.3

 
388,388

 
4.2

Construction, land and land development:
 
 
 
 
 
 
 
Commercial construction
205,476

 
2.2

 
210,668

 
2.3

Multifamily construction
250,410

 
2.7

 
233,610

 
2.5

One- to four-family construction
534,956

 
5.8

 
544,308

 
5.8

Land and land development
232,506

 
2.5

 
245,530

 
2.6

Commercial business:
 
 
 
 
 
 
 
Commercial business
1,357,817

 
14.6

 
1,364,650

 
14.7

Small business scored
807,539

 
8.7

 
772,657

 
8.3

Agricultural business, including secured by farmland
330,257

 
3.6

 
337,271

 
3.6

One- to four-family residential
881,387

 
9.5

 
925,531

 
9.9

Consumer:
 
 
 
 
 
 
 
Consumer—home equity revolving lines of credit
521,618

 
5.6

 
519,336

 
5.6

Consumer—other
140,163

 
1.5

 
144,915

 
1.6

Total loans
9,285,744

 
100.0
%
 
9,305,357

 
100.0
%
Less allowance for credit losses - loans
(130,488
)
 
 

 
(100,559
)
 
 

Net loans
$
9,155,256

 
 

 
$
9,204,798

 
 



The presentation of loans receivable at December 31, 2019 in the table below is based on loan segmentation as presented in the 2019 Form 10-K.
 
December 31, 2019
 
Amount
 
Percent of Total
Commercial real estate:
 
 
 
Owner-occupied
$
1,580,650

 
17.0
%
Investment properties
2,309,221

 
24.8

Multifamily real estate
473,152

 
5.1

Commercial construction
210,668

 
2.3

Multifamily construction
233,610

 
2.5

One- to four-family construction
544,308

 
5.8

Land and land development:
 
 
 
Residential
154,688

 
1.7

Commercial
26,290

 
0.3

Commercial business
1,693,824

 
18.2

Agricultural business, including secured by farmland
370,549

 
4.0

One- to four-family residential
945,622

 
10.2

Consumer:
 
 
 
Consumer secured by one- to four-family
550,960

 
5.8

Consumer—other
211,815

 
2.3

Total loans
9,305,357

 
100.0
%
Less allowance for loan losses
(100,559
)
 
 
Net loans
$
9,204,798

 
 

Loan amounts are net of unearned loan fees in excess of unamortized costs of $451,000 as of March 31, 2020 and $438,000 as of December 31, 2019. Net loans include net discounts on acquired loans of $22.2 million and $25.0 million as of March 31, 2020 and December 31, 2019, respectively.
Schedule of Purchased Credit-Impaired Loans, Changes in Accretable Yield
The following table presents the changes in the accretable yield for PCI loans for the three months ended March 31, 2019 (in thousands):
 
Three Months Ended
March 31,
 
2019
Balance, beginning of period
$
5,216

Accretion to interest income
(493
)
Disposals

Reclassifications from non-accretable difference
55

Balance, end of period
$
4,778


Impaired loans excluding purchased credit impaired loans [Table Text Block]
The following table provides information on impaired loans, excluding PCI loans, with and without allowance reserves at December 31, 2019. Recorded investment includes the unpaid principal balance or the carrying amount of loans less charge-offs and net deferred loan fees (in thousands):
 
December 31, 2019
 
Unpaid Principal Balance
 
Recorded Investment
 
Related Allowance
 
 
Without Allowance (1)
 
With Allowance (2)
 
Commercial real estate:
 
 
 
 
 
 
 
Owner-occupied
$
4,185

 
$
3,816

 
$
194

 
$
18

Investment properties
3,536

 
1,883

 
690

 
40

Multifamily real estate
82

 
85

 

 

Multifamily construction
573

 
98

 

 

One- to four-family construction
1,799

 
1,799

 

 

Land and land development:
 
 
 
 
 
 
 
Residential
676

 
340

 

 

Commercial business
25,117

 
4,614

 
19,330

 
4,128

Agricultural business/farmland
3,044

 
661

 
2,243

 
141

One- to four-family residential
7,290

 
5,613

 
1,648

 
41

Consumer:
 
 
 
 
 
 
 
Consumer secured by one- to four-family
3,081

 
2,712

 
127

 
5

Consumer—other
222

 
159

 
52

 
1

 
$
49,605

 
$
21,780

 
$
24,284

 
$
4,374


(1) 
Includes loans without an allowance reserve that had been individually evaluated for impairment and that evaluation concluded that no reserve was needed, and $13.5 million of homogeneous and small balance loans, as of December 31, 2019, that were collectively evaluated for impairment for which a general reserve was established.
(2) 
Loans with a specific allowance reserve were individually evaluated for impairment using either a discounted cash flow analysis or, for collateral dependent loans, current appraisals less costs to sell to establish realizable value.
Schedule of Impaired Loans With and Without Specific Reserves

The following table summarizes our average recorded investment and interest income recognized on impaired loans by loan class for the three months ended March 31, 2019 (in thousands):
 
 
Three Months Ended
March 31, 2019
 
 
Average Recorded Investment
 
Interest Income Recognized
Commercial real estate:
 
 
 
 
Owner-occupied
 
$
3,451

 
$
2

Investment properties
 
7,227

 
76

Commercial construction
 
1,427

 

One- to four-family construction
 
919

 

Land and land development:
 
 
 
 
Residential
 
726

 

Commercial business
 
3,803

 
5

Agricultural business/farmland
 
5,117

 
27

One- to four-family residential
 
6,446

 
65

Consumer:
 
 
 
 
Consumer secured by one- to four-family
 
2,063

 
5

Consumer—other
 
319

 
1

 
 
$
31,498

 
$
181



Schedule of Troubled Debt Restructurings
The following table presents new TDRs that occurred during the three months ended March 31, 2020 and March 31, 2019 (dollars in thousands):
 
Three months ended March 31, 2020
 
Number of
Contracts
 
Pre-
modification Outstanding
Recorded
 Investment
 
Post-
modification Outstanding
Recorded
Investment
Recorded Investment
 
 
 
 
 
Commercial business:
 
 
 
 
 
Commercial business
2

 
4,796

 
4,796

Total
2

 
$
4,796

 
$
4,796

 
 
 
 
 
 
 
 
 
 
 
 
 
Three months ended March 31, 2019
 
Number of
Contracts
 
Pre-
modification Outstanding
Recorded
Investment
 
Post-
modification Outstanding
Recorded
Investment
Recorded Investment
 

 
 

 
 

Commercial real estate
 

 
 

 
 

Investment properties
1

 
1,090

 
1,090

 
1

 
$
1,090

 
$
1,090


Schedule of Risk-Rated Loans and Non-Risk Rated Loans by Grade and Other Characteristics
The following tables present the Company’s portfolio of risk-rated loans by grade as of March 31, 2020 (in thousands). Revolving loans that are converted to term loans are treated as new originations in the table below and are presented by year of origination.
 
March 31, 2020
 
Term Loans by Year of Origination
 
Revolving Loans
 
Total Loans
By class:
2020
 
2019
 
2018
 
2017
 
2016
 
Prior
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial real estate - owner occupied
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Risk Rating
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Pass
$
86,515

 
$
209,528

 
$
171,907

 
$
133,579

 
$
109,177

 
$
280,979

 
$
7,927

 
$
999,612

Special Mention

 
2,438

 
1,369

 
2,353

 

 
103

 

 
6,263

Substandard

 
500

 

 
5,805

 
1,295

 
10,614

 

 
18,214

Doubtful

 

 

 

 

 

 

 

Loss

 

 

 

 

 

 

 

Total Commercial real estate - owner occupied
$
86,515

 
$
212,466

 
$
173,276

 
$
141,737

 
$
110,472

 
$
291,696

 
$
7,927

 
$
1,024,089

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial real estate - investment properties
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Risk Rating
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Pass
$
42,548

 
$
296,128

 
$
347,941

 
$
309,865

 
$
328,239

 
$
631,602

 
$
30,284

 
$
1,986,607

Special Mention

 
3,360

 

 

 

 
976

 

 
4,336

Substandard

 
3,934

 
2,405

 

 
442

 
9,813

 

 
16,594

Doubtful

 

 

 

 

 

 

 

Loss

 

 

 

 

 

 

 

Total Commercial real estate - investment properties
$
42,548

 
$
303,422

 
$
350,346

 
$
309,865

 
$
328,681

 
$
642,391

 
$
30,284

 
$
2,007,537

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Multifamily real estate
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Risk Rating
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Pass
$
21,907

 
$
72,099

 
$
45,457

 
$
102,668

 
$
47,554

 
$
108,743

 
$
1,778

 
$
400,206

Special Mention

 

 

 

 

 

 

 

Substandard

 

 

 

 

 

 

 

Doubtful

 

 

 

 

 

 

 

Loss

 

 

 

 

 

 

 

Total Multifamily real estate
$
21,907

 
$
72,099

 
$
45,457

 
$
102,668

 
$
47,554

 
$
108,743

 
$
1,778

 
$
400,206

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 

 
March 31, 2020
 
Term Loans by Year of Origination
 
Revolving Loans
 
Total Loans
By class:
2020
 
2019
 
2018
 
2017
 
2016
 
Prior
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial construction
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Risk Rating
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Pass
$
17,290

 
$
101,679

 
$
55,535

 
$
9,326

 
$
2,231

 
$
1,599

 
$

 
$
187,660

Special Mention

 

 
6,197

 

 

 

 

 
6,197

Substandard

 
11,521

 

 

 
98

 

 

 
11,619

Doubtful

 

 

 

 

 

 

 

Loss

 

 

 

 

 

 

 

Total Commercial construction
$
17,290

 
$
113,200

 
$
61,732

 
$
9,326

 
$
2,329

 
$
1,599

 
$

 
$
205,476

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Multifamily construction
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Risk Rating
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Pass
$
39,395

 
$
115,501

 
$
76,925

 
$
12,945

 
$

 
$

 
$
5,644

 
$
250,410

Special Mention

 

 

 

 

 

 

 

Substandard

 

 

 

 

 

 

 

Doubtful

 

 

 

 

 

 

 

Loss

 

 

 

 

 

 

 

Total Multifamily construction
$
39,395

 
$
115,501

 
$
76,925

 
$
12,945

 
$

 
$

 
$
5,644

 
$
250,410

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
One- to four- family construction
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Risk Rating
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Pass
$
143,457

 
$
357,179

 
$
11,536

 
$

 
$
7

 
$

 
$
5,058

 
$
517,237

Special Mention
2,254

 
13,540

 

 

 

 

 
630

 
16,424

Substandard

 
1,295

 

 

 

 

 

 
1,295

Doubtful

 

 

 

 

 

 

 

Loss

 

 

 

 

 

 

 

Total One- to four- family construction
$
145,711

 
$
372,014

 
$
11,536

 
$

 
$
7

 
$

 
$
5,688

 
$
534,956

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
March 31, 2020
 
Term Loans by Year of Origination
 
Revolving Loans
 
Total Loans
By class:
2020
 
2019
 
2018
 
2017
 
2016
 
Prior
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Land and land development
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Risk Rating
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Pass
$
36,452

 
$
126,901

 
$
44,296

 
$
10,708

 
$
7,275

 
$
6,580

 
$
260

 
$
232,472

Special Mention

 

 

 

 

 

 

 

Substandard

 
34

 

 

 

 

 

 
34

Doubtful

 

 

 

 

 

 

 

Loss

 

 

 

 

 

 

 

Total Land and land development
$
36,452

 
$
126,935

 
$
44,296

 
$
10,708

 
$
7,275

 
$
6,580

 
$
260

 
$
232,506

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial business
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Risk Rating
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Pass
$
74,684

 
$
284,798

 
$
228,436

 
$
98,502

 
$
52,755

 
$
89,037

 
$
466,294

 
$
1,294,506

Special Mention
65

 
1,314

 
5,021

 
1,472

 
4,846

 
5,091

 
8,635

 
26,444

Substandard
2,904

 
2,199

 
7,548

 
3,934

 
293

 
949

 
19,040

 
36,867

Doubtful

 

 

 

 

 

 

 

Loss

 

 

 

 

 

 

 

Total Commercial business
$
77,653

 
$
288,311

 
$
241,005

 
$
103,908

 
$
57,894

 
$
95,077

 
$
493,969

 
$
1,357,817

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Agricultural business including secured by farmland
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Risk Rating
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Pass
$
17,928

 
$
64,309

 
$
35,934

 
$
26,835

 
$
27,403

 
$
35,133

 
$
102,965

 
$
310,507

Special Mention

 
1,328

 

 
919

 
676

 
1,418

 

 
4,341

Substandard
625

 
5,523

 
5,974

 
191

 
62

 
707

 
2,327

 
15,409

Doubtful

 

 

 

 

 

 

 

Loss

 

 

 

 

 

 

 

Total Agricultural business including secured by farmland
$
18,553

 
$
71,160

 
$
41,908

 
$
27,945

 
$
28,141

 
$
37,258

 
$
105,292

 
$
330,257

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 


The following table presents the Company’s portfolio of non-risk-rated loans by delinquency status as of March 31, 2020 (in thousands). Revolving loans that are converted to term loans are treated as new originations in the table below and are presented by year of origination.

 
March 31, 2020
 
Term Loans by Year of Origination
 
Revolving Loans
 
Total Loans
By class:
2020
 
2019
 
2018
 
2017
 
2016
 
Prior
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Small balance CRE
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Past Due Category
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Current
$
3,076

 
$
72,221

 
$
91,455

 
$
75,742

 
$
80,463

 
$
265,178

 
$
1,189

 
$
589,324

30-59 Days Past Due

 
380

 
382

 

 

 
738

 

 
1,500

60-89 Days Past Due

 

 

 

 

 
396

 

 
396

90 Days + Past Due

 

 

 
340

 

 
223

 

 
563

Total Small balance CRE
$
3,076

 
$
72,601

 
$
91,837

 
$
76,082

 
$
80,463

 
$
266,535

 
$
1,189

 
$
591,783

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Small business scored
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Past Due Category
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Current
$
49,408

 
$
176,863

 
$
161,438

 
$
115,884

 
$
60,448

 
$
85,896

 
$
151,905

 
$
801,842

30-59 Days Past Due
31

 
459

 
215

 
977

 
68

 
325

 
466

 
2,541

60-89 Days Past Due

 
184

 
150

 
197

 
55

 

 
5

 
591

90 Days + Past Due

 
243

 
568

 
715

 
610

 
152

 
277

 
2,565

Total Small business scored
$
49,439

 
$
177,749

 
$
162,371

 
$
117,773

 
$
61,181

 
$
86,373

 
$
152,653

 
$
807,539

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
One- to four- family residential
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Past Due Category
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Current
$
10,298

 
$
119,074

 
$
141,540

 
$
156,046

 
$
77,252

 
$
357,521

 
$
4,801

 
$
866,532

30-59 Days Past Due
559

 
4,107

 
639

 
1,615

 
264

 
5,215

 

 
12,399

60-89 Days Past Due
21

 

 

 

 

 
82

 

 
103

90 Days + Past Due
358

 

 
607

 
45

 

 
1,343

 

 
2,353

Total One- to four- family residential
$
11,236

 
$
123,181

 
$
142,786

 
$
157,706

 
$
77,516

 
$
364,161

 
$
4,801

 
$
881,387

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 


 
March 31, 2020
 
Term Loans by Year of Origination
 
Revolving Loans
 
Total Loans
By class:
2020
 
2019
 
2018
 
2017
 
2016
 
Prior
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Consumer—home equity revolving lines of credit
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Past Due Category
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Current
$
14,227

 
$
2,053

 
$
1,774

 
$
2,137

 
$
1,223

 
$
3,840

 
$
493,903

 
$
519,157

30-59 Days Past Due

 

 

 

 

 
14

 
664

 
678

60-89 Days Past Due

 

 

 

 

 
267

 

 
267

90 Days + Past Due

 

 

 
520

 
297

 
158

 
541

 
1,516

Total Consumer—home equity revolving lines of credit
$
14,227

 
$
2,053

 
$
1,774

 
$
2,657

 
$
1,520

 
$
4,279

 
$
495,108

 
$
521,618

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Consumer-other
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Past Due Category
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Current
$
7,199

 
$
22,156

 
$
21,985

 
$
18,571

 
$
12,885

 
$
26,316

 
$
30,214

 
$
139,326

30-59 Days Past Due
102

 
21

 
174

 
78

 
100

 
95

 
78

 
648

60-89 Days Past Due

 
30

 
29

 
17

 

 
10

 
54

 
140

90 Days + Past Due

 

 

 

 
49

 

 

 
49

Total Consumer-other
$
7,301

 
$
22,207

 
$
22,188

 
$
18,666

 
$
13,034

 
$
26,421

 
$
30,346

 
$
140,163

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 





The following tables present the Company’s portfolio of risk-rated loans and non-risk-rated loans by grade or other characteristics as of December 31, 2019 (in thousands):
 
December 31, 2019
By class:
Pass (Risk Ratings 1-5)(1)
 
Special Mention
 
Substandard
 
Doubtful
 
Loss
 
Total Loans
Commercial real estate:
 
 
 
 
 
 
 
 
 
 
 
Owner-occupied
$
1,546,649

 
$
4,198

 
$
29,803

 
$

 
$

 
$
1,580,650

Investment properties
2,288,785

 
2,193

 
18,243

 

 

 
2,309,221

Multifamily real estate
472,856

 

 
296

 

 

 
473,152

Commercial construction
198,986

 

 
11,682

 

 

 
210,668

Multifamily construction
233,610

 

 

 

 

 
233,610

One- to four-family construction
530,307

 
12,534

 
1,467

 

 

 
544,308

Land and land development:
 
 
 
 
 
 
 
 
 
 
 
Residential
154,348

 

 
340

 

 

 
154,688

Commercial
26,256

 

 
34

 

 

 
26,290

Commercial business
1,627,170

 
31,012

 
35,584

 
58

 

 
1,693,824

Agricultural business, including secured by farmland
352,408

 
10,840

 
7,301

 

 

 
370,549

One- to four-family residential
940,424

 
409

 
4,789

 

 

 
945,622

Consumer:
 
 
 
 
 
 
 
 
 
 
 
Consumer secured by one- to four-family
547,388

 

 
3,572

 

 

 
550,960

Consumer—other
211,475

 
3

 
337

 

 

 
211,815

Total
$
9,130,662

 
$
61,189

 
$
113,448

 
$
58

 
$

 
$
9,305,357


(1)  
The Pass category includes some performing loans that are part of homogenous pools which are not individually risk-rated.  This includes all consumer loans, all one- to four-family residential loans and, as of December 31, 2019, in the commercial business category, $764.6 million of credit-scored small business loans.  As loans in these pools become non-performing, they are individually risk-rated.
Schedule of Age Analysis of the Company's Past Due Loans

The following tables provide additional detail on the age analysis of the Company’s past due loans as of March 31, 2020 and December 31, 2019 (in thousands):
 
March 31, 2020
 
30-59 Days
Past Due
 
60-89 Days
Past Due
 
90 Days or More
Past Due
 
Total
Past Due
 
Current
 
Total Loans
 
Non-accrual with no Allowance
 
Total Non-accrual (1)
 
Loans 90 Days or More Past Due and Accruing
Commercial real estate:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Owner-occupied
$
1,209

 
$

 
$
1,837

 
$
3,046

 
$
1,021,043

 
$
1,024,089

 
$
1,837

 
$
2,243

 
$

Investment properties
607

 

 
3,888

 
4,495

 
2,003,042

 
2,007,537

 
3,420

 
3,863

 
24

Small Balance CRE
1,500

 
396

 
563

 
2,459

 
589,324

 
591,783

 
1,222

 
2,406

 

Multifamily real estate

 

 

 

 
400,206

 
400,206

 

 

 

Construction, land and land development:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial construction
11,521

 

 
1,505

 
13,026

 
192,450

 
205,476

 

 
98

 
1,407

Multifamily construction

 

 

 

 
250,410

 
250,410

 

 

 

One- to four-family construction
1,027

 

 
964

 
1,991

 
532,965

 
534,956

 
964

 
1,295

 

Land and land development
1,783

 

 

 
1,783

 
230,723

 
232,506

 

 

 

Commercial business
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial business
4,849

 
537

 
1,508

 
6,894

 
1,350,923

 
1,357,817

 
198

 
21,737

 

Small business scored
2,541

 
591

 
2,565

 
5,697

 
801,842

 
807,539

 
98

 
3,290

 
77

Agricultural business, including secured by farmland
580

 
2,083

 
894

 
3,557

 
326,700

 
330,257

 

 
495

 
461

One- to four-family residential
12,399

 
103

 
2,353

 
14,855

 
866,532

 
881,387

 
865

 
3,045

 
1,089

Consumer:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Consumer—home equity revolving lines of credit

678

 
267

 
1,516

 
2,461

 
519,157

 
521,618

 

 
1,713

 
320

Consumer—other
648

 
140

 
49

 
837

 
139,326

 
140,163

 

 
99

 

Total
$
39,342

 
$
4,117

 
$
17,642

 
$
61,101

 
$
9,224,643

 
$
9,285,744

 
$
8,604

 
$
40,284

 
$
3,378





 
December 31, 2019
 
30-59 Days
Past Due
 
60-89 Days
Past Due
 
90 Days or More
Past Due
 
Total
Past Due
 
Purchased Credit-Impaired
 
Current
 
Total Loans
 
Loans 90 Days or More Past Due and Accruing
 
Total Non-accrual (1)
Commercial real estate:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Owner-occupied
$
486

 
$
1,246

 
$
2,889

 
$
4,621

 
$
8,578

 
$
1,567,451

 
$
1,580,650

 
$
89

 
$
4,069

Investment properties

 
260

 
1,883

 
2,143

 
6,345

 
2,300,733

 
2,309,221

 

 
1,883

Multifamily real estate
239

 
91

 

 
330

 
7

 
472,815

 
473,152

 

 
85

Commercial construction
1,397

 

 
98

 
1,495

 

 
209,173

 
210,668

 

 
98

Multifamily construction

 

 

 

 

 
233,610

 
233,610

 

 

One-to-four-family construction
3,212

 

 
1,799

 
5,011

 

 
539,297

 
544,308

 
332

 
1,467

Land and land development:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Residential

 

 
340

 
340

 

 
154,348

 
154,688

 

 
340

Commercial

 

 

 

 

 
26,290

 
26,290

 

 

Commercial business
2,343

 
1,583

 
3,412

 
7,338

 
368

 
1,686,118

 
1,693,824

 
401

 
23,015

Agricultural business, including secured by farmland
1,972

 
129

 
584

 
2,685

 
393

 
367,471

 
370,549

 

 
661

One-to four-family residential
3,777

 
1,088

 
2,876

 
7,741

 
74

 
937,807

 
945,622

 
877

 
3,410

Consumer:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Consumer secured by one- to four-family
1,174

 
327

 
1,846

 
3,347

 
110

 
547,503

 
550,960

 
398

 
2,314

Consumer—other
350

 
161

 

 
511

 
63

 
211,241

 
211,815

 

 
159

Total
$
14,950

 
$
4,885

 
$
15,727

 
$
35,562

 
$
15,938

 
$
9,253,857

 
$
9,305,357

 
$
2,097

 
$
37,501


The following table presents the Company’s portfolio of non-risk-rated loans by delinquency status as of March 31, 2020 (in thousands). Revolving loans that are converted to term loans are treated as new originations in the table below and are presented by year of origination.

 
March 31, 2020
 
Term Loans by Year of Origination
 
Revolving Loans
 
Total Loans
By class:
2020
 
2019
 
2018
 
2017
 
2016
 
Prior
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Small balance CRE
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Past Due Category
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Current
$
3,076

 
$
72,221

 
$
91,455

 
$
75,742

 
$
80,463

 
$
265,178

 
$
1,189

 
$
589,324

30-59 Days Past Due

 
380

 
382

 

 

 
738

 

 
1,500

60-89 Days Past Due

 

 

 

 

 
396

 

 
396

90 Days + Past Due

 

 

 
340

 

 
223

 

 
563

Total Small balance CRE
$
3,076

 
$
72,601

 
$
91,837

 
$
76,082

 
$
80,463

 
$
266,535

 
$
1,189

 
$
591,783

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Small business scored
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Past Due Category
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Current
$
49,408

 
$
176,863

 
$
161,438

 
$
115,884

 
$
60,448

 
$
85,896

 
$
151,905

 
$
801,842

30-59 Days Past Due
31

 
459

 
215

 
977

 
68

 
325

 
466

 
2,541

60-89 Days Past Due

 
184

 
150

 
197

 
55

 

 
5

 
591

90 Days + Past Due

 
243

 
568

 
715

 
610

 
152

 
277

 
2,565

Total Small business scored
$
49,439

 
$
177,749

 
$
162,371

 
$
117,773

 
$
61,181

 
$
86,373

 
$
152,653

 
$
807,539

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
One- to four- family residential
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Past Due Category
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Current
$
10,298

 
$
119,074

 
$
141,540

 
$
156,046

 
$
77,252

 
$
357,521

 
$
4,801

 
$
866,532

30-59 Days Past Due
559

 
4,107

 
639

 
1,615

 
264

 
5,215

 

 
12,399

60-89 Days Past Due
21

 

 

 

 

 
82

 

 
103

90 Days + Past Due
358

 

 
607

 
45

 

 
1,343

 

 
2,353

Total One- to four- family residential
$
11,236

 
$
123,181

 
$
142,786

 
$
157,706

 
$
77,516

 
$
364,161

 
$
4,801

 
$
881,387

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 


 
March 31, 2020
 
Term Loans by Year of Origination
 
Revolving Loans
 
Total Loans
By class:
2020
 
2019
 
2018
 
2017
 
2016
 
Prior
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Consumer—home equity revolving lines of credit
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Past Due Category
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Current
$
14,227

 
$
2,053

 
$
1,774

 
$
2,137

 
$
1,223

 
$
3,840

 
$
493,903

 
$
519,157

30-59 Days Past Due

 

 

 

 

 
14

 
664

 
678

60-89 Days Past Due

 

 

 

 

 
267

 

 
267

90 Days + Past Due

 

 

 
520

 
297

 
158

 
541

 
1,516

Total Consumer—home equity revolving lines of credit
$
14,227

 
$
2,053

 
$
1,774

 
$
2,657

 
$
1,520

 
$
4,279

 
$
495,108

 
$
521,618

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Consumer-other
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Past Due Category
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Current
$
7,199

 
$
22,156

 
$
21,985

 
$
18,571

 
$
12,885

 
$
26,316

 
$
30,214

 
$
139,326

30-59 Days Past Due
102

 
21

 
174

 
78

 
100

 
95

 
78

 
648

60-89 Days Past Due

 
30

 
29

 
17

 

 
10

 
54

 
140

90 Days + Past Due

 

 

 

 
49

 

 

 
49

Total Consumer-other
$
7,301

 
$
22,207

 
$
22,188

 
$
18,666

 
$
13,034

 
$
26,421

 
$
30,346

 
$
140,163

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 





Allowance for Credit Losses on Financing Receivables

The following table provides the activity in the allowance for credit losses by portfolio segment for the three months ended March 31, 2020 (in thousands):
 
For the Three Months Ended March 31, 2020
 
Commercial
Real Estate
 
Multifamily
Real Estate
 
Construction and Land
 
Commercial Business
 
Agricultural Business
 
One- to Four-Family Residential
 
Consumer
 
Unallocated
 
Total
Allowance for credit losses:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Beginning balance
$
30,591

 
$
4,754

 
$
22,994

 
$
23,370

 
$
4,120

 
$
4,136

 
$
8,202

 
$
2,392

 
$
100,559

Impact of Adopting Topic 326
(2,864
)
 
(2,204
)
 
2,515

 
3,010

 
(351
)
 
7,125

 
2,973

 
 
 
7,812

Provision/(recapture) for credit losses
1,545

 
321

 
8,708

 
6,447

 
(1,006
)
 
539

 
5,159

 

 
21,713

Recoveries
167

 

 

 
205

 
1,750

 
148

 
96

 

 
2,366

Charge-offs
(100
)
 
(66
)
 

 
(1,384
)
 

 
(64
)
 
(348
)
 

 
(1,962
)
Ending balance
$
29,339

 
$
2,805

 
$
34,217

 
$
31,648

 
$
4,513

 
$
11,884

 
$
16,082

 
$

 
$
130,488

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 

The changes in the allowance for credit losses during the three months ended March 31, 2020 were primarily the result of the $21.7 million provision for credit losses recorded during the current quarter, mostly due to the deterioration in the economy during the current quarter as a result of the COVID-19 pandemic, as well as forecasted additional future economic deterioration based on the reasonable and supportable economic forecast as of March 31, 2020. In addition, the change for the current quarter included a $7.8 million increase related to the adoption of Financial Instruments - Credit Losses (Topic 326).
The following tables provide additional information on the allowance for loan losses and loan balances individually and collectively evaluated for impairment at or for the three months ended March 31, 2019 (in thousands):

 
For the Three Months Ended March 31, 2019
 
Commercial
 Real Estate
 
Multifamily
Real Estate
 
Construction and Land
 
Commercial Business
 
Agricultural Business
 
One- to Four-Family Residential
 
Consumer
 
Unallocated
 
Total
Allowance for loan losses:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Beginning balance
$
27,132

 
$
3,818

 
$
24,442

 
$
19,438

 
$
3,778

 
$
4,714

 
$
7,972

 
$
5,191

 
$
96,485

Provision/(recapture) for loan losses
369

 
202

 
(751
)
 
(209
)
 
(178
)
 
(46
)
 
269

 
2,344

 
2,000

Recoveries
21

 

 
22

 
23

 

 
43

 
110

 

 
219

Charge-offs
(431
)
 

 

 
(590
)
 
(4
)
 

 
(371
)
 

 
(1,396
)
Ending balance
$
27,091

 
$
4,020

 
$
23,713

 
$
18,662

 
$
3,596

 
$
4,711

 
$
7,980

 
$
7,535

 
$
97,308

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 

 
March 31, 2019
 
Commercial
Real Estate
 
Multifamily
Real Estate
 
Construction and Land
 
Commercial Business
 
Agricultural Business
 
One- to Four-Family Residential
 
Consumer
 
Unallocated
 
Total
Allowance for loan losses:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Individually evaluated for impairment
$
240

 
$

 
$

 
$
12

 
$
66

 
$
59

 
$
8

 
$

 
$
385

Collectively evaluated for impairment
26,851

 
4,020

 
23,713

 
18,627

 
3,472

 
4,652

 
7,972

 
7,535

 
96,842

Purchased credit-impaired loans

 

 

 
23

 
58

 

 

 

 
81

Total allowance for loan losses
$
27,091

 
$
4,020

 
$
23,713

 
$
18,662

 
$
3,596

 
$
4,711

 
$
7,980

 
$
7,535

 
$
97,308

Loan balances:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Individually evaluated for impairment
$
9,806

 
$

 
$
2,988

 
$
514

 
$
4,110

 
$
4,116

 
$
193

 
$

 
$
21,727

Collectively evaluated for impairment
3,545,162

 
387,014

 
1,093,159

 
1,523,166

 
368,781

 
963,370

 
776,948

 

 
8,657,600

Purchased credit impaired loans
11,805

 
128

 

 
618

 
431

 
95

 
253

 

 
13,330

Total loans
$
3,566,773

 
$
387,142

 
$
1,096,147

 
$
1,524,298

 
$
373,322

 
$
967,581

 
$
777,394

 
$

 
$
8,692,657