XML 22 R11.htm IDEA: XBRL DOCUMENT v3.21.1
Loans and the Allowance for Credit Losses
3 Months Ended
Mar. 31, 2021
Receivables [Abstract]  
Loans and the Allowance for Credit Losses

 

NOTE 4. LOANS AND THE ALLOWANCE FOR CREDIT LOSSES

The recorded investment in loans is presented in the Consolidated Balance Sheets net of deferred loan fees and costs, and discounts on purchased loans. Net deferred loan income was $13.3 million and $6.2 million at March 31, 2021 and December 31, 2020, respectively.  At March 31, 2021 and December 31, 2020, respectively, the balance included $21.4 and $13.8 million of net deferred income from PPP loans. The un-accreted discount on purchased loans from acquisitions was $35.9 million at March 31, 2021 and $39.4 million at December 31, 2020.

 

 

 

March 31,

 

 

December 31,

 

(unaudited, in thousands)

 

2021

 

 

2020

 

Commercial real estate:

 

 

 

 

 

 

 

 

Land and construction

 

$

642,017

 

 

$

668,277

 

Improved property

 

 

5,070,725

 

 

 

5,037,115

 

Total commercial real estate

 

 

5,712,742

 

 

 

5,705,392

 

Commercial and industrial

 

 

1,598,921

 

 

 

1,681,182

 

Commercial and industrial - PPP

 

 

823,814

 

 

 

726,256

 

Residential real estate

 

 

1,644,422

 

 

 

1,720,961

 

Home equity

 

 

634,018

 

 

 

646,387

 

Consumer

 

 

289,395

 

 

 

309,055

 

Total portfolio loans

 

 

10,703,312

 

 

 

10,789,233

 

Loans held for sale

 

 

153,520

 

 

 

168,378

 

Total loans

 

$

10,856,832

 

 

$

10,957,611

 

 

The allowance for credit losses under the current expected credit losses methodology (“CECL”) is calculated utilizing the PD / LGD, which is then discounted to net present value. PD is the probability the asset will default within a given time frame and LGD is the percentage of the asset not expected to be collected due to default. The primary macroeconomic drivers of the quantitative model include forecasts of national unemployment and interest rates, as well as modeling adjustments for changes in prepayment speeds, loan risk grades, portfolio mix, concentrations and loan growth. For the calculation as of March 31, 2021, the one-year forecast was based upon a blended rate from two nationally-recognized published economic forecasts through March 31, 2021, and is primarily driven by the national unemployment and interest rate spread forecasts. Wesbanco’s blended forecast of national unemployment, at quarter end, was projected to peak at 5.8% in the second quarter, and subsequently decrease to an average of 4.8% over the remainder of the forecast period. The calculation utilized a one-year reversion period back to the Company’s historical loss rate by loan classification.  Included in the qualitative factors were COVID-19 pandemic factors related to the transient credit risk not covered by the traditional allowance process, adjusted to Wesbanco’s regional footprint, deferred interest on modified loans, and hospitality industry concentration. Wesbanco made an accounting policy election to exclude accrued interest from the measurement of the allowance for credit losses because the Company has a robust policy in place to reverse or write-off accrued interest when loans are placed on non-accrual. However, Wesbanco does have a $0.2 million reserve on the accrued interest related to loan modifications allowed under the CARES Act due to the timing and nature of these modifications. As of March 31, 2021, accrued interest receivable for loans was $53.5 million, including $24.9 million related to COVID-19 loan modifications as permitted under the CARES Act.

 

 

 

The following tables summarize changes in the allowance for credit losses applicable to each category of the loan portfolio:

 

 

 

Allowance for Credit Losses By Category

 

 

 

For the Three Months Ended March 31, 2021 and 2020

 

(unaudited, in thousands)

 

Commercial

Real Estate -

Land and

Construction

 

 

Commercial

Real Estate-

Improved

Property

 

 

Commercial

& Industrial

 

 

Residential

Real Estate

 

 

Home

Equity

 

 

Consumer

 

 

Deposit

Overdrafts

 

 

Total

 

Balance at December 31, 2020

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for credit

   losses - loans

 

$

10,841

 

 

$

110,652

 

 

$

37,850

 

 

$

17,851

 

 

$

1,487

 

 

$

6,507

 

 

$

639

 

 

$

185,827

 

Allowance for credit

   losses - loan commitments

 

 

6,508

 

 

 

712

 

 

 

1,275

 

 

 

955

 

 

 

45

 

 

 

19

 

 

 

 

 

 

9,514

 

Total beginning allowance for credit

   losses - loans and loan

   commitments

 

 

17,349

 

 

 

111,364

 

 

 

39,125

 

 

 

18,806

 

 

 

1,532

 

 

 

6,526

 

 

 

639

 

 

 

195,341

 

Provision for credit losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Provision for loan losses

 

 

(3,538

)

 

 

(11,420

)

 

 

(4,256

)

 

 

(4,177

)

 

 

(394

)

 

 

(1,510

)

 

 

156

 

 

 

(25,139

)

Provision for loan commitments

 

 

(2,508

)

 

 

(504

)

 

 

308

 

 

 

(86

)

 

 

5

 

 

 

2

 

 

 

 

 

 

(2,783

)

Total provision for credit

   losses - loans and loan

   commitments

 

 

(6,046

)

 

 

(11,924

)

 

 

(3,948

)

 

 

(4,263

)

 

 

(389

)

 

 

(1,508

)

 

 

156

 

 

 

(27,922

)

Charge-offs

 

 

(18

)

 

 

(19

)

 

 

(750

)

 

 

(371

)

 

 

(174

)

 

 

(927

)

 

 

(201

)

 

 

(2,460

)

Recoveries

 

 

55

 

 

 

528

 

 

 

440

 

 

 

135

 

 

 

79

 

 

 

462

 

 

 

113

 

 

 

1,812

 

Net charge-offs

 

 

37

 

 

 

509

 

 

 

(310

)

 

 

(236

)

 

 

(95

)

 

 

(465

)

 

 

(88

)

 

 

(648

)

Balance at March 31, 2021

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for credit

   losses - loans

 

 

7,340

 

 

 

99,741

 

 

 

33,284

 

 

 

13,438

 

 

 

998

 

 

 

4,532

 

 

 

707

 

 

 

160,040

 

Allowance for credit

   losses - loan commitments

 

 

4,000

 

 

 

208

 

 

 

1,583

 

 

 

869

 

 

 

50

 

 

 

21

 

 

 

 

 

 

6,731

 

Total ending allowance for credit

   losses - loans and loan

   commitments

 

$

11,340

 

 

$

99,949

 

 

$

34,867

 

 

$

14,307

 

 

$

1,048

 

 

$

4,553

 

 

$

707

 

 

$

166,771

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at December 31, 2019

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for credit

   losses - loans

 

$

4,949

 

 

$

20,293

 

 

$

14,116

 

 

$

4,311

 

 

$

4,422

 

 

$

2,951

 

 

$

1,387

 

 

$

52,429

 

Allowance for credit

   losses - loan commitments

 

 

235

 

 

 

22

 

 

 

311

 

 

 

15

 

 

 

250

 

 

 

41

 

 

 

 

 

 

874

 

Total beginning allowance for credit

   losses - loans and loan

   commitments

 

 

5,184

 

 

 

20,315

 

 

 

14,427

 

 

 

4,326

 

 

 

4,672

 

 

 

2,992

 

 

 

1,387

 

 

 

53,303

 

Impact of adopting ASC 326

 

 

1,524

 

 

 

13,078

 

 

 

22,357

 

 

 

5,630

 

 

 

(3,936

)

 

 

2,576

 

 

 

213

 

 

 

41,442

 

Provision for credit losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Provision for loan losses

 

 

2,564

 

 

 

20,585

 

 

 

5,632

 

 

 

237

 

 

 

646

 

 

 

(1,241

)

 

 

(351

)

 

 

28,072

 

Provision for loan commitments

 

 

2,274

 

 

 

 

 

 

(582

)

 

 

49

 

 

 

2

 

 

 

 

 

 

 

 

 

1,743

 

Total provision for credit

   losses - loans and loan

   commitments

 

 

4,838

 

 

 

20,585

 

 

 

5,050

 

 

 

286

 

 

 

648

 

 

 

(1,241

)

 

 

(351

)

 

 

29,815

 

Charge-offs

 

 

(1

)

 

 

(1,398

)

 

 

(2,714

)

 

 

(386

)

 

 

(443

)

 

 

(856

)

 

 

(328

)

 

 

(6,126

)

Recoveries

 

 

8

 

 

 

293

 

 

 

107

 

 

 

272

 

 

 

172

 

 

 

415

 

 

 

143

 

 

 

1,410

 

Net charge-offs

 

 

7

 

 

 

(1,105

)

 

 

(2,607

)

 

 

(114

)

 

 

(271

)

 

 

(441

)

 

 

(185

)

 

 

(4,716

)

Balance at March 31, 2020

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for credit

   losses - loans

 

 

6,442

 

 

 

52,873

 

 

 

39,227

 

 

 

9,684

 

 

 

1,096

 

 

 

3,886

 

 

 

1,064

 

 

 

114,272

 

Allowance for credit

   losses - loan commitments

 

 

5,111

 

 

 

 

 

 

 

 

 

444

 

 

 

17

 

 

 

 

 

 

 

 

 

5,572

 

Total ending allowance for credit

   losses - loans and loan

   commitments

 

$

11,553

 

 

$

52,873

 

 

$

39,227

 

 

$

10,128

 

 

$

1,113

 

 

$

3,886

 

 

$

1,064

 

 

$

119,844

 

 

 

The following tables present the allowance for credit losses and recorded investments in loans by category, as of each period-end:

 

 

 

Allowance for Credit Losses and Recorded Investment in Loans

 

(unaudited, in thousands)

 

Commercial

Real Estate-

Land and

Construction

 

 

Commercial

Real Estate-

Improved

Property

 

 

Commercial

and

Industrial

 

 

Residential

Real

Estate

 

 

Home

Equity

 

 

Consumer

 

 

Deposit

Over-

drafts

 

 

Total

 

March 31, 2021

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for credit losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans individually-evaluated

 

$

503

 

 

$

4,035

 

 

$

1,501

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

6,039

 

Loans collectively-evaluated

 

 

6,837

 

 

 

95,706

 

 

 

31,783

 

 

 

13,438

 

 

 

998

 

 

 

4,532

 

 

 

707

 

 

 

154,001

 

Loan commitments

 

 

4,000

 

 

 

208

 

 

 

1,583

 

 

 

869

 

 

 

50

 

 

 

21

 

 

 

 

 

 

6,731

 

Total allowance for credit

   losses - loans and commitments

 

$

11,340

 

 

$

99,949

 

 

$

34,867

 

 

$

14,307

 

 

$

1,048

 

 

$

4,553

 

 

$

707

 

 

$

166,771

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Portfolio loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually-evaluated for credit

   losses(1)

 

$

1,125

 

 

$

40,158

 

 

$

1,838

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

43,121

 

Collectively-evaluated for credit

   losses

 

 

640,892

 

 

 

5,030,567

 

 

 

2,420,897

 

 

 

1,644,422

 

 

 

634,018

 

 

 

289,395

 

 

 

 

 

 

10,660,191

 

Total portfolio loans

 

$

642,017

 

 

$

5,070,725

 

 

$

2,422,735

 

 

$

1,644,422

 

 

$

634,018

 

 

$

289,395

 

 

$

 

 

$

10,703,312

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2020

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for credit losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans individually-evaluated

 

$

602

 

 

$

4,196

 

 

$

1,484

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

6,282

 

Loans collectively-evaluated

 

 

10,239

 

 

 

106,456

 

 

 

36,366

 

 

 

17,851

 

 

 

1,487

 

 

 

6,507

 

 

 

639

 

 

 

179,545

 

Loan commitments

 

 

6,508

 

 

 

712

 

 

 

1,275

 

 

 

955

 

 

 

45

 

 

 

19

 

 

 

 

 

 

9,514

 

Total allowance for credit

   losses - loans and commitments

 

$

17,349

 

 

$

111,364

 

 

$

39,125

 

 

$

18,806

 

 

$

1,532

 

 

$

6,526

 

 

$

639

 

 

$

195,341

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Portfolio loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually-evaluated for credit

   losses(1)

 

$

1,455

 

 

$

40,372

 

 

$

2,863

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

44,690

 

Collectively-evaluated for credit

   losses

 

 

666,822

 

 

 

4,996,743

 

 

 

2,404,575

 

 

 

1,720,961

 

 

 

646,387

 

 

 

309,055

 

 

 

 

 

 

10,744,543

 

Total portfolio loans

 

$

668,277

 

 

$

5,037,115

 

 

$

2,407,438

 

 

$

1,720,961

 

 

$

646,387

 

 

$

309,055

 

 

$

 

 

$

10,789,233

 

 

(1)

Commercial loans greater than $1 million that are reported as non-accrual or as a TDR are individually evaluated for credit loss.

Commercial loan risk grades are determined based on an evaluation of the relevant characteristics of each loan, assigned at inception and adjusted thereafter at any time to reflect changes in the risk profile throughout the life of each loan.  The primary factors used to determine the risk grade are the sufficiency, reliability and sustainability of the primary source of repayment and overall financial strength of the borrower.  The rating system more heavily weights the debt service coverage, leverage and loan to value factors to derive the risk grade.  Other factors that are considered at a lesser weighting include management, industry or property type risks, payment history, collateral or guarantees.

Commercial real estate – land and construction consists of loans to finance investments in vacant land, land development, construction of residential housing, and construction of commercial buildings.  Commercial real estate – improved property consists of loans for the purchase or refinance of all types of improved owner-occupied and investment properties.  Factors that are considered in assigning the risk grade vary depending on the type of property financed.  The risk grade assigned to construction and development loans is based on the overall viability of the project, the experience and financial capacity of the developer or builder to successfully complete the project, project specific and market absorption rates and comparable property values, and the amount of pre-sales for residential housing construction or pre-leases for commercial investment property.  The risk grade assigned to commercial investment property loans is based primarily on the adequacy of the net operating income generated by the property to service the debt (“debt service coverage”), the loan to appraised value, the type, quality, industry and mix of tenants, and the terms of leases.  The risk grade assigned to owner-occupied commercial real estate is based primarily on global debt service coverage and the leverage of the business, but may also consider the industry in which the business operates, the business’ specific competitive advantages or disadvantages, collateral margins and the quality and experience of management.  

Commercial and industrial (“C&I”) loans consist of revolving lines of credit to finance accounts receivable, inventory and other general business purposes; term loans to finance fixed assets other than real estate, and letters of credit to support trade, insurance or governmental requirements for a variety of businesses.  Most C&I borrowers are privately-held companies with annual sales up to $100 million. Primary factors that are considered in risk rating C&I loans include debt service coverage and leverage.  Other factors including operating trends, collateral coverage along with management experience are also considered.

Pass loans are those that exhibit a history of positive financial results that are at least comparable to the average for their industry or type of real estate.  The primary source of repayment is acceptable and these loans are expected to perform satisfactorily during most economic cycles.  Pass loans typically have no significant external factors that are expected to adversely affect these borrowers more than others in the same industry or property type.  Any minor unfavorable characteristics of these loans are outweighed or mitigated by other positive factors including but not limited to adequate secondary or tertiary sources of repayment.

Criticized loans, considered as compromised, have potential weaknesses that deserve management's close attention. If left uncorrected, these potential weaknesses may result in deterioration of the repayment prospects for the asset or in the bank's credit position at some future date. Criticized loans are not adversely classified by the banking regulators and do not expose the bank to sufficient risk to warrant adverse classification.

Classified loans, considered as substandard and doubtful, are equivalent to the classifications used by banking regulators.  Substandard loans are inadequately protected by the current sound worth and paying capacity of the obligor or of the collateral pledged, if any. Loans so classified must have a well-defined weakness or weaknesses that jeopardize the liquidation of the debt. They are characterized by the distinct possibility that the bank will sustain some loss if the deficiencies are not corrected.  These loans may or may not be reported as non-accrual.  Doubtful loans have all the weaknesses inherent in those classified substandard, with the added characteristic that the weaknesses make collection or liquidation in full, on the basis of currently known facts, conditions, and values, highly questionable and improbable. These loans are reported as non-accrual.

The following tables summarize commercial loans by their assigned risk grade:

 

 

 

Commercial Loans by Internally Assigned Risk Grade

 

(unaudited, in thousands)

 

Commercial

Real Estate-

Land and

Construction

 

 

Commercial

Real Estate-

Improved

Property

 

 

Commercial

& Industrial

 

 

Total

Commercial

Loans

 

As of March 31, 2021

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

634,835

 

 

$

4,679,257

 

 

$

2,365,558

 

 

$

7,679,650

 

Criticized - compromised

 

 

5,360

 

 

 

297,801

 

 

 

37,782

 

 

 

340,943

 

Classified - substandard

 

 

1,822

 

 

 

93,667

 

 

 

19,395

 

 

 

114,884

 

Classified - doubtful

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

642,017

 

 

$

5,070,725

 

 

$

2,422,735

 

 

$

8,135,477

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As of December 31, 2020

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

657,435

 

 

$

4,609,726

 

 

$

2,350,724

 

 

$

7,617,885

 

Criticized - compromised

 

 

7,397

 

 

 

320,301

 

 

 

34,597

 

 

 

362,295

 

Classified - substandard

 

 

3,445

 

 

 

107,088

 

 

 

22,117

 

 

 

132,650

 

Classified - doubtful

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

668,277

 

 

$

5,037,115

 

 

$

2,407,438

 

 

$

8,112,830

 

 

Residential real estate, home equity and consumer loans are not assigned internal risk grades other than as required by regulatory guidelines that are based primarily on the age of past due loans.  Wesbanco primarily evaluates the credit quality of residential real estate, home equity and consumer loans based on repayment performance and historical loss rates.  The aggregate amount of residential real estate, home equity and consumer loans classified as substandard in accordance with regulatory guidelines was $29.4 million at March 31, 2021 and $27.7 million at December 31, 2020, of which $5.5 million and $4.1 million were accruing, for each period, respectively. The aggregate amount of residential real estate, home equity and consumer loans classified as substandard, as well as $28.3 million and $28.7 million of unfunded commercial loan commitments are not included in the tables above at March 31, 2021 and December 31, 2020, respectively.

The following tables summarize the age analysis of all categories of loans:

 

 

 

Age Analysis of Loans

 

(unaudited, in thousands)

 

Current

 

 

30-59

Days

Past Due

 

 

60-89

Days

Past Due

 

 

90 Days

or More

Past Due

 

 

Total

Past Due

 

 

Total

Loans

 

 

90 Days

or More

Past Due and

Accruing (1)

 

As of March 31, 2021

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Land and construction

 

$

639,378

 

 

$

1,120

 

 

$

759

 

 

$

760

 

 

$

2,639

 

 

$

642,017

 

 

$

641

 

Improved property

 

 

5,055,419

 

 

 

4,041

 

 

 

1,984

 

 

 

9,281

 

 

 

15,306

 

 

 

5,070,725

 

 

 

1,955

 

Total commercial real estate

 

 

5,694,797

 

 

 

5,161

 

 

 

2,743

 

 

 

10,041

 

 

 

17,945

 

 

 

5,712,742

 

 

 

2,596

 

Commercial and industrial

 

 

2,408,663

 

 

 

4,823

 

 

 

2,657

 

 

 

6,592

 

 

 

14,072

 

 

 

2,422,735

 

 

 

5,314

 

Residential real estate

 

 

1,625,328

 

 

 

2,713

 

 

 

1,589

 

 

 

14,792

 

 

 

19,094

 

 

 

1,644,422

 

 

 

4,007

 

Home equity

 

 

628,773

 

 

 

1,213

 

 

 

197

 

 

 

3,835

 

 

 

5,245

 

 

 

634,018

 

 

 

784

 

Consumer

 

 

287,395

 

 

 

1,428

 

 

 

340

 

 

 

232

 

 

 

2,000

 

 

 

289,395

 

 

 

123

 

Total portfolio loans

 

 

10,644,956

 

 

 

15,338

 

 

 

7,526

 

 

 

35,492

 

 

 

58,356

 

 

 

10,703,312

 

 

 

12,824

 

Loans held for sale

 

 

153,520

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

153,520

 

 

 

 

Total loans

 

$

10,798,476

 

 

$

15,338

 

 

$

7,526

 

 

$

35,492

 

 

$

58,356

 

 

$

10,856,832

 

 

$

12,824

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nonperforming loans included above are as follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-accrual loans

 

$

9,960

 

 

$

940

 

 

$

1,100

 

 

$

22,575

 

 

$

24,615

 

 

$

34,575

 

 

 

 

 

TDRs accruing interest (1)

 

 

3,248

 

 

 

63

 

 

 

159

 

 

 

93

 

 

 

315

 

 

 

3,563

 

 

 

 

 

Total nonperforming loans

 

$

13,208

 

 

$

1,003

 

 

$

1,259

 

 

$

22,668

 

 

$

24,930

 

 

$

38,138

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As of December 31, 2020

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Land and construction

 

$

664,990

 

 

$

582

 

 

$

2,276

 

 

$

429

 

 

$

3,287

 

 

$

668,277

 

 

$

288

 

Improved property

 

 

5,016,812

 

 

 

4,876

 

 

 

4,118

 

 

 

11,309

 

 

 

20,303

 

 

 

5,037,115

 

 

 

2,713

 

Total commercial real estate

 

 

5,681,802

 

 

 

5,458

 

 

 

6,394

 

 

 

11,738

 

 

 

23,590

 

 

 

5,705,392

 

 

 

3,001

 

Commercial and industrial

 

 

2,395,844

 

 

 

4,372

 

 

 

2,197

 

 

 

5,025

 

 

 

11,594

 

 

 

2,407,438

 

 

 

1,899

 

Residential real estate

 

 

1,698,636

 

 

 

2,614

 

 

 

5,654

 

 

 

14,057

 

 

 

22,325

 

 

 

1,720,961

 

 

 

2,863

 

Home equity

 

 

639,319

 

 

 

2,414

 

 

 

775

 

 

 

3,879

 

 

 

7,068

 

 

 

646,387

 

 

 

706

 

Consumer

 

 

305,483

 

 

 

1,998

 

 

 

1,031

 

 

 

543

 

 

 

3,572

 

 

 

309,055

 

 

 

377

 

Total portfolio loans

 

 

10,721,084

 

 

 

16,856

 

 

 

16,051

 

 

 

35,242

 

 

 

68,149

 

 

 

10,789,233

 

 

 

8,846

 

Loans held for sale

 

 

168,378

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

168,378

 

 

 

 

Total loans

 

$

10,889,462

 

 

$

16,856

 

 

$

16,051

 

 

$

35,242

 

 

$

68,149

 

 

$

10,957,611

 

 

$

8,846

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nonperforming loans included above are as follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-accrual loans

 

$

9,560

 

 

$

630

 

 

$

466

 

 

$

26,224

 

 

$

27,320

 

 

$

36,880

 

 

 

 

 

TDRs accruing interest (1)

 

 

3,540

 

 

 

63

 

 

 

152

 

 

 

172

 

 

 

387

 

 

 

3,927

 

 

 

 

 

Total nonperforming loans

 

$

13,100

 

 

$

693

 

 

$

618

 

 

$

26,396

 

 

$

27,707

 

 

$

40,807

 

 

 

 

 

 

(1)

Loans 90 days or more past due and accruing interest exclude TDRs 90 days or more past due and accruing interest.

 

The following tables summarize nonperforming loans:

 

 

 

Nonperforming Loans

 

 

 

March 31, 2021

 

 

December 31, 2020

 

 

 

Unpaid

 

 

 

 

 

 

 

 

 

 

Unpaid

 

 

 

 

 

 

 

 

 

 

 

Principal

 

 

Recorded

 

 

Related

 

 

Principal

 

 

Recorded

 

 

Related

 

(unaudited, in thousands)

 

Balance (1)

 

 

Investment

 

 

Allowance

 

 

Balance (1)

 

 

Investment

 

 

Allowance

 

With no related specific allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Land and construction

 

$

138

 

 

$

120

 

 

$

 

 

$

469

 

 

$

469

 

 

$

 

Improved property

 

 

8,719

 

 

 

7,349

 

 

 

 

 

 

9,597

 

 

 

8,055

 

 

 

Commercial and industrial

 

 

1,860

 

 

 

1,675

 

 

 

 

 

 

4,401

 

 

 

3,413

 

 

 

Residential real estate

 

 

23,605

 

 

 

20,990

 

 

 

 

 

 

23,055

 

 

 

20,704

 

 

 

Home equity

 

 

6,518

 

 

 

5,569

 

 

 

 

 

 

6,635

 

 

 

5,708

 

 

 

Consumer

 

 

593

 

 

 

351

 

 

 

 

 

 

602

 

 

 

364

 

 

 

Total nonperforming loans without a specific allowance

 

 

41,433

 

 

 

36,054

 

 

 

 

 

 

44,759

 

 

 

38,713

 

 

 

 

With a specific allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Land and construction

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Improved property

 

 

2,094

 

 

 

2,084

 

 

 

175

 

 

 

2,094

 

 

 

2,094

 

 

 

136

 

Commercial and industrial

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential real estate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Home equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consumer

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total nonperforming loans with a specific allowance

 

 

2,094

 

 

 

2,084

 

 

 

175

 

 

 

2,094

 

 

 

2,094

 

 

 

136

 

Total nonperforming loans

 

$

43,527

 

 

$

38,138

 

 

$

175

 

 

$

46,853

 

 

$

40,807

 

 

$

136

 

 

(1)

The difference between the unpaid principal balance and the recorded investment generally reflects amounts that have been previously charged-off and fair market value adjustments on acquired nonperforming loans.

 

 

 

Nonperforming Loans

 

 

 

For the Three Months Ended

 

 

 

March 31, 2021

 

 

March 31, 2020

 

 

 

Average

 

 

Interest

 

 

Average

 

 

Interest

 

 

 

Recorded

 

 

Income

 

 

Recorded

 

 

Income

 

(unaudited, in thousands)

 

Investment

 

 

Recognized

 

 

Investment

 

 

Recognized

 

With no related specific allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Land and construction

 

$

295

 

 

$

 

 

$

393

 

 

$

 

Improved property

 

 

7,702

 

 

 

9

 

 

 

5,501

 

 

 

20

 

Commercial and industrial

 

 

2,544

 

 

 

1

 

 

 

8,570

 

 

 

3

 

Residential real estate

 

 

20,847

 

 

 

39

 

 

 

18,470

 

 

 

55

 

Home equity

 

 

5,639

 

 

 

6

 

 

 

5,811

 

 

 

6

 

Consumer

 

 

358

 

 

 

 

 

 

390

 

 

 

1

 

Total nonperforming loans without a specific allowance

 

 

37,385

 

 

 

55

 

 

 

39,135

 

 

 

85

 

With a specific allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Land and construction

 

 

 

 

 

 

 

 

 

 

 

 

Improved property

 

 

2,089

 

 

 

 

 

 

3,270

 

 

 

 

Commercial and industrial

 

 

 

 

 

 

 

 

96

 

 

 

 

Residential real estate

 

 

 

 

 

 

 

 

2,196

 

 

 

 

Home equity

 

 

 

 

 

 

 

 

352

 

 

 

 

Consumer

 

 

 

 

 

 

 

 

27

 

 

 

 

Total nonperforming loans with a specific allowance

 

 

2,089

 

 

 

 

 

 

5,941

 

 

 

 

Total nonperforming loans

 

$

39,474

 

 

$

55

 

 

$

45,076

 

 

$

85

 

 

 

The following tables present the recorded investment in non-accrual loans and TDRs:

 

 

 

Non-accrual Loans (1)

 

 

 

March 31,

 

 

December 31,

 

(unaudited, in thousands)

 

2021

 

 

2020

 

Commercial real estate:

 

 

 

 

 

 

 

 

Land and construction

 

$

120

 

 

$

469

 

Improved property

 

 

9,007

 

 

 

9,494

 

Total commercial real estate

 

 

9,127

 

 

 

9,963

 

Commercial and industrial

 

 

1,571

 

 

 

3,302

 

Residential real estate

 

 

18,358

 

 

 

17,925

 

Home equity

 

 

5,181

 

 

 

5,345

 

Consumer

 

 

338

 

 

 

345

 

Total

 

$

34,575

 

 

$

36,880

 

 

(1)

At March 31, 2021 and December 31, 2020, there was one borrower with a loan balance greater than $1.0 million totaling $2.1 million.  Total non-accrual loans include loans that are also restructured.  Such loans are also set forth in the following table as non-accrual TDRs.

 

 

 

TDRs

 

 

 

March 31, 2021

 

 

December 31, 2020

 

(unaudited, in thousands)

 

Accruing

 

 

Non-Accrual

 

 

Total

 

 

Accruing

 

 

Non-Accrual

 

 

Total

 

Commercial real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Land and construction

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

Improved property

 

 

426

 

 

 

157

 

 

 

583

 

 

 

655

 

 

 

165

 

 

 

820

 

Total commercial real estate

 

 

426

 

 

 

157

 

 

 

583

 

 

 

655

 

 

 

165

 

 

 

820

 

Commercial and industrial

 

 

104

 

 

 

 

 

 

104

 

 

 

111

 

 

 

 

 

 

111

 

Residential real estate

 

 

2,632

 

 

 

1,353

 

 

 

3,985

 

 

 

2,779

 

 

 

1,354

 

 

 

4,133

 

Home equity

 

 

388

 

 

 

253

 

 

 

641

 

 

 

363

 

 

 

300

 

 

 

663

 

Consumer

 

 

13

 

 

 

5

 

 

 

18

 

 

 

19

 

 

 

9

 

 

 

28

 

Total

 

$

3,563

 

 

$

1,768

 

 

$

5,331

 

 

$

3,927

 

 

$

1,828

 

 

$

5,755

 

 

As of March 31, 2021 and December 31, 2020, there were no TDRs greater than $1.0 million.  The concessions granted in the majority of loans reported as accruing and non-accrual TDRs are extensions of the maturity date or the amortization period, reductions in the interest rate below the prevailing market rate for loans with comparable characteristics, and/or permitting interest-only payments for longer than six months.  Wesbanco had unfunded commitments to debtors whose loans were classified as nonperforming of $0.9 million as of March 31, 2021 and December 31, 2020.

The following tables present details related to loans identified as TDRs during the three months ended March 31, 2021 and 2020, respectively:

 

 

 

New TDRs (1)

 

 

 

For the Three Months Ended

 

 

 

March 31, 2021

 

 

March 31, 2020

 

 

 

 

 

 

 

Pre-

 

 

Post-

 

 

 

 

 

 

Pre-

 

 

Post-

 

 

 

 

 

 

 

Modification

 

 

Modification

 

 

 

 

 

 

Modification

 

 

Modification

 

 

 

 

 

 

 

Outstanding

 

 

Outstanding

 

 

 

 

 

 

Outstanding

 

 

Outstanding

 

 

 

Number of

 

 

Recorded

 

 

Recorded

 

 

Number of

 

 

Recorded

 

 

Recorded

 

(unaudited, dollars in thousands)

 

Modifications

 

 

Investment

 

 

Investment

 

 

Modifications

 

 

Investment

 

 

Investment

 

Commercial real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Land and construction

 

 

 

 

$

 

 

$

 

 

 

 

 

$

 

 

$

 

Improved Property

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total commercial real estate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential real estate

 

 

 

 

 

 

 

 

 

 

 

2

 

 

 

332

 

 

 

330

 

Home equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consumer

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

 

 

 

$

 

 

$

 

 

 

2

 

 

$

332

 

 

$

330

 

(1) Excludes loans that were either paid off or charged-off by period end.  The pre-modification balance represents the balance outstanding at the beginning of the period.  The post-modification balance represents the outstanding balance at period end.

The following table summarizes TDRs which defaulted (defined as past due 90 days) during the three months ended March 31, 2021 and 2020, respectively, that were restructured within the last twelve months prior to March 31, 2021 and 2020, respectively:

 

 

 

Defaulted TDRs (1)

 

 

 

For the Three Months Ended

 

 

 

March 31, 2021

 

 

March 31, 2020

 

 

 

Number of

 

 

Recorded

 

 

Number of

 

 

Recorded

 

(unaudited, dollars in thousands)

 

Defaults

 

 

Investment

 

 

Defaults

 

 

Investment

 

Commercial real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Land and construction

 

 

 

 

$

 

 

 

 

 

$

 

Improved property

 

 

 

 

 

 

 

 

 

 

 

 

Total commercial real estate

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

 

 

 

 

 

 

 

1

 

 

 

13

 

Residential real estate

 

 

 

 

 

 

 

 

1

 

 

 

155

 

Home equity

 

 

 

 

 

 

 

 

 

 

 

 

Consumer

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

 

 

 

$

 

 

 

2

 

 

$

168

 

 

(1)

Excludes loans that were either charged-off or cured by period end.  The recorded investment is as of March 31, 2021 and 2020, respectively.

TDRs that default are placed on non-accrual status unless they are both well-secured and in the process of collection.  The loans in the table above were not accruing interest.

Section 4013 of the CARES Act allows financial institutions the option to temporarily suspend certain requirements under U.S. GAAP related to TDRs for a limited period of time during the COVID-19 pandemic. These customers must meet certain criteria, such as they were in good standing and not more than 30 days past due either as of December 31, 2019, or as of the implementation of the modification program under the Interagency Statement, as well as other requirements noted in the regulatory agencies’ revised statement. Based on this guidance, Wesbanco does not classify the COVID-19 loan modifications as TDRs, nor are the customers considered past due with regard to their delayed payments. Upon exiting the loan modification deferral program, the measurement of loan delinquency will resume where it left off upon entry into the program. Under the CARES Act, Wesbanco has modified approximately 3,553 loans totaling $2.2 billion, of which $0.2 billion remain in their deferral period as of March 31, 2021.  Wesbanco originally offered three to six months of deferred payments to commercial and retail customers impacted by the COVID-19 pandemic depending on the type of loan and the industry for commercial loans. In the fourth quarter of 2020, Wesbanco offered up to an additional twelve months of deferred payments to certain commercial loan customers, predominantly in the hospitality industry, based on specific criteria related to the borrower, the underlying property and the potential for guarantors / co-borrowers.  On December 27, 2020, the Economic Aid to Hard-Hit Small Businesses, Nonprofits and Venues Act (“Economic Aid Act”) was signed into law and among other things, extended the relief granted by the CARES Act for TDRs, initially slated to end on December 31, 2020, by one year to December 31, 2021.

The following tables summarize amortized cost basis loan balances by year of origination and credit quality indicator:

 

 

 

Loans As of March 31, 2021

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Amortized Cost Basis by Origination Year

 

 

 

 

 

 

 

 

 

 

 

 

 

(unaudited, in thousands)

 

2021

 

 

2020

 

 

2019

 

 

2018

 

 

2017

 

 

Prior

 

 

Revolving Loans Amortized Cost Basis

 

 

Revolving Loans Converted to Term

 

 

Total

 

Commercial real estate: land and construction

 

 

 

 

 

Risk rating:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

30,840

 

 

$

164,939

 

 

$

296,600

 

 

$

49,749

 

 

$

27,064

 

 

$

43,143

 

 

$

22,500

 

 

$

 

 

$

634,835

 

Criticized - compromised

 

 

 

 

 

875

 

 

 

 

 

 

39

 

 

 

228

 

 

 

3,618

 

 

 

600

 

 

 

 

 

 

5,360

 

Classified - substandard

 

 

 

 

 

 

 

 

 

 

 

74

 

 

 

40

 

 

 

1,708

 

 

 

 

 

 

 

 

 

1,822

 

Classified - doubtful

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

30,840

 

 

$

165,814

 

 

$

296,600

 

 

$

49,862

 

 

$

27,332

 

 

$

48,469

 

 

$

23,100

 

 

$

 

 

$

642,017

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate: improved property

 

 

 

 

 

Risk rating:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

156,789

 

 

$

787,296

 

 

$

690,398

 

 

$

639,915

 

 

$

472,801

 

 

$

1,864,909

 

 

$

67,149

 

 

$

 

 

$

4,679,257

 

Criticized - compromised

 

 

 

 

 

1,892

 

 

 

53,807

 

 

 

17,473

 

 

 

53,576

 

 

 

150,704

 

 

 

20,349

 

 

 

 

 

 

297,801

 

Classified - substandard

 

 

 

 

 

222

 

 

 

28,603

 

 

 

1,860

 

 

 

7,171

 

 

 

55,811

 

 

 

 

 

 

 

 

 

93,667

 

Classified - doubtful

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

156,789

 

 

$

789,410

 

 

$

772,808

 

 

$

659,248

 

 

$

533,548

 

 

$

2,071,424

 

 

$

87,498

 

 

$

 

 

$

5,070,725

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

 

 

 

 

Risk rating:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

401,323

 

 

$

685,632

 

 

$

232,322

 

 

$

185,484

 

 

$

135,856

 

 

$

320,788

 

 

$

404,023

 

 

$

130

 

 

$

2,365,558

 

Criticized - compromised

 

 

26

 

 

 

3,290

 

 

 

2,746

 

 

 

4,236

 

 

 

2,651

 

 

 

10,841

 

 

 

13,992

 

 

 

 

 

 

37,782

 

Classified - substandard

 

 

985

 

 

 

 

 

 

2,518

 

 

 

1,668

 

 

 

3,567

 

 

 

5,179

 

 

 

5,478

 

 

 

 

 

 

19,395

 

Classified - doubtful

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

402,334

 

 

$

688,922

 

 

$

237,586

 

 

$

191,388

 

 

$

142,074

 

 

$

336,808

 

 

$

423,493

 

 

$

130

 

 

$

2,422,735

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential real estate

 

 

 

 

 

Loan delinquency:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current

 

$

66,997

 

 

$

392,577

 

 

$

209,234

 

 

$

130,435

 

 

$

94,237

 

 

$

731,848

 

 

$

 

 

$

 

 

$

1,625,328

 

30-59 days past due

 

 

 

 

 

 

 

 

 

 

 

79

 

 

 

 

 

 

2,634

 

 

 

 

 

 

 

 

 

2,713

 

60-89 days past due

 

 

 

 

 

 

 

 

 

 

 

272

 

 

 

113

 

 

 

1,204

 

 

 

 

 

 

 

 

 

1,589

 

90 days or more past due

 

 

 

 

 

 

 

 

379

 

 

 

784

 

 

 

761

 

 

 

12,868

 

 

 

 

 

 

 

 

 

14,792

 

Total

 

$

66,997

 

 

$

392,577

 

 

$

209,613

 

 

$

131,570

 

 

$

95,111

 

 

$

748,554

 

 

$

 

 

$

 

 

$

1,644,422

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Home equity

 

 

 

 

 

Loan delinquency:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current

 

$

4,724

 

 

$

15,055

 

 

$

3,290

 

 

$

2,959

 

 

$

857

 

 

$

16,995

 

 

$

573,653

 

 

$

11,240

 

 

$

628,773

 

30-59 days past due

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

400

 

 

 

783

 

 

 

30

 

 

 

1,213

 

60-89 days past due

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

121

 

 

 

76

 

 

 

 

 

 

197

 

90 days or more past due

 

 

 

 

 

 

 

 

 

 

 

19

 

 

 

150

 

 

 

1,565

 

 

 

1,355

 

 

 

746

 

 

 

3,835

 

Total

 

$

4,724

 

 

$

15,055

 

 

$

3,290

 

 

$

2,978

 

 

$

1,007

 

 

$

19,081

 

 

$

575,867

 

 

$

12,016

 

 

$

634,018

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consumer

 

 

 

 

 

Loan delinquency:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current

 

$

18,121

 

 

$

65,802

 

 

$

79,045

 

 

$

33,586

 

 

$

18,773

 

 

$

51,313

 

 

$

20,589

 

 

$

166

 

 

$

287,395

 

30-59 days past due

 

 

37

 

 

 

444

 

 

 

413

 

 

 

68

 

 

 

114

 

 

 

352

 

 

 

 

 

 

 

 

 

1,428

 

60-89 days past due

 

 

 

 

 

45

 

 

 

50

 

 

 

31

 

 

 

64

 

 

 

148

 

 

 

2

 

 

 

 

 

 

340

 

90 days or more past due

 

 

 

 

 

8

 

 

 

 

 

 

54

 

 

 

29

 

 

 

125

 

 

 

16

 

 

 

 

 

 

232

 

Total

 

$

18,158

 

 

$

66,299

 

 

$

79,508

 

 

$

33,739

 

 

$

18,980

 

 

$

51,938

 

 

$

20,607

 

 

$

166

 

 

$

289,395

 

 

 

 

 

Loans As of December 31, 2020

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Amortized Cost Basis by Origination Year

 

 

 

 

 

 

 

 

 

 

 

 

 

(unaudited, in thousands)

 

2020

 

 

2019

 

 

2018

 

 

2017

 

 

2016

 

 

Prior

 

 

Revolving Loans Amortized Cost Basis

 

 

Revolving Loans Converted to Term

 

 

Total

 

Commercial real estate: land and construction

 

 

 

 

 

Risk rating:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

133,720

 

 

$

314,614

 

 

$

109,232

 

 

$

27,483

 

 

$

16,404

 

 

$

29,685

 

 

$

26,297

 

 

$

 

 

$

657,435

 

Criticized - compromised

 

 

459

 

 

 

 

 

 

1,532

 

 

 

233

 

 

 

79

 

 

 

3,778

 

 

 

1,316

 

 

 

 

 

 

7,397

 

Classified - substandard

 

 

 

 

 

 

 

 

403

 

 

 

58

 

 

 

291

 

 

 

2,693

 

 

 

 

 

 

 

 

 

3,445

 

Classified - doubtful

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

134,179

 

 

$

314,614

 

 

$

111,167

 

 

$

27,774

 

 

$

16,774

 

 

$

36,156

 

 

$

27,613

 

 

$

 

 

$

668,277

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate: improved property

 

 

 

 

 

Risk rating:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

809,516

 

 

$

670,554

 

 

$

646,629

 

 

$

474,622

 

 

$

572,733

 

 

$

1,346,552

 

 

$

89,120

 

 

$

 

 

$

4,609,726

 

Criticized - compromised

 

 

2,693

 

 

 

67,261

 

 

 

16,793

 

 

 

59,251

 

 

 

42,284

 

 

 

130,247

 

 

 

1,772

 

 

 

 

 

 

320,301

 

Classified - substandard

 

 

102

 

 

 

16,366

 

 

 

4,946

 

 

 

11,647

 

 

 

18,460

 

 

 

55,567

 

 

 

 

 

 

 

 

 

107,088

 

Classified - doubtful

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

812,311

 

 

$

754,181

 

 

$

668,368

 

 

$

545,520

 

 

$

633,477

 

 

$

1,532,366

 

 

$

90,892

 

 

$

 

 

$

5,037,115

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

 

 

 

 

Risk rating:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

977,085

 

 

$

240,262

 

 

$

193,712

 

 

$

160,924

 

 

$

85,379

 

 

$

265,890

 

 

$

427,336

 

 

$

136

 

 

$

2,350,724

 

Criticized - compromised

 

 

453

 

 

 

2,726

 

 

 

4,206

 

 

 

2,795

 

 

 

324

 

 

 

11,640

 

 

 

12,453

 

 

 

 

 

 

34,597

 

Classified - substandard

 

 

 

 

 

3,817

 

 

 

1,947

 

 

 

3,771

 

 

 

1,603

 

 

 

5,073

 

 

 

5,906

 

 

 

 

 

 

22,117

 

Classified - doubtful

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

977,538

 

 

$

246,805

 

 

$

199,865

 

 

$

167,490

 

 

$

87,306

 

 

$

282,603

 

 

$

445,695

 

 

$

136

 

 

$

2,407,438

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential real estate

 

 

 

 

 

Loan delinquency:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current

 

$

385,541

 

 

$

242,770

 

 

$

149,603

 

 

$

108,090

 

 

$

170,967

 

 

$

641,665

 

 

$

 

 

$

 

 

$

1,698,636

 

30-59 days past due

 

 

 

 

 

 

 

 

320

 

 

 

533

 

 

 

 

 

 

1,761

 

 

 

 

 

 

 

 

 

2,614

 

60-89 days past due

 

 

 

 

 

 

 

 

823

 

 

 

 

 

 

185

 

 

 

4,646

 

 

 

 

 

 

 

 

 

5,654

 

90 days or more past due

 

 

 

 

 

483

 

 

 

166

 

 

 

761

 

 

 

819

 

 

 

11,828

 

 

 

 

 

 

 

 

 

14,057

 

Total

 

$

385,541

 

 

$

243,253

 

 

$

150,912

 

 

$

109,384

 

 

$

171,971

 

 

$

659,900

 

 

$

 

 

$

 

 

$

1,720,961

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Home equity

 

 

 

 

 

Loan delinquency:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current

 

$

18,191

 

 

$

3,611

 

 

$

3,334

 

 

$

975

 

 

$

1,110

 

 

$

16,477

 

 

$

583,486

 

 

$

12,135

 

 

$

639,319

 

30-59 days past due

 

 

124

 

 

 

 

 

 

34

 

 

 

 

 

 

 

 

 

882

 

 

 

1,247

 

 

 

127

 

 

 

2,414

 

60-89 days past due

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

14

 

 

 

749

 

 

 

12

 

 

 

775

 

90 days or more past due

 

 

 

 

 

 

 

 

8

 

 

 

156

 

 

 

88

 

 

 

1,786

 

 

 

1,075

 

 

 

766

 

 

 

3,879

 

Total

 

$

18,315

 

 

$

3,611

 

 

$

3,376

 

 

$

1,131

 

 

$

1,198

 

 

$

19,159

 

 

$

586,557

 

 

$

13,040

 

 

$

646,387

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consumer

 

 

 

 

 

Loan delinquency:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current

 

$

72,847

 

 

$

89,637

 

 

$

39,584

 

 

$

22,118

 

 

$

13,144

 

 

$

45,735

 

 

$

22,253

 

 

$

165

 

 

$

305,483

 

30-59 days past due

 

 

481

 

 

 

408

 

 

 

210

 

 

 

311

 

 

 

194

 

 

 

379

 

 

 

15

 

 

 

 

 

 

1,998

 

60-89 days past due

 

 

273

 

 

 

147

 

 

 

84

 

 

 

100

 

 

 

163

 

 

 

253

 

 

 

11

 

 

 

 

 

 

1,031

 

90 days or more past due

 

 

113

 

 

 

72

 

 

 

73

 

 

 

31

 

 

 

12

 

 

 

242

 

 

 

 

 

 

 

 

 

543

 

Total

 

$

73,714

 

 

$

90,264

 

 

$

39,951

 

 

$

22,560

 

 

$

13,513

 

 

$

46,609

 

 

$

22,279

 

 

$

165

 

 

$

309,055

 

 

The following table summarizes other real estate owned and repossessed assets included in other assets:

 

 

 

March 31,

 

 

December 31,

 

(unaudited, in thousands)

 

2021

 

 

2020

 

Other real estate owned

 

$

375

 

 

$

504

 

Repossessed assets

 

 

18

 

 

 

45

 

Total other real estate owned and repossessed assets

 

$

393

 

 

$

549

 

 

Residential real estate included in other real estate owned was $0.1 million at March 31, 2021 and December 31, 2020.  At March 31, 2021 and December 31, 2020, formal foreclosure proceedings were in process on residential real estate loans totaling $4.3 million and $4.1 million, respectively.