XML 31 R17.htm IDEA: XBRL DOCUMENT v3.10.0.1
Allowance for Loan Losses and Credit Quality Information
12 Months Ended
Dec. 31, 2018
Receivables [Abstract]  
ALLOWANCE FOR LOAN LOSSES AND CREDIT QUALITY INFORMATION
8. ALLOWANCE FOR LOAN LOSSES AND CREDIT QUALITY INFORMATION
Allowance for Loan Losses
We maintain an allowance for loan losses which represents our best estimate of probable losses in our loan portfolio. As losses are realized, they are charged to this allowance. We established our allowance in accordance with guidance provided in ASC 450, Contingencies (ASC 450), ASC 310, Receivables (ASC 310), and the SEC’s Staff Accounting Bulletin 102, Selected Loan Loss Allowance Methodology and Documentation Issues (SAB 102). When we have reason to believe it is probable that we will not be able to collect all contractually due amounts of principal and interest, loans are evaluated for impairment on an individual basis and a specific allocation of the allowance is assigned in accordance with ASC 310-10. We also maintain an allowance for loan losses on acquired loans when: (i) for loans accounted for under ASC 310-30, there is deterioration in credit quality subsequent to acquisition and (ii) for loans accounted for under ASC 310-20, the inherent losses in the loans exceed the remaining credit discount recorded at the time of acquisition. The determination of the allowance for loan losses requires significant judgment reflecting our best estimate of impairment related to specifically identified impaired loans as well as probable loan losses in the remaining loan portfolio. Our evaluation is based on a continuing review of these portfolios. The following are included in our allowance for loan losses:
 
Specific reserves for impaired loans
An allowance for each pool of homogeneous loans based on historical loss experience
Adjustments for qualitative and environmental factors allocated to pools of homogeneous loans
When it is probable that the Bank will be unable to collect all amounts due (interest and principal) in accordance with the contractual terms of the loan agreement, it assigns a specific reserve to that loan, as necessary. Unless loans are well-secured and collection is imminent, loans greater than 90 days past due are deemed impaired and their respective reserves are generally charged off once the loss has been confirmed. Estimated specific reserves are based on collateral values, estimates of future cash flows or market valuations. We charge loans off when they are deemed to be uncollectible. During the years ended December 31, 2018 and 2017, net charge-offs totaled $14.2 million, or 0.29% of average loans, and $10.1 million or 0.30% of average loans, respectively.

Allowances for pooled homogeneous loans, that are not deemed impaired, are based on historical net loss experience. Estimated losses for pooled portfolios are determined differently for commercial loan pools and retail loan pools. Commercial loans are pooled as follows: commercial, owner-occupied commercial, commercial mortgages and construction. Each pool is further segmented by internally assessed risk ratings. Loan losses for commercial loans are estimated by determining the probability of default and expected loss severity upon default. The probability of default is calculated based on the historical rate of migration to impaired status during the last 32 quarters. During the year ended December 31, 2018, we increased the look-back period to 32 quarters from 28 quarters used at December 31, 2017. This increase in the look-back period allows us to continue to anchor to the fourth quarter of 2010 to ensure that the quantitative reserves calculated by the allowance for loan loss model are adequately considering the losses within a full credit cycle.
Loss severity upon default is calculated as the actual loan losses (net of recoveries) on impaired loans in their respective pool during the same time frame. Retail loans are pooled into the following segments: residential mortgage, consumer secured and consumer unsecured loans. Pooled reserves for retail loans are calculated based solely on average net loss rates over the same 32 quarter look-back period.
Qualitative adjustment factors consider various current internal and external conditions which are allocated among loan types and take into consideration:
 
Current underwriting policies, staff, and portfolio mix,
Internal trends of delinquency, nonaccrual and criticized loans by segment,
Risk rating accuracy, control and regulatory assessments/environment,
General economic conditions - locally and nationally,
Market trends impacting collateral values, and
The competitive environment, as it could impact loan structure and underwriting.
The above factors are based on their relative standing compared to the period in which historic losses are used in quantitative reserve estimates and current directional trends. Qualitative factors in our model can add to or subtract from quantitative reserves.
The allowance methodology uses a loss emergence period (LEP), which is the period of time between an event that triggers the probability of a loss and the confirmation of the loss. We estimate the commercial LEP to be approximately nine quarters as of December 31, 2018. Our residential mortgage and consumer LEP remained at four quarters as of December 31, 2018. We evaluate LEP quarterly for reasonableness and complete a detailed historical analysis of our LEP annually for our commercial portfolio and review of the current four quarter LEP for the retail portfolio to determine the continued reasonableness of this assumption.
In prior periods, our allowance methodology included a component related to model estimation and complexity risk. During the second quarter of 2016, as a result of continued refinement of the model and normal review of the factors, we removed the model estimation and complexity risk component from our calculation of the allowance for loan losses.
Our loan officers and risk managers meet at least quarterly to discuss and review the conditions and risks associated with individual problem loans. In addition, various regulatory agencies periodically review our loan ratings and allowance for loan losses and the Bank’s internal loan review department performs loan reviews.
The following tables provide the activity of our allowance for loan losses and loan balances for the years ended December 31, 2018, 2017 and 2016:
 
(Dollars in thousands)
Commercial
 
Owner-
occupied
Commercial
 
Commercial
Mortgages
 
Construction
 
Residential
 
Consumer
 
Total
Year Ended December 31, 2018
Allowance for loan losses
 
 
 
 
 
 
 
 
 
 
 
 
 
Beginning balance
$
16,732

 
$
5,422

 
$
5,891

 
$
2,861

 
$
1,798

 
$
7,895

 
$
40,599

Charge-offs
(12,130
)
 
(417
)
 
(255
)
 
(1,475
)
 
(91
)
 
(2,615
)
 
(16,983
)
Recoveries
1,381

 
34

 
255

 
3

 
154

 
926

 
2,753

Provision (credit)
8,328

 
(38
)
 
924

 
2,341

 
(404
)
 
2,126

 
13,277

Provision (credit) for acquired loans
(100
)
 
56

 
(9
)
 
(18
)
 
(29
)
 
(7
)
 
(107
)
Ending balance
$
14,211

 
$
5,057

 
$
6,806

 
$
3,712

 
$
1,428

 
$
8,325

 
$
39,539

Period-end allowance allocated to:
 
 
 
 
 
 
 
 
 
 
 
 
Loans individually evaluated for impairment
$
876

 
$

 
$

 
$
444

 
$
543

 
$
168

 
$
2,031

Loans collectively evaluated for impairment
13,334

 
4,965

 
6,727

 
3,254

 
847

 
8,155

 
37,282

Acquired loans evaluated for impairment
1

 
92

 
79

 
14

 
38

 
2

 
226

Ending balance
$
14,211

 
$
5,057

 
$
6,806

 
$
3,712

 
$
1,428

 
$
8,325

 
$
39,539

Period-end loan balances:
 
 
 
 
 
 
 
 
 
 
 
 
Loans individually evaluated for impairment(2)
$
14,837

 
$
4,406

 
$
4,083

 
$
2,781

 
$
11,017

 
$
7,883

 
$
45,007

Loans collectively evaluated for impairment
1,366,151

 
938,934

 
1,005,504

 
310,511

 
132,064

 
651,160

 
4,404,324

Acquired nonimpaired loans
89,970

 
112,386

 
145,648

 
2,525

 
57,708

 
21,745

 
429,982

Acquired impaired loans
1,531

 
4,248

 
7,504

 
749

 
761

 
151

 
14,944

Ending balance(3)
$
1,472,489

 
$
1,059,974

 
$
1,162,739

 
$
316,566

 
$
201,550

 
$
680,939

 
$
4,894,257

(Dollars in thousands)
Commercial
 
Owner-
occupied
Commercial
 
Commercial
Mortgages
 
Construction
 
Residential
 
Consumer
 
Total
Year Ended December 31, 2017
Allowance for loan losses
 
 
 
 
 
 
 
 
 
 
 
 
 
Beginning balance
$
13,339

 
$
6,588

 
$
8,915

 
$
2,838

 
$
2,059

 
$
6,012

 
$
39,751

Charge-offs
(5,008
)
 
(296
)
 
(4,612
)
 
(574
)
 
(168
)
 
(3,184
)
 
(13,842
)
Recoveries
1,355

 
127

 
255

 
306

 
178

 
1,505

 
3,726

Provision (credit)
6,972

 
(1,098
)
 
1,160

 
222

 
(300
)
 
3,572

 
10,528

Provision (credit) for acquired loans
74

 
101

 
173

 
69

 
29

 
(10
)
 
436

Ending balance
$
16,732

 
$
5,422

 
$
5,891

 
$
2,861

 
$
1,798

 
$
7,895

 
$
40,599

Period-end allowance allocated to:
 
 
 
 
 
 
 
 
 
 
 
 
Loans individually evaluated for impairment
$
3,687

 
$

 
$
18

 
$

 
$
760

 
$
193

 
$
4,658

Loans collectively evaluated for impairment
12,871

 
5,410

 
5,779

 
2,828

 
1,002

 
7,693

 
35,583

Acquired loans evaluated for impairment
174

 
12

 
94

 
33

 
36

 
9

 
358

Ending balance
$
16,732

 
$
5,422

 
$
5,891

 
$
2,861

 
$
1,798

 
$
7,895

 
$
40,599

Period-end loan balances:
Loans individually evaluated for impairment(2)
$
19,196

 
$
3,655

 
$
6,076

 
$
6,022

 
$
13,778

 
$
7,588

 
$
56,315

Loans collectively evaluated for impairment
1,324,636

 
933,352

 
983,400

 
258,887

 
146,621

 
514,713

 
4,161,609

Acquired nonimpaired loans
116,566

 
136,437

 
188,505

 
15,759

 
72,304

 
35,945

 
565,516

Acquired impaired loans
4,156

 
5,803

 
9,724

 
940

 
784

 
247

 
21,654

Ending balance(3)
$
1,464,554

 
$
1,079,247

 
$
1,187,705

 
$
281,608

 
$
233,487

 
$
558,493

 
$
4,805,094

 
(Dollars in thousands)
Commercial
 
Owner-
occupied
Commercial
 
Commercial
Mortgages
 
Construction
 
Residential
 
Consumer
 
Complexity

Risk
(1)
 
Total
Year Ended December 31, 2016
Allowance for loan losses
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Beginning balance
$
11,156

 
$
6,670

 
$
6,487

 
$
3,521

 
$
2,281

 
$
5,964

 
$
1,010

 
$
37,089

Charge-offs
(5,052
)
 
(1,556
)
 
(422
)
 
(57
)
 
(88
)
 
(6,152
)
 

 
(13,327
)
Recoveries
594

 
117

 
322

 
484

 
254

 
1,232

 

 
3,003

Provision (credit)
6,260

 
1,163

 
2,466

 
(1,117
)
 
(422
)
 
4,989

 
(1,010
)
 
12,329

Provision for acquired loans
381

 
194

 
62

 
7

 
34

 
(21
)
 

 
657

Ending balance
$
13,339

 
$
6,588

 
$
8,915

 
$
2,838

 
$
2,059

 
$
6,012

 
$

 
$
39,751

Period-end allowance allocated to:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Loans individually evaluated for impairment
$
322

 
$

 
$
1,247

 
$
217

 
$
911

 
$
198

 
$

 
$
2,895

Loans collectively evaluated for impairment
12,834

 
6,573

 
7,482

 
2,535

 
1,125

 
5,797

 

 
36,346

Acquired loans evaluated for impairment
183

 
15

 
186

 
86

 
23

 
17

 

 
510

Ending balance
$
13,339

 
$
6,588

 
$
8,915

 
$
2,838

 
$
2,059

 
$
6,012

 
$

 
$
39,751

Period-end loan balances evaluated for:
Loans individually evaluated for impairment(2)
$
2,266

 
$
2,078

 
$
9,898

 
$
1,419

 
$
13,547

 
$
7,863

 
$

 
$
37,071

Loans collectively evaluated for impairment
1,120,193

 
899,590

 
921,333

 
189,468

 
157,738

 
386,146

 

 
3,674,468

Acquired nonimpaired loans
159,089

 
164,372

 
221,937

 
28,131

 
94,883

 
55,651

 

 
724,063

Acquired impaired loans
6,183

 
12,122

 
10,386

 
3,694

 
860

 
369

 

 
33,614

Ending balance(3)
$
1,287,731

 
$
1,078,162

 
$
1,163,554

 
$
222,712

 
$
267,028

 
$
450,029

 
$

 
$
4,469,216

(1)
Represents the portion of the allowance for loan losses established to account for the inherent complexity and uncertainty of estimates.
(2)
The difference between this amount and nonaccruing loans represents accruing troubled debt restructured loans which are considered to be impaired loans of $15.0 million at December 31, 2018, $20.1 million as of December 31, 2017, and $14.3 million at December 31, 2016.
(3)
Ending loan balances do not include net deferred fees.
Nonaccrual and Past Due Loans
Nonaccruing loans are those on which the accrual of interest has ceased. Typically, we discontinue accrual of interest on originated loans after payments become more than 90 days past due or earlier if we do not expect the full collection of principal or interest in accordance with the terms of the loan agreement. Interest accrued but not collected at the date a loan is placed on nonaccrual status is reversed and charged against interest income. In addition, the accretion of net deferred loan fees and amortization of net deferred loan costs is suspended when a loan is placed on nonaccrual status. Subsequent cash receipts are applied either to the outstanding principal balance or recorded as interest income, depending on our assessment of the ultimate collectability of principal and interest. Loans greater than 90 days past due and still accruing are defined as loans contractually past due 90 days or more as to principal or interest payments, but which remain in accrual status because they are considered well secured and are in the process of collection.
The following tables show our nonaccrual and past due loans at the dates indicated:
 
 
December 31, 2018
(Dollars in thousands)
30–59 Days
Past Due and
Still Accruing
 
60–89 Days
Past Due and
Still Accruing
 
Greater Than
90 Days
Past Due and
Still Accruing
 
Total Past
Due
And Still
Accruing
 
Accruing
Current
Balances
 
Acquired
Impaired
Loans
 
Nonaccrual
Loans
 
Total
Loans
Commercial
$
3,653

 
$
993

 
$
71

 
$
4,717

 
$
1,452,185

 
$
1,531

 
$
14,056

 
$
1,472,489

Owner-occupied commercial
733

 
865

 

 
1,598

 
1,049,722

 
4,248

 
4,406

 
1,059,974

Commercial mortgages
1,388

 
908

 

 
2,296

 
1,148,988

 
7,504

 
3,951

 
1,162,739

Construction
157

 

 

 
157

 
312,879

 
749

 
2,781

 
316,566

Residential
1,970

 
345

 
660

 
2,975

 
194,960

 
761

 
2,854

 
201,550

Consumer
525

 
971

 
104

 
1,600

 
677,182

 
151

 
2,006

 
680,939

Total (1) (2)
$
8,426

 
$
4,082

 
$
835

 
$
13,343

 
$
4,835,916

 
$
14,944

 
$
30,054

 
$
4,894,257

% of Total Loans
0.17
%
 
0.08
%
 
0.02
%
 
0.27
%
 
98.81
%
 
0.31
%
 
0.61
%
 
100.00
%
(1)
Balances in table above includes $430.0 million in acquired non-impaired loans.
(2)
Residential accruing current balances excludes reverse mortgages at fair value of $16.5 million.

 
December 31, 2017
(Dollars in thousands)
30–59 Days
Past Due and
Still Accruing
 
60–89 Days
Past Due and
Still Accruing
 
Greater Than
90 Days
Past Due and
Still Accruing
 
Total Past
Due
And Still
Accruing
 
Accruing
Current
Balances
 
Acquired
Impaired
Loans
 
Nonaccrual
Loans
 
Total Loans
Commercial
$
1,050

 
$

 
$

 
$
1,050

 
$
1,440,291

 
$
4,156

 
$
19,057

 
$
1,464,554

Owner-occupied commercial
2,069

 
233

 

 
2,302

 
1,067,488

 
5,803

 
3,654

 
1,079,247

Commercial mortgages
320

 
90

 

 
410

 
1,171,701

 
9,724

 
5,870

 
1,187,705

Construction

 

 

 

 
278,864

 
940

 
1,804

 
281,608

Residential
2,058

 
731

 
356

 
3,145

 
225,434

 
784

 
4,124

 
233,487

Consumer
1,117

 
463

 
105

 
1,685

 
554,634

 
247

 
1,927

 
558,493

Total (1) (2)
$
6,614

 
$
1,517

 
$
461

 
$
8,592

 
$
4,738,412

 
$
21,654

 
$
36,436

 
$
4,805,094

% of Total Loans
0.14
%
 
0.03
%
 
0.01
%
 
0.18
%
 
98.61
%
 
0.45
%
 
0.76
%
 
100.00
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
(1)
Balances in table above includes $565.5 million in acquired non-impaired loans.
(2)
Residential accruing current balances excludes reverse mortgages at fair value of $19.8 million.
Impaired Loans
Loans for which it is probable we will not collect all principal and interest due according to their contractual terms, which is assessed based on the credit characteristics of the loan and/or payment status, are measured for impairment in accordance with the provisions of ASC 310 and SAB 102. The amount of impairment is required to be measured using one of three methods: (1) the present value of expected future cash flows discounted at the loan’s effective interest rate; (2) the fair value of collateral, if the loan is collateral dependent or (3) the loan’s observable market price. If the measure of the impaired loan is less than the recorded investment in the loan, a related allowance is allocated for the impairment.

The following tables provide an analysis of our impaired loans at December 31, 2018 and December 31, 2017: 

 
December 31, 2018
(Dollars in thousands)
Ending
Loan
Balances
 
Loans with
No Related
Reserve (1)
 
Loans with
Related
Reserve (2)
 
Related
Reserve
 
Contractual
Principal
Balances (2)
 
Average
Loan
Balances
Commercial
$
14,841

 
$
8,625

 
$
6,216

 
$
878

 
$
22,365

 
$
18,484

Owner-occupied commercial
6,065

 
4,406

 
1,659

 
92

 
6,337

 
5,378

Commercial mortgages
5,679

 
4,083

 
1,596

 
79

 
15,372

 
7,438

Construction
3,530

 

 
3,530

 
458

 
5,082

 
5,091

Residential
11,321

 
6,442

 
4,879

 
581

 
13,771

 
12,589

Consumer
7,916

 
6,899

 
1,017

 
170

 
8,573

 
7,956

Total
$
49,352

 
$
30,455

 
$
18,897

 
$
2,258

 
$
71,500

 
$
56,936

(1)
Reflects loan balances at or written down to their remaining book balance.
(2)
The above includes acquired impaired loans totaling $4.3 million in the ending loan balance and $4.8 million in the contractual principal balance.
 
December 31, 2017
(Dollars in thousands)
Ending
Loan
Balances
 
Loans
with No
Related
Reserve (1)
 
Loans with
Related
Reserve (2)
 
Related
Reserve
 
Contractual
Principal
Balances (2)
 
Average
Loan
Balances
Commercial
$
20,842

 
$
3,422

 
$
17,420

 
$
3,861

 
$
23,815

 
$
15,072

Owner-occupied commercial
5,374

 
3,654

 
1,720

 
12

 
5,717

 
5,827

Commercial mortgages
7,598

 
4,487

 
3,111

 
112

 
16,658

 
12,630

Construction
6,292

 
6,023

 
269

 
33

 
6,800

 
4,523

Residential
14,181

 
8,282

 
5,899

 
796

 
17,015

 
14,533

Consumer
7,819

 
6,304

 
1,515

 
203

 
8,977

 
8,158

Total
$
62,106

 
$
32,172

 
$
29,934

 
$
5,017

 
$
78,982

 
$
60,743

(1)
Reflects loan balances at or written down to their remaining book balance.
(2)
The above includes acquired impaired loans totaling $5.8 million in the ending loan balance and $6.8 million in the contractual principal balance.
Interest income of $0.8 million and $1.0 million was recognized on impaired loans during 2018 and 2017 respectively.
As of December 31, 2018, there were 26 residential loans and 11 commercial loans in the process of foreclosure. The total outstanding balance on the loans was $1.9 million and $5.3 million, respectively. As of December 31, 2017, there were 33 residential loans and 8 commercial loans in the process of foreclosure. The total outstanding balance on the loans was $2.9 million and $6.0 million, respectively.
Reserves on Acquired Nonimpaired Loans
In accordance with ASC 310, loans acquired by the Bank through its mergers with First National Bank of Wyoming (FNBW), Alliance Bancorp, Inc. (Alliance), and Penn Liberty Bank (Penn Liberty) are reflected on the balance sheet at their fair values on the date of acquisition as opposed to their contractual values. Therefore, on the date of acquisition establishing an allowance for acquired loans is prohibited. After the acquisition date, the Bank performs a separate allowance analysis on a quarterly basis to determine if an allowance for loan loss is necessary. Should the credit risk calculated exceed the purchased loan portfolio’s remaining credit mark, additional reserves will be added to the Bank’s allowance. When a purchased loan becomes impaired after its acquisition, it is evaluated as part of the Bank’s reserve analysis and a specific reserve is established to be included in the Bank’s allowance.
Credit Quality Indicators
Below is a description of each of our risk ratings for all commercial loans:
Pass. These borrowers currently show no indication of deterioration or potential problems and their loans are considered fully collectible
Special Mention. Borrowers have potential weaknesses that deserve management’s close attention. Borrowers in this category may be experiencing adverse operating trends, for example, declining revenues or margins, high leverage, tight liquidity, or increasing inventory without increasing sales. These adverse trends can have a potential negative effect on the borrower’s repayment capacity. These assets are not adversely classified and do not expose the Bank to significant risk that would warrant a more severe rating. Borrowers in this category may also be experiencing significant management problems, pending litigation, or other structural credit weaknesses.
Substandard. Borrowers have well-defined weaknesses that require extensive oversight by management. Borrowers in this category may exhibit one or more of the following: inadequate debt service coverage, unprofitable operations, insufficient liquidity, high leverage, and weak or inadequate capitalization. Relationships in this category are not adequately protected by the sound financial worth and paying capacity of the obligor or the collateral pledged on the loan, if any. A distinct possibility exists that the Bank will sustain some loss if the deficiencies are not corrected.
Doubtful. Borrowers have well-defined weaknesses inherent in the Substandard category with the added characteristic that the possibility of loss is extremely high. Current circumstances in the credit relationship make collection or liquidation in full highly questionable. A doubtful asset has some pending event that may strengthen the asset that defers the loss classification. Such impending events include: perfecting liens on additional collateral, obtaining collateral valuations, an acquisition or liquidation preceding, proposed merger, or refinancing plan.
Loss. Loans are uncollectible or of such negligible value that continuance as a bankable asset is not supportable. This classification does not mean that the asset has absolutely no recovery or salvage value, but rather it is not practical to defer writing off this asset even though partial recovery may be recognized sometime in the future.
Residential and Consumer Loans
The residential and consumer loan portfolios are monitored on an ongoing basis using delinquency information and loan type as credit quality indicators. These credit quality indicators are assessed in the aggregate in these relatively homogeneous portfolios. Loans that are greater than 90 days past due are generally considered nonperforming and placed on nonaccrual status.
The following tables provide an analysis of loans by portfolio segment based on the credit quality indicators used to determine the Allowance for Loan Loss.
Commercial Credit Exposure
 
 
December 31, 2018
(Dollars in thousands)
Commercial and Industrial
 
Owner-occupied
Commercial
 
Commercial
Mortgages
 
Construction
 
Total Commercial (1)
 
 
 
 
 
 
 
 
 
Amount
 
%
Risk Rating:
 
 
 
 
 
 
 
 
 
 
 
Special mention
$
8,710

 
$
21,230

 
$

 
$

 
$
29,940

 
 
Substandard:
 
 
 
 
 
 
 
 
 
 
 
Accrual
37,424

 
21,081

 
9,767

 
168

 
68,440

 
 
Nonaccrual
13,180

 
4,406

 
3,951

 
2,337

 
23,874

 
 
Doubtful
876

 

 

 
444

 
1,320

 
 
Total Special Mention and Substandard
60,190

 
46,717

 
13,718

 
2,949

 
123,574

 
3
%
Acquired impaired
1,531

 
4,248

 
7,504

 
749

 
14,032

 
%
Pass
1,410,768

 
1,009,009

 
1,141,517

 
312,868

 
3,874,162

 
97
%
Total
$
1,472,489

 
$
1,059,974

 
$
1,162,739

 
$
316,566

 
$
4,011,768

 
100
%
(1)
Table includes $350.5 million of acquired non-impaired loans at December 31, 2018.

 
December 31, 2017
 
Commercial and Industrial
 
Owner-occupied
Commercial
 
Commercial
Mortgages
 
Construction
 
Total Commercial (1)
(Dollars in thousands)
 
 
 
 
 
 
 
 
Amount
 
%
Risk Rating:
 
 
 
 
 
 
 
 
 
 
 
Special mention
$
22,789

 
$
16,783

 
$

 
$

 
$
39,572

 
 
Substandard:
 
 
 
 
 
 
 
 
 
 
 
Accrual
34,332

 
19,386

 
1,967

 
4,965

 
60,650

 
 
Nonaccrual
15,370

 
3,654

 
5,852

 
1,804

 
26,680

 
 
Doubtful
3,687

 

 
18

 

 
3,705

 
 
Total Special Mention and Substandard
76,178

 
39,823

 
7,837

 
6,769

 
130,607

 
3
%
Acquired impaired
4,156

 
5,803

 
9,724

 
940

 
20,623

 
1
%
Pass
1,384,220

 
1,033,621

 
1,170,144

 
273,899

 
3,861,884

 
96
%
Total
$
1,464,554

 
$
1,079,247

 
$
1,187,705

 
$
281,608

 
$
4,013,114

 
100
%
(1)
Table includes $457.3 million of acquired non-impaired loans at December 31, 2017.
Residential and Consumer Credit Exposure
 
 
 
 
 
 
 
 
 
 
Total Residential and Consumer(1)
 
Residential
 
Consumer
 
2018
 
2017
(Dollars in thousands)
2018
 
2017
 
2018
 
2017
 
Amount
 
Percent
 
Amount
 
Percent
Nonperforming (2)
$
11,017

 
$
13,778

 
$
7,883

 
$
7,588

 
$
18,900

 
2
%
 
$
21,366

 
3
%
Acquired impaired loans
761

 
784

 
151

 
247

 
912

 
%
 
1,031

 
%
Performing
189,772

 
218,925

 
672,905

 
550,658

 
862,677

 
98
%
 
769,583

 
97
%
Total
$
201,550

 
$
233,487

 
$
680,939

 
$
558,493

 
$
882,489

 
100
%
 
$
791,980

 
100
%

(1)
Total includes acquired non-impaired loans of $79.5 million at December 31, 2018 and $108.2 million at December 31, 2017.
(2)
Includes $14.0 million as of December 31, 2018 and $15.3 million as of December 31, 2017 of troubled debt restructured mortgages and home equity installment loans that are performing in accordance with the loans modified terms and are accruing interest.

Troubled Debt Restructurings (TDR)
A modification is classified as a TDR if both of the following exist: (1) the borrower is experiencing financial difficulty and (2) the Bank has granted a concession to the borrower. Many aspects of the borrower’s financial situation are assessed when determining whether they are experiencing financial difficulty. Concessions may include the reduction of the interest rate to a rate lower than current market rate for a new loan with similar risk, extension of the maturity date, reduction of accrued interest, or principal forgiveness. The assessments of whether a borrower is experiencing (or is likely to experience) financial difficulty and whether a concession has been granted is subjective in nature and management’s judgment is required when determining whether a modification is a TDR.
The following table presents the balance of TDRs as of the indicated dates:
 
(Dollars in thousands)
December 31, 2018
 
December 31, 2017
Performing TDRs
$
14,953

 
$
20,061

Nonperforming TDRs
10,211

 
9,627

Total TDRs
$
25,164

 
$
29,688


Approximately $1.2 million and $1.0 million in related reserves have been established for these loans at December 31, 2018 and December 31, 2017, respectively.
The following tables present information regarding the types of loan modifications made and the balances of loans modified as TDRs during the years ended December 31, 2018 and 2017:
 
December 31, 2018
 
December 31, 2017
 
Contractual
payment
reduction
 
Maturity
date
extension
 
Discharged
in
bankruptcy
 
Other (1)
 
Total
 
Contractual
payment
reduction
 
Maturity
date
extension
 
Discharged
in
bankruptcy
 
Other (1)
 
Total
Commercial
6

 

 

 

 
6

 
1

 
4

 

 

 
5

Owner-occupied commercial

 

 

 

 

 

 
1

 

 

 
1

Commercial mortgages
2

 
1

 

 

 
3

 

 
1

 

 

 
1

Construction

 
1

 

 

 
1

 

 
5

 

 
1

 
6

Residential
4

 

 
1

 

 
5

 
2

 
1

 
5

 
1

 
9

Consumer
8

 
2

 
7

 
3

 
20

 
1

 
4

 
12

 
8

 
25

 
20

 
4

 
8

 
3

 
35

 
4

 
16

 
17

 
10

 
47

(1)
Other includes interest rate reduction, forbearance, and interest only payments.
 
Year Ended December 31,
(Dollars in thousands)
2018
 
2017
Pre
Modification
 
Post
Modification
 
Pre
Modification
 
Post
Modification
Commercial
$
5,102

 
$
5,102

 
$
954

 
$
954

Owner-occupied commercial

 

 
3,071

 
3,071

Commercial mortgages
2,190

 
2,190

 
183

 
183

Construction
920

 
920

 
6,054

 
6,054

Residential
557

 
557

 
1,652

 
1,652

Consumer
1,481

 
1,481

 
2,498

 
2,498

 
$
10,250

 
$
10,250

 
$
14,412

 
$
14,412


Principal balances are generally not forgiven when a loans is modified as a TDR. Nonaccruing restructured loans remain in nonaccrual status until there has been a period of sustained repayment performance, which is typically six months, and payment is reasonably assured.
The TDRs shown in the table above resulted in a decreased our allowance for loan losses by $2.0 million through allocation of a related reserve, and resulted in $5.0 million of incremental charge-offs during the year ended December 31, 2018. For the year ended December 31, 2017, the TDRs set forth in the table above increased our allowance for loan losses by $0.1 million through allocation of a related reserve, and resulted in no incremental charge-offs.