XML 21 R11.htm IDEA: XBRL DOCUMENT v3.20.2
Loans Receivable, Net
6 Months Ended
Jun. 30, 2020
Receivables [Abstract]  
Loans Receivable, Net Loans Receivable, Net
On January 1, 2020, the Company adopted FASB ASU 2016-13, Financial Instruments - Credit Losses, which significantly changed the loan and allowance for credit loss accounting disclosures. The following loan and allowance for credit loss accounting disclosures are presented in accordance with ASC Topic 326, whereas prior periods are presented in accordance with the incurred loss model as disclosed in the Company’s 2019 Annual Report on Form 10-K.

The following table presents loans receivable for each portfolio segment of loans:

(Dollars in thousands)June 30,
2020
December 31,
2019
Residential real estate$903,198  926,388  
Commercial real estate6,047,692  5,579,307  
Other commercial3,547,249  2,094,254  
Home equity654,392  617,201  
Other consumer300,847  295,660  
Loans receivable11,453,378  9,512,810  
Allowance for credit losses(162,509) (124,490) 
Loans receivable, net$11,290,869  9,388,320  
Net deferred origination (fees) costs included in loans receivable$(41,811) (6,964) 
Net purchase accounting (discounts) premiums included in loans receivable$(18,954) (21,574) 
Accrued interest receivable on loans$56,415  40,962  

Substantially all of the Company’s loans receivable are with borrowers in the Company’s geographic market areas. Although the Company has a diversified loan portfolio, a substantial portion of borrowers’ ability to service their obligations is dependent upon the economic performance in the Company’s market areas.

The Company had no significant sales of loans or reclassification of loans held for investment to loans held for sale during the six months ended June 30, 2020.

Allowance for Credit Losses - Loans Receivable
The ACL is a valuation account that is deducted from the amortized cost basis to present the net amount expected to be collected on loans. The following tables summarize the activity in the ACL:

 Three Months ended June 30, 2020
(Dollars in thousands)TotalResidential
Real Estate
Commercial
Real Estate
Other
Commercial
Home
Equity
Other
Consumer
Balance at beginning of period$150,190  9,315  70,848  56,409  7,934  5,684  
Credit loss expense (reversal)13,552  662  18,309  (6,974) 2,174  (619) 
Charge-offs(2,668) (1) (150) (1,088) (193) (1,236) 
Recoveries1,435  10  97  491  47  790  
Balance at end of period$162,509  9,986  89,104  48,838  9,962  4,619  
 
 Three Months ended June 30, 2019
(Dollars in thousands)TotalResidential
Real Estate
Commercial
Real Estate
Other
Commercial
Home
Equity
Other
Consumer
Balance at beginning of period$129,786  10,711  72,328  36,849  5,880  4,018  
Credit loss expense (reversal)—  (105) (196) (829) (73) 1,203  
Charge-offs(2,859) (49) (126) (358) (20) (2,306) 
Recoveries2,127  138  441  597  14  937  
Balance at end of period$129,054  10,695  72,447  36,259  5,801  3,852  

Six Months ended June 30, 2020
(Dollars in thousands)TotalResidential Real EstateCommercial Real EstateOther CommercialHome EquityOther Consumer
Balance at beginning of period$124,490  10,111  69,496  36,129  4,937  3,817  
Impact of adopting CECL3,720  3,584  10,533  (13,759) 3,400  (38) 
Acquisitions49  —  49  —  —  —  
Credit loss expense (reversal)36,296  (3,707) 8,876  27,159  1,666  2,302  
Charge-offs(5,235) (21) (180) (1,873) (194) (2,967) 
Recoveries3,189  19  330  1,182  153  1,505  
Balance at end of period$162,509  9,986  89,104  48,838  9,962  4,619  

Six Months ended June 30, 2019
(Dollars in thousands)TotalResidential Real EstateCommercial Real EstateOther CommercialHome EquityOther Consumer
Balance at beginning of period$131,239  10,631  72,448  38,160  5,811  4,189  
Credit loss expense (reversal)57  173  (344) (1,744) (9) 1,981  
Charge-offs(6,200) (341) (409) (1,198) (28) (4,224) 
Recoveries3,958  232  752  1,041  27  1,906  
Balance at end of period$129,054  10,695  72,447  36,259  5,801  3,852  
As a result of the adoption of the CECL accounting standard, the Company adjusted the January 1, 2020 ACL balances within each loan segment to reflect the changes from the incurred loss model to the current expected credit loss model which resulted in increases and decreases in each loan segment based on, among other factors, quantitative and qualitative assumptions and the economic forecast to estimate the credit loss expense over the expected life of the loans. During the six months ended June 30, 2020, primarily as a result of the COVID-19 pandemic, there was a significant increase in the overall ACL and increases and decreases within certain loan segments. In addition, the acquisition of SBAZ resulted in a $4,794,000 increase in the ACL due to the credit loss expense recorded subsequent to the acquisition date. The COVID-19 pandemic significantly adjusted the economic forecast used in the ACL model including a significant increase in national and regional unemployment rates and a significant decrease in the gross domestic product (“GDP”). The changes in the economic forecast necessitated a change in weighting of the historical loss factors and the combined result was a significant increase in losses expected in the other commercial segment while other loan segments remained stable or experienced decreases in expected credit losses.
There were no significant changes in charge-offs during the six months ended June 30, 2020 compared to the same period in the prior year. Nonetheless, the most notable change was in the other consumer loan segment which was primarily driven by deposit overdraft charge-offs which typically experience high charge-off rates and the amounts were comparable to historical trends. During the six months ended June 30, 2020, there have been no significant changes to the types of collateral securing collateral-dependent loans.

During the six month period ended June 30, 2020, the Company acquired loans through the SBAZ acquisition. Such loans were evaluated at acquisition date and it was determined there were PCD loans totaling $3,401,000 with an ACL of $49,000. There was also a discount associated with such loans of $13,000, which was attributable to changes in interest rates and other factors such as liquidity as of acquisition date.

Aging Analysis
The following tables present an aging analysis of the amortized cost basis of loans:

 June 30, 2020
(Dollars in thousands)TotalResidential
Real Estate
Commercial
Real Estate
Other
Commercial
Home
Equity
Other
Consumer
Accruing loans 30-59 days past due$11,607  —  2,737  4,904  2,437  1,529  
Accruing loans 60-89 days past due13,618  231  8,117  3,905  1,192  173  
Accruing loans 90 days or more past due
6,071  206  3,110  2,519  98  138  
Non-accrual loans with no ACL30,578  3,774  17,767  5,676  2,971  390  
Non-accrual loans with ACL4,579  469  1,915  2,037  115  43  
Total past due and
  non-accrual loans
66,453  4,680  33,646  19,041  6,813  2,273  
Current loans receivable11,386,925  898,518  6,014,046  3,528,208  647,579  298,574  
Total loans receivable$11,453,378  903,198  6,047,692  3,547,249  654,392  300,847  
 
 December 31, 2019
(Dollars in thousands)TotalResidential
Real Estate
Commercial
Real Estate
Other
Commercial
Home
Equity
Other
Consumer
Accruing loans 30-59 days past due$15,944  3,403  4,946  4,685  1,040  1,870  
Accruing loans 60-89 days past due7,248  749  2,317  1,190  1,902  1,090  
Accruing loans 90 days or more past due
1,412  753  64  143  —  452  
Non-accrual loans30,883  4,715  15,650  6,592  3,266  660  
Total past due and non-accrual loans
55,487  9,620  22,977  12,610  6,208  4,072  
Current loans receivable9,457,323  916,768  5,556,330  2,081,644  610,993  291,588  
Total loans receivable$9,512,810  926,388  5,579,307  2,094,254  617,201  295,660  

The Company had $517,000 of interest reversed on non-accrual loans during the six months ended June 30, 2020.
Collateral-Dependent Loans
A loan is considered collateral-dependent when the borrower is experiencing financial difficulty and repayment is expected to be provided substantially through the operation or sale of the collateral. The following table presents the amortized cost basis of collateral-dependent loans by collateral type:

 June 30, 2020
(Dollars in thousands)TotalResidential
Real Estate
Commercial
Real Estate
Other
Commercial
Home
Equity
Other
Consumer
Business assets$4,631  —  109  4,522  —  —  
Residential real estate4,937  1,942  891  117  1,932  55  
Other real estate14,310  32  13,415  825  22  16  
Other163  —  —  28  —  135  
Total$24,041  1,974  14,415  5,492  1,954  206  

Restructured Loans
A restructured loan is considered a TDR if the creditor, for economic or legal reasons related to the debtor’s financial difficulties, grants a concession to the debtor that it would not otherwise consider. The following tables present the loans modified as TDRs that occurred during the periods presented and the TDRs that occurred within the previous twelve months that subsequently defaulted:

 Three Months ended June 30, 2020
(Dollars in thousands)TotalResidential
Real Estate
Commercial
Real Estate
Other
Commercial
Home
Equity
Other
Consumer
TDRs that occurred during the period
Number of loans     —  
Pre-modification recorded balance
$1,672  210  1,263  160  39  —  
Post-modification recorded balance
$1,672  210  1,263  160  39  —  
TDRs that subsequently defaulted
Number of loans—  —  —  —  —  —  
Recorded balance$—  —  —  —  —  —  

 Three Months ended June 30, 2019
(Dollars in thousands)TotalResidential
Real Estate
Commercial
Real Estate
Other
Commercial
Home
Equity
Other
Consumer
TDRs that occurred during the period
Number of loans  —  —  —   
Pre-modification recorded balance
$388  117  —  —  —  271  
Post-modification recorded balance
$374  123  —  —  —  251  
TDRs that subsequently defaulted
Number of loans —  —  —  —   
Recorded balance$305  —  —  —  —  305  
 Six Months ended June 30, 2020
(Dollars in thousands)TotalResidential
Real Estate
Commercial
Real Estate
Other
Commercial
Home
Equity
Other
Consumer
TDRs that occurred during the period
Number of loans13      —  
Pre-modification recorded balance
$8,940  210  8,120  571  39  —  
Post-modification recorded balance
$8,940  210  8,120  571  39  —  
TDRs that subsequently defaulted
Number of loans —   —  —  —  
Recorded balance$106  —  106  —  —  —  

 Six Months ended June 30, 2019
(Dollars in thousands)TotalResidential
Real Estate
Commercial
Real Estate
Other
Commercial
Home
Equity
Other
Consumer
TDRs that occurred during the period
Number of loans      
Pre-modification recorded balance
$2,093  117  1,035  567  103  271  
Post-modification recorded balance
$2,079  123  1,035  567  103  251  
TDRs that subsequently defaulted
Number of loans —  —  —  —   
Recorded balance$305  —  —  —  —  305  


The modifications for the loans designated as TDRs during the six months ended June 30, 2020 and 2019 included one or a combination of the following: an extension of the maturity date, a reduction of the interest rate or a reduction in the principal amount.

In addition to the loans designated as TDRs during the period provided in the preceding tables, the Company had TDRs with pre-modification loan balances of $904,000 and $2,528,000 for the six months ended June 30, 2020 and 2019, respectively, for which OREO was received in full or partial satisfaction of the loans. The majority of such TDRs were in commercial real estate for the six months ended June 30, 2020 and 2019. At June 30, 2020 and December 31, 2019, the Company had $1,001,000 and $1,744,000, respectively, of consumer mortgage loans secured by residential real estate properties for which formal foreclosure proceedings were in process. At June 30, 2020 and December 31, 2019, the Company had $1,896,000 and $1,504,000, respectively, of OREO secured by residential real estate properties.
Credit Quality Indicators
The Company categorizes commercial real estate and other commercial loans into risk categories based on relevant information about the ability of borrowers to service their obligations. The following tables present the amortized cost in commercial real estate and other commercial loans based on the Company’s internal risk rating. The date of a modification, renewal or extension of a loan is considered for the year of origination if the terms of the loan are as favorable to the Company as the terms are for a comparable loan to other borrowers with similar credit risk.

 June 30, 2020
(Dollars in thousands)TotalPassSpecial MentionSubstandardDoubtful/
Loss
Commercial real estate loans
Term loans by origination year
2020 (year-to-date)$659,384  656,332  —  3,052  —  
20191,185,582  1,176,792  —  8,790  —  
20181,037,111  1,003,201  —  33,910  —  
2017809,549  786,960  —  22,589  —  
2016553,420  534,881  —  18,539  —  
Prior1,654,405  1,622,710  66  31,256  373  
Revolving loans148,241  146,605  —  1,636  —  
Total$6,047,692  5,927,481  66  119,772  373  
Other commercial loans
Term loans by origination year
2020 (year-to-date)$1,646,307  1,641,537  —  4,770  —  
2019359,481  353,800  —  5,679   
2018311,638  305,819  —  5,818   
2017312,198  306,956  —  4,747  495  
2016201,794  199,013  —  2,582  199  
Prior253,062  243,393  2,767  5,738  1,164  
Revolving loans462,769  450,404  849  10,541  975  
Total$3,547,249  3,500,922  3,616  39,875  2,836  
For residential real estate, home equity and other consumer loan segments, the Company evaluates credit quality primarily on the aging status of the loan. The following tables present the amortized cost in residential real estate, home equity and other consumer loans based on payment performance:

 June 30, 2020
(Dollars in thousands)TotalPerforming30-89 Days Past DueNon-Accrual and 90 Days or More Past Due
Residential real estate loans
Term loans by origination year
2020 (year-to-date)$81,889  81,789  100  —  
2019256,534  256,352  —  182  
2018156,524  156,280  —  244  
2017107,758  107,652  —  106  
201673,516  72,483  —  1,033  
Prior224,321  221,306  131  2,884  
Revolving loans2,656  2,656  —  —  
Total$903,198  898,518  231  4,449  
Home equity loans
Term loans by origination year
2020 (year-to-date)$—  —  —  —  
20192,039  2,001  —  38  
20182,202  2,202  —  —  
20172,015  2,015  —  —  
20161,571  1,571  —  —  
Prior18,947  17,864  381  702  
Revolving loans627,618  621,926  3,248  2,444  
Total$654,392  647,579  3,629  3,184  
Other consumer loans
Term loans by origination year
2020 (year-to-date)$62,392  62,371  21  —  
201989,495  89,300  154  41  
201859,295  59,099  140  56  
201726,418  25,848  511  59  
201614,793  14,713   77  
Prior26,035  24,864  839  332  
Revolving loans22,419  22,379  34   
Total$300,847  298,574  1,702  571  
Additional Disclosures
The implementation of FASB ASU 2016-13, Financial Instruments - Credit Losses significantly changed disclosures related to loans and, as a result, certain disclosures are no longer required. The following tables represent disclosures for the prior period that are no longer required as of January 1, 2020, but are included in this Form 10-Q since the Company is required to disclose comparative information.

The following table disclosed the recorded investment in loans and the balance in the allowance separated by loans individually evaluated and collectively evaluated for impairment:
 
 December 31, 2019
(Dollars in thousands)TotalResidential
Real Estate
Commercial
Real Estate
Other
Commercial
Home
Equity
Other
Consumer
Loans receivable
Individually evaluated for impairment
$94,504  7,804  58,609  21,475  3,745  2,871  
Collectively evaluated for impairment
9,418,306  918,584  5,520,698  2,072,779  613,456  292,789  
Total loans receivable$9,512,810  926,388  5,579,307  2,094,254  617,201  295,660  
Allowance for loan and lease losses
Individually evaluated for impairment
$95  —  73  10  —  12  
Collectively evaluated for impairment
124,395  10,111  69,423  36,119  4,937  3,805  
Total allowance for loan and lease losses
$124,490  10,111  69,496  36,129  4,937  3,817  

The following table disclosed information related to impaired loans:
  
 At or for the Year ended December 31, 2019
(Dollars in thousands)TotalResidential
Real Estate
Commercial
Real Estate
Other
Commercial
Home
Equity
Other
Consumer
Loans with a specific valuation allowance
Recorded balance$5,388  —  5,343  10  —  35  
Unpaid principal balance5,388  —  5,343  10  —  35  
Specific valuation allowance95  —  73  10  —  12  
Average balance10,378  409  6,341  3,490  24  114  
Loans without a specific valuation allowance
Recorded balance89,116  7,804  53,266  21,465  3,745  2,836  
Unpaid principal balance99,355  9,220  57,735  24,758  4,494  3,148  
Average balance93,338  9,879  59,107  18,079  3,486  2,787  
Total
Recorded balance$94,504  7,804  58,609  21,475  3,745  2,871  
Unpaid principal balance104,743  9,220  63,078  24,768  4,494  3,183  
Specific valuation allowance95  —  73  10  —  12  
Average balance103,716  10,288  65,448  21,569  3,510  2,901  

Interest income recognized on impaired loans for the year ended December 31, 2019 was not significant.