XML 22 R11.htm IDEA: XBRL DOCUMENT v3.20.2
NOTE 3 - LOANS/LEASES RECEIVABLE
6 Months Ended
Jun. 30, 2020
Notes to Financial Statements  
LOANS/LEASES RECEIVABLE

NOTE 3 – LOANS/LEASES RECEIVABLE

The composition of the loan/lease portfolio as of June 30, 2020 and December 31, 2019 is presented as follows:

​

​

​

​

​

​

​

​

​

    

2020

​

2019

​

​

(dollars in thousands)

​

​

​

​

​

​

​

C&I loans*

​

$

1,850,110

​

$

1,507,825

CRE loans

​

 

  

​

 

  

Owner-occupied CRE

​

 

467,537

​

 

443,989

Commercial construction, land development, and other land

​

 

441,364

​

 

378,797

Other non owner-occupied CRE

​

 

960,261

​

 

913,610

​

​

 

1,869,162

​

 

1,736,396

​

​

​

​

​

​

​

Direct financing leases **

​

 

79,105

​

 

87,869

Residential real estate loans ***

​

 

241,069

​

 

239,904

Installment and other consumer loans

​

 

99,150

​

 

109,352

​

​

 

4,138,596

​

 

3,681,346

Plus deferred loan/lease origination costs, net of fees

​

 

1,663

​

 

8,859

​

​

 

4,140,259

​

 

3,690,205

Less allowance

​

 

(60,827)

​

 

(36,001)

​

​

$

4,079,432

​

$

3,654,204

** Direct financing leases:

​

 

  

​

 

  

Net minimum lease payments to be received

​

$

87,389

​

$

97,025

Estimated unguaranteed residual values of leased assets

​

 

616

​

 

547

Unearned lease/residual income

​

 

(8,900)

​

 

(9,703)

​

​

 

79,105

​

 

87,869

Plus deferred lease origination costs, net of fees

​

 

1,448

​

 

1,892

​

​

 

80,553

​

 

89,761

Less allowance

​

 

(1,639)

​

 

(1,464)

​

​

$

78,914

​

$

88,297

​

​

*     Includes equipment financing agreements outstanding at m2, totaling $153.7 million and $142.0 million as of June 30, 2020 and December 31, 2019, respectively.

**   Management performs an evaluation of the estimated unguaranteed residual values of leased assets on an annual basis, at a minimum. The evaluation consists of discussions with reputable and current vendors, which is combined with management's expertise and understanding of the current states of particular industries to determine informal valuations of the equipment. As necessary and where available, management will utilize valuations by independent appraisers. The large majority of leases with residual values contain a lease options rider, which requires the lessee to pay the residual value directly, finance the payment of the residual value, or extend the lease term to pay the residual value. In these cases, the residual value is protected and the risk of loss is minimal.

*** Includes residential real estate loans held for sale totaling $8.3 million and $3.7 million as of June 30, 2020 and December 31, 2019, respectively.

Changes in accretable yield for acquired loans were as follows:

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Three months ended June 30, 2020

​

Six months ended June 30, 2020

​

​

    

PCI

    

Performing

    

​

​

​

PCI

    

Performing

    

​

​

​

​

​

Loans

​

Loans

​

Total

    

Loans

    

Loans

    

Total

​

​

​

(dollars in thousands)

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Balance at the beginning of the period

​

$

(59)

​

$

(5,725)

​

$

(5,784)

​

$

(57)

​

$

(6,378)

​

$

(6,435)

​

Reclassification of nonaccretable discount to accretable

​

​

—

​

​

—

​

​

—

​

​

(30)

​

​

—

​

​

(30)

​

Accretion recognized

​

 

1

​

 

790

​

 

791

​

 

29

​

 

1,443

​

 

1,472

​

Balance at the end of the period

​

$

(58)

​

$

(4,935)

​

$

(4,993)

​

$

(58)

​

$

(4,935)

​

$

(4,993)

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Three months ended June 30, 2019

​

Six months ended June 30, 2019

​

​

    

PCI

    

Performing

    

​

​

PCI

    

Performing

    

​

​

​

​

Loans

​

Loans

​

Total

    

Loans

    

Loans

    

Total

​

​

​

(dollars in thousands)

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Balance at the beginning of the period

​

$

(319)

​

$

(9,301)

​

$

(9,620)

​

$

(667)

​

$

(10,127)

​

$

(10,794)

​

Reclassification of nonaccretable discount to accretable

​

​

(159)

​

​

—

​

​

(159)

​

​

(159)

​

​

—

​

​

(159)

​

Accretion recognized

​

 

327

​

 

812

​

 

1,139

​

 

675

​

 

1,638

​

 

2,313

​

Balance at the end of the period

​

$

(151)

​

$

(8,489)

​

$

(8,640)

​

$

(151)

​

$

(8,489)

​

$

(8,640)

​

​

The aging of the loan/lease portfolio by classes of loans/leases as of June 30, 2020 and December 31, 2019 is presented as follows:

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

As of June 30, 2020

 

​

​

​

​

​

​

​

​

Accruing Past

​

​

​

​

 

​

​

​

​

30-59 Days

​

60-89 Days

​

Due 90 Days or

​

Nonaccrual

​

​

 

Classes of Loans/Leases

    

Current

    

Past Due

    

Past Due

    

More

    

Loans/Leases

    

Total

 

​

​

(dollars in thousands)

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

C&I

​

$

1,846,417

​

$

1,650

​

$

311

​

$

62

​

$

1,670

​

$

1,850,110

​

CRE

​

 

  

​

 

  

​

 

  

​

 

  

​

 

  

​

 

  

​

Owner-Occupied CRE

​

 

467,032

​

 

—

​

 

185

​

 

—

​

 

320

​

 

467,537

​

Commercial Construction, Land Development, and Other Land

​

 

441,336

​

 

28

​

 

—

​

 

—

​

 

—

​

 

441,364

​

Other Non Owner-Occupied CRE

​

 

950,993

​

 

1,776

​

 

—

​

 

—

​

 

7,492

​

 

960,261

​

Direct Financing Leases

​

 

77,637

​

 

277

​

 

151

​

 

—

​

 

1,040

​

 

79,105

​

Residential Real Estate

​

 

239,729

​

 

—

​

 

404

​

 

—

​

 

936

​

 

241,069

​

Installment and Other Consumer

​

 

98,435

​

 

11

​

 

27

​

 

37

​

 

640

​

 

99,150

​

​

​

$

4,121,579

​

$

3,742

​

$

1,078

​

$

99

​

$

12,099

​

$

4,138,596

​

​

​

 

  

​

 

  

​

 

  

​

 

  

​

 

  

​

 

  

​

As a percentage of total loan/lease portfolio

​

 

99.59

%  

 

0.09

%  

 

0.03

%  

 

—

%  

 

0.29

%  

 

100.00

%

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

As of December 31, 2019

 

​

​

​

​

​

​

​

​

Accruing Past

​

​

​

​

 

​

​

​

​

30-59 Days

​

60-89 Days

​

Due 90 Days or

​

Nonaccrual

​

​

 

Classes of Loans/Leases

    

Current

    

Past Due

    

Past Due

    

More

    

Loans/Leases

    

Total

 

​

​

(dollars in thousands)

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

C&I

​

$

1,499,891

​

$

6,126

​

$

572

​

$

—

​

$

1,236

​

$

1,507,825

​

CRE

​

 

  

​

 

  

​

 

  

​

 

  

​

 

  

​

 

  

​

Owner-Occupied CRE

​

 

443,707

​

 

177

​

 

71

​

 

—

​

 

34

​

 

443,989

​

Commercial Construction, Land Development, and Other Land

​

 

375,940

​

 

2,857

​

 

—

​

 

—

​

 

—

​

 

378,797

​

Other Non Owner-Occupied CRE

​

 

909,684

​

 

73

​

 

—

​

 

—

​

 

3,853

​

 

913,610

​

Direct Financing Leases

​

 

85,636

​

 

463

​

 

253

​

 

—

​

 

1,517

​

 

87,869

​

Residential Real Estate

​

 

235,845

​

 

2,939

​

 

414

​

 

—

​

 

706

​

 

239,904

​

Installment and Other Consumer

​

 

108,750

​

 

3

​

 

10

​

 

33

​

 

556

​

 

109,352

​

​

​

$

3,659,453

​

$

12,638

​

$

1,320

​

$

33

​

$

7,902

​

$

3,681,346

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

As a percentage of total loan/lease portfolio

​

 

99.41

%  

 

0.34

%  

 

0.04

%  

 

0.00

%  

 

0.21

%  

 

100.00

%

​

NPLs by classes of loans/leases as of June 30, 2020 and December 31, 2019 are presented as follows:

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

As of June 30, 2020

​

​

​

Accruing Past

​

​

​

​

​

​

​

​

 

​

​

Due 90 Days or

​

Nonaccrual

​

​

​

​

​

​

Percentage of

​

Classes of Loans/Leases

    

More

    

Loans/Leases **

    

Accruing TDRs

    

Total NPLs

    

Total NPLs

 

​

 

(dollars in thousands)

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

C&I

​

$

62

​

$

1,670

​

$

652

​

$

2,384

 

18.17

%

CRE

​

 

​

​

 

​

​

 

​

​

 

  

 

  

​

Owner-Occupied CRE

​

 

—

​

 

320

​

 

—

​

 

320

 

2.44

%

Commercial Construction, Land Development, and Other Land

​

 

—

​

 

—

​

 

—

​

 

—

 

-

%

Other Non Owner-Occupied CRE

​

 

—

​

 

7,492

​

 

—

​

 

7,492

 

57.12

%

Direct Financing Leases

​

 

—

​

 

1,040

​

 

268

​

 

1,308

 

9.97

%

Residential Real Estate

​

 

—

​

 

936

​

 

—

​

 

936

 

7.14

%

Installment and Other Consumer

​

 

37

​

 

640

​

 

—

​

 

677

 

5.16

%

​

​

$

99

​

$

12,099

​

$

920

​

$

13,118

 

100.00

%

​

**   Nonaccrual loans/leases included $352 thousand of TDRs, including $129 thousand in commercial and industrial loans, $138 thousand in direct financing leases, $31 thousand in residential real estate loans, and $54 thousand in installment loans.

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

As of December 31, 2019

 

​

​

Accruing Past

​

​

​

​

​

​

​

​

 

​

​

Due 90 Days or

​

Nonaccrual

​

​

​

​

​

Percentage of

 

Classes of Loans/Leases

    

More

    

Loans/Leases **

    

Accruing TDRs

    

Total NPLs

    

Total NPLs

 

​

 

​

(dollars in thousands)

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

C&I

​

$

—

​

$

1,236

​

$

646

​

$

1,882

 

21.12

%

CRE

​

 

  

​

 

  

​

 

  

​

 

  

 

  

​

Owner-Occupied CRE

​

 

—

​

 

34

​

 

—

​

 

34

 

0.38

%

Commercial Construction, Land Development, and Other Land

​

 

—

​

 

—

​

 

—

​

 

—

 

-

%

Other Non Owner-Occupied CRE

​

 

—

​

 

3,853

​

 

—

​

 

3,853

 

43.22

%

Direct Financing Leases

​

 

—

​

 

1,517

​

 

333

​

 

1,850

 

20.75

%

Residential Real Estate

​

 

—

​

 

706

​

 

—

​

 

706

 

7.92

%

Installment and Other Consumer

​

 

33

​

 

556

​

 

—

​

 

589

 

6.61

%

​

​

$

33

​

$

7,902

​

$

979

​

$

8,914

 

100.00

%

​

**   Nonaccrual loans/leases included $747 thousand of TDRs, including $98 thousand in C&I loans, $269 thousand in CRE loans, $294 thousand in direct financing leases, $31 thousand in residential real estate loans, and $55 thousand in installment loans.

​

Changes in the allowance by portfolio segment for the three and six months ended June 30, 2020 and 2019, respectively, are presented as follows:

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Three Months Ended June 30, 2020

​

​

​

​

​

​

Direct Financing

​

Residential Real

​

Installment and

​

​

​

    

C&I

    

CRE

    

Leases

    

Estate

    

Other Consumer

    

Total

​

 

(dollars in thousands)

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Balance, beginning

​

$

18,151

​

$

19,269

​

$

1,303

​

$

2,313

​

$

1,197

​

$

42,233

Provisions charged to expense

​

 

7,859

​

 

10,365

​

 

887

​

 

697

​

 

107

​

 

19,915

Loans/leases charged off

​

 

(340)

​

 

(511)

​

 

(595)

​

 

—

​

 

(4)

​

 

(1,450)

Recoveries on loans/leases previously charged off

​

 

78

​

 

—

​

 

44

​

 

—

​

 

7

​

 

129

Balance, ending

​

$

25,748

​

$

29,123

​

$

1,639

​

$

3,010

​

$

1,307

​

$

60,827

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Three Months Ended June 30, 2019

​

​

​

​

​

​

Direct Financing

​

Residential Real

​

Installment and

​

​

​

    

C&I

    

CRE

    

Leases

    

Estate

    

Other Consumer

    

Total

​

​

(dollars in thousands)

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Balance, beginning

​

$

17,260

​

$

18,303

​

$

1,606

​

$

2,538

​

$

1,457

​

$

41,164

Provisions (credits) charged to expense

​

 

1,116

​

 

414

​

 

331

​

 

86

​

 

(6)

​

 

1,941

Loans/leases charged off

​

 

(193)

​

 

(1,369)

​

 

(497)

​

 

(73)

​

 

(20)

​

 

(2,152)

Recoveries on loans/leases previously charged off

​

 

65

​

 

15

​

 

19

​

 

31

​

 

21

​

 

151

Balance, ending

​

$

18,248

​

$

17,363

​

$

1,459

​

$

2,582

​

$

1,452

​

$

41,104

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Six Months Ended June 30, 2020

​

​

    

​

​

    

​

​

    

Direct Financing

    

Residential Real

    

Installment and

    

​

​

​

​

​

C&I

​

CRE

​

Leases

​

Estate

​

Other Consumer

​

Total

​

​

 

(dollars in thousands)

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Balance, beginning

​

$

16,072

​

$

15,379

​

$

1,464

​

$

1,948

​

$

1,138

​

$

36,001

​

Provisions charged to expense

​

 

11,556

​

 

14,181

​

 

1,281

​

 

1,033

​

 

231

​

 

28,282

​

Loans/leases charged off

​

 

(1,979)

​

 

(511)

​

 

(1,195)

​

 

—

​

 

(100)

​

 

(3,785)

​

Recoveries on loans/leases previously charged off

​

 

99

​

 

74

​

 

89

​

 

29

​

 

38

​

 

329

​

Balance, ending

​

$

25,748

​

$

29,123

​

$

1,639

​

$

3,010

​

$

1,307

​

$

60,827

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Six Months Ended June 30, 2019

​

​

​

​

​

​

Direct Financing

​

Residential Real

​

Installment and

​

​

​

    

C&I

    

CRE

    

Leases

    

Estate

    

Other Consumer

    

Total

​

​

(dollars in thousands)

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Balance, beginning

​

$

16,420

​

$

17,719

​

$

1,792

​

$

2,557

​

$

1,359

​

$

39,847

Provisions (credits) charged to expense

​

 

2,123

​

 

948

​

 

776

​

 

68

​

 

160

​

 

4,075

Loans/leases charged off

​

 

(527)

​

 

(1,369)

​

 

(1,149)

​

 

(73)

​

 

(94)

​

 

(3,212)

Recoveries on loans/leases previously charged off

​

 

232

​

 

65

​

 

40

​

 

30

​

 

27

​

 

394

Balance, ending

​

$

18,248

​

$

17,363

​

$

1,459

​

$

2,582

​

$

1,452

​

$

41,104

​

​

​

The allowance by impairment evaluation and by portfolio segment as of June 30, 2020 and December 31, 2019 is presented as follows:

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

As of June 30, 2020

 

​

​

​

​

​

​

Direct Financing

​

Residential Real

​

Installment and

​

​

 

​

    

C&I

    

CRE

    

Leases

    

Estate

    

Other Consumer

    

Total

 

​

​

(dollars in thousands)

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Allowance for impaired loans/leases

​

$

341

​

$

1,692

​

$

20

​

$

23

​

$

78

​

$

2,154

​

Allowance for nonimpaired loans/leases

​

 

25,407

​

 

27,431

​

 

1,619

​

 

2,987

​

 

1,229

​

 

58,673

​

​

​

$

25,748

​

$

29,123

​

$

1,639

​

$

3,010

​

$

1,307

​

$

60,827

​

​

​

 

  

​

 

  

​

 

  

​

 

  

​

 

  

​

 

  

​

Impaired loans/leases

​

$

2,547

​

$

7,815

​

$

1,419

​

$

884

​

$

640

​

$

13,305

​

Nonimpaired loans/leases

​

 

1,847,563

​

 

1,861,347

​

 

77,686

​

 

240,185

​

 

98,510

​

 

4,125,291

​

​

​

$

1,850,110

​

$

1,869,162

​

$

79,105

​

$

241,069

​

$

99,150

​

$

4,138,596

​

​

​

 

  

​

 

  

​

 

  

​

 

  

​

 

  

​

 

  

​

Allowance as a percentage of impaired loans/leases

​

 

13.39

%  

 

21.65

%  

 

1.41

%  

 

2.60

%  

 

12.19

%  

 

16.19

%

Allowance as a percentage of nonimpaired loans/leases

​

 

1.38

%  

 

1.47

%  

 

2.08

%  

 

1.24

%  

 

1.25

%  

 

1.42

%

Total allowance as a percentage of total loans/leases

​

 

1.39

%  

 

1.56

%  

 

2.07

%  

 

1.25

%  

 

1.32

%  

 

1.47

%

​

​

 

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

As of December 31, 2019

 

​

​

​

​

​

​

Direct Financing

​

Residential Real

​

Installment and

​

​

 

​

    

C&I

    

CRE

    

Leases

    

Estate

    

Other Consumer

    

Total

 

​

 

(dollars in thousands)

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Allowance for impaired loans/leases

​

$

170

​

$

125

​

$

270

​

$

15

​

$

80

​

$

660

​

Allowance for nonimpaired loans/leases

​

 

15,902

​

 

15,254

​

 

1,194

​

 

1,933

​

 

1,058

​

 

35,341

​

​

​

$

16,072

​

$

15,379

​

$

1,464

​

$

1,948

​

$

1,138

​

$

36,001

​

​

​

 

  

​

 

  

​

 

  

​

 

  

​

 

  

​

 

  

​

Impaired loans/leases

​

$

1,846

​

$

3,585

​

$

2,025

​

$

649

​

$

556

​

$

8,661

​

Nonimpaired loans/leases

​

 

1,505,979

​

 

1,732,811

​

 

85,844

​

 

239,255

​

 

108,796

​

 

3,672,685

​

​

​

$

1,507,825

​

$

1,736,396

​

$

87,869

​

$

239,904

​

$

109,352

​

$

3,681,346

​

​

​

 

  

​

 

  

​

 

  

​

 

  

​

 

  

​

 

  

​

Allowance as a percentage of impaired loans/leases

​

 

9.21

%  

 

3.49

%  

 

13.33

%  

 

2.31

%  

 

14.41

%  

 

7.62

%

Allowance as a percentage of nonimpaired loans/leases

​

 

1.06

%  

 

0.88

%  

 

1.39

%  

 

0.81

%  

 

0.97

%  

 

0.96

%

Total allowance as a percentage of total loans/leases

​

 

1.07

%  

 

0.89

%  

 

1.67

%  

 

0.81

%  

 

1.04

%  

 

0.98

%

​

​

 

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Information for impaired loans/leases is presented in the tables below.  The recorded investment represents customer balances net of any partial charge-offs recognized on the loan/lease.  The unpaid principal balance represents the recorded balance outstanding on the loan/lease prior to any partial charge-offs.

​

​

Loans/leases, by classes of financing receivable, considered to be impaired as of and for the six months ended June 30, 2020 are presented as follows:

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Six Months Ended June 30, 2020

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Interest Income

​

​

​

​

​

​

​

​

​

​

​

Average

​

​

​

​

Recognized for

​

​

Recorded

​

Unpaid Principal

​

Related

​

Recorded

​

Interest Income

​

Cash Payments

Classes of Loans/Leases

    

Investment

    

Balance

    

Allowance

    

Investment

    

Recognized

    

Received

​

​

(dollars in thousands)

​

 

​

  

 

​

  

 

​

  

 

​

  

 

​

  

 

​

  

Impaired Loans/Leases with No Specific Allowance Recorded:

 

​

  

 

​

  

 

​

  

 

​

  

 

​

  

 

​

  

C&I

​

$

1,978

​

$

2,051

​

$

—

​

$

1,512

​

$

25

​

$

25

CRE

​

 

  

​

 

​

​

 

  

​

 

  

​

 

  

​

 

  

Owner-Occupied CRE

​

 

320

​

 

577

​

 

—

​

 

128

​

 

—

​

 

—

Commercial Construction, Land Development, and Other Land

​

 

—

​

 

—

​

 

—

​

 

—

​

 

—

​

 

—

Other Non Owner-Occupied CRE

​

 

965

​

 

965

​

 

—

​

 

742

​

 

14

​

 

14

Direct Financing Leases

​

 

1,364

​

 

1,364

​

 

—

​

 

1,379

​

 

11

​

 

11

Residential Real Estate

​

 

624

​

 

652

​

 

—

​

 

474

​

 

—

​

 

—

Installment and Other Consumer

​

 

562

​

 

562

​

 

—

​

 

525

​

 

—

​

 

—

​

​

$

5,813

​

$

6,171

​

$

—

​

$

4,760

​

$

50

​

$

50

​

​

 

  

​

 

  

​

 

  

​

 

  

​

 

  

​

 

  

Impaired Loans/Leases with Specific Allowance Recorded:

​

 

  

​

 

  

​

 

  

​

 

  

​

 

  

​

 

  

C&I

​

$

569

​

$

569

​

$

341

​

$

479

​

$

—

​

$

—

CRE

​

 

​

​

 

​

​

 

​

​

 

​

​

 

​

​

 

​

Owner-Occupied CRE

​

 

—

​

 

—

​

 

—

​

 

—

​

 

—

​

 

—

Commercial Construction, Land Development, and Other Land

​

 

—

​

 

—

​

 

—

​

 

—

​

 

—

​

 

—

Other Non Owner-Occupied CRE

​

 

6,530

​

 

6,530

​

 

1,692

​

 

5,329

​

 

—

​

 

—

Direct Financing Leases

​

 

55

​

 

55

​

 

20

​

 

59

​

 

—

​

 

—

Residential Real Estate

​

 

260

​

 

260

​

 

23

​

 

206

​

 

—

​

 

—

Installment and Other Consumer

​

 

78

​

 

78

​

 

78

​

 

67

​

 

—

​

 

—

​

​

$

7,492

​

$

7,492

​

$

2,154

​

$

6,140

​

$

—

​

$

—

​

​

 

  

​

 

  

​

 

  

​

 

  

​

 

  

​

 

  

Total Impaired Loans/Leases:

​

 

  

​

 

  

​

 

  

​

 

  

​

 

  

​

 

  

C&I

​

$

2,547

​

$

2,620

​

$

341

​

$

1,991

​

$

25

​

$

25

CRE

​

 

  

​

 

  

​

 

  

​

 

  

​

 

  

​

 

  

Owner-Occupied CRE

​

 

320

​

 

577

​

 

—

​

 

128

​

 

—

​

 

—

Commercial Construction, Land Development, and Other Land

​

 

—

​

 

—

​

 

—

​

 

—

​

 

—

​

 

—

Other Non Owner-Occupied CRE

​

 

7,495

​

 

7,495

​

 

1,692

​

 

6,071

​

 

14

​

 

14

Direct Financing Leases

​

 

1,419

​

 

1,419

​

 

20

​

 

1,438

​

 

11

​

 

11

Residential Real Estate

​

 

884

​

 

912

​

 

23

​

 

680

​

 

—

​

 

—

Installment and Other Consumer

​

 

640

​

 

640

​

 

78

​

 

592

​

 

—

​

 

—

​

​

$

13,305

​

$

13,663

​

$

2,154

​

$

10,900

​

$

50

​

$

50

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Loans/leases, by classes of financing receivable, considered to be impaired as of and for the three months ended June 30, 2020 and 2019 are presented as follows:

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Three Months Ended June 30, 2020

​

Three Months Ended June 30, 2019

​

    

​

​

​

​

Interest Income

​

​

​

​

​

Interest Income

​

​

Average

​

​

​

​

Recognized for

​

Average

​

​

​

​

Recognized for

​

​

Recorded

​

Interest Income

​

Cash Payments

​

Recorded

​

Interest Income

​

Cash Payments

Classes of Loans/Leases

​

Investment

    

Recognized

    

Received

​

Investment

    

Recognized

    

Received

​

 

(dollars in thousands)

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Impaired Loans/Leases with No Specific Allowance Recorded:

 

​

  

 

​

  

 

​

  

​

​

  

 

​

  

 

​

  

C&I

​

$

1,742

​

$

13

​

$

13

​

$

1,683

​

$

29

​

$

29

CRE

​

 

  

​

 

  

​

 

  

​

 

​

​

 

​

​

 

​

Owner-Occupied CRE

​

 

174

​

 

—

​

 

—

​

 

194

​

 

7

​

 

7

Commercial Construction, Land Development, and Other Land

​

 

—

​

 

—

​

 

—

​

 

603

​

 

6

​

 

6

Other Non Owner-Occupied CRE

​

 

978

​

 

7

​

 

7

​

 

3,985

​

 

22

​

 

22

Direct Financing Leases

​

 

1,411

​

 

6

​

 

6

​

 

1,795

​

 

7

​

 

7

Residential Real Estate

​

 

524

​

 

—

​

 

—

​

 

801

​

 

—

​

 

—

Installment and Other Consumer

​

 

550

​

 

—

​

 

—

​

 

816

​

 

3

​

 

3

​

​

$

5,379

​

$

26

​

$

26

​

$

9,877

​

$

74

​

$

74

​

​

 

  

​

 

  

​

 

  

​

 

  

​

 

  

​

 

  

Impaired Loans/Leases with Specific Allowance Recorded:

​

 

  

​

 

  

​

 

  

​

 

  

​

 

  

​

 

  

C&I

​

$

568

​

$

—

​

$

—

​

$

2,046

​

$

9

​

$

9

CRE

​

 

​

​

 

  

​

 

  

​

 

​

​

 

​

​

 

​

Owner-Occupied CRE

​

 

—

​

 

—

​

 

—

​

 

127

​

 

—

​

 

—

Commercial Construction, Land Development, and Other Land

​

 

—

​

 

—

​

 

—

​

 

143

​

 

—

​

 

—

Other Non Owner-Occupied CRE

​

 

6,560

​

 

—

​

 

—

​

 

1,980

​

 

—

​

 

—

Direct Financing Leases

​

 

57

​

 

—

​

 

—

​

 

227

​

 

—

​

 

—

Residential Real Estate

​

 

220

​

 

—

​

 

—

​

 

822

​

 

1

​

 

1

Installment and Other Consumer

​

 

70

​

 

—

​

 

—

​

 

150

​

 

—

​

 

—

​

​

$

7,475

​

$

—

​

$

—

​

$

5,495

​

$

10

​

$

10

​

​

 

  

​

 

  

​

 

  

​

 

  

​

 

  

​

 

  

Total Impaired Loans/Leases:

​

 

  

​

 

  

​

 

  

​

 

  

​

 

  

​

 

  

C&I

​

$

2,310

​

$

13

​

$

13

​

$

3,729

​

$

38

​

$

38

CRE

​

 

  

​

 

  

​

 

  

​

 

  

​

 

  

​

 

  

Owner-Occupied CRE

​

 

174

​

 

—

​

 

—

​

 

321

​

 

7

​

 

7

Commercial Construction, Land Development, and Other Land

​

 

—

​

 

—

​

 

—

​

 

746

​

 

6

​

 

6

Other Non Owner-Occupied CRE

​

 

7,538

​

 

7

​

 

7

​

 

5,965

​

 

22

​

 

22

Direct Financing Leases

​

 

1,468

​

 

6

​

 

6

​

 

2,022

​

 

7

​

 

7

Residential Real Estate

​

 

744

​

 

—

​

 

—

​

 

1,623

​

 

1

​

 

1

Installment and Other Consumer

​

 

620

​

 

—

​

 

—

​

 

966

​

 

3

​

 

3

​

​

$

12,854

​

$

26

​

$

26

​

$

15,372

​

$

84

​

$

84

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Loans/leases, by classes of financing receivable, considered to be impaired as of December 31, 2019 are presented as

follows:

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Unpaid 

​

​

​

​

​

Recorded

​

Principal

​

Related

​

Classes of Loans/Leases

    

Investment

    

Balance

    

Allowance

​

​

 

(dollars in thousands)

​

Impaired Loans/Leases with No Specific Allowance Recorded:

 

​

  

 

​

  

 

​

  

​

C&I

​

$

1,607

​

$

1,647

​

$

—

​

CRE

​

 

  

​

 

  

​

 

  

​

Owner-Occupied CRE

​

 

34

​

 

50

​

 

—

​

Commercial Construction, Land Development, and Other Land

​

 

—

​

 

—

​

 

—

​

Other Non Owner-Occupied CRE

​

 

684

​

 

686

​

 

—

​

Direct Financing Leases

​

 

1,642

​

 

1,642

​

 

—

​

Residential Real Estate

​

 

469

​

 

614

​

 

—

​

Installment and Other Consumer

​

 

476

​

 

476

​

 

—

​

​

​

$

4,912

​

$

5,115

​

$

—

​

​

​

 

  

​

 

  

​

 

  

​

Impaired Loans/Leases with Specific Allowance Recorded:

​

 

  

​

 

  

​

 

  

​

C&I

​

$

239

​

$

239

​

$

170

​

CRE

​

 

  

​

 

  

​

 

  

​

Owner-Occupied CRE

​

 

—

​

 

—

​

 

—

​

Commercial Construction, Land Development, and Other Land

​

 

—

​

 

—

​

 

—

​

Other Non Owner-Occupied CRE

​

 

2,867

​

 

2,867

​

 

125

​

Direct Financing Leases

​

 

383

​

 

383

​

 

270

​

Residential Real Estate

​

 

180

​

 

180

​

 

15

​

Installment and Other Consumer

​

 

80

​

 

80

​

 

80

​

​

​

$

3,749

​

$

3,749

​

$

660

​

​

​

 

  

​

 

  

​

 

  

​

Total Impaired Loans/Leases:

​

 

  

​

 

  

​

 

​

​

C&I

​

$

1,846

​

$

1,886

​

$

170

​

CRE

​

 

​

​

 

​

​

 

​

​

Owner-Occupied CRE

​

 

34

​

 

50

​

 

—

​

Commercial Construction, Land Development, and Other Land

​

 

—

​

 

—

​

 

—

​

Other Non Owner-Occupied CRE

​

 

3,551

​

 

3,553

​

 

125

​

Direct Financing Leases

​

 

2,025

​

 

2,025

​

 

270

​

Residential Real Estate

​

 

649

​

 

794

​

 

15

​

Installment and Other Consumer

​

 

556

​

 

556

​

 

80

​

​

​

$

8,661

​

$

8,864

​

$

660

​

​

​

Impaired loans/leases for which no allowance has been provided have adequate collateral, based on management’s current estimates.

​

For C&I and CRE loans, the Company’s credit quality indicator consists of internally assigned risk ratings.  Each commercial loan is assigned a risk rating upon origination. The risk rating is reviewed every 15 months, at a minimum, and on an as-needed basis depending on the specific circumstances of the loan.

​

For certain C&I loans (equipment financing agreements), direct financing leases, residential real estate loans, and installment and other consumer loans, the Company’s credit quality indicator is performance determined by delinquency status.  Delinquency status is updated daily by the Company’s loan system.

​

​

​

​

​

​

For each class of financing receivable, the following presents the recorded investment by credit quality indicator as of June 30, 2020 and December 31, 2019:

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

As of June 30, 2020

 

​

​

​

​

​

​

CRE

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Non-Owner Occupied

​

​

​

​

​

​

​

​

​

​

​

​

​

Commercial

​

​

​

​

​

​

 

​

​

​

​

​

​

​

Construction,

​

​

​

​

​

​

 

​

​

​

​

​

​

​

Land

​

​

​

​

​

​

 

​

​

​

​

​

Owner-Occupied

​

Development,

​

​

​

​

​

As a % of

 

​

Internally Assigned Risk Rating

    

C&I

    

CRE

    

and Other Land

    

Other CRE

    

Total

    

Total

 

​

​

 

(dollars in thousands)

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Pass (Ratings 1 through 5)

​

$

1,643,654

​

$

463,570

​

$

430,206

​

$

883,724

​

$

3,421,154

 

95.95

%

​

Special Mention (Rating 6)

​

 

29,046

​

 

857

​

 

11,158

​

 

63,547

​

 

104,608

 

2.93

%

​

Substandard (Rating 7)

​

 

23,755

​

 

3,110

​

 

—

​

 

12,990

​

 

39,855

 

1.12

%

​

Doubtful (Rating 8)

​

 

—

​

 

—

​

 

—

​

 

—

​

 

—

 

—

%

​

​

​

$

1,696,455

​

$

467,537

​

$

441,364

​

$

960,261

​

$

3,565,617

 

100.00

%

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

As of June 30, 2020

 

​

​

​

​

Direct Financing

​

Residential Real

​

Installment and

​

​

​

As a % of

 

Delinquency Status *

    

C&I

    

Leases

    

Estate

    

Other Consumer

    

Total

    

Total

 

​

​

(dollars in thousands)

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Performing

​

$

151,242

​

$

77,797

​

$

240,133

​

$

98,472

​

$

567,644

 

99.07

%

Nonperforming

​

 

2,413

​

 

1,308

​

 

936

​

 

678

​

 

5,335

 

0.93

%

​

​

$

153,655

​

$

79,105

​

$

241,069

​

$

99,150

​

$

572,979

 

100.00

%

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

As of December 31, 2019

 

​

​

​

​

​

CRE

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Non-Owner Occupied

​

​

​

​

​

​

​

​

​

​

​

​

Commercial

​

​

​

​

​

​

 

​

​

​

​

​

​

Construction,

​

​

​

​

​

​

 

​

​

​

​

​

​

Land

​

​

​

​

​

​

 

​

​

​

​

Owner-Occupied

​

Development,

​

​

​

​

​

As a % of

 

Internally Assigned Risk Rating

    

C&I

    

CRE

    

and Other Land

    

Other CRE

    

Total

    

Total

 

​

 

(dollars in thousands)

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Pass (Ratings 1 through 5)

​

$

1,334,446

​

$

439,418

​

$

378,572

​

$

896,206

​

$

3,048,642

 

98.28

%

Special Mention (Rating 6)

​

 

12,962

​

 

3,044

​

 

41

​

 

3,905

​

 

19,952

 

0.65

%

Substandard (Rating 7)

​

 

18,439

​

 

1,527

​

 

184

​

 

13,499

​

 

33,649

 

1.09

%

Doubtful (Rating 8)

​

 

—

​

 

—

​

 

—

​

 

—

​

 

—

 

0.01

%

​

​

$

1,365,847

​

$

443,989

​

$

378,797

​

$

913,610

​

$

3,102,243

 

100.00

%

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

As of December 31, 2019

 

​

​

​

​

Direct Financing

​

Residential Real

​

Installment and

​

​

​

As a % of

 

Delinquency Status *

    

C&I

    

Leases

    

Estate

    

Other Consumer

    

Total

    

Total

 

​

​

(dollars in thousands)

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Performing

​

$

140,992

​

$

86,019

​

$

239,198

​

$

108,763

​

$

574,972

 

99.29

%

Nonperforming

​

 

986

​

 

1,850

​

 

706

​

 

589

​

 

4,131

 

0.71

%

​

​

$

141,978

​

$

87,869

​

$

239,904

​

$

109,352

​

$

579,103

 

100.00

%

​

*     Performing = loans/leases accruing and less than 90 days past due. Nonperforming = loans/leases on nonaccrual, accruing loans/leases that are greater than or equal to 90 days past due, and accruing TDRs.

As of June 30, 2020 and December 31, 2019, TDRs totaled $1.3 million and $1.7 million, respectively.

For each class of financing receivable, the following presents the number and recorded investment of TDRs, by type of concession, that were restructured during the three and six months ended June 30, 2020 and 2019. The difference between the pre-modification recorded investment and the post-modification recorded investment would be any partial charge-offs at the time of the restructuring.

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

For the three months ended June 30, 2020

​

For the three months ended June 30, 2019

​

   

​

   

Pre-

    

Post-

    

​

​

    

​

    

Pre-

    

Post-

    

​

​

​

​

​

​

Modification

​

Modification

​

​

​

​

​

​

Modification

​

Modification

​

​

​

​

​

Number of

​

Recorded

​

Recorded

​

Specific

​

Number of

​

Recorded

​

Recorded

​

Specific

Classes of Loans/Leases

​

Loans / Leases

​

Investment

​

Investment

​

Allowance

​

Loans / Leases

​

Investment

​

Investment

​

Allowance

​

​

(dollars in thousands)

CONCESSION - Significant Payment Delay

 

  

 

​

  

 

​

  

 

​

  

​

  

 

​

  

 

​

  

 

​

  

C&I

​

—

​

$

—

​

$

—

​

$

—

​

1

​

$

52

​

$

52

​

$

—

Direct Financing Leases

 

2

​

​

78

​

​

78

​

​

—

​

—

​

​

—

​

​

—

​

​

—

​

 

2

​

$

78

​

$

78

​

$

—

​

1

​

$

52

​

$

52

​

$

—

​

 

  

​

 

  

​

 

  

​

 

  

​

  

​

 

  

​

 

  

​

 

  

CONCESSION - Forgiveness of Principal

 

  

​

 

  

​

 

  

​

 

  

​

  

​

 

  

​

 

  

​

 

  

C&I

 

—

​

$

—

​

$

—

​

$

—

​

1

​

$

587

​

$

537

​

$

—

​

​

—

​

$

—

​

$

—

​

$

—

​

1

​

$

587

​

$

537

​

$

—

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

TOTAL

 

2

​

$

78

​

$

78

​

$

—

​

2

​

$

639

​

$

589

​

$

—

​

 

  

​

 

  

​

 

  

​

 

  

​

  

​

 

  

​

 

  

​

 

  

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

For the six months ended June 30, 2020

​

For the six months ended June 30, 2019

​

   

​

   

Pre-

    

Post-

    

​

​

    

​

    

Pre-

    

Post-

    

​

​

​

​

​

​

Modification

​

Modification

​

​

​

​

​

​

Modification

​

Modification

​

​

​

​

​

Number of

​

Recorded

​

Recorded

​

Specific

​

Number of

​

Recorded

​

Recorded

​

Specific

Classes of Loans/Leases

​

Loans / Leases

​

Investment

​

Investment

​

Allowance

​

Loans / Leases

​

Investment

​

Investment

​

Allowance

​

​

(dollars in thousands)

CONCESSION - Significant Payment Delay

 

  

 

​

  

 

​

  

 

​

  

​

  

 

​

  

 

​

  

 

​

  

C & I

​

2

​

$

111

​

$

111

​

$

—

​

2

​

$

71

​

$

71

​

$

—

Direct Financing Leases

 

3

​

​

145

​

​

145

​

​

—

​

3

​

​

103

​

​

103

​

​

5

​

 

5

​

$

256

​

$

256

​

$

—

​

5

​

$

174

​

$

174

​

$

5

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

CONCESSION - Forgiveness of Principal

 

  

 

​

  

 

​

  

 

​

  

​

  

 

​

  

 

​

  

 

​

  

C & I

 

—

​

$

—

​

$

—

​

$

—

​

1

​

​

587

​

​

537

​

​

—

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

TOTAL

 

5

 

$

256

​

$

256

​

$

—

​

6

​

$

761

​

$

711

​

$

5

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Of the loans restructured during the six months ended June 30, 2020, none were on nonaccrual.  Of the loans restructured during the six months ended June 30, 2019, two with post-modification recorded balances of $65 thousand were on nonaccrual.

For the three months ended June 30, 2020, two of the Company's TDRs redefaulted within 12 months subsequent to restructure, where default is defined as delinquency of 90 days or more and/or placement on nonaccrual status. These TDRs were related to one equipment financing agreement customer whose loans were restructured in fourth quarter of 2019 with pre-modification balances totaling $93 thousand.  For the six months ended June 30, 2020, three of the Company's TDRs redefaulted within 12 months subsequent to restructure, where default is defined as delinquency of 90 days or more and/or placement on nonaccrual status. These TDRs included the two that defaulted in the current quarter as well as a lease that was restructured in the fourth quarter of 2019 with pre-modification balances totaling $55 thousand.

For the three and six months ended June 30, 2019, three of the Company's TDRs redefaulted within 12 months subsequent to restructure, where default is defined as delinquency of 90 days or more and/or placement on nonaccrual status.  Two of these TDRs were related to one customer whose leases were restructured in the first quarter of 2019 with pre-modification balances totaling $66 thousand.  The other TDR related to a customer whose loan was restructured in the third quarter of 2018 with an original pre-modification balance of $2.9 million and a current pre-modification balance of $1.5 million and a partial charge off of $879 thousand in the second quarter of 2019.

Not included in the table above, the Company had seven TDRs that were restructured and charged off for the six months ended June 30, 2020, totaling $354 thousand. The Company had three TDRs that were restructured and charged off for the six months ended June 30, 2019, totaling $161 thousand.

On March 22, 2020, federal banking regulators issued an interagency statement that included guidance on their approach for the accounting of loan modifications in light of the economic impact of the COVID-19 pandemic. The guidance interprets current accounting standards and indicates that a lender can conclude that a borrower is not experiencing financial difficulty if short-term modifications are made in response to COVID-19, such as payment deferrals, fee waivers, extensions of repayment terms or other delays in payment that are insignificant related to the loans in which the borrower is less than 30 days past due on its contractual payments at the time a modification program is implemented. The agencies confirmed in working with the staff of the FASB that short-term modifications made on a good faith basis in response to COVID-19 to borrowers who were current prior to any relief are not TDRs.

In addition, the CARES Act provides financial institutions the option to temporarily suspend certain requirements under GAAP related to TDRs for a limited period of time to account for the effects of COVID-19. To be eligible, the modification must be related to COVID-19, existing loan could not be more than 30 days past due as of December 31, 2019 and modification executed between March 1, 2020 and earlier of 60 days after the termination of the National Emergency or December 31, 2020. If a modification does not meet the criteria of the CARES act, a deferral can still be excluded from TDR treatment as long as the modifications meet the FASB criteria discussed in the preceding paragraph.

The Company implemented its LRP offering to extend qualifying customers’ payments for 90 days.  As of June 30, 2020, the program has provided 1,466 Bank modifications of loans to commercial and consumer clients totaling $491 million and 935 m2 modifications of loans and leases totaling $53 million, representing 11.86% and 1.2% of the total loan and lease portfolio, respectively.