XML 23 R12.htm IDEA: XBRL DOCUMENT v3.21.2
Loans and Allowance for Credit Losses
9 Months Ended
Sep. 30, 2021
Receivables [Abstract]  
Loans and Allowance for Credit Losses

4. Loans and Allowance for Credit Losses

Loan Origination/Risk Management

The Company has certain lending policies and procedures in place that are designed to minimize the level of risk within the loan portfolio.  Diversification of the loan portfolio manages the risk associated with fluctuations in economic conditions.  Authority levels are established for the extension of credit to ensure consistency throughout the Company.  It is necessary that policies, processes, and practices implemented to control the risks of individual

credit transactions and portfolio segments are sound and adhered to.  The Company maintains an independent loan review department that reviews and validates the risk assessment on a continual basis.  Management regularly evaluates the results of the loan reviews.  The loan review process complements and reinforces the risk identification and assessment decisions made by lenders and credit personnel, as well as the Company’s policies and procedures.

Commercial and industrial loans are underwritten after evaluating and understanding the borrower’s ability to operate profitably and prudently expand its business.  Commercial loans are made based on the identified cash flows of the borrower and on the underlying collateral provided by the borrower.  The cash flows of the borrower, however, may not be as expected and the collateral securing these loans may fluctuate in value.  Most commercial loans are secured by the assets being financed or other business assets such as accounts receivable or inventory and may incorporate a personal guarantee.  In the case of loans secured by accounts receivable, the availability of funds for the repayment of these loans may be substantially dependent on the ability of the borrower to collect amounts from its customers.  

Specialty lending loans include Asset-based and Factoring loans. Asset-based loans are offered primarily in the form of revolving lines of credit to commercial borrowers that do not generally qualify for traditional bank financing.  Asset-based loans are underwritten based primarily upon the value of the collateral pledged to secure the loan, rather than on the borrower’s general financial condition.  The Company utilizes pre-loan due diligence techniques, monitoring disciplines, and loan management practices common within the asset-based lending industry to underwrite loans to these borrowers.  Factoring loans provide working capital through the purchase and/or financing of accounts receivable to borrowers in the transportation industry and to commercial borrowers that do not generally qualify for traditional bank financing.  

Commercial real estate loans are subject to underwriting standards and processes similar to commercial loans, in addition to those of real estate loans.  These loans are viewed primarily as cash flow loans and secondarily as loans secured by real estate.  Commercial real estate lending typically involves higher loan principal amounts, and the repayment of these loans is largely dependent on the successful operation of the property securing the loan or the business conducted on the property securing the loan.  The Company requires that an appraisal of the collateral be made at origination and on an as-needed basis, in conformity with current market conditions and regulatory requirements.  The underwriting standards address both owner and non-owner-occupied real estate.  Also included in Commercial real estate are Construction loans that are underwritten using feasibility studies, independent appraisal reviews, sensitivity analysis or absorption and lease rates, and financial analysis of the developers and property owners.  Construction loans are based upon estimates of costs and value associated with the complete project.  Construction loans often involve the disbursement of substantial funds with repayment substantially dependent on the success of the ultimate project.  Sources of repayment for these types of loans may be pre-committed permanent loans, sales of developed property or an interim loan commitment from the Company until permanent financing is obtained.  These loans are closely monitored by on-site inspections and are considered to have higher risks than other real estate loans due to their repayment being sensitive to interest rate changes, governmental regulation of real property, economic conditions, and the availability of long-term financing.

Consumer real estate loans, including residential real estate and home equity loans, are underwritten based on the borrower’s loan-to-value percentage, collection remedies, and overall credit history.  

Consumer loans are underwritten based on the borrower’s repayment ability.  The Company monitors delinquencies on all of its consumer loans and leases.  The underwriting and review practices combined with the relatively small loan amounts that are spread across many individual borrowers, minimizes risk.  Consumer loans and leases that are 90 days past due or more are considered non-performing.

Credit cards include both commercial and consumer credit cards.  Commercial credit cards are generally unsecured and are underwritten with criteria similar to commercial loans, including an analysis of the borrower’s cash flow, available business capital, and overall creditworthiness of the borrower.  Consumer credit cards are underwritten based on the borrower’s repayment ability.  The Company monitors delinquencies on all of its consumer credit cards and periodically reviews the distribution of FICO scores relative to historical periods to monitor credit risk on its consumer credit card loans.  

Credit risk is a potential loss resulting from nonpayment of either the primary or secondary exposure.  Credit risk is mitigated with formal risk management practices and a thorough initial credit-granting process including consistent underwriting standards and approval process.  Control factors or techniques to minimize credit risk include knowing the client, understanding total exposure, analyzing the client and debtor’s financial capacity, and monitoring the client’s activities.  Credit risk and portions of the portfolio risk are managed through concentration considerations, average risk ratings, and other aggregate characteristics.  

Loan Aging Analysis

This table provides a summary of loan classes and an aging of past due loans at September 30, 2021 and December 31, 2020 (in thousands):

 

 

 

September 30, 2021

 

 

 

30-89

Days Past

Due and

Accruing

 

 

Greater than

90 Days Past

Due and

Accruing

 

 

Nonaccrual

Loans

 

 

Total

Past Due

 

 

Current

 

 

Total Loans

 

Loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

$

10,174

 

 

$

1,281

 

 

$

83,445

 

 

$

94,900

 

 

$

6,761,343

 

 

$

6,856,243

 

Specialty lending

 

 

 

 

 

 

 

 

1,211

 

 

 

1,211

 

 

 

507,220

 

 

 

508,431

 

Commercial real estate

 

 

1,036

 

 

 

 

 

 

6,687

 

 

 

7,723

 

 

 

6,147,785

 

 

 

6,155,508

 

Consumer real estate

 

 

1,028

 

 

 

77

 

 

 

4,631

 

 

 

5,736

 

 

 

2,239,963

 

 

 

2,245,699

 

Consumer

 

 

2,729

 

 

 

42

 

 

 

62

 

 

 

2,833

 

 

 

112,672

 

 

 

115,505

 

Credit cards

 

 

1,591

 

 

 

919

 

 

 

500

 

 

 

3,010

 

 

 

390,083

 

 

 

393,093

 

Leases and other

 

 

 

 

 

 

 

 

 

 

 

 

 

 

194,984

 

 

 

194,984

 

Total loans

 

$

16,558

 

 

$

2,319

 

 

$

96,536

 

 

$

115,413

 

 

$

16,354,050

 

 

$

16,469,463

 

 

 

 

 

 

 

December 31, 2020

 

 

 

30-89

Days Past

Due and

Accruing

 

 

Greater than

90 Days Past

Due and

Accruing

 

 

Nonaccrual

Loans

 

 

Total

Past Due

 

 

Current

 

 

Total Loans

 

Loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

$

4,652

 

 

$

319

 

 

$

33,769

 

 

$

38,740

 

 

$

7,023,334

 

 

$

7,062,074

 

Specialty lending

 

 

 

 

 

 

 

 

19,437

 

 

 

19,437

 

 

 

491,863

 

 

 

511,300

 

Commercial real estate

 

 

2,351

 

 

 

225

 

 

 

28,386

 

 

 

30,962

 

 

 

5,877,972

 

 

 

5,908,934

 

Consumer real estate

 

 

524

 

 

 

 

 

 

5,345

 

 

 

5,869

 

 

 

1,939,625

 

 

 

1,945,494

 

Consumer

 

 

281

 

 

 

120

 

 

 

88

 

 

 

489

 

 

 

117,497

 

 

 

117,986

 

Credit cards

 

 

2,061

 

 

 

1,288

 

 

 

798

 

 

 

4,147

 

 

 

362,821

 

 

 

366,968

 

Leases and other

 

 

 

 

 

 

 

 

 

 

 

 

 

 

190,895

 

 

 

190,895

 

Total loans

 

$

9,869

 

 

$

1,952

 

 

$

87,823

 

 

$

99,644

 

 

$

16,004,007

 

 

$

16,103,651

 

 

The Company sold consumer real estate loans with proceeds of $118.8 million and $73.2 million in the secondary market without recourse during the nine months ended September 30, 2021 and 2020, respectively.  

The Company has ceased the recognition of interest on loans with a carrying value of $96.5 million and $87.8 million at September 30, 2021 and December 31, 2020, respectively.  Restructured loans totaled $7.5 million and $10.8 million at September 30, 2021 and December 31, 2020, respectively.  Loans 90 days past due and still accruing interest amounted to $2.3 million and $2.0 million at September 30, 2021 and December 31, 2020, respectively.  All interest accrued but not received for loans placed on nonaccrual is reversed against interest

income.  There was an insignificant amount of interest reversed related to loans on nonaccrual during 2021.  Nonaccrual loans with no related allowance for credit losses totaled $91.9 million and $42.1 million at September 30, 2021 and December 31, 2020, respectively.

The following tables provide the amortized cost of nonaccrual loans with no related allowance for credit losses by loan class at September 30, 2021 and December 31, 2020 (in thousands):

 

 

 

September 30, 2021

 

 

 

Nonaccrual

Loans

 

 

Amortized Cost of Nonaccrual Loans with no related Allowance

 

Loans

 

 

 

 

 

 

 

 

Commercial and industrial

 

$

83,445

 

 

$

79,971

 

Specialty lending

 

 

1,211

 

 

 

 

Commercial real estate

 

 

6,687

 

 

 

6,687

 

Consumer real estate

 

 

4,631

 

 

 

4,631

 

Consumer

 

 

62

 

 

 

62

 

Credit cards

 

 

500

 

 

 

500

 

Total loans

 

$

96,536

 

 

$

91,851

 

 

 

 

December 31, 2020

 

 

 

Nonaccrual

Loans

 

 

Amortized Cost of Nonaccrual Loans with no related Allowance

 

Loans

 

 

 

 

 

 

 

 

Commercial and industrial

 

$

33,769

 

 

$

9,916

 

Specialty lending

 

 

19,437

 

 

 

242

 

Commercial real estate

 

 

28,386

 

 

 

25,733

 

Consumer real estate

 

 

5,345

 

 

 

5,345

 

Consumer

 

 

88

 

 

 

88

 

Credit cards

 

 

798

 

 

 

798

 

Total loans

 

$

87,823

 

 

$

42,122

 

 

Amortized Cost

The following tables provide a summary of the amortized cost balance of each of the Company’s loan classes disaggregated by collateral type and origination year as of September 30, 2021 and December 31, 2020 (in thousands):

 

 

September 30, 2021

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Amortized Cost - Revolving Loans

 

 

Amortized Cost - Revolving Loans Converted to Term Loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loan Segment

and Type

 

Amortized Cost Basis by Origination Year - Term Loans

 

 

 

 

 

 

 

 

 

 

2021

 

 

2020

 

 

2019

 

 

2018

 

 

2017

 

 

Prior

 

 

 

 

 

 

Total

 

Commercial and industrial:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Equipment/Accounts Receivable/Inventory

 

$

2,057,294

 

 

$

1,109,567

 

 

$

400,896

 

 

$

171,666

 

 

$

140,122

 

 

$

153,229

 

 

$

2,676,909

 

 

$

406

 

 

$

6,710,089

 

Agriculture

 

 

7,198

 

 

 

6,478

 

 

 

3,755

 

 

 

731

 

 

 

657

 

 

 

1,210

 

 

 

121,099

 

 

 

10

 

 

 

141,138

 

Overdrafts

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

5,016

 

 

 

 

 

 

5,016

 

Total Commercial and industrial

 

 

2,064,492

 

 

 

1,116,045

 

 

 

404,651

 

 

 

172,397

 

 

 

140,779

 

 

 

154,439

 

 

 

2,803,024

 

 

 

416

 

 

 

6,856,243

 

Specialty lending:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Asset-based lending

 

 

10,245

 

 

 

52,950

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

330,541

 

 

 

 

 

 

393,736

 

Factoring

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

114,695

 

 

 

 

 

 

114,695

 

Total Specialty lending

 

 

10,245

 

 

 

52,950

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

445,236

 

 

 

 

 

 

508,431

 

Commercial real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owner-occupied

 

 

498,622

 

 

 

542,847

 

 

 

269,721

 

 

 

216,268

 

 

 

101,140

 

 

 

190,136

 

 

 

10,983

 

 

 

638

 

 

 

1,830,355

 

Non-owner-occupied

 

 

703,825

 

 

 

732,878

 

 

 

701,884

 

 

 

183,984

 

 

 

110,260

 

 

 

321,302

 

 

 

7,769

 

 

 

 

 

 

2,761,902

 

Farmland

 

 

58,698

 

 

 

279,047

 

 

 

36,083

 

 

 

17,411

 

 

 

22,356

 

 

 

36,841

 

 

 

33,345

 

 

 

 

 

 

483,781

 

5+ Multi-family

 

 

30,346

 

 

 

97,479

 

 

 

47,900

 

 

 

29,164

 

 

 

1,894

 

 

 

36,866

 

 

 

1,408

 

 

 

 

 

 

245,057

 

1-4 Family construction

 

 

36,871

 

 

 

10,054

 

 

 

16,215

 

 

 

 

 

 

 

 

 

 

 

 

470

 

 

 

 

 

 

63,610

 

General construction

 

 

267,695

 

 

 

268,200

 

 

 

93,248

 

 

 

68,419

 

 

 

30,169

 

 

 

303

 

 

 

35,670

 

 

 

7,099

 

 

 

770,803

 

Total Commercial real estate

 

 

1,596,057

 

 

 

1,930,505

 

 

 

1,165,051

 

 

 

515,246

 

 

 

265,819

 

 

 

585,448

 

 

 

89,645

 

 

 

7,737

 

 

 

6,155,508

 

Consumer real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

HELOC

 

 

439

 

 

 

501

 

 

 

339

 

 

 

592

 

 

 

722

 

 

 

7,105

 

 

 

327,965

 

 

 

6,185

 

 

 

343,848

 

First lien: 1-4 family

 

 

649,364

 

 

 

775,112

 

 

 

220,794

 

 

 

64,550

 

 

 

62,212

 

 

 

109,611

 

 

 

61

 

 

 

 

 

 

1,881,704

 

Junior lien: 1-4 family

 

 

5,902

 

 

 

6,619

 

 

 

4,017

 

 

 

1,338

 

 

 

851

 

 

 

1,405

 

 

 

15

 

 

 

 

 

 

20,147

 

Total Consumer real estate

 

 

655,705

 

 

 

782,232

 

 

 

225,150

 

 

 

66,480

 

 

 

63,785

 

 

 

118,121

 

 

 

328,041

 

 

 

6,185

 

 

 

2,245,699

 

Consumer:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revolving line

 

 

735

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

66,695

 

 

 

3,323

 

 

 

70,753

 

Auto

 

 

8,978

 

 

 

9,244

 

 

 

6,391

 

 

 

1,530

 

 

 

693

 

 

 

314

 

 

 

 

 

 

 

 

 

27,150

 

Other

 

 

3,819

 

 

 

1,959

 

 

 

2,126

 

 

 

1,624

 

 

 

2,404

 

 

 

812

 

 

 

4,858

 

 

 

 

 

 

17,602

 

Total Consumer

 

 

13,532

 

 

 

11,203

 

 

 

8,517

 

 

 

3,154

 

 

 

3,097

 

 

 

1,126

 

 

 

71,553

 

 

 

3,323

 

 

 

115,505

 

Credit cards:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consumer

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

173,911

 

 

 

 

 

 

173,911

 

Commercial

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

219,182

 

 

 

 

 

 

219,182

 

Total Credit cards

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

393,093

 

 

 

 

 

 

393,093

 

Leases and other:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Leases

 

 

 

 

 

 

 

 

813

 

 

 

 

 

 

739

 

 

 

643

 

 

 

 

 

 

 

 

 

2,195

 

Other

 

 

21,345

 

 

 

47,203

 

 

 

55,555

 

 

 

22,868

 

 

 

5,872

 

 

 

918

 

 

 

39,028

 

 

 

 

 

 

192,789

 

Total Leases and other

 

 

21,345

 

 

 

47,203

 

 

 

56,368

 

 

 

22,868

 

 

 

6,611

 

 

 

1,561

 

 

 

39,028

 

 

 

 

 

 

194,984

 

Total loans

 

$

4,361,376

 

 

$

3,940,138

 

 

$

1,859,737

 

 

$

780,145

 

 

$

480,091

 

 

$

860,695

 

 

$

4,169,620

 

 

$

17,661

 

 

$

16,469,463

 

 

 

 

 

December 31, 2020

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Amortized Cost - Revolving Loans

 

 

Amortized Cost - Revolving Loans Converted to Term Loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loan Segment

and Type

 

Amortized Cost Basis by Origination Year - Term Loans

 

 

 

 

 

 

 

 

 

 

2020

 

 

2019

 

 

2018

 

 

2017

 

 

2016

 

 

Prior

 

 

 

 

 

 

Total

 

Commercial and industrial:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Equipment/Accounts Receivable/Inventory

 

$

3,185,589

 

 

$

684,488

 

 

$

471,950

 

 

$

185,167

 

 

$

178,576

 

 

$

69,599

 

 

$

2,108,799

 

 

$

 

 

$

6,884,168

 

Agriculture

 

 

8,886

 

 

 

6,495

 

 

 

1,976

 

 

 

3,651

 

 

 

2,164

 

 

 

416

 

 

 

137,955

 

 

 

38

 

 

 

161,581

 

Overdrafts

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

16,325

 

 

 

 

 

 

16,325

 

Total Commercial and industrial

 

 

3,194,475

 

 

 

690,983

 

 

 

473,926

 

 

 

188,818

 

 

 

180,740

 

 

 

70,015

 

 

 

2,263,079

 

 

 

38

 

 

 

7,062,074

 

Specialty lending:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Asset-based lending

 

 

64,258

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

291,091

 

 

 

 

 

 

355,349

 

Factoring

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

155,951

 

 

 

 

 

 

155,951

 

Total Specialty lending

 

 

64,258

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

447,042

 

 

 

 

 

 

511,300

 

Commercial real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owner-occupied

 

 

579,212

 

 

 

334,098

 

 

 

233,192

 

 

 

170,913

 

 

 

120,603

 

 

 

176,377

 

 

 

18,880

 

 

 

51,910

 

 

 

1,685,185

 

Non-owner-occupied

 

 

846,030

 

 

 

630,457

 

 

 

230,549

 

 

 

169,193

 

 

 

333,215

 

 

 

115,753

 

 

 

49,384

 

 

 

97,954

 

 

 

2,472,535

 

Farmland

 

 

297,788

 

 

 

37,288

 

 

 

31,454

 

 

 

37,485

 

 

 

28,925

 

 

 

29,480

 

 

 

40,043

 

 

 

 

 

 

502,463

 

5+ Multi-family

 

 

190,922

 

 

 

80,293

 

 

 

2,835

 

 

 

32,498

 

 

 

39,802

 

 

 

6,298

 

 

 

2,418

 

 

 

94,789

 

 

 

449,855

 

1-4 Family construction

 

 

144

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

30,131

 

 

 

 

 

 

30,275

 

General construction

 

 

20,452

 

 

 

3,082

 

 

 

1,215

 

 

 

514

 

 

 

358

 

 

 

2,738

 

 

 

733,952

 

 

 

6,310

 

 

 

768,621

 

Total Commercial real estate

 

 

1,934,548

 

 

 

1,085,218

 

 

 

499,245

 

 

 

410,603

 

 

 

522,903

 

 

 

330,646

 

 

 

874,808

 

 

 

250,963

 

 

 

5,908,934

 

Consumer real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

HELOC

 

 

82,410

 

 

 

11,236

 

 

 

4,263

 

 

 

241

 

 

 

63

 

 

 

2,561

 

 

 

294,390

 

 

 

5

 

 

 

395,169

 

First lien: 1-4 family

 

 

896,676

 

 

 

304,017

 

 

 

83,429

 

 

 

87,927

 

 

 

78,458

 

 

 

75,408

 

 

 

2,579

 

 

 

 

 

 

1,528,494

 

Junior lien: 1-4 family

 

 

9,142

 

 

 

6,383

 

 

 

2,360

 

 

 

1,247

 

 

 

948

 

 

 

1,470

 

 

 

281

 

 

 

 

 

 

21,831

 

Total Consumer real estate

 

 

988,228

 

 

 

321,636

 

 

 

90,052

 

 

 

89,415

 

 

 

79,469

 

 

 

79,439

 

 

 

297,250

 

 

 

5

 

 

 

1,945,494

 

Consumer:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revolving line

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

65,215

 

 

 

 

 

 

65,215

 

Auto

 

 

12,470

 

 

 

9,846

 

 

 

2,960

 

 

 

1,645

 

 

 

680

 

 

 

348

 

 

 

 

 

 

 

 

 

27,949

 

Other

 

 

5,017

 

 

 

3,200

 

 

 

2,131

 

 

 

216

 

 

 

1,005

 

 

 

172

 

 

 

13,081

 

 

 

 

 

 

24,822

 

Total Consumer

 

 

17,487

 

 

 

13,046

 

 

 

5,091

 

 

 

1,861

 

 

 

1,685

 

 

 

520

 

 

 

78,296

 

 

 

 

 

 

117,986

 

Credit cards:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consumer

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

188,681

 

 

 

 

 

 

188,681

 

Commercial

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

178,287

 

 

 

 

 

 

178,287

 

Total Credit cards

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

366,968

 

 

 

 

 

 

366,968

 

Leases and other:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Leases

 

 

 

 

 

915

 

 

 

 

 

 

787

 

 

 

 

 

 

711

 

 

 

 

 

 

 

 

 

2,413

 

Other

 

 

33,626

 

 

 

10,758

 

 

 

7,659

 

 

 

2,611

 

 

 

1,323

 

 

 

646

 

 

 

131,859

 

 

 

 

 

 

188,482

 

Total Leases and other

 

 

33,626

 

 

 

11,673

 

 

 

7,659

 

 

 

3,398

 

 

 

1,323

 

 

 

1,357

 

 

 

131,859

 

 

 

 

 

 

190,895

 

Total loans

 

$

6,232,622

 

 

$

2,122,556

 

 

$

1,075,973

 

 

$

694,095

 

 

$

786,120

 

 

$

481,977

 

 

$

4,459,302

 

 

$

251,006

 

 

$

16,103,651

 

 

Accrued interest on loans totaled $48.4 million and $58.8 million as of September 30, 2021 and December 31, 2020, respectively, and is included in the Accrued income line on the Company’s Consolidated Balance Sheets.  The total amount of accrued interest is excluded from the amortized cost basis of loans presented above.  Further, the Company has elected not to measure an allowance for credit losses for accrued interest receivable.

Credit Quality Indicators

As part of the on-going monitoring of the credit quality of the Company’s loan portfolio, management tracks certain credit quality indicators including trends related to the risk grading of specified classes of loans, net charge-offs, non-performing loans, and general economic conditions.

The Company utilizes a risk grading matrix to assign a rating to each of its commercial, commercial real estate, and construction real estate loans. Changes in credit risk are monitored on a continuous basis and changes in risk ratings are made when identified.  The loan ratings are summarized into the following categories:  Non-watch list, Watch, Special Mention, Substandard, and Doubtful.  Any loan not classified in one of the categories described below is considered to be a Non-watch list loan.  A description of the general characteristics of the loan rating categories is as follows:

 

Watch – This rating represents credit exposure that presents higher than average risk and warrants greater than routine attention by Company personnel due to conditions affecting the borrower, the borrower’s industry, or the economic environment.  These conditions have resulted in some degree of uncertainty that results in higher than average credit risk.  These loans are considered pass-rated credits.

 

Special Mention – This rating reflects a potential weakness that deserves management’s close attention.  If left uncorrected, these potential weaknesses may result in deterioration of the repayment prospects for the asset or the borrower’s credit position at some future date.  The rating is not adversely classified and does not expose an institution to sufficient risk to warrant adverse classification.

 

Substandard – This rating represents an asset inadequately protected by the current sound worth and paying capacity of the borrower or of the collateral pledged, if any.  Assets so classified must have a well-defined weakness or weaknesses that jeopardize the liquidation of the debt.  Loans in this category are characterized by the distinct possibility that the Company will sustain some loss if the deficiencies are not corrected.  Loss potential, while existing in the aggregate amount of substandard assets, does not have to exist in individual assets classified as substandard.

 

Doubtful – This rating represents an asset that has all the weaknesses inherent in an asset classified as substandard, with the added characteristic that the weaknesses make collection or liquidation in full, based on currently existing facts, conditions and values, highly questionable and improbable.  The possibility of loss is extremely high, but because of certain important and reasonably specific pending factors, which may work to the advantage of strengthening the asset, its classification as an estimated loss is deferred until its more exact status may be determined.  Pending factors include proposed merger, acquisition, liquidation procedures, capital injection, or perfecting liens.

Commercial and industrial

A discussion of the credit quality indicators that impact each type of collateral securing Commercial and industrial loans is included below:

Equipment, accounts receivable, and inventory General commercial and industrial loans are secured by working capital assets and non-real estate assets.  The general purpose of these loans is for financing capital expenditures and current operations for commercial and industrial entities.  These assets are short-term in nature.  In the case of accounts receivable and inventories, the repayment of debt is reliant upon converting assets into cash or through goods and services being sold and collected.  Collateral based-risk is due to aged short-term assets, which can be indicative of underlying issues with the borrower and lead to the value of the collateral being overstated.

Agriculture Agricultural loans are secured by non-real estate agricultural assets.  These include shorter-term assets such as equipment, crops, and livestock.  The risks associated with loans to finance crops or livestock include the borrower’s ability to successfully raise and market the commodity.  Adverse weather conditions and other natural perils can dramatically affect farmers’ or ranchers’ production and ability to service debt.  Volatile commodity prices present another significant risk for agriculture borrowers.  Market price volatility and production cost volatility can affect both revenues and expenses.

Overdrafts Commercial overdrafts are typically short-term and unsecured.  Some commercial borrowers tie their overdraft obligation to their line of credit, so any draw on the line of credit will satisfy the overdraft.

Based on the factors noted above for each type of collateral, the Company assigns risk ratings to borrowers based on their most recently assessed financial position.

The following tables provide a summary of the amortized cost balance by collateral type and risk rating as of September 30, 2021 and December 31, 2020 (in thousands):

 

 

September 30, 2021

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Amortized Cost - Revolving Loans

 

 

Amortized Cost - Revolving Loans Converted to Term Loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Risk by Collateral

 

Amortized Cost Basis by Origination Year - Term Loans

 

 

 

 

 

 

 

 

 

 

2021

 

 

2020

 

 

2019

 

 

2018

 

 

2017

 

 

Prior

 

 

 

 

 

 

Total

 

Equipment/Accounts Receivable/Inventory

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-watch list – Pass

 

$

1,951,722

 

 

$

1,019,686

 

 

$

363,729

 

 

$

156,312

 

 

$

124,445

 

 

$

152,159

 

 

$

2,438,881

 

 

$

406

 

 

$

6,207,340

 

Watch – Pass

 

 

65,785

 

 

 

42,201

 

 

 

34,299

 

 

 

10,236

 

 

 

7,723

 

 

 

874

 

 

 

96,320

 

 

 

 

 

 

257,438

 

Special Mention

 

 

8,379

 

 

 

3,603

 

 

 

 

 

 

625

 

 

 

1,816

 

 

 

9

 

 

 

44,986

 

 

 

 

 

 

59,418

 

Substandard

 

 

31,408

 

 

 

11,702

 

 

 

2,868

 

 

 

1,019

 

 

 

1,281

 

 

 

187

 

 

 

63,073

 

 

 

 

 

 

111,538

 

Doubtful

 

 

 

 

 

32,375

 

 

 

 

 

 

3,474

 

 

 

4,857

 

 

 

 

 

 

33,649

 

 

 

 

 

 

74,355

 

Total Equipment/Accounts Receivable/Inventory

 

$

2,057,294

 

 

$

1,109,567

 

 

$

400,896

 

 

$

171,666

 

 

$

140,122

 

 

$

153,229

 

 

$

2,676,909

 

 

$

406

 

 

$

6,710,089

 

Agriculture

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-watch list – Pass

 

$

6,633

 

 

$

5,708

 

 

$

2,968

 

 

$

303

 

 

$

646

 

 

$

1,188

 

 

$

90,056

 

 

$

10

 

 

$

107,512

 

Watch – Pass

 

 

500

 

 

 

300

 

 

 

348

 

 

 

428

 

 

 

11

 

 

 

22

 

 

 

7,182

 

 

 

 

 

 

8,791

 

Special Mention

 

 

 

 

 

 

 

 

439

 

 

 

 

 

 

 

 

 

 

 

 

1,375

 

 

 

 

 

 

1,814

 

Substandard

 

 

65

 

 

 

470

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

22,486

 

 

 

 

 

 

23,021

 

Doubtful

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Agriculture

 

$

7,198

 

 

$

6,478

 

 

$

3,755

 

 

$

731

 

 

$

657

 

 

$

1,210

 

 

$

121,099

 

 

$

10

 

 

$

141,138

 

 

 

 

 

December 31, 2020

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Amortized Cost - Revolving Loans

 

 

Amortized Cost - Revolving Loans Converted to Term Loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Risk by Collateral

 

Amortized Cost Basis by Origination Year - Term Loans

 

 

 

 

 

 

 

 

 

 

2020

 

 

2019

 

 

2018

 

 

2017

 

 

2016

 

 

Prior

 

 

 

 

 

 

Total

 

Equipment/Accounts Receivable/Inventory

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-watch list – Pass

 

$

2,975,305

 

 

$

664,016

 

 

$

439,460

 

 

$

171,409

 

 

$

165,321

 

 

$

67,442

 

 

$

1,948,261

 

 

$

 

 

$

6,431,214

 

Watch – Pass

 

 

89,746

 

 

 

10,400

 

 

 

9,309

 

 

 

5,126

 

 

 

11,044

 

 

 

1,592

 

 

 

70,768

 

 

 

 

 

 

197,985

 

Special Mention

 

 

53,334

 

 

 

9,788

 

 

 

15,524

 

 

 

1,898

 

 

 

2,158

 

 

 

 

 

 

8,485

 

 

 

 

 

 

91,187

 

Substandard

 

 

67,118

 

 

 

231

 

 

 

7,657

 

 

 

1,369

 

 

 

53

 

 

 

565

 

 

 

81,246

 

 

 

 

 

 

158,239

 

Doubtful

 

 

86

 

 

 

53

 

 

 

 

 

 

5,365

 

 

 

 

 

 

 

 

 

39

 

 

 

 

 

 

5,543

 

Total Equipment/Accounts Receivable/Inventory

 

$

3,185,589

 

 

$

684,488

 

 

$

471,950

 

 

$

185,167

 

 

$

178,576

 

 

$

69,599

 

 

$

2,108,799

 

 

$

 

 

$

6,884,168

 

Agriculture

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-watch list – Pass

 

$

7,880

 

 

$

3,924

 

 

$

1,389

 

 

$

1,379

 

 

$

1,759

 

 

$

404

 

 

$

92,917

 

 

$

38

 

 

$

109,690

 

Watch – Pass

 

 

179

 

 

 

2,571

 

 

 

188

 

 

 

102

 

 

 

345

 

 

 

 

 

 

17,956

 

 

 

 

 

 

21,341

 

Special Mention

 

 

303

 

 

 

 

 

 

399

 

 

 

22

 

 

 

 

 

 

12

 

 

 

6,674

 

 

 

 

 

 

7,410

 

Substandard

 

 

524

 

 

 

 

 

 

 

 

 

2,148

 

 

 

60

 

 

 

 

 

 

20,408

 

 

 

 

 

 

23,140

 

Doubtful

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Agriculture

 

$

8,886

 

 

$

6,495

 

 

$

1,976

 

 

$

3,651

 

 

$

2,164

 

 

$

416

 

 

$

137,955

 

 

$

38

 

 

$

161,581

 

 

Specialty lending

A discussion of the credit quality indicators that impact each type of collateral securing Specialty loans is included below:

Asset-based lending General asset-based loans are secured by accounts receivable, inventory, equipment, and real estate.  The purpose of these loans is for financing current operations for commercial customers.  The repayment of debt is reliant upon collection of the accounts receivable within 30 to 90 days or converting assets into cash or through goods and services being sold and collected.  The Company tracks each individual borrower credit risk based on their loan to collateral position.  Any borrower position where the underlying value of collateral is below the fair value of the loan is considered out-of-margin and inherently higher risk.

Factoring General factoring loans are secured by accounts receivable.  The purpose of these loans is for financing current operations for trucking or other commercial customers.  The repayment of debt is reliant upon collection of the accounts receivable within 30 to 90 days.  The Company tracks each individual borrower’s credit risk based on their loan to collateral position.  To assess credit risk, the portfolio is separated into two tiers and a specifically impaired category.  Tier 1 are loans that have not experienced collateral coverage rates falling below an internally tracked threshold at any time during their relationship history.  The internal threshold is lower than each customers’ actual contractual collateral coverage ratio.  Tier 2 are loans that have experienced collateral coverage rates falling below the same internally tracked threshold during their relationship history.  Loans individually evaluated are loans that have either experienced collateral coverage rates falling below an internally tracked threshold during their relationship history or have balances that are greater than an internally tracked threshold.  Individually evaluated loans utilize a practical expedient for the purpose of determining the expected credit loss. Collateral dependent assets are loans placed on non-accrual and loans considered to be TDRs.  The combination of these categories has created an associated allowance to this portfolio of $2.7 million and $0.6 million at September 30, 2021 and December 31, 2020, respectively.

The following table provides a summary of the amortized cost balance by risk rating for asset-based loans as of September 30, 2021 and December 31, 2020 (in thousands):

 

 

 

Asset-based lending

 

Risk

 

September 30, 2021

 

 

December 31, 2020

 

In-margin

 

$

380,732

 

 

$

331,360

 

Out-of-margin

 

 

13,004

 

 

 

23,989

 

Total

 

$

393,736

 

 

$

355,349

 

 

The following table provides a summary of the amortized cost balance by risk rating for factoring loans as of September 30, 2021 and December 31, 2020 (in thousands):

 

 

 

Factoring

 

Risk

 

September 30, 2021

 

 

December 31, 2020

 

Tier 1

 

$

10,036

 

 

$

10,774

 

Tier 2

 

 

69,733

 

 

 

135,861

 

Individually evaluated

 

 

33,715

 

 

 

7,755

 

Collateral dependent assets

 

 

1,211

 

 

 

1,561

 

Total

 

$

114,695

 

 

$

155,951

 

 

Commercial real estate

A discussion of the credit quality indicators that impact each type of collateral securing Commercial real estate loans is included below:

Owner-occupied Owner-occupied loans are secured by commercial real estate.  These loans are often longer tenured and susceptible to multiple economic cycles.  The loans rely on the owner-occupied operations to service debt which cover a broad spectrum of industries.  Real estate debt can carry a significant amount of leverage for a borrower to maintain.

Non-owner-occupied Non-owner-occupied loans are secured by commercial real estate.  These loans are often longer tenured and susceptible to multiple economic cycles.  The key element of risk in this type of lending is the cyclical nature of real estate markets.  Although national conditions affect the overall real estate industry, the effect of national conditions on local markets is equally important.  Factors such as unemployment rates, consumer demand, household formation, and the level of economic activity can vary widely from state to state and among metropolitan areas.  In addition to geographic considerations, markets can be defined by property type.  While all sectors are influenced by economic conditions, some sectors are more sensitive to certain economic factors than others.

Farmland Farmland loans are secured by real estate used for agricultural purposes such as crop and livestock production. Assets used as collateral are long-term assets that carry the ability to have longer amortizations and maturities.  Longer terms carry the risk of added susceptibility to market conditions. The limited purpose of some Agriculture-related collateral affects credit risk because such collateral may have limited or no other uses to support values when loan repayment problems emerge.

5+ Multi-family 5+ multi-family loans are secured by a multi-family residential property. The primary risks associated with this type of collateral are largely driven by economic conditions. The national and local market conditions can change with unemployment rates or competing supply of multi-family housing.   Tenants may not be able to afford their housing or have better options and this can result in increased vacancy.  Rents may need to be lowered to fill apartment units.  Increased vacancy and lower rental rates not only drive the borrower’s ability to repay debt but also contribute to how the collateral is valued.

1-4 Family construction 1-4 family construction loans are secured by 1-4 family residential real estate and are in the process of construction or improvements being made. The predominant risk inherent to this portfolio is the risk associated with a borrower’s ability to successfully complete a project on time and within budget. Market

conditions also play an important role in understanding the risk profile.  Risk from adverse changes in market conditions from the start of development to completion can result in deflated collateral values

General construction General construction loans are secured by commercial real estate in process of construction or improvements being made and their repayment is dependent on the collateral’s completion.  Construction lending presents unique risks not encountered in term financing of existing real estate. The predominant risk inherent to this portfolio is the risk associated with a borrower’s ability to successfully complete a project on time and within budget.  Commercial properties under construction are susceptible to market and economic conditions.  Demand from prospective customers may erode after construction begins because of a general economic slowdown or an increase in the supply of competing properties.

Based on the factors noted above for each type of collateral, the Company assigns risk ratings to borrowers based on their most recently assessed financial position.  

The following tables provide a summary of the amortized cost balance by collateral type and risk rating as of September 30, 2021 and December 31, 2020 (in thousands):

 

 

September 30, 2021

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Amortized Cost - Revolving Loans

 

 

Amortized Cost - Revolving Loans Converted to Term Loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Risk by Collateral

 

Amortized Cost Basis by Origination Year - Term Loans

 

 

 

 

 

 

 

 

 

 

2021

 

 

2020

 

 

2019

 

 

2018

 

 

2017

 

 

Prior

 

 

 

 

 

 

Total

 

Owner-occupied

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-watch list – Pass

 

$

498,332

 

 

$

530,483

 

 

$

251,374

 

 

$

212,965

 

 

$

97,369

 

 

$

182,869

 

 

$

10,883

 

 

$

638

 

 

$

1,784,913

 

Watch – Pass

 

 

 

 

 

10,996

 

 

 

17,212

 

 

 

1,062

 

 

 

1,157

 

 

 

3,745

 

 

 

 

 

 

 

 

 

34,172

 

Special Mention

 

 

98

 

 

 

1,334

 

 

 

 

 

 

 

 

 

 

 

 

991

 

 

 

 

 

 

 

 

 

2,423

 

Substandard

 

 

192

 

 

 

34

 

 

 

1,135

 

 

 

2,241

 

 

 

2,614

 

 

 

2,531

 

 

 

100

 

 

 

 

 

 

8,847

 

Doubtful

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Owner-occupied

 

$

498,622

 

 

$

542,847

 

 

$

269,721

 

 

$

216,268

 

 

$

101,140

 

 

$

190,136

 

 

$

10,983

 

 

$

638

 

 

$

1,830,355

 

Non-owner-occupied

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-watch list – Pass

 

$

657,172

 

 

$

722,918

 

 

$

607,828

 

 

$

172,723

 

 

$

104,929

 

 

$

282,344

 

 

$

7,769

 

 

$

 

 

$

2,555,683

 

Watch – Pass

 

 

46,653

 

 

 

1,294

 

 

 

42,625

 

 

 

11,261

 

 

 

5,331

 

 

 

2,623

 

 

 

 

 

 

 

 

 

109,787

 

Special Mention

 

 

 

 

 

8,666

 

 

 

24,921

 

 

 

 

 

 

 

 

 

36,300

 

 

 

 

 

 

 

 

 

69,887

 

Substandard

 

 

 

 

 

 

 

 

26,510

 

 

 

 

 

 

 

 

 

35

 

 

 

 

 

 

 

 

 

26,545

 

Doubtful

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Non-owner-occupied

 

$

703,825

 

 

$

732,878

 

 

$

701,884

 

 

$

183,984

 

 

$

110,260

 

 

$

321,302

 

 

$

7,769

 

 

$

 

 

$

2,761,902

 

Farmland

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-watch list – Pass

 

$

37,740

 

 

$

237,500

 

 

$

28,028

 

 

$

2,229

 

 

$

21,456

 

 

$

14,822

 

 

$

22,091

 

 

$

 

 

$

363,866

 

Watch – Pass

 

 

6,130

 

 

 

24,411

 

 

 

6,802

 

 

 

15,167

 

 

 

218

 

 

 

20,382

 

 

 

8,999

 

 

 

 

 

 

82,109

 

Special Mention

 

 

195

 

 

 

356

 

 

 

297

 

 

 

 

 

 

682

 

 

 

687

 

 

 

257

 

 

 

 

 

 

2,474

 

Substandard

 

 

14,633

 

 

 

16,780

 

 

 

956

 

 

 

15

 

 

 

 

 

 

950

 

 

 

1,998

 

 

 

 

 

 

35,332

 

Doubtful

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Farmland

 

$

58,698

 

 

$

279,047

 

 

$

36,083

 

 

$

17,411

 

 

$

22,356

 

 

$

36,841

 

 

$

33,345

 

 

$

 

 

$

483,781

 

5+ Multi-family

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-watch list – Pass

 

$

30,346

 

 

$

97,479

 

 

$

47,900

 

 

$

29,164

 

 

$

1,894

 

 

$

36,866

 

 

$

1,408

 

 

$

 

 

$

245,057

 

Watch – Pass

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Special Mention

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Substandard

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Doubtful

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total 5+ Multi-family

 

$

30,346

 

 

$

97,479

 

 

$

47,900

 

 

$

29,164

 

 

$

1,894

 

 

$

36,866

 

 

$

1,408

 

 

$

 

 

$

245,057

 

1-4 Family construction

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-watch list – Pass

 

$

36,871

 

 

$

10,054

 

 

$

16,215

 

 

$

 

 

$

 

 

$

 

 

$

470

 

 

$

 

 

$

63,610

 

Watch – Pass

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Special Mention

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Substandard

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Doubtful

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total 1-4 Family construction

 

$

36,871

 

 

$

10,054

 

 

$

16,215

 

 

$

 

 

$

 

 

$

 

 

$

470

 

 

$

 

 

$

63,610

 

General construction

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-watch list – Pass

 

$

267,695

 

 

$

268,200

 

 

$

91,549

 

 

$

68,419

 

 

$

30,169

 

 

$

303

 

 

$

35,670

 

 

$

7,099

 

 

$

769,104

 

Watch – Pass

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Special Mention

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Substandard

 

 

 

 

 

 

 

 

1,614

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1,614

 

Doubtful

 

 

 

 

 

 

 

 

85

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

85

 

Total General construction

 

$

267,695

 

 

$

268,200

 

 

$

93,248

 

 

$

68,419

 

 

$

30,169

 

 

$

303

 

 

$

35,670

 

 

$

7,099

 

 

$

770,803

 

 

 

 

 

 

December 31, 2020

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Amortized Cost - Revolving Loans

 

 

Amortized Cost - Revolving Loans Converted to Term Loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Risk by Collateral

 

Amortized Cost Basis by Origination Year - Term Loans

 

 

 

 

 

 

 

 

 

 

2020

 

 

2019

 

 

2018

 

 

2017

 

 

2016

 

 

Prior

 

 

 

 

 

 

Total

 

Owner-occupied

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-watch list – Pass

 

$

568,636

 

 

$

327,579

 

 

$

227,581

 

 

$

141,758

 

 

$

118,593

 

 

$

163,292

 

 

$

15,052

 

 

$

51,910

 

 

$

1,614,401

 

Watch – Pass

 

 

1,712

 

 

 

6,413

 

 

 

4,761

 

 

 

1,194

 

 

 

 

 

 

8,581

 

 

 

 

 

 

 

 

 

22,661

 

Special Mention

 

 

1,424

 

 

 

 

 

 

 

 

 

 

 

 

1,588

 

 

 

 

 

 

 

 

 

 

 

 

3,012

 

Substandard

 

 

7,440

 

 

 

106

 

 

 

850

 

 

 

27,961

 

 

 

422

 

 

 

4,504

 

 

 

3,828

 

 

 

 

 

 

45,111

 

Doubtful

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Owner-occupied

 

$

579,212

 

 

$

334,098

 

 

$

233,192

 

 

$

170,913

 

 

$

120,603

 

 

$

176,377

 

 

$

18,880

 

 

$

51,910

 

 

$

1,685,185

 

Non-owner-occupied

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-watch list – Pass

 

$

802,078

 

 

$

525,246

 

 

$

205,484

 

 

$

156,290

 

 

$

294,979

 

 

$

101,616

 

 

$

49,384

 

 

$

81,499

 

 

$

2,216,576

 

Watch – Pass

 

 

43,769

 

 

 

45,748

 

 

 

25,065

 

 

 

12,903

 

 

 

1,936

 

 

 

7,701

 

 

 

 

 

 

16,455

 

 

 

153,577

 

Special Mention

 

 

183

 

 

 

32,953

 

 

 

 

 

 

 

 

 

36,300

 

 

 

5,100

 

 

 

 

 

 

 

 

 

74,536

 

Substandard

 

 

 

 

 

26,510

 

 

 

 

 

 

 

 

 

 

 

 

1,336

 

 

 

 

 

 

 

 

 

27,846

 

Doubtful

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Non-owner-occupied

 

$

846,030

 

 

$

630,457

 

 

$

230,549

 

 

$

169,193

 

 

$

333,215

 

 

$

115,753

 

 

$

49,384

 

 

$

97,954

 

 

$

2,472,535

 

Farmland

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-watch list – Pass

 

$

237,124

 

 

$

27,815

 

 

$

15,907

 

 

$

26,071

 

 

$

13,376

 

 

$

8,924

 

 

$

19,074

 

 

$

 

 

$

348,291

 

Watch – Pass

 

 

20,992

 

 

 

9,221

 

 

 

13,404

 

 

 

5,133

 

 

 

6,301

 

 

 

19,835

 

 

 

17,699

 

 

 

 

 

 

92,585

 

Special Mention

 

 

 

 

 

 

 

 

630

 

 

 

1,854

 

 

 

4,901

 

 

 

40

 

 

 

861

 

 

 

 

 

 

8,286

 

Substandard

 

 

39,672

 

 

 

252

 

 

 

1,513

 

 

 

4,427

 

 

 

4,347

 

 

 

681

 

 

 

2,409

 

 

 

 

 

 

53,301

 

Doubtful

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Farmland

 

$

297,788

 

 

$

37,288

 

 

$

31,454

 

 

$

37,485

 

 

$

28,925

 

 

$

29,480

 

 

$

40,043

 

 

$

 

 

$

502,463

 

5+ Multi-family

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-watch list – Pass

 

$

190,922

 

 

$

77,846

 

 

$

2,835

 

 

$

31,173

 

 

$

39,802

 

 

$

6,298

 

 

$

2,418

 

 

$

94,789

 

 

$

446,083

 

Watch – Pass

 

 

 

 

 

 

 

 

 

 

 

1,325

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1,325

 

Special Mention

 

 

 

 

 

2,447

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2,447

 

Substandard

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Doubtful

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total 5+ Multi-family

 

$

190,922

 

 

$

80,293

 

 

$

2,835

 

 

$

32,498

 

 

$

39,802

 

 

$

6,298

 

 

$

2,418

 

 

$

94,789

 

 

$

449,855

 

1-4 Family construction

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-watch list – Pass

 

$

144

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

30,131

 

 

$

 

 

$

30,275

 

Watch – Pass

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Special Mention

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Substandard

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Doubtful

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total 1-4 Family construction

 

$

144

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

30,131

 

 

$

 

 

$

30,275

 

General construction

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-watch list – Pass

 

$

20,452

 

 

$

2,996

 

 

$

1,215

 

 

$

514

 

 

$

358

 

 

$

2,738

 

 

$

730,616

 

 

$

6,310

 

 

$

765,199

 

Watch – Pass

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Special Mention

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Substandard

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

3,336

 

 

 

 

 

 

3,336

 

Doubtful

 

 

 

 

 

86

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

86

 

Total General construction

 

$

20,452

 

 

$

3,082

 

 

$

1,215

 

 

$

514

 

 

$

358

 

 

$

2,738

 

 

$

733,952

 

 

$

6,310

 

 

$

768,621

 

 

Consumer real estate

A discussion of the credit quality indicators that impact each type of collateral securing Consumer real estate loans is included below:

HELOC HELOC loans are revolving lines of credit secured by 1-4 family residential property. The primary risk is the borrower’s inability to repay debt.  Revolving notes are often associated with HELOCs that can be secured by real estate without a 1st lien priority.  Collateral is susceptible to market volatility impacting home values or economic downturns.

First lien: 1-4 family First lien 1-4 family loans are secured by a first lien on 1-4 family residential property. These term loans carry longer maturities and amortizations.  The longer tenure exposes the borrower to multiple economic cycles, coupled with longer amortizations that result in smaller principal reduction early in the life of the loan. Collateral is susceptible to market volatility impacting home values.

Junior lien: 1-4 family Junior lien 1-4 family loans are secured by a junior lien on 1-4 family residential property. The Company’s primary risk is the borrower’s inability to repay debt and not being in a first lien position. Collateral is susceptible to market volatility impacting home values or economic downturns.

A borrower is considered non-performing if the Company has ceased the recognition of interest and the loan is placed on non-accrual.  Charge-offs and borrower performance are tracked on a loan origination vintage basis. Certain vintages, based on their maturation cycle, could be at higher risk due to collateral-based risk factors.  

The following tables provide a summary of the amortized cost balance by collateral type and risk rating as of September 30, 2021 and December 31, 2020 (in thousands):

 

 

September 30, 2021

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Amortized Cost - Revolving Loans

 

 

Amortized Cost - Revolving Loans Converted to Term Loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Risk by Collateral

 

Amortized Cost Basis by Origination Year - Term Loans

 

 

 

 

 

 

 

 

 

 

2021

 

 

2020

 

 

2019

 

 

2018

 

 

2017

 

 

Prior

 

 

 

 

 

 

Total

 

HELOC

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Performing

 

$

439

 

 

$

485

 

 

$

199

 

 

$

167

 

 

$

454

 

 

$

5,407

 

 

$

327,863

 

 

$

6,124

 

 

$

341,138

 

Non-performing

 

 

 

 

 

16

 

 

 

140

 

 

 

425

 

 

 

268

 

 

 

1,698

 

 

 

102

 

 

 

61

 

 

 

2,710

 

Total HELOC

 

$

439

 

 

$

501

 

 

$

339

 

 

$

592

 

 

$

722

 

 

$

7,105

 

 

$

327,965

 

 

$

6,185

 

 

$

343,848

 

First lien: 1-4 family

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Performing

 

$

649,364

 

 

$

775,040

 

 

$

220,539

 

 

$

64,398

 

 

$

61,898

 

 

$

108,563

 

 

$

61

 

 

$

 

 

$

1,879,863

 

Non-performing

 

 

 

 

 

72

 

 

 

255

 

 

 

152

 

 

 

314

 

 

 

1,048

 

 

 

 

 

 

 

 

 

1,841

 

Total First lien: 1-4 family

 

$

649,364

 

 

$

775,112

 

 

$

220,794

 

 

$

64,550

 

 

$

62,212

 

 

$

109,611

 

 

$

61

 

 

$

 

 

$

1,881,704

 

Junior lien: 1-4 family

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Performing

 

$

5,902

 

 

$

6,619

 

 

$

4,017

 

 

$

1,329

 

 

$

831

 

 

$

1,355

 

 

$

15

 

 

$

 

 

$

20,068

 

Non-performing

 

 

 

 

 

 

 

 

 

 

 

9

 

 

 

20

 

 

 

50

 

 

 

 

 

 

 

 

 

79

 

Total Junior lien: 1-4 family

 

$

5,902

 

 

$

6,619

 

 

$

4,017

 

 

$

1,338

 

 

$

851

 

 

$

1,405

 

 

$

15

 

 

$

 

 

$

20,147

 

 

 

 

 

December 31, 2020

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Amortized Cost - Revolving Loans

 

 

Amortized Cost - Revolving Loans Converted to Term Loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Risk by Collateral

 

Amortized Cost Basis by Origination Year - Term Loans

 

 

 

 

 

 

 

 

 

 

2020

 

 

2019

 

 

2018

 

 

2017

 

 

2016

 

 

Prior

 

 

 

 

 

 

Total

 

HELOC

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Performing

 

$

82,410

 

 

$

11,209

 

 

$

4,213

 

 

$

241

 

 

$

63

 

 

$

2,518

 

 

$

291,340

 

 

$

5

 

 

$

391,999

 

Non-performing

 

 

 

 

 

27

 

 

 

50

 

 

 

 

 

 

 

 

 

43

 

 

 

3,050

 

 

 

 

 

 

3,170

 

Total HELOC

 

$

82,410

 

 

$

11,236

 

 

$

4,263

 

 

$

241

 

 

$

63

 

 

$

2,561

 

 

$

294,390

 

 

$

5

 

 

$

395,169

 

First lien: 1-4 family

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Performing

 

$

896,676

 

 

$

303,810

 

 

$

83,429

 

 

$

87,637

 

 

$

77,466

 

 

$

74,849

 

 

$

2,579

 

 

$

 

 

$

1,526,446

 

Non-performing

 

 

 

 

 

207

 

 

 

 

 

 

290

 

 

 

992

 

 

 

559

 

 

 

 

 

 

 

 

 

2,048

 

Total First lien: 1-4 family

 

$

896,676

 

 

$

304,017

 

 

$

83,429

 

 

$

87,927

 

 

$

78,458

 

 

$

75,408

 

 

$

2,579

 

 

$

 

 

$

1,528,494

 

Junior lien: 1-4 family

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Performing

 

$

9,142

 

 

$

6,374

 

 

$

2,317

 

 

$

1,225

 

 

$

908

 

 

$

1,456

 

 

$

281

 

 

$

 

 

$

21,703

 

Non-performing

 

 

 

 

 

9

 

 

 

43

 

 

 

22

 

 

 

40

 

 

 

14

 

 

 

 

 

 

 

 

 

128

 

Total Junior lien: 1-4 family

 

$

9,142

 

 

$

6,383

 

 

$

2,360

 

 

$

1,247

 

 

$

948

 

 

$

1,470

 

 

$

281

 

 

$

 

 

$

21,831

 

 

Consumer

A discussion of the credit quality indicators that impact each type of collateral securing Consumer loans is included below:

Revolving line Consumer Revolving lines of credit are secured by consumer assets other than real estate.  The primary risk associated with this collateral is related to market volatility and the value of the underlying financial assets.

Auto Direct consumer auto loans are secured by new and used consumer vehicles.  The primary risk with this collateral class is the rate at which the collateral depreciates.

Other This category includes Other consumer loans made to an individual.  The primary risk for this category is for those loans where the loan is unsecured.  This collateral type also includes other unsecured lending such as consumer overdrafts.

A borrower is considered non-performing if the Company has ceased the recognition of interest and the loan is placed on non-accrual.  Charge-offs and borrower performance are tracked on a loan origination vintage basis. Certain vintages, based on their maturation cycle, could be at higher risk due to collateral-based risk factors.

 

The following tables provide a summary of the amortized cost balance by collateral type and risk rating as of September 30, 2021 and December 31, 2020 (in thousands):

 

 

September 30, 2021

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Amortized Cost - Revolving Loans

 

 

Amortized Cost - Revolving Loans Converted to Term Loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Risk by Collateral

 

Amortized Cost Basis by Origination Year - Term Loans

 

 

 

 

 

 

 

 

 

 

2021

 

 

2020

 

 

2019

 

 

2018

 

 

2017

 

 

Prior

 

 

 

 

 

 

Total

 

Revolving line

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Performing

 

$

735

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

66,695

 

 

$

3,323

 

 

$

70,753

 

Non-performing

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Revolving line

 

$

735

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

66,695

 

 

$

3,323

 

 

$

70,753

 

Auto

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Performing

 

$

8,978

 

 

$

9,244

 

 

$

6,350

 

 

$

1,530

 

 

$

693

 

 

$

314

 

 

$

 

 

$

 

 

$

27,109

 

Non-performing

 

 

 

 

 

 

 

 

41

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

41

 

Total Auto

 

$

8,978

 

 

$

9,244

 

 

$

6,391

 

 

$

1,530

 

 

$

693

 

 

$

314

 

 

$

 

 

$

 

 

$

27,150

 

Other

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Performing

 

$

3,819

 

 

$

1,943

 

 

$

2,126

 

 

$

1,624

 

 

$

2,404

 

 

$

808

 

 

$

4,858

 

 

$

 

 

$

17,582

 

Non-performing

 

 

 

 

 

16

 

 

 

 

 

 

 

 

 

 

 

 

4

 

 

 

 

 

 

 

 

 

20

 

Total Other

 

$

3,819

 

 

$

1,959

 

 

$

2,126

 

 

$

1,624

 

 

$

2,404

 

 

$

812

 

 

$

4,858

 

 

$

 

 

$

17,602

 

 

 

 

December 31, 2020

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Amortized Cost - Revolving Loans

 

 

Amortized Cost - Revolving Loans Converted to Term Loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Risk by Collateral

 

Amortized Cost Basis by Origination Year - Term Loans

 

 

 

 

 

 

 

 

 

 

2020

 

 

2019

 

 

2018

 

 

2017

 

 

2016

 

 

Prior

 

 

 

 

 

 

Total

 

Revolving line

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Performing

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

65,215

 

 

$

 

 

$

65,215

 

Non-performing

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Revolving line

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

65,215

 

 

$

 

 

$

65,215

 

Auto

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Performing

 

$

12,465

 

 

$

9,784

 

 

$

2,960

 

 

$

1,645

 

 

$

680

 

 

$

347

 

 

$

 

 

$

 

 

$

27,881

 

Non-performing

 

 

5

 

 

 

62

 

 

 

 

 

 

 

 

 

 

 

 

1

 

 

 

 

 

 

 

 

 

68

 

Total Auto

 

$

12,470

 

 

$

9,846

 

 

$

2,960

 

 

$

1,645

 

 

$

680

 

 

$

348

 

 

$

 

 

$

 

 

$

27,949

 

Other

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Performing

 

$

5,000

 

 

$

3,200

 

 

$

2,131

 

 

$

214

 

 

$

1,005

 

 

$

172

 

 

$

13,081

 

 

$

 

 

$

24,803

 

Non-performing

 

 

17

 

 

 

 

 

 

 

 

 

2

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

19

 

Total Other

 

$

5,017

 

 

$

3,200

 

 

$

2,131

 

 

$

216

 

 

$

1,005

 

 

$

172

 

 

$

13,081

 

 

$

 

 

$

24,822

 

 

 

Credit cards

A discussion of the credit quality indicators that impact Credit card loans is included below:

Consumer Consumer credit card loans are revolving loans made to individuals.  The primary risk associated with this collateral class is credit card debt is generally unsecured; therefore, repayment depends primarily on a borrower’s willingness and capacity to repay. The highly competitive environment for credit card lending provides consumers with ample opportunity to hold several credit cards from different issuers and to pay only minimum monthly payments on outstanding balances. In such an environment, borrowers may become over-extended and unable to repay, particularly in times of an economic downturn or a personal catastrophic event.

The consumer credit card portfolio is segmented by borrower payment activity.  Transactors are defined as accounts that pay off their balance by the end of each statement cycle.  Revolvers are defined as an account that carries a balance from statement cycle to the next.  These accounts incur monthly finance charges, and, sometimes, late fees.  Revolvers are inherently higher risk and are tracked by FICO score.

Commercial Commercial credit card loans are revolving loans made to small and commercial businesses.   The primary risk associated with this collateral class is credit card debt is generally unsecured; therefore, repayment depends primarily on a borrower’s willingness and capacity to repay. Borrowers may become over-extended and unable to repay, particularly in times of an economic downturn or a catastrophic event.

The commercial credit card portfolio is segmented by current and past due payment status.  A borrower is past due after 30 days.  In general, commercial credit card customers do not have incentive to hold a balance resulting in paying interest on credit card debt as commercial customers will typically have other debt obligations with lower interest rates in which they can utilize for capital.

The following table provides a summary of the amortized cost balance of consumer credit cards by risk rating as of September 30, 2021 and December 31, 2020 (in thousands):

 

 

 

Consumer

 

Risk

 

September 30, 2021

 

 

December 31, 2020

 

Transactor accounts

 

$

51,855

 

 

$

51,017

 

Revolver accounts (by FICO score):

 

 

 

 

 

 

 

 

Less than 600

 

 

5,505

 

 

 

7,230

 

600-619

 

 

1,866

 

 

 

2,950

 

620-639

 

 

3,790

 

 

 

5,493

 

640-659

 

 

7,738

 

 

 

9,497

 

660-679

 

 

9,515

 

 

 

15,541

 

680-699

 

 

11,405

 

 

 

19,345

 

700-719

 

 

14,165

 

 

 

18,048

 

720-739

 

 

14,368

 

 

 

16,288

 

740-759

 

 

13,552

 

 

 

13,944

 

760-779

 

 

13,163

 

 

 

9,493

 

780-799

 

 

12,533

 

 

 

7,088

 

800-819

 

 

9,016

 

 

 

5,513

 

820-839

 

 

4,391

 

 

 

4,570

 

840+

 

 

1,049

 

 

 

2,664

 

Total

 

$

173,911

 

 

$

188,681

 

 

 

The following table provides a summary of the amortized cost balance of commercial credit cards by risk rating as of September 30, 2021 and December 31, 2020 (in thousands):

 

 

 

Consumer

 

Risk

 

September 30, 2021

 

 

December 31, 2020

 

Current

 

$

208,353

 

 

$

170,412

 

Past Due

 

 

10,829

 

 

 

7,875

 

Total

 

$

219,182

 

 

$

178,287

 

 

Leases and other

A discussion of the credit quality indicators that impact each type of collateral securing Leases and other loans is included below:

Leases Leases are either loans to individuals for household, family and other personal expenditures or are loans related to all other direct financing and leveraged leases on property for leasing to lessees other than for household, family and other personal expenditure purposes.  All leases are secured by the lease between the lessor and the lessee. These assignments grant the creditor a security interest in the rent stream from any lease, an important source of cash to pay the note in case of the borrower’s default.

Other Other loans are loans that are obligations of states and political subdivisions in the U.S., loans to non-depository financial institutions, loans for purchasing or carrying securities, or all other non-consumer loans.  Risk associated with other loans is tied to the underlying collateral by each type of loan.  Collateral is generally equipment, accounts receivable, inventory, 1-4 family residential construction and susceptible to the same risks mentioned with those collateral types previously.  Other risks consist of collateral that is secured by the stock of a non-depository financial institution, which can be unlisted stock with a limited market for the stock, or volatility of asset values driven by market performance.

Based on the factors noted above for each type of collateral, the Company assigns risk ratings to borrowers based on their most recently assessed financial position.  

The following table provides a summary of the amortized cost balance by collateral type and risk rating as of September 30, 2021 and December 31, 2020 (in thousands):

 

 

 

Leases

 

 

Other

 

Risk

 

September 30, 2021

 

 

December 31, 2020

 

 

September 30, 2021

 

 

December 31, 2020

 

Non-watch list – Pass

 

$

2,195

 

 

$

2,413

 

 

$

192,105

 

 

$

187,924

 

Watch – Pass

 

 

 

 

 

 

 

 

684

 

 

 

350

 

Special Mention

 

 

 

 

 

 

 

 

 

 

 

 

Substandard

 

 

 

 

 

 

 

 

 

 

 

208

 

Doubtful

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

2,195

 

 

$

2,413

 

 

$

192,789

 

 

$

188,482

 

 

Allowance for Credit Losses

 

The allowance for credit losses (ACL) is a valuation account that is deducted from loans’ and held-to-maturity (HTM) securities’ amortized cost bases to present the net amount expected to be collected on the instrument.  Loans and HTM securities are charged off against the ACL when management believes the balance has become uncollectible.  Expected recoveries are included in the allowance and do not exceed the aggregate of amounts previously charged-off and expected to be charged-off.  

 

Management estimates the allowance balance using relevant available information, from internal and external sources, related to past events, current conditions, and reasonable and supportable economic forecasts.  Historical credit loss experience provides the basis for the estimation of expected credit losses and is tracked over an economic cycle to capture a ‘through the cycle’ loss history.  Adjustments to historical loss information are made for differences in current loan-specific risk characteristics such as differences in portfolio industry-based segmentation,

risk rating and FICO score changes, average prepayment rates, changes in environmental conditions, or other relevant factors.  For economic forecasts, the Company uses the Moody’s baseline scenario.  The Company has developed a dynamic reasonable and supportable forecast period that ranges from one to three years and changes based on economic conditions.  Due to current economic conditions, the Company’s reasonable and supportable forecast period is one year.  After the reasonable and supportable forecast period, the Company reverts to historical losses.  The reversion method applied to each portfolio can either be cliff or straight-line over four quarters.

  

The ACL is measured on a collective (pool) basis when similar risk characteristics exists.  The ACL also incorporates qualitative factors which represent adjustments to historical credit loss experience for items such as concentrations of credit and results of internal loan review.  The Company has identified the following portfolio segments and measures the allowance for credit losses using the following methods.  The Company’s portfolio segmentation consists of Commercial and industrial, Specialty lending, Commercial real estate, Consumer real estate, Consumer, Credit cards, Leases and other, and Held-to-maturity securities.  Multiple modeling techniques are used to measure credit losses based on the portfolio.  

 

The ACL for Commercial & industrial and Leases and other segments are measured using a probability of default and loss given default method.  Primary risk drivers within the segment are risk ratings of the individual loans along with changes of macro-economic variables such as interest rates and farm income.  The ACL for commercial & industrial loans is calculated by modeling probability of default (PD) over future periods multiplied by historical loss given default rates (LGD) multiplied by contractual exposure at default minus any estimated prepayments and charge offs.

 

Collateral positions for Specialty lending loans are continuously monitored by the Company and the borrower is required to continually adjust the amount of collateral securing the loan.  Credit losses are measured for any position where the amortized cost basis is greater than the fair value of the collateral.  The ACL for specialty lending loans is calculated by using a bottom up approach comparing collateral values to outstanding balances.

 

The ACL for the Commercial real estate segment is measured using a PD and LGD method.  Primary risk characteristics within the segment are risk ratings of the individual loans, along with changes of macro-economic variables, such as interest rates, CRE price index, median household income, construction activity, farm income, and vacancy rates.  The ACL for commercial real estate loans is calculated by modeling PD over future periods based on peer bank data. The PD loss rate is then multiplied by historical LGD multiplied by contractual exposure at default minus any estimated prepayments and charge offs.

 

The ACL for the Consumer real estate and Consumer segments are measured using an origination vintage loss rate method applied to the loans’ amortized cost balance.  The primary risk driver within the segments is year of origination along with changes of macro-economic variables such as unemployment and the home price index.

 

The Credit card segment contains both consumer and commercial credit cards.  The ACL for Consumer credit cards is measured using a PD and LGD method for Revolvers and average historical loss rates across a defined lookback period for Transactors.  The PD and LGD method used for Revolvers is similar in nature to the method used in the Commercial & industrial and Commercial real estate segments.  Primary risk drivers within the segment are FICO ratings of the individual card holders along with changes of macro-economic variables such as unemployment and retail sales.  The ACL for Commercial credit cards is measured using roll-rate loss rate method based on days past due.

 

The ACL for HTM securities segment is measured using a loss rate method based on historical bond rating transitions.  Primary risk drivers within the segment are bond ratings in the portfolio along with changes of macro-economic conditions.  For further discussion on these securities, including the aging and amortized cost balance of HTM securities, see Note 5, “Securities.”

 

See the credit quality indicators presented previously for a summary of current risk in the Company’s portfolio.  Changes in economic forecasts will affect all portfolio segments, updated financial records from borrowers will affect portfolio segments by risk rating, updated FICO scores will affect consumer credit cards, payment performance will affect consumer and commercial credit card portfolio segments, and updated bond credit

ratings will affect held-to-maturity securities.  The Company actively monitors all credit quality indicators for risk changes that will influence the current estimate.

 

Expected credit losses are estimated over the contractual term of the loans, adjusted for prepayments when appropriate.  The contractual term excludes expected extensions, renewals, and modifications unless either of the following applies: management has a reasonable expectation at the reporting date that a troubled debt restructuring (TDR) will be executed with an individual borrower or the extension or renewal options are included in the original or modified contract at the reporting date and are not unconditionally cancelable by the Company.

 

Credit card receivables do not have stated maturities.  In determining the estimated life of a credit card receivable, management first estimates the future cash flows expected to be received and then applies those expected future cash flows to the credit card balance.  Expected credit losses for credit cards are determined by estimating the amount and timing of principal payments expected to be received as payment for the balance outstanding as of the reporting period until the expected payments have been fully allocated.  The ACL is recorded for the excess of the balance outstanding as of the reporting period over the expected principal payments.  

 

Loans that do not share risk characteristics are evaluated on an individual basis.  Loans evaluated individually include loans on nonaccrual, loans classified as TDRs, or any loans specifically identified, and are excluded from the collective evaluation.  When it is determined that payment of interest or recovery of all principal is questionable, expected credit losses are based on the fair value of the collateral at the reporting date, adjusted for undiscounted selling costs as appropriate.  All loans are classified as collateral dependent if placed on non-accrual or are considered to be a TDR.  

 

A loan modification is considered a TDR when a concession has been granted to a debtor experiencing financial difficulties.  The allowance for credit loss on a TDR is measured using the discounted cash flow method.  When the value of a concession is measured using the discounted cash flow method, the allowance for credit loss is determined by discounting the expected future cash flows, including contractual payments and value of collateral at termination, at the original effective interest rate of the loan.

ALLOWANCE FOR CREDIT LOSSES AND RECORDED INVESTMENT IN LOANS

This table provides a rollforward of the allowance for credit losses by portfolio segment for the three and nine months ended September 30, 2021 and September 30, 2020 (in thousands):

 

 

 

Three Months Ended September 30, 2021

 

 

 

Commercial and industrial

 

 

Specialty lending

 

 

Commercial real estate

 

 

Consumer real estate

 

 

Consumer

 

 

Credit cards

 

 

Leases and other

 

 

Total - Loans

 

 

HTM

 

 

Total

 

Allowance for credit losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning balance

 

$

118,121

 

 

$

5,901

 

 

$

56,734

 

 

$

5,807

 

 

$

857

 

 

$

11,743

 

 

$

1,400

 

 

$

200,563

 

 

$

2,836

 

 

$

203,399

 

Charge-offs

 

 

(1,592

)

 

 

 

 

 

(77

)

 

 

 

 

 

(1,782

)

 

 

(1,617

)

 

 

 

 

 

(5,068

)

 

 

 

 

 

(5,068

)

Recoveries

 

 

1,165

 

 

 

3

 

 

 

213

 

 

 

16

 

 

 

83

 

 

 

461

 

 

 

 

 

 

1,941

 

 

 

 

 

 

1,941

 

Provision

 

 

(12,559

)

 

 

816

 

 

 

10,663

 

 

 

360

 

 

 

1,856

 

 

 

(4,265

)

 

 

(151

)

 

 

(3,280

)

 

 

(720

)

 

 

(4,000

)

Ending balance - ACL

 

$

105,135

 

 

$

6,720

 

 

$

67,533

 

 

$

6,183

 

 

$

1,014

 

 

$

6,322

 

 

$

1,249

 

 

$

194,156

 

 

$

2,116

 

 

$

196,272

 

Allowance for credit losses on off-balance sheet credit exposures:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning balance

 

$

2,344

 

 

$

213

 

 

$

326

 

 

$

142

 

 

$

208

 

 

$

 

 

$

264

 

 

$

3,497

 

 

$

91

 

 

$

3,588

 

Provision

 

 

(605

)

 

 

(53

)

 

 

154

 

 

 

(36

)

 

 

(208

)

 

 

 

 

 

(249

)

 

 

(997

)

 

 

(3

)

 

 

(1,000

)

Ending balance - ACL on off-balance sheet

 

$

1,739

 

 

$

160

 

 

$

480

 

 

$

106

 

 

$

 

 

$

 

 

$

15

 

 

$

2,500

 

 

$

88

 

 

$

2,588

 

 

 

 

 

Three Months Ended September 30, 2020

 

 

 

Commercial and industrial

 

 

Specialty lending

 

 

Commercial real estate

 

 

Consumer real estate

 

 

Consumer

 

 

Credit cards

 

 

Leases and other

 

 

Total - Loans

 

 

HTM

 

 

Total

 

Allowance for credit losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning balance

 

$

114,610

 

 

$

929

 

 

$

55,834

 

 

$

5,952

 

 

$

1,606

 

 

$

19,585

 

 

$

1,784

 

 

$

200,300

 

 

$

3,305

 

 

$

203,605

 

Charge-offs

 

 

(4,554

)

 

 

 

 

 

(3,000

)

 

 

 

 

 

(107

)

 

 

(1,823

)

 

 

 

 

 

(9,484

)

 

 

 

 

 

(9,484

)

Recoveries

 

 

3,923

 

 

 

 

 

 

6

 

 

 

9

 

 

 

56

 

 

 

379

 

 

 

 

 

 

4,373

 

 

 

 

 

 

4,373

 

Provision

 

 

5,880

 

 

 

2,654

 

 

 

6,194

 

 

 

1,644

 

 

 

857

 

 

 

(824

)

 

 

94

 

 

 

16,499

 

 

 

(499

)

 

 

16,000

 

Ending balance - ACL

 

$

119,859

 

 

$

3,583

 

 

$

59,034

 

 

$

7,605

 

 

$

2,412

 

 

$

17,317

 

 

$

1,878

 

 

$

211,688

 

 

$

2,806

 

 

$

214,494

 

Allowance for credit losses on off-balance sheet credit exposures:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning balance

 

$

5,417

 

 

$

81

 

 

$

403

 

 

$

314

 

 

$

33

 

 

$

 

 

$

173

 

 

$

6,421

 

 

$

57

 

 

$

6,478

 

Provision

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ending balance - ACL on off-balance sheet

 

$

5,417

 

 

$

81

 

 

$

403

 

 

$

314

 

 

$

33

 

 

$

 

 

$

173

 

 

$

6,421

 

 

$

57

 

 

$

6,478

 

 

 

 

 

Nine Months Ended September 30, 2021

 

 

 

Commercial and industrial

 

 

Specialty lending

 

 

Commercial real estate

 

 

Consumer real estate

 

 

Consumer

 

 

Credit cards

 

 

Leases and other

 

 

Total - Loans

 

 

HTM

 

 

Total

 

Allowance for credit losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning balance

 

$

122,700

 

 

$

5,219

 

 

$

61,931

 

 

$

6,586

 

 

$

1,480

 

 

$

15,786

 

 

$

2,271

 

 

$

215,973

 

 

$

2,610

 

 

$

218,583

 

Charge-offs

 

 

(6,311

)

 

 

(31,945

)

 

 

(77

)

 

 

(86

)

 

 

(2,030

)

 

 

(4,786

)

 

 

(8

)

 

 

(45,243

)

 

 

 

 

 

(45,243

)

Recoveries

 

 

4,926

 

 

 

154

 

 

 

1,560

 

 

 

129

 

 

 

170

 

 

 

1,475

 

 

 

18

 

 

 

8,432

 

 

 

 

 

 

8,432

 

Provision

 

 

(16,180

)

 

 

33,292

 

 

 

4,119

 

 

 

(446

)

 

 

1,394

 

 

 

(6,153

)

 

 

(1,032

)

 

 

14,994

 

 

 

(494

)

 

 

14,500

 

Ending balance - ACL

 

$

105,135

 

 

$

6,720

 

 

$

67,533

 

 

$

6,183

 

 

$

1,014

 

 

$

6,322

 

 

$

1,249

 

 

$

194,156

 

 

$

2,116

 

 

$

196,272

 

Allowance for credit losses on off-balance sheet credit exposures:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning balance

 

$

3,859

 

 

$

287

 

 

$

447

 

 

$

145

 

 

$

381

 

 

$

 

 

$

414

 

 

$

5,533

 

 

$

55

 

 

$

5,588

 

Provision

 

 

(2,120

)

 

 

(127

)

 

 

33

 

 

 

(39

)

 

 

(381

)

 

 

 

 

 

(399

)

 

 

(3,033

)

 

 

33

 

 

 

(3,000

)

Ending balance - ACL on off-balance sheet

 

$

1,739

 

 

$

160

 

 

$

480

 

 

$

106

 

 

$

 

 

$

 

 

$

15

 

 

$

2,500

 

 

$

88

 

 

$

2,588

 

 

 

 

 

 

Nine Months Ended September 30, 2020

 

 

 

Commercial and industrial

 

 

Specialty lending

 

 

Commercial real estate

 

 

Consumer real estate

 

 

Consumer

 

 

Credit cards

 

 

Leases and other

 

 

Total - Loans

 

 

HTM

 

 

Total

 

Allowance for credit losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning balance

 

$

63,313

 

 

$

2,545

 

 

$

15,951

 

 

$

2,623

 

 

$

543

 

 

$

15,739

 

 

$

1,074

 

 

$

101,788

 

 

$

 

 

$

101,788

 

ASU 2016-13 adjustment

 

 

3,677

 

 

 

148

 

 

 

926

 

 

 

152

 

 

 

31

 

 

 

914

 

 

 

62

 

 

 

5,910

 

 

 

3,120

 

 

 

9,030

 

Charge-offs

 

 

(6,990

)

 

 

 

 

 

(11,920

)

 

 

(219

)

 

 

(513

)

 

 

(5,953

)

 

 

(11

)

 

 

(25,606

)

 

 

 

 

 

(25,606

)

Recoveries

 

 

5,640

 

 

 

 

 

 

82

 

 

 

57

 

 

 

271

 

 

 

1,232

 

 

 

 

 

 

7,282

 

 

 

 

 

 

7,282

 

Provision

 

 

54,219

 

 

 

890

 

 

 

53,995

 

 

 

4,992

 

 

 

2,080

 

 

 

5,385

 

 

 

753

 

 

 

122,314

 

 

 

(314

)

 

 

122,000

 

Ending balance - ACL

 

$

119,859

 

 

$

3,583

 

 

$

59,034

 

 

$

7,605

 

 

$

2,412

 

 

$

17,317

 

 

$

1,878

 

 

$

211,688

 

 

$

2,806

 

 

$

214,494

 

Allowance for credit losses on off-balance sheet credit exposures:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning balance

 

$

2,263

 

 

$

53

 

 

$

257

 

 

$

102

 

 

$

22

 

 

$

 

 

$

211

 

 

$

2,908

 

 

$

70

 

 

$

2,978

 

Provision

 

 

3,154

 

 

 

28

 

 

 

146

 

 

 

212

 

 

 

11

 

 

 

 

 

 

(38

)

 

 

3,513

 

 

 

(13

)

 

 

3,500

 

Ending balance - ACL on off-balance sheet

 

$

5,417

 

 

$

81

 

 

$

403

 

 

$

314

 

 

$

33

 

 

$

 

 

$

173

 

 

$

6,421

 

 

$

57

 

 

$

6,478

 

 

 

 

The allowance for credit losses on off-balance sheet credit exposures is recorded in the Accrued expenses and taxes line of the Company’s Consolidated Balance Sheets. See Note 10 “Commitments, Contingencies and Guarantees.”

Collateral Dependent Financial Assets

The following tables provide the amortized cost balance of financial assets considered collateral dependent as of September 30, 2021 and December 31, 2020 (in thousands):

 

 

 

September 30, 2021

 

Loan Segment and Type

 

Amortized Cost of Collateral Dependent Assets

 

 

Related Allowance for Credit Losses

 

 

Amortized Cost of Collateral Dependent Assets with no related Allowance

 

Commercial and industrial:

 

 

 

 

 

 

 

 

 

 

 

 

Equipment/Accounts Receivable/Inventory

 

$

83,445

 

 

$

3,474

 

 

$

79,971

 

Agriculture

 

 

 

 

 

 

 

 

 

Total Commercial and industrial

 

 

83,445

 

 

 

3,474

 

 

 

79,971

 

Specialty lending:

 

 

 

 

 

 

 

 

 

 

 

 

Asset-based lending

 

 

 

 

 

 

 

 

 

Factoring

 

 

1,211

 

 

 

139

 

 

 

 

Total Specialty lending

 

 

1,211

 

 

 

139

 

 

 

 

Commercial real estate:

 

 

 

 

 

 

 

 

 

 

 

 

Owner-occupied

 

 

4,669

 

 

 

 

 

 

4,669

 

Non-owner-occupied

 

 

 

 

 

 

 

 

 

Farmland

 

 

510

 

 

 

 

 

 

510

 

5+ Multi-family

 

 

 

 

 

 

 

 

 

1-4 Family construction

 

 

 

 

 

 

 

 

 

General construction

 

 

1,700

 

 

 

 

 

 

1,700

 

Total Commercial real estate

 

 

6,879

 

 

 

 

 

 

6,879

 

Consumer real estate:

 

 

 

 

 

 

 

 

 

 

 

 

HELOC

 

 

2,710

 

 

 

 

 

 

2,710

 

First lien: 1-4 family

 

 

1,842

 

 

 

 

 

 

1,842

 

Junior lien: 1-4 family

 

 

160

 

 

 

 

 

 

160

 

Total Consumer real estate

 

 

4,712

 

 

 

 

 

 

4,712

 

Consumer:

 

 

 

 

 

 

 

 

 

 

 

 

Revolving line

 

 

 

 

 

 

 

 

 

Auto

 

 

42

 

 

 

 

 

 

42

 

Other

 

 

20

 

 

 

 

 

 

20

 

Total Consumer

 

 

62

 

 

 

 

 

 

62

 

Leases and other:

 

 

 

 

 

 

 

 

 

 

 

 

Leases

 

 

 

 

 

 

 

 

 

Other

 

 

 

 

 

 

 

 

 

Total Leases and other

 

 

 

 

 

 

 

 

 

Total loans

 

$

96,309

 

 

$

3,613

 

 

$

91,624

 

 

 

 

 

December 31, 2020

 

Loan Segment and Type

 

Amortized Cost of Collateral Dependent Assets

 

 

Related Allowance for Credit Losses

 

 

Amortized Cost of Collateral Dependent Assets with no related Allowance

 

Commercial and industrial:

 

 

 

 

 

 

 

 

 

 

 

 

Equipment/Accounts Receivable/Inventory

 

$

29,684

 

 

$

4,828

 

 

$

5,830

 

Agriculture

 

 

4,086

 

 

 

 

 

 

4,086

 

Total Commercial and industrial

 

 

33,770

 

 

 

4,828

 

 

 

9,916

 

Specialty lending:

 

 

 

 

 

 

 

 

 

 

 

 

Asset-based lending

 

 

17,875

 

 

 

4,490

 

 

 

242

 

Factoring

 

 

1,561

 

 

 

173

 

 

 

 

Total Specialty lending

 

 

19,436

 

 

 

4,663

 

 

 

242

 

Commercial real estate:

 

 

 

 

 

 

 

 

 

 

 

 

Owner-occupied

 

 

16,539

 

 

 

 

 

 

16,539

 

Non-owner-occupied

 

 

 

 

 

 

 

 

 

Farmland

 

 

8,625

 

 

 

 

 

 

8,625

 

5+ Multi-family

 

 

 

 

 

 

 

 

 

1-4 Family construction

 

 

 

 

 

 

 

 

 

General construction

 

 

3,423

 

 

 

582

 

 

 

770

 

Total Commercial real estate

 

 

28,587

 

 

 

582

 

 

 

25,934

 

Consumer real estate:

 

 

 

 

 

 

 

 

 

 

 

 

HELOC

 

 

3,170

 

 

 

 

 

 

3,170

 

First lien: 1-4 family

 

 

2,468

 

 

 

54

 

 

 

2,047

 

Junior lien: 1-4 family

 

 

212

 

 

 

 

 

 

212

 

Total Consumer real estate

 

 

5,850

 

 

 

54

 

 

 

5,429

 

Consumer:

 

 

 

 

 

 

 

 

 

 

 

 

Revolving line

 

 

 

 

 

 

 

 

 

Auto

 

 

69

 

 

 

 

 

 

69

 

Other

 

 

19

 

 

 

 

 

 

19

 

Total Consumer

 

 

88

 

 

 

 

 

 

88

 

Leases and other:

 

 

 

 

 

 

 

 

 

 

 

 

Leases

 

 

 

 

 

 

 

 

 

Other

 

 

 

 

 

 

 

 

 

Total Leases and other

 

 

 

 

 

 

 

 

 

Total loans

 

$

87,731

 

 

$

10,127

 

 

$

41,609

 

 

Troubled Debt Restructurings

A loan modification is considered a TDR when a concession has been granted to a debtor experiencing financial difficulties.  The Company’s modifications generally include interest rate adjustments, principal reductions, and amortization and maturity date extensions.  These modifications allow the debtor short-term cash relief to allow them to improve their financial condition.  The Company’s restructured loans are considered collateral dependent and evaluated as part of the allowance for credit loss as described above in the Allowance for Credit Losses section of this note.  

The Company had no commitments to lend to borrowers with loan modifications classified as TDRs as of September 30, 2021 and September 30, 2020.  The Company monitors loan payments on an on-going basis to determine if a loan is considered to have a payment default.  Determination of payment default involves analyzing the economic conditions that exist for each customer and their ability to generate positive cash flows during the loan term.  

For the three and nine-month periods ended September 30, 2021, the Company had no new TDRs.  For the three months ended September 30, 2020, the Company had no new TDRs. For the nine months ended September 30, 2020, the Company had one new residential real estate TDR with a pre- and post-modification loan balance of $441 thousand. For the three and nine-month periods ended September 30, 2021 and September 30, 2020, the Company had no TDRs for which there was a payment default within the 12 months following the restructure date.