XML 36 R25.htm IDEA: XBRL DOCUMENT v3.19.3
Loans and the Allowance for Credit Losses (Tables)
9 Months Ended
Sep. 30, 2019
Receivables [Abstract]  
Schedule of Recorded Investment in Loans by Category

The recorded investment in loans is presented in the Consolidated Balance Sheets net of deferred loan fees and costs, and discounts on purchased loans. Net deferred loan costs were $4.5 million and $3.2 million at September 30, 2019 and December 31, 2018, respectively. The unamortized discount on purchased loans from acquisitions was $36.8 million at September 30, 2019, including $16.9 million related to FFKT, and $49.3 million at December 31, 2018, including $23.4 million related to FFKT.

 

 

September 30,

 

 

December 31,

 

(unaudited, in thousands)

 

2019

 

 

2018

 

Commercial real estate:

 

 

 

 

 

 

 

 

Land and construction

 

$

510,404

 

 

$

528,072

 

Improved property

 

 

3,344,249

 

 

 

3,325,623

 

Total commercial real estate

 

 

3,854,653

 

 

 

3,853,695

 

Commercial and industrial

 

 

1,332,275

 

 

 

1,265,460

 

Residential real estate

 

 

1,638,574

 

 

 

1,611,607

 

Home equity

 

 

587,745

 

 

 

599,331

 

Consumer

 

 

343,505

 

 

 

326,188

 

Total portfolio loans

 

 

7,756,752

 

 

 

7,656,281

 

Loans held for sale

 

 

20,715

 

 

 

8,994

 

Total loans

 

$

7,777,467

 

 

$

7,665,275

 

 

Summary of Changes in Allowance for Credit Losses

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

 

 

Allowance for Credit Losses By Category

 

 

 

For the Nine Months Ended September 30, 2019 and 2018

 

(unaudited, in thousands)

 

Commercial

Real Estate -

Land and

Construction

 

 

Commercial

Real Estate-

Improved

Property

 

 

Commercial

& Industrial

 

 

Residential

Real Estate

 

 

Home

Equity

 

 

Consumer

 

 

Deposit

Overdrafts

 

 

Total

 

Balance at December 31, 2018

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for loan losses

 

$

4,039

 

 

$

20,848

 

 

$

12,114

 

 

$

3,822

 

 

$

4,356

 

 

$

2,797

 

 

$

972

 

 

$

48,948

 

Allowance for loan commitments

 

 

169

 

 

 

33

 

 

 

262

 

 

 

12

 

 

 

226

 

 

 

39

 

 

 

 

 

 

741

 

Total beginning allowance for credit

   losses

 

 

4,208

 

 

 

20,881

 

 

 

12,376

 

 

 

3,834

 

 

 

4,582

 

 

 

2,836

 

 

 

972

 

 

 

49,689

 

Provision for credit losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Provision for loan losses

 

 

(207

)

 

 

2,939

 

 

 

2,549

 

 

 

561

 

 

 

727

 

 

 

405

 

 

 

1,503

 

 

 

8,477

 

Provision for loan commitments

 

 

26

 

 

 

(9

)

 

 

842

 

 

 

3

 

 

 

37

 

 

 

(1

)

 

 

 

 

 

898

 

Total provision for credit losses

 

 

(181

)

 

 

2,930

 

 

 

3,391

 

 

 

564

 

 

 

764

 

 

 

404

 

 

 

1,503

 

 

 

9,375

 

Charge-offs

 

 

(45

)

 

 

(515

)

 

 

(1,420

)

 

 

(870

)

 

 

(859

)

 

 

(1,886

)

 

 

(1,273

)

 

 

(6,868

)

Recoveries

 

 

255

 

 

 

621

 

 

 

545

 

 

 

272

 

 

 

341

 

 

 

1,432

 

 

 

294

 

 

 

3,760

 

Net charge-offs

 

 

210

 

 

 

106

 

 

 

(875

)

 

 

(598

)

 

 

(518

)

 

 

(454

)

 

 

(979

)

 

 

(3,108

)

Balance at September 30, 2019

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for loan losses

 

 

4,042

 

 

 

23,893

 

 

 

13,788

 

 

 

3,785

 

 

 

4,565

 

 

 

2,748

 

 

 

1,496

 

 

 

54,317

 

Allowance for loan commitments

 

 

195

 

 

 

24

 

 

 

1,104

 

 

 

15

 

 

 

263

 

 

 

38

 

 

 

 

 

 

1,639

 

Total ending allowance for credit

   losses

 

$

4,237

 

 

$

23,917

 

 

$

14,892

 

 

$

3,800

 

 

$

4,828

 

 

$

2,786

 

 

$

1,496

 

 

$

55,956

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at December 31, 2017

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for loan losses

 

$

3,117

 

 

$

21,166

 

 

$

9,414

 

 

$

3,206

 

 

$

4,497

 

 

$

3,063

 

 

$

821

 

 

$

45,284

 

Allowance for loan commitments

 

 

119

 

 

 

26

 

 

 

173

 

 

 

7

 

 

 

212

 

 

 

37

 

 

 

 

 

 

574

 

Total beginning allowance for credit

   losses

 

 

3,236

 

 

 

21,192

 

 

 

9,587

 

 

 

3,213

 

 

 

4,709

 

 

 

3,100

 

 

 

821

 

 

 

45,858

 

Provision for credit losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Provision for loan losses

 

 

789

 

 

 

(721

)

 

 

2,538

 

 

 

1,106

 

 

 

(292

)

 

 

541

 

 

 

840

 

 

 

4,801

 

Provision for loan commitments

 

 

67

 

 

 

(3

)

 

 

32

 

 

 

2

 

 

 

9

 

 

 

3

 

 

 

 

 

 

110

 

Total provision for credit losses

 

 

856

 

 

 

(724

)

 

 

2,570

 

 

 

1,108

 

 

 

(283

)

 

 

544

 

 

 

840

 

 

 

4,911

 

Charge-offs

 

 

(137

)

 

 

(719

)

 

 

(871

)

 

 

(873

)

 

 

(745

)

 

 

(2,465

)

 

 

(941

)

 

 

(6,751

)

Recoveries

 

 

400

 

 

 

1,098

 

 

 

970

 

 

 

336

 

 

 

830

 

 

 

1,657

 

 

 

277

 

 

 

5,568

 

Net charge-offs

 

 

263

 

 

 

379

 

 

 

99

 

 

 

(537

)

 

 

85

 

 

 

(808

)

 

 

(664

)

 

 

(1,183

)

Balance at September 30, 2018

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for loan losses

 

 

4,169

 

 

 

20,824

 

 

 

12,051

 

 

 

3,775

 

 

 

4,290

 

 

 

2,796

 

 

 

997

 

 

 

48,902

 

Allowance for loan commitments

 

 

186

 

 

 

23

 

 

 

205

 

 

 

9

 

 

 

221

 

 

 

40

 

 

 

 

 

 

684

 

Total ending allowance for credit

   losses

 

$

4,355

 

 

$

20,847

 

 

$

12,256

 

 

$

3,784

 

 

$

4,511

 

 

$

2,836

 

 

$

997

 

 

$

49,586

 

 

Allowance for Credit Losses and Recorded Investments in Loans

The following tables present the allowance for credit losses and recorded investments in loans by category:

 

 

Allowance for Credit Losses and Recorded Investment in Loans

 

(unaudited, in thousands)

 

Commercial

Real Estate-

Land and

Construction

 

 

Commercial

Real Estate-

Improved

Property

 

 

Commercial

and

Industrial

 

 

Residential

Real

Estate

 

 

Home

Equity

 

 

Consumer

 

 

Deposit

Over-

drafts

 

 

Total

 

September 30, 2019

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for credit losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for loans individually

   evaluated for impairment

 

$

 

 

$

1,471

 

 

$

10

 

 

$

12

 

 

$

7

 

 

$

1

 

 

$

 

 

$

1,501

 

Allowance for loans collectively

   evaluated for impairment

 

 

4,042

 

 

 

22,422

 

 

 

13,778

 

 

 

3,773

 

 

 

4,558

 

 

 

2,747

 

 

 

1,496

 

 

 

52,816

 

Allowance for loan commitments

 

 

195

 

 

 

24

 

 

 

1,104

 

 

 

15

 

 

 

263

 

 

 

38

 

 

 

 

 

 

1,639

 

Total allowance for credit losses

 

$

4,237

 

 

$

23,917

 

 

$

14,892

 

 

$

3,800

 

 

$

4,828

 

 

$

2,786

 

 

$

1,496

 

 

$

55,956

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Portfolio loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated for

   impairment (1)

 

$

 

 

$

5,388

 

 

$

185

 

 

$

4,662

 

 

$

746

 

 

$

61

 

 

$

 

 

$

11,042

 

Collectively evaluated for

   impairment

 

 

510,162

 

 

 

3,330,959

 

 

 

1,331,248

 

 

 

1,632,348

 

 

 

586,999

 

 

 

343,444

 

 

 

 

 

 

7,735,160

 

Acquired with deteriorated credit

   quality

 

 

242

 

 

 

7,902

 

 

 

842

 

 

 

1,564

 

 

 

 

 

 

 

 

 

 

 

 

10,550

 

Total portfolio loans

 

$

510,404

 

 

$

3,344,249

 

 

$

1,332,275

 

 

$

1,638,574

 

 

$

587,745

 

 

$

343,505

 

 

$

 

 

$

7,756,752

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2018

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for credit losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for loans individually

   evaluated for impairment

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

Allowance for loans collectively

   evaluated for impairment

 

 

4,039

 

 

 

20,848

 

 

 

12,114

 

 

 

3,822

 

 

 

4,356

 

 

 

2,797

 

 

 

972

 

 

 

48,948

 

Allowance for loan commitments

 

 

169

 

 

 

33

 

 

 

262

 

 

 

12

 

 

 

226

 

 

 

39

 

 

 

 

 

 

741

 

Total allowance for credit losses

 

$

4,208

 

 

$

20,881

 

 

$

12,376

 

 

$

3,834

 

 

$

4,582

 

 

$

2,836

 

 

$

972

 

 

$

49,689

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Portfolio loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated for

   impairment (1)

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

Collectively evaluated for

   impairment

 

 

527,737

 

 

 

3,319,672

 

 

 

1,264,560

 

 

 

1,609,177

 

 

 

599,331

 

 

 

326,063

 

 

 

 

 

 

7,646,540

 

Acquired with deteriorated credit

   quality

 

 

335

 

 

 

5,951

 

 

 

900

 

 

 

2,430

 

 

 

 

 

 

125

 

 

 

 

 

 

9,741

 

Total portfolio loans

 

$

528,072

 

 

$

3,325,623

 

 

$

1,265,460

 

 

$

1,611,607

 

 

$

599,331

 

 

$

326,188

 

 

$

 

 

$

7,656,281

 

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

Summary of Commercial Loans by Risk Grade

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

 

 

Commercial Loans by Internally Assigned Risk Grade

 

(unaudited, in thousands)

 

Commercial

Real Estate-

Land and

Construction

 

 

Commercial

Real Estate-

Improved

Property

 

 

Commercial

& Industrial

 

 

Total

Commercial

Loans

 

As of September 30, 2019

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

503,021

 

 

$

3,217,475

 

 

$

1,292,481

 

 

$

5,012,977

 

Criticized - compromised

 

 

5,742

 

 

 

54,441

 

 

 

18,697

 

 

 

78,880

 

Classified - substandard

 

 

1,641

 

 

 

72,333

 

 

 

21,097

 

 

 

95,071

 

Classified - doubtful

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

510,404

 

 

$

3,344,249

 

 

$

1,332,275

 

 

$

5,186,928

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As of December 31, 2018

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

523,707

 

 

$

3,267,304

 

 

$

1,245,190

 

 

$

5,036,201

 

Criticized - compromised

 

 

2,297

 

 

 

35,566

 

 

 

13,847

 

 

 

51,710

 

Classified - substandard

 

 

2,068

 

 

 

22,753

 

 

 

6,423

 

 

 

31,244

 

Classified - doubtful

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

528,072

 

 

$

3,325,623

 

 

$

1,265,460

 

 

$

5,119,155

 

 

Summary of Changes in Accretable Yield for Loans Acquired with Deteriorated Credit Quality

The following table provides changes in accretable yield for loans acquired with deteriorated credit quality:

 

 

For the Nine Months Ended

 

 

 

September 30,

 

 

September 30,

 

(unaudited, in thousands)

 

2019

 

 

2018

 

Balance at beginning of period

 

$

6,203

 

 

$

1,724

 

Acquisitions

 

 

1,300

 

 

 

695

 

Reduction due to change in projected cash flows

 

 

(979

)

 

 

(86

)

Reclass from non-accretable difference

 

 

839

 

 

 

6,287

 

Transfers out

 

 

 

 

 

 

Accretion

 

 

(2,475

)

 

 

(902

)

Balance at end of period

 

$

4,888

 

 

$

7,718

 

 

Summary of Age Analysis of Loan Categories

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

 

 

Age Analysis of Loans

 

(unaudited, in thousands)

 

Current

 

 

30-59

Days

Past Due

 

 

60-89

Days

Past Due

 

 

90 Days

or More

Past Due

 

 

Total

Past Due

 

 

Total

Loans

 

 

90 Days

or More

Past Due and

Accruing (1)

 

As of September 30, 2019

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Land and construction

 

$

509,062

 

 

$

127

 

 

$

84

 

 

$

1,131

 

 

$

1,342

 

 

$

510,404

 

 

$

834

 

Improved property

 

 

3,326,426

 

 

 

3,901

 

 

 

2,032

 

 

 

11,890

 

 

 

17,823

 

 

 

3,344,249

 

 

 

935

 

Total commercial real estate

 

 

3,835,488

 

 

 

4,028

 

 

 

2,116

 

 

 

13,021

 

 

 

19,165

 

 

 

3,854,653

 

 

 

1,769

 

Commercial and industrial

 

 

1,329,043

 

 

 

675

 

 

 

215

 

 

 

2,342

 

 

 

3,232

 

 

 

1,332,275

 

 

 

229

 

Residential real estate

 

 

1,620,684

 

 

 

3,560

 

 

 

3,789

 

 

 

10,541

 

 

 

17,890

 

 

 

1,638,574

 

 

 

2,724

 

Home equity

 

 

580,598

 

 

 

2,328

 

 

 

748

 

 

 

4,071

 

 

 

7,147

 

 

 

587,745

 

 

 

420

 

Consumer

 

 

340,640

 

 

 

1,678

 

 

 

805

 

 

 

382

 

 

 

2,865

 

 

 

343,505

 

 

 

283

 

Total portfolio loans

 

 

7,706,453

 

 

 

12,269

 

 

 

7,673

 

 

 

30,357

 

 

 

50,299

 

 

 

7,756,752

 

 

 

5,425

 

Loans held for sale

 

 

20,715

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

20,715

 

 

 

 

Total loans

 

$

7,727,168

 

 

$

12,269

 

 

$

7,673

 

 

$

30,357

 

 

$

50,299

 

 

$

7,777,467

 

 

$

5,425

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Impaired loans included above are as follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-accrual loans

 

$

8,107

 

 

$

656

 

 

$

1,156

 

 

$

24,882

 

 

 

26,694

 

 

$

34,801

 

 

 

 

 

TDRs accruing interest (1)

 

 

5,566

 

 

 

64

 

 

 

160

 

 

 

50

 

 

 

274

 

 

 

5,840

 

 

 

 

 

Total impaired

 

$

13,673

 

 

$

720

 

 

$

1,316

 

 

$

24,932

 

 

$

26,968

 

 

$

40,641

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As of December 31, 2018

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Land and construction

 

$

526,660

 

 

$

62

 

 

$

1,350

 

 

$

 

 

$

1,412

 

 

$

528,072

 

 

$

 

Improved property

 

 

3,314,765

 

 

 

2,266

 

 

 

2,250

 

 

 

6,342

 

 

 

10,858

 

 

 

3,325,623

 

 

 

175

 

Total commercial real estate

 

 

3,841,425

 

 

 

2,328

 

 

 

3,600

 

 

 

6,342

 

 

 

12,270

 

 

 

3,853,695

 

 

 

175

 

Commercial and industrial

 

 

1,261,536

 

 

 

323

 

 

 

594

 

 

 

3,007

 

 

 

3,924

 

 

 

1,265,460

 

 

 

13

 

Residential real estate

 

 

1,593,519

 

 

 

2,717

 

 

 

5,001

 

 

 

10,370

 

 

 

18,088

 

 

 

1,611,607

 

 

 

2,820

 

Home equity

 

 

591,623

 

 

 

2,500

 

 

 

1,273

 

 

 

3,935

 

 

 

7,708

 

 

 

599,331

 

 

 

705

 

Consumer

 

 

322,584

 

 

 

2,084

 

 

 

1,007

 

 

 

513

 

 

 

3,604

 

 

 

326,188

 

 

 

364

 

Total portfolio loans

 

 

7,610,687

 

 

 

9,952

 

 

 

11,475

 

 

 

24,167

 

 

 

45,594

 

 

 

7,656,281

 

 

 

4,077

 

Loans held for sale

 

 

8,994

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

8,994

 

 

 

 

Total loans

 

$

7,619,681

 

 

$

9,952

 

 

$

11,475

 

 

$

24,167

 

 

$

45,594

 

 

$

7,665,275

 

 

$

4,077

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Impaired loans included above are as follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-accrual loans

 

$

8,910

 

 

$

337

 

 

$

1,370

 

 

$

20,083

 

 

 

21,790

 

 

$

30,700

 

 

 

 

 

TDRs accruing interest (1)

 

 

5,586

 

 

 

59

 

 

 

92

 

 

 

7

 

 

 

158

 

 

 

5,744

 

 

 

 

 

Total impaired

 

$

14,496

 

 

$

396

 

 

$

1,462

 

 

$

20,090

 

 

$

21,948

 

 

$

36,444

 

 

 

 

 

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

Summary of Impaired Loans

The following tables summarize impaired loans:

 

 

Impaired Loans

 

 

 

September 30, 2019

 

 

December 31, 2018

 

 

 

Unpaid

 

 

 

 

 

 

 

 

 

 

Unpaid

 

 

 

 

 

 

 

 

 

 

 

Principal

 

 

Recorded

 

 

Related

 

 

Principal

 

 

Recorded

 

 

Related

 

(unaudited, in thousands)

 

Balance (1)

 

 

Investment

 

 

Allowance

 

 

Balance (1)

 

 

Investment

 

 

Allowance

 

With no related specific allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Land and construction

 

$

606

 

 

$

554

 

 

$

 

 

$

 

 

$

 

 

$

 

Improved property

 

 

14,162

 

 

 

7,982

 

 

 

 

 

 

14,038

 

 

 

9,293

 

 

 

 

Commercial and industrial

 

 

3,724

 

 

 

2,374

 

 

 

 

 

 

4,610

 

 

 

3,428

 

 

 

 

Residential real estate

 

 

15,090

 

 

 

13,303

 

 

 

 

 

 

20,270

 

 

 

18,016

 

 

 

 

Home equity

 

 

5,866

 

 

 

5,030

 

 

 

 

 

 

5,924

 

 

 

5,036

 

 

 

 

Consumer

 

 

442

 

 

 

356

 

 

 

 

 

 

846

 

 

 

671

 

 

 

 

Total impaired loans without a specific allowance

 

 

39,890

 

 

 

29,599

 

 

 

 

 

 

45,688

 

 

 

36,444

 

 

 

 

With a specific allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Land and construction

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Improved property

 

 

5,435

 

 

 

5,388

 

 

 

1,471

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

 

187

 

 

 

185

 

 

 

10

 

 

 

 

 

 

 

 

 

 

Residential real estate

 

 

5,096

 

 

 

4,662

 

 

 

12

 

 

 

 

 

 

 

 

 

 

Home equity

 

 

774

 

 

 

746

 

 

 

7

 

 

 

 

 

 

 

 

 

 

Consumer

 

 

99

 

 

 

61

 

 

 

1

 

 

 

 

 

 

 

 

 

 

Total impaired loans with a specific allowance

 

 

11,591

 

 

 

11,042

 

 

 

1,501

 

 

 

 

 

 

 

 

 

 

Total impaired loans

 

$

51,481

 

 

$

40,641

 

 

$

1,501

 

 

$

45,688

 

 

$

36,444

 

 

$

 

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

 

 

Impaired Loans

 

 

 

For the Three Months Ended

 

 

For the Nine Months Ended

 

 

 

September 30, 2019

 

 

September 30, 2018

 

 

September 30, 2019

 

 

September 30, 2018

 

 

 

Average

 

 

Interest

 

 

Average

 

 

Interest

 

 

Average

 

 

Interest

 

 

Average

 

 

Interest

 

 

 

Recorded

 

 

Income

 

 

Recorded

 

 

Income

 

 

Recorded

 

 

Income

 

 

Recorded

 

 

Income

 

(unaudited, in thousands)

 

Investment

 

 

Recognized

 

 

Investment

 

 

Recognized

 

 

Investment

 

 

Recognized

 

 

Investment

 

 

Recognized

 

With no related specific allowance

   recorded:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Land and construction

 

$

425

 

 

$

 

 

$

 

 

$

 

 

$

284

 

 

$

 

 

$

260

 

 

$

 

Improved property

 

 

7,647

 

 

 

 

 

 

10,409

 

 

 

15

 

 

 

7,962

 

 

 

 

 

 

11,000

 

 

 

383

 

Commercial and industrial

 

 

2,614

 

 

 

 

 

 

3,181

 

 

 

5

 

 

 

2,931

 

 

 

 

 

 

2,985

 

 

 

9

 

Residential real estate

 

 

12,600

 

 

 

 

 

 

18,336

 

 

 

68

 

 

 

13,752

 

 

 

 

 

 

18,207

 

 

 

195

 

Home equity

 

 

4,740

 

 

 

 

 

 

4,924

 

 

 

8

 

 

 

4,760

 

 

 

 

 

 

4,997

 

 

 

19

 

Consumer

 

 

334

 

 

 

 

 

 

692

 

 

 

3

 

 

 

425

 

 

 

 

 

 

776

 

 

 

8

 

Total impaired loans without a specific

   allowance

 

 

28,360

 

 

 

 

 

 

37,542

 

 

 

99

 

 

 

30,114

 

 

 

 

 

 

38,225

 

 

 

614

 

With a specific allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Land and construction

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Improved property

 

 

5,273

 

 

 

35

 

 

 

 

 

 

 

 

 

3,170

 

 

 

63

 

 

 

1,052

 

 

 

 

Commercial and industrial

 

 

189

 

 

 

4

 

 

 

 

 

 

 

 

 

171

 

 

 

11

 

 

 

 

 

 

 

Residential real estate

 

 

4,792

 

 

 

51

 

 

 

 

 

 

 

 

 

3,666

 

 

 

169

 

 

 

 

 

 

 

Home equity

 

 

834

 

 

 

8

 

 

 

 

 

 

 

 

 

616

 

 

 

23

 

 

 

 

 

 

 

Consumer

 

 

68

 

 

 

1

 

 

 

 

 

 

 

 

 

60

 

 

 

3

 

 

 

 

 

 

 

Total impaired loans with a specific

   allowance

 

 

11,156

 

 

 

99

 

 

 

 

 

 

 

 

 

7,683

 

 

 

269

 

 

 

1,052

 

 

 

 

Total impaired loans

 

$

39,516

 

 

$

99

 

 

$

37,542

 

 

$

99

 

 

$

37,797

 

 

$

269

 

 

$

39,277

 

 

$

614

 

 

Recorded Investment in Non-Accrual Loans and TDRs

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

 

 

Non-accrual Loans (1)

 

 

 

September 30,

 

 

December 31,

 

(unaudited, in thousands)

 

2019

 

 

2018

 

Commercial real estate:

 

 

 

 

 

 

 

 

Land and construction

 

$

554

 

 

$

 

Improved property

 

 

12,036

 

 

 

8,413

 

Total commercial real estate

 

 

12,590

 

 

 

8,413

 

Commercial and industrial

 

 

2,374

 

 

 

3,260

 

Residential real estate

 

 

14,171

 

 

 

13,831

 

Home equity

 

 

5,299

 

 

 

4,610

 

Consumer

 

 

367

 

 

 

586

 

Total

 

$

34,801

 

 

$

30,700

 

(1) At September 30, 2019, there were three borrowers with loans greater than $1.0 million totaling $8.2 million, as compared to one borrower with a loan greater than $1.0 million totaling $3.4 million at December 31, 2018.  Total non-accrual loans include loans that are also restructured.  Such loans are also set forth in the following table as non-accrual TDRs.

 

 

TDRs

 

 

 

September 30, 2019

 

 

December 31, 2018

 

(unaudited, in thousands)

 

Accruing

 

 

Non-Accrual

 

 

Total

 

 

Accruing

 

 

Non-Accrual

 

 

Total

 

Commercial real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Land and construction

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

Improved property

 

 

1,334

 

 

 

197

 

 

 

1,531

 

 

 

880

 

 

 

1,529

 

 

 

2,409

 

Total commercial real estate

 

 

1,334

 

 

 

197

 

 

 

1,531

 

 

 

880

 

 

 

1,529

 

 

 

2,409

 

Commercial and industrial

 

 

185

 

 

 

 

 

 

185

 

 

 

168

 

 

 

169

 

 

 

337

 

Residential real estate

 

 

3,794

 

 

 

868

 

 

 

4,662

 

 

 

4,185

 

 

 

921

 

 

 

5,106

 

Home equity

 

 

477

 

 

 

269

 

 

 

746

 

 

 

426

 

 

 

198

 

 

 

624

 

Consumer

 

 

50

 

 

 

11

 

 

 

61

 

 

 

85

 

 

 

38

 

 

 

123

 

Total

 

$

5,840

 

 

$

1,345

 

 

$

7,185

 

 

$

5,744

 

 

$

2,855

 

 

$

8,599

 

 

Loans Identified as TDRs

The following tables present details related to loans identified as TDRs during the three and nine months ended September 30, 2019 and 2018, respectively:

 

 

 

New TDRs (1)

 

 

 

For the Three Months Ended

 

 

 

September 30, 2019

 

 

September 30, 2018

 

 

 

 

 

 

 

Pre-

 

 

Post-

 

 

 

 

 

 

Pre-

 

 

Post-

 

 

 

 

 

 

 

Modification

 

 

Modification

 

 

 

 

 

 

Modification

 

 

Modification

 

 

 

 

 

 

 

Outstanding

 

 

Outstanding

 

 

 

 

 

 

Outstanding

 

 

Outstanding

 

 

 

Number of

 

 

Recorded

 

 

Recorded

 

 

Number of

 

 

Recorded

 

 

Recorded

 

(unaudited, dollars in thousands)

 

Modifications

 

 

Investment

 

 

Investment

 

 

Modifications

 

 

Investment

 

 

Investment

 

Commercial real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Land and construction

 

 

 

 

$

 

 

$

 

 

 

 

 

$

 

 

$

 

Improved Property

 

 

1

 

 

 

605

 

 

 

604

 

 

 

 

 

 

 

 

 

 

Total commercial real estate

 

 

1

 

 

 

605

 

 

 

604

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential real estate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Home equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consumer

 

 

 

 

 

 

 

 

 

 

 

1

 

 

 

19

 

 

 

18

 

Total

 

 

1

 

 

$

605

 

 

$

604

 

 

 

1

 

 

$

19

 

 

$

18

 

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

 

 

 

New TDRs (1)

 

 

 

For the Nine Months Ended

 

 

 

September 30, 2019

 

 

September 30, 2018

 

 

 

 

 

 

 

Pre-

 

 

Post-

 

 

 

 

 

 

Pre-

 

 

Post-

 

 

 

 

 

 

 

Modification

 

 

Modification

 

 

 

 

 

 

Modification

 

 

Modification

 

 

 

 

 

 

 

Outstanding

 

 

Outstanding

 

 

 

 

 

 

Outstanding

 

 

Outstanding

 

 

 

Number of

 

 

Recorded

 

 

Recorded

 

 

Number of

 

 

Recorded

 

 

Recorded

 

(unaudited, dollars in thousands)

 

Modifications

 

 

Investment

 

 

Investment

 

 

Modifications

 

 

Investment

 

 

Investment

 

Commercial real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Land and construction

 

 

 

 

$

 

 

$

 

 

 

 

 

$

 

 

$

 

Improved Property

 

 

1

 

 

 

610

 

 

 

604

 

 

 

 

 

 

 

 

 

 

Total commercial real estate

 

 

1

 

 

 

610

 

 

 

604

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

 

1

 

 

 

44

 

 

 

37

 

 

 

1

 

 

 

10

 

 

 

8

 

Residential real estate

 

 

4

 

 

 

194

 

 

 

183

 

 

 

5

 

 

 

203

 

 

 

176

 

Home equity

 

 

2

 

 

 

187

 

 

 

184

 

 

 

1

 

 

 

20

 

 

 

19

 

Consumer

 

 

1

 

 

 

15

 

 

 

12

 

 

 

4

 

 

 

65

 

 

 

52

 

Total

 

 

9

 

 

$

1,050

 

 

$

1,020

 

 

 

11

 

 

$

298

 

 

$

255

 

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

The following table summarizes TDRs which defaulted (defined as past due 90 days) during the nine months ended September 30, 2019 and 2018, respectively, that were restructured within the last twelve months prior to September 30, 2019 and 2018, respectively:

 

 

Defaulted TDRs (1)

 

 

 

For the Nine Months Ended

 

 

 

September 30, 2019

 

 

September 30, 2018

 

 

 

Number of

 

 

Recorded

 

 

Number of

 

 

Recorded

 

(unaudited, dollars in thousands)

 

Defaults

 

 

Investment

 

 

Defaults

 

 

Investment

 

Commercial real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Land and construction

 

 

 

 

$

 

 

 

 

 

$

 

Improved property

 

 

 

 

 

 

 

 

 

 

 

 

Total commercial real estate

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

 

 

 

 

 

 

 

 

 

 

 

Residential real estate

 

 

1

 

 

 

96

 

 

 

2

 

 

 

172

 

Home equity

 

 

1

 

 

 

100

 

 

 

1

 

 

 

6

 

Consumer

 

 

1

 

 

 

12

 

 

 

 

 

 

 

Total

 

 

3

 

 

$

208

 

 

 

3

 

 

$

178

 

(1) Excludes loans that were either charged-off or cured by period end.  The recorded investment is as of September 30, 2019 and 2018, respectively.

Summary of Other Real Estate Owned and Repossessed Assets

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

 

 

September 30,

 

 

December 31,

 

(unaudited, in thousands)

 

2019

 

 

2018

 

Other real estate owned

 

$

3,662

 

 

$

7,173

 

Repossessed assets

 

 

16

 

 

 

92

 

Total other real estate owned and repossessed assets

 

$

3,678

 

 

$

7,265