XML 23 R13.htm IDEA: XBRL DOCUMENT v3.20.2
Loans and Allowance
6 Months Ended
Jun. 30, 2020
Receivables [Abstract]  
Loans and Allowance
LOANS AND ALLOWANCE
 
Loans are stated at the amount of unpaid principal, reduced by deferred income (net of costs). Interest on loans is recognized using the simple interest method on the daily balances of the principal amounts outstanding. Loan origination fees, net of direct loan origination costs, and commitment fees are deferred and amortized as an adjustment to yield over the life of the loan, or over the commitment period, as applicable. The Corporation’s primary lending focus is small business and middle market commercial, commercial real estate and residential real estate, which results in portfolio diversification. The following tables show the composition of the loan portfolio, the allowance for loan losses and credit quality characteristics by collateral classification, excluding loans held for sale. Loans held for sale as of June 30, 2020, and December 31, 2019, were $901,000 and $9,037,000, respectively.

The following table illustrates the composition of the Corporation’s loan portfolio by loan class for the periods indicated:

June 30, 2020

December 31, 2019
Commercial and industrial loans
$
2,898,329


$
2,109,879

Agricultural production financing and other loans to farmers
93,838


93,861

Real estate loans:



Construction
640,560


787,568

Commercial and farmland
3,239,998


3,052,698

Residential
1,145,187


1,143,217

Home equity
532,314


588,984

Individuals' loans for household and other personal expenditures
123,611


135,989

Public finance and other commercial loans
624,704


547,114

  Loans
9,298,541


8,459,310

Allowance for loan losses
(121,119
)

(80,284
)
             Net Loans
$
9,177,422


$
8,379,026




On March 27, 2020, the Coronavirus Aid, Relief and Economic Security Act (the “CARES Act”) was signed into law, providing an approximately $2 trillion stimulus package that includes direct payments to individual taxpayers, economic stimulus to significantly impacted industry sectors, emergency funding for hospitals and providers, small business loans, increased unemployment benefits, and a variety of tax incentives.
For small businesses, eligible nonprofits and certain others, the CARES Act established a Paycheck Protection Program (“PPP”), which is administered by the Small Business Administration (“SBA”). On April 24, 2020, the Paycheck Protection Program and Health Care Enhancement Act was enacted. Among other things, this legislation amends the initial CARES Act program by raising the appropriation level for PPP loans from $349 billion to $670 billion. The PPP was further modified on June 5, 2020 with the adoption of the Paycheck Protection Program Flexibility Act (the Flexibility Act), which extended the maturity date for PPP loans from two years to five years for loans disbursed on or after the date of enactment of the Flexibility Act. For PPP loans disbursed prior to such enactment, the Flexibility Act permits the borrower and lender to mutually agree to extend the term of the loan to five years. The Bank has actively participated in assisting its customers with applications for resources through the program. PPP loans earn interest at a fixed rate of 1 percent and primarily have a two year term. The Bank anticipates that the majority of these loans will ultimately be forgiven, in whole or in part, by the SBA in accordance with the terms of the program. As of June 30, 2020, the Bank had funded over 5,000 PPP loans representing $882.9 million, which is net of deferred processing fees and costs of $24.6 million, and is primarily included in the commercial and industrial loan class. Under the terms of the PPP, the loans are fully guaranteed by the U.S. government. The Bank borrowed from the Paycheck Protection Program Liquidity Facility ("PPPL Facility") to supplement liquidity to fund the PPP loans. The outstanding balance of the PPPL Facility borrowings at June 30, 2020 was $166.9 million. Details of the borrowings from the PPPL Facility are included in the "LIQUIDITY" section of this Management's Discussion and Analysis of Financial Condition and Results of Operations on this Form 10-Q.

Allowance, Credit Quality and Loan Portfolio

The original implementation date of the Current Expected Credit Loss (CECL) model for calculating the Allowance for Credit Losses guided by FASB Accounting Standards Update No. 2016-13, Financial Instruments - Credit Losses (Topic 326): Measurement of Credit losses on Financial Instruments was January 1, 2020. Pursuant to the CARES Act and the related joint statement of federal banking regulators (which also became effective as of March 27, 2020), and consistent with guidance from the SEC and FASB, the Corporation elected to delay implementation of ASU No. 2016-13. As discussed below, ASU No. 2016-13, provides for the replacement of the incurred loss model for recording the allowance for loan losses with CECL. However, as a result of the Corporation’s election, its 2020 financial statements have been prepared under the existing incurred loss model. The temporary relief applicable to the Corporation’s compliance with CECL ends on the earlier of: (1) the termination date of the national emergency concerning the COVID-19 outbreak, declared by the President of the United States on March 13, 2020, under the National Emergencies Act; or (2) December 31, 2020.


The Corporation maintains an allowance for loan losses to cover probable credit losses identified during its loan review process. Management believes the allowance for loan losses is adequate to cover probable losses inherent in the loan portfolio at June 30, 2020. The process for determining the adequacy of the allowance for loan losses is critical to the Corporation’s financial results. It requires management to make difficult, subjective and complex judgments to estimate the effect of uncertain matters. The allowance for loan losses considers current factors, including economic conditions and ongoing internal and external examinations, and will increase or decrease as deemed necessary to ensure it remains adequate. In addition, the allowance as a percentage of charge-offs and nonperforming loans will change at different points in time based on credit performance, portfolio mix and collateral values.

The allowance for loan losses is maintained through the provision for loan losses, which is a charge against earnings. The allowance is increased by provision expense and decreased by charge-offs less recoveries. All charge-offs are approved by the Bank's senior credit officers and in accordance with established policies. The Bank charges off a loan when a determination is made that all or a portion of the loan is uncollectable. The amount provided for loan losses in a given period may be greater than or less than net loan losses experienced during the period, and is based on management’s judgment as to the appropriate level of the allowance for loan losses. The determination of the provision amount is based on management’s ongoing review and evaluation of the loan portfolio, including an internally administered loan "watch" list and independent loan reviews. The evaluation takes into consideration identified credit problems, the possibility of losses inherent in the loan portfolio that are not specifically identified and management’s judgment as to the impact of the current environment and economic conditions on the portfolio.

The allowance consists of specific impairment reserves as required by ASC 310-10-35, a component for historical losses in accordance with ASC 450 and the consideration of current environmental factors in accordance with ASC 450. A loan is deemed impaired when, based on current information or events, it is probable that all amounts due of principal and interest according to the contractual terms of the loan agreement will not be collected.

The historical loss allocation for loans not deemed impaired according to ASC 450 is the product of the volume of loans within the non-impaired criticized and non-criticized risk grade classifications, each segmented by call code, and the historical loss factor for each respective classification and call code segment. The historical loss factors are based upon actual loss experience within each risk and call code classification. The historical look back period for non-criticized loans looks to the most recent rolling-four-quarter average and aligns with the look back period for non-impaired criticized loans. Each of the rolling four quarter periods used to obtain the average, include all charge-offs for the previous twelve-month period, therefore the historical look back period includes seven quarters. The resulting allocation is reflective of current conditions. Criticized loans are grouped based on the risk grade assigned to the loan. Loans with a special mention grade but not impaired are assigned a loss factor, and loans with a classified grade but not impaired are assigned a separate loss factor. The loss factor computation for this allocation includes a segmented historical loss migration analysis of risk grades to charge-off.

In addition to the specific reserves and historical loss components of the allowance, consideration is given to various environmental factors to ensure that losses inherent in the portfolio are reflected in the allowance for loan losses. The environmental component adjusts the historical loss allocations for non-impaired loans to reflect relevant current conditions that, in management's opinion, have an impact on loss recognition. Environmental factors that management reviews in the analysis include: national and local economic trends and conditions; trends in growth in the loan portfolio and growth in higher risk areas; levels of, and trends in, delinquencies and non-accruals; experience and depth of lending management and staff; adequacy of, and adherence to, lending policies and procedures including those for underwriting; industry concentrations of credit; and adequacy of risk identification systems and controls through the internal loan review and internal audit processes.

In conformance with ASC 805 and ASC 820, purchased loans are recorded at the acquisition date fair value. Such loans are included in the allowance to the extent a specific impairment is identified that exceeds the fair value adjustment on an impaired loan or the historical loss and environmental factor analysis indicates losses inherent in a purchased portfolio exceeds the fair value adjustment on the portion of the purchased portfolio not deemed impaired.

The following tables summarize changes in the allowance for loan losses by loan segment for the three and six months ended June 30, 2020 and June 30, 2019:
 
Three Months Ended June 30, 2020
 
Commercial

Commercial
Real Estate

Consumer

Residential

Total
Allowance for loan losses:
 

 

 

 

 
Balances, March 31, 2020
$
38,431


$
37,907


$
5,752


$
17,364


$
99,454

Provision for losses
6,240


8,945


2,783


3,927


21,895

Recoveries on loans
106


107


56


48


317

Loans charged off
(99
)

(41
)

(146
)

(261
)

(547
)
Balances, June 30, 2020
$
44,678


$
46,918


$
8,445


$
21,078


$
121,119



Six Months Ended June 30, 2020
 
Commercial

Commercial
Real Estate

Consumer

Residential

Total
Allowance for loan losses:
 

 

 

 

 
Balances, December 31, 2019
$
32,902


$
28,778


$
4,035


$
14,569


$
80,284

Provision for losses
11,941


18,139


4,707


6,860


41,647

Recoveries on loans
549


225


98


118


990

Loans charged off
(714
)

(224
)

(395
)

(469
)

(1,802
)
Balances, June 30, 2020
$
44,678


$
46,918


$
8,445


$
21,078


$
121,119



Three Months Ended June 30, 2019
 
Commercial

Commercial
Real Estate

Consumer

Residential

Total
Allowance for loan losses:
 

 

 

 

 
Balances, March 31, 2019
$
33,069


$
29,434


$
4,026


$
14,373


$
80,902

Provision for losses
100


320


36


44


500

Recoveries on loans
344


778


100


212


1,434

Loans charged off
(311
)

(1,001
)

(92
)

(158
)

(1,562
)
Balances, June 30, 2019
$
33,202


$
29,531


$
4,070


$
14,471


$
81,274


 
Six Months Ended June 30, 2019
 
Commercial

Commercial
Real Estate

Consumer

Residential

Total
Allowance for loan losses:
 

 

 

 

 
Balances, December 31, 2018
$
32,657


$
29,609


$
3,964


$
14,322


$
80,552

Provision for losses
336


1,089


141


134


1,700

Recoveries on loans
886


1,023


218


312


2,439

Loans charged off
(677
)

(2,190
)

(253
)

(297
)

(3,417
)
Balances, June 30, 2019
$
33,202


$
29,531


$
4,070


$
14,471


$
81,274




The tables below show the Corporation’s allowance for loan losses and loan portfolio by loan segment as of the periods indicated.
 
June 30, 2020
 
Commercial

Commercial
Real Estate

Consumer

Residential

Total
Allowance Balances:
 

 

 

 

 
Individually evaluated for impairment
$
7,466


$
4,943


$


$
590


$
12,999

Collectively evaluated for impairment
37,212


41,975


8,445


20,488


108,120

Total Allowance for Loan Losses
$
44,678


$
46,918


$
8,445


$
21,078


$
121,119

Loan Balances:








 
Individually evaluated for impairment
$
15,312


$
26,512


$
3


$
3,453


$
45,280

Collectively evaluated for impairment
3,600,395


3,847,884


123,608


1,673,093


9,244,980

Loans acquired with deteriorated credit quality
1,164


6,162




955


8,281

Loans
$
3,616,871


$
3,880,558


$
123,611


$
1,677,501


$
9,298,541


 
December 31, 2019
 
Commercial

Commercial
Real Estate

Consumer

Residential

Total
Allowance Balances:
 

 

 

 

 
Individually evaluated for impairment
$


$
231


$


$
458


$
689

Collectively evaluated for impairment
32,902


28,547


4,035


14,111


79,595

Total Allowance for Loan Losses
$
32,902


$
28,778


$
4,035


$
14,569


$
80,284

Loan Balances:
 

 

 

 

 
Individually evaluated for impairment
$
457


$
8,728


$
4


$
2,520


$
11,709

Collectively evaluated for impairment
2,748,681


3,821,660


135,985


1,727,966


8,434,292

Loans acquired with deteriorated credit quality
1,716


9,878




1,715


13,309

Loans
$
2,750,854


$
3,840,266


$
135,989


$
1,732,201


$
8,459,310




Loans individually evaluated for impairment are comprised of commercial and consumer loans deemed impaired in accordance with ASC 310-10. This includes loans acquired with deteriorated credit quality totaling $3,783,000 with $192,000 of related allowance for loan losses at June 30, 2020 and $2,819,000 with $124,000 related allowance for loan losses at December 31, 2019.

The risk characteristics of the Corporation’s material portfolio segments are as follows:

Commercial

Commercial lending is primarily based on the identified cash flows of the borrower and secondarily on the underlying collateral provided by the borrower. The cash flows of borrowers, however, may not be as expected and the collateral securing these loans may fluctuate in value. Most commercial loans are secured by the tangible assets being financed such as equipment or real estate or other business assets such as accounts receivable or inventory and may incorporate a personal guarantee. Other loans may be unsecured, secured but under-collateralized or otherwise made on the basis of the enterprise value of an organization. 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 due from its customers.

Commercial real estate

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 generally dependent on the successful operation of the property securing the loan or the business conducted on the property securing the loan. Commercial real estate loans may be more adversely affected by conditions in the real estate markets or in the general economy. Management monitors and evaluates commercial real estate loans based on collateral and risk grade criteria. In addition, management tracks the level of owner-occupied commercial real estate loans versus non-owner occupied loans.

Consumer and Residential

With respect to residential loans that are secured by 1-4 family residences and are typically owner occupied, the Corporation generally establishes a maximum loan-to-value ratio and requires private mortgage insurance if that ratio is exceeded. Home equity loans are secured by a subordinate interest in 1-4 family residences, and consumer loans are secured by consumer assets such as automobiles or recreational vehicles. Some consumer loans are unsecured such as small installment loans and certain lines of credit. Repayment of these loans is primarily dependent on the personal income and credit rating of the borrowers, which can be impacted by economic conditions in their market areas such as unemployment levels. Repayment on loans secured by 1-4 family residences can be impacted by changes in property values. Risk is mitigated by the fact that the loans are of smaller individual amounts and spread over a large number of borrowers.

Loans are reclassified to a non-accruing status when, in management’s judgment, the collateral value and financial condition of the borrower do not justify accruing interest. When the interest accrual is discontinued, all unpaid accrued interest is reversed against earnings when considered uncollectable. Payments subsequently received on non-accrual loans are applied to principal. A loan is returned to accrual status when principal and interest are no longer past due and collectability is probable, typically after a minimum of six consecutive months of performance. Payments received on impaired accruing or delinquent loans are applied to interest income as accrued.




The following table summarizes the Corporation’s non-accrual loans by loan class as of the periods indicated:

June 30, 2020

December 31, 2019
Commercial and industrial loans
$
16,354


$
1,255

Agriculture production financing and other loans to farmers


183

Real estate loans:


 
Construction
119


977

Commercial and farmland
25,405


7,007

Residential
5,773


5,062

Home equity
2,376


1,421

Individuals' loans for household and other personal expenditures
75


44

Total
$
50,102


$
15,949




Non-accrual loans increased $34.2 million from December 31, 2019, primarily due to three relationships that were moved to non-accrual during the second quarter of 2020. Two relationships totaling $17.0 million are in the senior living sector. The third relationship totaling $14.4 million is in the university logo apparel sports industry.

Impaired loans include loans deemed impaired according to the guidance set forth in ASC 310-10. Commercial loans under $500,000 and consumer loans, with the exception of troubled debt restructures, are not individually evaluated for impairment.

Allowable methods for determining the amount of impairment include estimating fair value using the fair value of the collateral for collateral dependent loans. If the impaired loan is identified as collateral dependent, then the fair value method for measuring the amount of impairment is utilized. This method requires obtaining a current independent appraisal of the collateral and applying a discount factor, which includes selling costs if applicable, to the value. The fair value of real estate is generally based on appraisals by qualified licensed appraisers. The appraisers typically determine the value of the real estate by utilizing an income or market valuation approach. If an appraisal is not available, the fair value may be determined by using a cash flow analysis. Fair value on other collateral such as business assets is typically ascertained by assessing, either singularly or some combination of, asset appraisals, accounts receivable aging reports, inventory listings and or customer financial statements. Both appraised values and values based on borrower’s financial information are discounted as considered appropriate based on age and quality of the information and current market conditions.

The following tables show the composition of the Corporation’s impaired loans, related allowance and interest income recognized while impaired by loan class as of the periods indicated:
 
June 30, 2020
 
Unpaid
Principal
Balance

Recorded
Investment

Related
Allowance
Impaired loans with no related allowance:
 

 


Commercial and industrial loans
$
5,024


$
5,008


$

Real estate Loans:





Commercial and farmland
9,675


7,602



Residential
75


59



Individuals' loans for household and other personal expenditures
3


3



Total
$
14,777


$
12,672


$

Impaired loans with related allowance:


 


Commercial and industrial loans
$
10,342


$
10,304


$
7,466

Real estate Loans:





Commercial and farmland
19,650


18,910


4,943

Residential
3,134


3,009


520

Home equity
401

 
385


70

Total
$
33,527


$
32,608


$
12,999

Total Impaired Loans
$
48,304


$
45,280


$
12,999


 
December 31, 2019
 
Unpaid
Principal
Balance
 
Recorded
Investment
 
Related
Allowance
Impaired loans with no related allowance:
 
 
 
 
 
Commercial and industrial loans
$
320

 
$
320

 
$

Agriculture production financing and other loans to farmers
299

 
137

 

Real estate Loans:
 
 
 
 
 
Construction
1,206

 
970

 

Commercial and farmland
8,037

 
5,849

 

Residential
93

 
76

 

Total
$
9,955

 
$
7,352

 
$

Impaired loans with related allowance:
 
 
 
 
 
Real estate Loans:
 
 
 
 
 
Commercial and farmland
$
2,648

 
$
1,909

 
$
231

Residential
2,070

 
2,044

 
383

       Home equity
417


400


75

Individuals' loans for household and other personal expenditures
4


4



Total
$
5,139

 
$
4,357

 
$
689

Total Impaired Loans
$
15,094

 
$
11,709

 
$
689

 
Three Months Ended June 30, 2020

Six Months Ended June 30, 2020
 
Average
Recorded Investment

Interest
Income Recognized

Average
Recorded Investment

Interest
Income Recognized
Impaired loans with no related allowance:
 

 


 

 
Commercial and industrial loans
$
5,008


$


$
5,008


$

Real estate Loans:







Commercial and farmland
7,637


37


7,910


75

Residential
59


1


59


2

Individuals' loans for household and other personal expenditures
3




3



Total
$
12,707


$
38


$
12,980


$
77

Impaired loans with related allowance:


 

 

 
Commercial and industrial loans
$
10,304


$


$
10,304


$

Real estate Loans:







Commercial and farmland
18,910




19,156



Residential
3,020


19


3,032


38

Home equity
387


3


390


6

Total
$
32,621


$
22


$
32,882


$
44

Total Impaired Loans
$
45,328


$
60


$
45,862


$
121

 
Three Months Ended June 30, 2019

Six Months Ended June 30, 2019
 
Average
Recorded Investment

Interest
Income Recognized

Average
Recorded Investment

Interest
Income Recognized
Impaired loans with no related allowance:
 

 


 

 
Commercial and industrial loans
$
1,013


$


$
1,021


$

Agriculture production financing and other loans to farmers
668




672



Real estate Loans:







Construction
7,314




7,792



Commercial and farmland
7,998


39


8,187


78

Residential
38


1


38


2

Home equity
49




49



Public finance and other commercial loans
353




353



Total
$
17,433


$
40


$
18,112


$
80

Impaired loans with related allowance:







Commercial and industrial loans
$
940


$


$
940


$

Agriculture production financing and other loans to farmers
2,117




2,134



Real estate Loans:







Commercial and farmland
157




164



Residential
2,021


16


2,029


32

Home equity
351


3


352


6

Individuals' loans for household and other personal expenditures
14




15



Total
$
5,600


$
19


$
5,634


$
38

Total Impaired Loans
$
23,033


$
59


$
23,746


$
118



Impaired loans in the above tables do not include loans accounted for under ASC 310-30, or any other loan, unless deemed impaired in accordance with ASC 310-10.

As part of the ongoing monitoring of the credit quality of the Corporation's loan portfolio, management tracks certain credit quality indicators including trends related to: (i) the level of criticized commercial loans, (ii) net charge-offs, (iii) non-performing loans, (iv) covenant failures and (v) the general national and local economic conditions.
 
The Corporation utilizes a risk grading of pass, special mention, substandard, doubtful and loss to assess the overall credit quality of large commercial loans. All large commercial credit grades are reviewed at a minimum of once a year for pass grade loans. Loans with grades below pass are reviewed more frequently depending on the grade. A description of the general characteristics of these grades is as follows:

Pass - Loans that are considered to be of acceptable credit quality.
Special Mention - Loans which possess some credit deficiency or potential weakness, which deserves close attention. If left uncorrected, these potential weaknesses may result in deterioration of the repayment prospects for the asset or in the Corporation's credit position at some future date. Special mention assets are not adversely classified and do not expose the Corporation to sufficient risk to warrant adverse classification. The key distinctions of this category's classification are that it is indicative of an unwarranted level of risk; and weaknesses are considered “potential”, not “defined”, impairments to the primary source of repayment. Examples include businesses that may be suffering from inadequate management, loss of key personnel or significant customer or litigation.

Substandard - A substandard loan is inadequately protected by the current net worth and paying capacity of the obligor or of the collateral pledged, if any. Assets so classified have a well-defined weakness that jeopardizes the liquidation of the debt. They are characterized by the distinct possibility that the Corporation will sustain some loss if the deficiencies are not corrected. Other characteristics may include:
 
o
the likelihood that a loan will be paid from the primary source of repayment is uncertain or financial deterioration is underway and very close attention is warranted to ensure that the loan is collected without loss,
 
o
the primary source of repayment is gone, and the Corporation is forced to rely on a secondary source of repayment, such as collateral liquidation or guarantees,
 
o
loans have a distinct possibility that the Corporation will sustain some loss if deficiencies are not corrected,
 
o
unusual courses of action are needed to maintain a high probability of repayment,
 
o
the borrower is not generating enough cash flow to repay loan principal; however, it continues to make interest payments,
 
o
the Corporation is forced into a subordinated or unsecured position due to flaws in documentation,
 
o
loans have been restructured so that payment schedules, terms and collateral represent concessions to the borrower when compared to the normal loan terms,
 
o
the Corporation is seriously contemplating foreclosure or legal action due to the apparent deterioration of the loan, and
 
o
there is significant deterioration in market conditions to which the borrower is highly vulnerable.

Doubtful - Loans that have all of the weaknesses of those classified as Substandard. However, based on currently existing facts, conditions and values, these weaknesses make full collection of principal highly questionable and improbable. Other credit characteristics may include considerable doubt as to the quality of the secondary sources of repayment. The possibility of loss is high, but because of certain important pending factors that may strengthen the loan, loss classification is deferred until the exact status of repayment is known.

Loss – Loans that are considered uncollectable and of such little value that continuing to carry them as an asset is not warranted. Loans will be classified as Loss when it is neither practical not desirable to defer writing off or reserving all or a portion of a basically worthless asset, even though partial recovery may be possible at some time in the future.


The following tables summarize the credit quality of the Corporation’s loan portfolio, by loan class for the periods indicated. Consumer non-performing loans include accruing consumer loans 90-days or more delinquent and consumer non-accrual loans. The entire balance of a loan is considered delinquent if the minimum payment contractually required to be made is not received by the specified date. Loans that evidenced deterioration of credit quality since origination and it was probable, at acquisition, that all contractually required payments would not be collected are included in the applicable categories below.
 
June 30, 2020
 
Commercial
Pass

Commercial
Special
Mention

Commercial Substandard

Commercial
Doubtful

Commercial Loss

Consumer Performing

Consumer
Non-Performing

Total
Commercial and industrial loans
$
2,722,071


$
87,069


$
89,189


$


$


$


$


$
2,898,329

Agriculture production financing and other loans to farmers
78,645


6,082


9,111










93,838

Real estate Loans:














 
Construction
590,889


791


20,229






28,536


115


640,560

Commercial and farmland
3,035,363


103,921


99,330






1,384




3,239,998

Residential
189,053


1,637


6,684






943,222


4,591


1,145,187

Home equity
20,214




1,342






508,457


2,301


532,314

Individuals' loans for household and other personal expenditures










123,524


87


123,611

Public finance and other commercial loans
624,655


49












624,704

Loans
$
7,260,890


$
199,549


$
225,885


$


$


$
1,605,123


$
7,094


$
9,298,541


 
December 31, 2019
 
Commercial
Pass

Commercial
Special
Mention

Commercial Substandard

Commercial
Doubtful

Commercial Loss

Consumer Performing

Consumer
Non-Performing

Total
Commercial and industrial loans
$
1,956,985


$
81,179


$
71,715


$


$


$


$


$
2,109,879

Agriculture production financing and other loans to farmers
78,558


5,626


9,677










93,861

Real estate Loans:


 







 

 

 
Construction
749,249


1,613


1,634






35,072




787,568

Commercial and farmland
2,894,366


57,776


98,575






1,981




3,052,698

Residential
196,710


877


8,075






932,743


4,812


1,143,217

Home equity
24,211


257


682






562,507


1,327


588,984

Individuals' loans for household and other personal expenditures










135,944


45


135,989

Public finance and other commercial loans
547,114














547,114

Loans
$
6,447,193


$
147,328


$
190,358


$


$


$
1,668,247


$
6,184


$
8,459,310






The tables below show a past due aging of the Corporation’s loan portfolio, by loan class, as of June 30, 2020, and December 31, 2019:
 
June 30, 2020
 
Current

30-59 Days
Past Due

60-89 Days
Past Due

Loans 90 Days or More Past Due And Accruing

Non-Accrual

Total Past Due
& Non-Accrual

Total
Commercial and industrial loans
$
2,871,366


$
9,435


$
1,038


$
136


$
16,354


$
26,963


$
2,898,329

Agriculture production financing and other loans to farmers
92,735


1,103








1,103


93,838

Real estate loans:










 


Construction
634,706


5,235


500




119


5,854


640,560

Commercial and farmland
3,172,688


18,948


18,458


4,499


25,405


67,310


3,239,998

Residential
1,136,131


2,679


329


275


5,773


9,056


1,145,187

Home equity
526,096


2,110


1,673


59


2,376


6,218


532,314

Individuals' loans for household and other personal expenditures
123,126


227


171


12


75


485


123,611

Public finance and other commercial loans
624,704












624,704

Loans
$
9,181,552


$
39,737


$
22,169


$
4,981


$
50,102


$
116,989


$
9,298,541

 
December 31, 2019
 
Current

30-59 Days
Past Due

60-89 Days
Past Due

Loans 90 Days or More Past Due And Accruing

Non-Accrual

Total Past Due
& Non-Accrual

Total
Commercial and industrial loans
$
2,105,445


$
3,039


$
136


$
4


$
1,255


$
4,434


$
2,109,879

Agriculture production financing and other loans to farmers
93,678








183


183


93,861

Real estate loans:
 

 

 

 





 
Construction
784,961


1,630






977


2,607


787,568

Commercial and farmland
3,043,318


2,324


49




7,007


9,380


3,052,698

Residential
1,133,476


4,290


367


22


5,062


9,741


1,143,217

Home equity
584,023


2,960


538


42


1,421


4,961


588,984

Individuals' loans for household and other personal expenditures
135,399


440


105


1


44


590


135,989

Public finance and other commercial loans
547,114












547,114

Loans
$
8,427,414


$
14,683


$
1,195


$
69


$
15,949


$
31,896


$
8,459,310



As shown in the tables above, the level of loan delinquencies increased in the 30-59, 60-89 and 90 days or more past due categories during the first six months of 2020. Four relationships totaling $28.6 million, which matured in May 2020 and were in the process of renewal at June 30, 2020, were included in the $25.1 million increase in the 30-59 days past due. Three real estate secured loans, totaling $17.8 million, accounted for 69 percent of the increase in the 60-89 days and 90 days or more past due categories. These loans were either well secured, in the process of collection, or under review for a deferral.

On occasion, borrowers experience declines in income and cash flow. As a result, these borrowers seek to reduce contractual cash outlays including debt payments. Concurrently, in an effort to preserve and protect its earning assets, specifically troubled loans, the Corporation works to maintain its relationship with certain customers who are experiencing financial difficulty by contractually modifying the borrower's debt agreement with the Corporation.
On March 22, 2020, a statement was issued by the Bank's banking regulators and titled the “Interagency Statement on Loan Modifications and Reporting for Financial Institutions Working with Customers Affected by the Coronavirus” (the "Interagency Statement") that encourages financial institutions to work prudently with borrowers who are or may be unable to meet their contractual payment obligations due to the effects of COVID-19. Additionally, Section 4013 of the CARES Act further provides that a qualified loan modification is exempt by law from classification as a TDR as defined by GAAP, from the period beginning March 1, 2020 until the earlier of December 31, 2020 or the date that is 60 days after the date on which the national emergency concerning the COVID-19 outbreak under the National Emergencies Act (50 U.S.C. 1601 et seq.) terminates. The Interagency Statement was subsequently revised on April 7, 2020 to clarify the interaction of the original guidance with Section 4013 of the CARES Act, as well as setting forth the banking regulators’ views on consumer protection considerations. In accordance with such guidance, the Bank is offering short-term modifications made in response to COVID-19 to borrowers who are current and otherwise not past due. These include short-term, typically 180 days or less, modifications in the form of payment deferrals, fee waivers, extensions of repayment terms, or other delays in payment that are insignificant. Under the applicable guidance, none of these loans were considered troubled debt restructures at June 30, 2020. Details of the Corporation's modifications are included in the "LOAN QUALITY/PROVISION FOR LOAN LOSSES" section of Management's Discussion and Analysis of Financial Condition and Results of Operations on this Form 10-Q.
In certain loan restructuring situations, the Corporation may grant a concession to a debtor experiencing financial difficulty, resulting in a troubled debt restructuring. A concession is deemed to be granted when, as a result of the restructuring, the Corporation does not expect to collect all original amounts due, including interest accrued at the original contract rate. If the payment of principal at original maturity is primarily dependent on the value of collateral, the current value of the collateral is considered in determining whether the principal will be repaid.

The following tables summarize troubled debt restructures at the time of modification that occurred during the periods indicated:

Three Months Ended June 30, 2020

Six Months Ended June 30, 2020

Pre-Modification
Recorded Balance

Post-Modification
Recorded Balance

Number
of Loans

Pre-Modification
Recorded Balance

Post-Modification
Recorded Balance

Number
of Loans
Commercial and industrial loans
$
654


$
654


3


$
654


$
654


3

Real estate loans:
 

 

 

 

 

 
Commercial and farmland
565


565


2


565


565


2

Residential
300


337


6


300


337


6

Total
$
1,519


$
1,556


11


$
1,519


$
1,556


11


Three Months Ended June 30, 2019

Six Months Ended June 30, 2019

Pre-Modification
Recorded Balance

Post-Modification
Recorded Balance

Number
of Loans

Pre-Modification
Recorded Balance

Post-Modification
Recorded Balance

Number
of Loans
Real estate loans:
 
 
 
 
 

 

 

 
Residential
$
171

 
$
164

 
4


$
261


$
254


5

Total
$
171

 
$
164

 
4


$
261


$
254


5




The following tables summarize by modification type, the recorded investment of troubled debt restructures as of June 30, 2020 and 2019, that occurred during the periods indicated:

Three Months Ended June 30, 2020

Term
Modification

Rate
Modification

Combination

Total
Modification
Commercial and industrial loans
$
652

 
$

 
$

 
$
652

Real estate loans:
 

 

 


Commercial and farmland
565






565

Residential


111


223


334

Total
$
1,217


$
111


$
223


$
1,551


Six Months Ended June 30, 2020

Term
Modification

Rate
Modification

Combination

Total
Modification
Commercial and industrial loans
$
652


$


$


$
652

Real estate loans:
 

 

 


Commercial and farmland
565






565

Residential


111


223


334

Total
$
1,217


$
111


$
223


$
1,551


Three Months Ended June 30, 2019

Term
Modification

Rate
Modification

Combination

Total
Modification
Real estate loans:
 

 

 


Residential
$


$


$
164


$
164

Total
$


$


$
164


$
164



Six Months Ended June 30, 2019

Term
Modification

Rate
Modification

Combination

Total
Modification
Real estate loans:




 

 
Residential
$


$
89


$
164


$
253

Total
$


$
89


$
164


$
253




Commercial and industrial loans made up 42 percent of the post-modification balance of troubled debt restructured loans made in the three and six months ended June 30, 2020. Loans secured by residential real estate made up 100 percent of the post-modification balance of troubled debt restructured loans made in the three and six months ended June 30, 2019.


The following tables summarize troubled debt restructures that occurred during the twelve months ended June 30, 2020 and 2019, that subsequently defaulted during the period indicated and remained in default at period end. A loan is considered in default if it is 30-days or more past due.

Three Months Ended June 30, 2020

Six Months Ended June 30, 2020

Number of Loans

Recorded Balance

Number of Loans

Recorded Balance
Commercial and industrial loans
1


$
268


1


$
268

Total
1


$
268


1


$
268


Three Months Ended June 30, 2019

Six Months Ended June 30, 2019

Number of Loans

Recorded Balance

Number of Loans

Recorded Balance
Real estate loans:
 

 

 


 
Residential
1
 
$
62


1


$
62

Total
1
 
$
62


1


$
62




For potential consumer loan restructures, impairment evaluation occurs prior to modification. Any subsequent impairment is typically addressed through the charge-off process, or may be addressed through a specific reserve. Consumer troubled debt loan restructures are generally included in the general historical allowance for loan loss at the post modification balance. Consumer non-accrual and delinquent troubled debt loan restructures are also considered in the calculation of the non-accrual and delinquency trend environmental allowance allocation. Consumer mortgage loans secured by residential real estate properties for which formal foreclosure proceedings are in process totaled $492,000 and $1,033,000 at June 30, 2020 and December 31, 2019, respectively.

Commercial troubled debt restructured loans that are risk graded special mention, substandard, doubtful or loss are individually evaluated for impairment under ASC 310. Any resulting specific reserves are included in the allowance for loan losses. Commercial troubled debt loan restructures 30-89 days delinquent are included in the calculation of the delinquency trend environmental allocation in the allowance for loan losses. With the exception of the acquired loans excluded from the allowance for loan losses, all commercial non-impaired loans, including non-accrual and 90-days or more delinquent, are included in the ASC 450 loss estimate.