XML 110 R39.htm IDEA: XBRL DOCUMENT v3.20.1
Loans and Lease Receivables (Tables)
12 Months Ended
Dec. 31, 2019
Receivables [Abstract]  
Schedule of Outstanding Loan and Lease Receivables

Outstanding loan and lease receivables as of December 31, 2019 and 2018 were categorized as follows:

 

 

2019

 

 

2018

 

Commercial real estate

 

$

1,275,058

 

 

$

1,261,594

 

Residential real estate

 

 

711,499

 

 

 

704,899

 

Construction, land development, and other land

 

 

279,403

 

 

 

186,258

 

Commercial and industrial

 

 

1,330,418

 

 

 

1,145,240

 

Installment and other

 

 

6,484

 

 

 

13,675

 

Lease financing receivables

 

 

177,774

 

 

 

187,797

 

Total loans and leases

 

 

3,780,636

 

 

 

3,499,463

 

Net unamortized deferred fees and costs

 

 

2,289

 

 

 

(1,293

)

Initial direct costs

 

 

2,736

 

 

 

3,456

 

Allowance for loan and lease losses

 

 

(31,936

)

 

 

(25,201

)

Net loans and leases

 

$

3,753,725

 

 

$

3,476,425

 

 

 

 

2019

 

 

2018

 

Lease financing receivables

 

 

 

 

 

 

 

 

Net minimum lease payments

 

$

193,359

 

 

$

204,646

 

Unguaranteed residual values

 

 

1,347

 

 

 

1,535

 

Unearned income

 

 

(16,932

)

 

 

(18,384

)

Total lease financing receivables

 

 

177,774

 

 

 

187,797

 

Initial direct costs

 

 

2,736

 

 

 

3,456

 

Lease financial receivables before allowance for

   lease losses

 

$

180,510

 

 

$

191,253

 

Summary of Minimum Annual Lease Payments for Lease Financing Receivables

The minimum annual lease payments for lease financing receivables as of December 31, 2019 are summarized as follows:

 

 

Minimum Lease

Payments

 

2020

 

$

71,820

 

2021

 

 

55,396

 

2022

 

 

37,696

 

2023

 

 

20,466

 

2024

 

 

7,475

 

Thereafter

 

 

506

 

Total

 

$

193,359

 

Summary of Balances for Each Respective Loan and Lease Category The following tables summarize the balances for each respective loan and lease category as of December 31, 2019 and 2018:

2019

 

Originated

 

 

Acquired

Impaired

 

 

Acquired

Non-

Impaired

 

 

Total

 

Commercial real estate

 

$

792,263

 

 

$

135,914

 

 

$

348,365

 

 

$

1,276,542

 

Residential real estate

 

 

483,072

 

 

 

100,223

 

 

 

128,527

 

 

 

711,822

 

Construction, land development, and other land

 

 

235,794

 

 

 

5,373

 

 

 

37,490

 

 

 

278,657

 

Commercial and industrial

 

 

1,160,996

 

 

 

16,909

 

 

 

153,660

 

 

 

1,331,565

 

Installment and other

 

 

5,372

 

 

 

249

 

 

 

944

 

 

 

6,565

 

Lease financing receivables

 

 

158,155

 

 

 

 

 

 

22,355

 

 

 

180,510

 

Total loans and leases

 

$

2,835,652

 

 

$

258,668

 

 

$

691,341

 

 

$

3,785,661

 

 

2018

 

Originated

 

 

Acquired

Impaired

 

 

Acquired

Non-

Impaired

 

 

Total

 

Commercial real estate

 

$

652,234

 

 

$

146,808

 

 

$

462,565

 

 

$

1,261,607

 

Residential real estate

 

 

466,309

 

 

 

113,934

 

 

 

124,659

 

 

 

704,902

 

Construction, land development, and other land

 

 

144,128

 

 

 

3,779

 

 

 

37,442

 

 

 

185,349

 

Commercial and industrial

 

 

803,508

 

 

 

12,617

 

 

 

328,672

 

 

 

1,144,797

 

Installment and other

 

 

11,718

 

 

 

404

 

 

 

1,596

 

 

 

13,718

 

Lease financing receivables

 

 

159,901

 

 

 

 

 

 

31,352

 

 

 

191,253

 

Total loans and leases

 

$

2,237,798

 

 

$

277,542

 

 

$

986,286

 

 

$

3,501,626

 

Schedule of Estimated Fair Value of Impaired Loans Acquired at Acquisition The following table presents a reconciliation of the undiscounted contractual cash flows, non‑accretable difference, accretable yield, and fair value of acquired impaired loans as of May 31, 2018 (First Evanston) and April 30, 2019 (Oak Park River Forest):

 

 

 

Preliminary Estimates

April 30, 2019

 

 

May 31, 2018

 

 

 

Oak Park River Forest

 

 

First Evanston

 

Undiscounted contractual cash flows

 

$

74,092

 

 

$

33,594

 

Undiscounted cash flows not expected to be collected (non-accretable difference)

 

 

(11,401

)

 

 

(5,003

)

Undiscounted cash flows expected to be collected

 

 

62,691

 

 

 

28,591

 

Accretable yield at acquisition

 

 

(9,764

)

 

 

(3,566

)

Estimated fair value of impaired loans acquired at acquisition

 

$

52,927

 

 

$

25,025

 

Summary of Outstanding Balance and Carrying Amount of All Acquired Impaired Loans

The outstanding balance and carrying amount of all acquired impaired loans are summarized below. The balances do not include an allowance for loan and lease losses of $2.8 million and $2.7 million, at December 31, 2019 and 2018, respectively.

 

 

 

2019

 

 

2018

 

 

 

Outstanding

Balance

 

 

Carrying

Value

 

 

Outstanding

Balance

 

 

Carrying

Value

 

Commercial real estate

 

$

189,969

 

 

$

135,914

 

 

$

216,137

 

 

$

146,808

 

Residential real estate

 

 

151,641

 

 

 

100,223

 

 

 

173,962

 

 

 

113,934

 

Construction, land development, and other land

 

 

14,841

 

 

 

5,373

 

 

 

11,962

 

 

 

3,779

 

Commercial and industrial

 

 

23,330

 

 

 

16,909

 

 

 

24,972

 

 

 

12,617

 

Installment and other

 

 

1,099

 

 

 

249

 

 

 

1,735

 

 

 

404

 

Total acquired impaired loans

 

$

380,880

 

 

$

258,668

 

 

$

428,768

 

 

$

277,542

 

Summary of Changes in Accretable Yield for Acquired Impaired Loans

 

The following table summarizes the changes in accretable yield for acquired impaired loans for the years ended December 31, 2019, 2018, and 2017:

 

 

 

2019

 

 

2018

 

 

2017

 

Beginning balance

 

$

37,115

 

 

$

36,446

 

 

$

36,868

 

Additions

 

 

9,764

 

 

 

3,566

 

 

 

 

Accretion to interest income

 

 

(24,535

)

 

 

(23,982

)

 

 

(24,597

)

Reclassification from nonaccretable difference

 

 

17,665

 

 

 

21,085

 

 

 

24,175

 

Ending balance

 

$

40,009

 

 

$

37,115

 

 

$

36,446

 

Schedule of Unpaid Principal Balance and Carrying Value for Acquired Non-Impaired Loans and Leases

The unpaid principal balance and carrying value for acquired non‑impaired loans and leases at December 31, 2019 and 2018 were as follows:

 

 

2019

 

 

2018

 

 

 

Unpaid

Principal

Balance

 

 

Carrying

Value

 

 

Unpaid

Principal

Balance

 

 

Carrying

Value

 

Commercial real estate

 

$

356,787

 

 

$

348,365

 

 

$

473,262

 

 

$

462,565

 

Residential real estate

 

 

130,412

 

 

 

128,527

 

 

 

127,478

 

 

 

124,659

 

Construction, land development, and other land

 

 

38,416

 

 

 

37,490

 

 

 

38,494

 

 

 

37,442

 

Commercial and industrial

 

 

159,599

 

 

 

153,660

 

 

 

344,879

 

 

 

328,672

 

Installment and other

 

 

971

 

 

 

944

 

 

 

1,831

 

 

 

1,596

 

Lease financing receivables

 

 

23,976

 

 

 

22,355

 

 

 

32,977

 

 

 

31,352

 

Total acquired non-impaired loans and leases

 

$

710,161

 

 

$

691,341

 

 

$

1,018,921

 

 

$

986,286