XML 38 R26.htm IDEA: XBRL DOCUMENT v3.21.2
Loans and the Allowance for Credit Losses (Tables)
6 Months Ended
Jun. 30, 2021
Receivables [Abstract]  
Schedule of Accounts, Notes, Loans and Financing Receivable [Table Text Block]

Loans Receivable - As of and prior to December 31, 2020, loans receivable were accounted for under the incurred loss model. As of January 1, 2021, portfolio loans are accounted for under the expected loss model. Accordingly, some of the information presented is not comparable from period to period. See Note 1b. “Authoritative Accounting Guidance - Adoption of New Accounting Standards” for additional information. The following table sets forth the composition of the Company’s loan portfolio segments, including net deferred fees, as of June 30, 2021 and December 31, 2020:

June 30,

December 31,

2021

2020

(dollars in thousands)

Commercial (1)

$

1,402,697

$

1,521,967

Commercial real estate

4,138,518

3,783,550

Commercial construction

587,121

617,747

Residential real estate

286,907

322,564

Consumer

6,355

 

1,853

Gross loans

6,421,598

6,247,681

Net deferred loan fees

(13,694

)

 

(11,374

)

Total loans receivable

$

6,407,904

$

6,236,307

 

(1)

Included in commercial loans as of June 30, 2021 and December 31, 2020 were PPP loans of $326.8 million and $397.5 million, respectively.

Loans held for sale [Table Text Block]

Loans held-for-sale - The following table sets forth the composition of the Company’s loans held-for-sale portfolio as of June 30, 2021 and December 31, 2020:

June 30,

December 31,

2021

2020

(dollars in thousands)

Commercial real estate

$

5,298

$

1,990

Residential real estate

861

 

2,720

Total carrying amount

$

6,159

$

4,710

Schedule of Financing Receivables, Non Accrual Status [Table Text Block]

Loans Receivable on Nonaccrual Status - The following tables present nonaccrual loans with an ACL as of June 30, 2021 and nonaccrual loans without an ACL as of June 30, 2021:

Nonaccrual

Loans with an

ACL

Nonaccrual

loans without

an ACL

Total

(dollars in thousands)

Commercial

$

28,009

$

3,074

$

31,083

Commercial real estate

2,722

13,283

16,005

Commercial construction

2,934

1,831

4,765

Residential real estate

-

 

4,360

4,360

Consumer

-

 

-

Total

$

33,665

$

22,548

$

56,213


21


Table of Contents

CONNECTONE BANCORP, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(unaudited)

 

Note 5. Loans and the Allowance for Credit Losses – (continued)

The following tables present total nonaccrual loans included in loans receivable by loan class as of December 31, 2020 (dollars in thousands):

December 31,

2020

Commercial

$

33,019

Commercial real estate

10,111

Commercial construction

14,015

Residential real estate

 

4,551

Consumer

 

-

Total nonaccrual loans

$

61,696

Financing Receivable Origination and Risk Designation [Table Text Block]

We evaluate whether a modification, extension or renewal of a loan is a current period origination in accordance with GAAP. Generally, loans up for renewal are subject to a full credit evaluation before the renewal is granted and such loans are considered current period originations for purpose of the table below. As of June 30, 2021, our loans based on year of origination and risk designation is as follows (dollars in thousands):

 

Term loans amortized cost basis by origination year

 

 

Resolving

 

 

Total

Gross

2021

 

 

2020

 

 

2019

 

 

2018

 

 

2017

 

 

Prior

Loans

Loans

Commercial

Pass

$

324,543

$

185,027

$

64,057

$

69,430

$

99,833

$

123,799

$

466,262

$

1,332,951

Special mention

-

-

225

258

5,655

4,235

15,653

26,026

Substandard

182

-

1,791

13,072

4,111

21,255

3,250

43,661

Doubtful

-

-

-

59

-

-

-

59

Total Commercial

$

324,725

$

185,027

$

66,073

$

82,819

$

109,599

$

149,289

$

485,165

$

1,402,697

 

Commercial Real Estate

Pass

$

741,267

$

601,375

$

460,081

$

529,053

$

541,823

$

1,012,888

$

141,776

$

4,028,263

Special mention

-

-

3,375

19,360

4,364

29,160

15,454

71,713

Substandard

1,969

-

659

1,473

2,722

31,719

-

38,542

Doubtful

-

-

-

-

-

-

-

-

Total Commercial Real Estate

$

743,236

$

601,375

$

464,115

$

549,886

$

548,909

$

1,073,767

$

157,230

$

4,138,518

 

Commercial Construction

Pass

$

1,405

$

7,506

$

37,715

$

3,678

$

3,981

$

490

$

510,227

$

565,002

Special mention

-

-

-

-

-

-

-

-

Substandard

-

-

-

-

-

-

22,119

22,119

Doubtful

-

-

-

-

-

-

-

-

Total Commercial Construction

$

1,405

$

7,506

$

37,715

$

3,678

$

3,981

$

490

$

532,346

$

587,121

 

Residential Real Estate

Pass

$

10,420

$

34,493

$

27,090

$

32,888

$

37,296

$

83,096

$

48,515

$

273,798

Special mention

-

-

-

-

-

-

-

-

Substandard

-

-

-

203

-

9,101

3,805

13,109

Doubtful

-

-

-

-

-

-

-

-

Total Residential Real Estate

$

10,420

$

34,493

$

27,090

$

33,091

$

37,296

$

92,197

$

52,320

$

286,907

 

Consumer

Pass

$

-

$

107

$

54

$

32

$

41

$

5,989

$

132

$

6,355

Special mention

-

-

-

-

-

-

-

-

Substandard

-

-

-

-

-

-

-

-

Doubtful

-

-

-

-

-

-

-

-

Total Consumer

$

-

$

107

$

54

$

32

$

41

$

5,989

$

132

$

6,355

 

Total

Pass

$

1,077,635

$

828,508

$

588,997

$

635,081

$

682,974

$

1,226,262

$

1,166,912

$

6,206,369

Special mention

-

-

3,600

19,618

10,019

33,395

31,107

97,739

Substandard

2,151

-

2,450

14,748

6,833

62,075

29,174

117,431

Doubtful

-

-

-

59

-

-

-

59

Grand Total

$

1,079,786

$

828,508

$

595,047

$

669,506

$

699,826

$

1,321,732

$

1,227,193

$

6,421,598

Financing Receivable Credit Quality Indicators [Table Text Block]

The following table presents information about the loan credit quality by loan class of gross loans (which exclude net deferred fees) as of December 31, 2020:

December 31, 2020

Pass

Special Mention

Substandard

Doubtful

Total

(dollars in thousands)

Commercial

$

1,447,097

$

30,725

$

43,930

$

215

$

1,521,967

Commercial real estate

3,700,498

49,143

33,909

-

3,783,550

Commercial construction

587,266

-

30,481

-

617,747

Residential real estate

311,174

-

11,390

-

322,564

Consumer

1,853

-

-

-

1,853

Gross loans

$

6,047,888

$

79,868

$

119,710

$

215

$

6,247,681

Schedule of Fair Value of Collateral [Table Text Block]

The following table presents collateral dependent loans individually evaluated for impairment as of June 30, 2021:

June 30, 2021

Real

Estate

Other

Total

(dollars in thousands)

Commercial

$

6,598

$

26,166

$

32,764

Commercial real estate

35,802

-

35,802

Commercial construction

16,389

-

16,389

Residential real estate

10,647

-

10,647

Consumer

-

-

-

Total

$

69,436

$

26,166

$

95,602

Impaired Financing Receivables [Table Text Block]

The following table provides an analysis of the impaired loans by class as of the year ended December 31, 2020:

December 31, 2020

Unpaid

Recorded

Principal

Related

Investment

Balance

Allowance

No related allowance recorded

(dollars in thousands)

Commercial

$

11,325

$

11,835

Commercial real estate

13,105

13,449

Commercial construction

24,284

24,907

Residential real estate

5,378

5,723

Consumer

-

-

Total (no related allowance)

$

54,092

$

55,914

 

With an allowance recorded

 

Commercial

$

23,736

$

69,122

$

12,985

Commercial real estate

2,722

2,722

1,329

Total (with allowance)

$

26,458

$

71,844

$

14,314

 

Total

Commercial

$

35,061

$

80,957

$

12,985

Commercial real estate

15,827

16,171

1,329

Commercial construction

24,284

24,907

-

Residential real estate

5,378

5,723

-

Consumer

-

-

-

Total

$

80,550

$

127,758

$

14,314


25


Table of Contents

CONNECTONE BANCORP, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(unaudited)

 

Note 5. Loans and the Allowance for Credit Losses – (continued)

The following table provides an analysis related to the average recorded investment and interest income recognized on impaired loans by class as of and for the three months and six months ended June 30, 2020 (dollars in thousands):

Three Months Ended June 30,

Six Months Ended June 30,

2020

2020

Average

Recorded

Investment

Interest

Income

Recognized

Average

Recorded

Investment

Interest

Income

Recognized

Impaired loans (no allowance)

 

Commercial

$

35,813

$

91

$

36,127

$

185

Commercial real estate

15,415

82

15,352

155

Commercial construction

17,719

87

17,545

171

Residential real estate

3,500

-

3,308

-

 

Total

$

72,447

$

260

$

72,332

$

511

 

Impaired loans (allowance):

 

Commercial real estate

$

-

$

-

$

-

$

-

Commercial construction

6,463

-

6,463

-

Residential real estate

262

1

262

3

 

Total

$

6,725

$

1

$

6,725

$

3

 

Total impaired loans:

Commercial

$

35,813

$

91

$

36,127

$

185

Commercial real estate

15,415

82

15,352

155

Commercial construction

24,182

87

24,008

171

Residential real estate

3,762

1

3,570

3

 

Total

$

79,172

$

261

$

79,057

$

514

Past Due Financing Receivables [Table Text Block]

Aging Analysis - The following table provides an analysis of the aging of the loans by class, excluding net deferred fees, that are past due as of June 30, 2021 and December 31, 2020 (dollars in thousands):

June 30, 2021

30-59 Days Past Due

60-89 Days Past Due

90 Days or Greater Past Due and Still Accruing

Nonaccrual

Total Past Due and Nonaccrual

Current

Gross Loans

Commercial

$

297

$

-

$

4,588

$

31,083

$

35,968

$

1,366,729

$

1,402,697

Commercial real Estate

-

-

7,607

16,005

23,612

4,114,906

4,138,518

Commercial construction

-

-

3,221

4,765

7,986

579,135

587,121

Residential real Estate

210

99

4,238

4,360

8,907

278,000

286,907

Consumer

2

-

-

-

2

6,353

6,355

Total

$

509

$

99

$

19,654

$

56,213

$

76,475

$

6,345,123

$

6,421,598

Included in the 90 days or greater past due and still accruing category as of June 30, 2021 were $16.4 million in purchased credit-deteriorated loans, net of fair value marks, which accrete income per the valuation at date of acquisition.

December 31, 2020

30-59 Days

Past Due

60-89 Days

Past Due

90 Days or

Greater Past

Due and Still

Accruing

Nonaccrual

Total Past

Due and

Nonaccrual

Current

Total Loans

Receivable

Commercial

$

1,445

$

558

$

3,182

$

33,019

$

38,204

$

1,483,763

$

1,521,967

Commercial real estate

13,258

4,140

5,555

10,111

33,064

3,750,486

3,783,550

Commercial construction

2,472

-

-

14,015

16,487

601,260

617,747

Residential real estate

1,367

241

4,084

4,551

10,243

312,321

322,564

Consumer

 

2

 

-

 

-

 

-

 

2

 

1,851

 

1,853

Total

$

18,544

$

4,939

$

12,821

$

61,696

$

98,000

$

6,149,681

$

6,247,681

Schedule of Recorded Investment in Financing Receivables [Table Text Block]

The following tables detail, at the period-end presented, the amount of gross loans (excluding loans held-for-sale) that are evaluated individually, and collectively, for impairment, those acquired with deteriorated quality, and the related portion of the ACL that are allocated to each loan portfolio segment:

June 30, 2021

Commercial

Commercial

Residential

Commercial

real estate

construction

real estate

Consumer

Total

(dollars in thousands)

ACL

Individually evaluated for impairment

$

15,618

$

1,485

$

434

$

349

$

-

$

17,886

Collectively evaluated for impairment

7,673

39,553

4,493

3,863

9

55,591

Acquired with deteriorated credit quality individually analyzed

2,276

2,777

-

154

-

5,207

Total

$

25,567

$

43,815

$

4,927

$

4,366

$

9

$

78,684

 

Gross loans

Individually evaluated for impairment

$

33,473

$

28,197

$

16,389

$

6,408

$

-

$

84,467

Collectively evaluated for impairment

1,364,019

4,102,715

570,732

276,260

6,355

6,320,081

Acquired with deteriorated credit quality individually analyzed

5,205

7,606

-

4,239

-

17,050

Total

$

1,402,697

$

4,138,518

$

587,121

$

286,907

$

6,355

$

6,421,598

December 31, 2020

Commercial

Commercial

Residential

Commercial

real estate

construction

real estate

Consumer

Unallocated

Total

(dollars in thousands)

Allowance for loan losses

Individually evaluated for impairment

$

12,985

$

1,329

$

-

$

-

$

-

$

-

$

14,314

Collectively evaluated for impairment

 

15,412

 

33,373

 

7,787

 

1,928

 

4

568

 

59,072

Acquired portfolio

 

46

 

4,628

 

407

 

759

 

-

-

 

5,840

Acquired with deteriorated credit quality

-

 

-

 

-

 

-

 

-

-

 

-

Total

$

28,443

$

39,330

$

8,194

$

2,687

$

4

$

568

$

79,226

 

Gross loans

Individually evaluated for impairment

$

35,061

$

15,827

$

24,284

$

5,378

$

-

 

$

80,550

Collectively evaluated for impairment

 

1,414,626

 

2,959,978

 

574,118

 

241,925

 

1,627

 

 

5,192,274

Acquired portfolio

 

68,402

 

802,190

 

19,345

 

71,177

 

226

 

 

961,340

Acquired with deteriorated credit quality

 

3,878

 

5,555

 

-

 

4,084

 

-

 

 

13,517

Total

$

1,521,967

$

3,783,550

$

617,747

$

322,564

$

1,853

 

$

6,247,681

Allowance for Credit Losses on Financing Receivables [Table Text Block]

Three Months Ended June 30, 2021

Commercial

Commercial

Residential

 

Commercial

real estate

construction

real estate

Consumer

Unallocated

Total

(dollars in thousands)

Balance as of March 31, 2021

$

26,435

$

43,897

$

5,521

$

4,704

$

11

$

-

$

80,568

 

 

 

Charge-offs

(50

)

(155

)

-

(7

)

-

-

(212

)

 

Recoveries

13

-

-

-

1

-

14

 

 

(Reversal of) provision for credit losses - loans

(831

)

73

(594

)

(331

)

(3

)

-

(1,686

)

Balance as of June 30, 2021

$

25,567

$

43,815

$

4,927

$

4,366

$

9

$

-

$

78,684

 

Six Months Ended June 30, 2021

Commercial

Commercial

Residential

 

Commercial

real estate

construction

real estate

Consumer

Unallocated

Total

(dollars in thousands)

Balance as of December 31, 2020

$

28,443

$

39,330

$

8,194

$

2,687

$

4

$

568

$

79,226

 

 

 

Day 1 effect of CECL

(4,225

)

9,605

(961

)

2,697

9

(568

)

6,557

 

Balance as of January 1, 2021 as adjusted for changes in accounting principle

24,218

48,935

7,233

5,384

13

-

85,783

 

 

Charge-offs

(50

)

(155

)

-

(7

)

-

-

(212

)

 

Recoveries

73

-

-

-

2

-

75

 

Provision for (reversal of) credit losses - loans

1,326

(4,965

)

(2,306

)

(1,011

)

(6

)

-

(6,962

)

Balance as of June 30, 2021

$

25,567

$

43,815

$

4,927

$

4,366

$

9

$

-

$

78,684

 

On January 1, 2021, the Company adopted CECL, which replaced the incurred loss method we used in prior periods for determining the provision for credit losses and the ACL. Under CECL, we record an expected loss of all cash flows we do not expect to collect at the inception of the loan. The adoption of CECL resulted in an increase in our ACL for loans of $6.6 million, which did not impact our consolidated income statement. We recorded a reversal of credit losses for loans of $1.7 million and $7.0 million during the three and six months ended June 30, 2021, respectively, utilizing the CECL methodology, which was the result of an improved macroeconomic environment from January 1, 2021, the day of adoption.


29


Table of Contents

CONNECTONE BANCORP, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(unaudited)

 

Note 5. Loans and the Allowance for Credit Losses – (continued)

Three Months Ended June 30, 2020

Commercial

Commercial

Residential

 

Commercial

real estate

construction

real estate

Consumer

Unallocated

Total

(dollars in thousands)

Balance as of March 31, 2020

$

9,058

$

22,036

$

7,819

$

1,681

$

3

$

13,572

$

54,169

 

 

Charge-offs

(380

)

-

-

(69

)

-

-

(449

)

 

Recoveries

2

2

-

-

-

-

4

 

 

Provision for credit losses - loans

665

617

207

78

2

13,431

15,000

 

 

Balance as of June 30, 2020

$

9,345

$

22,655

$

8,026

$

1,690

$

5

$

27,003

$

68,724

 

 

 

Six Months Ended June 30, 2020

 

 

 

 

 

 

Commercial

 

Commercial

 

Residential

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

real estate

 

construction

 

real estate

 

Consumer

 

Unallocated

 

Total

 

 

(dollars in thousands)

Balance as of December 31, 2019

 

$

8,349

 

 

$

20,853

 

 

$

7,304

 

$

1,685

 

 

$

3

 

 

$

99

 

$

38,293

 

 

Charge-offs

 

 

(504

)

 

 

-

 

 

-

 

 

(69

)

 

 

(3

)

 

 

-

 

 

(576

)

 

Recoveries

 

 

2

 

 

 

2

 

 

 

-

 

 

3

 

 

 

-

 

 

 

-

 

 

7

 

 

Provision

 

 

1,498

 

 

1,800

 

 

 

722

 

 

71

 

 

5

 

 

26,904

 

 

31,000

 

 

Balance as of June 30, 2020

 

$

9,345

 

 

$

22,655

 

 

$

8,026

 

$

1,690

 

 

$

5

 

 

$

27,003

 

$

68,724

 

Schedule of Debtor Troubled Debt Restructuring, Current Period [Table Text Block]

The following table presents loans by class modified as TDRs that occurred during the six months ended June 30, 2021:

Pre-Modification Outstanding

Post-Modification Outstanding

Number of Loans

Recorded Investment

Recorded Investment

Troubled debt restructurings:

(dollars in thousands)

Commercial

3

$

631

$

631

Commercial real estate

3

8,603

8,603

Commercial construction

1

1,641

1,641

Residential real estate

3

1,758

1,758

Total

10

$

12,633

$

12,633

Schedule of Composition of Loans by Loan Segments

The following table sets forth the composition of these loans by loan segments as of June 30, 2021:

Unpaid

Number of Loans

Principal Balance

(dollars in thousands)

Commercial

59

$

17,260

Commercial real estate

20

82,760

Total

79

$

100,020

Schedule of ACL for off-balance sheet credit exposure

The Company has recorded an ACL for unfunded credit commitments, which was recorded in other liabilities. The provision is recorded within the (reversal of) provision for credit losses on the Company’s income statement. The following table presents the ACL for unfunded commitments for the three and six months ended June 30, 2021 (dollars in thousands):

Three Months Ended

June 30, 2021

 

Balance as of beginning of period

$

2,343

Provision for credit losses - unfunded commitments

37

Balance as of end of period

$

2,380

Six Months Ended

June 30, 2021

 

Balance as of beginning of period

$

-

Day 1 Effect of CECL

2,833

Reversal of credit losses - unfunded commitments

(453)

Balance as of end of period

$

2,380

Schedule of (Reversal of) provision for credit losses

The following table summarizes the (reversal of) provision for credit losses for the three and six months ended June 30, 2021 (dollars in thousands):

Three Months Ended

June 30, 2021

Six Months Ended

June 30, 2021

 

(Reversal of) provision for credit losses - loans

$

(1,686)

$

(6,962)

(Reversal of) provision for credit losses - unfunded commitments

37

(453)

(Reversal of) provision for credit losses

$

(1,649)

$

(7,415)