XML 32 R25.htm IDEA: XBRL DOCUMENT v3.19.3
Note 5. Loans and Allowance for Credit Losses (Tables)
9 Months Ended
Sep. 30, 2019
Receivables [Abstract]  
Loans, net of unamortized net deferred fees, at September 30, 2019 and December 31, 2018 are summarized by type as follows:

Loans, net of unamortized net deferred fees, at September 30, 2019 and December 31, 2018 are summarized by type as follows:

 

                    
   September 30, 2019   December 31, 2018 
(dollars in thousands)  Amount   %   Amount   % 
Commercial  $1,466,862    19%  $1,553,112    22%
Income producing - commercial real estate   3,812,284    51%   3,256,900    46%
Owner occupied - commercial real estate   956,345    13%   887,814    13%
Real estate mortgage - residential   104,563    1%   106,418    2%
Construction - commercial and residential   1,053,789    14%   1,039,815    15%
Construction - C&I (owner occupied)   81,916    1%   57,797    1%
Home equity   81,117    1%   86,603    1%
Other consumer   2,285        2,988     
Total loans   7,559,161    100%   6,991,447    100%
Less: allowance for credit losses   (73,720)        (69,944)     
Net loans  $7,485,441        $6,921,503      

The following tables detail activity in the allowance for credit losses by portfolio segment for the three and nine months ended September 30, 2019 and 2018. Allocation of a portion of the allowance to one category of loans does not preclude its availability to absorb losses in other categories.

The following tables detail activity in the allowance for credit losses by portfolio segment for the three and nine months ended September 30, 2019 and 2018. Allocation of a portion of the allowance to one category of loans does not preclude its availability to absorb losses in other categories.

 

      

Income

Producing -

Commercial

  

Owner

Occupied - Commercial

  

Real Estate

Mortgage -

  

Construction -

Commercial and

   Home   Other     
(dollars in thousands)  Commercial   Real Estate   Real Estate   Residential   Residential   Equity   Consumer   Total 
                                 
Three Months Ended September 30, 2019                                        
Allowance for credit losses:                                        
Balance at beginning of period  $18,136   $27,010   $5,756   $1,355   $19,006   $581   $242   $72,086 
Loans charged-off   (1,794)                           (1,794)
Recoveries of loans previously charged-off   210                15        17    242 
Net loans charged-off   (1,584)               15        17    (1,552)
Provision for credit losses   1,617    1,517    (158)   (3)   251    (6)   (32)   3,186 
Ending balance  $18,169   $28,527   $5,598   $1,352   $19,272   $575   $227   $73,720 
                                         
Nine Months Ended September 30, 2019                                        
Allowance for credit losses:                                        
Balance at beginning of period  $15,857   $28,034   $6,242   $965   $18,175   $599   $72   $69,944 
Loans charged-off   (1,799)   (5,343)                   (2)   (7,144)
Recoveries of loans previously charged-off   377    302    2    3    52        38    774 
Net loans (charged-off) recoveries   (1,422)   (5,041)   2    3    52        36    (6,370)
Provision for credit losses   3,734    5,534    (646)   384    1,045    (24)   119    10,146 
Ending balance  $18,169   $28,527   $5,598   $1,352   $19,272   $575   $227   $73,720 
                                         
As of September 30, 2019                                        
Allowance for credit losses:                                        
Individually evaluated for impairment  $8,196   $1,200   $375   $650   $   $13   $   $10,434 
Collectively evaluated for impairment   9,973    27,327    5,223    702    19,272    562    227    63,286 
Ending balance  $18,169   $28,527   $5,598   $1,352   $19,272   $575   $227   $73,720 
                                         
Three Months Ended September 30, 2018                                        
Allowance for credit losses:                                        
Balance at beginning of period  $12,206   $27,988   $6,003   $757   $18,651   $673   $331   $66,609 
Loans charged-off   (1,174)               (643)       (15)   (1,832)
Recoveries of loans previously charged-off   60            1    899    6    5    971 
Net loans (charged-off) recoveries   (1,114)           1    256    6    (10)   (861)
Provision for credit losses   4,557    (601)   (72)   (9)   (1,368)   (48)   (18)   2,441 
Ending balance  $15,649   $27,387   $5,931   $749   $17,539   $631   $303   $68,189 
                                         
Nine Months Ended September 30, 2018                                        
Allowance for credit losses:                                        
Balance at beginning of period  $13,102   $25,376   $5,934   $944   $18,492   $770   $140   $64,758 
Loans charged-off   (2,435)   (121)   (132)       (1,160)       (15)   (3,863)
Recoveries of loans previously charged-off   86    2    2    4    994    133    13    1,234 
Net loans (charged-off) recoveries   (2,349)   (119)   (130)   4    (166)   133    (2)   (2,629)
Provision for credit losses   4,896    2,130    127    (199)   (787)   (272)   165    6,060 
Ending balance  $15,649   $27,387   $5,931   $749   $17,539   $631   $303   $68,189 
                                         
As of September 30, 2018                                        
Allowance for credit losses:                                        
Individually evaluated for impairment  $6,271   $3,043   $500   $   $   $   $56   $9,870 
Collectively evaluated for impairment   9,378    24,344    5,431    749    17,539    631    247    58,319 
Ending balance  $15,649   $27,387   $5,931   $749   $17,539   $631   $303   $68,189 

 

The Company’s recorded investments in loans as of September 30, 2019 and December 31, 2018 related to each balance in the allowance for loan losses by portfolio segment and disaggregated on the basis of the Company’s impairment methodology was as follows:

The Company’s recorded investments in loans as of September 30, 2019 and December 31, 2018 related to each balance in the allowance for loan losses by portfolio segment and disaggregated on the basis of the Company’s impairment methodology was as follows:

 

       Income
Producing -
   Owner
Occupied -
   Real Estate   Construction -             
       Commercial   Commercial   Mortgage -   Commercial and   Home   Other     
(dollars in thousands)  Commercial   Real Estate   Real Estate   Residential   Residential   Equity   Consumer   Total 
                                 
September 30, 2019                                        
Recorded investment in loans:                                        
Individually evaluated for impairment  $28,155   $39,089   $6,616   $5,365   $9,148   $750   $   $89,123 
Collectively evaluated for impairment   1,438,707    3,773,195    949,729    99,198    1,126,557    80,367    2,285    7,470,038 
Ending balance  $1,466,862   $3,812,284   $956,345   $104,563   $1,135,705   $81,117   $2,285   $7,559,161 
                                         
December 31, 2018                                        
Recorded investment in loans:                                        
Individually evaluated for impairment  $8,738   $61,747   $5,307   $1,228   $7,012   $487   $   $84,519 
Collectively evaluated for impairment   1,544,374    3,195,153    882,507    105,190    1,090,600    86,116    2,988    6,906,928 
Ending balance  $1,553,112   $3,256,900   $887,814   $106,418   $1,097,612   $86,603   $2,988   $6,991,447 

The following table presents by class and by credit quality indicator, the recorded investment in the Company’s loans and leases as of September 30, 2019 and December 31, 2018.

 The following table presents by class and by credit quality indicator, the recorded investment in the Company’s loans and leases as of September 30, 2019 and December 31, 2018.

 

       Watch and           Total 
(dollars in thousands)  Pass   Special Mention   Substandard   Doubtful   Loans 
                     
September 30, 2019                         
Commercial  $1,392,189   $46,518   $28,155   $   $1,466,862 
Income producing - commercial real estate   3,662,436    110,759    39,089        3,812,284 
Owner occupied - commercial real estate   892,720    57,009    6,616        956,345 
Real estate mortgage – residential   98,564    634    5,365        104,563 
Construction - commercial and residential   1,126,557        9,148        1,135,705 
Home equity   79,681    686    750        81,117 
Other consumer   2,285                2,285 
          Total  $7,254,432   $215,606   $89,123   $   $7,559,161 
                          
December 31, 2018                         
Commercial  $1,505,477   $25,584   $22,051   $   $1,553,112 
Income producing - commercial real estate   3,172,479    1,536    82,885        3,256,900 
Owner occupied - commercial real estate   844,286    38,221    5,307        887,814 
Real estate mortgage – residential   104,543    647    1,228        106,418 
Construction - commercial and residential   1,090,600        7,012        1,097,612 
Home equity   85,434    682    487        86,603 
Other consumer   2,988                2,988 
          Total  $6,805,807   $66,670   $118,970   $   $6,991,447 

The following table presents, by class of loan, information related to nonaccrual loans as of September 30, 2019 and December 31, 2018.

The following table presents, by class of loan, information related to nonaccrual loans as of September 30, 2019 and December 31, 2018.

 

(dollars in thousands)  September 30,
2019
   December 31,
2018
 
         
  Commercial  $16,074   $7,115 
  Income producing - commercial real estate   5,654    1,766 
  Owner occupied - commercial real estate   4,124    2,368 
  Real estate mortgage - residential   5,635    1,510 
  Construction - commercial and residential   9,148    3,031 
  Home equity   487    487 
  Total nonaccrual loans (1)(2)  $41,122   $16,277 

 

(1)Excludes troubled debt restructurings (“TDRs”) that were performing under their restructured terms totaling $8.6 million at September 30, 2019 and $24.0 million at December 31, 2018.

(2)Gross interest income of $2.7 million and $707 thousand would have been recorded for the nine months ended September 30, 2019 and 2018, respectively, if nonaccrual loans shown above had been current and in accordance with their original terms, while the interest actually recorded on such loans was $598 thousand and $193 thousand for the nine months ended September 30, 2019 and 2018, respectively. See Note 1 to the Consolidated Financial Statements for a description of the Company’s policy for placing loans on nonaccrual status.

The following table presents, by class of loan, an aging analysis and the recorded investments in loans past due as of September 30, 2019 and December 31, 2018.

The following table presents, by class of loan, an aging analysis and the recorded investments in loans past due as of September 30, 2019 and December 31, 2018.

 

   Loans   Loans   Loans           Total Recorded 
   30-59 Days   60-89 Days   90 Days or   Total Past   Current   Investment in 
(dollars in thousands)  Past Due   Past Due   More Past Due   Due Loans   Loans   Loans 
                         
September 30, 2019                              
Commercial  $4,639   $3,509   $16,074   $24,222   $1,442,640   $1,466,862 
Income producing - commercial real estate   21,737    22,190    5,654    66,109    3,746,175    3,812,284 
Owner occupied - commercial real estate   3,626    21,768    4,124    29,518    926,827    956,345 
Real estate mortgage – residential   634        5,635    6,269    98,294    104,563 
Construction - commercial and residential       1,866    9,148    11,014    1,124,691    1,135,705 
Home equity   86    130    487    703    80,414    81,117 
Other consumer   13    8        21    2,264    2,285 
Total  $30,735   $49,471   $41,122   $137,856   $7,421,305   $7,559,161 
                               
December 31, 2018                              
Commercial  $4,535   $2,870   $7,115   $14,520   $1,538,592   $1,553,112 
Income producing - commercial real estate   5,855    27,479    1,766    35,100    3,221,800    3,256,900 
Owner occupied - commercial real estate   5,051    2,370    2,368    9,789    878,025    887,814 
Real estate mortgage – residential   2,456    1,698    1,510    5,664    100,754    106,418 
Construction - commercial and residential   4,392        3,031    7,423    1,090,189    1,097,612 
Home equity   630    47    487    1,164    85,439    86,603 
Other consumer                   2,988    2,988 
Total  $22,919   $34,464   $16,277   $73,660   $6,917,787   $6,991,447 

 

The following table presents, by class of loan, information related to impaired loans for the periods ended September 30, 2019 and December 31, 2018.

The following table presents, by class of loan, information related to impaired loans for the periods ended September 30, 2019 and December 31, 2018.

 

   Unpaid   Recorded   Recorded                         
   Contractual   Investment   Investment   Total       Average Recorded Investment   Interest Income Recognized 
   Principal   With No   With   Recorded   Related   Quarter   Year   Quarter   Year 
(dollars in thousands)  Balance   Allowance   Allowance   Investment   Allowance   To Date   To Date   To Date   To Date 
                                     
September 30, 2019                                             
Commercial  $18,243   $5,641   $11,331   $16,972   $8,196   $16,967   $15,638   $117   $220 
Income producing - commercial real estate   10,041    1,853    8,188    10,041    1,200    9,497    19,479    412   510 
Owner occupied - commercial real estate   7,407    6,630    777    7,407    375    6,113    5,693    120    213 
Real estate mortgage – residential   5,635    3,179    2,456    5,635    650    5,638    5,640         
Construction - commercial and residential   10,308    9,148        9,148        9,152    7,111        15 
Home equity   487    487        487    13    487    487         
Other consumer                                    
   Total  $52,121   $26,938   $22,752   $49,690   $10,434   $47,854   $54,048   $649  $958 
                                              
December 31, 2018                                             
Commercial  $8,613   $2,057   $6,084   $8,141   $4,803   $10,306   $8,359   $(126)  $190 
Income producing - commercial real estate   21,402    1,720    19,682    21,402    2,465    15,331    12,309    189    550 
Owner occupied - commercial real estate   5,731    4,361    1,370    5,731    600    5,746    6,011    47    196 
Real estate mortgage – residential   1,510    1,510        1,510        1,516    1,688        2 
Construction - commercial and residential   3,031    3,031        3,031    1,050    3,031    2,028        68 
Home equity   487    487        487        487    491         
Other consumer                       46    69         
   Total  $40,774   $13,166   $27,136   $40,302   $8,918   $36,463   $30,955   $110   $1,006 

The following table presents by class, the recorded investment of loans modified in TDRs held by the Company for the periods ended September 30, 2019 and 2018.

The following table presents by class, the recorded investment of loans modified in TDRs held by the Company for the periods ended September 30, 2019 and 2018.

 

                               
   For the nine months Ended September 30, 2019 
   Number of       Income Producing -   Owner Occupied -   Construction -     
(dollars in thousands)  Contracts   Commercial   Commercial Real Estate   Commercial Real Estate   Commercial Real Estate   Total 
Troubled debt restructurings                              
     Restructured accruing   7   $898   $4,387   $3,283   $   $8,568 
     Restructured nonaccruing   3    1,521                1,521 
Total   10   $2,419   $4,387   $3,283   $   $10,089 
                               
Specific allowance       $   $1,000   $   $   $1,000 
                               
Restructured and subsequently defaulted           $2,300   $   $   $2,300 
     
   For the nine months Ended September 30, 2018 
   Number of       Income Producing -   Owner Occupied -   Construction -     
(dollars in thousands)  Contracts   Commercial   Commercial Real Estate   Commercial Real Estate   Commercial Real Estate   Total 
Troubled debt restructurings                              
     Restructured accruing   10   $4,942   $9,212   $3,391   $   $17,545 
     Restructured nonaccruing   4    723                723 
Total   14   $5,665   $9,212   $3,391   $   $18,268 
                               
Specific allowance       $2,000   $3,500   $   $   $5,500 
                               
Restructured and subsequently defaulted       $   $937   $   $   $937