XML 63 R12.htm IDEA: XBRL DOCUMENT v3.20.1
Loans, net and allowance for loan losses
3 Months Ended
Mar. 31, 2020
Loans, net and allowance for loan losses  
Loans, net and allowance for loan losses

5. Loans, net and allowance for loan losses:

 

The major classifications of loans outstanding, net of deferred loan origination fees and costs at March 31, 2020 and December 31, 2019 are summarized as follows. Net deferred loan costs were $869 and $908 at March 31, 2020 and December 31, 2019.

 

 

 

 

 

 

 

 

 

 

    

 

March 31, 2020

    

 

December 31, 2019

 

Commercial

 

$

537,949

 

$

522,957

 

Real estate:

 

 

 

 

 

 

 

Commercial

 

 

1,082,124

 

 

1,011,423

 

Residential

 

 

307,215

 

 

301,378

 

Consumer

 

 

95,867

 

 

102,482

 

Total

 

$

2,023,155

 

$

1,938,240

 

 

The changes in the allowance for loan losses account by major classification of loan for the three months ended March 31, 2020 and 2019 are summarized as follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    

 

 

Real estate

 

 

 

 

 

 

 

March 31, 2020

    

Commercial

    

Commercial

    

Residential

 

Consumer

 

Total

 

Allowance for loan losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning Balance January 1, 2020

   

$

6,888

 

$

11,496

 

$

3,226

 

$

1,067

 

$

22,677

 

Charge-offs

   

 

(650)

 

 

 

 

 

(54)

 

 

(94)

 

 

(798)

 

Recoveries

   

 

267

 

 

 

 

 

10

 

 

30

 

 

307

 

Provisions

   

 

1,464

 

 

1,511

 

 

442

 

 

83

 

 

3,500

 

Ending balance

   

$

7,969

 

$

13,007

 

$

3,624

 

$

1,086

 

$

25,686

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate

 

 

 

 

 

 

 

March 31, 2019

    

Commercial

    

Commercial

    

Residential

 

Consumer

 

Total

 

Allowance for loan losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning Balance January 1, 2019

   

$

5,516

 

$

10,736

 

$

3,892

 

$

1,235

 

$

21,379

 

Charge-offs

   

 

(77)

 

 

(6)

 

 

(159)

 

 

(132)

 

 

(374)

 

Recoveries

   

 

 8

 

 

 

 

 

 4

 

 

38

 

 

50

 

Provisions

   

 

508

 

 

344

 

 

143

 

 

55

 

 

1,050

 

Ending balance

   

$

5,955

  

$

11,074

 

$

3,880

 

$

1,196

 

$

22,105

 

 

The Company's allowance for loan losses increased $3.0 million or 13.3% in the first quarter of 2020, due largely to the adjustment of qualitative factors in our allowance for loan losses methodology, which reflect current economic decline and expectation of increased credit losses due to COVID-19's adverse impact on economic and business operating conditions.

 

The allocation of the allowance for loan losses and the related loans by major classifications of loans at March 31, 2020 and December 31, 2019 is summarized as follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  

 

Real estate

 

 

 

 

 

 

 

March 31, 2020

    

Commercial

    

Commercial

    

   Residential

    

Consumer

    

   Total

 

Allowance for loan losses:

 

 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

Ending balance

 

$

7,969

 

$

13,007

  

$

3,624

 

$

1,086

 

$

25,686

  

Ending balance: individually evaluated for impairment

 

 

764

 

 

270

 

 

192

 

 

 

 

 

1,226

  

Ending balance: collectively evaluated for impairment

 

$

7,205

 

$

12,737

 

$

3,432

 

$

1,086

 

$

24,460

  

Loans receivable:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ending balance

 

$

537,949

 

$

1,082,124

  

$

307,215

 

$

95,867

 

$

2,023,155

  

Ending balance: individually evaluated for impairment

 

 

5,662

 

 

3,526

 

 

1,835

 

 

201

 

 

11,224

  

Ending balance: collectively evaluated for impairment

 

$

532,287

 

$

1,078,598

 

$

305,380

 

$

95,666

 

$

2,011,931

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  

 

Real estate

 

 

 

 

 

 

 

December 31, 2019

    

Commercial

    

Commercial

    

   Residential

    

Consumer

    

   Total

 

Allowance for loan losses:

 

 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

Ending balance

 

$

6,888

 

$

11,496

  

$

3,226

 

$

1,067

 

$

22,677

  

Ending balance: individually evaluated for impairment

 

 

363

 

 

279

 

 

135

 

 

 

 

 

777

  

Ending balance: collectively evaluated for impairment

 

$

6,525

 

$

11,217

 

$

3,091

 

$

1,067

 

$

21,900

  

Loans receivable:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ending balance

 

$

522,957

 

$

1,011,423

  

$

301,378

 

$

102,482

 

$

1,938,240

  

Ending balance: individually evaluated for impairment

 

 

4,658

 

 

3,048

 

 

2,153

 

 

261

 

 

10,120

  

Ending balance: collectively evaluated for impairment

 

$

518,299

 

$

1,008,375

 

$

299,225

 

$

102,221

 

$

1,928,120

  

 

 

The Company segments loans into risk categories based on relevant information about the ability of borrowers to service their debt such as current financial information, historical payment experience, credit documentation, public information, and current economic trends, among other factors. Loans are individually analyzed for credit risk by classifying them within the Company’s internal risk rating system. The Company’s risk rating classifications are defined as follows:

 

·

Pass- A loan to borrowers with acceptable credit quality and risk that is not adversely classified as Substandard, Doubtful, Loss nor designated as Special Mention.

 

·

Special Mention- A loan that has potential weaknesses that deserves management’s close attention. If left uncorrected, these potential weaknesses may result in deterioration of the repayment prospects for the loan or in the institution’s credit position at some future date. Special Mention loans are not adversely classified since they do not expose the Company to sufficient risk to warrant adverse classification.

 

·

Substandard- A loan that is inadequately protected by the current sound worth and paying capacity of the obligor or of the collateral pledged, if any. Loans so classified must have a well-defined weakness or weaknesses that jeopardize the liquidation of the debt. They are characterized by the distinct possibility that the bank will sustain some loss if the deficiencies are not corrected.

 

·

Doubtful – A loan classified as Doubtful has all the weaknesses inherent in one classified Substandard with the added characteristic that the weaknesses make the collection or liquidation in full, on the basis of currently existing facts, conditions, and values, highly questionable and improbable.

 

·

Loss- A loan classified as Loss is considered uncollectible and of such little value that its continuance as bankable loan is not warranted. This classification does not mean that the loan has absolutely no recovery or salvage value, but rather it is not practical or desirable to defer writing off this basically worthless asset even though partial recovery may be affected in the future.

 

The following tables present the major classification of loans summarized by the aggregate pass rating and the classified ratings of special mention, substandard and doubtful within the Company’s internal risk rating system at March 31, 2020 and December 31, 2019:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Special

 

 

 

 

 

 

 

 

 

 

March 31, 2020

    

Pass

    

Mention

    

Substandard

    

Doubtful

    

Total

 

Commercial

 

$

528,747

 

$

3,776

 

$

5,426

 

$

 

 

$

537,949

 

Real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

 

1,067,426

 

 

5,156

 

 

9,542

 

 

 

 

 

1,082,124

 

Residential

 

 

304,238

 

 

 

 

 

2,977

 

 

 

 

 

307,215

 

Consumer

 

 

95,607

 

 

 

 

 

260

 

 

 

 

 

95,867

 

Total

 

$

1,996,018

 

$

8,932

 

$

18,205

 

$

 

 

$

2,023,155

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Special

 

 

 

 

 

 

 

 

 

 

December 31, 2019

    

Pass

    

Mention

    

Substandard

    

Doubtful

    

Total

 

Commercial

 

$

513,994

 

$

3,837

 

$

5,126

 

$

 

 

$

522,957

 

Real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

 

993,645

 

 

2,508

 

 

15,270

 

 

 

 

 

1,011,423

 

Residential

 

 

298,449

 

 

597

 

 

2,332

 

 

 

 

 

301,378

 

Consumer

 

 

102,145

 

 

 

 

 

337

 

 

 

 

 

102,482

 

Total

 

$

1,908,233

 

$

6,942

 

$

23,065

 

$

 

 

$

1,938,240

 

 

The increase in special mention loans from December 31, 2019 to March 31, 2020 is primarily associated with the reclassification of two larger commercial real estate credits. The largest relationship totaled $3.8 million and was downgraded to special mention due to the loss of major tenants while the other relationship totaling $1.1 million was upgraded from special mention due to stabilized rental income and improved cash flows.  The decrease to substandard loans resulted from the payoff of a $5.1 million commercial real estate construction loan that had experienced significant construction delays.

 

Information concerning nonaccrual loans by major loan classification at March 31, 2020 and December 31, 2019 is summarized as follows:

 

 

 

 

 

 

 

 

 

 

    

 

March 31, 2020

    

 

December 31, 2019

 

Commercial

 

$

4,373

 

$

3,336

 

Real estate:

 

 

 

 

 

 

 

Commercial

 

 

3,258

 

 

2,765

 

Residential

 

 

843

 

 

1,148

 

Consumer

 

 

201

 

 

261

 

Total

 

$

8,675

 

$

7,510

 

 

The major classifications of loans by past due status are summarized as follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    

 

 

    

 

 

    

Greater

    

 

 

    

 

 

    

 

 

    

Loans > 90

 

 

 

30-59 Days

 

60-89 Days

 

than 90

 

Total Past

 

 

 

 

 

 

 

Days and

 

March 31, 2020

 

Past Due  

 

Past Due  

 

Days  

 

Due  

 

Current  

 

Total Loans  

 

Accruing  

 

Commercial

 

$

196

 

 

11

 

$

4,373

 

$

4,580

 

$

533,369

 

$

537,949

 

 

 

 

Real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

 

2,861

 

$

187

 

 

3,258

 

 

6,306

 

 

1,075,818

 

 

1,082,124

 

 

 

 

Residential

 

 

3,924

 

 

256

 

 

1,266

 

 

5,446

 

 

301,769

 

 

307,215

 

$

423

 

Consumer

 

 

520

 

 

147

 

 

201

 

 

868

 

 

94,999

 

 

95,867

 

 

 

 

Total

 

$

7,501

 

$

601

 

$

9,098

 

$

17,200

 

$

2,005,955

 

$

2,023,155

 

$

423

 

 

The increase in the total past due loans was due to an increase in nonaccrual loans which are included in the greater than 90 day category, coupled with an increase in 30-59 days past due as borrowers began experiencing the initial impact of COVID-19.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    

 

 

    

 

 

    

Greater

    

 

 

    

 

 

    

 

 

    

Loans > 90

 

 

 

30-59 Days

 

60-89 Days

 

than 90

 

Total Past

 

 

 

 

 

 

 

Days and

 

December 31, 2019

 

Past Due  

 

Past Due  

 

Days  

 

Due  

 

Current  

 

Total Loans  

 

Accruing  

 

Commercial

 

$

75

 

$

 

 

$

3,036

 

$

3,111

 

$

519,846

 

$

522,957

 

 

 

 

Real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

 

926

 

 

175

 

 

2,765

 

 

3,866

 

 

1,007,557

 

 

1,011,423

 

$

 

 

Residential

 

 

2,164

 

 

1,227

 

 

1,526

 

 

4,917

 

 

296,461

 

 

301,378

 

 

378

 

Consumer

 

 

523

 

 

123

 

 

261

 

 

907

 

 

101,575

 

 

102,482

 

 

 

 

Total

 

$

3,688

 

$

1,525

 

$

7,588

 

$

12,801

 

$

1,925,439

 

$

1,938,240

 

$

378

 

 

The following tables summarize information concerning impaired loans as of and for the three months ended March 31, 2020 and March 31, 2019, and as of and for the year ended December 31, 2019 by major loan classification:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the Quarter Ended

 

 

 

 

 

 

Unpaid

 

 

 

 

Average

 

Interest

 

 

 

Recorded

 

Principal

 

Related

 

Recorded

 

Income

 

March 31, 2020

    

Investment  

    

Balance  

    

Allowance  

    

Investment  

    

Recognized  

 

With no related allowance:

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Commercial

 

$

3,706

 

$

4,249

 

 

 

 

$

3,672

 

$

16

 

Real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

 

2,263

 

 

2,574

 

 

 

 

 

2,091

 

 

 5

 

Residential

 

 

1,129

 

 

1,369

 

 

 

 

 

1,424

 

 

 5

 

Consumer

 

 

201

 

 

219

 

 

 

 

 

231

 

 

 

 

Total

 

 

7,299

 

 

8,411

 

 

 

 

 

7,418

 

 

26

 

With an allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

 

1,956

 

 

1,974

 

 

764

 

 

1,488

 

 

 6

 

Real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

 

1,263

 

 

1,924

 

 

270

 

 

1,197

 

 

 

 

Residential

 

 

706

 

 

735

 

 

192

 

 

571

 

 

 4

 

Consumer

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

 

3,925

 

 

4,633

 

 

1,226

 

 

3,256

 

 

10

 

Total impaired loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

 

5,662

 

 

6,223

 

 

764

 

 

5,160

 

 

22

 

Real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

 

3,526

 

 

4,498

 

 

270

 

 

3,288

 

 

 5

 

Residential

 

 

1,835

 

 

2,104

 

 

192

 

 

1,995

 

 

 9

 

Consumer

 

 

201

 

 

219

 

 

 

 

 

231

 

 

 

 

Total

 

$

11,224

 

$

13,044

 

$

1,226

 

$

10,674

 

$

36

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the Year Ended  

 

 

 

 

 

 

Unpaid

 

 

 

 

Average

 

Interest

 

 

 

Recorded

 

Principal

 

Related

 

Recorded

 

Income

 

December 31, 2019

    

Investment  

    

Balance  

    

Allowance  

    

Investment  

    

Recognized  

 

With no related allowance:

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Commercial

 

$

3,638

 

$

4,175

 

 

 

 

$

3,907

 

$

63

 

Real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

 

1,918

 

 

2,205

 

 

 

 

 

2,385

 

 

38

 

Residential

 

 

1,718

 

 

2,060

 

 

 

 

 

1,362

 

 

25

 

Consumer

 

 

261

 

 

274

 

 

 

 

 

233

 

 

 

 

Total

 

 

7,535

 

 

8,714

 

 

 

 

 

7,887

 

 

126

 

With an allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

 

1,020

 

 

1,038

 

 

363

 

 

1,012

 

 

32

 

Real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

 

1,130

 

 

1,811

 

 

279

 

 

1,050

 

 

10

 

Residential

 

 

435

 

 

450

 

 

135

 

 

1,408

 

 

29

 

Consumer

 

 

 

 

 

 

 

 

 

 

 

20

 

 

 

 

Total

 

 

2,585

 

 

3,299

 

 

777

 

 

3,490

 

 

71

 

Total impaired loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

 

4,658

 

 

5,213

 

 

363

 

 

4,919

 

 

95

 

Real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

 

3,048

 

 

4,016

 

 

279

 

 

3,435

 

 

48

 

Residential

 

 

2,153

 

 

2,510

 

 

135

 

 

2,770

 

 

54

 

Consumer

 

 

261

 

 

274

 

 

 

 

 

253

 

 

 

 

Total

 

$

10,120

 

$

12,013

 

$

777

 

$

11,377

 

$

197

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the Quarter Ended

 

 

 

 

 

 

Unpaid

 

 

 

 

Average

 

Interest

 

 

 

Recorded

 

Principal

 

Related

 

Recorded

 

Income

 

March 31, 2019

    

Investment  

    

Balance  

    

Allowance  

    

Investment  

    

Recognized  

 

With no related allowance:

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Commercial

 

$

6,072

 

$

6,407

 

 

 

 

$

3,817

 

$

17

 

Real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

 

2,098

 

 

2,184

 

 

 

 

 

2,034

 

 

13

 

Residential

 

 

860

 

 

1,287

 

 

 

 

 

1,415

 

 

7

 

Consumer

 

 

238

 

 

245

 

 

 

 

 

195

 

 

 

 

Total

 

 

9,268

 

 

10,123

 

 

 

 

 

7,461

 

 

37

 

With an allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

 

940

 

 

990

 

$

138

 

 

808

 

 

 7

 

Real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

 

1,437

 

 

1,563

 

 

389

 

 

1,295

 

 

 5

 

Residential

 

 

2,035

 

 

2,078

 

 

461

 

 

2,068

 

 

11

 

Consumer

 

 

 

 

 

 

 

 

 

 

 

30

 

 

 

 

Total

 

 

4,412

 

 

4,631

 

 

988

 

 

4,201

 

 

23

 

Total impaired loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

 

7,012

 

 

7,397

 

 

138

 

 

4,625

 

 

24

 

Real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

 

3,535

 

 

3,747

 

 

389

 

 

3,329

 

 

18

 

Residential

 

 

2,895

 

 

3,365

 

 

461

 

 

3,483

 

 

18

 

Consumer

 

 

238

 

 

245

 

 

 —

 

 

225

 

 

 

 

Total

 

$

13,680

 

$

14,754

 

$

988

 

$

11,662

 

$

60

 

 

 Included in the commercial loan and commercial and residential real estate categories are troubled debt restructurings that are classified as impaired. Troubled debt restructurings totaled $2,140 at March 31, 2020, $2,193 at December 31, 2019 and $3,096 at March 31, 2019.

 

Troubled debt restructured loans are loans with original terms, interest rate, or both, that have been modified as a result of a deterioration in the borrower’s financial condition and a concession has been granted that the Company would not otherwise consider. Unless on nonaccrual, interest income on these loans is recognized when earned, using the interest method. The Company offers a variety of modifications to borrowers that would be considered concessions. The modification categories offered generally fall within the following categories:

 

·

Rate Modification - A modification in which the interest rate is changed to a below market rate.

 

·

Term Modification - A modification in which the maturity date, timing of payments or frequency of payments is changed.

 

·

Interest Only Modification - A modification in which the loan is converted to interest only payments for a period of time.

 

·

Payment Modification - A modification in which the dollar amount of the payment is changed, other than an interest only modification described above.

 

·

Combination Modification - Any other type of modification, including the use of multiple categories above.

 

There were no loans modified as troubled debt restructurings during the three months ended March 31, 2020.  For the three months ended March 31 2019, there was one commercial real estate loan modified as troubled debt restructuring in the amount of $340.  During the three months ended March 31, 2020, there was one payment default on a residential real estate loan in the amount of $52 and there were no payment defaults on troubled debt restructings. During the three months ended March 31, 2019, there were no payment defaults on restructured loans.