XML 50 R35.htm IDEA: XBRL DOCUMENT v3.10.0.1
Loan and Lease Receivables, Impaired Loans and Leases and Allowance for Loan and Lease Losses (Tables)
12 Months Ended
Dec. 31, 2018
Receivables [Abstract]  
Loan Composition Schedule
Loan and lease receivables consist of the following:
 
 
December 31,
2018
 
December 31,
2017
 
 
(In Thousands)
Commercial real estate:
 
 
 
 
Commercial real estate — owner occupied
 
$
203,476

 
$
200,387

Commercial real estate — non-owner occupied
 
484,427

 
470,236

Land development
 
42,666

 
40,154

Construction
 
161,562

 
125,157

Multi-family
 
167,868

 
136,978

1-4 family
 
34,340

 
44,976

Total commercial real estate
 
1,094,339

 
1,017,888

Commercial and industrial
 
462,321

 
429,002

Direct financing leases, net
 
33,170

 
30,787

Consumer and other:
 
 
 
 
Home equity and second mortgages
 
8,438

 
7,262

Other
 
20,789

 
18,099

Total consumer and other
 
29,227

 
25,361

Total gross loans and leases receivable
 
1,619,057

 
1,503,038

Less:
 
 
 
 
Allowance for loan and lease losses
 
20,425

 
18,763

Deferred loan fees
 
1,402

 
1,443

Loans and leases receivable, net
 
$
1,597,230

 
$
1,482,832

Ownership of SBA Loans
he total amount of the Corporation’s ownership of SBA loans comprised of the following:
 
 
December 31,
2018
 
December 31,
2017
 
 
(In Thousands)
Retained, unguaranteed portions of sold SBA loans
 
$
23,898

 
$
30,071

Other SBA loans(1)
 
22,024

 
22,254

Total SBA loans
 
$
45,922

 
$
52,325

(1)
Primarily consisted of SBA CAPLine, Express and impaired loans that were repurchased from the secondary market, all of which were not saleable as of December 31, 2018 and 2017.
Schedule of Related Party Transactions
Certain of the Corporation’s executive officers, directors and their related interests are loan clients of the Bank. These loans to related parties are summarized below:
 
 
December 31, 2018
 
December 31, 2017
 
 
(In Thousands)
Balance at beginning of year
 
$
10,513

 
$
6,332

New loans
 
5,014

 
8,269

Repayments
 
(6,304
)
 
(4,088
)
Change due to status of executive officers and directors
 
(7,368
)
 

Balance at end of year
 
$
1,855

 
$
10,513

Financing Receivable by Credit Quality Indicators
The following tables illustrate ending balances of the Corporation’s loan and lease portfolio, including impaired loans by class of receivable, and considering certain credit quality indicators:
 
 
December 31, 2018
 
 
Category
 
 
 
 
I
 
II
 
III
 
IV
 
Total
 
 
(Dollars in Thousands)
Commercial real estate:
 
 
 
 
 
 
 
 
 
 
Commercial real estate — owner occupied
 
$
177,222

 
$
15,085

 
$
5,506

 
$
5,663

 
$
203,476

Commercial real estate — non-owner occupied
 
458,185

 
24,873

 
1,338

 
31

 
484,427

Land development
 
39,472

 
981

 

 
2,213

 
42,666

Construction
 
161,360

 

 
202

 

 
161,562

Multi-family
 
167,868

 

 

 

 
167,868

1-4 family
 
32,004

 
1,451

 
707

 
178

 
34,340

Total commercial real estate
 
1,036,111

 
42,390

 
7,753

 
8,085

 
1,094,339

Commercial and industrial
 
374,371

 
19,370

 
51,474

 
17,106

 
462,321

Direct financing leases, net
 
26,013

 
6,090

 
1,067

 

 
33,170

Consumer and other:
 
 
 
 
 
 
 
 
 
 
Home equity and second mortgages
 
8,385

 
3

 
50

 

 
8,438

Other
 
20,499

 

 

 
290

 
20,789

Total consumer and other
 
28,884

 
3

 
50

 
290

 
29,227

Total gross loans and leases receivable
 
$
1,465,379

 
$
67,853

 
$
60,344

 
$
25,481

 
$
1,619,057

Category as a % of total portfolio
 
90.51
%
 
4.19
%
 
3.73
%
 
1.57
%
 
100.00
%


 
 
December 31, 2017
 
 
Category
 
 
 
 
I
 
II
 
III
 
IV
 
Total
 
 
(Dollars in Thousands)
Commercial real estate:
 
 
 
 
 
 
 
 
 
 
Commercial real estate — owner occupied
 
$
166,018

 
$
18,442

 
$
8,850

 
$
7,077

 
$
200,387

Commercial real estate — non-owner occupied
 
441,246

 
27,854

 
1,102

 
34

 
470,236

Land development
 
36,470

 
1,057

 

 
2,627

 
40,154

Construction
 
121,528

 
757

 

 
2,872

 
125,157

Multi-family
 
136,978

 

 

 

 
136,978

1-4 family
 
34,598

 
7,735

 
1,220

 
1,423

 
44,976

Total commercial real estate
 
936,838

 
55,845

 
11,172

 
14,033

 
1,017,888

Commercial and industrial
 
341,875

 
25,344

 
49,453

 
12,330

 
429,002

Direct financing leases, net
 
28,866

 
342

 
1,579

 

 
30,787

Consumer and other:
 
 
 
 
 
 
 
 
 
 
Home equity and second mortgages
 
7,250

 
8

 

 
4

 
7,262

Other
 
17,745

 

 

 
354

 
18,099

Total consumer and other
 
24,995

 
8

 

 
358

 
25,361

Total gross loans and leases receivable
 
$
1,332,574

 
$
81,539

 
$
62,204

 
$
26,721

 
$
1,503,038

Category as a % of total portfolio
 
88.66
%
 
5.42
%
 
4.14
%
 
1.78
%
 
100.00
%
Past Due Financing Receivables
The delinquency aging of the loan and lease portfolio by class of receivable was as follows:
 
 
December 31, 2018
 
 
30-59
Days Past Due
 
60-89
Days Past Due
 
Greater
Than 90
Days Past Due
 
Total Past Due
 
Current
 
Total Loans and Leases
 
 
(Dollars in Thousands)
Accruing loans and leases
 
 
 
 
 
 
 
 
 
 
 
 
Commercial real estate:
 
 
 
 
 
 
 
 
 
 
 
 
Owner occupied
 
$
157

 
$

 
$

 
$
157

 
$
197,656

 
$
197,813

Non-owner occupied
 

 
2,272

 

 
2,272

 
482,124

 
484,396

Land development
 

 

 

 

 
40,453

 
40,453

Construction
 
14,824

 

 

 
14,824

 
146,738

 
161,562

Multi-family
 

 

 

 

 
167,868

 
167,868

1-4 family
 
363

 
60

 

 
423

 
33,917

 
34,340

Commercial and industrial
 
826

 
247

 

 
1,073

 
444,144

 
445,217

Direct financing leases, net
 

 

 

 

 
33,170

 
33,170

Consumer and other:
 
 
 
 
 
 
 

 
 
 

Home equity and second mortgages
 

 

 

 

 
8,438

 
8,438

Other
 

 

 

 

 
20,499

 
20,499

Total
 
16,170

 
2,579

 

 
18,749

 
1,575,007

 
1,593,756

Non-accruing loans and leases
 
 
 
 
 
 
 
 
 
 
 
 
Commercial real estate:
 
 
 
 
 
 
 
 
 
 
 
 
Owner occupied
 
483

 

 
5,180

 
5,663

 

 
5,663

Non-owner occupied
 

 

 
31

 
31

 

 
31

Land development
 

 

 
119

 
119

 
2,094

 
2,213

Construction
 

 

 

 

 

 

Multi-family
 

 

 

 

 

 

1-4 family
 

 

 

 

 

 

Commercial and industrial
 
2,322

 

 
12,108

 
14,430

 
2,674

 
17,104

Direct financing leases, net
 

 

 

 

 

 

Consumer and other:
 
 
 
 
 
 
 

 
 
 

Home equity and second mortgages
 

 

 

 

 

 

Other
 

 

 
279

 
279

 
11

 
290

Total
 
2,805

 

 
17,717

 
20,522

 
4,779

 
25,301

Total loans and leases
 
 
 
 
 
 
 
 
 
 
 
 
Commercial real estate:
 
 
 
 
 
 
 
 
 
 
 
 
Owner occupied
 
640

 

 
5,180

 
5,820

 
197,656

 
203,476

Non-owner occupied
 

 
2,272

 
31

 
2,303

 
482,124

 
484,427

Land development
 

 

 
119

 
119

 
42,547

 
42,666

Construction
 
14,824

 

 

 
14,824

 
146,738

 
161,562

Multi-family
 

 

 

 

 
167,868

 
167,868

1-4 family
 
363

 
60

 

 
423

 
33,917

 
34,340

Commercial and industrial
 
3,148

 
247

 
12,108

 
15,503

 
446,818

 
462,321

Direct financing leases, net
 

 

 

 

 
33,170

 
33,170

Consumer and other:
 
 
 
 
 
 
 

 

 

Home equity and second mortgages
 

 

 

 

 
8,438

 
8,438

Other
 

 

 
279

 
279

 
20,510

 
20,789

Total
 
$
18,975

 
$
2,579

 
$
17,717

 
$
39,271

 
$
1,579,786

 
$
1,619,057

Percent of portfolio
 
1.17
%
 
0.16
%
 
1.09
%
 
2.42
%
 
97.58
%
 
100.00
%

 
 
December 31, 2017
 
 
30-59
Days Past Due
 
60-89
Days Past Due
 
Greater
Than 90
Days Past Due
 
Total Past Due
 
Current
 
Total Loans and Leases
 
 
(Dollars in Thousands)
Accruing loans and leases
 
 
 
 
 
 
 
 
 
 
 
 
Commercial real estate:
 
 
 
 
 
 
 
 
 
 
 
 
Owner occupied
 
$

 
$

 
$

 
$

 
$
193,366

 
$
193,366

Non-owner occupied
 

 

 

 

 
470,202

 
470,202

Land development
 

 

 

 

 
37,528

 
37,528

Construction
 

 
196

 

 
196

 
122,089

 
122,285

Multi-family
 

 

 

 

 
136,978

 
136,978

1-4 family
 
496

 

 

 
496

 
43,319

 
43,815

Commercial and industrial
 
1,169

 
197

 

 
1,366

 
415,315

 
416,681

Direct financing leases, net
 

 

 

 

 
30,787

 
30,787

Consumer and other:
 
 
 
 
 
 
 
 
 
 
 
 
Home equity and second mortgages
 
106

 

 

 
106

 
7,156

 
7,262

Other
 

 

 

 

 
17,745

 
17,745

Total
 
1,771

 
393

 

 
2,164

 
1,474,485

 
1,476,649

Non-accruing loans and leases
 
 
 
 
 
 
 
 
 
 
 
 
Commercial real estate:
 
 
 
 
 
 
 
 
 
 
 
 
Owner occupied
 
405

 

 
4,836

 
5,241

 
1,780

 
7,021

Non-owner occupied
 

 

 

 

 
34

 
34

Land development
 

 

 

 

 
2,626

 
2,626

Construction
 

 

 
2,872

 
2,872

 

 
2,872

Multi-family
 

 

 

 

 

 

1-4 family
 

 

 
948

 
948

 
213

 
1,161

Commercial and industrial
 
782

 

 
7,349

 
8,131

 
4,190

 
12,321

Direct financing leases, net
 

 

 

 

 

 

Consumer and other:
 
 
 
 
 
 
 
 
 
 
 
 
Home equity and second mortgages
 

 

 

 

 

 

Other
 

 

 
345

 
345

 
9

 
354

Total
 
1,187

 

 
16,350

 
17,537

 
8,852

 
26,389

Total loans and leases
 
 
 
 
 
 
 
 
 
 
 
 
Commercial real estate:
 
 
 
 
 
 
 
 
 
 
 
 
Owner occupied
 
405

 

 
4,836

 
5,241

 
195,146

 
200,387

Non-owner occupied
 

 

 

 

 
470,236

 
470,236

Land development
 

 

 

 

 
40,154

 
40,154

Construction
 

 
196

 
2,872

 
3,068

 
122,089

 
125,157

Multi-family
 

 

 

 

 
136,978

 
136,978

1-4 family
 
496

 

 
948

 
1,444

 
43,532

 
44,976

Commercial and industrial
 
1,951

 
197

 
7,349

 
9,497

 
419,505

 
429,002

Direct financing leases, net
 

 

 

 

 
30,787

 
30,787

Consumer and other:
 
 
 
 
 
 
 
 
 
 
 
 
Home equity and second mortgages
 
106

 

 

 
106

 
7,156

 
7,262

Other
 

 

 
345

 
345

 
17,754

 
18,099

Total
 
$
2,958

 
$
393

 
$
16,350

 
$
19,701

 
$
1,483,337

 
$
1,503,038

Percent of portfolio
 
0.20
%
 
0.03
%
 
1.09
%
 
1.32
%
 
98.68
%
 
100.00
%
Schedule of Financing Receivables, Non Accrual Status
The Corporation’s total impaired assets consisted of the following:
 
 
December 31,
2018
 
December 31,
2017
 
 
(In Thousands)
Non-accrual loans and leases
 
 
 
 
Commercial real estate:
 
 
 
 
Commercial real estate — owner occupied
 
$
5,663

 
$
7,021

Commercial real estate — non-owner occupied
 
31

 
34

Land development
 
2,213

 
2,626

Construction
 

 
2,872

Multi-family
 

 

1-4 family
 

 
1,161

Total non-accrual commercial real estate
 
7,907

 
13,714

Commercial and industrial
 
17,104

 
12,321

Direct financing leases, net
 

 

Consumer and other:
 
 
 
 
Home equity and second mortgages
 

 

Other
 
290

 
354

Total non-accrual consumer and other loans
 
290

 
354

Total non-accrual loans and leases
 
25,301

 
26,389

Foreclosed properties, net
 
2,547

 
1,069

Total non-performing assets
 
27,848

 
27,458

Performing troubled debt restructurings
 
180

 
332

Total impaired assets
 
$
28,028

 
$
27,790

 
 
December 31,
2018
 
December 31,
2017
Total non-accrual loans and leases to gross loans and leases
 
1.56
%
 
1.76
%
Total non-performing assets to total gross loans and leases plus foreclosed properties, net
 
1.72

 
1.83

Total non-performing assets to total assets
 
1.42

 
1.53

Allowance for loan and lease losses to gross loans and leases
 
1.26

 
1.25

Allowance for loan and lease losses to non-accrual loans and leases
 
80.73

 
71.10

Troubled Debt Restructurings on Financing Receivables

During the year ended December 31, 2018, no loans were modified to a troubled debt restructuring. The following table provides the number of loans modified in a troubled debt restructuring and the pre- and post-modification recorded investment by class of receivable:
 
 
For the Year Ended December 31, 2017
 
 
Number of Loans
 
Pre-Modification
Recorded
Investment
 
Post-Modification
Recorded
Investment
 
 
(Dollars in Thousands)
Commercial and industrial
 
4

 
$
4,374

 
$
4,344

Consumer and other
 
1

 
17

 
17

Total
 
5

 
$
4,391

 
$
4,361


Impaired Financing Receivables
The following represents additional information regarding the Corporation’s impaired loans and leases, including performing troubled debt restructurings, by class:
 
 
As of and for the Year Ended December 31, 2018
 
 
Recorded
Investment(1)
 
Unpaid
Principal
Balance
 
Impairment
Reserve
 
Average
Recorded
Investment(2)
 
Foregone
Interest
Income
 
Interest
Income
Recognized
 
Net Foregone
Interest
Income
 
 
(In Thousands)
With no impairment reserve recorded:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial real estate:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Owner occupied
 
$
1,273

 
$
1,273

 
$

 
$
6,638

 
$
756

 
$
197

 
$
559

Non-owner occupied
 
31

 
72

 

 
33

 
2

 

 
2

Land development
 
2,213

 
6,510

 

 
2,366

 
68

 

 
68

Construction
 

 

 

 
2,148

 
219

 

 
219

Multi-family
 

 

 

 

 

 

 

1-4 family
 
178

 
183

 

 
808

 
42

 
81

 
(39
)
Commercial and industrial
 
6,828

 
7,527

 

 
8,809

 
1,058

 
980

 
78

Direct financing leases, net
 

 

 

 

 

 

 

Consumer and other:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Home equity and second mortgages
 

 

 

 
1

 

 
46

 
(46
)
Other
 
279

 
945

 

 
305

 
55

 

 
55

Total
 
10,802

 
16,510

 

 
21,108

 
2,200

 
1,304

 
896

With impairment reserve recorded:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial real estate:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Owner occupied
 
4,390

 
5,749

 
675

 
635

 
182

 

 
182

Non-owner occupied
 

 

 

 

 

 

 

Land development
 

 

 

 

 

 

 

Construction
 

 

 

 

 

 

 

Multi-family
 

 

 

 

 

 

 

1-4 family
 

 

 

 

 

 

 

Commercial and industrial
 
10,278

 
10,278

 
3,710

 
4,687

 
1,096

 

 
1,096

Direct financing leases, net
 

 

 

 

 

 

 

Consumer and other:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Home equity and second mortgages
 

 

 

 

 

 

 

Other
 
11

 
11

 
11

 
1

 

 

 

Total
 
14,679

 
16,038

 
4,396

 
5,323

 
1,278

 

 
1,278

Total:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial real estate:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Owner occupied
 
5,663

 
7,022

 
675

 
7,273

 
938

 
197

 
741

Non-owner occupied
 
31

 
72

 

 
33

 
2

 

 
2

Land development
 
2,213

 
6,510

 

 
2,366

 
68

 

 
68

Construction
 

 

 

 
2,148

 
219

 

 
219

Multi-family
 

 

 

 

 

 

 

1-4 family
 
178

 
183

 

 
808

 
42

 
81

 
(39
)
Commercial and industrial
 
17,106

 
17,805

 
3,710

 
13,496

 
2,154

 
980

 
1,174

Direct financing leases, net
 

 

 

 

 

 

 

Consumer and other:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Home equity and second mortgages
 

 

 

 
1

 

 
46

 
(46
)
Other
 
290

 
956

 
11

 
306

 
55

 

 
55

Grand total
 
$
25,481

 
$
32,548

 
$
4,396

 
$
26,431

 
$
3,478

 
$
1,304

 
$
2,174

(1)
The recorded investment represents the unpaid principal balance net of any partial charge-offs.
(2)
Average recorded investment is calculated primarily using daily average balances.
 
 
As of and for the Year Ended December 31, 2017
 
 
Recorded
Investment(1)
 
Unpaid
Principal
Balance
 
Impairment
Reserve
 
Average
Recorded
Investment(2)
 
Foregone
Interest
Income
 
Interest
Income
Recognized
 
Net Foregone
Interest
Income
 
 
(In Thousands)
With no impairment reserve recorded:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial real estate:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   Owner occupied
 
$
7,077

 
$
7,077

 
$

 
$
5,549

 
$
613

 
$

 
$
613

   Non-owner occupied
 
34

 
75

 

 
1,830

 
97

 
226

 
(129
)
   Land development
 
2,627

 
5,297

 

 
3,092

 
84

 

 
84

   Construction
 

 




2,000


134


214

 
(80
)
   Multi-family
 

 

 

 
1

 

 

 

   1-4 family
 
1,423

 
1,706

 

 
2,146

 
53

 
7

 
46

Commercial and industrial
 
5,465

 
6,502

 

 
3,634

 
858

 
7

 
851

Direct financing leases, net
 

 

 

 

 

 

 

Consumer and other:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   Home equity and second mortgages
 
4

 
3

 

 
7

 

 

 

   Other
 
345

 
1,011

 

 
365

 
59

 

 
59

      Total
 
16,975

 
21,671

 

 
18,624

 
1,898

 
454

 
1,444

With impairment reserve recorded:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial real estate:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   Owner occupied
 

 

 

 

 

 

 

   Non-owner occupied
 

 

 

 

 

 

 

   Land development
 

 









 

   Construction
 
2,872

 
2,872


415


2,252


158



 
158

   Multi-family
 

 

 

 

 

 

 

   1-4 family
 

 

 

 

 

 

 

Commercial and industrial
 
6,865

 
8,813

 
4,067

 
12,288

 
639

 

 
639

Direct financing leases, net
 

 

 

 

 

 

 

Consumer and other:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   Home equity and second mortgages
 

 

 

 

 

 

 

   Other
 
9

 
9

 
9

 

 

 

 

      Total
 
9,746

 
11,694

 
4,491

 
14,540

 
797

 

 
797

Total:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial real estate:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   Owner occupied
 
7,077

 
7,077

 

 
5,549

 
613

 

 
613

   Non-owner occupied
 
34

 
75

 

 
1,830

 
97

 
226

 
(129
)
   Land development
 
2,627

 
5,297

 

 
3,092

 
84

 

 
84

   Construction
 
2,872

 
2,872

 
415

 
4,252

 
292

 
214

 
78

   Multi-family
 

 

 

 
1

 

 

 

   1-4 family
 
1,423

 
1,706

 

 
2,146

 
53

 
7

 
46

Commercial and industrial
 
12,330

 
15,315

 
4,067

 
15,922

 
1,497

 
7

 
1,490

Direct financing leases, net
 

 

 

 

 

 

 

Consumer and other:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Home equity and second mortgages
 
4

 
3

 

 
7

 

 

 

Other
 
354

 
1,020

 
9

 
365

 
59

 

 
59

      Grand total
 
$
26,721

 
$
33,365

 
$
4,491

 
$
33,164

 
$
2,695

 
$
454

 
$
2,241

(1)
The recorded investment represents the unpaid principal balance net of any partial charge-offs.
(2)
Average recorded investment is calculated primarily using daily average balances.
 
 
As of and for the Year Ended December 31, 2016
 
 
Recorded
Investment(1)
 
Unpaid
Principal
Balance
 
Impairment
Reserve
 
Average
Recorded
Investment(2)
 
Foregone
Interest
Income
 
Interest
Income
Recognized
 
Net Foregone
Interest
Income
 
 
(In Thousands)
With no impairment reserve recorded:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial real estate:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Owner occupied
 
$
1,788

 
$
1,788

 
$

 
$
3,577

 
$
328

 
$
118

 
$
210

Non-owner occupied
 
1,609

 
1,647

 

 
1,318

 
91

 
79

 
12

Land development
 
3,440

 
6,111

 

 
3,898

 
107

 

 
107

Construction
 
436

 
438

 

 
291

 
20

 

 
20

Multi-family
 

 

 

 

 
1

 
134

 
(133
)
1-4 family
 
2,379

 
2,379

 

 
2,755

 
125

 
94

 
31

Commercial and industrial
 
1,307

 
1,307

 

 
709

 
79

 
62

 
17

Direct financing leases, net
 

 

 

 
6

 

 

 

Consumer and other:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Home equity and second mortgages
 
8

 
8

 

 
307

 
16

 
127

 
(111
)
Other
 
378

 
1,044

 

 
510

 
71

 

 
71

Total
 
11,345

 
14,722

 

 
13,371

 
838

 
614

 
224

With impairment reserve recorded:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial real estate:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Owner occupied
 
499

 
499

 
70

 
111

 
28

 

 
28

Non-owner occupied
 

 

 

 

 

 

 

Land development
 

 

 

 

 

 

 

Construction
 
2,482

 
2,482

 
1,790

 
834

 
45

 

 
45

Multi-family
 

 

 

 

 

 

 

1-4 family
 
193

 
199

 
39

 
203

 
5

 

 
5

Commercial and industrial
 
11,166

 
11,166

 
3,700

 
8,448

 
701

 

 
701

Direct financing leases, net
 

 

 

 

 

 

 

Consumer and other:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Home equity and second mortgages
 

 

 

 

 

 

 

Other
 
226

 
226

 

 
19

 

 

 

Total
 
14,566

 
14,572

 
5,599

 
9,615

 
779

 

 
779

Total:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial real estate:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Owner occupied
 
2,287

 
2,287

 
70

 
3,688

 
356

 
118

 
238

Non-owner occupied
 
1,609

 
1,647

 

 
1,318

 
91

 
79

 
12

Land development
 
3,440

 
6,111

 

 
3,898

 
107

 

 
107

Construction
 
2,918

 
2,920

 
1,790

 
1,125

 
65

 

 
65

Multi-family
 

 

 

 

 
1

 
134

 
(133
)
1-4 family
 
2,572

 
2,578

 
39

 
2,958

 
130

 
94

 
36

Commercial and industrial
 
12,473

 
12,473

 
3,700

 
9,157

 
780

 
62

 
718

Direct financing leases, net
 

 

 

 
6

 

 

 

Consumer and other:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Home equity and second mortgages
 
8

 
8

 

 
307

 
16

 
127

 
(111
)
Other
 
604

 
1,270

 

 
529

 
71

 

 
71

Grand total
 
$
25,911

 
$
29,294

 
$
5,599

 
$
22,986

 
$
1,617

 
$
614

 
$
1,003

(1)
The recorded investment represents the unpaid principal balance net of any partial charge-offs.
(2)
Average recorded investment is calculated primarily using daily average balances.
Summary of Allowance for Loan and Lease Loss Activity by Portfolio Segment
A summary of the activity in the allowance for loan and lease losses by portfolio segment is as follows:
 
 
As of and for the Year Ended December 31, 2018
 
 
Commercial
Real Estate
 
Commercial
and
Industrial
 
Consumer
and Other
 
Total
 
 
(In Thousands)
Beginning balance
 
$
10,131

 
$
8,225

 
$
407

 
$
18,763

Charge-offs
 
(4,501
)
 
(1,545
)
 
(55
)
 
(6,101
)
Recoveries
 
174

 
2,023

 
74

 
2,271

Net (charge-offs) recoveries
 
(4,327
)
 
478

 
19

 
(3,830
)
Provision for loan and lease losses
 
5,858

 
(624
)
 
258

 
5,492

Ending balance
 
$
11,662

 
$
8,079

 
$
684

 
$
20,425

 
 
As of and for the Year Ended December 31, 2017
 
 
Commercial
Real Estate
 
Commercial
and
Industrial
 
Consumer
and Other
 
Total
 
 
(In Thousands)
Beginning balance
 
$
12,384

 
$
7,970

 
$
558

 
$
20,912

Charge-offs
 
(127
)
 
(8,621
)
 
(92
)
 
(8,840
)
Recoveries
 
153

 
323

 
43

 
519

Net recoveries (charge-offs)
 
26

 
(8,298
)
 
(49
)
 
(8,321
)
Provision for loan and lease losses
 
(2,279
)
 
8,553

 
(102
)
 
6,172

Ending balance
 
$
10,131

 
$
8,225

 
$
407

 
$
18,763

 
 
As of and for the Year Ended December 31, 2016
 
 
Commercial
Real Estate
 
Commercial
and
Industrial
 
Consumer
and Other
 
Total
 
 
(In Thousands)
Beginning balance
 
$
11,220

 
$
4,387

 
$
709

 
$
16,316

Charge-offs
 
(1,194
)
 
(2,273
)
 
(127
)
 
(3,594
)
Recoveries
 
274

 
91

 
7

 
372

Net charge-offs
 
(920
)
 
(2,182
)
 
(120
)
 
(3,222
)
Provision for loan and lease losses
 
2,084

 
5,765

 
(31
)
 
7,818

Ending balance
 
$
12,384

 
$
7,970

 
$
558

 
$
20,912

Allowance for Credit Losses on Financing Receivables
The following tables provide information regarding the allowance for loan and lease losses and balances by type of allowance methodology:
 
 
December 31, 2018
 
 
Commercial
Real Estate
 
Commercial
and
Industrial
 
Consumer
and Other
 
Total
 
 
(In Thousands)
Allowance for loan and lease losses:
 
 
 
 
 
 
 
 
Collectively evaluated for impairment
 
$
10,987

 
$
4,369

 
$
673

 
$
16,029

Individually evaluated for impairment
 
675

 
3,710

 
11

 
4,396

Loans acquired with deteriorated credit quality
 

 

 

 

Total
 
$
11,662

 
$
8,079

 
$
684

 
$
20,425

Loans and lease receivables:
 
 
 
 
 
 
 
 
Collectively evaluated for impairment
 
$
1,086,254

 
$
478,385

 
$
28,937

 
1,593,576

Individually evaluated for impairment
 
7,914

 
17,104

 
290

 
25,308

Loans acquired with deteriorated credit quality
 
171

 
2

 

 
173

Total
 
$
1,094,339

 
$
495,491

 
$
29,227

 
$
1,619,057

 
 
December 31, 2017
 
 
Commercial
Real Estate
 
Commercial
and
Industrial
 
Consumer
and Other
 
Total
 
 
(In Thousands)
Allowance for loan and lease losses:
 
 
 
 
 
 
 
 
Collectively evaluated for impairment
 
$
9,716

 
$
4,158

 
$
398

 
$
14,272

Individually evaluated for impairment
 
415

 
4,067

 
9

 
4,491

Loans acquired with deteriorated credit quality
 

 

 

 

Total
 
$
10,131

 
$
8,225

 
$
407

 
$
18,763

Loans and lease receivables:
 
 
 
 
 
 
 
 
Collectively evaluated for impairment
 
$
1,003,855

 
$
447,459

 
$
25,003

 
$
1,476,317

Individually evaluated for impairment
 
13,506

 
12,324

 
358

 
26,188

Loans acquired with deteriorated credit quality
 
527

 
6

 

 
533

Total
 
$
1,017,888

 
$
459,789

 
$
25,361

 
$
1,503,038

Net Investment In Direct Financing Leases
The Corporation’s net investment in direct financing leases consists of the following:
 
 
December 31,
2018
 
December 31,
2017
 
 
(In Thousands)
Minimum lease payments receivable
 
$
26,700

 
$
24,898

Estimated unguaranteed residual values in leased property
 
9,330

 
8,312

Initial direct costs
 
73

 
76

Unearned lease and residual income
 
(2,933
)
 
(2,499
)
Investment in commercial direct financing leases
 
$
33,170

 
$
30,787

Schedule of Future Minimum Lease Payments for Capital Leases
Future aggregate maturities of minimum lease payments to be received are as follows:
(In Thousands)
 
 
Maturities during year ended December 31,
 
 
2019
 
$
8,995

2020
 
6,676

2021
 
4,271

2022
 
3,285

2023
 
1,970

Thereafter
 
1,503

 
 
$
26,700