XML 26 R12.htm IDEA: XBRL DOCUMENT v3.20.4
Loans and Allowance for Loan Losses
12 Months Ended
Dec. 31, 2020
Text Block [Abstract]  
Loans and Allowance for Loan Losses

(4) LOANS AND ALLOWANCE FOR LOAN LOSSES

The following table shows the major classification of loans, inclusive of capitalized loan origination costs, at December 31, 2020 and 2019.

 

 

 

As of December 31, 2020

 

 

As of December 31, 2019

 

(Dollars in thousands)

 

Amount

 

 

As a

Percent of

Gross Loans

 

 

Amount

 

 

As a

Percent of

Gross Loans

 

Recreation

 

$

792,686

 

 

 

65

%

 

$

713,332

 

 

 

62

%

Home improvement

 

 

334,033

 

 

 

27

 

 

 

247,324

 

 

 

21

 

Commercial

 

 

65,327

 

 

 

5

 

 

 

69,767

 

 

 

6

 

Medallion

 

 

37,768

 

 

 

3

 

 

 

130,432

 

 

 

11

 

Strategic partnership

 

 

24

 

 

 

 

 

 

 

 

 

 

Total gross loans

 

 

1,229,838

 

 

 

100

%

 

 

1,160,855

 

 

 

100

%

Allowance for loan losses

 

 

(57,548

)

 

 

 

 

 

 

(46,093

)

 

 

 

 

Total net loans

 

$

1,172,290

 

 

 

 

 

 

$

1,114,762

 

 

 

 

 

 

The following tables show the activity of the gross loans for the twelve months ended December 31, 2020 and 2019.

Twelve Months Ended December 31, 2020

(Dollars in thousands)

 

Recreation

 

 

Home

Improvement

 

 

Commercial

 

 

Medallion

 

 

Strategic Partnership

 

 

Total

 

Gross loans – December 31, 2019

 

$

713,332

 

 

$

247,324

 

 

$

69,767

 

 

$

130,432

 

 

$

 

 

$

1,160,855

 

Loan originations

 

 

294,885

 

 

 

193,098

 

 

 

7,575

 

 

 

 

 

 

1,663

 

 

 

497,221

 

Principal payments, sales, and maturities

 

 

(187,989

)

 

 

(105,813

)

 

 

(13,183

)

 

 

(13,207

)

 

 

(1,639

)

 

 

(321,831

)

Charge-offs, net

 

 

(14,457

)

 

 

(1,229

)

 

 

(28

)

 

 

(42,648

)

 

 

 

 

 

(58,362

)

Transfer to loan collateral in process of foreclosure, net

 

 

(14,871

)

 

 

 

 

 

 

 

 

(32,383

)

 

 

 

 

 

(47,254

)

Amortization of origination costs

 

 

(7,809

)

 

 

1,910

 

 

 

8

 

 

 

(131

)

 

 

 

 

 

(6,022

)

Amortization of loan premium

 

 

(191

)

 

 

(320

)

 

 

 

 

 

(2,531

)

 

 

 

 

 

(3,042

)

FASB origination costs, net

 

 

9,786

 

 

 

(937

)

 

 

 

 

 

36

 

 

 

 

 

 

8,885

 

Paid-in-kind interest

 

 

 

 

 

 

 

 

1,188

 

 

 

 

 

 

 

 

 

1,188

 

Transfer to other foreclosed property

 

 

 

 

 

 

 

 

 

 

 

(1,800

)

 

 

 

 

 

(1,800

)

Gross loans – December 31, 2020

 

$

792,686

 

 

$

334,033

 

 

$

65,327

 

 

$

37,768

 

 

$

24

 

 

$

1,229,838

 

 

 

Twelve Months Ended December 31, 2019

(Dollars in thousands)

 

Recreation

 

 

Home

Improvement

 

 

Commercial

 

 

Medallion

 

 

Total

 

Gross loans – December 31, 2018

 

$

587,038

 

 

$

183,155

 

 

$

64,083

 

 

$

183,606

 

 

$

1,017,882

 

Loan originations

 

 

301,403

 

 

 

142,112

 

 

 

18,578

 

 

 

 

 

 

462,093

 

Principal payments, sales, and maturities

 

 

(146,873

)

 

 

(76,157

)

 

 

(13,553

)

 

 

(15,070

)

 

 

(251,653

)

Charge-offs, net

 

 

(17,419

)

 

 

(786

)

 

 

(819

)

 

 

(18,664

)

 

 

(37,688

)

Transfer to loan collateral in process of foreclosure, net

 

 

(14,512

)

 

 

 

 

 

 

 

 

(16,836

)

 

 

(31,348

)

Amortization of origination costs

 

 

(6,428

)

 

 

1,561

 

 

 

34

 

 

 

(119

)

 

 

(4,952

)

Amortization of loan premium

 

 

(247

)

 

 

(416

)

 

 

 

 

 

(2,626

)

 

 

(3,289

)

FASB origination costs, net

 

 

10,370

 

 

 

(2,145

)

 

 

610

 

 

 

141

 

 

 

8,976

 

Paid-in-kind interest

 

 

 

 

 

 

 

 

834

 

 

 

 

 

 

834

 

Gross loans – December 31, 2019

 

$

713,332

 

 

$

247,324

 

 

$

69,767

 

 

$

130,432

 

 

$

1,160,855

 

 

The following table sets forth the activity in the allowance for loan losses for the twelve months ended December 31, 2020 and 2019.

 

 

 

Twelve Months Ended

 

(Dollars in thousands)

 

December 31, 2020

 

 

December 31, 2019

 

Allowance for loan losses – beginning balance

 

$

46,093

 

 

$

36,395

 

Charge-offs

 

 

 

 

 

 

 

 

Recreation

 

 

(23,543

)

 

 

(24,433

)

Home improvement

 

 

(2,909

)

 

 

(2,504

)

Commercial

 

 

(31

)

 

 

(819

)

Medallion

 

 

(49,361

)

 

 

(22,205

)

Total charge-offs

 

 

(75,844

)

 

 

(49,961

)

Recoveries

 

 

 

 

 

 

 

 

Recreation

 

 

9,086

 

 

 

7,014

 

Home improvement

 

 

1,680

 

 

 

1,718

 

Commercial

 

 

3

 

 

 

 

Medallion

 

 

6,713

 

 

 

3,541

 

Total recoveries

 

 

17,482

 

 

 

12,273

 

Net charge-offs (1)

 

 

(58,362

)

 

 

(37,688

)

Provision for loan losses

 

 

69,817

 

 

 

47,386

 

Allowance for loan losses – ending balance (2) (3)

 

$

57,548

 

 

$

46,093

 

 

 

(1)

As of December 31, 2020, cumulative charge-offs of loans and loan collateral in process of foreclosure in the medallion loan portfolio were $279,188, some of which represents collection opportunities for the Company.

(2)

As of December 31, 2020, the general reserves previously recorded for the Company’s medallion loan portfolio had been reversed as all loans had been deemed impaired and written down to collateral value.   

(3)

As of December 31, 2020, there was no allowance for loan losses and net charge-offs related to the strategic partnership loans.

The following tables set forth the allowance for loan losses by type as of December 31, 2020 and 2019.

 

December 31, 2020

(Dollars in thousands)

 

Amount

 

 

Percentage

of Allowance

 

 

Allowance as

a Percent of

Loan Category

 

 

Allowance as

a Percent of

Nonaccrual

 

Recreation

 

$

27,348

 

 

 

48

%

 

 

3.45

%

 

 

378.20

%

Home improvement

 

 

5,157

 

 

 

9

 

 

 

1.54

 

 

NM

 

Commercial

 

 

 

 

 

 

 

 

 

 

 

 

Medallion

 

 

25,043

 

 

 

43

 

 

 

66.31

 

 

 

68.01

 

Total

 

$

57,548

 

 

 

100

%

 

 

4.68

%

 

 

93.17

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2019

(Dollars in thousands)

 

Amount

 

 

Percentage

of Allowance

 

 

Allowance as

a Percent of

Loan Category

 

 

Allowance as

a Percent of

Nonaccrual

 

Recreation

 

$

18,075

 

 

 

39

%

 

 

2.53

%

 

 

228.25

%

Home improvement

 

 

2,608

 

 

 

6

 

 

 

1.05

 

 

NM

 

Commercial

 

 

 

 

 

 

 

 

 

 

 

 

Medallion

 

 

25,410

 

 

 

55

 

 

 

19.48

 

 

 

389.84

 

Total

 

$

46,093

 

 

 

100

%

 

 

3.97

%

 

 

174.04

%

 

The following table presents total nonaccrual loans and foregone interest, substantially all of which is in the medallion portfolio. The fluctuation in nonaccrual interest foregone is due to past due loans and market conditions.

 

 

 

December 31,

 

(Dollars in thousands)

 

2020

 

 

2019

 

 

2018

 

Total nonaccrual loans

 

$

61,767

 

 

$

26,484

 

 

$

34,877

 

Interest foregone for the year

 

 

3,311

 

 

 

2,152

 

 

 

1,153

 

Amount of foregone interest applied to principal

   for the year

 

 

602

 

 

 

254

 

 

 

535

 

Interest foregone life-to-date

 

 

5,252

 

 

 

2,744

 

 

 

1,952

 

Amount of foregone interest applied to principal

   life-to-date

 

 

792

 

 

 

471

 

 

 

1,214

 

Percentage of nonaccrual loans to gross loan portfolio

 

 

5

%

 

 

2

%

 

 

3

%

Percentage of allowance for loan losses to nonaccrual loans

 

 

93

 

 

 

174

 

 

 

104

 

 

 

The following tables present the performance status of loans as of December 31, 2020 and 2019.

 

December 31, 2020

(Dollars in thousands)

 

Performing

 

 

Nonperforming

 

 

Total

 

 

Percentage of

Nonperforming

to Total

 

Recreation

 

$

785,047

 

 

$

7,639

 

 

$

792,686

 

 

 

0.96

%

Home improvement

 

 

333,862

 

 

 

171

 

 

 

334,033

 

 

 

0.05

 

Commercial

 

 

48,731

 

 

 

16,596

 

 

 

65,327

 

 

 

25.40

 

Medallion

 

 

 

 

 

37,768

 

(1)

 

37,768

 

 

 

100.00

 

Strategic partnership

 

 

24

 

 

 

 

 

 

24

 

 

 

0.00

 

Total

 

$

1,167,664

 

 

$

62,174

 

(2)

$

1,229,838

 

 

 

5.06

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2019

(Dollars in thousands)

 

Performing

 

 

Nonperforming

 

 

Total

 

 

Percentage of

Nonperforming

to Total

 

Recreation

 

$

705,070

 

 

$

8,262

 

 

$

713,332

 

 

 

1.16

%

Home improvement

 

 

247,139

 

 

 

185

 

 

 

247,324

 

 

 

0.07

 

Commercial

 

 

57,905

 

 

 

11,862

 

 

 

69,767

 

 

 

17.00

 

Medallion

 

 

88,248

 

 

 

42,184

 

 

 

130,432

 

 

 

32.34

 

Total

 

$

1,098,362

 

 

$

62,493

 

(2)

$

1,160,855

 

 

 

5.38

%

 

 

(1)

Includes medallion loan premiums of $1,615 as of December 31, 2020.

 

(2)

Includes $408 and $36,009 of TDRs as of December 31, 2020 and 2019, which are accruing and paying currently, but which are considered nonperforming loans under GAAP.

 

For those performing loans aged under 90 days past due, there is a possibility that their delinquency status will continue to deteriorate and they will subsequently be placed on nonaccrual status and be reserved for, and as such, deemed nonperforming.

The following tables provide additional information on attributes of the nonperforming loan portfolio as of December 31, 2020 and 2019, all of which had an allowance recorded against the principal balance.

 

 

 

December 31, 2020

 

 

December 31, 2019

 

(Dollars in thousands)

 

Recorded

Investment

 

 

Unpaid

Principal

Balance

 

 

Related

Allowance

 

 

Recorded

Investment

 

 

Unpaid

Principal

Balance

 

 

Related

Allowance

 

With an allowance recorded

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Recreation

 

$

7,639

 

 

$

7,639

 

 

$

264

 

 

$

8,262

 

 

$

8,262

 

 

$

329

 

Home improvement

 

 

171

 

 

 

171

 

 

 

3

 

 

 

185

 

 

 

185

 

 

 

3

 

Commercial

 

 

16,596

 

 

 

16,600

 

 

 

 

 

 

11,862

 

 

 

11,867

 

 

 

 

Medallion

 

 

37,768

 

 

 

38,368

 

 

 

25,043

 

 

 

42,184

 

 

 

42,650

 

 

 

14,824

 

Total nonperforming loans with an allowance

 

$

62,174

 

 

$

62,778

 

 

$

25,310

 

 

$

62,493

 

 

$

62,964

 

 

$

15,156

 

 

 

 

For the Twelve Months Ended

 

 

 

December 31, 2020

 

December 31, 2019

 

(Dollars in thousands)

 

Average

Investment

Recorded

 

 

Interest Income

(Expense)

Recognized

 

 

 

Average

Investment

Recorded

 

 

Interest Income

(Expense)

Recognized

 

With an allowance recorded

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Recreation

 

$

7,949

 

 

$

560

 

 

 

$

8,317

 

 

$

471

 

Home improvement

 

 

172

 

 

 

2

 

 

 

 

185

 

 

 

 

Commercial

 

 

16,884

 

 

 

123

 

 

 

 

7,886

 

 

 

392

 

Medallion

 

 

40,928

 

 

 

465

 

 

 

 

44,721

 

 

 

346

 

Total nonperforming loans with an allowance

 

$

65,933

 

 

$

1,150

 

 

 

$

61,109

 

 

$

1,209

 

 

 

The following tables show the aging of all loans as of December 31, 2020 and 2019.

 

 

 

Days Past Due

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Recorded

Investment

 

December 31, 2020

(Dollars in thousands)

 

30-59

 

 

60-89

 

 

90 +

 

 

Total

 

 

Current

 

 

Total (1)

 

 

90 Days and

Accruing

 

Recreation

 

$

22,058

 

 

$

7,582

 

 

$

5,343

 

 

$

34,983

 

 

$

732,391

 

 

$

767,374

 

 

$

 

Home improvement

 

 

813

 

 

 

218

 

 

 

170

 

 

 

1,201

 

 

 

335,684

 

 

 

336,885

 

 

 

 

Commercial

 

 

 

 

 

 

 

 

75

 

 

 

75

 

 

 

65,265

 

 

 

65,340

 

 

 

 

Medallion

 

 

2,019

 

 

 

973

 

 

 

1,290

 

 

 

4,282

 

 

 

31,871

 

 

 

36,153

 

 

 

 

Strategic partnership

 

 

 

 

 

 

 

 

 

 

 

 

 

 

24

 

 

 

24

 

 

 

 

Total

 

$

24,890

 

 

$

8,773

 

 

$

6,878

 

 

$

40,541

 

 

$

1,165,235

 

 

$

1,205,776

 

 

$

 

 

(1)

Excludes loan premiums of $2,717 resulting from purchase price accounting and $21,345 of capitalized loan origination costs.

 

 

 

Days Past Due

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Recorded

Investment

 

December 31, 2019

(Dollars in thousands)

 

30-59

 

 

60-89

 

 

90 +

 

 

Total

 

 

Current

 

 

Total (1)

 

 

90 Days and

Accruing

 

Recreation

 

$

27,357

 

 

$

8,426

 

 

$

5,800

 

 

$

41,583

 

 

$

648,227

 

 

$

689,810

 

 

$

 

Home improvement

 

931

 

 

427

 

 

184

 

 

 

1,542

 

 

 

249,288

 

 

 

250,830

 

 

 

 

Commercial

 

 

 

 

 

 

 

 

107

 

 

 

107

 

 

 

69,660

 

 

 

69,767

 

 

 

 

Medallion

 

 

12,491

 

 

 

2,118

 

 

 

2,572

 

 

 

17,181

 

 

 

109,106

 

 

 

126,287

 

 

 

 

Total

 

$

40,779

 

 

$

10,971

 

 

$

8,663

 

 

$

60,413

 

 

$

1,076,281

 

 

$

1,136,694

 

 

$

 

 

(1)Excludes loan premiums of $5,758 resulting from purchase price accounting and $18,403 of capitalized loan origination costs.

The Company estimates that the weighted average loan-to-value ratio of the medallion loans was approximately 327% and 190% as of December 31, 2020 and 2019.

 

The following table shows the TDR’s which the Company entered into during the year ended December 31, 2020.

 

(Dollars in thousands)

 

Number of Loans

 

 

Pre-

Modification

Investment

 

 

Post-

Modification

Investment

 

Recreation loans

 

 

77

 

 

 

1,053

 

 

 

749

 

Commercial loans

 

 

1

 

 

 

1,821

 

 

 

1,821

 

Medallion loans

 

 

59

 

 

 

33,505

 

 

 

33,505

 

 

During the twelve months ended December 31, 2020, five medallion loans modified as troubled debt restructurings were in default and had an investment value of $738,000 as of December 31, 2020, net of $331,000 of an allowance for loan loss, 43 recreation loans modified as troubled debt restructuring were in default and had an investment value of $433,000 as of December 31, 2020, net of a $15,000 allowance for loan losses, and no commercial loans modified as trouble debt restructurings were in default.

The following table shows the TDR’s which the Company entered into during the year ended December 31, 2019.

 

(Dollars in thousands)

 

Number of Loans

 

 

Pre-

Modification

Investment

 

 

Post-

Modification

Investment

 

Recreation loans

 

 

294

 

 

$

4,433

 

 

$

2,831

 

Medallion loans

 

 

71

 

 

 

31,376

 

 

 

31,385

 

 

During the year ended December 31, 2019, four medallion loans modified as a troubled debt restructurings were in default and had an investment value of $1,023,000 as of December 31, 2019, net of $428,000 of an allowance for loan loss, and 213 recreation loans modified as troubled debt restructurings were in default and had an investment value of $1,905,000 as of December 31, 2019, net of a $76,000 allowance for loan losses.

The following tables show the activity of the loan collateral in process of foreclosure, which relates only to the recreation and medallion loans, for the twelve months ended December 31, 2020 and 2019.

 

Twelve Months Ended December 31, 2020

(Dollars in thousands)

 

Recreation

 

 

Medallion

 

 

Total

 

Loan collateral in process of foreclosure – December 31, 2019

 

$

1,476

 

 

$

51,235

 

 

$

52,711

 

Transfer from loans, net

 

 

14,871

 

 

 

32,403

 

 

 

47,274

 

Sales

 

 

(7,512

)

 

 

(300

)

 

 

(7,812

)

Cash payments received

 

 

 

 

 

(5,687

)

 

 

(5,687

)

Collateral valuation adjustments

 

 

(7,403

)

 

 

(24,523

)

 

 

(31,926

)

Loan collateral in process of foreclosure – December 31, 2020

 

$

1,432

 

 

$

53,128

 

 

$

54,560

 

 

Twelve Months Ended December 31, 2019

(Dollars in thousands)

 

Recreation

 

 

Medallion

 

 

Total

 

Loan collateral in process of foreclosure – December 31, 2018

 

$

1,503

 

 

$

47,992

 

 

$

49,495

 

Transfer from loans, net

 

 

14,512

 

 

 

16,836

 

 

 

31,348

 

Sales

 

 

(7,591

)

 

 

(1,515

)

 

 

(9,106

)

Cash payments received

 

 

 

 

 

(7,697

)

 

 

(7,697

)

Collateral valuation adjustments

 

 

(6,948

)

 

 

(4,381

)

 

 

(11,329

)

Loan collateral in process of foreclosure – December 31, 2019

 

$

1,476

 

 

$

51,235

 

 

$

52,711