XML 34 R24.htm IDEA: XBRL DOCUMENT v3.10.0.1
Loans (Tables)
9 Months Ended
Sep. 30, 2018
Receivables [Abstract]  
Schedule of Accounts, Notes, Loans and Financing Receivable
Categories of loans include:
 
 
September 30, 2018
 
December 31, 2017
Commercial loans
 
 

 
 

Commercial and industrial
 
$
105,489

 
$
122,940

Owner-occupied commercial real estate
 
93,568

 
75,768

Investor commercial real estate
 
5,595

 
7,273

Construction
 
38,228

 
49,213

Single tenant lease financing
 
883,372

 
803,299

Public finance
 
610,858

 
438,341

Healthcare finance
 
89,525

 
31,573

Total commercial loans
 
1,826,635

 
1,528,407

Consumer loans
 
 
 
 
Residential mortgage
 
362,574

 
299,935

Home equity
 
28,713

 
30,554

Other consumer
 
270,567

 
227,533

Total consumer loans
 
661,854

 
558,022

Total commercial and consumer loans
 
2,488,489

 
2,086,429

Deferred loan origination costs and premiums and discounts on purchased loans
 
5,133

 
4,764

Total loans
 
2,493,622

 
2,091,193

Allowance for loan losses
 
(16,704
)
 
(14,970
)
Net loans
 
$
2,476,918

 
$
2,076,223

Allowance for Credit Losses on Financing Receivables
The following tables present changes in the balance of the ALLL during the three and nine months ended September 30, 2018 and 2017

 
Three Months Ended September 30, 2018
Allowance for loan losses:
Balance, Beginning of Period
 
Provision (Credit) Charged to Expense
 
Losses
Charged Off
 
Recoveries
 
Balance,
End of Period
Commercial and industrial
$
1,364

 
$
(51
)
 
$
(6
)
 
$

 
$
1,307

Owner-occupied commercial real estate
889

 
69

 

 

 
958

Investor commercial real estate
67

 
(5
)
 

 

 
62

Construction
295

 
(54
)
 

 

 
241

Single tenant lease financing
8,294

 
186

 

 

 
8,480

Public finance
1,372

 
82

 

 

 
1,454

Healthcare finance
676

 
249

 

 

 
925

Residential mortgage
909

 
68

 

 
1

 
978

Home equity
54

 
(5
)
 

 
5

 
54

Other consumer
2,133

 
349

 
(330
)
 
93

 
2,245

Total
$
16,053

 
$
888

 
$
(336
)
 
$
99

 
$
16,704




 
Nine Months Ended September 30, 2018
Allowance for loan losses:
Balance, Beginning of Period
 
Provision (Credit) Charged to Expense
 
Losses
Charged Off
 
Recoveries
 
Balance,
End of Period
Commercial and industrial
$
1,738

 
$
(428
)
 
$
(6
)
 
$
3

 
$
1,307

Owner-occupied commercial real estate
803

 
155

 

 

 
958

Investor commercial real estate
85

 
(23
)
 

 

 
62

Construction
423

 
(182
)
 

 

 
241

Single tenant lease financing
7,872

 
608

 

 

 
8,480

Public finance
959

 
495

 

 

 
1,454

Healthcare finance
313

 
612

 

 

 
925

Residential mortgage
956

 
27

 
(9
)
 
4

 
978

Home equity
70

 
(28
)
 

 
12

 
54

Other consumer
1,751

 
1,169

 
(881
)
 
206

 
2,245

Total
$
14,970

 
$
2,405

 
$
(896
)
 
$
225

 
$
16,704


 
Three Months Ended September 30, 2017
Allowance for loan losses:
Balance, Beginning of Period
 
Provision (Credit) Charged to Expense
 
Losses
Charged Off
 
Recoveries
 
Balance,
End of Period
Commercial and industrial
$
1,525

 
$
361

 
$
(205
)
 
$

 
$
1,681

Owner-occupied commercial real estate
716

 
89

 

 

 
805

Investor commercial real estate
109

 
(22
)
 

 

 
87

Construction
395

 
38

 

 

 
433

Single tenant lease financing
7,403

 
281

 

 

 
7,684

Public finance
362

 
201

 

 

 
563

Healthcare finance
28

 
95

 

 

 
123

Residential mortgage
991

 
81

 
(116
)
 
2

 
958

Home equity
80

 
(6
)
 

 
1

 
75

Other consumer
1,585

 
218

 
(211
)
 
86

 
1,678

Total
$
13,194

 
$
1,336

 
$
(532
)
 
$
89

 
$
14,087



 
Nine Months Ended September 30, 2017
Allowance for loan losses:
Balance, Beginning of Period
 
Provision (Credit) Charged to Expense
 
Losses
Charged Off
 
Recoveries
 
Balance,
End of Period
Commercial and industrial
$
1,352

 
$
465

 
$
(205
)
 
$
69

 
$
1,681

Owner-occupied commercial real estate
582

 
223

 

 

 
805

Investor commercial real estate
168

 
(81
)
 

 

 
87

Construction
544

 
(111
)
 

 

 
433

Single tenant lease financing
6,248

 
1,436

 

 

 
7,684

Public finance

 
563

 

 

 
563

Healthcare finance

 
123

 

 

 
123

Residential mortgage
754

 
316

 
(116
)
 
4

 
958

Home equity
102

 
(48
)
 

 
21

 
75

Other consumer
1,231

 
807

 
(604
)
 
244

 
1,678

Total
$
10,981

 
$
3,693

 
$
(925
)
 
$
338

 
$
14,087

Allowance For Credit Losses On Financing Receivables Portfolio Segment
The following tables present the recorded investment in loans based on portfolio segment and impairment method as of September 30, 2018 and December 31, 2017
 
Loans
 
Allowance for Loan Losses
September 30, 2018
Ending Balance:  
Collectively Evaluated for Impairment
 
Ending Balance:  
Individually Evaluated for Impairment
 
Ending Balance
 
Ending Balance:  
Collectively Evaluated for Impairment
 
Ending Balance:  
Individually Evaluated for Impairment
 
Ending Balance
Commercial and industrial
$
97,540

 
$
7,949

 
$
105,489

 
$
1,307

 
$

 
$
1,307

Owner-occupied commercial real estate
92,089

 
1,479

 
93,568

 
958

 

 
958

Investor commercial real estate
5,595

 

 
5,595

 
62

 

 
62

Construction
38,228

 

 
38,228

 
241

 

 
241

Single tenant lease financing
883,372

 

 
883,372

 
8,480

 

 
8,480

Public finance
610,858

 

 
610,858

 
1,454

 

 
1,454

Healthcare finance
89,525

 

 
89,525

 
925

 

 
925

Residential mortgage
361,995

 
579

 
362,574

 
978

 

 
978

Home equity
28,713

 

 
28,713

 
54

 

 
54

Other consumer
270,456

 
111

 
270,567

 
2,245

 

 
2,245

Total
$
2,478,371

 
$
10,118

 
$
2,488,489

 
$
16,704

 
$

 
$
16,704

 
Loans
 
Allowance for Loan Losses
December 31, 2017
Ending Balance:  
Collectively Evaluated for Impairment
 
Ending Balance:  
Individually Evaluated for Impairment
 
Ending Balance
 
Ending Balance:  
Collectively Evaluated for Impairment
 
Ending Balance:  
Individually Evaluated for Impairment
 
Ending Balance
Commercial and industrial
$
119,054

 
$
3,886

 
$
122,940

 
$
1,738

 
$

 
$
1,738

Owner-occupied commercial real estate
75,761

 
7

 
75,768

 
803

 

 
803

Investor commercial real estate
7,273

 

 
7,273

 
85

 

 
85

Construction
49,213

 

 
49,213

 
423

 

 
423

Single tenant lease financing
803,299

 

 
803,299

 
7,872

 

 
7,872

Public finance
438,341

 

 
438,341

 
959

 

 
959

Healthcare finance
31,573

 

 
31,573

 
313

 

 
313

Residential mortgage
298,796

 
1,139

 
299,935

 
956

 

 
956

Home equity
30,471

 
83

 
30,554

 
70

 

 
70

Other consumer
227,443

 
90

 
227,533

 
1,751

 

 
1,751

Total
$
2,081,224

 
$
5,205

 
$
2,086,429

 
$
14,970

 
$

 
$
14,970

Financing Receivable Credit Quality Indicators
The following tables present the credit risk profile of the Company’s commercial and consumer loan portfolios based on rating category and payment activity as of September 30, 2018 and December 31, 2017
 
September 30, 2018
 
Pass
 
Special Mention
 
Substandard
 
Total
Commercial and industrial
$
95,573

 
$
1,967

 
$
7,949

 
$
105,489

Owner-occupied commercial real estate
90,571

 
1,518

 
1,479

 
93,568

Investor commercial real estate
5,595

 

 

 
5,595

Construction
38,228

 

 

 
38,228

Single tenant lease financing
877,825

 
5,547

 

 
883,372

Public finance
610,858

 

 

 
610,858

Healthcare finance
89,525

 

 

 
89,525

Total commercial loans
$
1,808,175

 
$
9,032

 
$
9,428

 
$
1,826,635

 
September 30, 2018
 
Performing
 
Nonaccrual
 
Total
Residential mortgage
$
362,395

 
$
179

 
$
362,574

Home equity
28,713

 

 
28,713

Other consumer
270,506

 
61

 
270,567

Total consumer loans
$
661,614

 
$
240

 
$
661,854

 
December 31, 2017
 
Pass
 
Special Mention
 
Substandard
 
Total
Commercial and industrial
$
113,840

 
$
5,203

 
$
3,897

 
$
122,940

Owner-occupied commercial real estate
72,995

 
2,766

 
7

 
75,768

Investor commercial real estate
7,273

 

 

 
7,273

Construction
49,213

 

 

 
49,213

Single tenant lease financing
796,307

 
6,992

 

 
803,299

Public finance
438,341

 

 

 
438,341

Healthcare finance
31,573

 

 

 
31,573

Total commercial loans
$
1,509,542

 
$
14,961

 
$
3,904

 
$
1,528,407

 
December 31, 2017
 
Performing
 
Nonaccrual
 
Total
Residential mortgage
$
299,211

 
$
724

 
$
299,935

Home equity
30,471

 
83

 
30,554

Other consumer
227,501

 
32

 
227,533

Total consumer loans
$
557,183

 
$
839

 
$
558,022

Past Due Financing Receivables
The following tables present the Company’s loan portfolio delinquency analysis as of September 30, 2018 and December 31, 2017

 
 
September 30, 2018
 
 
30-59
Days
Past Due
 
60-89
Days
Past Due
 
90 Days 
or More
Past Due
 
Total 
Past Due
 
Current
 
Total
Loans
 
Non-
accrual
Loans
 
Total Loans
90 Days or
More Past
Due and
Accruing
Commercial and industrial
 
$

 
$

 
$

 
$

 
$
105,489

 
$
105,489

 
$

 
$

Owner-occupied commercial real estate
 

 

 

 

 
93,568

 
93,568

 

 

Investor commercial real estate
 

 

 

 

 
5,595

 
5,595

 

 

Construction
 

 

 

 

 
38,228

 
38,228

 

 

Single tenant lease financing
 

 

 

 

 
883,372

 
883,372

 

 

Public finance
 

 

 

 

 
610,858

 
610,858

 

 

Healthcare finance
 

 

 

 

 
89,525

 
89,525

 

 

Residential mortgage
 

 
98

 

 
98

 
362,476

 
362,574

 
179

 

Home equity
 

 

 

 

 
28,713

 
28,713

 

 

Other consumer
 
250

 
153

 
44

 
447

 
270,120

 
270,567

 
61

 
16

Total
 
$
250

 
$
251

 
$
44

 
$
545

 
$
2,487,944

 
$
2,488,489

 
$
240

 
$
16

 
 
December 31, 2017
 
 
30-59
Days
Past Due
 
60-89
Days
Past Due
 
90 Days 
or More
Past Due
 
Total 
Past Due
 
Current
 
Total
Loans
 
Non-
accrual
Loans
 
Total Loans
90 Days or
More Past
Due and
Accruing
Commercial and industrial
 
$

 
$
10

 
$

 
$
10

 
$
122,930

 
$
122,940

 
$

 
$

Owner-occupied commercial real estate
 

 

 

 

 
75,768

 
75,768

 

 

Investor commercial real estate
 

 

 

 

 
7,273

 
7,273

 

 

Construction
 

 

 

 

 
49,213

 
49,213

 

 

Single tenant lease financing
 

 

 

 

 
803,299

 
803,299

 

 

Public finance
 

 

 

 

 
438,341

 
438,341

 

 

Healthcare finance
 

 

 

 

 
31,573

 
31,573

 

 

Residential mortgage
 

 
23

 
560

 
583

 
299,352

 
299,935

 
724

 

Home equity
 

 

 
83

 
83

 
30,471

 
30,554

 
83

 

Other consumer
 
299

 
110

 
6

 
415

 
227,118

 
227,533

 
32

 

Total
 
$
299

 
$
143

 
$
649

 
$
1,091

 
$
2,085,338

 
$
2,086,429

 
$
839

 
$

Impaired Financing Receivables
The following table presents the Company’s impaired loans as of September 30, 2018 and December 31, 2017
 
 
September 30, 2018
 
December 31, 2017
 
 
Recorded
Balance
 
Unpaid
Principal
Balance
 
Specific
Allowance
 
Recorded
Balance
 
Unpaid
Principal
Balance
 
Specific
Allowance
Loans without a specific valuation allowance
 
 

 
 

 
 

 
 

 
 

 
 

Commercial and industrial
 
$
7,949

 
$
7,949

 
$

 
$
3,886

 
$
3,886

 
$

Owner-occupied commercial real estate
 
1,479

 
1,479

 

 
7

 
7

 

Residential mortgage
 
579

 
579

 

 
1,139

 
1,144

 

Home equity
 

 

 

 
83

 
83

 

Other consumer
 
111

 
160

 

 
90

 
143

 

Total impaired loans
 
$
10,118

 
$
10,167

 
$

 
$
5,205

 
$
5,263

 
$

 
The table below presents average balances and interest income recognized for impaired loans during the three and nine months ended September 30, 2018 and 2017.
 
 
Three Months Ended
 
Nine Months Ended
 
Three Months Ended
 
Nine Months Ended
 
 
September 30, 2018
 
September 30, 2017
 
 
Average
Balance
 
Interest
Income
 
Average
Balance
 
Interest
Income
 
Average
Balance
 
Interest
Income
 
Average
Balance
 
Interest
Income
Loans without a specific valuation allowance
 
 

 
 

 
 

 
 

 
 

 
 

 
 

 
 

Commercial and industrial
 
$
7,233

 
$
561

 
$
5,430

 
$
723

 
$
3,941

 
$
71

 
$
2,157

 
$
71

Owner-occupied commercial real estate
 
1,249

 
75

 
553

 
82

 
4

 

 
1

 

Residential mortgage
 
573

 

 
768

 

 
1,690

 
7

 
1,673

 
7

Home equity
 
62

 

 
76

 

 

 

 

 

Other consumer
 
104

 
1

 
110

 
1

 
93

 
2

 
113

 
2

Total
 
9,221

 
637

 
6,937

 
806

 
5,728

 
80

 
3,944

 
80

Loans with a specific valuation allowance
 
 

 
 

 
 

 
 

 
 

 
 

 
 

 
 

Commercial and industrial
 

 

 

 
$

 
50

 

 
46

 

Total
 

 

 

 

 
50

 

 
46

 

Total impaired loans
 
$
9,221

 
$
637

 
$
6,937

 
$
806

 
$
5,778

 
$
80

 
$
3,990

 
$
80