XML 33 R11.htm IDEA: XBRL DOCUMENT v3.19.3
Note 4 - Loans Receivable and Allowance for Loan and Lease Losses
9 Months Ended
Sep. 30, 2019
Notes to Financial Statements  
Loans, Notes, Trade and Other Receivables Disclosure [Text Block]
Note
4
: Loans Receivable and
Allowance for
L
oan and
L
ease
L
osses
 
As of
September 30, 
2019
and
December 31, 2018,
loans receivable, net, consisted of the following:
 
(In thousands)
 
September 30,
2019
   
December 31,
2018
 
Loan portfolio segment:
 
 
 
 
 
 
 
 
Commercial Real Estate
  $
299,605
    $
274,938
 
Residential Real Estate
   
163,546
     
157,300
 
Commercial and Industrial
   
186,795
     
191,852
 
Consumer and Other
   
93,467
     
94,569
 
Construction
   
44,349
     
46,040
 
Construction to Permanent - CRE
   
12,552
     
15,677
 
Loans receivable, gross
   
800,314
     
780,376
 
Allowance for loan and lease losses
   
(8,405
)    
(7,609
)
Loans receivable, net
  $
791,909
    $
772,767
 
 
Patriot's lending activities are conducted principally in Fairfield and New Haven Counties in Connecticut and Westchester County in New York, and the
five
Boroughs of New York City. Patriot originates commercial real estate loans, commercial business loans, a variety of consumer loans, and construction loans, and has purchased residential loans since
2016.
All commercial and residential real estate loans are collateralized primarily by
first
or
second
mortgages on real estate. The ability and willingness of borrowers to satisfy their loan obligations is dependent to some degree on the status of the regional economy as well as upon the regional real estate market. Accordingly, the ultimate collectability of a substantial portion of the loan portfolio and the recovery of a substantial portion of any resulting real estate acquired is susceptible to changes in market conditions.
 
Patriot has established credit policies applicable to each type of lending activity in which it engages and evaluates the creditworthiness of each borrower. Unless extenuating circumstances exist, Patriot limits the extension of credit on commercial real estate loans to
75%
of the market value of the underlying collateral. Patriot’s loan origination policy for multi-family residential real estate is limited to
80%
of the market value of the underlying collateral. In the case of construction loans, the maximum loan-to-value is
75%
of the “as completed” appraised value of the real estate project. Management monitors the appraised value of collateral on an on-going basis and additional collateral is requested when warranted. Real estate is the primary form of collateral, although other forms of collateral do exist and
may
include such assets as accounts receivable, inventory, marketable securities, time deposits, and other business assets.
 
In connection with the Prime Bank merger in
May 2018,
loans were acquired. A subset of these loans was determined to have evidence of credit deterioration at the acquisition date, which was accounted for in accordance with ASC
310
-
30.
The purchased credit impaired (“PCI”) loans presently maintain a carrying value of
$182,000
as of
September 30, 
2019.
The loans were evaluated for impairment through the periodic reforecasting of expected cash flows.
 
Income is recognized on PCI loans pursuant to ASC Topic
310
-
30.
A portion of the fair value discount has been ascribed as an accretable yield that is accreted into interest income over the estimated remaining life of the loans. The remaining non-accretable difference represents cash flows
not
expected to be collected.
 
A summary of changes in the accretable discount for PCI loans for the
three
and
nine
months ended
September 30, 2019
follows:
 
(In thousands)
 
For the three Months Ended
September 30, 2019
   
For the Nine Months Ended
September 30, 2019
 
                 
Accretable discount, beginning of period
  $
(201
)   $
(792
)
Accretion
   
9
     
43
 
Other changes, net
   
141
     
698
 
Accretable discount, end of period
  $
(51
)   $
(51
)
 
The accretion of the accretable discount for PCI loans for the
three
and
nine
months ended
September 30, 
2019
was
$9,000
and
$43,000,
respectively. The other changes represent primarily loans that were either fully paid-off or totally charged off in
2019.
 
Risk characteristics of the Company’s portfolio classes include the following:
 
Commercial Real Estate Loans
 
In underwriting commercial real estate loans, Patriot evaluates both the prospective borrower’s ability to make timely payments on the loan and the value of the property securing the loans. Repayment of such loans
may
be negatively impacted should the borrower default, the value of the property collateralizing the loan substantially decline, or there are declines in general economic conditions. Where the owner occupies the property, Patriot also evaluates the business’ ability to repay the loan on a timely basis and
may
require personal guarantees, lease assignments, and/or the guarantee of the operating company.
 
Residential Real Estate Loans
 
In
2013,
Patriot discontinued offering primary mortgages on personal residences. Repayment of residential real estate loans
may
be negatively impacted should the borrower have financial difficulties, should there be a significant decline in the value of the property securing the loan, or should there be declines in general economic conditions.
 
During the
three
and
nine
months ended
September 30, 2019,
Patriot purchased
$4.6
million and
$20.9
million of residential real estate loans, respectively.
$16.4
million residential real estate loans were purchased during the
three
and
nine
months ended
September 30, 2018.
 
Commercial and Industrial Loans
 
Patriot’s commercial and industrial loan portfolio consists primarily of commercial business loans and lines of credit to businesses and professionals. These loans are generally for the financing of accounts receivable, purchases of inventory, purchases of new or used equipment, or for other short- or long-term working capital purposes. These loans are generally secured by business assets but are also occasionally offered on an unsecured basis. In granting these types of loans, Patriot considers the borrower’s cash flow as the primary source of repayment, supported by the value of collateral, if any, and personal guarantees, as applicable. Repayment of commercial and industrial loans
may
be negatively impacted by adverse changes in economic conditions, ineffective management, claims on the borrower’s assets by others that are superior to Patriot’s claims, a loss of demand for the borrower’s products or services, or the death or disability of the borrower or other key management personnel.
 
Patriot’s syndicated and leveraged loan portfolio are included in the commercial and industrial loan classification and are primarily comprised of loan transactions led by major financial institutions and regional banks, which are the Agent Bank or Lead Arranger, and are referred to as syndicated loans or "Shared National Credits (SNC)". SNC loans were determined to be complementary to the Bank’s existing commercial and industrial loan portfolio and product offerings and provide diversification from Patriot’s typical direct-to-business lines of credit and term facilities. The Bank will participate in senior secured financings for public and privately-owned companies for acquisitions, working capital, recapitalizations, and general corporate purposes. The Bank’s strategy is to participate in these types of loan transaction in accordance with its internal policies.
 
Consumer and Other Loans
 
Patriot offers individual consumers various forms of credit including installment loans, credit cards, overdraft protection, and reserve lines of credit. Repayments of such loans are generally dependent on the personal income of the borrower, which
may
be negatively impacted by adverse changes in economic conditions. The Company does
not
place a high emphasis on originating these types of loans.
 
The Company does
not
have any lending programs commonly referred to as subprime lending. Subprime lending generally targets borrowers with weakened credit histories that are typically characterized by payment delinquencies, previous charge-offs, judgments against the consumer, a history of bankruptcies, or borrowers with questionable repayment capacity as evidenced by low credit scores or high debt-burdened ratios.
 
Patriot purchased
$0
and
$7.3
million education loans during the
three
and
nine
months ended
September 30, 
2019,
respectively.
$21.4
million education loans or other consumer loans were purchased during the
three
and
nine
months ended
September 30, 2018.
 
Construction Loans
 
Construction loans are of a short-term nature, generally of
eighteen
months or less, that are secured by land and improvements intended for commercial, residential, or mixed-use development. Loan proceeds
may
be used for the acquisition of or improvements to the land under development and funds are generally disbursed as phases of construction are completed.
 
Included in this category are loans to construct single family homes where
no
contract of sale exists, based upon the experience and financial strength of the builder, the type and location of the property, and other factors. Construction loans tend to be personally guaranteed by the principal(s). Repayment of such loans
may
be negatively impacted by an inability to complete construction, a downturn in the market for new construction, by a significant increase in interest rates, or by decline in general economic conditions.
 
Construction to Permanent - Commercial Real Estate (“CRE”)
 
Loans in this category represent a
one
-time close of a construction facility with simultaneous conversion to an amortizing mortgage loan. Construction to Permanent loans combine a short term period similar to a  construction loan, generally with a variable rate, and a longer term CRE loan typically
20
-
25
years, resetting every
five
years to the Federal Home Loan Bank (“FHLB”) rate. 
 
Close of the construction facility typically occurs when events dictate, such as receipt of a certificate of occupancy and property stabilization, which is defined as cash flow sufficient to support a pre-defined minimum debt coverage ratio and other conditions and covenants particular to the loan. Construction facilities are typically variable rate instruments that, upon conversion to an amortizing mortgage loan, reset to a fixed rate instrument that is the greater of the in-force variable rate plus a predetermined spread over a reference rate (e.g., prime) or a minimum interest rate.
 
SBA
Loans
 
Patriot originates SBA
7
(a) loans, on which the SBA has historically provided guarantees of
75
percent of the principal balance. The guaranteed portion of the Company’s SBA loans is generally sold in the secondary market with the unguaranteed portion held in the portfolio as a loan held for investment. SBA loans are for the purpose of providing working capital, financing the purchase of equipment, inventory or commercial real estate and for other business purposes. Loans are guaranteed by the businesses' major owners. SBA loans are made based primarily on the historical and projected cash flow of the business and secondarily on the underlying collateral provided. SBA loans held for investment are included in the commercial real estate loans and commercial and industrial loan classifications.
 
Allowance for
L
oan and
L
ease
L
osses
 
The following tables summarize the activity in the allowance for loan and lease losses, allocated to segments of the loan portfolio, for the
three
months ended
September 30, 
2019
and
2018:
 
(In thousands)
 
Commercial
Real Estate
   
Residential
Real Estate
   
Commercial
and
Industrial
   
Consumer
and
Other
   
Construction
   
Construction
to
Permanent
- CRE
   
Unallocated
   
Total
 
Three months ended September 30, 2019
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Allowance for loan and lease losses:
   
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
June 30, 2019
  $
1,978
    $
936
    $
4,208
    $
664
    $
467
    $
105
    $
100
    $
8,458
 
Charge-offs
   
-
     
(105
)    
(74
)    
(103
)    
-
     
-
     
-
     
(282
)
Recoveries
   
-
     
9
     
117
     
3
     
-
     
-
     
-
     
129
 
Provisions (credits)
   
111
     
125
     
104
     
(196
)    
(19
)    
10
     
(35
)    
100
 
September 30, 2019
  $
2,089
    $
965
    $
4,355
    $
368
    $
448
    $
115
    $
65
    $
8,405
 
                                                                 
Three months ended September 30, 2018
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Allowance for loan and lease losses:
   
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
June 30, 2018
  $
2,305
    $
1,096
    $
1,996
    $
523
    $
499
    $
80
    $
26
    $
6,525
 
Charge-offs
   
-
     
(2
)    
-
     
(3
)    
-
     
-
     
-
     
(5
)
Recoveries
   
24
     
11
     
-
     
-
     
-
     
-
     
-
     
35
 
Provisions (credits)
   
(566
)    
(240
)    
245
     
150
     
181
     
20
     
260
     
50
 
September 30, 2018
  $
1,763
    $
865
    $
2,241
    $
670
    $
680
    $
100
    $
286
    $
6,605
 
 
The following tables summarize the activity in the allowance for loan and lease losses, allocated to segments of the loan portfolio, for the
nine
months ended
September 30, 2019
and
2018:
 
(In thousands)
 
Commercial
Real Estate
   
Residential
Real Estate
   
Commercial
and
Industrial
   
Consumer
and
Other
   
Construction
   
Construction
to
Permanent
- CRE
   
Unallocated
   
Total
 
Nine months ended September 30, 2019
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Allowance for loan and lease losses:
   
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
December 31, 2018
  $
1,866
    $
1,059
    $
3,558
    $
641
    $
350
    $
108
    $
27
    $
7,609
 
Charge-offs
   
-
     
(117
)    
(2,366
)    
(106
)    
-
     
-
     
-
     
(2,589
)
Recoveries
   
2
     
9
     
164
     
8
     
-
     
-
     
-
     
183
 
Provisions (credits)
   
221
     
14
     
2,999
     
(175
)    
98
     
7
     
38
     
3,202
 
September 30, 2019
  $
2,089
    $
965
    $
4,355
    $
368
    $
448
    $
115
    $
65
    $
8,405
 
                                                                 
Nine months ended September 30, 2018
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Allowance for loan and lease losses:
   
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
December 31, 2017
  $
2,212
    $
959
    $
2,023
    $
568
    $
481
    $
54
    $
-
    $
6,297
 
Charge-offs
   
-
     
(2
)    
-
     
(17
)    
-
     
-
     
-
     
(19
)
Recoveries
   
30
     
12
     
-
     
-
     
-
     
-
     
-
     
42
 
Provisions (credits)
   
(479
)    
(104
)    
218
     
119
     
199
     
46
     
286
     
285
 
September 30, 2018
  $
1,763
    $
865
    $
2,241
    $
670
    $
680
    $
100
    $
286
    $
6,605
 
 
The following tables summarize, by loan portfolio segment, the amount of loans receivable evaluated individually and collectively for impairment as of
September 30, 
2019
and
December 31, 2018:
 
(In thousands)
 
Commercial
Real Estate
   
Residential
Real Estate
   
Commercial
and
Industrial
   
Consumer
and
Other
   
Construction
   
Construction
to
Permanent
- CRE
   
Unallocated
   
Total
 
September 30, 2019
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Allowance for loan and lease losses:
   
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Individually evaluated for impairment
  $
-
    $
-
    $
-
    $
-
    $
-
    $
-
    $
-
    $
-
 
Collectively evaluated for impairment
   
2,089
     
965
     
4,355
     
368
     
448
     
115
     
65
     
8,405
 
Total allowance for loan losses
  $
2,089
    $
965
    $
4,355
    $
368
    $
448
    $
115
    $
65
    $
8,405
 
                                                                 
Loans receivable, gross:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Individually evaluated for impairment
  $
13,989
    $
3,640
    $
2,222
    $
916
    $
-
    $
-
    $
-
    $
20,767
 
PCI loans individually evaluated for impairment
   
-
     
-
     
182
     
-
     
-
     
-
     
-
     
182
 
Collectively evaluated for impairment
   
285,616
     
159,906
     
184,391
     
92,551
     
44,349
     
12,552
     
-
     
779,365
 
Total loans receivable, gross
  $
299,605
    $
163,546
    $
186,795
    $
93,467
    $
44,349
    $
12,552
    $
-
    $
800,314
 
 
(In thousands)
 
Commercial
Real Estate
   
Residential
Real Estate
   
Commercial
and
Industrial
   
Consumer
and
Other
   
Construction
   
Construction
to
Permanent
- CRE
   
Unallocated
   
Total
 
December 31, 2018
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Allowance for loan and lease losses:
   
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Individually evaluated for impairment
  $
-
    $
216
    $
1,299
    $
30
    $
-
    $
-
    $
-
    $
1,545
 
Collectively evaluated for impairment
   
1,866
     
843
     
2,259
     
611
     
350
     
108
     
27
     
6,064
 
Total allowance for loan losses
  $
1,866
    $
1,059
    $
3,558
    $
641
    $
350
    $
108
    $
27
    $
7,609
 
                                                                 
Loans receivable, gross:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Individually evaluated for impairment
  $
4,606
    $
2,302
    $
4,646
    $
864
    $
8,800
    $
-
    $
-
    $
21,218
 
PCI loans individually evaluated for impairment
   
-
     
-
     
615
     
-
     
-
     
-
     
-
     
615
 
Collectively evaluated for impairment
   
270,332
     
154,998
     
186,591
     
93,705
     
37,240
     
15,677
     
-
     
758,543
 
Total loans receivable, gross
  $
274,938
    $
157,300
    $
191,852
    $
94,569
    $
46,040
    $
15,677
    $
-
    $
780,376
 
 
Patriot monitors the credit quality of its loans receivable on an ongoing basis. Credit quality is monitored by reviewing certain indicators, including loan to value ratios, debt service coverage ratios, and credit scores.
 
Patriot employs a risk rating system as part of the risk assessment of its loan portfolio. At origination, lending officers are required to assign a risk rating to each loan in their portfolio, which is ratified or modified by the Loan Committee to which the loan is submitted for approval. If financial developments occur on a loan in the lending officer’s portfolio of responsibility, the risk rating is reviewed and adjusted, as applicable. In carrying out its oversight responsibilities, the Loan Committee can adjust a risk rating based on available information. In addition, the risk ratings on all commercial loans over
$250,000
are reviewed annually by the Credit Department.
 
Additionally, Patriot retains an independent
third
-party loan review expert to perform a quarterly analysis of the results of its risk rating process. The quarterly review is based on a randomly selected sample of loans within established parameters (e.g., value, concentration), in order to assess and validate the risk ratings assigned to individual loans. Any changes to the assigned risk ratings, based on the quarterly review, are required to be approved by the Loan Committee.
 
When assigning a risk rating to a loan, management utilizes the Bank’s internal
eleven
-point risk rating system. An asset is considered “special mention” when it has a potential weakness based on objective evidence, but does
not
currently expose the Company to sufficient risk to warrant classification in
one
of the following categories:
 
 
Substandard: An asset is classified “substandard” if it is
not
adequately protected by the current net worth and paying capacity of the obligor or the collateral pledged, if any. Substandard assets have well defined weaknesses based on objective evidence, and are characterized by the distinct possibility that the Company will sustain some loss, if noted deficiencies are
not
corrected.
 
Doubtful: Assets classified as “doubtful” have all of the weaknesses inherent in those classified as “substandard”, with the added characteristic that the identified weaknesses make collection or liquidation-in-full improbable, on the basis of currently existing facts, conditions, and values.
 
Charge-offs of loans that are solely collateral dependent, to reduce the loan to its recoverable value, generally occur immediately upon confirmation of the partial loss amount. Loans that are cash flow dependent are modeled to reflect the expected cash flows through expected loan maturity, including any proceeds from refinancing or principal curtailment. A specific reserve is established for the amount by which the net investment in the loan exceeds the present value of discounted cash flows. Charge-offs on cash flow dependent loans also generally occur immediately upon confirmation of the partial loss amount.
 
If either type of loan is classified as “Loss”, meaning full loss on the loan is expected, the full balance of the loan receivable is charged off, regardless of the potential recovery from a sale of the underlying collateral. Any amount that
may
be recovered on the sale of collateral underlying a loan is recognized as a “recovery” in the period in which the collateral is sold. In accordance with Federal Financial Institutions Examination Council published policies establishing uniform criteria for the classification of retail credit based on delinquency status, “Open-end” and “Closed-end” credits are charged off when
180
days and
120
days delinquent, respectively.
 
Loan Portfolio Aging Analysis
 
The following tables summarize performing and non-performing (i.e., non-accruing) loans receivable by portfolio segment, by aging category, by delinquency status as of
September 30, 
2019.
 
(In thousands)
 
Performing (Accruing) Loans
   
 
 
 
 
 
 
 
As of September 30, 2019:
 
30 - 59
Days
Past Due
   
60 - 89
Days
Past Due
   
90 Days
or
Greater Past Due
   
Total
Past Due
   
Current
   
Total
Performing
Loans
   
Non-
accruing
Loans
   
Loans
Receivable
Gross
 
Loan portfolio segment:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial Real Estate:
                                                               
Pass
  $
-
    $
-
    $
-
    $
-
    $
279,713
    $
279,713
    $
-
    $
279,713
 
Special mention
   
-
     
-
     
-
     
-
     
797
     
797
     
-
     
797
 
Substandard
   
367
     
-
     
-
     
367
     
5,812
     
6,179
     
12,916
     
19,095
 
     
367
     
-
     
-
     
367
     
286,322
     
286,689
     
12,916
     
299,605
 
Residential Real Estate:
                                                               
Pass
   
698
     
-
     
-
     
698
     
157,777
     
158,475
     
-
     
158,475
 
Special mention
   
-
     
-
     
-
     
-
     
-
     
-
     
-
     
-
 
Substandard
   
1,456
     
-
     
-
     
1,456
     
372
     
1,828
     
3,243
     
5,071
 
     
2,154
     
-
     
-
     
2,154
     
158,149
     
160,303
     
3,243
     
163,546
 
Commercial and Industrial:
                                                               
Pass
   
448
     
23
     
-
     
471
     
174,414
     
174,885
     
-
     
174,885
 
Special mention
   
-
     
-
     
-
     
-
     
1,144
     
1,144
     
-
     
1,144
 
Substandard
   
646
     
-
     
-
     
646
     
7,861
     
8,507
     
2,259
     
10,766
 
     
1,094
     
23
     
-
     
1,117
     
183,419
     
184,536
     
2,259
     
186,795
 
Consumer and Other:
                                                               
Pass
   
21
     
-
     
7
     
28
     
92,674
     
92,702
     
-
     
92,702
 
Substandard
   
-
     
-
     
-
     
-
     
-
     
-
     
765
     
765
 
     
21
     
-
     
7
     
28
     
92,674
     
92,702
     
765
     
93,467
 
Construction:
                                                               
Pass
   
-
     
-
     
-
     
-
     
44,349
     
44,349
     
-
     
44,349
 
     
-
     
-
     
-
     
-
     
44,349
     
44,349
     
-
     
44,349
 
Construction to Permanent - CRE:
                                                               
Pass
   
-
     
-
     
-
     
-
     
12,552
     
12,552
     
-
     
12,552
 
     
-
     
-
     
-
     
-
     
12,552
     
12,552
     
-
     
12,552
 
                                                                 
Total
  $
3,636
    $
23
    $
7
    $
3,666
    $
777,465
    $
781,131
    $
19,183
    $
800,314
 
                                                                 
Loans receivable, gross:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Pass
  $
1,167
    $
23
    $
7
    $
1,197
    $
761,479
    $
762,676
    $
-
    $
762,676
 
Special mention
   
-
     
-
     
-
     
-
     
1,941
     
1,941
     
-
     
1,941
 
Substandard
   
2,469
     
-
     
-
     
2,469
     
14,045
     
16,514
     
19,183
     
35,697
 
Loans receivable, gross
  $
3,636
    $
23
    $
7
    $
3,666
    $
777,465
    $
781,131
    $
19,183
    $
800,314
 
 
The following tables summarize performing and non-performing loans (i.e., non-accruing) receivable by portfolio segment, by aging category, by delinquency status as of
December 31, 2018.
 
(In thousands)
 
Performing (Accruing) Loans
   
 
 
 
 
 
 
 
As of December 31, 2018:
 
30 - 59
Days
Past Due
   
60 - 89
Days
Past Due
   
90 Days
or
Greater Past Due
   
Total
Past Due
   
Current
   
Total
Performing
Loans
   
Non-
accruing
Loans
   
Loans
Receivable
Gross
 
Loan portfolio segment:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial Real Estate:
                                                               
Pass
  $
423
    $
-
    $
-
    $
423
    $
262,435
    $
262,858
    $
-
    $
262,858
 
Special mention
   
-
     
-
     
958
     
958
     
2,673
     
3,631
     
-
     
3,631
 
Substandard
   
170
     
-
     
-
     
170
     
4,754
     
4,924
     
3,525
     
8,449
 
     
593
     
-
     
958
     
1,551
     
269,862
     
271,413
     
3,525
     
274,938
 
Residential Real Estate:
                                                               
Pass
   
637
     
817
     
-
     
1,454
     
151,509
     
152,963
     
-
     
152,963
 
Special mention
   
-
     
-
     
-
     
-
     
850
     
850
     
-
     
850
 
Substandard
   
-
     
-
     
-
     
-
     
1,481
     
1,481
     
2,006
     
3,487
 
     
637
     
817
     
-
     
1,454
     
153,840
     
155,294
     
2,006
     
157,300
 
Commercial and Industrial:
                                                               
Pass
   
150
     
853
     
234
     
1,237
     
180,293
     
181,530
     
-
     
181,530
 
Special mention
   
-
     
-
     
101
     
101
     
2,378
     
2,479
     
-
     
2,479
 
Substandard
   
-
     
-
     
-
     
-
     
3,162
     
3,162
     
4,681
     
7,843
 
     
150
     
853
     
335
     
1,338
     
185,833
     
187,171
     
4,681
     
191,852
 
Consumer and Other:
                                                               
Pass
   
20
     
-
     
23
     
43
     
94,352
     
94,395
     
-
     
94,395
 
Substandard
   
-
     
-
     
-
     
-
     
-
     
-
     
174
     
174
 
     
20
     
-
     
23
     
43
     
94,352
     
94,395
     
174
     
94,569
 
Construction:
                                                               
Pass
   
-
     
1,000
     
-
     
1,000
     
36,240
     
37,240
     
-
     
37,240
 
Substandard
   
-
     
-
     
-
     
-
     
-
     
-
     
8,800
     
8,800
 
     
-
     
1,000
     
-
     
1,000
     
36,240
     
37,240
     
8,800
     
46,040
 
Construction to Permanent - CRE:
                                                               
Pass
   
-
     
-
     
-
     
-
     
15,677
     
15,677
     
-
     
15,677
 
     
-
     
-
     
-
     
-
     
15,677
     
15,677
     
-
     
15,677
 
                                                                 
Total
  $
1,400
    $
2,670
    $
1,316
    $
5,386
    $
755,804
    $
761,190
    $
19,186
    $
780,376
 
                                                                 
Loans receivable, gross:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Pass
  $
1,230
    $
2,670
    $
257
    $
4,157
    $
740,506
    $
744,663
    $
-
    $
744,663
 
Special mention
   
-
     
-
     
1,059
     
1,059
     
5,901
     
6,960
     
-
     
6,960
 
Substandard
   
170
     
-
     
-
     
170
     
9,397
     
9,567
     
19,186
     
28,753
 
Loans receivable, gross
  $
1,400
    $
2,670
    $
1,316
    $
5,386
    $
755,804
    $
761,190
    $
19,186
    $
780,376
 
 
The following tables summarize non-performing (i.e., non-accruing) loans by aging category and status, within the applicable loan portfolio segment as of
September 30, 
2019
and
December 31, 2018:
 
(In thousands)
 
Non-accruing Loans
   
 
 
 
   
30 - 59
Days
Past Due
   
60 - 89
Days
Past Due
   
90 Days or
Greater
Past Due
   
Total
Past Due
   
Current
   
Total
Non-accruing
Loans
 
As of September 30, 2019:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Loan portfolio segment:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial Real Estate:
                                               
Substandard
  $
1,548
    $
537
    $
2,031
    $
4,116
    $
8,800
    $
12,916
 
Residential Real Estate:
                                               
Substandard
   
-
     
60
     
1,818
     
1,878
     
1,365
     
3,243
 
Commercial and Industrial:
                                               
Substandard
   
-
     
31
     
2,228
     
2,259
     
-
     
2,259
 
Consumer and Other:
                                               
Substandard
   
33
     
-
     
117
     
150
     
615
     
765
 
Construction:
                                               
Substandard
   
-
     
-
     
-
     
-
     
-
     
-
 
Total non-accruing loans
  $
1,581
    $
628
    $
6,194
    $
8,403
    $
10,780
    $
19,183
 
                                                 
As of December 31, 2018:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Loan portfolio segment:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial Real Estate:
                                               
Substandard
  $
1,580
    $
-
    $
1,945
    $
3,525
    $
-
    $
3,525
 
Residential Real Estate:
                                               
Substandard
   
-
     
-
     
2,006
     
2,006
     
-
     
2,006
 
Commercial and Industrial:
                                               
Substandard
   
-
     
15
     
3,941
     
3,956
     
725
     
4,681
 
Consumer and Other:
                                               
Substandard
   
-
     
86
     
11
     
97
     
77
     
174
 
Construction:
                                               
Substandard
   
-
     
-
     
8,800
     
8,800
     
-
     
8,800
 
Total non-accruing loans
  $
1,580
    $
101
    $
16,703
    $
18,384
    $
802
    $
19,186
 
 
If non-accrual loans had been performing in accordance with the original contractual terms, additional interest income (net of cash collected) of approximately
$134,000
and
$271,000
would have been recognized during the
three
and
nine
months ended
September 30, 
2019,
respectively. During the
three
and
nine
months ended
September 30, 2018,
additional interest income of approximately
$85,000
and
$266,000
would have been recognized in income, respectively.
 
Interest income collected and recognized on non-accruing loans for the
three
and
nine
months ended
September 30, 
2019
was
$129,000
and
$474,000,
respectively.
No
interest income was collected and recognized on non-accruing loans during the
three
and
nine
months ended
September 30, 2018.
 
The accrual of interest on loans is discontinued at the time the loan is
90
days past due for payment unless the loan is well-secured and in process of collection. Consumer installment loans are typically charged off
no
later than
180
days past due. Past due status is based on contractual terms of the loan. In all cases, loans are placed on non-accrual status or charged-off, at an earlier date, if collection of principal or interest is considered doubtful.
 
All interest accrued, but
not
collected for loans that are placed on non-accrual status or charged off, is reversed against interest income. The interest on these loans is accounted for on the cash-basis method until qualifying for return to accrual status. Loans are returned to accrual status when all the principal and interest amounts contractually due are brought current, future payments are reasonably assured, typically, after at least
six
months of satisfactory operating cash flow and timely payment history. Management considers all non-accrual loans and Trouble Debt Restructurings (“TDR”) for impairment. In most cases, loan payments that are past due less than
90
days, well-secured, and in the process of collection are
not
considered impaired. The Bank considers consumer installment loans to be pools of smaller homogeneous loan balances, which are collectively evaluated for impairment.
 
Troubled Debt Restructurings (“TDR”)
 
On a case-by-case basis, Patriot
may
agree to modify the contractual terms of a borrower’s loan to assist customers who
may
be experiencing financial difficulty. If the borrower is experiencing financial difficulties and a concession has been made, the loan is classified as a TDR.
 
Substantially all TDR loan modifications involve lowering the monthly payments on such loans through either a reduction in interest rate below market rate, an extension of the term of the loan, or a combination of adjusting these
two
contractual attributes. TDR loan modifications
may
also result in the forgiveness of principal or accrued interest. In addition, when modifying commercial loans, Patriot frequently obtains additional collateral or guarantor support. If the borrower has performed under the existing contractual terms of the loan and Patriot’s underwriters determine that the borrower has the capacity to continue to perform under the terms of the TDR, the loan continues accruing interest. Non-accruing TDRs
may
be returned to accrual status when there has been a sustained period of performance (generally
six
consecutive months of payments) and both principal and interest are reasonably assured of collection.
 
The recorded investment in TDRs was
$11.0
million at
September 30, 
2019
and
$2.1
million at
December 31, 2018.
 
(In thousands)
 
September 30, 2019
   
December 31, 2018
 
Loan portfolio segment:
 
Number of
Contracts
   
Recorded
Investment
   
Number of
Contracts
   
Recorded
Investment
 
Commercial Real Estate
 
 3
    $
9,984
   
 1
    $
1,081
 
Residential Real Estate
 
 1
     
286
   
 1
     
296
 
Consumer and Other 
 
 2
     
688
   
 2
     
689
 
Total TDR Loans
 
 6
     
10,958
   
 4
     
2,066
 
Less:
                             
TDRs included in non-accrual loans
 
 2
     
(9,338
)  
 -
     
-
 
Total accrual TDR Loans
 
 4
    $
1,620
   
 4
    $
2,066
 
 
During the
three
months ended
September 30, 2019
and
2018,
no
loans were modified as TDR. The following loans were modified as TDR during the
nine
months ended
September 30, 2019
and
2018.
 
   
 
 
 
 
 
 
 
 
Outstanding Recorded Investment
 
(In thousands)
 
Number of Loans
   
Pre-Modification
   
Post-Modification
 
Nine Months Ended September 30,
 
2019
   
2018
   
2019
   
2018
   
2019
   
2018
 
Loan portfolio segment:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial Real Estate
   
2
     
-
    $
8,912
    $
-
    $
8,911
    $
-
 
Total TDR Loans
   
2
     
-
    $
8,912
    $
-
    $
8,911
    $
-
 
 
The following table provides information on how loans were modified as TDRs during the
three
and
nine
months ended
September 30, 2019
and
2018:
 
   
Three Months Ended
September 30,
   
Nine Months Ended
September 30,
 
(In thousands)
 
2019
   
2018
   
2019
   
2018
 
                                 
Rate reduction
  $
-
    $
-
    $
111
    $
-
 
Maturity and rate reduction
   
-
     
-
     
8,800
     
-
 
Total
  $
-
    $
-
    $
8,911
    $
-
 
 
The loans modified in a TDR often involve reducing the interest rate for the remaining term of the loan, extending the maturity date at an interest rate lower than the current market rate for new debt with similar risk, extending the interest-only payment period, or substituting or adding a co-borrower or guarantor. There were
no
loans modified as TDRs and
no
defaults of TDRs during the
three
and
nine
months ended
September 30, 2018.
At
September 30, 
2019
and
December 31, 2018,
there were
no
commitments to advance additional funds under TDRs.
 
The balances reflected here as TDR’s are also included in the non-accruing loan balance included in the prior table - Loan Portfolio Aging Analysis.
 
Impaired Loans
 
Impaired loans
may
consist of non-accrual loans and/or performing and non-performing TDRs. As of
September 30, 
2019
and
December 31, 2018,
based on the on-going monitoring and analysis of the loan portfolio, impaired loans of
$20.8
 million and
$21.2
million, respectively, were identified, for which
$0
and
$1.5
million specific reserves were established, respectively. Loans
not
requiring specific reserves had sufficient collateral values, less costs to sell, supporting the net investment in the loan which includes principal balance, unamortized fees and costs and accrued interest, if any. Once a borrower is in default, Patriot is under
no
obligation to advance additional funds on unused commitments.
 
At
September 30, 
2019
and
December 31, 2018,
exposure to the impaired loans was related to
29
and
25
borrowers, respectively. In all cases, appraisal reports of the underlying collateral, if any, have been obtained from independent licensed appraisal firms for loans considered to be collateral dependent. For non-performing loans, the independently determined appraised values were reduced by an estimate of the costs to sell the assets, in order to estimate the potential loss, if any, that
may
eventually be realized. Performing loans are monitored to determine when, if at all, additional loan loss reserves
may
be required for a loss of underlying collateral value.
 
In addition, the remaining
$182,000
PCI loans acquired from Prime Bank acquisition were commercial and industrial loans. The PCI loans were originally recorded at fair value by the Bank on the date of acquisition. At
September 30, 
2019,
those loans were considered individually evaluated for impairment, with
no
allowance recorded.
 
The following table reflects information about the impaired loans, excluding PCI loans, by class as of
September 30, 
2019
and
December 31, 2018:
 
(In thousands)
 
September 30, 2019
 
 
December 31, 2018
 
   
Recorded
Investment
   
Principal
Outstanding
   
Related
Allowance
   
Recorded
Investment
   
Principal
Outstanding
   
Related
Allowance
 
With no related allowance recorded:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial Real Estate
  $
13,989
    $
14,057
    $
-
    $
4,606
    $
5,109
    $
-
 
Residential Real Estate
   
3,640
     
3,640
     
-
     
670
     
703
     
-
 
Commercial and Industrial
   
2,222
     
2,228
     
-
     
488
     
1,281
     
-
 
Consumer and Other
   
916
     
975
     
-
     
827
     
867
     
-
 
Construction
   
-
     
-
     
-
     
8,800
     
8,839
     
-
 
     
20,767
     
20,900
     
-
     
15,391
     
16,799
     
-
 
                                                 
With a related allowance recorded:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Residential Real Estate
   
-
     
-
     
-
     
1,632
     
1,632
     
216
 
Commercial and Industrial
   
-
     
-
     
-
     
4,158
     
4,208
     
1,299
 
Consumer and Other
   
-
     
-
     
-
     
37
     
37
     
30
 
     
-
     
-
     
-
     
5,827
     
5,877
     
1,545
 
                                                 
Impaired Loans, Total:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial Real Estate
   
13,989
     
14,057
     
-
     
4,606
     
5,109
     
-
 
Residential Real Estate
   
3,640
     
3,640
     
-
     
2,302
     
2,335
     
216
 
Commercial and Industrial
   
2,222
     
2,228
     
-
     
4,646
     
5,489
     
1,299
 
Consumer and Other
   
916
     
975
     
-
     
864
     
904
     
30
 
Construction
   
-
     
-
     
-
     
8,800
     
8,839
     
-
 
Impaired Loans, Total
  $
20,767
    $
20,900
    $
-
    $
21,218
    $
22,676
    $
1,545
 
 
The following tables summarize additional information regarding impaired loans, excluding PCI loans, by class for the
three
and
nine
months ended
September 30, 
2019
and
2018.
 
(In thousands)
 
Three Months Ended September 30,
 
   
2019
   
2018
 
   
Average
Recorded
Investment
   
Interest
Income
Recognized
   
Average
Recorded
Investment
   
Interest
Income
Recognized
 
With no related allowance recorded:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial Real Estate
  $
13,579
    $
164
    $
4,062
    $
21
 
Residential Real Estate
   
3,696
     
37
     
3,523
     
3
 
Commercial and Industrial
   
2,656
     
39
     
1,018
     
-
 
Consumer and Other
   
978
     
12
     
771
     
8
 
     
20,909
     
252
     
9,374
     
32
 
With a related allowance recorded:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial and Industrial
   
-
     
-
     
45
     
-
 
Consumer and Other
   
-
     
-
     
5
     
-
 
     
-
     
-
     
50
     
-
 
Impaired Loans, Total:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial Real Estate
   
13,579
     
164
     
4,062
     
21
 
Residential Real Estate
   
3,696
     
37
     
3,523
     
3
 
Commercial and Industrial
   
2,656
     
39
     
1,063
     
-
 
Consumer and Other
   
978
     
12
     
776
     
8
 
Impaired Loans, Total
  $
20,909
    $
252
    $
9,424
    $
32
 
 
(In thousands)
 
Nine Months Ended September 30,
 
   
2019
   
2018
 
   
Average
Recorded
Investment
   
Interest
Income
Recognized
   
Average
Recorded
Investment
   
Interest
Income
Recognized
 
With no related allowance recorded:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial Real Estate
  $
9,654
    $
324
    $
3,157
    $
70
 
Residential Real Estate
   
2,202
     
28
     
3,451
     
8
 
Commercial and Industrial
   
1,684
     
99
     
948
     
-
 
Consumer and Other
   
897
     
108
     
739
     
23
 
Construction
   
5,280
     
150
     
-
     
-
 
     
19,717
     
709
     
8,295
     
101
 
With a related allowance recorded:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial Real Estate
   
275
     
-
     
-
     
-
 
Residential Real Estate
   
1,237
     
-
     
-
     
-
 
Commercial and Industrial
   
2,228
     
-
     
185
     
-
 
Consumer and Other
   
23
     
-
     
4
     
-
 
     
3,763
     
-
     
189
     
-
 
Impaired Loans, Total:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial Real Estate
   
9,929
     
324
     
3,157
     
70
 
Residential Real Estate
   
3,439
     
28
     
3,451
     
8
 
Commercial and Industrial
   
3,912
     
99
     
1,133
     
-
 
Consumer and Other
   
920
     
108
     
743
     
23
 
Construction
   
5,280
     
150
     
-
     
-
 
Impaired Loans, Total
  $
23,480
    $
709
    $
8,484
    $
101