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 June 30, 2021 and December 31, 2020. June 30, 2021 December 31, 2020 (Dollars in thousands) Amount As a Percent of Gross Loans Amount As a Percent of Gross Loans Recreation $ 886,206 66 % $ 792,686 65 % Home improvement 368,257 28 334,033 27 Commercial 69,520 5 65,327 5 Medallion 16,514 1 37,768 3 Strategic partnership 70 — 24 — Total gross loans 1,340,567 100 % 1,229,838 100 % Allowance for loan losses (46,946 ) (57,548 ) Total net loans $ 1,293,621 $ 1,172,290 The following table s show the activity of the gross loans for the three and six months ended June 30, 2021 and 20 20 . Three Months Ended June 30, 2021 (Dollars in thousands) Recreation Home Improvement Commercial Medallion Strategic Partnership Total Gross loans – March 31, 2021 $ 822,932 $ 342,121 $ 58,854 $ 35,250 $ 58 $ 1,259,215 Loan originations 134,467 62,992 11,059 — 2,426 210,944 Principal payments, sales, and maturities (70,672 ) (36,729 ) (564 ) (2,389 ) (2,414 ) (112,768 ) Charge-offs, net 916 (228 ) — (10,869 ) — (10,181 ) Transfer to loan collateral in process of foreclosure, net (2,980 ) — — (3,933 ) — (6,913 ) Amortization of origination costs (2,477 ) 410 — — — (2,067 ) Amortization of loan premium (60 ) (90 ) — (1,545 ) — (1,695 ) FASB origination costs 4,080 (219 ) 1 — — 3,862 Paid-in-kind interest — — 170 — — 170 Gross loans – June 30, 2021 $ 886,206 $ 368,257 $ 69,520 $ 16,514 $ 70 $ 1,340,567 Six Months Ended June 30, 2021 (Dollars in thousands) Recreation Home Improvement Commercial Medallion Strategic Partnership Total Gross loans – December 31, 2020 $ 792,686 $ 334,033 $ 65,327 $ 37,768 $ 24 $ 1,229,838 Loan originations 228,317 111,051 15,216 — 4,370 358,954 Principal payments, sales and maturities (129,100 ) (76,797 ) (11,541 ) (4,214 ) (4,324 ) (225,976 ) Charge-offs, net (1,668 ) (477 ) — (10,793 ) — (12,938 ) Transfer to loan collateral in process of foreclosure, net (6,033 ) — — (4,630 ) — (10,663 ) Amortization of origination costs (4,639 ) 907 11 (2 ) — (3,723 ) Amortization of loan premium (101 ) (166 ) — (1,615 ) — (1,882 ) FASB origination costs 6,744 (294 ) 12 — — 6,462 Paid-in-kind interest — — 495 — — 495 Gross loans – June 30, 2021 $ 886,206 $ 368,257 $ 69,520 $ 16,514 $ 70 $ 1,340,567 Three Months Ended June 30, 2020 (Dollars in thousands) Recreation Home Improvement Commercial Medallion Strategic Partnership Total Gross loans – March 31, 2020 $ 735,175 $ 255,899 $ 68,257 $ 124,448 $ — $ 1,183,779 Loan originations 106,206 44,713 3,000 — 153 154,072 Principal payments, sales and maturities (49,457 ) (18,496 ) (132 ) (1,687 ) (145 ) (69,917 ) Charge-offs, net (3,565 ) (196 ) — (260 ) — (4,021 ) Transfer to loan collateral in process of foreclosure, net (3,003 ) — — (2,185 ) — (5,188 ) Amortization of origination costs (2,031 ) 455 2 (13 ) — (1,587 ) Amortization of loan premium (51 ) (82 ) — (46 ) — (179 ) FASB origination costs 3,511 (221 ) 8 (4 ) — 3,294 Paid-in-kind interest — — 341 — — 341 Gross loans – June 30, 2020 $ 786,785 $ 282,072 $ 71,476 $ 120,253 $ 8 $ 1,260,594 Six Months Ended June 30, 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 175,850 78,178 5,175 — 153 259,356 Principal payments, sales and maturities (86,529 ) (42,720 ) (4,112 ) (3,780 ) (145 ) (137,286 ) Charge-offs, net (9,946 ) (832 ) — (1,820 ) — (12,598 ) Transfer to loan collateral in process of foreclosure, net (7,781 ) — — (4,344 ) — (12,125 ) Amortization of origination costs (3,760 ) 896 4 (31 ) — (2,891 ) Amortization of loan premium (103 ) (168 ) — (237 ) — (508 ) FASB origination costs 5,722 (606 ) 8 33 — 5,157 Paid-in-kind interest — — 634 — — 634 Gross loans – June 30, 2020 $ 786,785 $ 282,072 $ 71,476 $ 120,253 $ 8 $ 1,260,594 The following table sets forth the activity in the allowance for loan losses for the three and six months ended June 30, 2021 and 2020. Three Months Ended June 30, Six Months Ended June 30, (Dollars in thousands) 2021 2020 2021 2020 Allowance for loan losses – beginning balance $ 57,809 $ 54,057 $ 57,548 $ 46,093 Charge-offs Recreation (2,672 ) (5,708 ) (7,725 ) (13,951 ) Home improvement (786 ) (548 ) (1,467 ) (1,558 ) Commercial — — — — Medallion (12,791 ) (1,771 ) (13,905 ) (3,696 ) Total charge-offs (16,249 ) (8,027 ) (23,097 ) (19,205 ) Recoveries Recreation 3,588 2,143 6,057 4,005 Home improvement 558 352 990 726 Commercial — — — — Medallion 1,922 1,511 3,112 1,876 Total recoveries 6,068 4,006 10,159 6,607 Net charge-offs (1) (10,181 ) (4,021 ) (12,938 ) (12,598 ) Provision for loan losses (682 ) 16,941 2,336 33,482 Allowance for loan losses – ending balance (2) $ 46,946 $ 66,977 $ 46,946 $ 66,977 ( 1 ) As of June 30, 2021, cumulative net charge-offs of loans and loan collateral in process of foreclosure in the medallion loan portfolio were $299,205, some of which may represent collection opportunities for the Company. (2) As of June 30, 2021, 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 June 30, 2021 and December 31, 2020 . June 30, 2021 (Dollars in thousands) Amount Percentage of Allowance Allowance as a Percent of Loan Category Allowance as a Percent of Nonaccrual Recreation $ 30,306 64 % 3.42 % 633.25 % Home improvement 5,890 13 1.60 NM Commercial — — — — Medallion 10,750 23 65.11 65.11 Total $ 46,946 100 % 3.50 % 116.26 % 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 % 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. (Dollars in thousands) June 30, 2021 December 31, 2020 June 30, 2020 Total nonaccrual loans $ 40,381 $ 61,767 $ 81,539 Interest foregone quarter to date 521 2,306 1,202 Amount of foregone interest applied to principal in the quarter 121 595 8 Interest foregone year to date 889 3,311 1,734 Amount of foregone interest applied to principal year to date 253 602 57 Interest foregone life to date 4,127 5,252 4,171 Amount of foregone interest applied to principal life to date 789 792 973 Percentage of nonaccrual loans to gross loan portfolio 3 % 5 % 6 % Percentage of allowance for loan losses to nonaccrual loans 116 % 93 % 82 % The following tables present the performance status of loans as of June 30, 2021 and December 31, 2020 . June 30, 2021 (Dollars in thousands) Performing Nonperforming Total Percentage of Nonperforming to Total Recreation $ 881,029 $ 5,177 $ 886,206 0.58 % Home improvement 368,188 69 368,257 0.02 Commercial 50,510 19,010 69,520 27.34 Medallion — 16,514 16,514 100.00 Strategic partnership 70 — 70 — Total $ 1,299,797 $ 40,770 $ 1,340,567 3.04 % 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 — Total $ 1,167,664 $ 62,174 $ 1,229,838 5.06 % (1) Includes medallion loan premiums of $1,615 at December 31, 2020. For those 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 June 30, 2021 and 2020, and December 31, 2020, all of which had an allowance recorded against the principal balance. June 30, 2021 December 31, 2020 June 30, 2020 (Dollars in thousands) Recorded Investment Unpaid Principal Balance Related Allowance Recorded Investment Unpaid Principal Balance Related Allowance Recorded Investment Unpaid Principal Balance Related Allowance With an allowance recorded Recreation $ 5,177 $ 5,177 $ 179 $ 7,639 $ 7,639 $ 264 $ 5,312 $ 5,312 $ 243 Home improvement 69 69 1 171 171 3 137 137 2 Commercial 19,010 19,019 — 16,596 16,600 — 15,246 15,251 — Medallion 16,516 17,296 10,753 37,768 38,368 25,043 61,230 61,555 35,838 Total nonperforming loans with an allowance $ 40,772 $ 41,561 $ 10,933 $ 62,174 $ 62,778 $ 25,310 $ 81,925 $ 82,255 $ 36,083 For the Three Months Ended June 30, 2021 For the Six Months Ended June 30, 2021 For the Three Months Ended June 30, 2020 For the Six Months Ended June 30, 2020 (Dollars in thousands) Average Investment Recorded Interest Income Recognized Average Investment Recorded Interest Income Recognized Average Investment Recorded Interest Income Recognized Average Investment Recorded Interest Income Recognized With an allowance recorded Recreation $ 4,799 $ 180 $ 4,912 $ 323 $ 5,544 $ 158 $ 5,653 $ 299 Home improvement 74 — 75 — 137 1 137 1 Commercial 19,210 — 19,788 — 15,360 — 15,359 1 Medallion 18,517 — 18,568 — 54,418 203 63,731 605 Total nonperforming loans with an allowance $ 42,600 $ 180 $ 43,343 $ 323 $ 75,459 $ 362 $ 84,880 $ 906 The following tables show the aging of all loans as of June 30, 2021 and December 31, 2020. Days Past Due June 30, 2021 (Dollars in thousands) 30-59 60-89 90 + Total Current Total (1) Recorded Investment 90 Days and Accruing Recreation $ 12,185 $ 3,473 $ 2,769 $ 18,427 $ 840,464 $ 858,891 $ — Home improvement 663 161 69 893 369,770 370,663 — Commercial — 1,816 74 1,890 67,700 69,590 — Medallion 375 9,167 — 9,542 6,974 16,516 — Strategic partnership — — — — 70 70 — Total $ 13,223 $ 14,617 $ 2,912 $ 30,752 $ 1,284,978 $ 1,315,730 $ — (1) Excludes loan premiums of $835 resulting from purchase price accounting and $24,074 of capitalized loan origination costs. Days Past Due December 31, 2020 (Dollars in thousands) 30-59 60-89 90 + Total Current Total (1) Recorded Investment 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. The Company estimates that the weighted average loan-to-value ratio of the medallion loans was approximately 321%, 327%, and 254% as of June 30, 2021, December 31, 2020, and June 30, 2020. The following table shows the TDRs which the Company entered into during the three months and six months ended June 30, 2021. (Dollars in thousands) Number of Loans Pre- Modification Investment Post- Modification Investment Three months ended June 30, 2021 Recreation 21 $ 302 $ 302 Medallion 2 256 256 Six months ended June 30, 2021 Recreation 39 $ 474 $ 468 Medallion 10 2,994 2,994 During the twelve months ended June 30, 2021, 43 medallion loans modified as TDRs were in default and had an investment value of $30,140,000 as of June 30, 2021, net of a $22,176,000 allowance for loan losses, 37 recreation loans modified as TDRs were in default and had an investment value of $371,000 as of June 30, 2021, net of a $13,000 allowance for loan losses, and no commercial loans modified as TDRs were in default. The following table shows the TDRs which the Company entered into during the three and six months ended June 30, 2020 . (Dollars in thousands) Number of Loans Pre- Modification Investment Post- Modification Investment Three months ended June 30, 2020 Recreation 21 $ 231 $ 185 Medallion 17 12,519 12,519 Six months ended June 30, 2020 Recreation 51 $ 633 $ 426 Medallion 30 13,641 13,641 During the twelve months ended June 30, 2020, 20 medallion loans modified as TDRs were in default and had an investment value of $11,419,000 as of June 30, 2020, net of a $6,680,000 allowance for loan losses, and 88 recreation loans modified as TDRs were in default and had an investment value of $802,000 as of June 30, 2020, net of a $37,000 allowance for loan losses. The following tables show the activity of loan collateral in process of foreclosure, which relate only to the recreation and medallion loans, for the three and six months ended June 30, 2021 and 2020. Three Months Ended June 30, 2021 (Dollars in thousands) Recreation Medallion Total Loan collateral in process of foreclosure – March 31, 2021 $ 970 $ 49,763 $ 50,733 Transfer from loans, net 2,980 3,933 6,913 Sales (1,989 ) (231 ) (2,220 ) Cash payments received — (3,146 ) (3,146 ) Collateral valuation adjustments (1,079 ) (2,162 ) (3,241 ) Loan collateral in process of foreclosure – June 30, 2021 $ 882 $ 48,157 $ 49,039 Six Months Ended June 30, 2021 (Dollars in thousands) Recreation Medallion Total Loan collateral in process of foreclosure – December 31, 2020 $ 1,432 $ 53,128 $ 54,560 Transfer from loans, net 6,033 4,630 10,663 Sales (4,288 ) (231 ) (4,519 ) Cash payments received — (4,423 ) (4,423 ) Collateral valuation adjustments (2,295 ) (4,947 ) (7,242 ) Loan collateral in process of foreclosure – June 30, 2021 $ 882 $ 48,157 $ 49,039 Three Months Ended June 30, 2020 (Dollars in thousands) Recreation Medallion Total Loan collateral in process of foreclosure – March 31, 2020 $ 1,717 $ 45,100 $ 46,817 Transfer from loans, net 3,003 2,185 5,188 Sales (1,988 ) — (1,988 ) Cash payments received — (185 ) (185 ) Collateral valuation adjustments (1,474 ) (983 ) (2,457 ) Loan collateral in process of foreclosure – June 30, 2020 $ 1,258 $ 46,117 $ 47,375 Six Months Ended June 30, 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 7,781 4,344 12,125 Sales (3,986 ) (300 ) (4,286 ) Cash payments received — (1,893 ) (1,893 ) Collateral valuation adjustments (4,013 ) (7,269 ) (11,282 ) Loan collateral in process of foreclosure – June 30, 2020 $ 1,258 $ 46,117 $ 47,375 |