ALLOWANCE FOR LOAN LOSSES AND CREDIT QUALITY OF FINANCING RECEIVABLES | NOTE 4 – ALLOWANCE FOR LOAN LOSSES AND CREDIT QUALITY OF FINANCING RECEIVABLES The following table presents changes in the allowance for loan losses disaggregated by the class of loans receivable for the three months ended March 31, 2020 and 2019: Commercial Commercial Residential Consumer and Real Real and (Dollars in thousands) Industrial Construction Estate Estate Other Unallocated Total Three Months Ended: March 31, 2020 Beginning balance $ 1,175 $ 537 $ 6,717 $ 1,338 $ 9 $ 491 $ 10,267 Charge-offs (343) — — — (10) — (353) Recoveries 46 — — 25 3 — 74 Provision 42 343 624 119 10 (259) 879 Ending balance $ 920 $ 880 $ 7,341 $ 1,482 $ 12 $ 232 $ 10,867 March 31, 2019 Beginning balance $ 603 $ 663 $ 5,575 $ 1,371 $ 23 $ 540 $ 8,775 Charge-offs (45) — (5) (93) (25) — (168) Recoveries 1 — 1 7 3 — 12 Provision 88 (304) 733 64 18 (28) 571 Ending balance $ 647 $ 359 $ 6,304 $ 1,349 $ 19 $ 512 $ 9,190 The following table presents the balance of the allowance of loan losses and loans receivable by class at March 31, 2020 and December 31, 2019 disaggregated on the basis of our impairment methodology. Allowance for Loan Losses Loans Receivable Balance Balance Related to Loans Loans Individually Collectively Individually Collectively Evaluated for Evaluated for Evaluated for Evaluated for (Dollars in thousands) Balance Impairment Impairment Balance Impairment (a) Impairment March 31, 2020 Commercial and industrial $ 920 $ 10 $ 910 $ 133,654 $ 309 $ 133,345 Construction 880 — 880 114,734 — 114,734 Commercial real estate 7,341 291 7,050 1,056,745 7,913 1,048,832 Residential real estate 1,482 70 1,412 379,396 4,959 374,437 Consumer and other loans 12 — 12 1,903 — 1,903 Unallocated 232 — — — — — Total $ 10,867 $ 371 $ 10,264 $ 1,686,432 $ 13,181 $ 1,673,251 December 31, 2019 Commercial and industrial $ 1,175 $ 353 $ 822 $ 124,937 $ 835 $ 124,102 Construction 537 — 537 125,291 250 125,041 Commercial real estate 6,717 296 6,421 995,220 7,176 988,044 Residential real estate 1,338 67 1,271 382,567 6,002 376,565 Consumer and other loans 9 — 9 2,097 — 2,097 Unallocated 491 — — — — — Total $ 10,267 $ 716 $ 9,060 $ 1,630,112 $ 14,263 $ 1,615,849 (a) loans individually evaluated for impairment exclude PCI loans. An age analysis of loans receivable, which were past due as of March 31, 2020 and December 31, 2019, is as follows: Recorded Investment Greater Total > 90 Days 30-59 Days 60-89 days Than Total Past Financing and (Dollars in thousands) Past Due Past Due 90 Days (a) Due Current Receivables Accruing March 31, 2020 Commercial and industrial $ — $ — $ 212 $ 212 $ 133,442 $ 133,654 $ — Construction 85 — — 85 114,649 114,734 — Commercial real estate 3,669 65 7,337 11,071 1,045,674 1,056,745 — Residential real estate 859 37 5,512 6,408 372,988 379,396 — Consumer and other 40 208 — 248 1,655 1,903 — Total $ 4,653 $ 310 $ 13,061 $ 18,024 $ 1,668,408 $ 1,686,432 $ — December 31, 2019 Commercial and industrial $ 300 $ 5 $ 701 $ 1,006 $ 123,931 $ 124,937 $ — Construction — — — — 125,291 125,291 — Commercial real estate 6,326 68 5,643 12,037 983,183 995,220 — Residential real estate 563 520 5,070 6,153 376,414 382,567 — Consumer and other 14 1 1 16 2,081 2,097 — Total $ 7,203 $ 594 $ 11,415 $ 19,212 $ 1,610,900 $ 1,630,112 $ — (a) includes loans greater than 90 days past due and still accruing and non-accrual loans, excluding PCI loans. Loan deferrals made in connection with the COVID-19 pandemic continue to accrue and are not presented as past due. Loans for which the accrual of interest has been discontinued, excluding PCI loans, at March 31, 2020 and December 31, 2019 were: (Dollars in thousands) March 31, 2020 December 31, 2019 Commercial and industrial $ 212 $ 701 Construction — — Commercial real estate 7,337 5,643 Residential real estate 5,512 5,070 Consumer and other — 1 Total $ 13,061 $ 11,415 In determining the adequacy of the allowance for loan losses, we estimate losses based on the identification of specific problem loans through our credit review process and also estimate losses inherent in other loans on an aggregate basis by loan type. The credit review process includes the independent evaluation of the loan officer assigned risk ratings by the Chief Credit Officer and a third party loan review company. Such risk ratings are assigned loss component factors that reflect our loss estimate for each group of loans. It is management’s and the Board of Directors’ responsibility to oversee the lending process to ensure that all credit risks are properly identified, monitored, and controlled, and that loan pricing, terms and other safeguards against non-performance and default are commensurate with the level of risk undertaken and is rated as such based on a risk-rating system. Factors considered in assigning risk ratings and loss component factors include: borrower specific information related to expected future cash flows and operating results, collateral values, financial condition and payment status; levels of and trends in portfolio charge-offs and recoveries; levels in portfolio delinquencies; effects of changes in loan concentrations and observed trends in the economy and other qualitative measurements. Our risk-rating system is consistent with the classification system used by regulatory agencies and with industry practices. Loan classifications of Substandard, Doubtful or Loss are consistent with the regulatory definitions of classified assets. The classification system is as follows: · Pass : This category represents loans performing to contractual terms and conditions and the primary source of repayment is adequate to meet the obligation. We have five categories within the Pass classification depending on strength of repayment sources, collateral values and financial condition of the borrower. · Special Mention : This category represents loans performing to contractual terms and conditions; however the primary source of repayment or the borrower is exhibiting some deterioration or weaknesses in financial condition that could potentially threaten the borrowers’ future ability to repay our loan principal and interest or fees due. · Substandard : This category represents loans that the primary source of repayment has significantly deteriorated or weakened which has or could threaten the borrowers’ ability to make scheduled payments. The weaknesses require close supervision by management and there is a distinct possibility that we could sustain some loss if the deficiencies are not corrected. Such weaknesses could jeopardize the timely and ultimate collection of our loan principal and interest or fees due. Loss may not be expected or evident, however, loan repayment is inadequately supported by current financial information or pledged collateral. · Doubtfu l: Loans so classified have all the inherent weaknesses of a substandard loan with the added provision that collection or liquidation in full is highly questionable and not reasonably assured. The probability of at least partial loss is high, but extraneous factors might strengthen the asset to prevent loss. The validity of the extraneous factors must be continuously monitored. Once these factors are questionable the loan should be considered for full or partial charge-off. · Loss : Loans so classified are considered uncollectible, and of such little value that their continuance as active assets is not warranted. Such loans are fully charged off. The following tables illustrate our corporate credit risk profile by creditworthiness category as of March 31, 2020 and December 31, 2019: Special (Dollars in thousands) Pass Mention Substandard Doubtful Total March 31, 2020 Commercial and industrial $ 133,281 $ — $ 373 $ — $ 133,654 Construction 110,392 4,342 — — 114,734 Commercial real estate 1,040,848 5,401 10,496 — 1,056,745 $ 1,284,520 $ 9,744 $ 10,869 $ — $ 1,305,133 December 31, 2019 Commercial and industrial $ 124,102 $ — $ 835 $ — $ 124,937 Construction 122,689 2,352 250 — 125,291 Commercial real estate 982,480 5,520 7,220 — 995,220 $ 1,229,271 $ 7,872 $ 8,305 $ — $ 1,245,448 Residential Real Consumer (Dollars in thousands) Estate and other March 31, 2020 Performing $ 372,741 $ 1,903 Non-Performing 6,655 — Total $ 379,396 $ 1,903 December 31, 2019 Performing $ 377,497 $ 2,096 Non-Performing 5,070 1 Total $ 382,567 $ 2,097 The following table reflects information about our impaired loans, excluding PCI loans, by class as of March 31, 2020 and December 31, 2019: March 31, 2020 December 31, 2019 Unpaid Unpaid Recorded Principal Related Recorded Principal Related (Dollars in thousands) Investment Balance Allowance Investment Balance Allowance With no related allowance recorded: Commercial and industrial $ 160 $ 160 $ — $ 345 $ 495 $ — Construction — — — 250 250 — Commercial real estate 7,429 7,905 — 6,632 5,790 — Residential real estate 4,554 5,142 — 5,450 5,775 — With an allowance recorded: Commercial and industrial 149 491 10 490 491 353 Commercial real estate 484 586 291 544 498 296 Residential real estate 405 405 70 552 548 67 Total: Commercial and industrial 309 652 10 835 986 353 Construction — — — 250 250 — Commercial real estate 7,913 8,491 291 7,176 6,288 296 Residential real estate 4,959 5,547 70 6,002 6,323 67 $ 13,181 14,689 $ 371 $ 14,263 $ 13,847 $ 716 The following table presents the average recorded investment and income recognized for our impaired loans, excluding PCI loans, for the three months ended March 31, 2020 and 2019: For the Three Months Ended For the Three Months Ended March 31, 2020 March 31, 2019 Average Interest Average Interest Recorded Income Recorded Income (Dollars in thousands) Investment Recognized Investment Recognized With no related allowance recorded: Commercial and industrial $ 251 $ 2 $ 79 $ — Construction — — — — Commercial real estate 6,536 9 15,469 124 Residential real estate 5,558 16 3,800 18 Total impaired loans without a related allowance 12,345 27 19,348 142 With an allowance recorded: Commercial and industrial 320 — 335 5 Commercial real estate 486 — 936 5 Residential real estate 479 — 772 — Total impaired loans with an allowance 1,285 — 2,043 10 Total impaired loans $ 13,630 $ 27 $ 21,391 $ 152 We recognize interest income on performing impaired loans as payments are received. On non-performing impaired loans we do not recognize interest income as all payments are recorded as a reduction of principal on such loans. Impaired loans include loans modified in troubled debt restructurings where concessions have been granted to borrowers experiencing financial difficulties. These concessions could include a reduction in the interest rate on the loan, payment extensions, postponement or forgiveness of principal, forbearance or other actions intended to maximize collection. The concessions rarely result in the forgiveness of principal or accrued interest. In addition, we attempt to obtain additional collateral or guarantor support when modifying such loans. Non-accruing restructured loans may be returned to accrual status when there has been a sustained period of repayment performance (generally six consecutive months of payments) and both principal and interest are deemed collectible. The following table presents the recorded investment in troubled debt restructured loans, based on payment performance status: Commercial Commercial & Residential (Dollars in thousands) Real Estate Industrial Real Estate Total March 31, 2020 Performing $ 412 $ 130 $ 906 $ 1,448 Non-performing 378 30 634 1,042 Total $ 790 $ 160 $ 1,540 $ 2,490 December 31, 2019 Performing $ 416 $ 131 $ 909 $ 1,456 Non-performing 395 35 638 1,068 Total $ 811 $ 166 $ 1,547 $ 2,524 Troubled debt restructured loans are considered impaired and are included in the previous impaired loans disclosures in this footnote. As of March 31, 2020, we have not committed to lend additional amounts to customers with outstanding loans that are classified as troubled debt restructuring. There was no troubled debt restructurings during the three months ended March 31, 2020. There was one troubled debt restructuring in the amount of $514 thousand that occurred during three months ended March 31, 2019. Post-Modification Pre-Modification Outstanding Outstanding Recorded Recorded (Dollars in thousands) Number of Loans Investment Investment March 31, 2019 Commercial & industrial 1 $ 135 $ 133 Residential real estate 3 $ 636 $ 635 There was no troubled debt restructuring for which there was a payment default within twelve months following the date of the restructuring for the three months ended March 31, 2020. There was no troubled debt restructuring for which there was a payment default within twelve months following the date of the restructuring for the three months ended March 31, 2019. |