Loans and the Allowance for Credit Losses | NOTE 5. LOANS AND THE ALLOWANCE FOR CREDIT LOSSES The recorded investment in loans is presented in the Consolidated Balance Sheets net of deferred loan fees and costs, and discounts on purchased loans. Net deferred loan income (cost) was $13.3 million and ($4.8) million at September 30, 2020 and December 31, 2019, respectively. The September 30, 2020 balance included $19.5 million of net deferred income from PPP loans. The un-accreted discount on purchased loans from acquisitions was $44.1 million at September 30, 2020, including $23.9 September 30, December 31, (unaudited, in thousands) 2020 2019 Commercial real estate: Land and construction $ 690,547 $ 777,151 Improved property 5,018,101 4,947,857 Total commercial real estate 5,708,648 5,725,008 Commercial and industrial 1,654,116 1,644,699 Commercial and industrial - PPP 853,119 — Residential real estate 1,798,019 1,873,647 Home equity 647,052 649,678 Consumer 328,592 374,953 Total portfolio loans 10,989,546 10,267,985 Loans held for sale 134,151 43,013 Total loans $ 11,123,697 $ 10,310,998 On January 1, 2020, Wesbanco adopted ASU 2016-13 (Topic 326), Measurement of Credit Losses on Financial Instruments The allowance for credit losses under CECL is calculated utilizing the PD / LGD, which is then discounted to net present value. PD is the probability the asset will default within a given time frame and LGD is the percentage of the asset not expected to be collected due to default. The primary macroeconomic drivers of the quantitative model include forecasts of national unemployment and interest rates, as well as modeling adjustments for changes in prepayment speeds, loan risk grades, portfolio mix, concentrations and loan growth. For the calculation as of September 30, 2020, the one-year forecast was based upon a blended rate from two nationally-recognized published economic forecasts through September 30, 2020, and is primarily driven by the national unemployment and interest rate spread forecasts. Wesbanco’s blended forecast of national unemployment, at quarter end, was projected to peak at 8.4% in the fourth quarter, and subsequently decrease to an average of 7.6% over the remainder of the forecast period. The calculation utilized a one-year The following tables summarize changes in the allowance for credit losses applicable to each category of the loan portfolio: Allowance for Credit Losses By Category For the Nine Months Ended September 30, 2020 and 2019 (unaudited, in thousands) Commercial Real Estate - Land and Construction Commercial Real Estate- Improved Property Commercial & Industrial Residential Real Estate Home Equity Consumer Deposit Overdrafts Total Balance at December 31, 2019 Allowance for credit losses - loans $ 4,949 $ 20,293 $ 14,116 $ 4,311 $ 4,422 $ 2,951 $ 1,387 $ 52,429 Allowance for credit losses - loan commitments 235 22 311 15 250 41 — 874 Total beginning allowance for credit losses - loans and loan commitments 5,184 20,315 14,427 4,326 4,672 2,992 1,387 53,303 Impact of adopting ASC 326 1,524 13,078 22,357 5,630 (3,936 ) 2,576 213 41,442 Provision for credit losses: Provision for loan losses 9,150 73,774 9,923 2,779 1,793 3,160 139 100,718 Provision for loan commitments 5,888 — 858 199 52 3 — 7,000 Total provision for credit losses - loans and loan commitments 15,038 73,774 10,781 2,978 1,845 3,163 139 107,718 Charge-offs (51 ) (1,903 ) (3,329 ) (809 ) (857 ) (2,860 ) (760 ) (10,569 ) Recoveries 85 702 852 487 419 1,136 363 4,044 Net charge-offs 34 (1,201 ) (2,477 ) (322 ) (438 ) (1,724 ) (397 ) (6,525 ) Balance at September 30, 2020 Allowance for credit losses - loans 13,055 105,966 43,648 12,018 2,076 7,004 1,342 185,109 Allowance for credit losses - loan commitments 8,725 — 1,440 594 67 3 — 10,829 Total ending allowance for credit losses - loans and loan commitments $ 21,780 $ 105,966 $ 45,088 $ 12,612 $ 2,143 $ 7,007 $ 1,342 $ 195,938 Balance at December 31, 2018 Allowance for loan losses $ 4,039 $ 20,848 $ 12,114 $ 3,822 $ 4,356 $ 2,797 $ 972 $ 48,948 Allowance for loan commitments 169 33 262 12 226 39 — 741 Total beginning allowance for credit losses 4,208 20,881 12,376 3,834 4,582 2,836 972 49,689 Provision for credit losses: Provision for loan losses (207 ) 2,939 2,549 561 727 405 1,503 8,477 Provision for loan commitments 26 (9 ) 842 3 37 (1 ) — 898 Total provision for credit losses (181 ) 2,930 3,391 564 764 404 1,503 9,375 Charge-offs (45 ) (515 ) (1,420 ) (870 ) (859 ) (1,886 ) (1,273 ) (6,868 ) Recoveries 255 621 545 272 341 1,432 294 3,760 Net charge-offs 210 106 (875 ) (598 ) (518 ) (454 ) (979 ) (3,108 ) Balance at September 30, 2019 Allowance for loan losses 4,042 23,893 13,788 3,785 4,565 2,748 1,496 54,317 Allowance for loan commitments 195 24 1,104 15 263 38 — 1,639 Total ending allowance for credit losses $ 4,237 $ 23,917 $ 14,892 $ 3,800 $ 4,828 $ 2,786 $ 1,496 $ 55,956 The following tables present the allowance for credit losses and recorded investments in loans by category, as of each period-end: Allowance for Credit Losses and Recorded Investment in Loans (unaudited, in thousands) Commercial Real Estate- Land and Construction Commercial Real Estate- Improved Property Commercial and Industrial Residential Real Estate Home Equity Consumer Deposit Over- drafts Total September 30, 2020 Allowance for credit losses: Loans individually-evaluated $ 597 $ 3,857 $ 1,438 $ — $ — $ — $ — $ 5,892 Loans collectively-evaluated 12,458 102,109 42,210 12,018 2,076 7,004 1,342 179,217 Loan commitments 8,725 — 1,440 594 67 3 — 10,829 Total allowance for credit losses - loans and commitments $ 21,780 $ 105,966 $ 45,088 $ 12,612 $ 2,143 $ 7,007 $ 1,342 $ 195,938 Portfolio loans: Individually-evaluated for credit losses (1) $ 1,481 $ 17,278 $ 4,006 $ — $ — $ — $ — $ 22,765 Collectively-evaluated for credit losses 689,066 5,000,823 2,503,229 1,798,019 647,052 328,592 — 10,966,781 Total portfolio loans $ 690,547 $ 5,018,101 $ 2,507,235 $ 1,798,019 $ 647,052 $ 328,592 $ — $ 10,989,546 December 31, 2019 Allowance for credit losses: Allowance for loans individually evaluated for impairment $ — $ 93 $ 10 $ 14 $ 6 $ 1 $ — $ 124 Allowance for loans collectively evaluated for impairment 4,949 20,200 14,106 4,297 4,416 2,950 1,387 52,305 Allowance for loan commitments 235 22 311 15 250 41 — 874 Total allowance for credit losses $ 5,184 $ 20,315 $ 14,427 $ 4,326 $ 4,672 $ 2,992 $ 1,387 $ 53,303 Portfolio loans: Individually evaluated for impairment (1) $ — $ 3,907 $ 11,961 $ 4,392 $ 704 $ 53 $ — $ 21,017 Collectively evaluated for impairment 777,033 4,935,383 1,631,855 1,865,151 648,221 374,812 — 10,232,455 Acquired with deteriorated credit quality 118 8,567 883 4,104 753 88 — 14,513 Total portfolio loans $ 777,151 $ 4,947,857 $ 1,644,699 $ 1,873,647 $ 649,678 $ 374,953 $ — $ 10,267,985 (1 ) Commercial loan risk grades are determined based on an evaluation of the relevant characteristics of each loan, assigned at inception and adjusted thereafter at any time to reflect changes in the risk profile throughout the life of each loan. The primary factors used to determine the risk grade are the sufficiency, reliability and sustainability of the primary source of repayment and overall financial strength of the borrower. The rating system more heavily weights the debt service coverage, leverage and loan to value factors to derive the risk grade. Other factors that are considered at a lesser weighting include management, industry or property type risks, payment history, collateral or guarantees. Commercial real estate – land and construction consists of loans to finance investments in vacant land, land development, construction of residential housing, and construction of commercial buildings. Commercial real estate – improved property consists of loans for the purchase or refinance of all types of improved owner-occupied and investment properties. Factors that are considered in assigning the risk grade vary depending on the type of property financed. The risk grade assigned to construction and development loans is based on the overall viability of the project, the experience and financial capacity of the developer or builder to successfully complete the project, project specific and market absorption rates and comparable property values, and the amount of pre-sales for residential housing construction or pre-leases for commercial investment property. The risk grade assigned to commercial investment property loans is based primarily on the adequacy of the net operating income generated by the property to service the debt, the loan to appraised value, the type, quality, industry and mix of tenants, and the terms of leases. The risk grade assigned to owner-occupied commercial real estate is based primarily on global debt service coverage and the leverage of the business, but may also consider the industry in which the business operates, the business’ specific competitive advantages or disadvantages, collateral margins and the quality and experience of management. C&I loans consist of revolving lines of credit to finance accounts receivable, inventory and other general business purposes; term loans to finance fixed assets other than real estate, and letters of credit to support trade, insurance or governmental requirements for a variety of businesses. Most C&I borrowers are privately-held companies with annual sales up to $100 million. Primary factors that are considered in risk rating C&I loans include debt service coverage and leverage. Other factors including operating trends, collateral coverage along with management experience are also considered. Pass loans are those that exhibit a history of positive financial results that are at least comparable to the average for their industry or type of real estate. The primary source of repayment is acceptable and these loans are expected to perform satisfactorily during most economic cycles. Pass loans typically have no significant external factors that are expected to adversely affect these borrowers more than others in the same industry or property type. Any minor unfavorable characteristics of these loans are outweighed or mitigated by other positive factors including but not limited to adequate secondary or tertiary sources of repayment. Criticized loans, considered as compromised, have potential weaknesses that deserve management's close attention. If left uncorrected, these potential weaknesses may result in deterioration of the repayment prospects for the asset or in the bank's credit position at some future date. Criticized loans are not adversely classified by the banking regulators and do not expose the bank to sufficient risk to warrant adverse classification. Classified loans, considered as substandard and doubtful, are equivalent to the classifications used by banking regulators. Substandard loans are inadequately protected by the current sound worth and paying capacity of the obligor or of the collateral pledged, if any. Loans so classified must have a well-defined weakness or weaknesses that jeopardize the liquidation of the debt. They are characterized by the distinct possibility that the bank will sustain some loss if the deficiencies are not corrected. These loans may or may not be reported as non-accrual. Doubtful loans have all the weaknesses inherent in those classified substandard, with the added characteristic that the weaknesses make collection or liquidation in full, on the basis of currently known facts, conditions, and values, highly questionable and improbable. These loans are reported as non-accrual. The following tables summarize commercial loans by their assigned risk grade: Commercial Loans by Internally Assigned Risk Grade (unaudited, in thousands) Commercial Real Estate- Land and Construction Commercial Real Estate- Improved Property Commercial & Industrial Total Commercial Loans As of September 30, 2020 Pass $ 664,518 $ 4,736,970 $ 2,457,537 $ 7,859,025 Criticized - compromised 21,948 199,030 27,286 248,264 Classified - substandard 4,081 82,101 22,412 108,594 Classified - doubtful — — — — Total $ 690,547 $ 5,018,101 $ 2,507,235 $ 8,215,883 As of December 31, 2019 Pass $ 769,537 $ 4,807,003 $ 1,570,689 $ 7,147,229 Criticized - compromised 4,338 65,612 49,009 118,959 Classified - substandard 3,276 75,242 13,231 91,749 Classified - doubtful — — 11,770 11,770 Total $ 777,151 $ 4,947,857 $ 1,644,699 $ 7,369,707 Residential real estate, home equity and consumer loans are not assigned internal risk grades other than as required by regulatory guidelines that are based primarily on the age of past due loans. Wesbanco primarily evaluates the credit quality of residential real estate, home equity and consumer loans based on repayment performance and historical loss rates. The aggregate amount of residential real estate, home equity and consumer loans classified as substandard in accordance with regulatory guidelines was $30.0 million at September 30, 2020 and $28.3 million at December 31, 2019, of which $6.9 million and $5.1 million were accruing, for each period, respectively. The aggregate amount of residential real estate, home equity and consumer loans classified as substandard, as well as $28.2 million and $15.6 million of unfunded commercial loan commitments are not included in the tables above at September 30, 2020 and December 31, 2019, respectively. Acquired OLBK Loans —In conjunction with the OLBK acquisition, Wesbanco acquired loans with a book value of $2,570.0 million as of November 22, 2019. These loans were recorded at the preliminary fair value of $2,514.1 million, with $2,544.4 million categorized as ASC 310-20 loans, of which $56.6 million of loans were sold during the first quarter of 2020 for $36.4 million. For the loans sold, the acquisition date fair value was adjusted to the sale price resulting in no recognized gain or loss. The fair market value adjustment on the loans retained of $28.9 million at acquisition date is expected to be recognized into interest income on a level yield basis over the remaining expected life of the loans. Loans acquired with deteriorated credit quality (ASC 310-30) with a book value of $25.6 million were recorded at the preliminary fair value of $18.7 million, of which $4.0 million were accounted for under the cost recovery method as cash flows could not be reasonably estimated, and therefore they are categorized as non-accrual. Upon adoption of CECL on January 1, 2020, $6.1 million of credit mark on OLBK PCD loans was reclassified to allowance for credit losses. At September 30, 2020, the remaining allowance for credit losses on individually analyzed OLBK-acquired loans was $5.1 million. The carrying amount of loans acquired with deteriorated credit quality at September 30, 2020 was $19.6 million, while the outstanding customer balance was $20.0 million, and included $2.0 million of non-performing loans. The following tables summarize the age analysis of all categories of loans: Age Analysis of Loans (unaudited, in thousands) Current 30-59 Days Past Due 60-89 Days Past Due 90 Days or More Past Due Total Past Due Total Loans 90 Days or More Past Accruing (1) As of September 30, 2020 Commercial real estate: Land and construction $ 688,200 $ 148 $ 813 $ 1,386 $ 2,347 $ 690,547 $ 572 Improved property 5,003,740 2,318 2,153 9,890 14,361 5,018,101 896 Total commercial real estate 5,691,940 2,466 2,966 11,276 16,708 5,708,648 1,468 Commercial and industrial 2,500,038 2,164 781 4,252 7,197 2,507,235 1,882 Residential real estate 1,776,074 1,822 3,604 16,519 21,945 1,798,019 5,491 Home equity 640,025 3,006 354 3,667 7,027 647,052 937 Consumer 325,925 1,405 771 491 2,667 328,592 392 Total portfolio loans 10,934,002 10,863 8,476 36,205 55,544 10,989,546 10,170 Loans held for sale 134,151 — — — — 134,151 — Total loans $ 11,068,153 $ 10,863 $ 8,476 $ 36,205 $ 55,544 $ 11,123,697 $ 10,170 Nonperforming loans included above are as follows: Non-accrual loans $ 9,622 $ 1,120 $ 559 $ 25,965 27,644 $ 37,266 TDRs accruing interest (1) 3,799 68 254 70 392 4,191 Total non-performing $ 13,421 $ 1,188 $ 813 $ 26,035 $ 28,036 $ 41,457 As of December 31, 2019 Commercial real estate: Land and construction $ 776,153 $ 529 $ 121 $ 348 $ 998 $ 777,151 $ 26 Improved property 4,921,721 10,207 5,639 10,290 26,136 4,947,857 4,709 Total commercial real estate 5,697,874 10,736 5,760 10,638 27,134 5,725,008 4,735 Commercial and industrial 1,635,232 2,519 2,813 4,135 9,467 1,644,699 1,793 Residential real estate 1,850,806 4,421 5,372 13,048 22,841 1,873,647 3,643 Home equity 641,026 3,323 621 4,708 8,652 649,678 985 Consumer 370,934 2,537 965 517 4,019 374,953 457 Total portfolio loans 10,195,872 23,536 15,531 33,046 72,113 10,267,985 11,613 Loans held for sale 43,013 — — — — 43,013 — Total loans $ 10,238,885 $ 23,536 $ 15,531 $ 33,046 $ 72,113 $ 10,310,998 $ 11,613 Impaired loans included above are as follows: Non-accrual loans $ 21,061 $ 897 $ 1,559 $ 21,396 23,852 $ 44,913 TDRs accruing interest (1) 5,113 151 130 37 318 5,431 Total impaired $ 26,174 $ 1,048 $ 1,689 $ 21,433 $ 24,170 $ 50,344 (1) Loans 90 days or more past due and accruing interest exclude TDRs 90 days or more past due and accruing interest. The following tables summarize nonperforming loans: Nonperforming Loans September 30, 2020 December 31, 2019 Unpaid Unpaid Principal Recorded Related Principal Recorded Related (unaudited, in thousands) Balance (1) Investment Allowance Balance (1) Investment Allowance With no related specific allowance recorded: Commercial real estate: Land and construction $ 1,047 $ 997 $ — $ 616 $ 580 $ — Improved property 10,481 8,983 — 5,097 4,229 — Commercial and industrial 3,817 2,832 — 15,182 14,313 — Residential real estate 22,965 20,519 — 17,753 15,952 — Home equity 6,693 5,681 — 6,523 5,610 — Consumer 604 351 — 546 413 — Total nonperforming loans without a specific allowance 45,607 39,363 — 45,717 41,097 — With a specific allowance recorded: Commercial real estate: Land and construction — — — — — — Improved property 2,094 2,094 95 4,207 3,907 93 Commercial and industrial — — — 193 191 10 Residential real estate — — — 4,772 4,392 14 Home equity — — — 724 704 6 Consumer — — — 104 53 1 Total nonperforming loans with a specific allowance 2,094 2,094 95 10,000 9,247 124 Total nonperforming loans $ 47,701 $ 41,457 $ 95 $ 55,717 $ 50,344 $ 124 (1) Nonperforming Loans For the Three Months Ended For the Nine Months Ended September 30, 2020 September 30, 2019 September 30, 2020 September 30, 2019 Average Interest Average Interest Average Interest Average Interest Recorded Income Recorded Income Recorded Income Recorded Income (unaudited, in thousands) Investment Recognized Investment Recognized Investment Recognized Investment Recognized With no related specific allowance recorded: Commercial real estate: Land and construction $ 801 $ — $ 425 $ — $ 597 $ — $ 284 $ — Improved property 8,454 16 7,647 — 6,977 51 7,962 — Commercial and industrial 2,864 (1 ) 2,614 — 5,717 5 2,931 — Residential real estate 20,307 38 12,600 — 19,388 136 13,752 — Home equity 5,849 4 4,740 — 5,830 16 4,760 — Consumer 372 1 334 — 381 2 425 — Total nonperforming loans without a specific allowance 38,647 58 28,360 — 38,890 210 30,114 — With a specific allowance recorded: Commercial real estate: Land and construction — — — — — — — Improved property 2,363 — 5,273 35 2,816 — 3,170 63 Commercial and industrial — — 189 4 48 — 171 11 Residential real estate — — 4,792 51 1,098 — 3,666 169 Home equity — — 834 8 176 — 616 23 Consumer — — 68 1 13 — 60 3 Total nonperforming loans with a specific allowance 2,363 — 11,156 99 4,151 — 7,683 269 Total nonperforming loans $ 41,010 $ 58 $ 39,516 $ 99 $ 43,041 $ 210 $ 37,797 $ 269 The following tables present the recorded investment in non-accrual loans and TDRs: Non-accrual Loans (1) September 30, December 31, (unaudited, in thousands) 2020 2019 Commercial real estate: Land and construction $ 997 $ 580 Improved property 10,410 6,815 Total commercial real estate 11,407 7,395 Commercial and industrial 2,716 14,313 Residential real estate 17,492 16,867 Home equity 5,327 5,903 Consumer 324 435 Total $ 37,266 $ 44,913 (1) At September 30, 2020, there were two borrowers with loans greater than $1.0 million totaling $3.7 million, as compared to two borrowers with loans greater than $1.0 million totaling $14.2 million at December 31, 2019. Total non-accrual loans include loans that are also restructured. Such loans are also set forth in the following table as non-accrual TDRs. TDRs September 30, 2020 December 31, 2019 (unaudited, in thousands) Accruing Non-Accrual Total Accruing Non-Accrual Total Commercial real estate: Land and construction $ — $ — $ — $ — $ — $ — Improved property 667 174 841 1,321 191 1,512 Total commercial real estate 667 174 841 1,321 191 1,512 Commercial and industrial 116 — 116 191 — 191 Residential real estate 3,027 1,311 4,338 3,477 909 4,386 Home equity 354 324 678 411 293 704 Consumer 27 9 36 31 29 60 Total $ 4,191 $ 1,818 $ 6,009 $ 5,431 $ 1,422 $ 6,853 As of September 30, 2020 and December 31, 2019, there were no TDRs greater than $1.0 million. The concessions granted in the majority of loans reported as accruing and non-accrual TDRs are extensions of the maturity date or the amortization period, reductions in the interest rate below the prevailing market rate for loans with comparable characteristics, and/or permitting interest-only payments for longer than six months. Wesbanco had unfunded commitments to debtors whose loans were classified as impaired of $0.2 million and $3.3 million as of September 30, 2020 and December 31, 2019, respectively. The following tables present details related to loans identified as TDRs during the three and nine months ended September 30, 2020 and 2019, respectively: New TDRs (1) For the Three Months Ended September 30, 2020 September 30, 2019 Pre- Post- Pre- Post- Modification Modification Modification Modification Outstanding Outstanding Outstanding Outstanding Number of Recorded Recorded Number of Recorded Recorded (unaudited, dollars in thousands) Modifications Investment Investment Modifications Investment Investment Commercial real estate: Land and construction — $ — $ — — $ — $ — Improved Property — — — 1 605 604 Total commercial real estate — — — 1 605 604 Commercial and industrial — — — — — — Residential real estate — — — — — — Home equity 3 31 30 — — — Consumer — — — — — — Total 3 $ 31 $ 30 1 $ 605 $ 604 New TDRs (1) For the Nine Months Ended September 30, 2020 September 30, 2019 Pre- Post- Pre- Post- Modification Modification Modification Modification Outstanding Outstanding Outstanding Outstanding Number of Recorded Recorded Number of Recorded Recorded (unaudited, dollars in thousands) Modifications Investment Investment Modifications Investment Investment Commercial real estate: Land and construction — $ — $ — — $ — $ — Improved Property — — — 1 610 604 Total commercial real estate — — — 1 610 604 Commercial and industrial — — — 1 44 37 Residential real estate 2 332 327 4 194 183 Home equity 4 82 77 2 187 184 Consumer 1 8 7 1 15 12 Total 7 $ 422 $ 411 9 $ 1,050 $ 1,020 (1) The following table summarizes TDRs which defaulted (defined as past due 90 days) during the nine months ended September 30, 2020 and 2019, respectively, that were restructured within the last twelve months prior to September 30, 2020 and 2019, respectively: Defaulted TDRs (1) For the Nine Months Ended September 30, 2020 September 30, 2019 Number of Recorded Number of Recorded (unaudited, dollars in thousands) Defaults Investment Defaults Investment Commercial real estate: Land and construction — $ — — $ — Improved property — — — — Total commercial real estate — — — — Commercial and industrial — — — — Residential real estate 1 155 1 96 Home equity — — 1 100 Consumer — — 1 12 Total 1 $ 155 3 $ 208 (1) TDRs that default are placed on non-accrual status unless they are both well-secured and in the process of collection. The loans in the table above were not accruing interest. Section 4013 of the CARES Act allows financial institutions the option to temporarily suspend certain requirements under U.S. GAAP related to TDRs for a limited period of time during the COVID-19 pandemic. These customers must meet certain criteria, such as they were in good standing and not more than 30 days past due either as of December 31, 2019, or as of the implementation of the modification program under the Interagency Statement, as well as other requirements noted in the regulatory agencies’ revised statement. Based on this guidance, Wesbanco does not classify the COVID-19 loan modifications as TDRs, nor are the customers considered past due with regards to their delayed payments. Upon exiting the loan modification deferral program, the measurement of loan delinquency will resume where it left off upon entry into the program. Under the CARES Act, Wesbanco has modified approximately 3,553 loans totaling $2.2 billion, of which $0.7 billion remain in their deferral period as of September 30, 2020. Wesbanco offered three to six months of deferred payments to commercial and retail customers impacted by the COVID-19 pandemic depending on the type of loan and the industry for commercial loans. The following table summarizes amortized cost basis loan balances by year of origination and credit quality indicator: Loans As of September 30, 2020 Amortized Cost Basis by Origination Year (unaudited, in thousands) 2020 2019 2018 2017 2016 Prior Revolving Loans Amortized Cost Basis Revolving Loans Converted to Term Total Commercial real estate: land and construction Risk rating: Pass $ 94,649 $ 300,505 $ 147,081 $ 45,476 $ 19,249 $ 34,425 $ 23,133 $ — $ 664,518 Criticized - compromised — 135 2,059 14,320 80 1,717 3,637 — 21,948 Classified - substandard — — 806 58 293 2,924 — — 4,081 Classified - doubtful — — — — — — — — — Total $ 94,649 $ 300,640 $ 149,946 $ 59,854 $ 19,622 $ 39,066 $ 26,770 $ — $ 690,547 Commercial real estate: land and construction Current-period net charge-offs $ — $ — $ — $ 61 $ (50 ) $ 23 $ — $ — $ 34 Commercial real estate: improved property Risk rating: Pass $ 561,381 $ 756,494 $ 629,690 $ 525,306 $ 668,523 $ 1,468,243 $ 127,333 $ — $ 4,736,970 Criticized - compromised — 19,715 9,825 48,237 17,721 101,482 2,050 — 199,030 Classified - substandard 103 136 5,717 10,927 9,991 55,227 — — 82,101 Classified - doubtful — — — — — — — — — Total $ 561,484 $ 776,345 $ 645,232 $ 584,470 $ 696,235 $ 1,624,952 $ 129,383 $ — $ 5,018,101 Commercial real estate: improved property Current-period net charge-offs $ — $ — $ — $ 13 $ (1,635 ) $ 421 $ — $ — $ (1,201 ) Commercial and industrial Risk rating: Pass $ 140,980 $ 259,329 $ 207,764 $ 160,140 $ 92,370 $ 1,138,827 $ 457,987 $ 140 $ 2,457,537 Criticized - compromised 26 2,461 4,273 1,308 459 12,821 5,938 — 27,286 Classified - substandard — 3,322 817 3,764 1,368 6,617 6,524 — 22,412 Classified - doubtful — — — — — — — — — Total $ 141,006 $ 265,112 $ 212,854 $ 165,212 $ 94,197 $ 1,158,265 $ 470,449 $ 140 $ 2,507,235 Commercial and industrial Current-period net charge-offs $ — $ — $ (1,829 ) $ (159 ) $ (35 ) $ (254 ) $ (200 ) $ — $ (2,477 ) Residential real estate Loan delinquency: Current $ 301,547 $ 276,344 $ 175,858 $ 126,863 $ 183,747 $ 711,325 $ 390 $ — $ 1,776,074 30-59 days past due — — 144 — — 1,678 — — 1,822 60-89 days past due — 412 — — 217 2,975 — — 3,604 90 days or more past due — 486 784 761 1,117 13,371 — — 16,519 Total $ 301,547 $ 277,242 $ 176,786 $ 127,624 $ 185,081 $ 729,349 $ 390 $ — $ 1,798,019 Residential real estate Current-period net charge-offs $ — $ (24 ) $ (8 ) $ (11 ) $ (151 ) $ (128 ) $ — $ — $ (322 ) Home equity Loan delinquency: Current $ 16,471 $ 4,047 $ 4,255 $ 1,606 $ 1,051 $ 17,581 $ 582,500 $ 12,514 $ 640,025 30-59 days past due — — — — 40 1,300 1,428 238 3,006 60-89 days past due — — 11 66 — 192 77 8 354 90 days or more past due — — 34 — 127 1,831 1,046 629 3,667 Total $ 16,471 $ 4,047 $ 4,300 $ 1,672 $ 1,218 $ 20,904 $ 585,051 $ 13,389 $ 647,052 Home equity Current-period net charge-offs $ — $ — $ — $ (2 ) $ — $ (69 ) $ (367 ) $ — $ (438 ) Consumer Loan delinquency: Current $ 61,945 $ 100,273 $ 45,087 $ 26,304 $ 15,996 $ 52,419 $ 23,720 $ 181 $ 325,925 30-59 days past due 237 242 117 190 58 522 39 — 1,405 60-89 days past due 96 216 92 82 42 217 26 — 771 90 days or more past due 58 74 130 25 8 193 3 — 491 Total $ 62,336 $ 100,805 $ 45,426 $ 26,601 $ 16,104 $ 53,351 $ 23,788 $ 181 $ 328,592 Consumer Current-period net charge-offs $ (78 ) $ (750 ) $ (457 ) $ (410 ) $ (72 ) $ 43 $ — $ — $ (1,724 ) The following table summarizes other real estate owned and repossessed assets included in other assets: September 30, December 31, (unaudited, in thousands) 2020 2019 Other real estate owned $ 730 $ 4,062 Repossessed assets 8 116 Total other real estate owned and repossessed assets $ 738 $ 4,178 Residential real estate included in other real estate owned at September 30, 2020 and December 31, 2019 was $0.3 million and $0.6 million, respectively. At September 30, 2020 and December 31, 2019, formal foreclosure proceedings were in process on residential real estate loans totaling $1.1 million and $8.1 million, respectively. |