Loans | Note 4 – Loans Major classifications of loans were as follows: June 30, 2019 December 31, 2018 Commercial $ 337,848 $ 314,323 Leases 98,379 78,806 Real estate - commercial 825,091 820,941 Real estate - construction 93,079 108,390 Real estate - residential 393,547 407,068 HELOC 128,673 140,442 Other 1 13,533 14,439 Total loans, excluding deferred loan costs and PCI loans 1,890,150 1,884,409 Net deferred loan costs 1,959 1,653 Total loans, excluding PCI loans 1,892,109 1,886,062 PCI loans, net of purchase accounting adjustments 10,834 10,965 Total loans $ 1,902,943 $ 1,897,027 1 The “Other” class includes consumer and overdrafts. It is the policy of the Company to review each prospective credit prior to making a loan in order to determine if an adequate level of security or collateral has been obtained. The type of collateral, when required, will vary from liquid assets to real estate. The Company’s access to collateral, in the event of borrower default, is assured through adherence to lending laws, the Company’s lending standards and credit monitoring procedures. With selected exceptions, the Bank makes loans solely within its market area. There are no significant concentrations of loans where the customers’ ability to honor loan terms is dependent upon a single economic sector, although the real estate related categories listed above represent 75.7% and 77.9% of the portfolio at June 30, 2019, and December 31, 2018, respectively. Aged analysis of past due loans by class of loans was as follows: Recorded Investment 90 days or 90 Days or Greater Past 30-59 Days 60-89 Days Greater Past Total Past Due and June 30, 2019 Past Due Past Due Due Due Current Nonaccrual Total Loans Accruing Commercial $ - $ - $ - $ - $ 337,697 $ 151 $ 337,848 $ - Leases 143 - - 143 98,111 125 98,379 - Real estate - commercial Owner occupied general purpose 654 - - 654 145,155 1,395 147,204 - Owner occupied special purpose 828 - - 828 186,249 499 187,576 - Non-owner occupied general purpose 2,241 149 - 2,390 323,258 568 326,216 - Non-owner occupied special purpose 144 - - 144 97,051 2,960 100,155 - Retail properties 604 - - 604 48,793 1,138 50,535 - Farm 1,210 - - 1,210 12,195 - 13,405 - Real estate - construction Homebuilder - - - - 4,370 - 4,370 - Land 342 - - 342 2,625 - 2,967 - Commercial speculative - - - - 59,216 - 59,216 - All other - - - - 26,424 102 26,526 - Real estate - residential Investor 685 140 - 825 67,782 383 68,990 - Multi-family 69 - - 69 191,695 - 191,764 - Owner occupied 553 202 - 755 129,413 2,625 132,793 - HELOC 331 138 - 469 127,085 1,119 128,673 - Other 1 6 - - 6 15,462 24 15,492 - Total, excluding PCI loans $ 7,810 $ 629 $ - $ 8,439 $ 1,872,581 $ 11,089 $ 1,892,109 $ - PCI loans, net of purchase accounting adjustments 449 - - 449 7,029 3,356 10,834 - Total $ 8,259 $ 629 $ - $ 8,888 $ 1,879,610 $ 14,445 $ 1,902,943 $ - Recorded Investment 90 days or 90 Days or Greater Past 30-59 Days 60-89 Days Greater Past Total Past Due and December 31, 2018 Past Due Past Due Due Due Current Nonaccrual Total Loans Accruing Commercial $ 58 $ - $ 352 $ 410 $ 313,913 $ - $ 314,323 $ 361 Leases - - - - 78,806 - 78,806 - Real estate - commercial Owner occupied general purpose 1,768 - 33 1,801 160,892 1,579 164,272 36 Owner occupied special purpose 826 135 - 961 192,426 395 193,782 - Non-owner occupied general purpose 2,832 203 - 3,035 286,115 4,236 293,386 - Non-owner occupied special purpose - - - - 106,036 3,099 109,135 - Retail properties - 620 - 620 45,968 - 46,588 - Farm - - - - 13,778 - 13,778 - Real estate - construction Homebuilder - - - - 5,102 - 5,102 - Land 266 - - 266 2,478 - 2,744 - Commercial speculative - - 350 350 55,060 - 55,410 355 All other - - - - 45,028 106 45,134 - Real estate - residential Investor 801 156 - 957 69,148 353 70,458 - Multi-family 545 - 179 724 195,504 - 196,228 180 Owner occupied 1,241 705 - 1,946 135,360 3,076 140,382 - HELOC 775 - - 775 138,801 866 140,442 - Other 1 53 5 3 61 16,000 31 16,092 3 Total, excluding PCI loans $ 9,165 $ 1,824 $ 917 $ 11,906 $ 1,860,415 $ 13,741 $ 1,886,062 $ 935 PCI loans, net of purchase accounting adjustments 1,452 - - 1,452 7,248 2,265 10,965 - Total $ 10,617 $ 1,824 $ 917 $ 13,358 $ 1,867,663 $ 16,006 $ 1,897,027 $ 935 1 The “Other” class includes consumer, overdrafts and net deferred costs. Credit Quality Indicators The Company categorizes loans into credit risk categories based on current financial information, overall debt service coverage, comparison to industry averages, historical payment experience, and current economic trends. This analysis includes loans with outstanding balances or commitments greater than $50,000 and excludes homogeneous loans such as home equity lines of credit and residential mortgages. Loans with a classified risk rating are reviewed quarterly regardless of size or loan type. The Company uses the following definitions for classified risk ratings: Special Mention. Loans classified as special mention have a potential weakness that deserves management’s close attention. If left uncorrected, these potential weaknesses may result in deterioration of the repayment prospects for the loan at some future date. Substandard. Loans classified as substandard are inadequately protected by the current net worth and paying capacity of the obligor or of the collateral pledged, if any. Loans so classified 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. The substandard credit quality indicator includes both potential problem loans that are currently performing and nonperforming loans. Doubtful. Loans classified as doubtful have all the weaknesses inherent in those classified as substandard, with the added characteristic that the weaknesses make collection or liquidation in full, on the basis of currently existing facts, conditions, and values, highly questionable and improbable. Credits that are not covered by the definitions above are pass credits, which are not considered to be adversely rated. Credit Quality Indicators by class of loans were as follows: June 30, 2019 Special Pass Mention Substandard Doubtful Total Commercial $ 326,965 $ 3,179 $ 7,704 $ - $ 337,848 Leases 98,254 - 125 - 98,379 Real estate - commercial Owner occupied general purpose 142,385 1,357 3,462 - 147,204 Owner occupied special purpose 175,763 4,880 6,933 - 187,576 Non-owner occupied general purpose 320,735 788 4,693 - 326,216 Non-owner occupied special purpose 97,195 - 2,960 - 100,155 Retail Properties 48,793 604 1,138 - 50,535 Farm 10,977 1,218 1,210 - 13,405 Real estate - construction Homebuilder 4,370 - - - 4,370 Land 2,967 - - - 2,967 Commercial speculative 59,216 - - - 59,216 All other 26,253 - 273 - 26,526 Real estate - residential Investor 67,961 - 1,029 - 68,990 Multi-Family 191,271 - 493 - 191,764 Owner occupied 128,885 135 3,773 - 132,793 HELOC 126,455 140 2,078 - 128,673 Other 1 15,468 - 24 - 15,492 Total, excluding PCI loans $ 1,843,913 $ 12,301 $ 35,895 $ - $ 1,892,109 PCI loans, net of purchase accounting adjustments 820 1,725 8,289 - 10,834 Total $ 1,844,733 $ 14,026 $ 44,184 $ - $ 1,902,943 December 31, 2018 Special Pass Mention Substandard Doubtful Total Commercial $ 305,993 $ 8,193 $ 137 $ - $ 314,323 Leases 78,806 - - - 78,806 Real estate - commercial Owner occupied general purpose 157,334 1,660 5,278 - 164,272 Owner occupied special purpose 186,218 3,429 4,135 - 193,782 Non-owner occupied general purpose 284,818 202 8,366 - 293,386 Non-owner occupied special purpose 104,526 1,510 3,099 - 109,135 Retail Properties 44,805 - 1,783 - 46,588 Farm 11,307 1,249 1,222 - 13,778 Real estate - construction Homebuilder 5,102 - - - 5,102 Land 2,744 - - - 2,744 Commercial speculative 55,410 - - - 55,410 All other 42,524 - 2,610 - 45,134 Real estate - residential Investor 69,242 - 1,216 - 70,458 Multi-Family 195,249 - 979 - 196,228 Owner occupied 135,858 - 4,524 - 140,382 HELOC 138,553 - 1,889 - 140,442 Other 1 16,061 - 31 - 16,092 Total, excluding PCI loans $ 1,834,550 $ 16,243 $ 35,269 $ - $ 1,886,062 PCI loans, net of purchase accounting adjustments 907 2,906 7,152 - 10,965 Total $ 1,835,457 $ 19,149 $ 42,421 $ - $ 1,897,027 1 The “Other” class includes consumer, overdrafts and net deferred costs. The Company had $519,000 and $448,000 in residential real estate loans in the process of foreclosure as of June 30, 2019, and December 31, 2018, respectively. The following tables set forth the recorded investments, unpaid principal balance and related allowance, excluding purchased credit-impaired loans, by class of loans as of June 30, 2019 and for the three and six months then ended: Three Months Ended Six Months Ended As of June 30, 2019 June 30, 2019 June 30, 2019 Unpaid Average Interest Average Interest Recorded Principal Related Recorded Income Recorded Income Investment Balance Allowance Investment Recognized Investment Recognized With no related allowance recorded Commercial $ - $ - $ - $ - $ - $ - $ - Leases 11 11 - 63 - 6 - Commercial real estate Owner occupied general purpose 963 1,163 - 1,386 2 1,311 3 Owner occupied special purpose 499 652 - 508 - 447 - Non-owner occupied general purpose 568 590 - 572 - 853 - Non-owner occupied special purpose 2,960 3,575 - 2,960 - 1,480 - Retail properties 1,138 1,159 - 569 - 569 - Farm - - - - - - - Construction Homebuilder - - - - - - - Land - - - - - - - Commercial speculative - - - - - - - All other 102 132 - 102 - 75 - Residential Investor 383 500 - 360 - 368 - Multi-Family - - - - - - - Owner occupied 3,096 4,588 - 3,354 11 3,228 21 HELOC 1,118 1,483 - 1,039 1 1,001 1 Other 1 4 5 - 5 - 5 - Total impaired loans with no recorded allowance 10,842 13,858 - 10,918 14 9,343 25 With an allowance recorded Commercial 151 151 - 75 - 76 - Leases 114 154 125 57 - 57 - Commercial real estate Owner occupied general purpose 664 685 199 419 2 530 8 Owner occupied special purpose - - - - - - - Non-owner occupied general purpose 56 57 1 1,512 - 1,577 2 Non-owner occupied special purpose - - - - - 1,549 - Retail properties - - - - - - - Farm - - - - - - - Construction Homebuilder - - - - - - - Land - - - - - - - Commercial speculative - - - - - - - All other - - - - - 29 - Residential Investor 798 798 4 800 11 803 22 Multi-Family - - - - - - - Owner occupied 3,363 3,363 41 3,402 41 3,519 80 HELOC 1,381 1,381 76 1,402 19 1,369 39 Other 1 20 21 9 21 - 22 - Total impaired loans with a recorded allowance 6,547 6,610 455 7,688 73 9,531 151 Total impaired loans $ 17,389 $ 20,468 $ 455 $ 18,606 $ 87 $ 18,874 $ 176 1 The “Other” class includes consumer, overdrafts and net deferred costs. Impaired loans by class of loans as of December 31, 2018, and for the three and six months ended June 30, 2018, were as follows: Three Months Ended Six Months Ended As of December 31, 2018 June 30, 2018 June 30, 2018 Unpaid Average Interest Average Interest Recorded Principal Related Recorded Income Recorded Income Investment Balance Allowance Investment Recognized Investment Recognized With no related allowance recorded Commercial $ - $ - $ - $ - $ - $ - $ - Leases - - - - - 89 - Commercial real estate Owner occupied general purpose 1,659 1,782 - 645 3 683 3 Owner occupied special purpose 395 530 - 433 - 384 - Non-owner occupied general purpose 1,138 1,159 - 40 - 601 - Non-owner occupied special purpose - - - - - - - Retail properties - - - - - 541 - Farm - - - - - - - Construction Homebuilder - - - - - - - Land - - - - - - - Commercial speculative - - - - - - - All other 49 73 - 195 - 197 - Residential Investor 353 459 - 366 - 371 - Multi-Family - - - - - 2,362 - Owner occupied 3,359 4,882 - 4,696 9 4,726 18 HELOC 884 1,003 - 933 1 933 1 Other 1 7 7 - 17 - 11 - Total impaired loans with no recorded allowance 7,844 9,895 - 7,325 13 10,898 22 With an allowance recorded Commercial - - - - - - - Leases - - - - - - - Commercial real estate Owner occupied general purpose 396 396 3 152 - - - Owner occupied special purpose - - - - - - - Non-owner occupied general purpose 3,098 4,038 97 - - - - Non-owner occupied special purpose 3,099 3,575 139 3,337 - 1,550 - Retail properties - - - - - - - Farm - - - - - - - Construction Homebuilder - - - - - - - Land - - - - - - - Commercial speculative - - - - - - - All other 57 58 1 - - - - Residential Investor 808 808 4 819 11 822 22 Multi-Family - - - - - - - Owner occupied 3,676 3,679 46 3,661 36 3,544 73 HELOC 1,357 1,357 49 1,232 13 1,153 24 Other 1 24 25 13 2 - 2 - Total impaired loans with a recorded allowance 12,515 13,936 352 9,203 60 7,071 119 Total impaired loans $ 20,359 $ 23,831 $ 352 $ 16,528 $ 73 $ 17,969 $ 141 1 The “Other” class includes consumer, overdrafts and net deferred costs. Troubled debt restructurings (“TDRs”) are loans for which the contractual terms have been modified and both of these conditions exist: (1) there is a concession to the borrower and (2) the borrower is experiencing financial difficulties. Loans are restructured on a case-by-case basis during the loan collection process with modifications generally initiated at the request of the borrower. These modifications may include reduction in interest rates, extension of term, deferrals of principal, and other modifications. The Bank participates in the U.S. Department of the Treasury’s (the “Treasury”) Home Affordable Modification Program (“HAMP”) which gives qualifying homeowners an opportunity to refinance into more affordable monthly payments. The specific allocation of the allowance for loan and lease losses for TDRs is determined by calculating the present value of the TDR cash flows by discounting the original payment less an assumption for probability of default at the original note’s issue rate, and adding this amount to the present value of collateral less selling costs. If the resulting amount is less than the recorded book value, the Bank either establishes a valuation allowance (i.e., specific reserve) as a component of the allowance for loan and lease losses or charges off the impaired balance if it determines that such amount is a confirmed loss. This method is used consistently for all segments of the portfolio. The allowance for loan and lease losses also includes an allowance based on a loss migration analysis for each loan category on loans and leases that are not individually evaluated for specific impairment. All loans charged-off, including TDRs charged-off, are factored into this calculation by portfolio segment. TDRs that were modified during the period are as follows: TDR Modifications TDR Modifications Three Months Ended June 30, 2019 Six Months Ended June 30, 2019 # of Pre-modification Post-modification # of Pre-modification Post-modification contracts recorded investment recorded investment contracts recorded investment recorded investment Troubled debt restructurings Real estate - commercial Investor occupied general purpose Other 1 - $ - $ - 1 $ 58 $ 57 Real estate - residential Owner occupied HAMP 2 2 294 292 3 399 299 HELOC HAMP 2 - - - 1 39 34 Other 1 - - - 1 39 39 Total 2 $ 294 $ 292 6 $ 535 $ 429 TDR Modifications TDR Modifications Three Months Ended June 30, 2018 Six Months Ended June 30, 2018 # of Pre-modification Post-modification # of Pre-modification Post-modification contracts recorded investment recorded investment contracts recorded investment recorded investment Troubled debt restructurings Real estate - commercial Owner occupied special purpose Other 1 1 $ 110 $ 56 1 $ 110 $ 56 Real estate - residential Owner occupied HAMP 2 1 49 39 1 49 39 HELOC Rate 3 1 24 24 Other 1 3 305 287 7 523 503 Total 5 $ 464 $ 382 10 $ 706 $ 622 1 Other: Change of terms from bankruptcy court. 2 HAMP: Home Affordable Modification Program. 3 Rate: Refers to interest rate reduction. TDRs are classified as being in default on a case-by-case basis when they fail to be in compliance with the modified terms. There was no TDR default activity for the periods ended June 30, 2019 and June 30, 2018, for loans that were restructured within the 12 month period prior to default. The following table details the accretable discount on all of the Company’s purchased loans, both non-PCI loans and PCI loans as of June 30, 2019. The Company’s PCI loans were recorded commensurate with the second quarter 2018 acquisition of ABC Bank; no PCI loans were held prior to that time. Non-PCI loan activity during the first quarter of 2018 stemmed from the Company’s acquisition of the Chicago branch of Talmer Bank and Trust in late 2016. The accretable discount recorded in the second quarter of 2019 totaled $1.1 million; the balance of the non-PCI loan discount was $10.8 million as of June 30, 2018. Purchased Accounting Accretion (dollars in thousands) For the Three Months Ended Accretable Discount- Non-PCI Loans Accretable Discount- PCI Loans Non-Accretable Discount- PCI Loans Total Beginning balance, April 1, 2019 $ 1,502 $ 1,085 $ 5,969 $ 8,556 Accretion (286) (108) - (394) Charge-offs - (48) (467) (515) Transfer - 2 (2) - Balance, June 30, 2019 $ 1,216 $ 931 $ 5,500 $ 7,647 For the Six Months Ended Accretable Discount - Non-PCI Loans Accretable Discount - PCI Loans Non-Accretable Discount - PCI Loans Total Beginning balance, January 1, 2019 $ 1,867 $ 1,099 $ 5,969 $ 8,935 Accretion (651) (122) (773) Charge-offs (48) (467) (515) Transfer 2 (2) - Balance, June 30, 2019 $ 1,216 $ 931 $ 5,500 $ 7,647 |