Loans | Note 4 – Loans Major classifications of loans were as follows: September 30, 2019 December 31, 2018 Commercial $ 333,664 $ 314,323 Leases 108,152 78,806 Real estate - commercial 826,780 820,941 Real estate - construction 91,066 108,390 Real estate - residential 388,511 407,068 HELOC 126,309 140,442 Other 1 14,140 14,439 Total loans, excluding deferred loan costs and PCI loans 1,888,622 1,884,409 Net deferred loan costs 2,054 1,653 Total loans, excluding PCI loans 1,890,676 1,886,062 PCI loans, net of purchase accounting adjustments 9,135 10,965 Total loans $ 1,899,811 $ 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 75.4% and 77.9% of the portfolio at September 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 September 30, 2019 Past Due Past Due Due Due Current Nonaccrual Total Loans Accruing Commercial $ - $ - $ - $ - $ 333,516 $ 148 $ 333,664 $ - Leases - - - - 108,078 74 108,152 - Real estate - commercial Owner occupied general purpose 1,397 1,216 - 2,613 140,928 1,183 144,724 - Owner occupied special purpose 1,416 93 - 1,509 173,835 1,591 176,935 - Non-owner occupied general purpose 623 - - 623 328,870 564 330,057 - Non-owner occupied special purpose - - - - 106,043 2,960 109,003 - Retail properties 597 - - 597 51,015 1,122 52,734 - Farm - - - - 13,327 - 13,327 - Real estate - construction Homebuilder 93 - - 93 5,142 - 5,235 - Land - - - - 12,258 - 12,258 - Commercial speculative - - - - 51,991 - 51,991 - All other - - - - 21,488 94 21,582 - Real estate - residential Investor - 496 - 496 68,114 379 68,989 - Multi-family 1 - - 1 183,475 - 183,476 - Owner occupied 106 307 - 413 132,933 2,700 136,046 - HELOC 627 93 18 738 124,556 1,015 126,309 19 Other 1 7 - - 7 16,165 22 16,194 - Total, excluding PCI loans $ 4,867 $ 2,205 $ 18 $ 7,090 $ 1,871,734 $ 11,852 $ 1,890,676 $ 19 PCI loans, net of purchase accounting adjustments 865 - - 865 6,474 1,796 9,135 - Total $ 5,732 $ 2,205 $ 18 $ 7,955 $ 1,878,208 $ 13,648 $ 1,899,811 $ 19 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: September 30, 2019 Special Pass Mention Substandard Doubtful Total Commercial $ 316,680 $ 8,905 $ 8,079 $ - $ 333,664 Leases 108,078 - 74 - 108,152 Real estate - commercial Owner occupied general purpose 140,867 851 3,006 - 144,724 Owner occupied special purpose 170,525 4,819 1,591 - 176,935 Non-owner occupied general purpose 325,621 590 3,846 - 330,057 Non-owner occupied special purpose 106,043 - 2,960 - 109,003 Retail Properties 51,015 597 1,122 - 52,734 Farm 10,899 1,218 1,210 - 13,327 Real estate - construction Homebuilder 5,235 - - - 5,235 Land 12,258 - - - 12,258 Commercial speculative 51,991 - - - 51,991 All other 21,318 - 264 - 21,582 Real estate - residential Investor 68,005 - 984 - 68,989 Multi-Family 183,046 - 430 - 183,476 Owner occupied 132,146 134 3,766 - 136,046 HELOC 124,185 139 1,985 - 126,309 Other 1 15,832 340 22 - 16,194 Total, excluding PCI loans $ 1,843,744 $ 17,593 $ 29,339 $ - $ 1,890,676 PCI loans, net of purchase accounting adjustments 825 - 8,310 - 9,135 Total $ 1,844,569 $ 17,593 $ 37,649 $ - $ 1,899,811 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 $425,000 and $448,000 in residential real estate loans in the process of foreclosure as of September 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 September 30, 2019, and the average recorded investment and interest income recognized for the three and nine months ended September 30, 2019: Three Months Ended Nine Months Ended As of September 30, 2019 September 30, 2019 September 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 74 75 - 43 - 37 - Commercial real estate Owner occupied general purpose 1,254 1,328 - 1,108 2 1,457 5 Owner occupied special purpose 1,591 1,748 - 1,045 - 993 - Non-owner occupied general purpose 564 595 - 566 - 851 - Non-owner occupied special purpose 2,960 3,575 - 2,960 - 1,480 - Retail properties 1,122 1,159 - 1,130 - 561 - Farm - - - - - - - Construction Homebuilder - - - - - - - Land - - - - - - - Commercial speculative - - - - - - - All other 94 131 - 98 - 71 - Residential Investor 379 500 - 381 - 366 - Multi-Family - - - - - - - Owner occupied 3,059 4,595 - 3,078 11 3,209 32 HELOC 1,032 1,407 - 1,075 - 958 1 Other 1 4 4 - 4 - 6 - Total impaired loans with no recorded allowance 12,133 15,117 - 11,488 13 9,989 38 With an allowance recorded Commercial 148 150 110 149 - 74 - Leases - - - 57 - - - Commercial real estate Owner occupied general purpose 125 125 36 395 3 260 11 Owner occupied special purpose - - - - - - - Non-owner occupied general purpose 55 55 1 55 2 1,577 4 Non-owner occupied special purpose - - - - - 1,549 - Retail properties - - - - - - - Farm - - - - - - - Construction Homebuilder - - - - - - - Land - - - - - - - Commercial speculative - - - - - - - All other - - - - - 29 - Residential Investor 791 791 10 795 13 799 35 Multi-Family - - - - - - - Owner occupied 3,280 3,280 55 3,321 37 3,478 117 HELOC 1,359 1,359 55 1,370 20 1,358 59 Other 1 18 20 7 19 - 21 - Total impaired loans with a recorded allowance 5,776 5,780 274 6,161 75 9,145 226 Total impaired loans $ 17,909 $ 20,897 $ 274 $ 17,649 $ 88 $ 19,134 $ 264 1 The “Other” class includes consumer, overdrafts and net deferred costs. 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 December 31, 2018, and the average recorded investment and interest income recognized for the three and nine months ended September 30, 2018: Three Months Ended Nine Months Ended As of December 31, 2018 September 30, 2018 September 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 - - - - - - - Commercial real estate Owner occupied general purpose 1,659 1,782 - 1,263 2 1,035 5 Owner occupied special purpose 395 530 - 417 - 375 - Non-owner occupied general purpose 1,138 1,159 - 91 - 653 - Non-owner occupied special purpose - - - - - - - Retail properties - - - - - - - Farm - - - - - - - Construction Homebuilder - - - - - - - Land - - - - - - - Commercial speculative - - - - - - - All other 49 73 - 121 - 125 - Residential Investor 353 459 - 368 - 369 - Multi-Family - - - - - 2,361 - Owner occupied 3,359 4,882 - 4,050 11 4,532 29 HELOC 884 1,003 - 687 - 880 1 Other 1 7 7 - 15 - 10 - Total impaired loans with no recorded allowance 7,844 9,895 - 7,012 13 10,340 35 With an allowance recorded Commercial - - - - - - - Leases - - - - - - - Commercial real estate Owner occupied general purpose 396 396 3 259 22 259 22 Owner occupied special purpose - - - - - - - Non-owner occupied general purpose 3,098 4,038 97 - - - - Non-owner occupied special purpose 3,099 3,575 139 3,099 - 1,550 - Retail properties - - - - - - - Farm - - - - - - - Construction Homebuilder - - - - - - - Land - - - - - - - Commercial speculative - - - - - - - All other 57 58 1 30 - 29 - Residential Investor 808 808 4 812 11 820 33 Multi-Family - - - - - - - Owner occupied 3,676 3,679 46 3,678 35 3,576 108 HELOC 1,357 1,357 49 1,371 17 1,203 41 Other 1 24 25 13 14 - 13 - Total impaired loans with a recorded allowance 12,515 13,936 352 9,263 85 7,450 204 Total impaired loans $ 20,359 $ 23,831 $ 352 $ 16,275 $ 98 $ 17,790 $ 239 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 September 30, 2019 Nine Months Ended September 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 Non-owner occupied general purpose Other 1 - $ - $ - 1 $ 58 $ 55 Retail properties Other 1 1 1,159 1,122 1 1,159 1,122 Real estate - residential Owner occupied HAMP 2 - - - 3 399 297 HELOC HAMP 2 - - - 1 39 34 Other 1 - - - 1 39 38 Total 1 $ 1,159 $ 1,122 7 $ 1,694 $ 1,546 TDR Modifications TDR Modifications Three Months Ended September 30, 2018 Nine Months Ended September 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 general purpose Other 1 1 $ 427 $ 424 1 $ 427 $ 424 Owner occupied special purpose Other 1 1 110 52 Real estate - residential Owner occupied HAMP 2 1 211 211 3 383 331 Other 1 1 34 29 1 34 29 HELOC HAMP 2 1 26 26 1 26 26 Rate 3 1 24 24 Other 1 2 93 92 9 596 587 Total 6 $ 791 $ 782 17 $ 1,600 $ 1,473 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 September 30, 2019 and September 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 September 30, 2019 and September 30, 2018. The Company acquired non-PCI loans when it purchased the Chicago branch of Talmer Bank and Trust in late 2016 and in its acquisition of ABC Bank in 2018. The accretable discount recorded in the third quarter of 2019 totaled $1.0 million; the balance of the non-PCI loan discount was $6.6 million as of September 30, 2019. In the third quarter of 2018, the accretable discount totaled $775,000; the balance of the non-PCI loan discount was $9.6 million as of September 30, 2018. The accretable discount recorded for the nine months ended 2019 totaled $1.8 million; the balance of the non-PCI loan discount was $6.6 million as of September 30, 2019. For the nine months ended 2018, the accretable discount totaled $2.0 million; the balance of the non-PCI loan discount was $9.6 million as of September 30, 2018. Purchased Accounting Accretion For the Three Months Ended Accretable Discount- Non-PCI Loans Accretable Discount- PCI Loans Non-Accretable Discount- PCI Loans Total Beginning balance, July 1, 2019 $ 1,216 $ 931 $ 5,500 $ 7,647 Accretion (217) (218) (606) (1,041) Transfer - 1 (1) - Ending balance, September 30, 2019 $ 999 $ 714 $ 4,893 $ 6,606 For the Three Months Ended Accretable Discount- Non-PCI Loans Accretable Discount- PCI Loans Non-Accretable Discount- PCI Loans Total Beginning balance, July 1, 2018 $ 2,995 $ 1,373 $ 6,403 $ 10,771 Accretion (312) (129) (334) (775) Transfer (373) (26) - (399) Ending balance, September 30, 2018 $ 2,310 $ 1,218 $ 6,069 $ 9,597 For the Nine 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 (868) (340) (606) (1,814) Charge-offs - (48) (467) (515) Transfer - 3 (3) - Ending balance, September 30, 2019 $ 999 $ 714 $ 4,893 $ 6,606 For the Nine Months Ended Accretable Discount - Non-PCI Loans Accretable Discount - PCI Loans Non-Accretable Discount - PCI Loans Total Beginning balance, January 1, 2018 $ 835 $ - $ - $ 835 Purchases 3,182 1,551 6,536 11,269 Accretion (1,334) (305) (334) (1,973) Transfer (373) (28) (133) (534) Ending balance, September 30, 2018 $ 2,310 $ 1,218 $ 6,069 $ 9,597 |