LOANS/LEASES RECEIVABLE | NOTE 3 – LOANS/LEASES RECEIVABLE The composition of the loan/lease portfolio as of March 31, 2019 and December 31, 2018 is presented as follows: As of March 31, As of December 31, 2019 2018 (dollars in thousands) C&I loans * $ 1,479,247 $ 1,429,410 CRE loans Owner-occupied CRE 488,827 500,654 Commercial construction, land development, and other land 267,830 236,787 Other non owner-occupied CRE 1,034,188 1,028,670 1,790,845 1,766,111 Direct financing leases ** 108,543 117,969 Residential real estate loans *** 288,502 290,759 Installment and other consumer loans 123,087 119,381 3,790,224 3,723,630 Plus deferred loan/lease origination costs, net of fees 9,208 9,124 3,799,432 3,732,754 Less allowance (41,164) (39,847) $ 3,758,268 $ 3,692,907 ** Direct financing leases: Net minimum lease payments to be received $ 119,914 $ 130,371 Estimated unguaranteed residual values of leased assets 745 828 Unearned lease/residual income (12,116) (13,230) 108,543 117,969 Plus deferred lease origination costs, net of fees 3,158 3,642 111,701 121,611 Less allowance (1,606) (1,792) $ 110,095 $ 119,819 * Includes equipment financing agreements outstanding at m2, totaling $112.8 million and $103.4 million as of March 31, 2019 and December 31, 2018, respectively. ** Management performs an evaluation of the estimated unguaranteed residual values of leased assets on an annual basis, at a minimum. The evaluation consists of discussions with reputable and current vendors, which is combined with management's expertise and understanding of the current states of particular industries to determine informal valuations of the equipment. As necessary and where available, management will utilize valuations by independent appraisers. The large majority of leases with residual values contain a lease options rider, which requires the lessee to pay the residual value directly, finance the payment of the residual value, or extend the lease term to pay the residual value. In these cases, the residual value is protected and the risk of loss is minimal. There were no losses related to residual values for the three months ended March 31, 2019 and 2018. *** Includes residential real estate loans held for sale totaling $2.0 million and $1.3 million as of March 31, 2019 and December 31, 2018, respectively. Changes in accretable yield for acquired loans were as follows: Three months ended March 31, 2019 PCI Performing Loans Loans Total (dollars in thousands) Balance at the beginning of the period $ (667) $ (9,656) $ (10,324) Accretion recognized 348 826 1,174 Balance at the end of the period $ (319) $ (8,830) $ (9,150) Three months ended March 31, 2018 PCI Performing Loans Loans Total (dollars in thousands) Balance at the beginning of the period $ (191) $ (6,280) $ (6,471) Accretion recognized 34 621 655 Balance at the end of the period $ (157) $ (5,659) $ (5,816) The aging of the loan/lease portfolio by classes of loans/leases as of March 31, 2019 and December 31, 2018 is presented as follows: As of March 31, 2019 Accruing Past 30-59 Days 60-89 Days Due 90 Days or Nonaccrual Classes of Loans/Leases Current Past Due Past Due More Loans/Leases Total (dollars in thousands) C&I $ 1,466,599 $ 1,479 $ 7,171 $ — $ 3,998 $ 1,479,247 CRE Owner-Occupied CRE 487,774 238 613 — 202 488,827 Commercial Construction, Land Development, and Other Land 266,591 699 236 — 304 267,830 Other Non Owner-Occupied CRE 1,028,663 299 400 — 4,826 1,034,188 Direct Financing Leases 105,451 1,151 196 — 1,745 108,543 Residential Real Estate 281,729 4,993 100 — 1,680 288,502 Installment and Other Consumer 121,943 406 26 61 651 123,087 $ 3,758,750 $ 9,265 $ 8,742 $ 61 $ 13,406 $ 3,790,224 As a percentage of total loan/lease portfolio 99.18 % 0.24 % 0.23 % 0.00 % 0.35 % 100.00 % As of December 31, 2018 Accruing Past 30-59 Days 60-89 Days Due 90 Days or Nonaccrual Classes of Loans/Leases Current Past Due Past Due More Loans/Leases Total (dollars in thousands) C&I $ 1,423,406 $ 930 $ 597 $ 389 $ 4,088 $ 1,429,410 CRE Owner-Occupied CRE 500,138 — 193 107 216 500,654 Commercial Construction, Land Development, and Other Land 234,704 1,764 — — 319 236,787 Other Non Owner-Occupied CRE 1,022,664 484 — — 5,522 1,028,670 Direct Financing Leases 114,078 1,642 488 — 1,761 117,969 Residential Real Estate 284,844 3,877 206 89 1,743 290,759 Installment and Other Consumer 118,343 356 24 47 611 119,381 $ 3,698,177 $ 9,053 $ 1,508 $ 632 $ 14,260 $ 3,723,630 As a percentage of total loan/lease portfolio 99.32 % 0.24 % 0.04 % 0.02 % 0.38 % 100.00 % NPLs by classes of loans/leases as of March 31, 2019 and December 31, 2018 are presented as follows: As of March 31, 2019 Accruing Past Due 90 Days or Nonaccrual Percentage of Classes of Loans/Leases More* Loans/Leases* Accruing TDRs Total NPLs Total NPLs (dollars in thousands) C&I $ — $ 3,998 $ 551 $ 4,549 26.35 % CRE Owner-Occupied CRE — 202 104 306 1.77 % Commercial Construction, Land Development, and Other Land — 304 — 304 1.76 % Other Non Owner-Occupied CRE — 4,826 2,984 7,810 45.25 % Direct Financing Leases — 1,745 155 1,900 11.01 % Residential Real Estate — 1,680 — 1,680 9.73 % Installment and Other Consumer 61 651 — 712 4.12 % $ 61 $ 13,406 $ 3,794 $ 17,261 100.00 % * Nonaccrual loans/leases included $1.5 million of TDRs, including $249 thousand in C&I loans, $679 thousand in CRE loans, $279 thousand in direct financing leases, $291 thousand in residential real estate loans, and $3 thousand in installment loans. As of December 31, 2018 Accruing Past Due 90 Days or Nonaccrual Percentage of Classes of Loans/Leases More* Loans/Leases ** Accruing TDRs Total NPLs Total NPLs (dollars in thousands) C&I $ 389 $ 4,088 $ 454 $ 4,931 26.58 % CRE Owner-Occupied CRE 107 216 — 323 1.74 % Commercial Construction, Land Development, and Other Land — 319 — 319 1.72 % Other Non Owner-Occupied CRE — 5,522 2,984 8,506 45.86 % Direct Financing Leases — 1,761 111 1,872 10.09 % Residential Real Estate 89 1,743 100 1,932 10.41 % Installment and Other Consumer 47 611 9 667 3.60 % $ 632 $ 14,260 $ 3,658 $ 18,550 100.00 % * As of December 31, 2018 accruing past due 90 days or more included $496 thousand of TDRs, including $389 thousand in C&I loans and $107 thousand in CRE loans. ** Nonaccrual loans/leases included $2.3 million of TDRs, including $265 thousand in C&I loans, $1.4 million in CRE loans, $321 thousand in direct financing leases, $344 thousand in residential real estate loans, and $3 thousand in installment loans. Changes in the allowance by portfolio segment for the three months ended March 31, 2019 and 2018, respectively, are presented as follows: Three Months Ended March 31, 2019 Direct Financing Residential Real Installment and C&I CRE Leases Estate Other Consumer Total (dollars in thousands) Balance, beginning $ 16,420 $ 17,719 $ 1,792 $ 2,557 $ 1,359 $ 39,847 Provisions (credits) charged to expense 1,007 534 445 (18) 166 2,134 Loans/leases charged off (334) — (652) — (74) (1,060) Recoveries on loans/leases previously charged off 166 50 21 — 6 243 Balance, ending $ 17,259 $ 18,303 $ 1,606 $ 2,539 $ 1,457 $ 41,164 Three Months Ended March 31, 2018 Direct Financing Residential Real Installment and C&I CRE Leases Estate Other Consumer Total (dollars in thousands) Balance, beginning $ 14,323 $ 13,963 $ 2,382 $ 2,466 $ 1,222 $ 34,356 Provisions (credits) charged to expense 808 965 605 (39) 201 2,540 Loans/leases charged off (95) — (284) (52) (5) (436) Recoveries on loans/leases previously charged off 30 10 27 — 6 73 Balance, ending $ 15,066 $ 14,938 $ 2,730 $ 2,375 $ 1,424 $ 36,533 The allowance by impairment evaluation and by portfolio segment as of March 31, 2019 and December 31, 2018 is presented as follows: As of March 31, 2019 Direct Financing Residential Real Installment and C&I CRE Leases Estate Other Consumer Total (dollars in thousands) Allowance for impaired loans/leases $ 841 $ 2,113 $ 142 $ 236 $ 107 $ 3,439 Allowance for nonimpaired loans/leases 16,418 16,190 1,464 2,303 1,350 37,725 $ 17,259 $ 18,303 $ 1,606 $ 2,539 $ 1,457 $ 41,164 Impaired loans/leases $ 4,301 $ 10,155 $ 2,185 $ 1,693 $ 925 $ 19,259 Nonimpaired loans/leases 1,474,946 1,780,690 106,358 286,809 122,162 3,770,965 $ 1,479,247 $ 1,790,845 $ 108,543 $ 288,502 $ 123,087 $ 3,790,224 Allowance as a percentage of impaired loans/leases 19.55 % 20.81 % 6.50 % 13.94 % 11.57 % 17.86 % Allowance as a percentage of nonimpaired loans/leases 1.11 % 0.91 % 1.38 % 0.80 % 1.11 % 1.00 % Total allowance as a percentage of total loans/leases 1.17 % 1.02 % 1.48 % 0.88 % 1.18 % 1.08 % As of December 31, 2018 Direct Financing Residential Real Installment and C&I CRE Leases Estate Other Consumer Total (dollars in thousands) Allowance for impaired loans/leases $ 973 $ 2,124 $ 194 $ 257 $ 111 $ 3,659 Allowance for nonimpaired loans/leases 15,447 15,595 1,598 2,300 1,248 36,188 $ 16,420 $ 17,719 $ 1,792 $ 2,557 $ 1,359 $ 39,847 Impaired loans/leases $ 4,499 $ 10,447 $ 2,249 $ 2,110 $ 898 $ 20,203 Nonimpaired loans/leases 1,424,911 1,755,664 115,720 288,649 118,483 3,703,427 $ 1,429,410 $ 1,766,111 $ 117,969 $ 290,759 $ 119,381 $ 3,723,630 Allowance as a percentage of impaired loans/leases 21.62 % 20.33 % 8.63 % 12.18 % 12.38 % 18.11 % Allowance as a percentage of nonimpaired loans/leases 1.08 % 0.89 % 1.38 % 0.80 % 1.05 % 0.98 % Total allowance as a percentage of total loans/leases 1.15 % 1.00 % 1.52 % 0.88 % 1.14 % 1.07 % Information for impaired loans/leases is presented in the tables below. The recorded investment represents customer balances net of any partial charge-offs recognized on the loan/lease. The unpaid principal balance represents the recorded balance outstanding on the loan/lease prior to any partial charge-offs. Loans/leases, by classes of financing receivable, considered to be impaired as of and for the three months ended March 31, 2019 are presented as follows: Interest Income Average Recognized for Recorded Unpaid Principal Related Recorded Interest Income Cash Payments Classes of Loans/Leases Investment Balance Allowance Investment Recognized Received (dollars in thousands) Impaired Loans/Leases with No Specific Allowance Recorded: C&I $ 2,256 $ 2,300 $ — $ 2,124 $ 23 $ 23 CRE Owner-Occupied CRE 104 104 — 106 6 6 Commercial Construction, Land Development, and Other Land 500 500 — 503 7 7 Other Non Owner-Occupied CRE 1,675 1,675 — 1,687 22 22 Direct Financing Leases 1,948 1,948 — 2,011 11 11 Residential Real Estate 705 779 — 713 — — Installment and Other Consumer 778 778 — 770 3 3 $ 7,966 $ 8,084 $ — $ 7,914 $ 72 $ 72 Impaired Loans/Leases with Specific Allowance Recorded: C&I $ 2,045 $ 2,045 $ 841 $ 1,946 $ 9 $ 9 CRE Owner-Occupied CRE 289 646 33 297 — — Commercial Construction, Land Development, and Other Land 144 144 28 146 — — Other Non Owner-Occupied CRE 7,443 7,443 2,052 7,510 48 48 Direct Financing Leases 237 237 142 206 — — Residential Real Estate 988 988 236 915 1 1 Installment and Other Consumer 147 147 107 137 — — $ 11,293 $ 11,650 $ 3,439 $ 11,157 $ 58 $ 58 Total Impaired Loans/Leases: C&I $ 4,301 $ 4,345 $ 841 $ 4,070 $ 32 $ 32 CRE Owner-Occupied CRE 393 750 33 403 6 6 Commercial Construction, Land Development, and Other Land 644 644 28 649 7 7 Other Non Owner-Occupied CRE 9,118 9,118 2,052 9,197 70 70 Direct Financing Leases 2,185 2,185 142 2,217 11 11 Residential Real Estate 1,693 1,767 236 1,628 1 1 Installment and Other Consumer 925 925 107 907 3 3 $ 19,259 $ 19,734 $ 3,439 $ 19,071 $ 130 $ 130 Loans/leases, by classes of financing receivable, considered to be impaired as of and for the three months ended March 31, 2018 are presented as follows: Interest Income Average Recognized for Recorded Unpaid Principal Related Recorded Interest Income Cash Payments Classes of Loans/Leases Investment Balance Allowance Investment Recognized Received (dollars in thousands) Impaired Loans/Leases with No Specific Allowance Recorded: C&I $ 5,039 $ 5,053 $ — $ 5,298 $ 75 $ 75 CRE Owner-Occupied CRE 289 289 — 289 6 6 Commercial Construction, Land Development, and Other Land — — — — — — Other Non Owner-Occupied CRE 1,227 1,227 — 1,236 — — Direct Financing Leases 1,928 1,928 — 2,356 6 6 Residential Real Estate 912 987 — 884 — — Installment and Other Consumer 141 141 — 120 — — $ 9,536 $ 9,625 $ — $ 10,183 $ 87 $ 87 Impaired Loans/Leases with Specific Allowance Recorded: C&I $ 958 $ 958 $ 567 $ 825 $ 2 $ 2 CRE Owner-Occupied CRE 148 148 44 150 — — Commercial Construction, Land Development, and Other Land 5,430 5,430 1,627 5,137 — — Other Non Owner-Occupied CRE — — — — — — Direct Financing Leases 1,048 1,048 628 963 — — Residential Real Estate 547 570 249 544 3 3 Installment and Other Consumer 140 140 112 128 — — $ 8,271 $ 8,294 $ 3,227 $ 7,747 $ 5 $ 5 Total Impaired Loans/Leases: C&I $ 5,997 $ 6,011 $ 567 $ 6,123 $ 77 $ 77 CRE Owner-Occupied CRE 437 437 44 439 6 6 Commercial Construction, Land Development, and Other Land 5,430 5,430 1,627 5,137 — — Other Non Owner-Occupied CRE 1,227 1,227 — 1,236 — — Direct Financing Leases 2,976 2,976 628 3,319 6 6 Residential Real Estate 1,459 1,557 249 1,428 3 3 Installment and Other Consumer 281 281 112 248 — — $ 17,807 $ 17,919 $ 3,227 $ 17,930 $ 92 $ 92 Loans/leases, by classes of financing receivable, considered to be impaired as of December 31, 2018 are presented as follows: Unpaid Recorded Principal Related Classes of Loans/Leases Investment Balance Allowance (dollars in thousands) Impaired Loans/Leases with No Specific Allowance Recorded: C&I $ 1,846 $ 4,540 $ — CRE Owner-Occupied CRE 106 106 — Commercial Construction, Land Development, and Other Land 507 507 — Other Non Owner-Occupied CRE 1,804 1,804 — Direct Financing Leases 1,929 1,929 — Residential Real Estate 984 1,058 — Installment and Other Consumer 762 762 — $ 7,938 $ 10,706 $ — Impaired Loans/Leases with Specific Allowance Recorded: C&I $ 2,653 $ 2,653 $ 973 CRE Owner-Occupied CRE 304 660 39 Commercial Construction, Land Development, and Other Land 149 149 33 Other Non Owner-Occupied CRE 7,577 7,577 2,052 Direct Financing Leases 320 320 194 Residential Real Estate 1,126 1,126 257 Installment and Other Consumer 136 136 111 $ 12,265 $ 12,621 $ 3,659 Total Impaired Loans/Leases: C&I $ 4,499 $ 7,193 $ 973 CRE Owner-Occupied CRE 410 766 39 Commercial Construction, Land Development, and Other Land 656 656 33 Other Non Owner-Occupied CRE 9,381 9,381 2,052 Direct Financing Leases 2,249 2,249 194 Residential Real Estate 2,110 2,184 257 Installment and Other Consumer 898 898 111 $ 20,203 $ 23,327 $ 3,659 Impaired loans/leases for which no allowance has been provided have adequate collateral, based on management's current estimates. For C&I and CRE loans, the Company's credit quality indicator consists of internally assigned risk ratings. Each commercial loan is assigned a risk rating upon origination. The risk rating is reviewed every 15 months, at a minimum, and on an as-needed basis depending on the specific circumstances of the loan. For certain C&I loans (equipment financing agreements), direct financing leases, residential real estate loans, and installment and other consumer loans, the Company's credit quality indicator is performance determined by delinquency status. Delinquency status is updated daily by the Company's loan system. For each class of financing receivable, the following presents the recorded investment by credit quality indicator as of March 31, 2019 and December 31, 2018: As of March 31, 2019 CRE Non-Owner Occupied Commercial Construction, Land Owner-Occupied Development, As a % of Internally Assigned Risk Rating C&I CRE and Other Land Other CRE Total Total (dollars in thousands) Pass (Ratings 1 through 5) $ 1,333,088 $ 481,630 $ 263,078 $ 1,011,063 $ 3,088,859 97.83 % Special Mention (Rating 6) 17,813 4,721 65 2,170 24,769 0.78 % Substandard (Rating 7) 15,578 2,476 4,687 20,955 43,696 1.38 % Doubtful (Rating 8) — — — — — — % $ 1,366,479 $ 488,827 $ 267,830 $ 1,034,188 $ 3,157,324 100.00 % As of March 31, 2019 Direct Financing Residential Real Installment and As a % of Delinquency Status * C&I Leases Estate Other Consumer Total Total (dollars in thousands) Performing $ 112,371 $ 106,642 $ 286,822 $ 122,374 $ 628,209 99.26 % Nonperforming 397 1,901 1,680 713 4,691 0.74 % $ 112,768 $ 108,543 $ 288,502 $ 123,087 $ 632,900 100.00 % As of December 31, 2018 CRE Non-Owner Occupied Commercial Construction, Land Owner-Occupied Development, As a % of Internally Assigned Risk Rating C&I CRE and Other Land Other CRE Total Total (dollars in thousands) Pass (Ratings 1 through 5) $ 1,294,418 $ 487,949 $ 230,473 $ 1,008,626 $ 3,021,466 97.72 % Special Mention (Rating 6) 23,302 9,599 3,848 5,309 42,058 1.36 % Substandard (Rating 7) 8,286 3,106 2,466 14,735 28,593 0.92 % Doubtful (Rating 8) — — — — — — % $ 1,326,006 $ 500,654 $ 236,787 $ 1,028,670 $ 3,092,117 100.00 % As of December 31, 2018 Direct Financing Residential Real Installment and As a % of Delinquency Status * C&I Leases Estate Other Consumer Total Total (dollars in thousands) Performing $ 102,713 $ 116,097 $ 288,827 $ 118,714 $ 626,351 99.18 % Nonperforming 691 1,872 1,932 667 5,162 0.82 % $ 103,404 $ 117,969 $ 290,759 $ 119,381 $ 631,513 100.00 % * Performing = loans/leases accruing and less than 90 days past due. Nonperforming = loans/leases on nonaccrual, accruing loans/leases that are greater than or equal to 90 days past due, and accruing TDRs. As of March 31, 2019 and December 31, 2018, TDRs totaled $5.3 million and $6.5 million, respectively. For each class of financing receivable, the following presents the number and recorded investment of TDRs, by type of concession, that were restructured during the three months ended March 31, 2019 and 2018. The difference between the pre-modification recorded investment and the post-modification recorded investment would be any partial charge-offs at the time of the restructuring. For the three months ended March 31, 2019 Pre- Post- Modification Modification Number of Recorded Recorded Specific Classes of Loans/Leases Loans / Leases Investment Investment Allowance (dollars in thousands) CONCESSION - Significant Payment Delay Direct Financing Leases 4 122,126 122,126 — 4 $ 122,126 $ 122,126 $ — For the three months ended March 31, 2018 Pre- Post- Modification Modification Number of Recorded Recorded Specific Classes of Loans/Leases Loans/Leases Investment Investment Allowance (dollars in thousands) CONCESSION - Significant Payment Delay Residential Real Estate 1 $ 46 $ 46 $ — Direct Financing Leases 2 48 48 — 3 $ 94 $ 94 $ — Of the loans restructured during the three months ended March 31, 2019, none were on nonaccrual. Of the loans restructured during the three months ended March 31, 2018, one with a post-modification recorded balance of $46 thousand was on nonaccrual. For the three months ended March 31, 2019, none of the Company's TDRs redefaulted within 12 months subsequent to restructure where default is defined as delinquency of 90 days or more and/or placement on nonaccrual status. For the three months ended March 31, 2018, eight of the Company's TDRs redefaulted within 12 months subsequent to restructure where default is defined as delinquency of 90 days or more and/or placement on nonaccrual status. Three of these TDRs were related to one customer whose loans were restructured in the second quarter of 2017 with pre-modification balances totaling $78 thousand and the other TDRs related to another customer whose loans were restructured in the second and third quarters of 2017 with pre-modification balances totaling $378 thousand. Not included in the table above, the Company had two TDRs that were restructured and charged off for the three months ended March 31, 2019, totaling $56 thousand. The Company had two TDRs that were restructured and charged off for the three months ended March 31, 2018, totaling $95 thousand. |