LOANS/LEASES RECEIVABLE | NOTE 3 – LOANS/LEASES RECEIVABLE The composition of the loan/lease portfolio as of March 31, 2020 and December 31, 2019 is presented as follows: 2020 2019 (dollars in thousands) C&I loans* $ 1,484,979 $ 1,507,825 CRE loans Owner-occupied CRE 454,955 443,989 Commercial construction, land development, and other land 410,383 378,797 Other non owner-occupied CRE 917,748 913,610 1,783,086 1,736,396 Direct financing leases ** 83,324 87,869 Residential real estate loans *** 237,742 239,904 Installment and other consumer loans 106,728 109,352 3,695,859 3,681,346 Plus deferred loan/lease origination costs, net of fees 8,809 8,859 3,704,668 3,690,205 Less allowance (42,233) (36,001) $ 3,662,435 $ 3,654,204 ** Direct financing leases: Net minimum lease payments to be received $ 92,139 $ 97,025 Estimated unguaranteed residual values of leased assets 616 547 Unearned lease/residual income (9,431) (9,703) 83,324 87,869 Plus deferred lease origination costs, net of fees 1,649 1,892 84,973 89,761 Less allowance (1,303) (1,464) $ 83,670 $ 88,297 * Includes equipment financing agreements outstanding at m2, totaling $145.3 million and $142.0 million as of March 31, 2020 and December 31, 2019, 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. *** Includes residential real estate loans held for sale totaling $4.0 million and $3.7 million as of March 31, 2020 and December 31, 2019, respectively. Changes in accretable yield for acquired loans were as follows: Three months ended March 31, 2020 PCI Performing Loans Loans Total Balance at the beginning of the period $ (57) $ (6,378) $ (6,435) Reclassification of nonaccretable discount to accretable (30) — (30) Accretion recognized 28 653 681 Balance at the end of the period $ (59) $ (5,725) $ (5,784) Three months ended March 31, 2019 PCI Performing Loans Loans Total Balance at the beginning of the period $ (667) $ (9,656) $ (10,323) Accretion recognized 348 826 1,174 Balance at the end of the period $ (319) $ (8,830) $ (9,149) The aging of the loan/lease portfolio by classes of loans/leases as of March 31, 2020 and December 31, 2019 is presented as follows: As of March 31, 2020 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 $ 1,479,395 $ 3,445 $ 612 $ — $ 1,527 $ 1,484,979 CRE Owner-Occupied CRE 454,670 — 186 — 99 454,955 Commercial Construction, Land Development, and Other Land 408,392 767 — 1,224 — 410,383 Other Non Owner-Occupied CRE 905,607 4,577 — — 7,564 917,748 Direct Financing Leases 81,459 487 213 — 1,165 83,324 Residential Real Estate 231,288 5,047 667 82 658 237,742 Installment and Other Consumer 105,677 319 4 113 615 106,728 $ 3,666,488 $ 14,642 $ 1,682 $ 1,419 $ 11,628 $ 3,695,859 As a percentage of total loan/lease portfolio 99.20 % 0.40 % 0.05 % 0.04 % 0.31 % 100.00 % As of December 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 $ 1,499,891 $ 6,126 $ 572 $ — $ 1,236 $ 1,507,825 CRE Owner-Occupied CRE 443,707 177 71 — 34 443,989 Commercial Construction, Land Development, and Other Land 375,940 2,857 — — — 378,797 Other Non Owner-Occupied CRE 909,684 73 — — 3,853 913,610 Direct Financing Leases 85,636 463 253 — 1,517 87,869 Residential Real Estate 235,845 2,939 414 — 706 239,904 Installment and Other Consumer 108,750 3 10 33 556 109,352 $ 3,659,453 $ 12,638 $ 1,320 $ 33 $ 7,902 $ 3,681,346 As a percentage of total loan/lease portfolio 99.41 % 0.34 % 0.04 % 0.00 % 0.21 % 100.00 % NPLs by classes of loans/leases as of March 31, 2020 and December 31, 2019 are presented as follows: As of March 31, 2020 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 $ — $ 1,527 $ 359 $ 1,886 13.88 % CRE Owner-Occupied CRE — 99 — 99 0.73 % Commercial Construction, Land Development, and Other Land 1,224 — — 1,224 9.01 % Other Non Owner-Occupied CRE — 7,564 — 7,564 55.64 % Direct Financing Leases — 1,165 186 1,351 9.94 % Residential Real Estate 82 658 — 740 5.44 % Installment and Other Consumer 113 615 — 728 5.36 % $ 1,419 $ 11,628 $ 545 $ 13,592 100.00 % ** Nonaccrual loans/leases included $298 thousand of TDRs, including $50 thousand in commercial and industrial loans, $163 thousand in direct financing leases, $31 thousand in residential real estate loans, and $54 thousand in installment loans. As of December 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 $ — $ 1,236 $ 646 $ 1,882 21.12 % CRE Owner-Occupied CRE — 34 — 34 0.38 % Commercial Construction, Land Development, and Other Land — — — — - % Other Non Owner-Occupied CRE — 3,853 — 3,853 43.22 % Direct Financing Leases — 1,517 333 1,850 20.75 % Residential Real Estate — 706 — 706 7.92 % Installment and Other Consumer 33 556 — 589 6.61 % $ 33 $ 7,902 $ 979 $ 8,914 100.00 % ** Nonaccrual loans/leases included $747 thousand of TDRs, including $98 thousand in C&I loans, $269 thousand in CRE loans, $294 thousand in direct financing leases, $31 thousand in residential real estate loans, and $55 thousand in installment loans. Changes in the allowance by portfolio segment for the three months ended March 31, 2020 and 2019, respectively, are presented as follows: Three Months Ended March 31, 2020 Direct Financing Residential Real Installment and C&I CRE Leases Estate Other Consumer Total (dollars in thousands) Balance, beginning $ 16,072 $ 15,379 $ 1,464 $ 1,948 $ 1,138 $ 36,001 Provisions (credits) charged to expense 3,697 3,816 394 336 124 8,367 Loans/leases charged off (1,639) — (600) — (96) (2,335) Recoveries on loans/leases previously charged off 21 74 45 29 31 200 Balance, ending $ 18,151 $ 19,269 $ 1,303 $ 2,313 $ 1,197 $ 42,233 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 The allowance by impairment evaluation and by portfolio segment as of March 31, 2020 and December 31, 2019 is presented as follows: As of March 31, 2020 Direct Financing Residential Real Installment and C&I CRE Leases Estate Other Consumer Total (dollars in thousands) Allowance for impaired loans/leases $ 86 $ 1,228 $ 20 $ 15 $ 78 $ 1,427 Allowance for nonimpaired loans/leases 18,065 18,041 1,283 2,298 1,119 40,806 $ 18,151 $ 19,269 $ 1,303 $ 2,313 $ 1,197 $ 42,233 Impaired loans/leases $ 2,346 $ 7,681 $ 1,574 $ 603 $ 615 $ 12,819 Nonimpaired loans/leases 1,482,633 1,775,405 81,750 237,139 106,113 3,683,040 $ 1,484,979 $ 1,783,086 $ 83,324 $ 237,742 $ 106,728 $ 3,695,859 Allowance as a percentage of impaired loans/leases 3.67 % 15.99 % 1.27 % 2.49 % 12.68 % 11.13 % Allowance as a percentage of nonimpaired loans/leases 1.22 % 1.02 % 1.57 % 0.97 % 1.05 % 1.11 % Total allowance as a percentage of total loans/leases 1.22 % 1.08 % 1.56 % 0.97 % 1.12 % 1.14 % As of December 31, 2019 Direct Financing Residential Real Installment and C&I CRE Leases Estate Other Consumer Total (dollars in thousands) Allowance for impaired loans/leases $ 170 $ 125 $ 270 $ 15 $ 80 $ 660 Allowance for nonimpaired loans/leases 15,902 15,254 1,194 1,933 1,058 35,341 $ 16,072 $ 15,379 $ 1,464 $ 1,948 $ 1,138 $ 36,001 Impaired loans/leases $ 1,846 $ 3,585 $ 2,025 $ 649 $ 556 $ 8,661 Nonimpaired loans/leases 1,505,979 1,732,811 85,844 239,255 108,796 3,672,685 $ 1,507,825 $ 1,736,396 $ 87,869 $ 239,904 $ 109,352 $ 3,681,346 Allowance as a percentage of impaired loans/leases 9.21 % 3.49 % 13.33 % 2.31 % 14.41 % 7.62 % Allowance as a percentage of nonimpaired loans/leases 1.06 % 0.88 % 1.39 % 0.81 % 0.97 % 0.96 % Total allowance as a percentage of total loans/leases 1.07 % 0.89 % 1.67 % 0.81 % 1.04 % 0.98 % 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, 2020 are presented as follows: 2020 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 $ 2,260 $ 2,332 $ — $ 1,895 $ 12 $ 12 CRE Owner-Occupied CRE 99 115 — 102 — — Commercial Construction, Land Development, and Other Land — — — — — — Other Non Owner-Occupied CRE 1,054 1,054 — 662 7 7 Direct Financing Leases 1,515 1,515 — 1,440 6 6 Residential Real Estate 423 407 — 399 — — Installment and Other Consumer 538 538 — 507 — — $ 5,889 $ 5,961 $ — $ 5,005 $ 25 $ 25 Impaired Loans/Leases with Specific Allowance Recorded: C&I $ 86 $ 86 $ 86 $ 43 $ — $ — CRE Owner-Occupied CRE — — — — — — Commercial Construction, Land Development, and Other Land — — — — — — Other Non Owner-Occupied CRE 6,528 6,528 1,228 4,698 — — Direct Financing Leases 59 59 20 61 — — Residential Real Estate 180 180 15 180 — — Installment and Other Consumer 77 77 78 79 — — $ 6,930 $ 6,930 $ 1,427 $ 5,061 $ — $ — Total Impaired Loans/Leases: C&I $ 2,346 $ 2,418 $ 86 $ 1,938 $ 12 $ 12 CRE Owner-Occupied CRE 99 115 — 102 — — Commercial Construction, Land Development, and Other Land — — — — — — Other Non Owner-Occupied CRE 7,582 7,582 1,228 5,360 7 7 Direct Financing Leases 1,574 1,574 20 1,501 6 6 Residential Real Estate 603 587 15 579 — — Installment and Other Consumer 615 615 78 586 — — $ 12,819 $ 12,891 $ 1,427 $ 10,066 $ 25 $ 25 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 December 31, 2019 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 $ 1,607 $ 1,647 $ — CRE Owner-Occupied CRE 34 50 — Commercial Construction, Land Development, and Other Land — — — Other Non Owner-Occupied CRE 684 686 — Direct Financing Leases 1,642 1,642 — Residential Real Estate 469 614 — Installment and Other Consumer 476 476 — $ 4,912 $ 5,115 $ — Impaired Loans/Leases with Specific Allowance Recorded: C&I $ 239 $ 239 $ 170 CRE Owner-Occupied CRE — — — Commercial Construction, Land Development, and Other Land — — — Other Non Owner-Occupied CRE 2,867 2,867 125 Direct Financing Leases 383 383 270 Residential Real Estate 180 180 15 Installment and Other Consumer 80 80 80 $ 3,749 $ 3,749 $ 660 Total Impaired Loans/Leases: C&I $ 1,846 $ 1,886 $ 170 CRE Owner-Occupied CRE 34 50 — Commercial Construction, Land Development, and Other Land — — — Other Non Owner-Occupied CRE 3,551 3,553 125 Direct Financing Leases 2,025 2,025 270 Residential Real Estate 649 794 15 Installment and Other Consumer 556 556 80 $ 8,661 $ 8,864 $ 660 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, 2020 and December 31, 2019: As of March 31, 2020 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) $ 1,309,540 $ 449,463 $ 408,341 $ 884,112 $ 3,051,456 97.72 % Special Mention (Rating 6) 11,805 3,665 722 18,546 34,738 1.11 % Substandard (Rating 7) 18,375 1,827 1,320 15,090 36,612 1.17 % Doubtful (Rating 8) — — — — — — % $ 1,339,720 $ 454,955 $ 410,383 $ 917,748 $ 3,122,806 100.00 % As of March 31, 2020 Direct Financing Residential Real Installment and As a % of Delinquency Status * C&I Leases Estate Other Consumer Total Total (dollars in thousands) Performing $ 144,148 $ 81,973 $ 237,002 $ 106,000 $ 569,123 99.31 % Nonperforming 1,111 1,351 740 728 3,930 0.69 % $ 145,259 $ 83,324 $ 237,742 $ 106,728 $ 573,053 100.00 % As of December 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) $ 1,334,446 $ 439,418 $ 378,572 $ 896,206 $ 3,048,642 98.28 % Special Mention (Rating 6) 12,962 3,044 41 3,905 19,952 0.65 % Substandard (Rating 7) 18,439 1,527 184 13,499 33,649 1.09 % Doubtful (Rating 8) — — — — — 0.01 % $ 1,365,847 $ 443,989 $ 378,797 $ 913,610 $ 3,102,243 100.00 % As of December 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 $ 140,992 $ 86,019 $ 239,198 $ 108,763 $ 574,972 99.29 % Nonperforming 986 1,850 706 589 4,131 0.71 % $ 141,978 $ 87,869 $ 239,904 $ 109,352 $ 579,103 100.00 % * 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 31,2020 and December 31, 2019, TDRs totaled $843 thousand and $1.7 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, 2020 and 2019. 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, 2020 Pre- Post- Modification Modification Number of Recorded Recorded Specific Classes of Loans/Leases Loans / Leases Investment Investment Allowance CONCESSION - Significant Payment Delay C&I 2 $ 111 $ 111 $ — Direct Financing Leases 1 68 68 — 3 $ 179 $ 179 $ — 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 CONCESSION - Significant Payment Delay Direct Financing Leases 4 122 122 — 4 $ 122 $ 122 $ — Of the loans restructured during the three months ended March 31, 2020 and 2019, none were on nonaccrual. For the three months ended March 31, 2020, one 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. This TDR was related to one customer whose lease was restructured in the fourth quarter of 2019 with pre-modification balances totaling $55 thousand. 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. Not included in the table above, the Company had four TDRs that were restructured and charged off for the three months ended March 31, 2020, totaling $296 thousand. The Company had two TDRs that were restructured and charged off for the three months ended March 31, 2019, totaling $56 thousand. On March 22, 2020, federal banking regulators issued an interagency statement that included guidance on their approach for the accounting of loan modifications in light of the economic impact of the COVID-19 pandemic. The guidance interprets current accounting standards and indicates that a lender can conclude that a borrower is not experiencing financial difficulty if short-term modifications are made in response to COVID-19, such as payment deferrals, fee waivers, extensions of repayment terms or other delays in payment that are insignificant related to the loans in which the borrower is less than 30 days past due on its contractual payments at the time a modification program is implemented. The agencies confirmed in working with the staff of the FASB that short-term modifications made on a good faith basis in response to COVID-19 to borrowers who were current prior to any relief are not TDRs. |