Quarterly report pursuant to Section 13 or 15(d)

Loans (Tables)

v3.20.2
Loans (Tables)
9 Months Ended
Sep. 30, 2020
Receivables [Abstract]  
Loans

Loans consisted of the following as of the dates indicated:

 

 

 

September 30, 2020

 

 

December 31, 2019

 

 

 

(in thousands)

 

Real estate loans:

 

 

 

 

 

 

 

 

Commercial property

 

 

 

 

 

 

 

 

Retail

 

$

805,055

 

 

$

869,302

 

Hospitality

 

 

877,354

 

 

 

922,288

 

Other (1)

 

 

1,526,411

 

 

 

1,358,432

 

Total commercial property loans

 

 

3,208,820

 

 

 

3,150,022

 

Construction

 

 

55,627

 

 

 

76,455

 

Residential property

 

 

359,188

 

 

 

402,028

 

Total real estate loans

 

 

3,623,635

 

 

 

3,628,505

 

Commercial and industrial loans

 

 

765,484

 

 

 

484,093

 

Leases receivable

 

 

433,323

 

 

 

483,879

 

Consumer loans (2)

 

 

11,695

 

 

 

13,670

 

Loans receivable

 

 

4,834,137

 

 

 

4,610,147

 

Allowance for credit losses

 

 

(86,620

)

 

 

(61,408

)

Loans receivable, net

 

$

4,747,517

 

 

$

4,548,739

 

 

(1)

Includes, among other types, mixed-use, apartment, office, industrial, gas stations, faith-based facilities and warehouse; all other property types represent less than one percent of total loans receivable.

(2)

Consumer loans include home equity lines of credit of $7.0 million and $8.2 million as of September 30, 2020 and December 31, 2019, respectively.

Activity for SBA Loans Held for Sale

The following is the activity for SBA loans held for sale for the three months ended September 30, 2020 and 2019:

 

 

 

Real Estate

 

 

Commercial and

Industrial

 

 

Total

 

 

 

(in thousands)

 

September 30, 2020

 

 

 

 

 

 

 

 

 

 

 

 

Balance at beginning of period

 

$

12,661

 

 

$

5,281

 

 

$

17,942

 

Originations and transfers

 

 

12,049

 

 

 

12,107

 

 

 

24,156

 

Sales

 

 

(20,621

)

 

 

(8,639

)

 

 

(29,260

)

Principal paydowns and amortization

 

 

 

 

 

(5

)

 

 

(5

)

Balance at end of period

 

$

4,089

 

 

$

8,745

 

 

$

12,834

 

 

 

 

 

 

 

 

 

 

 

 

 

 

September 30, 2019

 

 

 

 

 

 

 

 

 

 

 

 

Balance at beginning of period

 

$

2,677

 

 

$

3,352

 

 

$

6,029

 

Originations

 

 

11,502

 

 

 

13,354

 

 

 

24,856

 

Sales

 

 

(11,557

)

 

 

(12,729

)

 

 

(24,286

)

Principal paydowns and amortization

 

 

 

 

 

(1

)

 

 

(1

)

Balance at end of period

 

$

2,622

 

 

$

3,976

 

 

$

6,598

 

The following is the activity for SBA loans held for sale for the nine months ended September 30, 2020 and 2019:

 

 

 

Real Estate

 

 

Commercial and Industrial

 

 

Total

 

 

 

(in thousands)

 

September 30, 2020

 

 

 

 

 

 

 

 

 

 

 

 

Balance at beginning of period

 

$

2,943

 

 

$

3,077

 

 

$

6,020

 

Originations and transfers

 

 

31,204

 

 

 

23,091

 

 

 

54,295

 

Sales

 

 

(30,053

)

 

 

(17,419

)

 

 

(47,472

)

Principal payoffs and amortization

 

 

(5

)

 

 

(5

)

 

 

(10

)

Balance at end of period

 

$

4,089

 

 

$

8,745

 

 

$

12,834

 

 

 

 

 

 

 

 

 

 

 

 

 

 

September 30, 2019

 

 

 

 

 

 

 

 

 

 

 

 

Balance at beginning of period

 

$

5,194

 

 

$

4,196

 

 

$

9,390

 

Originations

 

 

27,215

 

 

 

25,164

 

 

 

52,379

 

Sales

 

 

(29,786

)

 

 

(25,370

)

 

 

(55,156

)

Principal payoffs and amortization

 

 

(1

)

 

 

(14

)

 

 

(15

)

Balance at end of period

 

$

2,622

 

 

$

3,976

 

 

$

6,598

 

 

Allowance for Credit Losses by Portfolio Segment

The following table details the information on the allowance for credit losses by portfolio segment as of and for the three months ended September 30, 2020 and 2019:

 

 

 

Real Estate

 

 

Commercial and

Industrial

 

 

Leases

Receivable

 

 

Consumer

 

 

Unallocated

 

 

Total

 

 

 

(in thousands)

 

September 30, 2020

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at beginning of period

 

 

56,216

 

 

$

13,388

 

 

$

16,524

 

 

$

202

 

 

$

 

 

 

86,330

 

Less loans charged off

 

 

687

 

 

 

383

 

 

 

1,081

 

 

 

 

 

 

 

 

 

2,151

 

Recoveries on loans receivable previously charged off

 

 

(1,497

)

 

 

(35

)

 

 

(213

)

 

 

 

 

 

 

 

 

(1,745

)

Provision for credit losses

 

 

(6,752

)

 

 

7,809

 

 

 

(368

)

 

 

8

 

 

 

 

 

 

697

 

Ending balance

 

$

50,274

 

 

$

20,849

 

 

$

15,287

 

 

$

210

 

 

$

 

 

$

86,620

 

Individually evaluated for impairment

 

$

33

 

 

$

1,623

 

 

$

2,087

 

 

$

2

 

 

$

 

 

$

3,745

 

Collectively evaluated for impairment

 

$

50,241

 

 

$

19,226

 

 

$

13,200

 

 

$

208

 

 

$

 

 

$

82,875

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans receivable

 

$

3,623,635

 

 

$

765,484

 

 

$

433,323

 

 

$

11,695

 

 

$

 

 

$

4,834,137

 

Individually evaluated for impairment

 

$

46,958

 

 

$

13,293

 

 

$

7,338

 

 

$

1,262

 

 

 

 

 

 

$

68,851

 

Collectively evaluated for impairment

 

$

3,576,677

 

 

$

752,191

 

 

$

425,985

 

 

$

10,433

 

 

$

 

 

$

4,765,286

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

September 30, 2019

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at beginning of period

 

$

34,004

 

 

$

9,235

 

 

$

6,068

 

 

$

79

 

 

$

 

 

$

49,386

 

Less loans charged off

 

 

17

 

 

 

244

 

 

 

653

 

 

 

2

 

 

 

 

 

 

916

 

Recoveries on loans receivable previously charged off

 

 

(142

)

 

 

(381

)

 

 

(117

)

 

 

 

 

 

 

 

 

(640

)

Provision for credit losses

 

 

2,272

 

 

 

(1,551

)

 

 

886

 

 

 

(5

)

 

 

 

 

 

1,602

 

Ending balance

 

$

36,401

 

 

$

7,821

 

 

$

6,418

 

 

$

72

 

 

$

 

 

$

50,712

 

Individually evaluated for impairment

 

$

14,781

 

 

$

1,270

 

 

$

1,049

 

 

$

1

 

 

$

 

 

$

17,101

 

Collectively evaluated for impairment

 

$

21,620

 

 

$

6,551

 

 

$

5,369

 

 

$

71

 

 

$

 

 

$

33,611

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans receivable

 

$

3,646,327

 

 

$

441,209

 

 

$

467,777

 

 

$

14,524

 

 

$

 

 

$

4,569,837

 

Individually evaluated for impairment

 

$

47,972

 

 

$

13,692

 

 

$

4,303

 

 

$

1,325

 

 

$

 

 

$

67,292

 

Collectively evaluated for impairment

 

$

3,598,355

 

 

$

427,517

 

 

$

463,474

 

 

$

13,199

 

 

$

 

 

$

4,502,545

 

 

The following table details the information on the allowance for credit losses by portfolio segment as of and for the nine months ended September 30, 2020 and 2019:

 

 

 

Real Estate

 

 

Commercial and Industrial

 

 

Leases Receivable

 

 

Consumer

 

 

Unallocated

 

 

Total

 

 

 

(in thousands)

 

September 30, 2020

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at beginning of period

 

$

36,355

 

 

$

16,206

 

 

$

8,767

 

 

$

80

 

 

$

 

 

$

61,408

 

Adjustment related to adoption of ASU 2016-13

 

 

13,972

 

 

 

(2,497

)

 

 

5,902

 

 

 

55

 

 

 

 

 

 

17,433

 

Adjusted balance

 

 

50,327

 

 

 

13,709

 

 

 

14,669

 

 

 

135

 

 

 

 

 

 

78,841

 

Less loans charged off

 

 

14,920

 

 

 

12,972

 

 

 

3,306

 

 

 

 

 

 

 

 

 

31,197

 

Recoveries on loans receivable previously charged off

 

 

(1,653

)

 

 

(179

)

 

 

(401

)

 

 

 

 

 

 

 

 

(2,233

)

Provision for credit losses

 

 

13,214

 

 

 

19,932

 

 

 

3,523

 

 

 

75

 

 

 

 

 

 

36,744

 

Ending balance

 

$

50,274

 

 

$

20,849

 

 

$

15,287

 

 

$

210

 

 

$

 

 

$

86,620

 

Individually evaluated for impairment

 

$

33

 

 

$

1,623

 

 

$

2,087

 

 

$

2

 

 

 

 

 

 

$

3,745

 

Collectively evaluated for impairment

 

$

50,241

 

 

$

19,226

 

 

$

13,200

 

 

$

208

 

 

$

 

 

$

82,875

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans receivable

 

$

3,623,635

 

 

$

765,484

 

 

$

433,323

 

 

$

11,695

 

 

$

 

 

$

4,834,137

 

Individually evaluated for impairment

 

$

46,958

 

 

$

13,293

 

 

$

7,338

 

 

$

1,262

 

 

 

 

 

 

$

68,851

 

Collectively evaluated for impairment

 

$

3,576,677

 

 

$

752,191

 

 

$

425,985

 

 

$

10,433

 

 

$

 

 

$

4,765,286

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

September 30, 2019

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at beginning of period

 

$

18,384

 

 

$

7,162

 

 

$

6,303

 

 

$

98

 

 

$

27

 

 

$

31,974

 

Less loans charged off

 

 

131

 

 

 

939

 

 

 

2,479

 

 

 

1

 

 

 

(1

)

 

 

3,549

 

Recoveries on loans receivable previously charged off

 

 

(1,704

)

 

 

(853

)

 

 

(312

)

 

 

 

 

 

 

 

 

(2,869

)

Provision for credit losses

 

 

16,444

 

 

 

745

 

 

 

2,282

 

 

 

(25

)

 

 

(28

)

 

 

19,418

 

Ending balance

 

$

36,401

 

 

$

7,821

 

 

$

6,418

 

 

$

72

 

 

$

 

 

$

50,712

 

Individually evaluated for impairment

 

$

14,781

 

 

$

1,270

 

 

$

1,049

 

 

$

1

 

 

$

 

 

$

17,101

 

Collectively evaluated for impairment

 

$

21,620

 

 

$

6,551

 

 

$

5,369

 

 

$

71

 

 

$

 

 

$

33,611

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans receivable

 

$

3,646,327

 

 

$

441,209

 

 

$

467,777

 

 

$

14,524

 

 

$

 

 

$

4,569,837

 

Individually evaluated for impairment

 

$

47,972

 

 

$

13,692

 

 

$

4,303

 

 

$

1,325

 

 

$

 

 

$

67,292

 

Collectively evaluated for impairment

 

$

3,598,355

 

 

$

427,517

 

 

$

463,474

 

 

$

13,199

 

 

$

 

 

$

4,502,545

 

 

The table below illustrates the allowance for credit losses by portfolio segment as a percentage of the recorded total allowance for credit losses and as a percentage of the aggregate recorded investment of loans receivable.

 

 

 

September 30, 2020

 

 

December 31, 2019

 

 

 

Allowance Amount

 

 

Percentage of Allowance

 

 

Total Loans

 

 

Percentage of Total Loans

 

 

Allowance Amount

 

 

Percentage of Allowance

 

 

Total Loans

 

 

Percentage of Total Loans

 

 

 

(in thousands)

 

Real estate loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial property

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Retail

 

$

5,838

 

 

 

6.8

%

 

$

805,055

 

 

 

16.7

%

 

$

4,911

 

 

 

8.0

%

 

$

869,302

 

 

 

18.9

%

Hospitality

 

 

20,258

 

 

 

23.4

%

 

 

877,354

 

 

 

18.1

%

 

 

6,686

 

 

 

10.9

%

 

 

922,288

 

 

 

20.0

%

Other

 

 

16,876

 

 

 

19.5

%

 

 

1,526,411

 

 

 

31.6

%

 

 

8,060

 

 

 

13.1

%

 

 

1,358,432

 

 

 

29.4

%

Total commercial property loans

 

 

42,972

 

 

 

49.7

%

 

 

3,208,820

 

 

 

66.4

%

 

 

19,657

 

 

 

32.0

%

 

 

3,150,022

 

 

 

68.3

%

Construction

 

 

4,859

 

 

 

5.6

%

 

 

55,627

 

 

 

1.2

%

 

 

15,003

 

 

 

24.4

%

 

 

76,455

 

 

 

1.7

%

Residential property

 

 

2,443

 

 

 

2.8

%

 

 

359,188

 

 

 

7.4

%

 

 

1,695

 

 

 

2.8

%

 

 

402,028

 

 

 

8.7

%

Total real estate loans

 

 

50,274

 

 

 

58.1

%

 

 

3,623,635

 

 

 

75.0

%

 

 

36,355

 

 

 

59.2

%

 

 

3,628,505

 

 

 

78.7

%

Commercial and industrial loans

 

 

20,849

 

 

 

24.1

%

 

 

765,484

 

 

 

15.8

%

 

 

16,206

 

 

 

26.4

%

 

 

484,093

 

 

 

10.5

%

Leases receivable

 

 

15,287

 

 

 

17.6

%

 

 

433,323

 

 

 

9.0

%

 

 

8,767

 

 

 

14.3

%

 

 

483,879

 

 

 

10.5

%

Consumer loans

 

 

210

 

 

 

0.2

%

 

 

11,695

 

 

 

0.2

%

 

 

80

 

 

 

0.1

%

 

 

13,670

 

 

 

0.3

%

Total

 

$

86,620

 

 

 

100.0

%

 

$

4,834,137

 

 

 

100.0

%

 

$

61,408

 

 

 

100.0

%

 

$

4,610,147

 

 

 

100.0

%

 

Summary of Amortized Cost Basis of Collateral Dependent Loans By Class of Loans

The following table represents the amortized cost basis of collateral-dependent loans by class of loans as of September 30, 2020, for which repayment is expected to be obtained through the sale of the underlying collateral and any collateral dependent loans that are still accruing but are considered impaired.

 

 

 

Amortized Cost

 

September 30, 2020

 

(in thousands)

 

Real estate loans:

 

 

 

 

Commercial property

 

$

13,419

 

Construction

 

 

29,444

 

Residential property

 

 

1,763

 

Total real estate loans

 

 

44,626

 

Commercial and industrial loans

 

 

288

 

Consumer Loans

 

 

1,193

 

Total (1)

 

$

46,106

 

 

(1)

All loans are secured by real estate, except for one commercial term loan secured by $264,000 in cash.

Credit Quality of Loan Portfolio

The tables below provide a comparison as of September 30, 2020 and December 31, 2019 of the pass/pass-watch, special mention and classified loans, disaggregated by loan segment:

 

 

 

Pass/Pass-

Watch

 

 

Special

Mention

 

 

Classified

 

 

Total

 

 

 

(in thousands)

 

September 30, 2020

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial property

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Retail

 

$

792,922

 

 

$

3,381

 

 

$

8,752

 

 

$

805,055

 

Hospitality

 

 

831,705

 

 

 

24,979

 

 

 

20,670

 

 

 

877,354

 

Other

 

 

1,493,750

 

 

 

17,772

 

 

 

14,889

 

 

 

1,526,411

 

Total commercial property

 

 

3,118,377

 

 

 

46,132

 

 

 

44,311

 

 

 

3,208,820

 

Construction

 

 

26,183

 

 

 

 

 

 

29,444

 

 

 

55,627

 

Residential property

 

 

355,813

 

 

 

784

 

 

 

2,591

 

 

 

359,188

 

Total real estate loans

 

 

3,500,373

 

 

 

46,916

 

 

 

76,346

 

 

 

3,623,635

 

Commercial and industrial loans

 

 

737,561

 

 

 

9,508

 

 

 

18,415

 

 

 

765,484

 

Leases receivable

 

 

422,545

 

 

 

 

 

 

10,778

 

 

 

433,323

 

Consumer loans

 

 

10,342

 

 

 

681

 

 

 

672

 

 

 

11,695

 

Total loans receivable

 

$

4,670,821

 

 

$

57,105

 

 

$

106,211

 

 

$

4,834,137

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2019

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial property

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Retail

 

$

859,739

 

 

$

2,835

 

 

$

6,728

 

 

$

869,302

 

Hospitality

 

 

915,834

 

 

 

939

 

 

 

5,515

 

 

 

922,288

 

Other

 

 

1,329,817

 

 

 

7,807

 

 

 

20,809

 

 

 

1,358,432

 

Total commercial property

 

 

3,105,390

 

 

 

11,580

 

 

 

33,052

 

 

 

3,150,022

 

Construction

 

 

36,956

 

 

 

1,613

 

 

 

37,886

 

 

 

76,455

 

Residential property

 

 

398,737

 

 

 

2,512

 

 

 

779

 

 

 

402,028

 

Total real estate loans

 

 

3,541,082

 

 

 

15,705

 

 

 

71,718

 

 

 

3,628,505

 

Commercial and industrial loans

 

 

458,184

 

 

 

10,222

 

 

 

15,687

 

 

 

484,093

 

Leases receivable

 

 

477,977

 

 

 

 

 

 

5,902

 

 

 

483,879

 

Consumer loans

 

 

12,247

 

 

 

705

 

 

 

718

 

 

 

13,670

 

Total loans receivable

 

$

4,489,491

 

 

$

26,632

 

 

$

94,025

 

 

$

4,610,147

 

 

 

 

Term Loans

 

 

 

 

 

 

 

 

 

 

 

Amortized Cost Basis by Origination Year (1)

 

 

 

 

 

 

 

 

 

 

 

2020

 

 

2019

 

 

2018

 

 

2017

 

 

2016

 

 

Prior

 

 

Revolving

Loans

Amortized

Cost Basis

 

 

Total

 

 

 

(in thousands)

 

September 30, 2020

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial property

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Risk Rating

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass / Pass Watch

 

$

570,682

 

 

$

533,660

 

 

$

549,071

 

 

$

403,452

 

 

$

444,628

 

 

$

581,498

 

 

$

35,386

 

 

$

3,118,377

 

Special Mention

 

 

13,680

 

 

 

5,892

 

 

 

445

 

 

 

1,682

 

 

 

19,185

 

 

 

5,248

 

 

 

 

 

 

46,132

 

Classified

 

 

1,419

 

 

 

749

 

 

 

5,488

 

 

 

3,745

 

 

 

16,155

 

 

 

16,755

 

 

 

 

 

 

44,311

 

Total commercial property

 

 

585,781

 

 

 

540,301

 

 

 

555,004

 

 

 

408,879

 

 

 

479,968

 

 

 

603,501

 

 

 

35,386

 

 

 

3,208,820

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Risk Rating

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass / Pass Watch

 

 

25,990

 

 

 

193

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

26,183

 

Special Mention

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Classified

 

 

12,808

 

 

 

3,590

 

 

 

13,046

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

29,444

 

Total construction

 

 

38,798

 

 

 

3,783

 

 

 

13,046

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

55,627

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential property

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Risk Rating

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass / Pass Watch

 

 

26,328

 

 

 

954

 

 

 

38,870

 

 

 

141,045

 

 

 

92,614

 

 

 

56,002

 

 

 

 

 

 

355,813

 

Special Mention

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

784

 

 

 

 

 

 

784

 

Classified

 

 

 

 

 

 

 

 

 

 

 

1,836

 

 

 

755

 

 

 

 

 

 

 

 

 

2,591

 

Total residential property

 

 

26,328

 

 

 

954

 

 

 

38,870

 

 

 

142,881

 

 

 

93,369

 

 

 

56,786

 

 

 

 

 

 

359,188

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total real estate loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Risk Rating

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass / Pass Watch

 

 

623,000

 

 

 

534,807

 

 

 

587,941

 

 

 

544,497

 

 

 

537,242

 

 

 

637,500

 

 

 

35,386

 

 

 

3,500,373

 

Special Mention

 

 

13,680

 

 

 

5,892

 

 

 

445

 

 

 

1,682

 

 

 

19,185

 

 

 

6,032

 

 

 

 

 

 

46,916

 

Classified

 

 

14,227

 

 

 

4,339

 

 

 

18,534

 

 

 

5,581

 

 

 

16,910

 

 

 

16,755

 

 

 

 

 

 

76,346

 

Total real estate loans

 

 

650,907

 

 

 

545,038

 

 

 

606,920

 

 

 

551,760

 

 

 

573,337

 

 

 

660,287

 

 

 

35,386

 

 

 

3,623,635

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Risk Rating

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass / Pass Watch

 

 

422,525

 

 

 

82,679

 

 

 

60,131

 

 

 

21,854

 

 

 

4,912

 

 

 

12,776

 

 

 

132,684

 

 

 

737,561

 

Special Mention

 

 

3,044

 

 

 

 

 

 

 

 

 

471

 

 

 

1,732

 

 

 

2,562

 

 

 

1,699

 

 

 

9,508

 

Classified

 

 

9,378

 

 

 

3,894

 

 

 

696

 

 

 

54

 

 

 

134

 

 

 

308

 

 

 

3,951

 

 

 

18,415

 

Total commercial and industrial loans

 

 

434,947

 

 

 

86,573

 

 

 

60,827

 

 

 

22,379

 

 

 

6,778

 

 

 

15,646

 

 

 

138,334

 

 

 

765,484

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Leases receivable:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Risk Rating

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass / Pass Watch

 

 

81,035

 

 

 

184,006

 

 

 

104,876

 

 

 

36,545

 

 

 

13,998

 

 

 

2,085

 

 

 

 

 

 

422,545

 

Special Mention

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Classified

 

 

148

 

 

 

5,349

 

 

 

2,591

 

 

 

1,071

 

 

 

1,264

 

 

 

355

 

 

 

 

 

 

10,778

 

Total leases receivable

 

 

81,183

 

 

 

189,355

 

 

 

107,467

 

 

 

37,616

 

 

 

15,262

 

 

 

2,440

 

 

 

 

 

 

433,323

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consumer loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Risk Rating

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass / Pass Watch

 

 

119

 

 

 

12

 

 

 

10

 

 

 

77

 

 

 

6

 

 

 

2,464

 

 

 

7,654

 

 

 

10,342

 

Special Mention

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

681

 

 

 

 

 

 

681

 

Classified

 

 

 

 

 

 

 

 

647

 

 

 

25

 

 

 

 

 

 

 

 

 

 

 

 

672

 

Total commercial term loans

 

 

119

 

 

 

12

 

 

 

657

 

 

 

102

 

 

 

6

 

 

 

3,145

 

 

 

7,654

 

 

 

11,695

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total loans receivable:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Risk Rating

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass / Pass Watch

 

 

1,126,679

 

 

 

801,504

 

 

 

752,958

 

 

 

602,973

 

 

 

556,158

 

 

 

654,825

 

 

 

175,724

 

 

 

4,670,821

 

Special Mention

 

 

16,724

 

 

 

5,892

 

 

 

445

 

 

 

2,153

 

 

 

20,917

 

 

 

9,275

 

 

 

1,699

 

 

 

57,105

 

Classified

 

 

23,753

 

 

 

13,582

 

 

 

22,468

 

 

 

6,731

 

 

 

18,308

 

 

 

17,418

 

 

 

3,951

 

 

 

106,211

 

Total loans receivable

 

$

1,167,156

 

 

$

820,978

 

 

$

775,871

 

 

$

611,857

 

 

$

595,383

 

 

$

681,518

 

 

$

181,374

 

 

$

4,834,137

 

 

(1)

Includes extensions, renewals, or modifications of credit contracts, which consist of a new credit decision.

 

 

 

Term Loans

 

 

 

 

 

 

 

 

 

 

 

Amortized Cost Basis by Origination Year (1)

 

 

 

 

 

 

 

 

 

 

 

2020

 

 

2019

 

 

2018

 

 

2017

 

 

2016

 

 

Prior

 

 

Revolving

Loans

Amortized

Cost Basis

 

 

Total

 

 

 

(in thousands)

 

September 30, 2020

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial property

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Payment performance

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Performing

 

$

585,781

 

 

$

540,301

 

 

$

554,849

 

 

$

407,353

 

 

$

477,221

 

 

$

599,468

 

 

$

35,386

 

 

$

3,200,359

 

Nonperforming

 

 

 

 

 

 

 

 

155

 

 

 

1,526

 

 

 

2,747

 

 

 

4,033

 

 

 

 

 

 

8,461

 

Total commercial property

 

 

585,781

 

 

 

540,301

 

 

 

555,004

 

 

 

408,879

 

 

 

479,968

 

 

 

603,501

 

 

 

35,386

 

 

 

3,208,820

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Payment performance

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Performing

 

 

25,990

 

 

 

193

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

26,183

 

Nonperforming

 

 

12,808

 

 

 

3,590

 

 

 

13,046

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

29,444

 

Total construction

 

 

38,798

 

 

 

3,783

 

 

 

13,046

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

55,627

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential property

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Payment performance

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Performing

 

 

26,328

 

 

 

954

 

 

 

38,870

 

 

 

141,873

 

 

 

92,614

 

 

 

56,786

 

 

 

 

 

 

357,425

 

Nonperforming

 

 

 

 

 

 

 

 

 

 

 

1,008

 

 

 

755

 

 

 

 

 

 

 

 

 

1,763

 

Total residential property

 

 

26,328

 

 

 

954

 

 

 

38,870

 

 

 

142,881

 

 

 

93,369

 

 

 

56,786

 

 

 

 

 

 

359,188

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total real estate loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Payment performance

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Performing

 

 

638,099

 

 

 

541,448

 

 

 

593,719

 

 

 

549,226

 

 

 

569,835

 

 

 

656,254

 

 

 

35,386

 

 

 

3,583,967

 

Nonperforming

 

 

12,808

 

 

 

3,590

 

 

 

13,201

 

 

 

2,534

 

 

 

3,502

 

 

 

4,033

 

 

 

 

 

 

39,668

 

Total real estate loans

 

 

650,907

 

 

 

545,038

 

 

 

606,920

 

 

 

551,760

 

 

 

573,337

 

 

 

660,287

 

 

 

35,386

 

 

 

3,623,635

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Payment performance

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Performing

 

 

426,275

 

 

 

82,679

 

 

 

60,378

 

 

 

22,325

 

 

 

6,778

 

 

 

15,500

 

 

 

138,334

 

 

 

752,269

 

Nonperforming

 

 

8,672

 

 

 

3,894

 

 

 

449

 

 

 

54

 

 

 

 

 

 

146

 

 

 

 

 

 

13,215

 

Total commercial and industrial loans

 

 

434,947

 

 

 

86,573

 

 

 

60,827

 

 

 

22,379

 

 

 

6,778

 

 

 

15,646

 

 

 

138,334

 

 

 

765,484

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Leases receivable:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Payment performance

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Performing

 

 

81,035

 

 

 

184,006

 

 

 

104,876

 

 

 

36,545

 

 

 

13,998

 

 

 

2,085

 

 

 

 

 

 

422,545

 

Nonperforming

 

 

148

 

 

 

5,349

 

 

 

2,591

 

 

 

1,071

 

 

 

1,264

 

 

 

355

 

 

 

 

 

 

10,778

 

Total leases receivable

 

 

81,183

 

 

 

189,355

 

 

 

107,467

 

 

 

37,616

 

 

 

15,262

 

 

 

2,440

 

 

 

 

 

 

433,323

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consumer loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Payment performance

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Performing

 

 

119

 

 

 

12

 

 

 

10

 

 

 

77

 

 

 

6

 

 

 

3,145

 

 

 

7,654

 

 

 

11,023

 

Nonperforming

 

 

 

 

 

 

 

 

647

 

 

 

25

 

 

 

 

 

 

 

 

 

 

 

 

672

 

Total commercial term loans

 

 

119

 

 

 

12

 

 

 

657

 

 

 

102

 

 

 

6

 

 

 

3,145

 

 

 

7,654

 

 

 

11,695

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total loans receivable:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Payment performance

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Performing

 

 

1,145,528

 

 

 

808,145

 

 

 

758,983

 

 

 

608,173

 

 

 

590,617

 

 

 

676,984

 

 

 

181,374

 

 

 

4,769,804

 

Nonperforming

 

 

21,628

 

 

 

12,833

 

 

 

16,888

 

 

 

3,684

 

 

 

4,766

 

 

 

4,534

 

 

 

 

 

 

64,333

 

Total loans receivable

 

$

1,167,156

 

 

$

820,978

 

 

$

775,871

 

 

$

611,857

 

 

$

595,383

 

 

$

681,518

 

 

$

181,374

 

 

$

4,834,137

 

 

(1)

Includes extensions, renewals, or modifications of credit contracts, which consist of a new credit decision.

Analysis of Past Due Loans, Disaggregated by Loan Class

The following is an aging analysis of loans, disaggregated by loan class, as of the dates indicated:

 

 

 

30-59

Days

Past Due

 

 

60-89

Days

Past Due

 

 

90 Days

or More

Past Due

 

 

Total

Past Due

 

 

Current

 

 

Total

 

 

Accruing

90 Days

or More

Past Due

 

 

 

(in thousands)

 

September 30, 2020

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial property

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Retail

 

$

1,282

 

 

$

50

 

 

$

 

 

$

1,332

 

 

$

803,723

 

 

$

805,055

 

 

$

 

Hospitality

 

 

1,040

 

 

 

 

 

 

 

 

 

1,040

 

 

 

876,314

 

 

 

877,354

 

 

 

 

Other

 

 

404

 

 

 

 

 

 

227

 

 

 

631

 

 

 

1,525,780

 

 

 

1,526,411

 

 

 

 

Total commercial property loans

 

 

2,725

 

 

 

50

 

 

 

227

 

 

 

3,002

 

 

 

3,205,818

 

 

 

3,208,820

 

 

 

 

Construction

 

 

 

 

 

 

 

 

16,636

 

 

 

16,636

 

 

 

38,991

 

 

 

55,627

 

 

 

 

Residential property

 

 

322

 

 

 

469

 

 

 

1,294

 

 

 

2,085

 

 

 

357,103

 

 

 

359,188

 

 

 

 

Total real estate loans

 

 

3,047

 

 

 

519

 

 

 

18,158

 

 

 

21,724

 

 

 

3,601,912

 

 

 

3,623,635

 

 

 

 

Commercial and industrial loans

 

 

170

 

 

 

110

 

 

 

12,854

 

 

 

13,134

 

 

 

752,350

 

 

 

765,484

 

 

 

 

Leases receivable

 

 

5,053

 

 

 

2,804

 

 

 

5,188

 

 

 

13,045

 

 

 

420,278

 

 

 

433,323

 

 

 

 

Consumer loans

 

 

 

 

 

 

 

 

25

 

 

 

25

 

 

 

11,670

 

 

 

11,695

 

 

 

 

Total loans receivable

 

$

8,270

 

 

$

3,432

 

 

$

36,225

 

 

$

47,927

 

 

$

4,786,210

 

 

$

4,834,137

 

 

$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2019

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial property

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Retail

 

$

6

 

 

$

132

 

 

$

111

 

 

$

249

 

 

$

869,053

 

 

$

869,302

 

 

$

 

Hospitality

 

 

907

 

 

 

 

 

 

 

 

 

907

 

 

 

921,381

 

 

 

922,288

 

 

 

 

Other

 

 

51

 

 

 

 

 

 

38

 

 

 

89

 

 

 

1,358,344

 

 

 

1,358,432

 

 

 

 

Total commercial property loans

 

 

964

 

 

 

132

 

 

 

149

 

 

 

1,245

 

 

 

3,148,778

 

 

 

3,150,022

 

 

 

 

Construction

 

 

 

 

 

 

 

 

 

 

 

 

 

 

76,455

 

 

 

76,455

 

 

 

 

Residential property

 

 

540

 

 

 

1,627

 

 

 

309

 

 

 

2,477

 

 

 

399,551

 

 

 

402,028

 

 

 

 

Total real estate loans

 

 

1,504

 

 

 

1,759

 

 

 

458

 

 

 

3,721

 

 

 

3,624,784

 

 

 

3,628,505

 

 

 

 

Commercial and industrial loans

 

 

635

 

 

 

133

 

 

 

143

 

 

 

911

 

 

 

483,183

 

 

 

484,093

 

 

 

 

Leases receivable

 

 

5,358

 

 

 

2,138

 

 

 

3,493

 

 

 

10,990

 

 

 

472,889

 

 

 

483,879

 

 

 

 

Consumer loans

 

 

 

 

 

30

 

 

 

 

 

 

30

 

 

 

13,639

 

 

 

13,670

 

 

 

 

Total loans receivable

 

$

7,497

 

 

$

4,060

 

 

$

4,094

 

 

$

15,652

 

 

$

4,594,496

 

 

$

4,610,147

 

 

$

 

Information on Individually Evaluated and Impaired Loans Receivable, Disaggregated by Loan Class

The following tables provide information on individually evaluated loans receivable as of September 30, 2020 and impaired loans receivable as of December 31, 2019 disaggregated by loan class, as of the dates indicated:

 

 

 

Recorded

Investment

 

 

Unpaid

Principal

Balance

 

 

With No Related

Allowance

Recorded

 

 

With an

Allowance

Recorded

 

 

Related

Allowance

 

 

 

(in thousands)

 

September 30, 2020

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial property

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Retail

 

$

5,504

 

 

$

5,549

 

 

$

5,504

 

 

$

 

 

$

 

Other

 

 

10,248

 

 

 

11,449

 

 

 

9,474

 

 

 

774

 

 

 

33

 

Total commercial property loans

 

 

15,751

 

 

 

16,998

 

 

 

14,977

 

 

 

774

 

 

 

33

 

Construction

 

 

29,444

 

 

 

31,083

 

 

 

29,444

 

 

 

 

 

 

 

Residential property

 

 

1,763

 

 

 

1,737

 

 

 

1,763

 

 

 

 

 

 

 

Total real estate loans

 

 

46,958

 

 

 

49,818

 

 

 

46,184

 

 

 

774

 

 

 

33

 

Commercial and industrial loans

 

 

13,293

 

 

 

14,056

 

 

 

308

 

 

 

12,985

 

 

 

1,623

 

Leases receivable

 

 

7,338

 

 

 

7,383

 

 

 

1,035

 

 

 

6,303

 

 

 

2,087

 

Consumer loans

 

 

1,262

 

 

 

1,590

 

 

 

1,193

 

 

 

69

 

 

 

2

 

Total

 

$

68,851

 

 

$

72,847

 

 

$

48,720

 

 

$

20,131

 

 

$

3,746

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2019

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial property

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Retail

 

$

434

 

 

$

459

 

 

$

111

 

 

$

323

 

 

$

19

 

Hospitality

 

 

244

 

 

 

400

 

 

 

22

 

 

 

223

 

 

 

24

 

Other

 

 

14,864

 

 

 

15,151

 

 

 

14,696

 

 

 

167

 

 

 

12

 

Total commercial property loans

 

 

15,542

 

 

 

16,010

 

 

 

14,829

 

 

 

713

 

 

 

55

 

Construction

 

 

27,201

 

 

 

28,000

 

 

 

 

 

 

27,201

 

 

 

13,973

 

Residential property

 

 

1,124

 

 

 

1,163

 

 

 

1,089

 

 

 

35

 

 

 

 

Total real estate loans

 

 

43,867

 

 

 

45,173

 

 

 

15,918

 

 

 

27,949

 

 

 

14,028

 

Commercial and industrial loans

 

 

13,700

 

 

 

14,090

 

 

 

143

 

 

 

13,557

 

 

 

8,885

 

Leases receivable

 

 

5,902

 

 

 

5,909

 

 

 

1,112

 

 

 

4,790

 

 

 

2,863

 

Consumer loans

 

 

1,297

 

 

 

1,588

 

 

 

1,220

 

 

 

77

 

 

 

1

 

Total

 

$

64,766

 

 

$

66,760

 

 

$

18,393

 

 

$

46,373

 

 

$

25,778

 

Schedule of Amortized Cost Basis of Loans on Nonaccrual Status and Loans Past Due 90 Days and Still Accruing

The following table represents the amortized cost basis of loans on nonaccrual status and loans past due 90 days and still accruing as of September 30, 2020.

 

 

 

September 30, 2020

 

 

 

Nonaccrual Loans

With

No Allowance for

Credit Losses

 

 

Nonaccrual Loans

With

Allowance for

Credit Losses

 

 

Loans

Past Due

90 Days Still

Accruing

 

 

Total

Nonperforming

Loans

 

 

 

(in thousands)

 

Real estate loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Retail

 

$

5,504

 

 

$

 

 

$

 

 

$

5,504

 

Other

 

 

2,184

 

 

 

774

 

 

 

 

 

 

2,958

 

Commercial property loans

 

 

7,687

 

 

 

774

 

 

 

 

 

 

8,461

 

Construction loans

 

 

29,444

 

 

 

 

 

 

 

 

 

29,444

 

Residential property loans

 

 

1,763

 

 

 

 

 

 

 

 

 

1,763

 

Total real estate loans

 

 

38,894

 

 

 

774

 

 

 

 

 

 

39,668

 

Commercial and industrial loans

 

 

308

 

 

 

12,908

 

 

 

 

 

 

13,215

 

Leases receivable

 

 

1,035

 

 

 

9,743

 

 

 

 

 

 

10,778

 

Consumer loans

 

 

672

 

 

 

 

 

 

 

 

 

672

 

Total

 

$

40,909

 

 

$

23,424

 

 

$

 

 

$

64,333

 

Summary of Interest Foregone on Non-accrual Loans

The following is a summary of interest foregone on nonaccrual loans for the periods indicated:

 

 

Three Months Ended September 30,

 

 

Nine Months Ended September 30,

 

 

 

2020

 

 

2019

 

 

2020

 

 

2019

 

 

 

(in thousands)

 

Interest income that would have been recognized had impaired loans performed in accordance with their original terms

 

$

1,482

 

 

$

916

 

 

$

4,092

 

 

$

2,407

 

Less: Interest income recognized on impaired loans

 

 

(204

)

 

 

(80

)

 

 

(1,319

)

 

 

(1,018

)

Interest foregone on impaired loans

 

$

1,278

 

 

$

836

 

 

$

2,773

 

 

$

1,389

 

 

Non-Accrual Loans, Disaggregated by Loan Class

The following table details nonaccrual loans, disaggregated by loan class, as of the dates indicated:

 

 

 

September 30, 2020

 

 

December 31, 2019

 

 

 

(in thousands)

 

Real estate loans:

 

 

 

 

 

 

 

 

Commercial property

 

 

 

 

 

 

 

 

Retail

 

$

5,504

 

 

$

277

 

Hospitality

 

 

 

 

 

225

 

Other

 

 

2,958

 

 

 

14,864

 

Total Commercial property loans

 

 

8,461

 

 

 

15,366

 

Construction

 

 

29,444

 

 

 

27,201

 

Residential property

 

 

1,763

 

 

 

1,124

 

Total real estate loans

 

 

39,668

 

 

 

43,691

 

Commercial and industrial loans

 

 

13,215

 

 

 

13,479

 

Leases receivable

 

 

10,778

 

 

 

5,902

 

Consumer loans

 

 

672

 

 

 

689

 

Total nonaccrual loans

 

$

64,333

 

 

$

63,761

 

Non-Performing Assets

The following table details nonperforming assets as of the dates indicated:

 

 

 

September 30, 2020

 

 

December 31, 2019

 

 

 

(in thousands)

 

Nonaccrual loans

 

$

64,333

 

 

$

63,761

 

Loans receivable 90 days or more past due and still accruing

 

 

 

 

 

 

Total nonperforming loans receivable

 

 

64,333

 

 

 

63,761

 

Other real estate owned ("OREO")

 

 

1,052

 

 

 

63

 

Total nonperforming assets

 

$

65,385

 

 

$

63,824

 

 

Troubled Debt Restructurings

The following table details TDRs as of September 30, 2020 and December 31, 2019:

 

 

 

Nonaccrual TDRs

 

 

Accrual TDRs

 

 

 

Deferral of

Principal

 

 

Deferral of

Principal

and Interest

 

 

Reduction

of Principal

and Interest

 

 

Extension

of Maturity

 

 

Total

 

 

Deferral of

Principal

 

 

Deferral of

Principal

and Interest

 

 

Reduction

of Principal

and Interest

 

 

Extension

of Maturity

 

 

Total

 

 

 

(in thousands)

 

September 30, 2020

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate loans

 

$

 

 

$

3,382

 

 

$

13,511

 

 

$

 

 

$

16,893

 

 

$

 

 

$

 

 

$

 

 

$

7,290

 

 

$

7,290

 

Commercial and industrial loans

 

 

 

 

 

176

 

 

 

247

 

 

 

 

 

 

423

 

 

 

 

 

 

 

 

 

7

 

 

 

70

 

 

 

77

 

Consumer loans

 

 

647

 

 

 

 

 

 

 

 

 

 

 

 

647

 

 

 

521

 

 

 

 

 

 

69

 

 

 

 

 

 

590

 

Total

 

$

647

 

 

$

3,558

 

 

$

13,758

 

 

$

 

 

$

17,963

 

 

$

521

 

 

$

 

 

$

76

 

 

$

7,360

 

 

$

7,957

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2019

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate loans

 

$

 

 

$

132

 

 

$

27,740

 

 

$

13,926

 

 

$

41,798

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

Commercial and industrial loans

 

 

 

 

 

153

 

 

 

12,527

 

 

 

312

 

 

 

12,991

 

 

 

 

 

 

36

 

 

 

71

 

 

 

114

 

 

 

222

 

Consumer loans

 

 

689

 

 

 

 

 

 

 

 

 

 

 

 

689

 

 

 

531

 

 

 

 

 

 

77

 

 

 

 

 

 

608

 

Total

 

$

689

 

 

$

285

 

 

$

40,266

 

 

$

14,238

 

 

$

55,478

 

 

$

531

 

 

$

36

 

 

$

148

 

 

$

114

 

 

$

830

 

Summary of Loans by Class Modified as Troubled Debt Restructurings

The following table presents the number of loans by class modified as troubled debt restructurings that occurred during the periods indicated, with their pre- and post-modification recorded amounts.

 

 

 

Three Months ended

 

 

Twelve Months ended

 

 

 

September 30, 2020

 

 

December 31, 2019

 

 

 

Number of

Loans

 

 

Pre-

Modification

Outstanding

Recorded

Investment

 

 

Post-

Modification

Outstanding

Recorded

Investment

 

 

Number of

Loans

 

 

Pre-

Modification

Outstanding

Recorded

Investment

 

 

Post-

Modification

Outstanding

Recorded

Investment

 

 

 

(in thousands except for number of loans)

 

Real estate loans

 

 

1

 

 

$

2,004

 

 

$

1,526

 

 

 

5

 

 

$

40,743

 

 

$

41,798

 

Commercial and industrial loans

 

 

 

 

 

 

 

 

 

 

 

2

 

 

 

12,779

 

 

 

12,562

 

Consumer loans

 

 

 

 

 

 

 

 

 

 

 

1

 

 

 

549

 

 

 

531

 

Total

 

 

1

 

 

$

2,004

 

 

$

1,526

 

 

 

8

 

 

$

54,071

 

 

$

54,891

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nine Months ended

 

 

Twelve Months ended

 

 

 

September 30, 2020

 

 

December 31, 2019

 

 

 

Number of

Loans

 

 

Pre-

Modification

Outstanding

Recorded

Investment

 

 

Post-

Modification

Outstanding

Recorded

Investment

 

 

Number of

Loans

 

 

Pre-

Modification

Outstanding

Recorded

Investment

 

 

Post-

Modification

Outstanding

Recorded

Investment

 

 

 

(in thousands except for number of loans)

 

Real estate loans

 

 

3

 

 

$

4,005

 

 

$

3,253

 

 

 

5

 

 

$

40,743

 

 

$

41,798

 

Commercial and industrial loans

 

 

 

 

 

 

 

 

 

 

 

2

 

 

 

12,779

 

 

 

12,562

 

Consumer loans

 

 

 

 

 

 

 

 

 

 

 

1

 

 

 

549

 

 

 

531

 

Total

 

 

3

 

 

$

4,005

 

 

$

3,253

 

 

 

8

 

 

$

54,071

 

 

$

54,891