Loans and Allowance for Loan Losses |
(4) LOANS AND ALLOWANCE FOR LOAN LOSSES The following table shows the major classification of loans, inclusive of capitalized loan origination costs, at September 30, 2021 and December 31, 2020.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
September 30, 2021 |
|
|
December 31, 2020 |
|
(Dollars in thousands) |
|
Amount |
|
|
As a Percent of Gross Loans |
|
|
Amount |
|
|
As a Percent of Gross Loans |
|
Recreation |
|
$ |
933,790 |
|
|
|
66 |
% |
|
$ |
792,686 |
|
|
|
65 |
% |
Home improvement |
|
|
398,774 |
|
|
|
28 |
|
|
|
334,033 |
|
|
|
27 |
|
Commercial |
|
|
72,088 |
|
|
|
5 |
|
|
|
65,327 |
|
|
|
5 |
|
Medallion |
|
|
14,934 |
|
|
|
1 |
|
|
|
37,768 |
|
|
|
3 |
|
Strategic partnership |
|
|
95 |
|
|
|
— |
|
|
|
24 |
|
|
|
— |
|
Total gross loans |
|
|
1,419,681 |
|
|
|
100 |
% |
|
|
1,229,838 |
|
|
|
100 |
% |
Allowance for loan losses |
|
|
(47,448 |
) |
|
|
|
|
|
(57,548 |
) |
|
|
|
Total net loans |
|
$ |
1,372,233 |
|
|
|
|
|
$ |
1,172,290 |
|
|
|
|
The following tables show the activity of the gross loans for the three and nine months ended September 30, 2021and 2020.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended September 30, 2021 (Dollars in thousands) |
|
Recreation |
|
|
Home Improvement |
|
|
Commercial |
|
|
Medallion |
|
|
Strategic Partnership |
|
|
Total |
|
Loans – June 30, 2021 |
|
$ |
886,206 |
|
|
$ |
368,257 |
|
|
$ |
69,520 |
|
|
$ |
16,514 |
|
|
$ |
70 |
|
|
$ |
1,340,567 |
|
Loan originations |
|
|
118,407 |
|
|
|
68,692 |
|
|
|
5,700 |
|
|
|
— |
|
|
|
2,969 |
|
|
|
195,768 |
|
Principal payments, sales, and maturities |
|
|
(70,350 |
) |
|
|
(38,571 |
) |
|
|
(3,332 |
) |
|
|
(1,449 |
) |
|
|
(2,944 |
) |
|
|
(116,646 |
) |
Charge-offs, net |
|
|
335 |
|
|
|
239 |
|
|
|
— |
|
|
|
265 |
|
|
|
— |
|
|
|
839 |
|
Transfer to loan collateral in process of foreclosure, net |
|
|
(2,085 |
) |
|
|
— |
|
|
|
— |
|
|
|
(397 |
) |
|
|
— |
|
|
|
(2,482 |
) |
Amortization of origination costs |
|
|
(2,532 |
) |
|
|
386 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(2,146 |
) |
Amortization of loan premium |
|
|
(60 |
) |
|
|
(90 |
) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(150 |
) |
FASB origination costs |
|
|
3,869 |
|
|
|
(139 |
) |
|
|
12 |
|
|
|
1 |
|
|
|
— |
|
|
|
3,743 |
|
Paid-in-kind interest |
|
|
— |
|
|
|
— |
|
|
|
188 |
|
|
|
— |
|
|
|
— |
|
|
|
188 |
|
Loans – September 30, 2021 |
|
$ |
933,790 |
|
|
$ |
398,774 |
|
|
$ |
72,088 |
|
|
$ |
14,934 |
|
|
$ |
95 |
|
|
$ |
1,419,681 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nine Months Ended September 30, 2021 (Dollars in thousands) |
|
Recreation |
|
|
Home Improvement |
|
|
Commercial |
|
|
Medallion |
|
|
Strategic Partnership |
|
|
Total |
|
Loans – December 31, 2020 |
|
$ |
792,686 |
|
|
$ |
334,033 |
|
|
$ |
65,327 |
|
|
$ |
37,768 |
|
|
$ |
24 |
|
|
$ |
1,229,838 |
|
Loan originations |
|
|
346,724 |
|
|
|
179,743 |
|
|
|
20,916 |
|
|
|
— |
|
|
|
7,339 |
|
|
|
554,722 |
|
Principal payments, sales and maturities |
|
|
(199,449 |
) |
|
|
(115,369 |
) |
|
|
(14,861 |
) |
|
|
(5,663 |
) |
|
|
(7,268 |
) |
|
|
(342,610 |
) |
Charge-offs, net |
|
|
(1,334 |
) |
|
|
(237 |
) |
|
|
— |
|
|
|
(10,529 |
) |
|
|
— |
|
|
|
(12,100 |
) |
Transfer to loan collateral in process of foreclosure, net |
|
|
(8,118 |
) |
|
|
— |
|
|
|
— |
|
|
|
(5,027 |
) |
|
|
— |
|
|
|
(13,145 |
) |
Amortization of origination costs |
|
|
(7,171 |
) |
|
|
1,293 |
|
|
|
12 |
|
|
|
(2 |
) |
|
|
— |
|
|
|
(5,868 |
) |
Amortization of loan premium |
|
|
(161 |
) |
|
|
(256 |
) |
|
|
— |
|
|
|
(1,615 |
) |
|
|
— |
|
|
|
(2,032 |
) |
FASB origination costs |
|
|
10,613 |
|
|
|
(433 |
) |
|
|
12 |
|
|
|
2 |
|
|
|
— |
|
|
|
10,194 |
|
Paid-in-kind interest |
|
|
— |
|
|
|
— |
|
|
|
682 |
|
|
|
— |
|
|
|
— |
|
|
|
682 |
|
Loans – September 30, 2021 |
|
$ |
933,790 |
|
|
$ |
398,774 |
|
|
$ |
72,088 |
|
|
$ |
14,934 |
|
|
$ |
95 |
|
|
$ |
1,419,681 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended September 30, 2020 (Dollars in thousands) |
|
Recreation |
|
|
Home Improvement |
|
|
Commercial |
|
|
Medallion |
|
|
Strategic Partnership |
|
|
Total |
|
Loans – June 30, 2020 |
|
$ |
786,785 |
|
|
$ |
282,072 |
|
|
$ |
71,476 |
|
|
$ |
120,253 |
|
|
$ |
8 |
|
|
$ |
1,260,594 |
|
Loan originations |
|
|
73,534 |
|
|
|
62,515 |
|
|
|
900 |
|
|
|
— |
|
|
|
142 |
|
|
|
137,091 |
|
Principal payments, sales and maturities |
|
|
(54,161 |
) |
|
|
(29,312 |
) |
|
|
(1,318 |
) |
|
|
(401 |
) |
|
|
(143 |
) |
|
|
(85,335 |
) |
Charge-offs, net |
|
|
(850 |
) |
|
|
(65 |
) |
|
|
3 |
|
|
|
(15,304 |
) |
|
|
|
|
|
(16,216 |
) |
Transfer to loan collateral in process of foreclosure, net |
|
|
(2,833 |
) |
|
|
— |
|
|
|
— |
|
|
|
(10,590 |
) |
|
|
|
|
|
(13,423 |
) |
Amortization of origination costs |
|
|
(2,093 |
) |
|
|
509 |
|
|
|
2 |
|
|
|
(99 |
) |
|
|
|
|
|
(1,681 |
) |
Amortization of loan premium |
|
|
(49 |
) |
|
|
(81 |
) |
|
|
— |
|
|
|
(763 |
) |
|
|
|
|
|
(893 |
) |
FASB origination costs |
|
|
2,605 |
|
|
|
(196 |
) |
|
|
— |
|
|
|
2 |
|
|
|
|
|
|
2,411 |
|
Paid-in-kind interest |
|
|
— |
|
|
|
— |
|
|
|
306 |
|
|
|
— |
|
|
|
|
|
|
306 |
|
Transfer to other foreclosed property |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(1,800 |
) |
|
|
|
|
|
(1,800 |
) |
Loans – September 30, 2020 |
|
$ |
802,938 |
|
|
$ |
315,442 |
|
|
$ |
71,369 |
|
|
$ |
91,298 |
|
|
$ |
7 |
|
|
$ |
1,281,054 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nine Months Ended September 30, 2020 (Dollars in thousands) |
|
Recreation |
|
|
Home Improvement |
|
|
Commercial |
|
|
Medallion |
|
|
Strategic Partnership |
|
|
Total |
|
Loans – December 31, 2019 |
|
$ |
713,332 |
|
|
$ |
247,324 |
|
|
$ |
69,767 |
|
|
$ |
130,432 |
|
|
$ |
— |
|
|
$ |
1,160,855 |
|
Loan originations |
|
|
249,383 |
|
|
|
140,693 |
|
|
|
6,075 |
|
|
|
— |
|
|
|
295 |
|
|
|
396,446 |
|
Principal payments, sales and maturities |
|
|
(140,688 |
) |
|
|
(72,034 |
) |
|
|
(5,422 |
) |
|
|
(4,180 |
) |
|
|
(288 |
) |
|
|
(222,612 |
) |
Charge-offs, net |
|
|
(10,796 |
) |
|
|
(897 |
) |
|
|
3 |
|
|
|
(17,124 |
) |
|
|
— |
|
|
|
(28,814 |
) |
Transfer to loan collateral in process of foreclosure, net |
|
|
(10,615 |
) |
|
|
— |
|
|
|
— |
|
|
|
(14,934 |
) |
|
|
— |
|
|
|
(25,549 |
) |
Amortization of origination costs |
|
|
(5,853 |
) |
|
|
1,406 |
|
|
|
6 |
|
|
|
(131 |
) |
|
|
— |
|
|
|
(4,572 |
) |
Amortization of loan premium |
|
|
(152 |
) |
|
|
(248 |
) |
|
|
— |
|
|
|
(1,001 |
) |
|
|
— |
|
|
|
(1,401 |
) |
FASB origination costs |
|
|
8,327 |
|
|
|
(802 |
) |
|
|
— |
|
|
|
36 |
|
|
|
— |
|
|
|
7,561 |
|
Paid-in-kind interest |
|
|
— |
|
|
|
— |
|
|
|
940 |
|
|
|
— |
|
|
|
— |
|
|
|
940 |
|
Transfer to other foreclosed property |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(1,800 |
) |
|
|
— |
|
|
|
(1,800 |
) |
Loans – September 30, 2020 |
|
$ |
802,938 |
|
|
$ |
315,442 |
|
|
$ |
71,369 |
|
|
$ |
91,298 |
|
|
$ |
7 |
|
|
$ |
1,281,054 |
|
The following table sets forth the activity in the allowance for loan losses for the three and nine months ended September 30, 2021 and 2020.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended September 30, |
|
|
Nine Months Ended September 30, |
|
(Dollars in thousands) |
|
2021 |
|
|
2020 |
|
|
2021 |
|
|
2020 |
|
Allowance for loan losses – beginning balance |
|
$ |
46,946 |
|
|
$ |
66,977 |
|
|
$ |
57,548 |
|
|
$ |
46,093 |
|
Charge-offs |
|
|
|
|
|
|
|
|
|
|
|
|
Recreation |
|
|
(2,313 |
) |
|
|
(3,595 |
) |
|
|
(10,038 |
) |
|
|
(17,546 |
) |
Home improvement |
|
|
(523 |
) |
|
|
(643 |
) |
|
|
(1,990 |
) |
|
|
(2,202 |
) |
Commercial |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Medallion |
|
|
(1,142 |
) |
|
|
(15,448 |
) |
|
|
(15,047 |
) |
|
|
(19,146 |
) |
Total charge-offs |
|
|
(3,978 |
) |
|
|
(19,686 |
) |
|
|
(27,075 |
) |
|
|
(38,894 |
) |
Recoveries |
|
|
|
|
|
|
|
|
|
|
|
|
Recreation |
|
|
2,648 |
|
|
|
2,745 |
|
|
|
8,704 |
|
|
|
6,750 |
|
Home improvement |
|
|
763 |
|
|
|
578 |
|
|
|
1,753 |
|
|
|
1,304 |
|
Commercial |
|
|
— |
|
|
|
3 |
|
|
|
— |
|
|
|
3 |
|
Medallion |
|
|
1,406 |
|
|
|
144 |
|
|
|
4,518 |
|
|
|
2,023 |
|
Total recoveries |
|
|
4,817 |
|
|
|
3,470 |
|
|
|
14,975 |
|
|
|
10,080 |
|
Net charge-offs(1) |
|
|
839 |
|
|
|
(16,216 |
) |
|
|
(12,100 |
) |
|
|
(28,814 |
) |
Provision (benefit) for loan losses |
|
|
(337 |
) |
|
|
39,749 |
|
|
|
2,000 |
|
|
|
73,231 |
|
Allowance for loan losses – ending balance(2) |
|
$ |
47,448 |
|
|
$ |
90,510 |
|
|
$ |
47,448 |
|
|
$ |
90,510 |
|
(1)As of September 30, 2021 and September 30, 2020, cumulative net charge-offs of loans and loan collateral in process of foreclosure in the medallion loan portfolio were $301,963 and $268,745, some of which may represent collection opportunities for the Company. (2)As of September 30, 2021 and September 30, 2020, there was no allowance for loan losses and net charge-offs related to the strategic partnership loans. The following tables set forth the allowance for loan losses by type as of September 30, 2021 and December 31, 2020.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
September 30, 2021 (Dollars in thousands) |
|
Amount |
|
|
Percentage of Allowance |
|
|
Allowance as a Percent of Loan Category |
|
|
Allowance as a Percent of Nonaccrual |
|
Recreation |
|
$ |
31,556 |
|
|
|
66 |
% |
|
|
3.38 |
% |
|
|
87.88 |
% |
Home improvement |
|
|
6,496 |
|
|
|
14 |
|
|
|
1.63 |
|
|
|
18.09 |
|
Commercial |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Medallion |
|
|
9,396 |
|
|
|
20 |
|
|
|
62.92 |
|
|
|
26.17 |
|
Total |
|
$ |
47,448 |
|
|
|
100 |
% |
|
|
3.34 |
% |
|
|
132.13 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2020 (Dollars in thousands) |
|
Amount |
|
|
Percentage of Allowance |
|
|
Allowance as a Percent of Loan Category |
|
|
Allowance as a Percent of Nonaccrual |
|
Recreation |
|
$ |
27,348 |
|
|
|
48 |
% |
|
|
3.45 |
% |
|
|
378.20 |
% |
Home improvement |
|
|
5,157 |
|
|
|
9 |
|
|
|
1.54 |
|
|
NM |
|
Commercial |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Medallion |
|
|
25,043 |
|
|
|
43 |
|
|
|
66.31 |
|
|
|
68.01 |
|
Total |
|
$ |
57,548 |
|
|
|
100 |
% |
|
|
4.68 |
% |
|
|
93.17 |
% |
The following table presents total nonaccrual loans and foregone interest, substantially all of which is in the medallion portfolio. The fluctuation in nonaccrual interest foregone is due to past due loans and market conditions.
|
|
|
|
|
|
|
|
|
(Dollars in thousands) |
|
September 30, 2021 |
|
|
December 31, 2020 |
|
Total nonaccrual loans |
|
$ |
35,910 |
|
|
$ |
61,767 |
|
Interest foregone quarter to date |
|
|
377 |
|
|
|
2,306 |
|
Amount of foregone interest applied to principal in the quarter |
|
|
115 |
|
|
|
595 |
|
Interest foregone year to date |
|
|
1,187 |
|
|
|
3,311 |
|
Amount of foregone interest applied to principal year to date |
|
|
358 |
|
|
|
602 |
|
Interest foregone life to date |
|
|
3,274 |
|
|
|
5,252 |
|
Amount of foregone interest applied to principal life to date |
|
|
886 |
|
|
|
792 |
|
Percentage of nonaccrual loans to gross loan portfolio |
|
|
3 |
% |
|
|
5 |
% |
Percentage of allowance for loan losses to nonaccrual loans |
|
|
132 |
% |
|
|
93 |
% |
The following tables present the performance status of loans as of September 30, 2021 and December 31, 2020.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
September 30, 2021 (Dollars in thousands) |
|
Performing |
|
|
Nonperforming |
|
|
Total |
|
|
Percentage of Nonperforming to Total |
|
Recreation |
|
$ |
928,769 |
|
|
$ |
5,021 |
|
|
$ |
933,790 |
|
|
|
0.54 |
% |
Home improvement |
|
|
398,613 |
|
|
|
161 |
|
|
|
398,774 |
|
|
|
0.04 |
|
Commercial |
|
|
55,703 |
|
|
|
16,385 |
|
|
|
72,088 |
|
|
|
22.73 |
|
Medallion |
|
|
— |
|
|
|
14,934 |
|
|
|
14,934 |
|
|
|
100.00 |
|
Strategic partnership |
|
|
95 |
|
|
|
— |
|
|
|
95 |
|
|
|
— |
|
Total |
|
$ |
1,383,180 |
|
|
$ |
36,501 |
|
|
$ |
1,419,681 |
|
|
|
2.57 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2020 (Dollars in thousands) |
|
Performing |
|
|
Nonperforming |
|
|
Total |
|
|
Percentage of Nonperforming to Total |
|
Recreation |
|
$ |
785,047 |
|
|
$ |
7,639 |
|
|
$ |
792,686 |
|
|
|
0.96 |
% |
Home improvement |
|
|
333,862 |
|
|
|
171 |
|
|
|
334,033 |
|
|
|
0.05 |
|
Commercial |
|
|
48,731 |
|
|
|
16,596 |
|
|
|
65,327 |
|
|
|
25.40 |
|
Medallion |
|
|
— |
|
|
|
37,768 |
|
(1) |
|
37,768 |
|
|
|
100.00 |
|
Strategic partnership |
|
|
24 |
|
|
|
— |
|
|
|
24 |
|
|
|
— |
|
Total |
|
$ |
1,167,664 |
|
|
$ |
62,174 |
|
|
$ |
1,229,838 |
|
|
|
5.06 |
% |
(1)Includes medallion loan premiums of $1,615 at December 31, 2020. For those loans aged under 90 days past due, there is a possibility that their delinquency status will continue to deteriorate and they will subsequently be placed on nonaccrual status and be reserved for, and as such, deemed nonperforming. The following tables provide additional information on attributes of the nonperforming loan portfolio as of September 30, 2021 and December 31, 2020, all of which had an allowance recorded against the principal balance.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
September 30, 2021 |
|
|
December 31, 2020 |
|
(Dollars in thousands) |
|
Recorded Investment |
|
|
Unpaid Principal Balance |
|
|
Related Allowance |
|
|
Recorded Investment |
|
|
Unpaid Principal Balance |
|
|
Related Allowance |
|
With an allowance recorded |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Recreation |
|
$ |
5,021 |
|
|
$ |
5,021 |
|
|
$ |
170 |
|
|
$ |
7,639 |
|
|
$ |
7,639 |
|
|
$ |
264 |
|
Home improvement |
|
|
161 |
|
|
|
161 |
|
|
|
3 |
|
|
|
171 |
|
|
|
171 |
|
|
|
3 |
|
Commercial |
|
|
16,385 |
|
|
|
16,400 |
|
|
|
— |
|
|
|
16,596 |
|
|
|
16,600 |
|
|
|
— |
|
Medallion |
|
|
14,934 |
|
|
|
15,805 |
|
|
|
9,396 |
|
|
|
37,768 |
|
|
|
38,368 |
|
|
|
25,043 |
|
Total nonperforming loans with an allowance |
|
$ |
36,501 |
|
|
$ |
37,387 |
|
|
$ |
9,569 |
|
|
$ |
62,174 |
|
|
$ |
62,778 |
|
|
$ |
25,310 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Three Months Ended |
|
|
For the Nine Months Ended |
|
|
|
2021 |
|
|
2020 |
|
|
2021 |
|
|
2020 |
|
(Dollars in thousands) |
|
Average Investment Recorded |
|
|
Interest Income Recognized |
|
|
Average Investment Recorded |
|
|
Interest Income Recognized |
|
|
Average Investment Recorded |
|
|
Interest Income Recognized |
|
|
Average Investment Recorded |
|
|
Interest Income Recognized |
|
With an allowance recorded |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Recreation |
|
$ |
4,423 |
|
|
$ |
148 |
|
|
$ |
6,730 |
|
|
$ |
167 |
|
|
$ |
4,641 |
|
|
$ |
425 |
|
|
$ |
6,882 |
|
|
$ |
428 |
|
Home improvement |
|
|
161 |
|
|
|
— |
|
|
|
103 |
|
|
|
— |
|
|
|
151 |
|
|
|
— |
|
|
|
103 |
|
|
|
2 |
|
Commercial |
|
|
16,531 |
|
|
|
— |
|
|
|
16,894 |
|
|
|
— |
|
|
|
16,926 |
|
|
|
— |
|
|
|
17,002 |
|
|
|
47 |
|
Medallion |
|
|
16,941 |
|
|
|
— |
|
|
|
90,032 |
|
|
|
121 |
|
|
|
17,101 |
|
|
|
— |
|
|
|
90,396 |
|
|
|
992 |
|
Total nonperforming loans with an allowance |
|
$ |
38,056 |
|
|
$ |
148 |
|
|
$ |
113,759 |
|
|
$ |
288 |
|
|
$ |
38,819 |
|
|
$ |
425 |
|
|
$ |
114,383 |
|
|
$ |
1,469 |
|
The following tables show the aging of all loans as of September 30, 2021 and December 31, 2020.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Days Past Due |
|
|
|
|
|
|
|
|
|
|
September 30, 2021 (Dollars in thousands) |
|
30-59 |
|
|
60-89 |
|
|
90 + |
|
|
Total |
|
|
Current |
|
|
Total (1) |
|
|
Recorded Investment 90 Days and Accruing |
|
Recreation |
|
$ |
16,603 |
|
|
$ |
5,525 |
|
|
$ |
3,065 |
|
|
$ |
25,193 |
|
|
$ |
880,004 |
|
|
$ |
905,197 |
|
|
$ |
— |
|
Home improvement |
|
|
794 |
|
|
|
355 |
|
|
|
160 |
|
|
|
1,309 |
|
|
|
399,712 |
|
|
|
401,021 |
|
|
|
— |
|
Commercial |
|
|
— |
|
|
|
— |
|
|
|
74 |
|
|
|
74 |
|
|
|
72,014 |
|
|
|
72,088 |
|
|
|
— |
|
Medallion |
|
|
321 |
|
|
|
678 |
|
|
|
810 |
|
|
|
1,809 |
|
|
|
13,126 |
|
|
|
14,935 |
|
|
|
— |
|
Strategic partnership |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
95 |
|
|
|
95 |
|
|
|
— |
|
Total |
|
$ |
17,718 |
|
|
$ |
6,558 |
|
|
$ |
4,109 |
|
|
$ |
28,385 |
|
|
$ |
1,364,951 |
|
|
$ |
1,393,336 |
|
|
$ |
— |
|
(1)Excludes loan premiums of $685 resulting from purchase price accounting and $25,658 of capitalized loan origination costs.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Days Past Due |
|
|
|
|
|
|
|
|
|
|
December 31, 2020 (Dollars in thousands) |
|
30-59 |
|
|
60-89 |
|
|
90 + |
|
|
Total |
|
|
Current |
|
|
Total (1) |
|
|
Recorded Investment 90 Days and Accruing |
|
Recreation |
|
$ |
22,058 |
|
|
$ |
7,582 |
|
|
$ |
5,343 |
|
|
$ |
34,983 |
|
|
$ |
732,391 |
|
|
$ |
767,374 |
|
|
$ |
— |
|
Home improvement |
|
|
813 |
|
|
|
218 |
|
|
|
170 |
|
|
|
1,201 |
|
|
|
335,684 |
|
|
|
336,885 |
|
|
|
— |
|
Commercial |
|
|
— |
|
|
|
— |
|
|
|
75 |
|
|
|
75 |
|
|
|
65,265 |
|
|
|
65,340 |
|
|
|
— |
|
Medallion |
|
|
2,019 |
|
|
|
973 |
|
|
|
1,290 |
|
|
|
4,282 |
|
|
|
31,871 |
|
|
|
36,153 |
|
|
|
— |
|
Strategic partnership |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
24 |
|
|
|
24 |
|
|
|
— |
|
Total |
|
$ |
24,890 |
|
|
$ |
8,773 |
|
|
$ |
6,878 |
|
|
$ |
40,541 |
|
|
$ |
1,165,235 |
|
|
$ |
1,205,776 |
|
|
$ |
— |
|
(1)Excludes loan premiums of $2,717 resulting from purchase price accounting and $21,345 of capitalized loan origination costs. The Company estimates that the weighted average loan-to-value ratio of the medallion loans was approximately 287% and 327% as of September 30, 2021 and December 31, 2020. The following table shows the TDRs which the Company entered into during the three and nine months ended September 30, 2021.
|
|
|
|
|
|
|
|
|
|
|
|
|
(Dollars in thousands) |
|
Number of Loans |
|
|
Pre- Modification Investment |
|
|
Post- Modification Investment |
|
Three months ended September 30, 2021 |
|
|
|
|
|
|
|
|
|
Recreation |
|
|
8 |
|
|
$ |
94 |
|
|
$ |
55 |
|
Medallion |
|
|
1 |
|
|
|
77 |
|
|
|
77 |
|
Nine months ended September 30, 2021 |
|
|
|
|
|
|
|
|
|
Recreation |
|
|
47 |
|
|
$ |
568 |
|
|
$ |
525 |
|
Medallion |
|
|
11 |
|
|
|
3,071 |
|
|
|
3,071 |
|
During the twelve months ended September 30, 2021, 12 medallion loans modified as TDRs were in default and had an investment value of $1,694,000 as of September 30, 2021, net of a $130,000 allowance for loan losses, 37 recreation loans modified as TDRs were in default and had an investment value of $389,000 as of September 30, 2021, net of a $13,0000 allowance for loan losses, and no commercial loans modified as TDRs were in default. The following table shows the TDRs which the Company entered into during the three and nine months ended September 30, 2020.
|
|
|
|
|
|
|
|
|
|
|
|
|
(Dollars in thousands) |
|
Number of Loans |
|
|
Pre- Modification Investment |
|
|
Post- Modification Investment |
|
Three months ended September 30, 2020 |
|
|
|
|
|
|
|
|
|
Recreation |
|
|
18 |
|
|
$ |
254 |
|
|
$ |
229 |
|
Medallion |
|
|
3 |
|
|
|
448 |
|
|
|
448 |
|
Nine months ended September 30, 2020 |
|
|
|
|
|
|
|
|
|
Recreation |
|
|
57 |
|
|
$ |
722 |
|
|
$ |
510 |
|
Medallion |
|
|
33 |
|
|
|
14,089 |
|
|
|
14,089 |
|
During the twelve months ended September 30, 2020, 69 medallion loans modified as TDRs were in default and had an investment value of $29,296,000 as of September 30, 2020, net of a $20,420,000 allowance for loan losses, and 56 recreation loans modified as TDRs were in default and had an investment value of $558,000 as of September 30, 2021, net of a $19,000 allowance for loan losses. The following tables show the activity of loan collateral in process of foreclosure, which relate only to the recreation and medallion loans, for the three and nine months ended September 30, 2021 and 2020.
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended September 30, 2021 (Dollars in thousands) |
|
Recreation |
|
|
Medallion (1) |
|
|
Total |
|
Loan collateral in process of foreclosure – June 30, 2021 |
|
$ |
882 |
|
|
$ |
48,157 |
|
|
$ |
49,039 |
|
Transfer from loans, net |
|
|
2,085 |
|
|
|
397 |
|
|
|
2,482 |
|
Sales |
|
|
(1,554 |
) |
|
|
(1,640 |
) |
|
|
(3,194 |
) |
Cash payments received |
|
|
— |
|
|
|
(4,525 |
) |
|
|
(4,525 |
) |
Collateral valuation adjustments |
|
|
(640 |
) |
|
|
(618 |
) |
|
|
(1,258 |
) |
Loan collateral in process of foreclosure – September 30, 2021 |
|
$ |
773 |
|
|
$ |
41,771 |
|
|
$ |
42,544 |
|
(1)As of September 30, 2021, medallion loans in the process of foreclosure included 565 medallions in the New York market, 66 medallions in the Newark market, 339 medallions in the Chicago market and 48 in various other markets.
|
|
|
|
|
|
|
|
|
|
|
|
|
Nine Months Ended September 30, 2021 (Dollars in thousands) |
|
Recreation |
|
|
Medallion (1) |
|
|
Total |
|
Loan collateral in process of foreclosure – December 31, 2020 |
|
$ |
1,432 |
|
|
$ |
53,128 |
|
|
$ |
54,560 |
|
Transfer from loans, net |
|
|
8,118 |
|
|
|
5,027 |
|
|
|
13,145 |
|
Sales |
|
|
(5,842 |
) |
|
|
(1,871 |
) |
|
|
(7,713 |
) |
Cash payments received |
|
|
— |
|
|
|
(8,948 |
) |
|
|
(8,948 |
) |
Collateral valuation adjustments |
|
|
(2,935 |
) |
|
|
(5,565 |
) |
|
|
(8,500 |
) |
Loan collateral in process of foreclosure – September 30, 2021 |
|
$ |
773 |
|
|
$ |
41,771 |
|
|
$ |
42,544 |
|
(1)As of September 30, 2021, medallion loans in the process of foreclosure included 565 medallions in the New York market, 66 medallions in the Newark market, 339 medallions in the Chicago market and 48 in various other markets.
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended September 30, 2020 (Dollars in thousands) |
|
Recreation |
|
|
Medallion |
|
|
Total |
|
Loan collateral in process of foreclosure – June 30, 2020 |
|
$ |
1,258 |
|
|
$ |
46,117 |
|
|
$ |
47,375 |
|
Transfer from loans, net |
|
|
2,833 |
|
|
|
10,611 |
|
|
|
13,444 |
|
Sales |
|
|
(1,697 |
) |
|
|
— |
|
|
|
(1,697 |
) |
Cash payments received |
|
|
— |
|
|
|
(426 |
) |
|
|
(426 |
) |
Collateral valuation adjustments |
|
|
(1,395 |
) |
|
|
(8,559 |
) |
|
|
(9,954 |
) |
Loan collateral in process of foreclosure – September 30, 2020 |
|
$ |
999 |
|
|
$ |
47,743 |
|
|
$ |
48,742 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nine Months Ended September 30, 2020 (Dollars in thousands) |
|
Recreation |
|
|
Medallion |
|
|
Total |
|
Loan collateral in process of foreclosure – December 31, 2019 |
|
$ |
1,476 |
|
|
$ |
51,235 |
|
|
$ |
52,711 |
|
Transfer from loans, net |
|
|
10,615 |
|
|
|
14,954 |
|
|
|
25,569 |
|
Sales |
|
|
(5,684 |
) |
|
|
(300 |
) |
|
|
(5,984 |
) |
Cash payments received |
|
|
— |
|
|
|
(2,318 |
) |
|
|
(2,318 |
) |
Collateral valuation adjustments |
|
|
(5,408 |
) |
|
|
(15,828 |
) |
|
|
(21,236 |
) |
Loan collateral in process of foreclosure – September 30, 2020 |
|
$ |
999 |
|
|
$ |
47,743 |
|
|
$ |
48,742 |
|
|