XML 59 R16.htm IDEA: XBRL DOCUMENT v2.4.1.9
Loans Receivable and Allowance for Loan Losses
3 Months Ended
Mar. 31, 2015
Loans Receivable and Allowance for Loan Losses  
Loans Receivable and Allowance for Loan Losses

 

Note 7

 

Loans Receivable and Allowance for Loan Losses

 

The loan portfolio at March 31, 2015 and December 31, 2014 consist of the following:

 

 

 

March 31, 2015

 

(In thousands)

 

Originated

 

Acquired

 

Total

 

Commercial and industrial

 

$

302,871

 

$

21,019

 

$

323,890

 

Real estate - commercial

 

1,171,692

 

96,975

 

1,268,667

 

Real estate - construction

 

486,656

 

4,129

 

490,785

 

Real estate - residential

 

399,238

 

7,129

 

406,367

 

Home equity lines

 

131,796

 

3,480

 

135,276

 

Consumer

 

4,065

 

704

 

4,769

 

 

 

2,496,318

 

133,436

 

2,629,754

 

Net deferred fees

 

(4,324

)

 

(4,324

)

Loans receivable, net of fees

 

2,491,994

 

133,436

 

2,625,430

 

Allowance for loan losses

 

(28,884

)

 

(28,884

)

Loans receivable, net

 

$

2,463,110

 

$

133,436

 

$

2,596,546

 

 

 

 

December 31, 2014

 

(In thousands)

 

Originated

 

Acquired

 

Total

 

Commercial and industrial

 

$

328,711

 

$

25,210

 

$

353,921

 

Real estate - commercial

 

1,154,093

 

103,761

 

1,257,854

 

Real estate - construction

 

424,745

 

10,163

 

434,908

 

Real estate - residential

 

393,894

 

8,784

 

402,678

 

Home equity lines

 

127,004

 

3,881

 

130,885

 

Consumer

 

4,341

 

742

 

5,083

 

 

 

2,432,788

 

152,541

 

2,585,329

 

Net deferred fees

 

(4,215

)

 

(4,215

)

Loans receivable, net of fees

 

2,428,573

 

152,541

 

2,581,114

 

Allowance for loan losses

 

(28,275

)

 

(28,275

)

Loans receivable, net

 

$

2,400,298

 

$

152,541

 

$

2,552,839

 

 

During 2014, as a result of the Company’s acquisition of UFBC, the loan portfolio was segregated between loans initially accounted for under the amortized cost method (referred to as “originated” loans) and loans acquired (referred to as “acquired” loans).

 

The loans segregated to the acquired loan portfolio were initially measured at fair value and subsequently accounted for under either Accounting Standards Codification (“ASC”) Topic 310-30 or ASC 310-20.  The outstanding principal balance and related carrying amount of acquired loans included in the consolidated statements of condition at March 31, 2015 and December 31, 2014 are as follows:

 

(in thousands)

 

March 31, 2015

 

Credit impaired acquired loans evaluated individually for future credit losses

 

 

 

Outstanding principal balance

 

$

15,750 

 

Carrying amount

 

12,080 

 

 

 

 

 

Other acquired loans

 

 

 

Outstanding principal balance

 

122,271 

 

Carrying amount

 

121,356 

 

 

 

 

 

Total acquired loans

 

 

 

Outstanding principal balance

 

138,021 

 

Carrying amount

 

133,436 

 

 

(in thousands)

 

December 31, 2014

 

Credit impaired acquired loans evaluated individually for future credit losses

 

 

 

Outstanding principal balance

 

$

19,176 

 

Carrying amount

 

14,960 

 

 

 

 

 

Other acquired loans

 

 

 

Outstanding principal balance

 

138,419 

 

Carrying amount

 

137,581 

 

 

 

 

 

Total acquired loans

 

 

 

Outstanding principal balance

 

157,595 

 

Carrying amount

 

152,541 

 

 

The following table presents changes in the accretable discount, which includes income recognized from contractual interest cash flows.

 

(in thousands)

 

 

 

Balance at January 1, 2015

 

$

(5,053

)

Charge-offs

 

$

504

 

Accretion

 

(36

)

Balance at March 31, 2015

 

$

(4,585

)

 

(in thousands)

 

 

 

Balance at January 1, 2014

 

$

 

Recorded discount at acquisition date

 

(3,872

)

Accretion

 

(1,181

)

Balance at December 31, 2014

 

$

(5,053

)

 

The Company’s allowance for loan losses is based first on a segmentation of its loan portfolio by general loan type, or portfolio segments, as presented in the preceding table.  For originated loans, certain portfolio segments are further disaggregated and evaluated collectively for impairment based on class segments, which are largely based on the type of collateral underlying each loan.  The Company also maintains an allowance for loan losses for acquired loans when: (i) for loans accounted for under ASC 310-30, there is deterioration in credit quality subsequent to acquisition, and (ii) for loans accounted for under ASC 310-20, the inherent losses in the loans exceed the remaining credit discount recorded at the time of acquisition.

 

Activity in the Company’s allowance for loan losses for the three months ended March 31, 2015 and 2014 is shown below.

 

 

 

2015

 

2014

 

Beginning balance, January 1

 

$

28,275

 

$

27,864

 

 

 

 

 

 

 

Provision for loan losses

 

130

 

1,926

 

 

 

 

 

 

 

Loans charged off:

 

 

 

 

 

Commercial and industrial

 

(3

)

(783

)

Residential

 

 

 

Consumer

 

(16

)

(2

)

Total loans charged off

 

(19

)

(785

)

 

 

 

 

 

 

Recoveries:

 

 

 

 

 

Commercial and industrial

 

485

 

7

 

Residential

 

10

 

81

 

Consumer

 

3

 

 

Total recoveries

 

498

 

88

 

 

 

 

 

 

 

Net recoveries (charge offs)

 

479

 

(697

)

 

 

 

 

 

 

Ending balance, March 31,

 

$

28,884

 

$

29,093

 

 

For the three months ended March 31, 2015 and 2014, the Company recorded an allowance for loan losses for the acquired loan portfolio of $0 and $169,000, respectively.  There were no impairments recorded in the purchase credit impaired portfolio as of March 31, 2015 and 2014.

 

An analysis of the allowance for loan losses based on loan type, or segment, and the Company’s loan portfolio, which identifies certain loans that are evaluated for individual or collective impairment, as of March 31, 2015 and 2014, are below:

 

Allowance for Loan Losses

At and for the Three Months Ended March 31, 2015

(In thousands)

 

 

 

Commercial and
Industrial

 

Real Estate -
Commercial

 

Real Estate -
Construction

 

Real Estate -
Residential

 

Home Equity
Lines

 

Consumer

 

Total

 

Allowance for loan losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning Balance, January 1

 

$

2,061

 

$

17,820

 

$

6,105

 

$

1,954

 

$

301

 

$

34

 

$

28,275

 

Charge-offs

 

(3

)

 

 

 

 

(16

)

(19

)

Recoveries

 

187

 

293

 

5

 

10

 

3

 

 

498

 

Provision for loan losses

 

(120

)

(398

)

613

 

(3

)

22

 

16

 

130

 

Ending Balance, March 31, 2015

 

$

2,125

 

$

17,715

 

$

6,723

 

$

1,961

 

$

326

 

$

34

 

$

28,884

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ending Balance, March 31, 2015

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated for impairment

 

$

 

$

 

$

 

$

 

$

 

$

 

$

 

Collectively evaluated for impairment

 

2,125

 

17,715

 

6,723

 

1,961

 

326

 

34

 

28,884

 

 

Loans Receivable

At March 31, 2015

(In thousands)

 

 

 

Commercial and
Industrial

 

Real Estate -
Commercial

 

Real Estate -
Construction

 

Real Estate -
Residential

 

Home Equity
Lines

 

Consumer

 

Total

 

Loans Receivable:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ending Balance, March 31, 2015

 

$

323,890 

 

$

1,268,667 

 

$

490,785 

 

$

406,367 

 

$

135,276 

 

$

4,769 

 

$

2,629,754 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ending Balance, March 31, 2015

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated for impairment

 

$

1,171 

 

$

273 

 

$

250 

 

$

 

$

51 

 

$

 

$

1,745 

 

Purchased Credit Impaired Loans

 

2,878 

 

6,736 

 

1,641 

 

326 

 

496 

 

 

12,080 

 

Collectively evaluated for impairment

 

319,841 

 

1,261,658 

 

488,894 

 

406,041 

 

134,729 

 

4,766 

 

2,615,929 

 

 

Allowance for Loan Losses

At and for the Three Months Ended March 31, 2014

(In thousands)

 

 

 

Commercial and
Industrial

 

Real Estate -
Commercial

 

Real Estate -
Construction

 

Real Estate -
Residential

 

Home Equity
Lines

 

Consumer

 

Total

 

Allowance for loan losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning Balance, January 1

 

$

3,329

 

$

16,076

 

$

5,336

 

$

2,421

 

$

609

 

$

93

 

$

27,864

 

Charge-offs

 

(262

)

(521

)

 

 

 

(2

)

(785

)

Recoveries

 

2

 

 

5

 

81

 

 

 

88

 

Provision for loan losses

 

893

 

449

 

380

 

205

 

 

(1

)

1,926

 

Ending Balance, March 31, 2014

 

$

3,962

 

$

16,004

 

$

5,721

 

$

2,707

 

$

609

 

$

90

 

$

29,093

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ending Balance, March 31, 2014

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated for impairment

 

$

38

 

$

 

$

 

$

131

 

$

 

$

 

$

169

 

Collectively evaluated for impairment

 

3,924

 

16,004

 

5,721

 

2,576

 

609

 

90

 

28,924

 

 

Loans Receivable

At March 31, 2014

(In thousands)

 

 

 

Commercial and
Industrial

 

Real Estate -
Commercial

 

Real Estate -
Construction

 

Real Estate -
Residential

 

Home Equity
Lines

 

Consumer

 

Total

 

Loans Receivable:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ending Balance, March 31, 2014

 

$

291,208 

 

$

1,191,953 

 

$

414,711 

 

$

332,288 

 

$

115,045 

 

$

5,045 

 

$

2,350,250 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ending Balance, March 31, 2014

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated for impairment

 

$

299 

 

$

1,738 

 

$

496 

 

$

346 

 

$

51 

 

$

 

$

2,930 

 

Purchased Credit Impaired Loans

 

4,990 

 

8,379 

 

1,688 

 

448 

 

467 

 

 

15,980 

 

Collectively evaluated for impairment

 

285,919 

 

1,181,836 

 

412,527 

 

331,494 

 

114,527 

 

5,037 

 

2,331,340 

 

 

The accounting policy related to the allowance for loan losses is considered a critical accounting policy given the level of estimation, judgment and uncertainty in evaluating the levels of the allowance required for the inherent probable losses in the loan portfolio and the material effect such estimation, judgment and uncertainty can be on the consolidated financial results.

 

The Company’s ongoing credit quality management process relies on a system of activities to assess and evaluate various factors that impact the estimation of the allowance for loan losses.  These factors include, but are not limited to; current economic conditions; loan concentrations, collateral adequacy and value; past loss experience for particular types of loans, size, composition and nature of loans; migration of loans through our loan rating methodology; trends in charge-offs and recoveries.  This process also contemplates a disciplined approach to managing and monitoring credit exposures to ensure that the structure and pricing of credit remains consistent with the Company’s assessment of risk.  The loan officer has frequent contact with the borrower and is a key player in the credit management process and must develop and diligently practice sound credit management skills and habits to ensure effectiveness.  Under the direction of the Company’s loan committee and the chief credit officer, the credit risk management function works with the loan officers and other groups within the Company to monitor the loan portfolio, maintain the watch list, and compile the analysis necessary to determine the allowance for loan losses.

 

Loans are added to the watch list when circumstances appear to warrant the inclusion of the relationship.  As a general rule, loans are added to the watch list when they are deemed to be problem assets.  Problem assets are defined as those that have been risk rated substandard or lower. Successful problem asset management requires early recognition of deteriorating credits and timely corrective or risk management actions.  Generally, risk ratings are either approved or amended by the loan committee accordingly.  Problem loans are maintained on the watch list until the loan is either paid off or circumstances around the borrower’s situation improve to the point that the risk rating on the loan is adjusted upward.

 

In addition to internal activities, the Company also engages an external consultant on a quarterly basis to review the Company’s loan portfolio.  This external loan review function helps to ensure the soundness of the loan portfolio through a third party review of existing exposures in the portfolio, supporting the commercial loan officers in the execution of its credit management responsibilities, and monitoring the adherence to the Company’s credit risk management standards.

 

The following tables report the Company’s nonaccrual and past due loans at March 31, 2015 and December 31, 2014.  In addition, the credit quality of the loan portfolio is provided as of March 31, 2015 and December 31, 2014.

 

Nonaccrual and Past Due Loans - Originated Loan Portfolio

At March 31, 2015

(In thousands)

 

 

 

30-59 Days
Past Due

 

60-89 Days
Past Due

 

90 Days or
More Past Due
(includes
nonaccrual)

 

Total Past Due

 

Current

 

Total Loans

 

90 Days Past
Due and Still
Accruing

 

Nonaccrual
Loans

 

Commercial and industrial

 

$

 

$

15 

 

$

976 

 

$

991 

 

$

301,880 

 

302,871 

 

$

 

$

976 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate - commercial

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owner occupied

 

 

 

 

 

295,416 

 

295,416 

 

 

 

Non-owner occupied

 

 

 

273 

 

273 

 

876,003 

 

876,276 

 

 

273 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate - construction

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential

 

 

 

 

 

172,391 

 

172,391 

 

 

 

Commercial

 

 

 

 

 

314,265 

 

314,265 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate - residential

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Single family

 

15 

 

 

 

15 

 

293,696 

 

293,711 

 

 

 

Multi-family

 

 

 

 

 

105,527 

 

105,527 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Home equity lines

 

243 

 

 

51 

 

294 

 

131,502 

 

131,796 

 

 

51 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consumer

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Installment

 

 

 

 

 

3,760 

 

3,760 

 

 

 

Credit cards

 

 

47 

 

 

53 

 

252 

 

305 

 

 

 

 

 

$

264 

 

$

62 

 

$

1,300 

 

$

1,626 

 

$

2,494,692 

 

$

2,496,318 

 

$

 

$

1,300 

 

 

Nonaccrual and Past Due Loans - Acquired Loan Portfolio

At March 31, 2015

(In thousands)

 

 

 

30-59 Days
Past Due

 

60-89 Days
Past Due

 

90 Days or
More Past Due
(includes
nonaccrual)

 

Total Past Due

 

Current

 

Total Loans

 

90 Days Past
Due and Still
Accruing

 

Nonaccrual
Loans

 

Commercial and industrial

 

$

 

$

 

$

572 

 

$

572 

 

$

20,447 

 

21,019 

 

$

 

$

572 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate - commercial

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owner occupied

 

 

 

 

 

44,241 

 

44,241 

 

 

 

Non-owner occupied

 

1,028 

 

 

 

 

1,028 

 

51,706 

 

52,734 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate - construction

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential

 

 

 

 

 

3,292 

 

3,292 

 

 

 

Commercial

 

 

 

 

 

837 

 

837 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate - residential

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Single family

 

 

 

 

 

 

7,129 

 

7,129 

 

 

 

Multi-family

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Home equity lines

 

 

 

 

 

3,480 

 

3,480 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consumer

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Installment

 

 

 

 

 

704 

 

704 

 

 

 

Credit cards

 

 

 

 

 

 

 

 

 

 

 

$

1,028 

 

$

 

$

572 

 

$

1,600 

 

$

131,836 

 

$

133,436 

 

$

 

$

572 

 

 

 

Nonaccrual and Past Due Loans - Originated Loan Portfolio

At December 31, 2014

(In thousands)

 

 

 

30-59 Days
Past Due

 

60-89 Days
Past Due

 

90 Days or
More Past Due
(includes
nonaccrual)

 

Total Past Due

 

Current

 

Total Loans

 

90 Days Past
Due and Still
Accruing

 

Nonaccrual
Loans

 

Commercial and industrial

 

$

88 

 

$

30 

 

$

938 

 

$

1,056 

 

$

327,655 

 

328,711 

 

$

 

$

938 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate - commercial

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owner occupied

 

 

 

 

 

304,303 

 

304,303 

 

 

 

Non-owner occupied

 

 

 

289 

 

289 

 

849,501 

 

849,790 

 

 

289 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate - construction

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential

 

 

 

 

 

158,915 

 

158,915 

 

 

 

Commercial

 

 

 

 

 

265,830 

 

265,830 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate - residential

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Single family

 

359 

 

 

 

359 

 

297,530 

 

297,889 

 

 

 

Multi-family

 

 

 

 

 

96,005 

 

96,005 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Home equity lines

 

 

 

180 

 

180 

 

126,824 

 

127,004 

 

 

180 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consumer

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Installment

 

 

 

 

 

3,920 

 

3,920 

 

 

 

Credit cards

 

53 

 

 

 

53 

 

368 

 

421 

 

 

 

 

 

$

500 

 

$

30 

 

$

1,407 

 

$

1,937 

 

$

2,430,851 

 

$

2,432,788 

 

$

 

$

1,407 

 

 

Nonaccrual and Past Due Loans - Acquired Loan Portfolio

At December 31, 2014

(In thousands)

 

 

 

30-59 Days
Past Due

 

60-89 Days
Past Due

 

90 Days or
More Past Due
(includes
nonaccrual)

 

Total Past Due

 

Current

 

Total Loans

 

90 Days Past
Due and Still
Accruing

 

Nonaccrual
Loans

 

Commercial and industrial

 

$

 

$

 

$

576 

 

$

576 

 

$

24,634 

 

25,210 

 

$

 

$

576 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate - commercial

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owner occupied

 

 

 

 

 

49,173 

 

49,173 

 

 

 

Non-owner occupied

 

 

 

1,072 

 

1,072 

 

53,516 

 

54,588 

 

 

1,072 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate - construction

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential

 

 

 

 

 

6,156 

 

6,156 

 

 

 

Commercial

 

 

 

 

 

4,007 

 

4,007 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate - residential

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Single family

 

24 

 

 

306 

 

330 

 

8,454 

 

8,784 

 

 

306 

 

Multi-family

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Home equity lines

 

 

 

 

 

3,881 

 

3,881 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consumer

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Installment

 

 

 

 

 

742 

 

742 

 

 

 

Credit cards

 

 

 

 

 

 

 

 

 

 

 

$

24 

 

$

 

$

1,954 

 

$

1,978 

 

$

150,563 

 

$

152,541 

 

$

 

$

1,954 

 

 

Additional information on the Company’s impaired loans that were evaluated for specific reserves as of March 31, 2015 and December 31, 2014, including the recorded investment on the statement of condition and the unpaid principal balance, is shown below:

 

Impaired Loans — Originated Loan Portfolio

At March 31, 2015

(In thousands)

 

 

 

Recorded
Investment

 

Unpaid Principal
Balance

 

Related
Allowance

 

Interest Income
Recognized

 

With no related allowance:

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

$

1,171 

 

$

1,488 

 

$

 

$

 

Real estate - commercial

 

 

 

 

 

 

 

 

 

Owner occupied

 

 

 

 

 

Non-owner occupied

 

273 

 

2,364 

 

 

 

Real estate - construction

 

 

 

 

 

 

 

 

 

Residential

 

 

 

 

 

Commercial

 

250 

 

250 

 

 

 

Real estate - residential

 

 

 

 

 

 

 

 

 

Single family

 

 

 

 

 

Multi-family

 

 

 

 

 

Home equity lines

 

51 

 

51 

 

 

 

Consumer

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

With related allowance:

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

$

 

$

 

$

 

$

 

Real estate - commercial

 

 

 

 

 

 

 

 

Owner occupied

 

 

 

 

 

Non-owner occupied

 

 

 

 

 

Real estate - construction

 

 

 

 

 

 

 

 

Residential

 

 

 

 

 

Commercial

 

 

 

 

 

Real estate - residential

 

 

 

 

 

 

 

 

Single family

 

 

 

 

 

Multi-family

 

 

 

 

 

Home equity lines

 

 

 

 

 

Consumer

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

By segment total:

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

$

1,171 

 

$

1,488 

 

$

 

$

 

Real estate - commercial

 

273 

 

2,364 

 

 

 

Real estate - construction

 

250 

 

250 

 

 

 

Real estate - residential

 

 

 

 

 

Home equity lines

 

51 

 

51 

 

 

 

Consumer

 

 

 

 

 

Total

 

$

1,745 

 

$

4,153 

 

$

 

$

 

 

Impaired Loans — Acquired Loan Portfolio

At March 31, 2015

(In thousands)

 

 

 

Recorded
Investment

 

Unpaid Principal
Balance

 

Related
Allowance

 

Interest Income
Recognized

 

With no related allowance:

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

$

649 

 

$

758 

 

$

 

$

 

Real estate - commercial

 

 

 

 

 

 

 

 

 

Owner occupied

 

 

 

 

 

Non-owner occupied

 

3,478 

 

3,449 

 

 

12 

 

Real estate - construction

 

 

 

 

 

 

 

 

 

Residential

 

 

 

 

 

Commercial

 

837 

 

942 

 

 

 

Real estate - residential

 

 

 

 

 

 

 

 

 

Single family

 

 

 

 

 

Multi-family

 

 

 

 

 

Home equity lines

 

 

 

 

 

Consumer

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

With related allowance:

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

$

 

$

 

$

 

$

 

Real estate - commercial

 

 

 

 

 

 

 

 

Owner occupied

 

 

 

 

 

Non-owner occupied

 

 

 

 

 

Real estate - construction

 

 

 

 

 

 

 

 

Residential

 

 

 

 

 

Commercial

 

 

 

 

 

Real estate - residential

 

 

 

 

 

 

 

 

Single family

 

 

 

 

 

Multi-family

 

 

 

 

 

Home equity lines

 

 

 

 

 

Consumer

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

By segment total:

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

$

649 

 

$

758 

 

$

 

$

 

Real estate - commercial

 

3,478 

 

3,449 

 

 

12 

 

Real estate - construction

 

837 

 

942 

 

 

 

Real estate - residential

 

 

 

 

 

Home equity lines

 

 

 

 

 

Consumer

 

 

 

 

 

Total

 

$

4,964 

 

$

5,149 

 

$

 

$

12 

 

 

Impaired Loans — Originated Loan Portfolio

At December 31, 2014

(In thousands)

 

 

 

Recorded
Investment

 

Unpaid Principal
Balance

 

Related
Allowance

 

Interest Income
Recognized

 

With no related allowance:

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

$

1,159 

 

$

1,472 

 

$

 

$

64 

 

Real estate - commercial

 

 

 

 

 

 

 

 

 

Owner occupied

 

 

 

 

 

Non-owner occupied

 

289 

 

2,364 

 

 

 

Real estate - construction

 

 

 

 

 

 

 

 

 

Residential

 

 

 

 

 

Commercial

 

250 

 

250 

 

 

 

Real estate - residential

 

 

 

 

 

 

 

 

 

Single family

 

 

 

 

 

Multi-family

 

 

 

 

 

Home equity lines

 

180 

 

180 

 

 

 

Consumer

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

With related allowance:

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

$

 

$

 

$

 

$

 

Real estate - commercial

 

 

 

 

 

 

 

 

Owner occupied

 

 

 

 

 

Non-owner occupied

 

 

 

 

 

Real estate - construction

 

 

 

 

 

 

 

 

Residential

 

 

 

 

 

Commercial

 

 

 

 

 

Real estate - residential

 

 

 

 

 

 

 

 

Single family

 

 

 

 

 

Multi-family

 

 

 

 

 

Home equity lines

 

 

 

 

 

Consumer

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

By segment total:

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

$

1,159 

 

$

1,472 

 

$

 

$

64 

 

Real estate - commercial

 

289 

 

2,364 

 

 

 

Real estate - construction

 

250 

 

250 

 

 

 

Real estate - residential

 

 

 

 

 

Home equity lines

 

180 

 

180 

 

 

 

Consumer

 

 

 

 

 

Total

 

$

1,878 

 

$

4,266 

 

$

 

$

68 

 

 

Impaired Loans — Acquired Loan Portfolio

At December 31, 2014

(In thousands)

 

 

 

Recorded
Investment

 

Unpaid Principal
Balance

 

Related
Allowance

 

Interest Income
Recognized

 

With no related allowance:

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

$

576 

 

$

1,227 

 

$

 

$

12 

 

Real estate - commercial

 

 

 

 

 

 

 

 

 

Owner occupied

 

 

 

 

 

Non-owner occupied

 

1,266 

 

1,729 

 

 

39 

 

Real estate - construction

 

 

 

 

 

 

 

 

 

Residential

 

 

 

 

 

Commercial

 

839 

 

942 

 

 

 

Real estate - residential

 

 

 

 

 

 

 

 

 

Single family

 

306 

 

446 

 

 

 

Multi-family

 

 

 

 

 

Home equity lines

 

 

 

 

 

Consumer

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

With related allowance:

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

$

 

$

 

$

 

$

 

Real estate - commercial

 

 

 

 

 

 

 

 

Owner occupied

 

 

 

 

 

Non-owner occupied

 

 

 

 

 

Real estate - construction

 

 

 

 

 

 

 

 

Residential

 

 

 

 

 

Commercial

 

 

 

 

 

Real estate - residential

 

 

 

 

 

 

 

 

Single family

 

 

 

 

 

Multi-family

 

 

 

 

 

Home equity lines

 

 

 

 

 

Consumer

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

By segment total:

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

$

576 

 

$

1,227 

 

$

 

$

12 

 

Real estate - commercial

 

1,266 

 

1,729 

 

 

39 

 

Real estate - construction

 

839 

 

942 

 

 

 

Real estate - residential

 

306 

 

446 

 

 

 

Home equity lines

 

 

 

 

 

Consumer

 

 

 

 

 

Total

 

$

2,987 

 

$

4,344 

 

$

 

$

58 

 

 

In order to maximize the collection of certain loans, the Company will attempt to work with borrowers when necessary to extend or modify loan terms to better align with the borrower’s ability to repay.  Extensions and modifications to loans are made in accordance with the Company’s policy and conform to regulatory guidance.  Each occurrence is unique to the borrower and is evaluated separately.  The Company considers regulatory guidelines when restructuring a loan to ensure that prudent lending practices are followed.  As such, qualification criteria and payment terms consider the borrower’s current and prospective ability to comply with the modified terms of the loan.

 

A modification is classified as a troubled debt restructuring (“TDR”) if both of the following exist: (1) the borrower is experiencing financial difficulty and (2) the Company has granted a concession to the borrower.  The Company determines that a borrower may be experiencing financial difficulty if the borrower is currently in default on any of its debt, or if the Company is concerned that the borrower may not be able to perform in accordance with the current terms of the loan agreement in the foreseeable future.  Many aspects of the borrower’s financial situation are assessed when determining whether they are experiencing financial difficulty, particularly as it relates to commercial borrowers due to the complex nature of the loan structure, business/industry risk, and borrower/guarantor structures.  Concessions may include the reduction of an interest rate at a rate lower than current market rate for a new loan with similar risk, extension of the maturity date, reduction of accrued interest, or principal forgiveness.  When evaluating whether a concession has been granted, the Company also considers whether the borrower has provided additional collateral or guarantors and whether such additions adequately compensate the Company for the restructured terms, or if the revised terms are consistent with those currently being offered to new loan customers.  The assessments of whether a borrower is experiencing (or is likely to experience) financial difficulty and whether a concession has been granted is subjective in nature and management’s judgment is required when determining whether a modification is a TDR.

 

Although each occurrence is unique to the borrower and is evaluated separately, for all portfolio segments, TDRs are typically modified through reductions in interest rates, reductions in payments, changing the payment terms from principal and interest to interest only, and/or extensions in term maturity.

 

Nonaccruing loans that are modified can be placed back on accrual status when both the principal and interest are current and it is probable that the Company will be able to collect all amounts due (both principal and interest) according to the terms of the loan agreement.

 

At March 31, 2015 and December 31, 2014, the Company had TDRs totaling $273,000 and $289,000, respectively, all of which were on nonaccrual.  Nonaccrual TDRs that are reasonably assured of repayment according to their modified terms may be returned to accrual status by the Company upon a detailed credit evaluation of the borrower’s financial condition and prospects for repayment under the revised terms.  Consistent with regulatory guidance, upon sustained performance and classification as a TDR over the Company’s year-end, the loan will be removed from TDR status as long as the modified terms were market-based at the time of the modification.  The following table reconciles the beginning and ending balances on TDRs as of March 31, 2015 and 2014, respectively:

 

Troubled Debt Restructurings

At and For the Three Months Ended March 31, 2015

(In thousands)

 

 

 

Commercial and
Industrial

 

Real Estate -
Commercial

 

Real Estate -
Construction

 

Real Estate -
Residential

 

Home Equity Lines

 

Consumer

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning Balance, January 1, 2015

 

$

 

$

289

 

$

 

$

 

$

 

$

 

$

289

 

New TDRs

 

 

 

 

 

 

 

 

Increases to existing TDRs

 

 

 

 

 

 

 

 

Charge-Offs Post Modification

 

 

 

 

 

 

 

 

Sales, paydowns, or other decreases

 

 

(16

)

 

 

 

 

(16

)

Ending Balance, March 31, 2015

 

$

 

$

273

 

$

 

$

 

$

 

$

 

$

273

 

 

Troubled Debt Restructurings

At and For the Three Months Ended March 31, 2014

(In thousands)

 

 

 

Commercial and
Industrial

 

Real Estate -
Commercial

 

Real Estate -
Construction

 

Real Estate -
Residential

 

Home Equity Lines

 

Consumer

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning Balance, January 1, 2014

 

$

 

$

1,738

 

$

525

 

$

 

$

 

$

 

$

2,263

 

New TDRs

 

 

 

 

 

 

 

 

Increases to existing TDRs

 

 

 

 

 

 

 

 

Charge-Offs Post Modification

 

 

 

 

 

 

 

 

Sales, paydowns, or other decreases

 

 

 

(279

)

 

 

 

(279

)

Ending Balance, March 31, 2014

 

$

 

$

1,738

 

$

246

 

$

 

$

 

$

 

$

1,984

 

 

At March 31, 2015, TDRs make up one relationship with the Bank.  These loans are performing as expected post-modification. There are no acquired loans classified as TDRs.  For restructured loans in the portfolio, the Company had no loan loss reserves as of March 31, 2015 and December 31, 2014, respectively.

 

Loans modified as TDRs within the previous 12 months and for which there was a payment default during the period are calculated by first identifying TDRs that defaulted during the period and then determining whether they were modified within the 12 months prior to the default.  For the period ended March 31, 2015, no loans identified as TDRs had a payment default within the last twelve months.  For the period ended March 31, 2014, one loan identified as a TDR had a payment default within the last twelve months.

One of the most significant factors in assessing the credit quality of the Company’s loan portfolio is the risk rating.  The Company uses the following risk ratings to manage the credit quality of its loan portfolio: pass, other loans especially mentioned (OLEM), substandard, doubtful and loss.  OLEM are those loans in which the borrower exhibits potential weakness that may, if not corrected or reversed, weaken the bank’s credit position at some future date.  These loans may not show problems as yet due to the borrower’s apparent ability to service the debt, but special circumstances surround the loans of which the Bank’s management should be aware.  Substandard risk rated loans are those loans whose full final collectability may not appear to be a matter for serious doubt, but which nevertheless have a well-defined weakness or weaknesses that jeopardize the liquidation of the debt and require close supervision by management.  Loans that have a risk rating of doubtful have all the weakness inherent in one graded substandard with the added provision that the weaknesses make collection or liquidation in full, on the basis of currently existing facts, conditions, and value, highly questionable.  A loss loan is one that is considered uncollectible and will be charged-off immediately.  All other loans not rated OLEM, substandard, doubtful or loss are considered to have a pass risk rating.  Substandard and doubtful risk rated loans are evaluated for impairment.  The following table presents a summary of the risk ratings by portfolio segment and class segment at March 31, 2015 and December 31, 2014.

 

Internal Risk Rating Grades - Originated Loan Portfolio

At March 31, 2015

(In thousands)

 

 

 

Pass

 

OLEM

 

Substandard

 

Doubtful

 

Loss

 

Commercial and industrial

 

$

300,007 

 

$

1,376 

 

$

1,488 

 

$

 

$

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate - commercial

 

 

 

 

 

 

 

 

 

 

 

Owner occupied

 

295,416 

 

 

 

 

 

Non-owner occupied

 

867,215 

 

6,697 

 

2,364 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate - construction

 

 

 

 

 

 

 

 

 

 

 

Residential

 

172,391 

 

 

 

 

 

Commercial

 

314,015 

 

 

250 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate - residential

 

 

 

 

 

 

 

 

 

 

 

Single family

 

293,696 

 

15 

 

 

 

 

Multi-family

 

105,527 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Home equity lines

 

131,502 

 

243 

 

51 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consumer

 

 

 

 

 

 

 

 

 

 

 

Installment

 

3,760 

 

 

 

 

 

Credit cards

 

299 

 

 

 

 

 

 

 

$

2,483,828 

 

$

8,337 

 

$

4,153 

 

$

 

$

 

 

Internal Risk Rating Grades - Acquired Loan Portfolio

At March 31, 2015

(In thousands)

 

 

 

Pass

 

OLEM

 

Substandard

 

Doubtful

 

Loss

 

Commercial and industrial

 

$

18,906 

 

$

1,464 

 

$

649 

 

$

 

$

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate - commercial

 

 

 

 

 

 

 

 

 

 

 

Owner occupied

 

44,241 

 

 

 

 

 

Non-owner occupied

 

47,116 

 

2,140 

 

3,478 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate - construction

 

 

 

 

 

 

 

 

 

 

 

Residential

 

3,292 

 

 

 

 

 

Commercial

 

 

 

837 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate - residential

 

 

 

 

 

 

 

 

 

 

 

Single family

 

7,129 

 

 

 

 

 

Multi-family

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Home equity lines

 

3,480 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consumer

 

 

 

 

 

 

 

 

 

 

 

Installment

 

704 

 

 

 

 

 

Credit cards

 

 

 

 

 

 

 

 

$

124,868 

 

$

3,604 

 

$

4,964 

 

$

 

$

 

 

Internal Risk Rating Grades - Originated Loan Portfolio

At December 31, 2014

(In thousands)

 

 

 

Pass

 

OLEM

 

Substandard

 

Doubtful

 

Loss

 

Commercial and industrial

 

$

326,543 

 

$

1,009 

 

$

1,159 

 

$

 

$

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate - commercial

 

 

 

 

 

 

 

 

 

 

 

Owner occupied

 

304,303 

 

 

 

 

 

Non-owner occupied

 

846,280 

 

3,221 

 

289 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate - construction

 

 

 

 

 

 

 

 

 

 

 

Residential

 

158,915 

 

 

 

 

 

Commercial

 

265,580 

 

 

250 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate - residential

 

 

 

 

 

 

 

 

 

 

 

Single family

 

297,530 

 

359 

 

 

 

 

Multi-family

 

96,005 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Home equity lines

 

126,824 

 

 

180 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consumer

 

 

 

 

 

 

 

 

 

 

 

Installment

 

3,920 

 

 

 

 

 

Credit cards

 

421 

 

 

 

 

 

 

 

$

2,426,321 

 

$

4,589 

 

$

1,878 

 

$

 

$

 

 

Internal Risk Rating Grades - Acquired Loan Portfolio

At December 31, 2014

(In thousands)

 

 

 

Pass

 

OLEM

 

Substandard

 

Doubtful

 

Loss

 

Commercial and industrial

 

$

22,277 

 

$

2,357 

 

$

576 

 

$

 

$

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate - commercial

 

 

 

 

 

 

 

 

 

 

 

Owner occupied

 

49,173 

 

 

 

 

 

Non-owner occupied

 

51,184 

 

2,138 

 

1,266 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate - construction

 

 

 

 

 

 

 

 

 

 

 

Residential

 

6,156 

 

 

 

 

 

Commercial

 

3,168 

 

 

839 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate - residential

 

 

 

 

 

 

 

 

 

 

 

Single family

 

8,454 

 

24 

 

306 

 

 

 

Multi-family

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Home equity lines

 

3,881 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consumer

 

 

 

 

 

 

 

 

 

 

 

Installment

 

742 

 

 

 

 

 

Credit cards

 

 

 

 

 

 

 

 

$

145,035 

 

$

4,519 

 

$

2,987 

 

$

 

$