XML 82 R27.htm IDEA: XBRL DOCUMENT v2.4.0.6
LOANS (Tables)
3 Months Ended
Mar. 31, 2013
LOANS  
Schedule of total loans

 

 

 

 

March 31, 2013

 

(In thousands)

 

Business Loans

 

Acquired Loans

 

Total

 

 

 

 

 

 

 

 

 

Residential mortgages

 

 

 

 

 

 

 

1-4 family

 

$

813,150

 

$

396,899

 

$

1,210,049

 

Construction

 

18,516

 

6,051

 

24,567

 

Total residential mortgages

 

831,666

 

402,950

 

1,234,616

 

 

 

 

 

 

 

 

 

Commercial mortgages:

 

 

 

 

 

 

 

Construction

 

149,599

 

19,461

 

169,060

 

Single and multi-family

 

65,203

 

78,003

 

143,206

 

Commercial real estate

 

754,411

 

330,465

 

1,084,876

 

Total commercial mortgages

 

969,213

 

427,929

 

1,397,142

 

 

 

 

 

 

 

 

 

Commercial business loans:

 

 

 

 

 

 

 

Asset based lending

 

274,632

 

3,978

 

278,610

 

Other commercial business loans

 

243,057

 

96,675

 

339,732

 

Total commercial business loans

 

517,689

 

100,653

 

618,342

 

 

 

 

 

 

 

 

 

Total commercial loans

 

1,486,902

 

528,582

 

2,015,484

 

 

 

 

 

 

 

 

 

Consumer loans:

 

 

 

 

 

 

 

Home equity

 

199,101

 

118,062

 

317,163

 

Other

 

98,489

 

223,320

 

321,809

 

Total consumer loans

 

297,590

 

341,382

 

638,972

 

 

 

 

 

 

 

 

 

Total loans

 

$

2,616,158

 

$

1,272,914

 

$

3,889,072

 

 

 

 

December 31, 2012

 

(In thousands)

 

Business Loans

 

Acquired Loans

 

Total

 

 

 

 

 

 

 

 

 

Residential mortgages:

 

 

 

 

 

 

 

1-4 family

 

$

870,322

 

$

427,210

 

$

1,297,532

 

Construction

 

20,344

 

6,375

 

26,719

 

Total residential mortgages

 

890,666

 

433,585

 

1,324,251

 

 

 

 

 

 

 

 

 

Commercial mortgages:

 

 

 

 

 

 

 

Construction

 

150,694

 

17,131

 

167,825

 

Single and multi-family

 

43,332

 

80,488

 

123,820

 

Commercial real estate

 

768,867

 

353,032

 

1,121,899

 

Total commercial mortgages

 

962,893

 

450,651

 

1,413,544

 

 

 

 

 

 

 

 

 

Commercial business loans:

 

 

 

 

 

 

 

Asset based lending

 

255,265

 

2,830

 

258,095

 

Other commercial business loans

 

234,662

 

107,369

 

342,031

 

Total commercial business loans

 

489,927

 

110,199

 

600,126

 

 

 

 

 

 

 

 

 

Total commercial loans

 

1,452,820

 

560,850

 

2,013,670

 

 

 

 

 

 

 

 

 

Consumer loans:

 

 

 

 

 

 

 

Home equity

 

205,892

 

119,509

 

325,401

 

Other

 

76,258

 

249,074

 

325,332

 

Total consumer loans

 

282,150

 

368,583

 

650,733

 

 

 

 

 

 

 

 

 

Total loans

 

$

2,625,636

 

$

1,363,018

 

$

3,988,654

 

Activity in the accretable yield for the acquired loan portfolio that falls under the purview of ASC 310-30, Accounting for Certain Loans or Debt Securities Acquired in a Transfer

 

 

 

Three months ended March 31,

 

(In thousands)

 

2013

 

2012

 

Balance at beginning of period

 

$

8,247

 

$

1,277

 

Acquisitions

 

 

 

Sales

 

 

 

Reclassification from nonaccretable difference for loans with improved cash flows

 

 

 

Changes in expected cash flows that do not affect nonaccretable difference

 

 

 

Accretion

 

(2,581

)

(609

)

Balance at end of period

 

$

5,666

 

$

668

 

Summary of past due loans

 

 

Business Loans

 

(in thousands)

 

30-59 Days
Past Due

 

60-89 Days
Past Due

 

Greater
Than 90
Days Past
Due

 

Total Past
Due

 

Current

 

Total Loans

 

Past Due >;;
90 days and 
Accruing

 

March 31, 2013

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential mortgages:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1-4 family

 

$

3,633

 

$

996

 

$

8,738

 

$

13,367

 

$

799,783

 

$

813,150

 

$

1,896

 

Construction

 

553

 

111

 

89

 

753

 

17,763

 

18,516

 

89

 

Total

 

4,186

 

1,107

 

8,827

 

14,120

 

817,546

 

831,666

 

1,985

 

Commercial mortgages:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction

 

 

225

 

4,318

 

4,543

 

145,056

 

149,599

 

 

Single and multi-family

 

214

 

140

 

474

 

828

 

64,375

 

65,203

 

330

 

Commercial real estate

 

3,962

 

548

 

6,248

 

10,758

 

743,653

 

754,411

 

 

Total

 

4,176

 

913

 

11,040

 

16,129

 

953,084

 

969,213

 

330

 

Commercial business loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Asset based lending

 

 

 

 

 

274,632

 

274,632

 

 

Other commercial business loans

 

396

 

124

 

2,885

 

3,405

 

239,652

 

243,057

 

230

 

Total

 

396

 

124

 

2,885

 

3,405

 

514,284

 

517,689

 

230

 

Consumer loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Home equity

 

1,663

 

186

 

2,553

 

4,402

 

194,699

 

199,101

 

1,001

 

Other

 

361

 

118

 

362

 

841

 

97,648

 

98,489

 

142

 

Total

 

2,024

 

304

 

2,915

 

5,243

 

292,347

 

297,590

 

1,143

 

Total

 

$

10,782

 

$

2,448

 

$

25,667

 

$

38,897

 

$

2,577,261

 

$

2,616,158

 

$

3,688

 

 

Business Loans

 

(in thousands)

 

30-59 Days Past
Due

 

60-89 Days
Past Due

 

Greater
Than 90
Days Past
Due

 

Total Past
Due

 

Current

 

Total Loans

 

Past Due >;;
90 days
and
Accruing

 

December 31, 2012

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential mortgages:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1-4 family

 

$

4,105

 

$

1,291

 

$

8,061

 

$

13,457

 

$

856,865

 

$

870,322

 

$

1,563

 

Construction

 

 

210

 

48

 

258

 

20,086

 

20,344

 

48

 

Total

 

4,105

 

1,501

 

8,109

 

13,715

 

876,951

 

890,666

 

1,611

 

Commercial mortgages:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction

 

 

 

4,668

 

4,668

 

146,026

 

150,694

 

 

Single and multi-family

 

616

 

 

27

 

643

 

42,689

 

43,332

 

 

Commercial real estate

 

1,183

 

1,727

 

8,231

 

11,141

 

757,726

 

768,867

 

1,195

 

Total

 

1,799

 

1,727

 

12,926

 

16,452

 

946,441

 

962,893

 

1,195

 

Commercial business loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Asset based lending

 

 

 

 

 

255,265

 

255,265

 

 

Other commercial business loans

 

745

 

372

 

3,427

 

4,544

 

230,118

 

234,662

 

159

 

Total

 

745

 

372

 

3,427

 

4,544

 

485,383

 

489,927

 

159

 

Consumer loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Home equity

 

828

 

300

 

1,856

 

2,984

 

202,908

 

205,892

 

424

 

Other

 

546

 

55

 

248

 

849

 

75,409

 

76,258

 

69

 

Total

 

1,374

 

355

 

2,104

 

3,833

 

278,317

 

282,150

 

493

 

Total

 

$

8,023

 

$

3,955

 

$

26,566

 

$

38,544

 

$

2,587,092

 

$

2,625,636

 

$

3,458

 

 

Acquired Loans

 

(in thousands)

 

30-59 Days
Past Due

 

60-89 Days
Past Due

 

Greater
Than 90
Days Past
Due

 

Total Past
Due

 

Current

 

Total Loans

 

Past Due >;;
90 days and
Accruing

 

March 31, 2013

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential mortgages:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1-4 family

 

$

862

 

$

648

 

$

2,819

 

$

4,329

 

$

392,570

 

$

396,899

 

$

843

 

Construction

 

 

 

 

 

6,051

 

6,051

 

 

Total

 

862

 

648

 

2,819

 

4,329

 

398,621

 

402,950

 

843

 

Commercial mortgages:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction

 

 

 

1,080

 

1,080

 

18,381

 

19,461

 

1,080

 

Single and multi-family

 

230

 

3,424

 

1,243

 

4,897

 

73,106

 

78,003

 

1,165

 

Commercial real estate

 

284

 

 

11,576

 

11,860

 

318,605

 

330,465

 

9,968

 

Total

 

514

 

3,424

 

13,899

 

17,837

 

410,092

 

427,929

 

12,213

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial business loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Asset based lending

 

 

 

 

 

3,978

 

3,978

 

 

Other commercial business loans

 

320

 

187

 

2,286

 

2,793

 

93,882

 

96,675

 

1,422

 

Total

 

320

 

187

 

2,286

 

2,793

 

97,860

 

100,653

 

1,422

 

Consumer loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Home equity

 

544

 

495

 

279

 

1,318

 

116,744

 

118,062

 

64

 

Other

 

3,037

 

450

 

383

 

3,870

 

219,450

 

223,320

 

45

 

Total

 

3,581

 

945

 

662

 

5,188

 

336,194

 

341,382

 

109

 

Total

 

$

5,277

 

$

5,204

 

$

19,666

 

$

30,147

 

$

1,242,767

 

$

1,272,914

 

$

14,587

 

 

Acquired Loans

 

(in thousands)

 

30-59 Days Past
Due

 

60-89 Days
Past Due

 

Greater
Than 90
Days Past
Due

 

Total Past
Due

 

Current

 

Total Loans

 

Past Due >;;
90 days
and
Accruing

 

December 31, 2012

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential mortgages:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1-4 family

 

$

1,817

 

$

585

 

$

2,523

 

$

4,925

 

$

422,285

 

$

427,210

 

$

1,555

 

Construction

 

 

 

 

 

6,375

 

6,375

 

 

Total

 

1,817

 

585

 

2,523

 

4,925

 

428,660

 

433,585

 

1,555

 

Commercial mortgages:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction

 

 

 

1,056

 

1,056

 

16,075

 

17,131

 

1,056

 

Single and multi-family

 

194

 

1,328

 

746

 

2,268

 

78,220

 

80,488

 

746

 

Commercial real estate

 

1,532

 

2,024

 

11,062

 

14,618

 

338,414

 

353,032

 

10,176

 

Total

 

1,726

 

3,352

 

12,864

 

17,942

 

432,709

 

450,651

 

11,978

 

Commercial business loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Asset based lending

 

 

 

 

 

2,830

 

2,830

 

 

Other commercial business loans

 

422

 

577

 

2,177

 

3,176

 

104,193

 

107,369

 

1,764

 

Total

 

422

 

577

 

2,177

 

3,176

 

107,023

 

110,199

 

1,764

 

Consumer loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Home equity

 

1,689

 

169

 

89

 

1,947

 

117,562

 

119,509

 

52

 

Other

 

2,624

 

365

 

271

 

3,260

 

245,814

 

249,074

 

171

 

Total

 

4,313

 

534

 

360

 

5,207

 

363,376

 

368,583

 

223

 

Total

 

$

8,278

 

$

5,048

 

$

17,924

 

$

31,250

 

$

1,331,768

 

$

1,363,018

 

$

15,520

 

Summary of information pertaining to non-accrual loans

 

 

 

 

March 31, 2013

 

(In thousands)

 

Business Loans

 

Acquired Loans

 

Total

 

Residential mortgages:

 

 

 

 

 

 

 

1-4 family

 

$

6,842

 

$

1,976

 

$

8,818

 

Total

 

6,842

 

1,976

 

8,818

 

 

 

 

 

 

 

 

 

Commercial mortgages:

 

 

 

 

 

 

 

Construction

 

4,318

 

 

4,318

 

Single and multi-family

 

144

 

78

 

222

 

Other

 

6,248

 

1,608

 

7,856

 

Total

 

10,710

 

1,686

 

12,396

 

 

 

 

 

 

 

 

 

Commercial business loans:

 

 

 

 

 

 

 

Other commercial business loans

 

2,655

 

864

 

3,519

 

Total

 

2,655

 

864

 

3,519

 

 

 

 

 

 

 

 

 

Consumer loans:

 

 

 

 

 

 

 

Home equity

 

1,552

 

215

 

1,767

 

Other

 

220

 

338

 

558

 

Total

 

1,772

 

553

 

2,325

 

 

 

 

 

 

 

 

 

Total non-accrual loans

 

$

21,979

 

$

5,079

 

$

27,058

 

 

 

 

December 31, 2012

 

(In thousands)

 

Business Loans

 

Acquired Loans

 

Total

 

Residential mortgages:

 

 

 

 

 

 

 

1-4 family

 

$

6,498

 

$

968

 

$

7,466

 

Construction

 

 

 

 

Total

 

6,498

 

968

 

7,466

 

 

 

 

 

 

 

 

 

Commercial mortgages:

 

 

 

 

 

 

 

Construction

 

4,668

 

 

4,668

 

Single and multi-family

 

27

 

 

27

 

Other

 

7,036

 

886

 

7,922

 

Total

 

11,731

 

886

 

12,617

 

 

 

 

 

 

 

 

 

Commercial business loans:

 

 

 

 

 

 

 

Other commercial business loans

 

3,268

 

413

 

3,681

 

Total

 

3,268

 

413

 

3,681

 

 

 

 

 

 

 

 

 

Consumer loans:

 

 

 

 

 

 

 

Home equity

 

1,432

 

37

 

1,469

 

Other

 

179

 

100

 

279

 

Total

 

1,611

 

137

 

1,748

 

 

 

 

 

 

 

 

 

Total non-accrual loans

 

$

23,108

 

$

2,404

 

$

25,512

 

Schedule of activity in the allowance for loan losses

 

 

Business Loans

 

(In thousands)

 

Residential
mortgages

 

Commercial
mortgages

 

Commercial
business

 

Consumer

 

Unallocated

 

Total

 

March 31, 2013

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at beginning of year

 

$

5,928

 

$

18,863

 

$

5,605

 

$

1,466

 

$

29

 

$

31,891

 

Charged-off loans

 

190

 

720

 

679

 

250

 

 

1,839

 

Recoveries on charged-off loans

 

16

 

3

 

71

 

36

 

 

126

 

Provision for loan losses

 

244

 

402

 

194

 

874

 

148

 

1,862

 

Balance at end of period

 

$

5,998

 

$

18,548

 

$

5,191

 

$

2,126

 

$

177

 

$

32,040

 

Individually evaluated for impairment

 

765

 

1,374

 

824

 

272

 

 

3,235

 

Collectively evaluated

 

5,233

 

17,174

 

4,367

 

1,854

 

177

 

28,805

 

Total

 

$

5,998

 

$

18,548

 

$

5,191

 

$

2,126

 

$

177

 

$

32,040

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans receivable:

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at end of period

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated for impairment

 

7,625

 

30,024

 

1,900

 

1,510

 

 

 

41,059

 

Collectively evaluated

 

824,041

 

939,189

 

515,789

 

296,080

 

 

 

2,575,099

 

Total

 

$

831,666

 

$

969,213

 

$

517,689

 

$

297,590

 

 

 

$

2,616,158

 

 

Business Loans

 

(In thousands)

 

Residential
mortgages

 

Commercial
mortgages

 

Commercial
business

 

Consumer

 

Unallocated

 

Total

 

December 31, 2012

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at beginning of year

 

$

3,150

 

$

22,095

 

$

4,540

 

$

2,203

 

$

(90

)

$

31,898

 

Charged-off loans

 

2,604

 

4,229

 

697

 

1,537

 

 

9,067

 

Recoveries on charged-off loans

 

103

 

52

 

96

 

165

 

 

416

 

Provision for loan losses

 

5,279

 

945

 

1,666

 

635

 

119

 

8,644

 

Balance at end of year

 

$

5,928

 

$

18,863

 

$

5,605

 

$

1,466

 

$

29

 

$

31,891

 

Individually evaluated for impairment

 

342

 

1,444

 

1,205

 

273

 

 

3,264

 

Collectively evaluated for impairment

 

5,586

 

17,419

 

4,400

 

1,193

 

29

 

28,627

 

Total

 

$

5,928

 

$

18,863

 

$

5,605

 

$

1,466

 

$

29

 

$

31,891

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans receivable:

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at end of year

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated for impairment

 

6,362

 

30,287

 

2,821

 

1,218

 

 

 

40,688

 

Collectively evaluated for impairment

 

884,304

 

932,606

 

487,106

 

280,932

 

 

 

2,584,948

 

Total

 

$

890,666

 

$

962,893

 

$

489,927

 

$

282,150

 

 

 

$

2,625,636

 

 

Acquired Loans

 

(In thousands)

 

Residential
mortgages

 

Commercial
mortgages

 

Commercial
business

 

Consumer

 

Unallocated

 

Total

 

March 31, 2013

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at beginning of year

 

$

509

 

$

390

 

$

96

 

$

314

 

$

8

 

$

1,317

 

Charged-off loans

 

86

 

235

 

25

 

316

 

 

662

 

Recoveries on charged-off loans

 

 

 

2

 

28

 

 

30

 

Provision for loan losses

 

95

 

265

 

27

 

307

 

(156

)

538

 

Balance at end of period

 

$

518

 

$

420

 

$

100

 

$

333

 

$

(148

)

$

1,223

 

Individually evaluated for impairment

 

113

 

 

 

 

 

113

 

Collectively evaluated

 

405

 

420

 

100

 

333

 

(148

)

1,110

 

Total

 

$

518

 

$

420

 

$

100

 

$

333

 

$

(148

)

$

1,223

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans receivable:

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at end of Period

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated for impairment

 

954

 

2,374

 

181

 

 

 

 

3,509

 

Collectively evaluated

 

401,996

 

425,555

 

100,472

 

341,382

 

 

 

1,269,405

 

Total

 

$

402,950

 

$

427,929

 

$

100,653

 

$

341,382

 

 

 

$

1,272,914

 

 

Acquired Loans

 

(In thousands)

 

Residential
mortgages

 

Commercial
mortgages

 

Commercial
business

 

Consumer

 

Unallocated

 

Total

 

December 31, 2012

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at beginning of year

 

$

281

 

$

158

 

$

38

 

$

87

 

$

(18

)

$

546

 

Charged-off loans

 

43

 

 

 

340

 

 

383

 

Recoveries on charged-off loans

 

 

 

 

208

 

 

208

 

Provision for loan losses

 

271

 

232

 

58

 

359

 

26

 

946

 

Balance at end of year

 

$

509

 

$

390

 

$

96

 

$

314

 

$

8

 

$

1,317

 

Individually evaluated for impairment

 

55

 

 

 

 

 

55

 

Collectively evaluated for impairment

 

454

 

390

 

96

 

314

 

8

 

1,262

 

Total

 

$

509

 

$

390

 

$

96

 

$

314

 

$

8

 

$

1,317

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans receivable:

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at end of year

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated for impairment

 

371

 

886

 

 

 

 

 

1,257

 

Collectively evaluated for impairment

 

433,214

 

449,765

 

110,199

 

368,583

 

 

 

1,361,761

 

Total

 

$

433,585

 

$

450,651

 

$

110,199

 

$

368,583

 

 

 

$

1,363,018

 

Summary of impaired loans

 

 

Business Loans

 

 

 

At March 31, 2013

 

(In thousands)

 

Recorded Investment

 

Unpaid Principal
Balance

 

Related Allowance

 

With no related allowance:

 

 

 

 

 

 

 

Residential mortgages - 1-4 family

 

$

2,476

 

$

2,476

 

$

 

Commercial mortgages - single and multifamily

 

2,380

 

2,380

 

 

Commercial mortgages - real estate

 

3,289

 

3,289

 

 

Other commercial business loans

 

70

 

70

 

 

Consumer - home equity

 

556

 

556

 

 

 

 

 

 

 

 

 

 

With an allowance recorded:

 

 

 

 

 

 

 

Residential mortgages - 1-4 family

 

$

1,933

 

$

2,698

 

$

765

 

Commercial mortgages - construction

 

1,408

 

1,938

 

530

 

Commercial mortgages - real estate

 

1,755

 

2,599

 

844

 

Other commercial business loans

 

565

 

1,389

 

824

 

Consumer - home equity

 

456

 

728

 

272

 

 

 

 

 

 

 

 

 

Total

 

 

 

 

 

 

 

Residential mortgages

 

$

4,409

 

$

5,174

 

$

765

 

Commercial mortgages

 

8,832

 

10,206

 

1,374

 

Commercial business

 

635

 

1,459

 

824

 

Consumer

 

1,012

 

1,284

 

272

 

Total impaired loans

 

$

14,888

 

$

18,123

 

$

3,235

 

 

Acquired Loans

 

 

 

At March 31, 2013

 

(In thousands)

 

Recorded Investment

 

Unpaid Principal
Balance

 

Related Allowance

 

With no related allowance:

 

 

 

 

 

 

 

Commercial mortgages - real estate

 

$

1,608

 

$

1,608

 

$

 

Other commercial business loans

 

180

 

180

 

 

 

 

 

 

 

 

 

 

With an allowance recorded:

 

 

 

 

 

 

 

Residential mortgages - 1-4 family

 

$

747

 

$

860

 

$

113

 

 

 

 

 

 

 

 

 

Total

 

 

 

 

 

 

 

Residential mortgages

 

$

747

 

$

860

 

$

113

 

Commercial mortgages

 

1,608

 

1,608

 

 

Commercial business

 

180

 

180

 

 

Total impaired loans

 

$

2,535

 

$

2,648

 

$

113

 

 

The following is a summary of impaired loans at December 31, 2012:

 

Business Loans

 

 

 

At December 31, 2012

 

(In thousands)

 

Recorded Investment

 

Unpaid Principal
Balance

 

Related Allowance

 

With no related allowance:

 

 

 

 

 

 

 

Residential mortgages - 1-4 family

 

$

3,408

 

$

3,408

 

$

 

Commercial mortgages - construction

 

2,730

 

2,730

 

 

Commercial mortgages - single and multifamily

 

 

 

 

Commercial mortgages - real estate

 

3,450

 

3,450

 

 

Other commercial business loans

 

31

 

31

 

 

Consumer - home equity

 

602

 

602

 

 

 

 

 

 

 

 

 

 

With an allowance recorded:

 

 

 

 

 

 

 

Residential mortgages - 1-4 family

 

$

1,056

 

$

1,343

 

$

287

 

Commercial mortgages - construction

 

1,584

 

1,938

 

354

 

Commercial mortgages - single and multifamily

 

 

 

 

Commercial mortgages - real estate

 

2,019

 

3,109

 

1,090

 

Other commercial business loans

 

1,135

 

2,340

 

1,205

 

Consumer - home equity

 

209

 

482

 

273

 

 

 

 

 

 

 

 

 

Total

 

 

 

 

 

 

 

Residential mortgages

 

$

4,464

 

$

4,751

 

$

287

 

Commercial mortgages

 

9,783

 

11,227

 

1,444

 

Commercial business

 

1,166

 

2,371

 

1,205

 

Consumer

 

811

 

1,084

 

273

 

Total impaired loans

 

$

16,224

 

$

19,433

 

$

3,209

 

 

Acquired Loans

 

 

 

At December 31, 2012

 

(In thousands)

 

Recorded Investment

 

Unpaid Principal
Balance

 

Related Allowance

 

With no related allowance:

 

 

 

 

 

 

 

Residential mortgages - 1-4 family

 

$

215

 

$

215

 

 

Commercial mortgages - real estate

 

886

 

886

 

 

 

 

 

 

 

 

 

 

With an allowance recorded:

 

 

 

 

 

 

 

Residential mortgages - 1-4 family

 

$

101

 

$

156

 

$

55

 

 

 

 

 

 

 

 

 

Total

 

 

 

 

 

 

 

Residential mortgages

 

$

316

 

$

371

 

$

55

 

Residential mortgages - 1-4 family

 

886

 

886

 

 

Total impaired loans

 

$

1,202

 

$

1,257

 

$

55

Summary of the average recorded investment and interest income recognized on impaired loans

 

 

Business Loans

 

 

 

Three Months Ended March 31, 2013

 

Three Months Ended March 31, 2012

 

(in thousands)

 

Average Recorded
Investment

 

Cash Basis
Interest Income
Recognized

 

Average Recorded
Investment

 

Cash Basis
Interest Income
Recognized

 

With no related allowance:

 

 

 

 

 

 

 

 

 

Residential mortgages - 1-4 family

 

$

2,141

 

$

20

 

$

583

 

$

15

 

Commercial-construction

 

2,380

 

 

 

 

Commercial mortgages - single and multifamily

 

 

 

81

 

 

Commercial mortgages - real estate

 

3,295

 

10

 

677

 

15

 

Commercial business loans

 

70

 

 

 

 

Consumer-home equity

 

455

 

4

 

35

 

1

 

 

 

 

 

 

 

 

 

 

 

With an allowance recorded:

 

 

 

 

 

 

 

 

 

Residential mortgages - 1-4 family

 

$

2,234

 

$

1

 

$

914

 

$

14

 

Commercial-construction

 

1,938

 

 

34

 

2

 

Commercial mortgages - single and multifamily

 

 

 

1,926

 

 

Commercial mortgages - real estate

 

2,765

 

 

6

 

 

Commercial business loans

 

1,721

 

14

 

526

 

9

 

Consumer-home equity

 

558

 

 

211

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

 

 

 

 

 

 

 

 

Residential mortgages

 

$

4,375

 

$

21

 

$

1,497

 

$

29

 

Commercial mortgages

 

10,378

 

10

 

3,216

 

24

 

Commercial business loans

 

1,791

 

14

 

34

 

2

 

Consumer loans

 

1,013

 

4

 

246

 

1

 

Total impaired loans

 

$

17,557

 

$

49

 

$

4,993

 

$

56

 

 

Acquired Loans

 

 

 

Three Months Ended March 31, 2013

 

Three Months Ended March 31, 2012

 

(in thousands)

 

Average Recorded
Investment

 

Cash Basis
Interest Income
Recognized

 

Average Recorded
Investment

 

Cash Basis
Interest Income
Recognized

 

With no related allowance:

 

 

 

 

 

 

 

 

 

Commercial mortgages - real estate

 

$

803

 

$

2

 

$

 

$

 

Commercial business loans

 

181

 

 

 

 

 

 

 

 

 

 

 

 

 

 

With an allowance recorded:

 

 

 

 

 

 

 

 

 

Residential mortgages - 1-4 family

 

$

861

 

$

 

$

 

$

 

 

 

 

 

 

 

 

 

 

 

Total

 

 

 

 

 

 

 

 

 

Residential mortgages

 

$

861

 

$

 

$

 

$

 

Commercial mortgages

 

803

 

2

 

 

 

Commercial business loans

 

181

 

 

 

 

Total impaired loans

 

$

1,845

 

$

2

 

$

 

$

 

Schedule of loans by risk rating

 

 

 

 

1-4 family

 

Construction

 

Total residential mortgages

 

(In thousands)

 

Mar. 31, 2013

 

Dec. 31, 2012

 

Mar. 31, 2013

 

Dec. 31, 2012

 

Mar. 31, 2013

 

Dec. 31, 2012

 

Grade:

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

803,416

 

$

860,970

 

$

18,316

 

$

20,085

 

$

821,732

 

$

881,055

 

Special mention

 

996

 

1,291

 

111

 

210

 

1,107

 

1,501

 

Substandard

 

8,738

 

8,061

 

89

 

49

 

8,827

 

8,110

 

Total

 

$

813,150

 

$

870,322

 

$

18,516

 

$

20,344

 

$

831,666

 

$

890,666

 

 

Commercial Mortgages

Credit Risk Profile by Creditworthiness Category

 

 

 

Construction

 

Single and multi-family

 

Real estate

 

Total commercial mortgages

 

(In thousands)

 

Mar. 31, 2013

 

Dec. 31, 2012

 

Mar. 31, 2013

 

Dec. 31, 2012

 

Mar. 31, 2013

 

Dec. 31, 2012

 

Mar. 31, 2013

 

Dec. 31, 2012

 

Grade:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

141,218

 

$

142,946

 

$

61,679

 

$

40,690

 

$

693,588

 

$

707,867

 

$

896,485

 

$

891,503

 

Special mention

 

 

 

88

 

$

420

 

7,958

 

5,965

 

8,046

 

6,385

 

Substandard

 

8,381

 

7,748

 

3,436

 

2,222

 

52,865

 

54,930

 

64,682

 

64,900

 

Doubtful

 

 

 

 

 

 

105

 

 

105

 

Total

 

$

149,599

 

$

150,694

 

$

65,203

 

$

43,332

 

$

754,411

 

$

768,867

 

$

969,213

 

$

962,893

 

 

Commercial Business Loans

Credit Risk Profile by Creditworthiness Category

 

 

 

Asset based lending

 

Other

 

Total commercial business loans

 

(In thousands)

 

Mar. 31, 2013

 

Dec. 31, 2012

 

Mar. 31, 2013

 

Dec. 31, 2012

 

Mar. 31, 2013

 

Dec. 31, 2012

 

Grade:

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

274,632

 

$

255,265

 

$

228,583

 

$

219,172

 

$

503,215

 

$

474,437

 

Special mention

 

 

 

8,386

 

5,857

 

8,386

 

5,857

 

Substandard

 

 

 

5,513

 

9,541

 

5,513

 

9,541

 

Doubtful

 

 

 

575

 

92

 

575

 

92

 

Total

 

$

274,632

 

$

255,265

 

$

243,057

 

$

234,662

 

$

517,689

 

$

489,927

 

 

Consumer Loans

Credit Risk Profile Based on Payment Activity

 

 

 

Home equity

 

Other

 

Total consumer loans

 

(In thousands)

 

Mar. 31, 2013

 

Dec. 31, 2012

 

Mar. 31, 2013

 

Dec. 31, 2012

 

Mar. 31, 2013

 

Dec. 31, 2012

 

Performing

 

$

197,549

 

$

204,460

 

$

98,269

 

$

76,079

 

$

295,818

 

$

280,539

 

Nonperforming

 

1,552

 

1,432

 

220

 

179

 

1,772

 

1,611

 

Total

 

$

199,101

 

$

205,892

 

$

98,489

 

$

76,258

 

$

297,590

 

$

282,150

 

 

Acquired Loans

 

Residential Mortgages

Credit Risk Profile by Internally Assigned Grade

 

 

 

1-4 family

 

Construction

 

Total residential mortgages

 

(In thousands)

 

Mar. 31, 2013

 

Dec. 31, 2012

 

Mar. 31, 2013

 

Dec. 31, 2012

 

Mar. 31, 2013

 

Dec. 31, 2012

 

Grade:

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

393,432

 

$

424,102

 

$

6,051

 

$

6,375

 

$

399,483

 

$

430,477

 

Special mention

 

648

 

585

 

 

 

648

 

585

 

Substandard

 

2,819

 

2,523

 

 

 

2,819

 

2,523

 

Total

 

$

396,899

 

$

427,210

 

$

6,051

 

$

6,375

 

$

402,950

 

$

433,585

 

 

Commercial Mortgages

Credit Risk Profile by Creditworthiness Category

 

 

 

Construction

 

Single and multi-family

 

Real estate

 

Total commercial mortgages

 

(In thousands)

 

Mar. 31, 2013

 

Dec. 31, 2012

 

Mar. 31, 2013

 

Dec. 31, 2012

 

Mar. 31, 2013

 

Dec. 31, 2012

 

Mar. 31, 2013

 

Dec. 31, 2012

 

Grade:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

11,569

 

$

10,142

 

$

58,052

 

$

57,305

 

$

297,964

 

$

318,809

 

$

367,585

 

$

386,256

 

Special mention

 

1,061

 

1,057

 

6,105

 

10,383

 

4,543

 

6,790

 

11,709

 

18,230

 

Substandard

 

6,831

 

5,932

 

13,846

 

12,800

 

27,958

 

27,433

 

48,635

 

46,165

 

Total

 

$

19,461

 

$

17,131

 

$

78,003

 

$

80,488

 

$

330,465

 

$

353,032

 

$

427,929

 

$

450,651

 

 

Commercial Business Loans

Credit Risk Profile by Creditworthiness Category

 

 

 

Asset based lending

 

Other

 

Total commercial business loans

 

(In thousands)

 

Mar. 31, 2013

 

Dec. 31, 2012

 

Mar. 31, 2013

 

Dec. 31, 2012

 

Mar. 31, 2013

 

Dec. 31, 2012

 

Grade:

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

3,978

 

$

2,830

 

$

79,581

 

$

87,325

 

$

83,559

 

$

90,155

 

Special mention

 

 

 

5,496

 

7,444

 

5,496

 

7,444

 

Substandard

 

 

 

11,598

 

12,600

 

11,598

 

12,600

 

Total

 

$

3,978

 

$

2,830

 

$

96,675

 

$

107,369

 

$

100,653

 

$

110,199

 

 

Consumer Loans

Credit Risk Profile Based on Payment Activity

 

 

 

Home equity

 

Other

 

Total consumer loans

 

(In thousands)

 

Mar. 31, 2013

 

Dec. 31, 2012

 

Mar. 31, 2013

 

Dec. 31, 2012

 

Mar. 31, 2013

 

Dec. 31, 2012

 

Performing

 

$

117,847

 

$

119,472

 

$

222,982

 

$

248,974

 

$

340,829

 

$

368,446

 

Nonperforming

 

215

 

37

 

338

 

100

 

553

 

137

 

Total

 

$

118,062

 

$

119,509

 

$

223,320

 

$

249,074

 

$

341,382

 

$

368,583

 

Summary of information about total loans rated special mention or lower

 

 

 

 

March 31, 2013

 

December 31, 2012

 

(In thousands)

 

Business Loans

 

Acquired Loans

 

Total

 

Business Loans

 

Acquired Loans

 

Total

 

Non-Accrual

 

$

21,979

 

$

5,079

 

$

27,058

 

$

23,108

 

$

2,405

 

$

25,513

 

Substandard Accruing

 

60,533

 

58,634

 

119,167

 

61,745

 

59,243

 

120,988

 

Total Classified

 

82,512

 

63,713

 

146,225

 

84,853

 

61,648

 

146,501

 

Special Mention

 

17,843

 

18,799

 

36,642

 

14,097

 

26,793

 

40,890

 

Total Criticized

 

$

100,355

 

$

82,512

 

$

182,867

 

$

98,950

 

$

88,441

 

$

187,391

 

Schedule of recorded investment and number of modifications identified during the period

 

 

 

 

Modifications by Class

 

 

 

Three months ending March 31, 2013

 

(Dollars in thousands)

 

Number of
Modifications

 

Pre-Modification
Outstanding Recorded
Investment

 

Post-Modification
Outstanding Recorded
Investment

 

Troubled Debt Restructurings

 

 

 

 

 

 

 

Residential- 1-4 Family

 

5

 

$

941

 

$

941

 

Commercial - Single and multifamily

 

1

 

 

40

 

Commercial - Other

 

5

 

2,022

 

1,589

 

 

 

11

 

$

2,963

 

$

2,570

 

Schedule of TDR activity

 

 

 

 

March 31,

 

(In thousands)

 

2013

 

2012

 

Balance at beginning of the period

 

$

4,626

 

$

1,263

 

Principal Payments

 

(22

)

(2

)

TDR Status Change (1)

 

 

(522

)

Other Reductions (2)

 

(485

)

 

Newly Identified TDRs

 

2,571

 

 

Balance at end of the period

 

$

6,690

 

$

739

 

 

(1)         TDR Status change classification represents TDR loans with a specified interest rate equal to or greater than the rate that the Company was willing to accept at the time of the restructuring for a new loan with comparable risk and  the loan was on current payment status and not impaired based on the terms specified by the restructuring agreement.

(2)         Other Reductions classification consists of transfer to other real estate owned and charge-offs to loans.