XML 117 R16.htm IDEA: XBRL DOCUMENT v2.4.1.9
LOAN LOSS ALLOWANCE
12 Months Ended
Dec. 31, 2014
LOAN LOSS ALLOWANCE  
LOAN LOSS ALLOWANCE

 

NOTE 7.LOAN LOSS ALLOWANCE

 

Activity in the allowance for loan losses for 2014, 2013, and 2012 was as follows:

 

Business Activities Loans

 

(In thousands)

 

Residential

 

Commercial

 

Commercial

 

 

 

 

 

 

 

2014

 

mortgages

 

real estate

 

and industrial

 

Consumer

 

Unallocated

 

Total

 

Balance at beginning of year

 

$

6,937 

 

$

13,705 

 

$

5,173 

 

$

3,644 

 

$

68 

 

$

29,527 

 

Charged-off loans

 

1,455 

 

4,207 

 

2,500 

 

1,308 

 

 

9,470 

 

Recoveries on charged-off loans

 

186 

 

 

193 

 

285 

 

 

673 

 

Provision for loan losses

 

1,168 

 

5,183 

 

2,340 

 

3,307 

 

67 

 

12,065 

 

Balance at end of year

 

$

6,836 

 

$

14,690 

 

$

5,206 

 

$

5,928 

 

$

135 

 

$

32,795 

 

Individually evaluated for impairment

 

155 

 

922 

 

 

66 

 

 

1,143 

 

Collectively evaluated

 

6,681 

 

13,768 

 

5,206 

 

5,862 

 

135 

 

31,652 

 

Total

 

$

6,836 

 

$

14,690 

 

$

5,206 

 

$

5,928 

 

$

135 

 

$

32,795 

 

 

Acquired Loans 

 

(In thousands)

 

Residential

 

Commercial

 

Commercial

 

 

 

 

 

 

 

2014

 

mortgages

 

real estate

 

and industrial

 

Consumer

 

Unallocated

 

Total

 

Balance at beginning of year

 

$

625

 

$

2,339

 

$

597

 

$

235

 

$

 

$

3,796

 

Charged-off loans

 

1,141

 

1,477

 

510

 

1,255

 

 

4,383

 

Recoveries on charged-off loans

 

179

 

261

 

35

 

76

 

 

551

 

Provision for loan losses

 

952

 

(333

)

971

 

1,313

 

 

2,903

 

Balance at end of year

 

$

615

 

$

790

 

$

1,093

 

$

369

 

$

 

$

2,867

 

Individually evaluated for impairment

 

48

 

48

 

 

75

 

 

171

 

Collectively evaluated

 

567

 

742

 

1,093

 

294

 

 

2,696

 

Total

 

$

615

 

$

790

 

$

1,093

 

$

369

 

$

 

$

2,867

 

 

Business Activities Loans 

 

(In thousands)

 

Residential

 

Commercial

 

Commercial

 

 

 

 

 

 

 

2013

 

mortgages

 

real estate

 

and industrial

 

Consumer

 

Unallocated

 

Total

 

Balance at beginning of year

 

$

5,928

 

$

18,863

 

$

5,605

 

$

1,466

 

$

29

 

$

31,891

 

Charged-off loans

 

1,761

 

3,378

 

2,046

 

917

 

 

8,102

 

Recoveries on charged-off loans

 

398

 

540

 

121

 

270

 

 

1,329

 

Provision for loan losses

 

2,372

 

(2,320

)

1,493

 

2,825

 

39

 

4,409

 

Balance at end of year

 

$

6,937

 

$

13,705

 

$

5,173

 

$

3,644

 

$

68

 

$

29,527

 

Individually evaluated for impairment

 

905

 

219

 

55

 

103

 

 

1,282

 

Collectively evaluated

 

6,032

 

13,486

 

5,118

 

3,541

 

68

 

28,245

 

Total

 

$

6,937

 

$

13,705

 

$

5,173

 

$

3,644

 

$

68

 

$

29,527

 

 

Acquired Loans 

 

(In thousands)

 

Residential

 

Commercial

 

Commercial

 

 

 

 

 

 

 

2013

 

mortgages

 

real estate

 

and industrial

 

Consumer

 

Unallocated

 

Total

 

Balance at beginning of year

 

$

509

 

$

390

 

$

96

 

$

314

 

$

8

 

$

1,317

 

Charged-off loans

 

636

 

1,748

 

771

 

1,580

 

 

4,735

 

Recoveries on charged-off loans

 

1

 

15

 

84

 

145

 

 

245

 

Provision for loan losses

 

751

 

3,682

 

1,188

 

1,356

 

(8

)

6,969

 

Balance at end of year

 

$

625

 

$

2,339

 

$

597

 

$

235

 

$

 

$

3,796

 

Individually evaluated for impairment

 

230

 

488

 

 

39

 

 

757

 

Collectively evaluated

 

395

 

1,851

 

597

 

196

 

 

3,039

 

Total

 

$

625

 

$

2,339

 

$

597

 

$

235

 

$

 

$

3,796

 

 

Business Activities Loans 

 

(In thousands)

 

Residential

 

Commercial

 

Commercial

 

 

 

 

 

 

 

2012

 

mortgages

 

real estate

 

and industrial

 

Consumer

 

Unallocated

 

Total

 

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

 

287

 

1,444

 

1,205

 

273

 

 

3,209

 

Collectively evaluated

 

5,641

 

17,419

 

4,400

 

1,193

 

29

 

28,682

 

Total

 

$

5,928

 

$

18,863

 

$

5,605

 

$

1,466

 

$

29

 

$

31,891

 

 

Acquired Loans 

 

(In thousands)

 

Residential

 

Commercial

 

Commercial

 

 

 

 

 

 

 

2012

 

mortgages

 

real estate

 

and industrial

 

Consumer

 

Unallocated

 

Total

 

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

 

454

 

390

 

96

 

314

 

8

 

1,262

 

Total

 

$

509

 

$

390

 

$

96

 

$

314

 

$

8

 

$

1,317

 

 

Credit Quality Information

 

Business Activities Loans Credit Quality Analysis

 

The Company monitors the credit quality of its portfolio by using internal risk ratings that are based on regulatory guidance. Loans that are given a Pass rating are not considered a problem credit. Loans that are classified as Special Mention loans are considered to have potential weaknesses and are evaluated closely by management. Substandard and non-accruing loans are loans for which a definitive weakness has been identified and which may make full collection of contractual cash flows questionable. Doubtful loans are those with identified weaknesses that make full collection of contractual cash flows, on the basis of currently existing facts, conditions, and values, highly questionable and improbable.  The Company assigns an internal risk rating at origination and reviews the rating annual, semiannually, or quarterly depending on the risk rating. The rating is also reassessed at any point in time when management becomes aware of information that may affect the borrower’s ability to fulfill their obligations.

 

The Company risk rates its residential mortgages, including 1-4 family and residential construction loans, based on a three rating system: Pass, Special Mention, and Substandard.  Loans that are current within 59 days are rated Pass.  Residential mortgages that are 60-89 days delinquent are rated Special Mention. Loans delinquent for 90 days or greater are rated Substandard and generally placed on non-accrual status.  Home equity loans are risk rated based on the same rating system as the Company’s residential mortgages.

 

Ratings for other consumer loans, including auto loans, are based on a two rating system. Loans that are current within 119 days are rated Performing while loans delinquent for 120 days or more are rated Non-performing. Other consumer loans are placed on non-accrual at such time as they become Non-performing.

 

Acquired Loans Credit Quality Analysis

 

Upon acquiring a loan portfolio, the Company’s Internal Loan Review function undertakes the same process of assigning risk ratings as historical loans. This may differ from the risk rating policy of the predecessor company.  Loans which are rated Substandard or lower according to the rating process outlined below are deemed to be credit impaired loans accounted for under ASC 310-30, regardless of whether they are classified as performing or non-performing.

 

The Bank utilizes an eleven grade internal loan rating system for each of its acquired commercial real estate, construction and commercial loans.  Non-performing other consumer loans are deemed to be credit impaired loans accounted for under ASC 310-30.

 

The Company subjects loans that do not meet the ASC 310-30 criteria to ASC 450-20 by collectively evaluating these loans for an allowance for loan loss.  The Company applies a methodology similar to the methodology prescribed for originated loans, which includes the application of environmental factors to each category of loans.  The methodology to collectively evaluate the acquired loans outside the scope of ASC 310-30 includes the application of a number of environmental factors that reflect management’s best estimate of the level of incremental credit losses that might be recognized given current conditions.  This is reviewed as part of the allowance for loan loss adequacy analysis.  As the loan portfolio matures and environmental factors change, the loan portfolio will be reassessed each quarter to determine an appropriate reserve allowance.

 

Additionally, the Company considers the need for an additional reserve for acquired loans accounted for outside of the scope of ASC 310-30 under ASC 310-20. At acquisition date, the Bank determined a fair value mark with credit and interest rate components. Under the Company’s model, the impairment evaluation process involves comparing the carrying value of acquired loans, including the entire unamortized premium or discount, to the recorded reserve allowance. If necessary, the Company books an additional reserve to account for shortfalls identified through this calculation. Fair value marks are not bifurcated when evaluating for impairment.

 

A decrease in the expected cash flows in subsequent periods requires the establishment of an allowance for loan losses at that time for ASC 310-30 loans. At December 31, 2013, there had not been such a decrease and therefore there was no allowance for losses on acquired loans under Subtopic ASC 310-30.

 

The Company presented several tables within this footnote of business activity loans and acquired loans in order to distinguish the credit performance of the newly acquired loans.

 

The following table presents the Company’s loans by risk rating at year-end 2014 and 2013:

 

Business Activities Loans

 

Residential Mortgages

Credit Risk Profile by Internally Assigned Grade

 

 

 

1-4 family

 

Construction

 

Total residential mortgages

 

 

 

 

 

(In thousands)

 

2014

 

2013

 

2014

 

2013

 

2014

 

2013

 

 

 

 

 

Grade:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

1,195,209 

 

$

1,019,732 

 

$

26,634 

 

$

18,117 

 

$

1,221,843 

 

$

1,037,849 

 

 

 

 

 

Special mention

 

146 

 

623 

 

410 

 

 

556 

 

623 

 

 

 

 

 

Substandard

 

4,053 

 

7,382 

 

 

41 

 

4,053 

 

7,423 

 

 

 

 

 

Total

 

$

1,199,408 

 

$

1,027,737 

 

$

27,044 

 

$

18,158 

 

$

1,226,452 

 

$

1,045,895 

 

 

 

 

 

 

Commercial Mortgages

Credit Risk Profile by Creditworthiness Category

 

 

 

Construction

 

Single and multi-family

 

Other

 

Total commercial real estate

 

(In thousands)

 

2014

 

2013

 

2014

 

2013

 

2014

 

2013

 

2014

 

2013

 

Grade:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

166,295 

 

$

120,071 

 

$

137,533 

 

$

59,636 

 

$

959,836 

 

$

800,672 

 

$

1,263,664 

 

$

980,379 

 

Special mention

 

 

 

 

140 

 

6,933 

 

8,150 

 

6,933 

 

8,290 

 

Substandard

 

2,894 

 

5,176 

 

2,517 

 

3,717 

 

63,995 

 

61,807 

 

69,406 

 

70,700 

 

Doubtful

 

 

 

 

 

73 

 

642 

 

73 

 

642 

 

Total

 

$

169,189 

 

$

125,247 

 

$

140,050 

 

$

63,493 

 

$

1,030,837 

 

$

871,271 

 

$

1,340,076 

 

$

1,060,011 

 

 

Commercial Business Loans

Credit Risk Profile by Creditworthiness Category

 

 

 

Asset based lending

 

Other

 

Total comm. and industrial

 

 

 

 

 

(In thousands)

 

2014

 

2013

 

2014

 

2013

 

2014

 

2013

 

 

 

 

 

Grade:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

341,246 

 

$

294,241 

 

$

404,846 

 

$

313,984 

 

$

746,092 

 

$

608,225 

 

 

 

 

 

Special mention

 

 

 

560 

 

884 

 

560 

 

884 

 

 

 

 

 

Substandard

 

 

 

6,539 

 

7,725 

 

6,539 

 

7,725 

 

 

 

 

 

Doubtful

 

 

 

 

603 

 

 

603 

 

 

 

 

 

Total

 

$

341,246 

 

$

294,241 

 

$

411,945 

 

$

323,196 

 

$

753,191 

 

$

617,437 

 

 

 

 

 

 

Consumer Loans

Credit Risk Profile Based on Payment Activity

 

 

 

Home equity

 

Auto and other

 

Total consumer

 

 

 

 

 

(In thousands)

 

2014

 

2013

 

2014

 

2013

 

2014

 

2013

 

 

 

 

 

Performing

 

$

251,524 

 

$

231,594 

 

$

346,175 

 

$

212,922 

 

$

597,699 

 

$

444,516 

 

 

 

 

 

Nonperforming

 

1,157 

 

1,083 

 

305 

 

249 

 

1,462 

 

1,332 

 

 

 

 

 

Total

 

$

252,681 

 

$

232,677 

 

$

346,480 

 

$

213,171 

 

$

599,161 

 

$

445,848 

 

 

 

 

 

 

Acquired Loans

 

Residential Mortgages

Credit Risk Profile by Internally Assigned Grade

 

 

 

1-4 family

 

Construction

 

Total residential mortgages

 

 

 

 

 

(In thousands)

 

2014

 

2013

 

2014

 

2013

 

2014

 

2013

 

 

 

 

 

Grade:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

266,445 

 

$

330,353 

 

$

1,018 

 

$

1,081 

 

$

267,463 

 

$

331,434 

 

 

 

 

 

Special mention

 

638 

 

437 

 

 

 

638 

 

437 

 

 

 

 

 

Substandard

 

1,651 

 

2,577 

 

 

3,931 

 

1,651 

 

6,508 

 

 

 

 

 

Total

 

$

268,734 

 

$

333,367 

 

$

1,018 

 

$

5,012 

 

$

269,752 

 

$

338,379 

 

 

 

 

 

 

Commercial Mortgages

Credit Risk Profile by Creditworthiness Category

 

 

 

Construction

 

Single and multi-family

 

Other

 

Total commercial real estate

 

(In thousands)

 

2014

 

2013

 

2014

 

2013

 

2014

 

2013

 

2014

 

2013

 

Grade:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

2,904 

 

$

7,154 

 

$

44,497 

 

$

46,961 

 

$

195,681 

 

$

254,787 

 

$

243,082 

 

$

308,902 

 

Special mention

 

 

 

533 

 

4,799 

 

4,868 

 

9,034 

 

5,401 

 

13,833 

 

Substandard

 

1,297 

 

6,616 

 

8,138 

 

13,067 

 

13,573 

 

14,691 

 

23,008 

 

34,374 

 

Total

 

$

4,201 

 

$

13,770 

 

$

53,168 

 

$

64,827 

 

$

214,122 

 

$

278,512 

 

$

271,491 

 

$

357,109 

 

 

Commercial Business Loans

Credit Risk Profile by Creditworthiness Category

 

 

 

Asset based lending

 

Other

 

Total comm. and industrial

 

 

 

 

 

(In thousands)

 

2014

 

2013

 

2014

 

2013

 

2014

 

2013

 

 

 

 

 

Grade:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

 

$

3,130 

 

$

45,757 

 

$

59,615 

 

$

45,757 

 

$

62,745 

 

 

 

 

 

Special mention

 

 

 

1,723 

 

2,396 

 

1,723 

 

2,396 

 

 

 

 

 

Substandard

 

 

 

3,695 

 

4,715 

 

3,695 

 

4,715 

 

 

 

 

 

Total

 

$

 

$

3,130 

 

$

51,175 

 

$

66,726 

 

$

51,175 

 

$

69,856 

 

 

 

 

 

 

Consumer Loans

Credit Risk Profile Based on Payment Activity

 

 

 

Home equity

 

Auto and other

 

Total consumer

 

 

 

 

 

(In thousands)

 

2014

 

2013

 

2014

 

2013

 

2014

 

2013

 

 

 

 

 

Performing

 

$

65,368 

 

$

73,552 

 

$

102,182 

 

$

170,275 

 

$

167,550 

 

$

243,827 

 

 

 

 

 

Nonperforming

 

583 

 

602 

 

1,169 

 

1,559 

 

1,752 

 

2,161 

 

 

 

 

 

Total

 

$

65,951 

 

$

74,154 

 

$

103,351 

 

$

171,834 

 

$

169,302 

 

$

245,988 

 

 

 

 

 

 

The following table summarizes information about total loans rated Special Mention or lower.  The table below includes consumer loans that are Special Mention and Substandard accruing that are classified in the above table as performing based on payment activity.

 

 

 

December 31, 2014

 

December 31, 2013

 

(In thousands)

 

Business
Activities Loans

 

Acquired Loans

 

Total

 

Business
Activities Loans

 

Acquired Loans

 

Total

 

Non-Accrual

 

$

14,778 

 

$

6,927 

 

$

21,705 

 

$

18,472 

 

$

8,983 

 

$

27,455 

 

Substandard Accruing

 

66,995 

 

23,839 

 

90,834 

 

70,667 

 

38,891 

 

109,558 

 

Total Classified

 

81,773 

 

30,766 

 

112,539 

 

89,139 

 

47,874 

 

137,013 

 

Special Mention

 

9,113 

 

8,800 

 

17,913 

 

10,081 

 

17,853 

 

27,934 

 

Total Criticized

 

$

90,886 

 

$

39,566 

 

$

130,452 

 

$

99,220 

 

$

65,727 

 

$

164,947