XML 72 R13.htm IDEA: XBRL DOCUMENT v2.4.1.9
LOAN LOSS ALLOWANCE
3 Months Ended
Mar. 31, 2015
LOAN LOSS ALLOWANCE  
LOAN LOSS ALLOWANCE

 

NOTE 5.LOAN LOSS ALLOWANCE

 

Activity in the allowance for loan losses for the three months ended March 31, 2015 and 2014 was as follows:

 

Business Activities Loans
(In thousands)

 

Residential
mortgages

 

Commercial
real estate

 

Commercial and
industrial loans

 

Consumer

 

Unallocated

 

Total

 

March 31, 2015

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at beginning of period

 

$

6,836

 

$

14,690

 

$

5,206

 

$

5,928

 

$

135

 

$

32,795

 

Charged-off loans

 

128

 

1,605

 

223

 

202

 

 

2,158

 

Recoveries on charged-off loans

 

67

 

3

 

5

 

61

 

 

136

 

Provision for loan losses

 

(702

)

1,330

 

1,460

 

(751

)

158

 

1,495

 

Balance at end of period

 

$

6,073

 

$

14,418

 

$

6,448

 

$

5,036

 

$

293

 

$

32,268

 

Individually evaluated for impairment

 

 

1,086

 

 

 

 

1,086

 

Collectively evaluated

 

6,073

 

13,332

 

6,448

 

5,036

 

293

 

31,182

 

Total

 

$

6,073

 

$

14,418

 

$

6,448

 

$

5,036

 

$

293

 

$

32,268

 

 

Business Activities Loans
(In thousands)

 

Residential
mortgages

 

Commercial
real estate

 

Commercial and
industrial loans

 

Consumer

 

Unallocated

 

Total

 

March 31, 2014

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at beginning of period

 

$

6,937

 

$

13,705

 

$

5,173

 

$

3,644

 

$

68

 

$

29,527

 

Charged-off loans

 

706

 

660

 

189

 

429

 

 

1,984

 

Recoveries on charged-off loans

 

7

 

1

 

20

 

79

 

 

107

 

Provision for loan losses

 

(575

)

1,900

 

(185

)

836

 

(248

)

1,728

 

Balance at end of period

 

$

5,663

 

$

14,946

 

$

4,819

 

$

4,130

 

$

(180

)

$

29,378

 

Individually evaluated for impairment

 

397

 

1,558

 

54

 

9

 

 

2,018

 

Collectively evaluated

 

5,266

 

13,388

 

4,765

 

4,121

 

(180

)

27,360

 

Total

 

$

5,663

 

$

14,946

 

$

4,819

 

$

4,130

 

$

(180

)

$

29,378

 

 

Acquired Loans
(In thousands)

 

Residential
mortgages

 

Commercial
real estate

 

Commercial and
industrial loans

 

Consumer

 

Unallocated

 

Total

 

March 31, 2015

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at beginning of period

 

$

615

 

$

790

 

$

1,093

 

$

369

 

$

 

$

2,867

 

Charged-off loans

 

238

 

405

 

198

 

433

 

 

1,274

 

Recoveries on charged-off loans

 

 

 

41

 

28

 

 

69

 

Provision for loan losses

 

372

 

1,579

 

(11

)

416

 

 

2,356

 

Balance at end of period

 

$

749

 

$

1,964

 

$

925

 

$

380

 

$

 

$

4,018

 

Individually evaluated for impairment

 

52

 

455

 

 

 

61

 

 

568

 

Collectively evaluated

 

697

 

1,509

 

925

 

319

 

 

3,450

 

Total

 

$

749

 

$

1,964

 

$

925

 

$

380

 

$

 

$

4,018

 

 

Acquired Loans
(In thousands)

 

Residential
mortgages

 

Commercial
real estate

 

Commercial and
industrial loans

 

Consumer

 

Unallocated

 

Total

 

March 31, 2014

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at beginning of period

 

$

625 

 

$

2,339 

 

$

597 

 

$

235 

 

$

 

$

3,796 

 

Charged-off loans

 

429 

 

447 

 

52 

 

405 

 

 

1,333 

 

Recoveries on charged-off loans

 

73 

 

 

 

14 

 

 

93 

 

Provision for loan losses

 

401 

 

231 

 

548 

 

488 

 

 

1,668 

 

Balance at end of period

 

$

670 

 

$

2,124 

 

$

1,098 

 

$

332 

 

$

 

$

4,224 

 

Individually evaluated for impairment

 

30 

 

250 

 

21 

 

 

 

301 

 

Collectively evaluated

 

640 

 

1,874 

 

1,077 

 

332 

 

 

3,923 

 

Total

 

$

670 

 

$

2,124 

 

$

1,098 

 

$

332 

 

$

 

$

4,224 

 

 

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 credit problems 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 annually, 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, our internal loan review function assigns risk ratings to the acquired loans, utilizing the same methodology as it does with business activities loans.  This may differ from the risk rating policy of the predecessor bank.  Loans which are rated Substandard or worse 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 as outlined in the Credit Quality Information section of this Note.  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.  Residential mortgages that are current within 59 days are rated Pass.  Residential mortgages that are 60 — 89 days delinquent are rated Special Mention.  Residential mortgages delinquent for 90 days or greater are rated Substandard.  Home equity loans are risk rated based on the same rating system as the Company’s residential mortgages.  Other consumer loans are rated based on a two rating system.  Other consumer loans that are current within 119 days are rated Performing while loans delinquent for 120 days or more are rated Non-performing. 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 business activities 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 March 31, 2015, the allowance for loan losses related to acquired loans was $4.0 million using the above mentioned criteria.

 

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

 

The following table presents the Company’s loans by risk rating at March 31, 2015 and December 31, 2014:

 

Business Activities Loans

 

Residential Mortgages

Credit Risk Profile by Internally Assigned Grade

 

 

 

1-4 family

 

Construction

 

Total residential mortgages

 

(In thousands)

 

Mar. 31,
2015

 

Dec. 31,
2014

 

Mar. 31,
2015

 

Dec. 31,
2014

 

Mar. 31,
2015

 

Dec. 31,
2014

 

Grade:

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

1,183,064 

 

$

1,195,209 

 

$

27,382 

 

$

26,634 

 

$

1,210,446 

 

$

1,221,843 

 

Special mention

 

888 

 

146 

 

 

410 

 

888 

 

556 

 

Substandard

 

4,066 

 

4,053 

 

414 

 

 

4,480 

 

4,053 

 

Total

 

$

1,188,018 

 

$

1,199,408 

 

$

27,796 

 

$

27,044 

 

$

1,215,814 

 

$

1,226,452 

 

 

Commercial Real Estate

Credit Risk Profile by Creditworthiness Category

 

 

 

Construction

 

Single and multi-family

 

Other

 

Total commercial real estate

 

(In thousands)

 

Mar. 31,
2015

 

Dec. 31,
2014

 

Mar. 31,
2015

 

Dec. 31,
2014

 

Mar. 31,
2015

 

Dec. 31,
2014

 

Mar. 31,
2015

 

Dec. 31,
2014

 

Grade:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

179,868 

 

$

166,295 

 

$

140,022 

 

$

137,533 

 

$

1,023,304 

 

$

959,836 

 

$

1,343,194 

 

$

1,263,664 

 

Special mention

 

 

 

 

 

6,891 

 

6,933 

 

6,891 

 

6,933 

 

Substandard

 

2,932 

 

2,894 

 

2,275 

 

2,517 

 

56,625 

 

63,995 

 

61,832 

 

69,406 

 

Doubtful

 

 

 

 

 

73 

 

73 

 

73 

 

73 

 

Total

 

$

182,800 

 

$

169,189 

 

$

142,297 

 

$

140,050 

 

$

1,086,893 

 

$

1,030,837 

 

$

1,411,990 

 

$

1,340,076 

 

 

Commercial and Industrial Loans

Credit Risk Profile by Creditworthiness Category

 

 

 

Asset based lending

 

Other

 

Total comm. and industrial loans

 

(In thousands)

 

Mar. 31,
2015

 

Dec. 31,
2014

 

Mar. 31,
2015

 

Dec. 31,
2014

 

Mar. 31,
2015

 

Dec. 31,
2014

 

Grade:

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

354,106 

 

$

341,246 

 

$

410,699 

 

$

404,846 

 

$

764,805 

 

$

746,092 

 

Special mention

 

 

 

187 

 

560 

 

187 

 

560 

 

Substandard

 

 

 

13,679 

 

6,539 

 

13,679 

 

6,539 

 

Total

 

$

354,106 

 

$

341,246 

 

$

424,565 

 

$

411,945 

 

$

778,671 

 

$

753,191 

 

 

Consumer Loans

Credit Risk Profile Based on Payment Activity

 

 

 

Home equity

 

Auto and other

 

Total consumer loans

 

(In thousands)

 

Mar. 31,
2015

 

Dec. 31,
2014

 

Mar. 31,
2015

 

Dec. 31,
2014

 

Mar. 31,
2015

 

Dec. 31,
2014

 

Performing

 

$

254,176 

 

$

251,524 

 

$

351,574 

 

$

346,175 

 

$

605,750 

 

$

597,699 

 

Nonperforming

 

1,192 

 

1,157 

 

252 

 

305 

 

1,444 

 

1,462 

 

Total

 

$

255,368 

 

$

252,681 

 

$

351,826 

 

$

346,480 

 

$

607,194 

 

$

599,161 

 

 

Acquired Loans

 

Residential Mortgages

Credit Risk Profile by Internally Assigned Grade

 

 

 

1-4 family

 

Construction

 

Total residential mortgages

 

(In thousands)

 

Mar. 31,
2015

 

Dec. 31,
2014

 

Mar. 31,
2015

 

Dec. 31,
2014

 

Mar. 31,
2015

 

Dec. 31,
2014

 

Grade:

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

253,866 

 

$

266,445 

 

$

922 

 

$

1,018 

 

$

254,788 

 

$

267,463 

 

Special mention

 

707 

 

638 

 

 

 

707 

 

638 

 

Substandard

 

1,930 

 

1,651 

 

 

 

1,930 

 

1,651 

 

Total

 

$

256,503 

 

$

268,734 

 

$

922 

 

$

1,018 

 

$

257,425 

 

$

269,752 

 

 

Commercial Real Estate

Credit Risk Profile by Creditworthiness Category

 

 

 

Construction

 

Single and multi-family

 

Other

 

Total commercial real estate

 

(In thousands)

 

Mar. 31,
2015

 

Dec. 31,
2014

 

Mar. 31,
2015

 

Dec. 31,
2014

 

Mar. 31,
2015

 

Dec. 31,
2014

 

Mar. 31,
2015

 

Dec. 31,
2014

 

Grade:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

2,765 

 

$

2,904 

 

$

41,145 

 

$

44,497 

 

$

192,233 

 

$

195,681 

 

$

236,143 

 

$

243,082 

 

Special mention

 

 

 

120 

 

533 

 

2,208 

 

4,868 

 

2,328 

 

5,401 

 

Substandard

 

1,281 

 

1,297 

 

7,164 

 

8,138 

 

13,193 

 

13,573 

 

21,638 

 

23,008 

 

Total

 

$

4,046 

 

$

4,201 

 

$

48,429 

 

$

53,168 

 

$

207,634 

 

$

214,122 

 

$

260,109 

 

$

271,491 

 

 

Commercial and Industrial Loans

Credit Risk Profile by Creditworthiness Category

 

 

 

Asset based lending

 

Other

 

Total comm. and industrial loans

 

(In thousands)

 

Mar. 31,
2015

 

Dec. 31,
2014

 

Mar. 31,
2015

 

Dec. 31,
2014

 

Mar. 31,
2015

 

Dec. 31,
2014

 

Grade:

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

 

$

 

$

44,922 

 

$

45,757 

 

$

44,922 

 

$

45,757 

 

Special mention

 

 

 

 

1,723 

 

 

1,723 

 

Substandard

 

 

 

3,222 

 

3,695 

 

3,222 

 

3,695 

 

Total

 

$

 

$

 

$

48,144 

 

$

51,175 

 

$

48,144 

 

$

51,175 

 

 

Consumer Loans

Credit Risk Profile Based on Payment Activity

 

 

 

Home equity

 

Auto and other

 

Total consumer loans

 

(In thousands)

 

Mar. 31,
2015

 

Dec. 31,
2014

 

Mar. 31,
2015

 

Dec. 31,
2014

 

Mar. 31,
2015

 

Dec. 31,
2014

 

Performing

 

$

61,371 

 

$

65,368 

 

$

86,356 

 

$

102,182 

 

$

147,727 

 

$

167,550 

 

Nonperforming

 

876 

 

583 

 

713 

 

1,169 

 

1,589 

 

1,752 

 

Total

 

$

62,247 

 

$

65,951 

 

$

87,069 

 

$

103,351 

 

$

149,316 

 

$

169,302 

 

 

The following table summarizes information about total loans rated Special Mention or lower as of March 31, 2015 and December 31, 2014.  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.

 

 

 

March 31, 2015

 

December 31, 2014

 

(In thousands)

 

Business
Activities Loans

 

Acquired Loans

 

Total

 

Business
Activities Loans

 

Acquired Loans

 

Total

 

Non-Accrual

 

$

14,636 

 

$

7,373 

 

$

22,009 

 

$

14,778 

 

$

6,927 

 

$

21,705 

 

Substandard Accruing

 

68,228 

 

21,266 

 

89,494 

 

66,995 

 

23,839 

 

90,834 

 

Total Classified

 

82,864 

 

28,639 

 

111,503 

 

81,773 

 

30,766 

 

112,539 

 

Special Mention

 

8,175 

 

3,286 

 

11,461 

 

9,113 

 

8,800 

 

17,913 

 

Total Criticized

 

$

91,039 

 

$

31,925 

 

$

122,964 

 

$

90,886 

 

$

39,566 

 

$

130,452