XML 27 R13.htm IDEA: XBRL DOCUMENT v3.5.0.2
Loans and Allowance for Loan Losses
9 Months Ended
Sep. 30, 2016
Receivables [Abstract]  
Loans and allowance for loan losses

Note (4)—Loans and allowance for loan losses:

Loans outstanding at September 30, 2016 and December 31, 2015, by major lending classification are as follows (in thousands):

 

 

 

September 30,

2016

 

 

December 31,

2015

 

Commercial  and industrial

 

$

370,379

 

 

$

317,038

 

Construction

 

 

227,321

 

 

 

231,025

 

Residential real estate:

 

 

 

 

 

 

 

 

1-to-4 family mortgage

 

 

286,580

 

 

 

287,749

 

Residential line of credit

 

 

173,898

 

 

 

171,526

 

Multi-family mortgage

 

 

54,129

 

 

 

59,510

 

Commercial  real estate:

 

 

 

 

 

 

 

 

Owner occupied

 

 

350,790

 

 

 

330,207

 

Non-owner occupied

 

 

265,190

 

 

 

237,222

 

Consumer and other

 

 

65,056

 

 

 

67,586

 

Gross loans

 

 

1,793,343

 

 

 

1,701,863

 

Less: Allowance for loan losses

 

 

(23,290

)

 

 

(24,460

)

Net loans

 

$

1,770,053

 

 

$

1,677,403

 

As of September 30, 2016 and December 31, 2015, $445,598 and $26,089, respectively, of 1-to-4 family mortgage loans and loans held for sale were pledged to the Federal Home Loan Bank of Cincinnati securing advances against the Bank’s line. As of September 30, 2016 and December 31, 2015, $29,451 and $43,825, respectively, of multi-family mortgage loans were pledged to the Federal Home Loan Bank of Cincinnati securing advances against the Bank’s line.

The following provides the allowance for loan losses by portfolio segment and the related investment in loans net of unearned interest for the nine months ended September 30, 2016 and 2015 (in thousands):

 

 

 

Commercial

and

industrial

 

 

Construction

 

 

1-to-4

family

residential

mortgage

 

 

Residential

line of

credit

 

 

Multi-

family

residential

mortgage

 

 

Commercial

real estate

owner

occupied

 

 

Commercial

real estate

non-owner

occupied

 

 

Consumer

and other

 

 

Total

 

Three Months Ended September 30 ,2016

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning balance-

   June 30, 2016

 

$

6,051

 

 

$

4,266

 

 

$

3,555

 

 

$

1,922

 

 

$

448

 

 

$

3,672

 

 

$

2,752

 

 

$

1,068

 

 

$

23,734

 

Provision for loan losses

 

 

423

 

 

 

103

 

 

 

108

 

 

 

(99

)

 

 

165

 

 

 

(35

)

 

 

(359

)

 

 

(235

)

 

 

71

 

Recoveries of loans previously

   charged-off

 

 

8

 

 

 

32

 

 

 

2

 

 

 

36

 

 

 

 

 

 

4

 

 

 

22

 

 

 

95

 

 

 

199

 

Loans charged off

 

 

(358

)

 

 

 

 

 

(166

)

 

 

(29

)

 

 

 

 

 

 

 

 

 

 

 

(161

)

 

 

(714

)

Ending balance-

   September 30, 2016

 

$

6,124

 

 

$

4,401

 

 

$

3,499

 

 

$

1,830

 

 

$

613

 

 

$

3,641

 

 

$

2,415

 

 

$

767

 

 

$

23,290

 

Nine Months Ended

September 30 ,2016

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning balance -

   December 31, 2015

 

$

5,288

 

 

$

5,030

 

 

$

4,126

 

 

$

2,178

 

 

$

311

 

 

$

4,034

 

 

$

2,610

 

 

$

883

 

 

$

24,460

 

Provision for loan losses

 

 

912

 

 

 

(764

)

 

 

(517

)

 

 

(387

)

 

 

302

 

 

 

(315

)

 

 

(222

)

 

 

264

 

 

 

(727

)

Recoveries of loans previously

   charged-off

 

 

480

 

 

 

137

 

 

 

109

 

 

 

143

 

 

 

 

 

 

15

 

 

 

27

 

 

 

266

 

 

 

1,177

 

Loans charged off

 

 

(556

)

 

 

(2

)

 

 

(219

)

 

 

(104

)

 

 

 

 

 

(93

)

 

 

 

 

 

(646

)

 

 

(1,620

)

Ending balance-

   September 30, 2016

 

$

6,124

 

 

$

4,401

 

 

$

3,499

 

 

$

1,830

 

 

$

613

 

 

$

3,641

 

 

$

2,415

 

 

$

767

 

 

$

23,290

 

 

 

 

Commercial

and

industrial

 

 

Construction

 

 

1-to-4

family

residential

mortgage

 

 

Residential

line of

credit

 

 

Multi-

family

residential

mortgage

 

 

Commercial

real estate

owner

occupied

 

 

Commercial

real estate

non-owner

occupied

 

 

Consumer

and other

 

 

Total

 

Three Months Ended September 30 ,2015

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning balance -

   June 30, 2015

 

$

5,422

 

 

$

4,251

 

 

$

5,206

 

 

$

3,592

 

 

$

312

 

 

$

7,112

 

 

$

2,294

 

 

$

841

 

 

$

29,030

 

Provision for loan losses

 

 

791

 

 

 

(824

)

 

 

45

 

 

 

39

 

 

 

(12

)

 

 

(2,084

)

 

 

576

 

 

 

310

 

 

 

(1,159

)

Recoveries of loans previously

   charged-off

 

 

21

 

 

 

976

 

 

 

92

 

 

 

147

 

 

 

 

 

 

13

 

 

 

3

 

 

 

177

 

 

 

1,429

 

Loans charged off

 

 

(104

)

 

 

(33

)

 

 

(376

)

 

 

(104

)

 

 

 

 

 

(1,057

)

 

 

(54

)

 

 

(378

)

 

 

(2,106

)

Ending balance-

   September 30, 2015

 

$

6,130

 

 

$

4,370

 

 

$

4,967

 

 

$

3,674

 

 

$

300

 

 

$

3,984

 

 

$

2,819

 

 

$

950

 

 

$

27,194

 

Nine Months Ended

   September 30 ,2015

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning balance -

   December 31, 2014

 

$

6,600

 

 

$

3,721

 

 

$

6,364

 

 

$

2,790

 

 

$

184

 

 

$

6,075

 

 

$

2,641

 

 

$

655

 

 

$

29,030

 

Provision for loan losses

 

 

(276

)

 

 

(404

)

 

 

(985

)

 

 

737

 

 

 

116

 

 

 

(1,060

)

 

 

226

 

 

 

709

 

 

 

(937

)

Recoveries of loans

   previously charged-off

 

 

53

 

 

 

1,086

 

 

 

127

 

 

 

251

 

 

 

 

 

 

26

 

 

 

6

 

 

 

433

 

 

 

1,982

 

Loans charged off

 

 

(247

)

 

 

(33

)

 

 

(539

)

 

 

(104

)

 

 

 

 

 

(1,057

)

 

 

(54

)

 

 

(847

)

 

 

(2,881

)

Ending balance-

   September 30, 2015

 

$

6,130

 

 

$

4,370

 

 

$

4,967

 

 

$

3,674

 

 

$

300

 

 

$

3,984

 

 

$

2,819

 

 

$

950

 

 

$

27,194

 

 

The following table provides the allocation of the allowance for loan losses by loan category broken out between loans individually evaluated for impairment and loans collectively evaluated for impairment as of September 30, 2016 and December 31, 2015 (in thousands):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

September 30, 2016

 

 

 

Commercial

and

industrial

 

 

Construction

 

 

1-to-4

family

residential

mortgage

 

 

Residential

line of

credit

 

 

Multi-

family

residential

mortgage

 

 

Commercial

real estate

owner

occupied

 

 

Commercial

real estate

non-owner

occupied

 

 

Consumer

and other

 

 

Total

 

Amount of allowance

   allocated to:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated for

   impairment

 

$

24

 

 

$

 

 

$

30

 

 

$

140

 

 

$

 

 

$

162

 

 

$

748

 

 

$

2

 

 

$

1,106

 

Collectively evaluated for

   impairment

 

 

6,100

 

 

 

4,401

 

 

 

3,469

 

 

 

1,690

 

 

 

613

 

 

 

3,479

 

 

 

1,667

 

 

 

765

 

 

 

22,184

 

Ending balance-

   September 30, 2016

 

$

6,124

 

 

$

4,401

 

 

$

3,499

 

 

$

1,830

 

 

$

613

 

 

$

3,641

 

 

$

2,415

 

 

$

767

 

 

$

23,290

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2015

 

 

 

Commercial

and

industrial

 

 

Construction

 

 

1-to-4

family

residential

mortgage

 

 

Residential

line of

credit

 

 

Multi-

family

residential

mortgage

 

 

Commercial

real estate

owner

occupied

 

 

Commercial

real estate

non-owner

occupied

 

 

Consumer

and other

 

 

Total

 

Year-end amount of allowance

   allocated to:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated for

   impairment

 

$

89

 

 

$

5

 

 

$

66

 

 

$

 

 

$

 

 

$

38

 

 

$

775

 

 

$

 

 

$

973

 

Collectively evaluated for

   impairment

 

 

5,199

 

 

 

5,025

 

 

 

4,060

 

 

 

2,178

 

 

 

311

 

 

 

3,996

 

 

 

1,835

 

 

 

883

 

 

 

23,487

 

Ending balance-

   December 31, 2015

 

$

5,288

 

 

$

5,030

 

 

$

4,126

 

 

$

2,178

 

 

$

311

 

 

$

4,034

 

 

$

2,610

 

 

$

883

 

 

$

24,460

 

 

The following table provides the amount of loans by loan category broken between loans individually evaluated for impairment and loans collectively evaluated for impairment as of September 30, 2016 and December 31, 2015 (in thousands):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

September 30, 2016

 

 

 

Commercial

and

industrial

 

 

Construction

 

 

1-to-4

family

residential

mortgage

 

 

Residential

line of

credit

 

 

Multi-

family

residential

mortgage

 

 

Commercial

real estate

owner

occupied

 

 

Commercial

real estate

non-owner

occupied

 

 

Consumer

and other

 

 

Total

 

Loans, net of unearned income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated for

   impairment

 

$

1,531

 

 

$

2,773

 

 

$

2,721

 

 

$

316

 

 

$

1,034

 

 

$

2,658

 

 

$

3,331

 

 

$

3

 

 

$

14,367

 

Collectively evaluated for

   impairment

 

 

368,317

 

 

 

220,030

 

 

 

281,609

 

 

 

173,582

 

 

 

53,065

 

 

 

344,302

 

 

 

256,384

 

 

 

65,048

 

 

 

1,762,337

 

Acquired with deteriorated

   credit quality

 

 

531

 

 

 

4,518

 

 

 

2,250

 

 

 

 

 

 

30

 

 

 

3,830

 

 

 

5,475

 

 

 

5

 

 

 

16,639

 

Ending balance –

   September 30, 2016

 

$

370,379

 

 

$

227,321

 

 

$

286,580

 

 

$

173,898

 

 

$

54,129

 

 

$

350,790

 

 

$

265,190

 

 

$

65,056

 

 

$

1,793,343

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2015

 

 

 

Commercial

and

industrial

 

 

Construction

 

 

1-to-4

family

residential

mortgage

 

 

Residential

line of

credit

 

 

Multi-

family

residential

mortgage

 

 

Commercial

real estate

owner

occupied

 

 

Commercial

real estate

non-owner

occupied

 

 

Consumer

and other

 

 

Total

 

Loans, net of unearned income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated

   for impairment

 

$

1,499

 

 

$

2,866

 

 

$

3,686

 

 

$

 

 

$

1,074

 

 

$

2,425

 

 

$

4,026

 

 

$

 

 

$

15,576

 

Collectively evaluated

   for impairment

 

 

314,665

 

 

 

221,300

 

 

 

281,235

 

 

 

171,526

 

 

 

58,400

 

 

 

322,999

 

 

 

227,205

 

 

 

67,582

 

 

 

1,664,912

 

Acquired with deteriorated

   credit quality

 

 

874

 

 

 

6,859

 

 

 

2,828

 

 

 

 

 

 

36

 

 

 

4,783

 

 

 

5,991

 

 

 

4

 

 

 

21,375

 

Ending balance-

   December 31, 2015

 

$

317,038

 

 

$

231,025

 

 

$

287,749

 

 

$

171,526

 

 

$

59,510

 

 

$

330,207

 

 

$

237,222

 

 

$

67,586

 

 

$

1,701,863

 

 

The Company categorizes loans into risk categories based on relevant information about the ability of borrowers to service their debt such as: current financial information, historical payment experience, credit documentation, public information, and current economic trends, among other factors. The Company analyzes loans individually by classifying the loans as to credit risk. The Company uses the following definitions for risk ratings:

Watch.    Loans classified as special mention have a potential weakness that deserves management’s close attention. If left uncorrected, these potential weaknesses may result in deterioration of the repayment prospects for the loan or of the institution’s credit position at some future date.

Substandard.    Loans classified as substandard are inadequately protected by the current net worth and paying capacity of the obligor or of the collateral pledged, if any. Loans so classified have a well-defined weakness or weaknesses that jeopardize the liquidation of the debt. They are characterized by the distinct possibility that the institution will sustain some loss if the deficiencies are not corrected.

Doubtful.    Loans classified as doubtful have all the weaknesses inherent in those classified as substandard, with the added characteristic that the weaknesses make collection or liquidation in full, on the basis of currently existing facts, conditions, and values, highly questionable and improbable.

Loans not meeting the criteria above that are analyzed individually as part of the above described process are considered to be pass rated loans.

The following table shows credit quality indicators by portfolio class at September 30, 2016 and December 31, 2015 (in thousands):

 

September 30, 2016

 

Pass

 

 

Watch

 

 

Substandard

 

 

Total

 

Commercial and industrial

 

$

357,447

 

 

$

8,769

 

 

$

4,163

 

 

$

370,379

 

Construction

 

 

219,155

 

 

 

3,053

 

 

 

5,113

 

 

 

227,321

 

Residential real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1-to-4 family mortgage

 

 

269,839

 

 

 

6,605

 

 

 

10,136

 

 

 

286,580

 

Residential line of credit

 

 

169,686

 

 

 

2,298

 

 

 

1,914

 

 

 

173,898

 

Multi-family mortgage

 

 

52,910

 

 

 

155

 

 

 

1,064

 

 

 

54,129

 

Commercial  real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owner occupied

 

 

331,746

 

 

 

10,661

 

 

 

8,383

 

 

 

350,790

 

Non-owner occupied

 

 

243,161

 

 

 

13,080

 

 

 

8,949

 

 

 

265,190

 

Consumer and other

 

 

64,263

 

 

 

459

 

 

 

334

 

 

 

65,056

 

Total

 

$

1,708,207

 

 

$

45,080

 

 

$

40,056

 

 

$

1,793,343

 

 

December 31, 2015

 

Pass

 

 

Watch

 

 

Substandard

 

 

Total

 

Commercial and industrial

 

$

310,125

 

 

$

1,060

 

 

$

5,853

 

 

 

317,038

 

Construction

 

 

219,684

 

 

 

3,238

 

 

 

8,103

 

 

 

231,025

 

Residential real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1-to-4 family mortgage

 

 

268,046

 

 

 

9,367

 

 

 

10,336

 

 

 

287,749

 

Residential line of credit

 

 

165,838

 

 

 

3,069

 

 

 

2,619

 

 

 

171,526

 

Multi-family mortgage

 

 

58,234

 

 

 

166

 

 

 

1,110

 

 

 

59,510

 

Commercial real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owner occupied

 

 

310,538

 

 

 

9,852

 

 

 

9,817

 

 

 

330,207

 

Non-owner occupied

 

 

206,645

 

 

 

20,218

 

 

 

10,359

 

 

 

237,222

 

Consumer and other

 

 

66,794

 

 

 

460

 

 

 

332

 

 

 

67,586

 

Total

 

$

1,605,904

 

 

$

47,430

 

 

$

48,529

 

 

$

1,701,863

 

 

Loans acquired in business combinations that exhibited at the date of acquisition evidence of deterioration of credit quality since origination such that it was probable that all contractually required payments would not be collected are considered to be purchased credit impaired and were as follows at September 30, 2016 and December 31, 2015 (in thousands):

 

 

 

September 30, 2016

 

 

December 31, 2015

 

Commercial and industrial

 

$

531

 

 

$

874

 

Construction

 

 

4,518

 

 

 

6,859

 

Residential real estate:

 

 

 

 

 

 

 

 

1-to-4 family mortgage

 

 

2,250

 

 

 

2,828

 

Residential line of credit

 

 

 

 

 

 

Multi-family mortgage

 

 

30

 

 

 

36

 

Commercial real estate:

 

 

 

 

 

 

 

 

Owner occupied

 

 

3,830

 

 

 

4,783

 

Non-owner occupied

 

 

5,475

 

 

 

5,991

 

Consumer and other

 

 

5

 

 

 

4

 

Total

 

$

16,639

 

 

$

21,375

 

 

The following table presents the current value of loans determined to be impaired at the time of acquisition at September 30, 2016 and December 31, 2015 (in thousands):

 

 

 

September 30, 2016

 

 

December 31, 2015

 

Contractually-required principal and interest

 

$

23,736

 

 

$

31,381

 

Nonaccretable difference

 

 

(6,058

)

 

 

(8,369

)

Cash flows expected to be collected

 

 

17,678

 

 

 

23,012

 

Accretable yield

 

 

(1,039

)

 

 

(1,637

)

Current value

 

$

16,639

 

 

$

21,375

 

 

Changes in accretable yield and nonaccretable difference of purchased loans were as follows (in thousands):

 

 

 

 

Accretable

yield

 

 

 

 

Nonaccretable

Difference

 

 

 

 

 

 

 

Purchased Credit Impaired

 

 

Purchased Non-impaired

 

 

 

 

Purchased Credit Impaired

 

 

 

 

Purchased Non-impaired

 

 

Total

 

Balance at July 1, 2016

 

$

(1,248

)

 

$

(1,613

)

 

 

 

$

(6,439

)

 

 

 

$

 

 

$

(9,300

)

Additions through acquisition

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Principal reductions/ pay-offs

 

 

(381

)

 

 

 

 

 

 

 

381

 

 

 

 

 

 

 

 

 

Charge-offs

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Accretion

 

 

590

 

 

 

224

 

 

 

 

 

 

 

 

 

 

 

 

 

814

 

Balance at September 30, 2016

 

$

(1,039

)

 

$

(1,389

)

 

 

 

$

(6,058

)

 

 

 

$

 

 

$

(8,486

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at July 1, 2015

 

$

 

 

$

 

 

 

 

$

 

 

 

 

$

 

 

$

 

Additions through acquisition

 

 

(1,991

)

 

 

(1,945

)

 

 

 

 

(8,508

)

 

 

 

 

(70

)

 

 

(12,514

)

Principal reductions/ pay-offs

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Charge-offs

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Accretion

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at September 30, 2015

 

$

(1,991

)

 

$

(1,945

)

 

 

 

$

(8,508

)

 

 

 

$

(70

)

 

$

(12,514

)

 

 

 

Accretable

yield

 

 

Nonaccretable

Difference

 

 

 

 

 

 

 

Purchased Credit Impaired

 

 

Purchased Non-impaired

 

 

Purchased Credit Impaired

 

 

Purchased Non-impaired

 

 

Total

 

Balance at January 1, 2016

 

$

(1,637

)

 

$

(2,147

)

 

$

(8,369

)

 

$

(70

)

 

$

(12,223

)

Additions through acquisition

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Principal reductions/ pay-offs

 

 

(1,839

)

 

 

 

 

 

1,839

 

 

 

 

 

 

 

Charge-offs

 

 

 

 

 

 

 

472

 

 

 

 

 

 

472

 

Sale of credit card portfolio

 

 

 

 

 

 

 

 

 

 

70

 

 

 

70

 

Accretion

 

 

2,437

 

 

 

758

 

 

 

 

 

 

 

 

 

3,195

 

Balance at September 30, 2016

 

$

(1,039

)

 

$

(1,389

)

 

$

(6,058

)

 

$

 

 

$

(8,486

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at January 1, 2015

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

Additions through acquisition

 

 

(1,991

)

 

 

(1,945

)

 

 

(8,508

)

 

 

(70

)

 

 

(12,514

)

Principal reductions/ pay-offs

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Charge-offs

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Sale of credit card portfolio

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Accretion

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at September 30, 2015

 

$

(1,991

)

 

$

(1,945

)

 

$

(8,508

)

 

$

(70

)

 

$

(12,514

)

 

There were no purchased credit impaired loans prior to the NWGB acquisition on September 18, 2015.

Nonperforming loans include loans that are no longer accruing interest (non-accrual loans) and loans past due ninety or more days and still accruing interest. Nonperforming loans and impaired loans are defined differently. Some loans may be included in both categories, whereas other loans may only be included in one category.

The following table provides the period-end amounts of loans that are past due thirty to eighty-nine days, past due ninety or more days and still accruing interest, loans not accruing interest and loans current on payments accruing interest by category at September 30, 2016 and December 31, 2015 (in thousands):

 

September 30, 2016

 

30-89 days

past due

 

 

90 days or more and accruing  interest

 

 

Non-accrual loans

 

 

Loans

current

on payments and accruing  interest

 

 

Total

 

Commercial and industrial

 

$

313

 

 

$

264

 

 

$

1,219

 

 

$

368,052

 

 

$

369,848

 

Construction

 

 

985

 

 

 

201

 

 

 

257

 

 

 

221,360

 

 

 

222,803

 

Residential real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1-to-4 family mortgage

 

 

3,170

 

 

 

520

 

 

 

2,020

 

 

 

278,620

 

 

 

284,330

 

Residential line of credit

 

 

405

 

 

 

194

 

 

 

644

 

 

 

172,655

 

 

 

173,898

 

Multi-family mortgage

 

 

138

 

 

 

 

 

 

 

 

 

53,961

 

 

 

54,099

 

Commercial  real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owner occupied

 

 

180

 

 

 

17

 

 

 

2,061

 

 

 

344,702

 

 

 

346,960

 

Non-owner occupied

 

 

92

 

 

 

 

 

 

3,385

 

 

 

256,238

 

 

 

259,715

 

Consumer and other

 

 

490

 

 

 

146

 

 

 

36

 

 

 

64,379

 

 

 

65,051

 

Total

 

$

5,773

 

 

$

1,342

 

 

$

9,622

 

 

$

1,759,967

 

 

$

1,776,704

 

 

Loans acquired with deteriorated credit quality amounting to $16,639 and have been excluded from the table above in accordance with ASC-310-10-50, Receivables- Overall- Disclosure.

 

December 31, 2015

 

30-89 days

past due

 

 

90 days or more

and accruing  interest

 

 

Non-accruing loans

 

 

Loans

current

on payments

and accruing interest

 

 

Total

 

Commercial and industrial

 

$

283

 

 

$

103

 

 

$

1,659

 

 

$

314,119

 

 

$

316,164

 

Construction

 

 

81

 

 

 

33

 

 

 

272

 

 

 

223,780

 

 

 

224,166

 

Residential real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1-to-4 family mortgage

 

 

2,798

 

 

 

268

 

 

 

2,124

 

 

 

279,731

 

 

 

284,921

 

Residential line of credit

 

 

1,053

 

 

 

323

 

 

 

1,114

 

 

 

169,036

 

 

 

171,526

 

Multi-family mortgage

 

 

 

 

 

 

 

 

 

 

 

59,474

 

 

 

59,474

 

Commercial  real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owner occupied

 

 

382

 

 

 

 

 

 

1,848

 

 

 

323,194

 

 

 

325,424

 

Non-owner occupied

 

 

60

 

 

 

 

 

 

3,638

 

 

 

227,533

 

 

 

231,231

 

Consumer and other

 

 

331

 

 

 

160

 

 

 

45

 

 

 

67,046

 

 

 

67,582

 

Total

 

$

4,988

 

 

$

887

 

 

$

10,700

 

 

$

1,663,913

 

 

$

1,680,488

 

 

Loans acquired with deteriorated credit quality amounting to $21,375 have been excluded from the table above in accordance with ASC-310-10-50, Receivables- Overall- Disclosure.

 

Impaired loans recognized in conformity with ASC 310 at September 30, 2016 and December 31, 2015, segregated by class, were as follows (in thousands):

 

September 30, 2016

 

Recorded investment

 

 

Unpaid principal

 

 

Related allowance

 

With a related allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

$

362

 

 

$

362

 

 

$

24

 

Construction

 

 

 

 

 

 

 

 

 

Residential real estate:

 

 

 

 

 

 

 

 

 

 

 

 

1-to-4 family mortgage

 

 

110

 

 

 

376

 

 

 

30

 

Residential line of credit

 

 

316

 

 

 

322

 

 

 

140

 

Multi-family mortgage

 

 

 

 

 

 

 

 

 

Commercial  real estate:

 

 

 

 

 

 

 

 

 

 

 

 

Owner occupied

 

 

825

 

 

 

831

 

 

 

162

 

Non-owner occupied

 

 

2,163

 

 

 

2,169

 

 

 

748

 

Consumer and other

 

 

3

 

 

 

3

 

 

 

2

 

Total

 

$

3,779

 

 

$

4,063

 

 

$

1,106

 

With no related allowance recorded

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

$

1,169

 

 

$

1,528

 

 

$

 

Construction

 

 

2,773

 

 

 

2,778

 

 

 

 

Residential real estate:

 

 

 

 

 

 

 

 

 

 

 

 

1-to-4 family mortgage

 

 

2,611

 

 

 

2,615

 

 

 

 

Residential line of credit

 

 

 

 

 

 

 

 

 

Multi-family mortgage

 

 

1,034

 

 

 

1,034

 

 

 

 

Commercial  real estate:

 

 

 

 

 

 

 

 

 

 

 

 

Owner occupied

 

 

1,833

 

 

 

2,957

 

 

 

 

Non-owner occupied

 

 

1,168

 

 

 

1,902

 

 

 

 

Consumer and other

 

 

 

 

 

 

 

 

 

Total

 

$

10,588

 

 

$

12,814

 

 

$

 

Total impaired loans

 

$

14,367

 

 

$

16,877

 

 

$

1,106

 

 

 

 

Three Months Ended

 

 

Nine Months Ended

 

September 30, 2016

 

Average recorded investment

 

 

Interest income recognized (cash basis)

 

 

Average recorded investment

 

 

Interest income recognized (cash basis)

 

With a related allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

$

363

 

 

$

3

 

 

$

820

 

 

$

14

 

Construction

 

 

 

 

 

 

 

 

102

 

 

 

 

Residential real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1-to-4 family mortgage

 

 

200

 

 

 

1

 

 

 

1,482

 

 

 

27

 

Residential line of credit

 

 

319

 

 

 

4

 

 

 

213

 

 

 

6

 

Multi-family mortgage

 

 

 

 

 

 

 

 

 

 

 

 

Commercial  real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owner occupied

 

 

807

 

 

 

17

 

 

 

1,115

 

 

 

18

 

Non-owner occupied

 

 

2,573

 

 

 

4

 

 

 

2,776

 

 

 

13

 

Consumer and other

 

 

2

 

 

 

 

 

 

1

 

 

 

 

Total

 

$

4,264

 

 

$

29

 

 

$

6,509

 

 

$

78

 

With no related allowance recorded

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

$

1,318

 

 

$

13

 

 

$

767

 

 

$

17

 

Construction

 

 

2,782

 

 

 

36

 

 

 

2,712

 

 

 

99

 

Residential real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1-to-4 family mortgage

 

 

2,680

 

 

 

19

 

 

 

2,060

 

 

 

103

 

Residential line of credit

 

 

 

 

 

 

 

 

 

 

 

 

Multi-family mortgage

 

 

1,037

 

 

 

13

 

 

 

1,052

 

 

 

25

 

Commercial  real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owner occupied

 

 

2,239

 

 

 

33

 

 

 

1,378

 

 

 

75

 

Non-owner occupied

 

 

1,413

 

 

 

1

 

 

 

1,212

 

 

 

2

 

Consumer and other

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

11,469

 

 

$

115

 

 

$

9,181

 

 

$

321

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

September 30, 2015

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

With a related allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

$

1,844

 

 

$

34

 

 

$

2,130

 

 

$

45

 

Construction

 

 

4,707

 

 

 

51

 

 

 

4,702

 

 

 

144

 

Residential real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1-to-4 family mortgage

 

 

4,358

 

 

 

73

 

 

 

3,660

 

 

 

149

 

Residential line of credit

 

 

 

 

 

 

 

 

 

 

 

 

Multi-family mortgage

 

 

887

 

 

 

 

 

 

877

 

 

 

 

Commercial  real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owner occupied

 

 

2,853

 

 

 

16

 

 

 

2,368

 

 

 

52

 

Non-owner occupied

 

 

4,397

 

 

 

13

 

 

 

3,007

 

 

 

90

 

Consumer and other

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

19,046

 

 

$

187

 

 

$

16,744

 

 

$

480

 

With no related allowance recorded

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

$

425

 

 

$

 

 

$

390

 

 

$

 

Construction

 

 

444

 

 

 

 

 

 

136

 

 

 

 

Residential real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1-to-4 family mortgage

 

 

180

 

 

 

 

 

 

95

 

 

 

 

Residential line of credit

 

 

 

 

 

 

 

 

 

 

 

 

Multi-family mortgage

 

 

218

 

 

 

 

 

 

214

 

 

 

 

Commercial  real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owner occupied

 

 

157

 

 

 

 

 

 

146

 

 

 

44

 

Non-owner occupied

 

 

1,416

 

 

 

 

 

 

1,195

 

 

 

18

 

Consumer and other

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

2,840

 

 

$

 

 

$

2,176

 

 

$

62

 

 

 

December 31, 2015

 

Recorded investment

 

 

Unpaid principal

 

 

Related allowance

 

 

Average recorded investment

 

 

Interest income recognized (cash basis)

 

With a related allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

$

1,133

 

 

$

1,133

 

 

$

89

 

 

$

1,269

 

 

$

22

 

Construction

 

 

308

 

 

 

308

 

 

 

5

 

 

 

517

 

 

 

3

 

Residential real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1-to-4 family mortgage

 

 

3,397

 

 

 

3,398

 

 

 

66

 

 

 

2,345

 

 

 

199

 

Residential line of credit

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Multi-family mortgage

 

 

 

 

 

 

 

 

 

 

 

468

 

 

 

 

Commercial  real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owner occupied

 

 

2,302

 

 

 

2,422

 

 

 

38

 

 

 

1,938

 

 

 

77

 

Non-owner occupied

 

 

2,976

 

 

 

2,976

 

 

 

775

 

 

 

3,039

 

 

 

18

 

Consumer and other

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

10,116

 

 

$

10,237

 

 

$

973

 

 

$

9,576

 

 

$

319

 

With no related allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

$

366

 

 

$

993

 

 

$

 

 

$

660

 

 

$

 

Construction

 

 

2,558

 

 

 

2,558

 

 

 

 

 

 

4,337

 

 

 

127

 

Residential real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1-to-4 family mortgage

 

 

289

 

 

 

289

 

 

 

 

 

 

2,815

 

 

 

7

 

Residential line of credit

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Multi-family mortgage

 

 

1,074

 

 

 

1,074

 

 

 

 

 

 

652

 

 

 

25

 

Commercial  real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owner occupied

 

 

123

 

 

 

229

 

 

 

 

 

 

788

 

 

 

 

Non-owner occupied

 

 

1,050

 

 

 

1,781

 

 

 

 

 

 

855

 

 

 

 

Consumer and other

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

5,460

 

 

$

6,924

 

 

$

 

 

$

10,107

 

 

$

159

 

Total impaired loans

 

$

15,576

 

 

$

17,161

 

 

$

973

 

 

$

19,683

 

 

$

478

 

 

As of September 30, 2016 and December 31, 2015, the Company has a recorded investment in troubled debt restructurings of $10,125 and $15,289, respectively. The modifications included extensions of the maturity date and/or a stated rate of interest to one lower than the current market rate. The Company has allocated $848 and $946 of specific reserves for those loans at September 30, 2016 and December 31, 2015, respectively, and has committed to lend additional amounts totaling up to $1 and $69, respectively to these customers. Of these loans, $5,274 and $5,898 were classified as non-accrual loans as of September 30, 2016 and December 31, 2015.

The following table presents the financial effect of TDRs recorded during the periods indicated ($ amounts in thousands):

 

Three months ended September 30, 2016

 

Number of loans

 

 

Pre-modification outstanding recorded investment

 

 

Post-modification outstanding recorded investment

 

 

Charge offs and specific reserves

 

Commercial real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owner occupied

 

1

 

 

 

118

 

 

 

118

 

 

 

 

Residential real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1-4 family mortgage

 

1

 

 

 

1,098

 

 

 

1,098

 

 

 

 

Consumer and other

 

 

2

 

 

 

4

 

 

 

4

 

 

 

 

Total

 

4

 

 

$

1,220

 

 

$

1,220

 

 

$

 

 

Three months ended September 30, 2015

 

Number of loans

 

Pre-modification outstanding recorded investment

 

 

Post-modification outstanding recorded investment

 

 

Charge offs and specific reserves

 

Commercial real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owner occupied

 

1

 

 

221

 

 

 

221

 

 

 

 

Total

 

1

 

$

221

 

 

$

221

 

 

$

 

 

Nine months ended September 30, 2016

 

Number of loans

 

 

Pre-modification outstanding recorded investment

 

 

Post-modification outstanding recorded investment

 

 

Charge offs and specific reserves

 

Commercial and industrial

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owner occupied

 

1

 

 

 

460

 

 

 

460

 

 

 

 

Residential real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1-4 family mortgage

 

5

 

 

 

1,819

 

 

 

1,819

 

 

 

39

 

Consumer and other

 

 

2

 

 

 

4

 

 

 

4

 

 

 

 

Total

 

8

 

 

$

2,283

 

 

$

2,283

 

 

$

39

 

 

Nine months ended September 30, 2015

 

Number of loans

 

Pre-modification outstanding recorded investment

 

 

Post-modification outstanding recorded investment

 

 

Charge offs and specific reserves

 

Commercial and industrial

 

6

 

$

2,301

 

 

$

2,301

 

 

$

86

 

Commercial real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owner occupied

 

2

 

 

786

 

 

 

786

 

 

 

 

Non-owner occupied

 

1

 

 

133

 

 

 

133

 

 

 

 

Residential real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1-4 family mortgage

 

5

 

326

 

 

326

 

 

 

45

 

Total

 

14

 

$

3,546

 

 

$

3,546

 

 

$

131

 

 

There were no loans modified as troubled debt restructurings for which there was a payment default within twelve months following the modification during the nine months ended September 30, 2016. The following presents loans modified as troubled debt restructurings for which there was a payment default within twelve months following the modification during the nine months ended September 30, 2015.

 

 

 

Defaulted

 

 

Charge-offs

and specific

reserves

 

Residential real estate:

 

 

 

 

 

 

 

 

1-to-4 family mortgage

 

$

145

 

 

$

45

 

Total

 

$

145

 

 

$

45

 

 

A loan is considered to be in payment default once it is 90 days contractually past due under the modified terms.

The terms of certain other loans were modified during the nine months ended September 30, 2016 and 2015 that did not meet the definition of a troubled debt restructuring. The modification of these loans involved either a modification of the terms of a loan to borrowers who were not experiencing financial difficulties or a delay in a payment that was considered to be insignificant.

In order to determine whether a borrower is experiencing financial difficulty, an evaluation is performed of the probability that the borrower will be in payment default on any of its debt in the foreseeable future without the modification. This evaluation is performed under the company’s internal underwriting policy.