XML 24 R13.htm IDEA: XBRL DOCUMENT v3.7.0.1
Loans and Allowance for Loan Losses
6 Months Ended
Jun. 30, 2017
Receivables [Abstract]  
Loans and allowance for loan losses

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

Loans outstanding at June 30, 2017 and December 31, 2016, by major lending classification are as follows:

 

 

 

June 30,

 

 

December 31,

 

 

 

2017

 

 

2016

 

Commercial  and industrial

 

$

423,704

 

 

$

386,233

 

Construction

 

 

282,727

 

 

 

245,905

 

Residential real estate:

 

 

 

 

 

 

 

 

1-to-4 family mortgage

 

 

307,152

 

 

 

294,924

 

Residential line of credit

 

 

177,783

 

 

 

177,190

 

Multi-family mortgage

 

 

52,810

 

 

 

44,977

 

Commercial real estate:

 

 

 

 

 

 

 

 

Owner occupied

 

 

371,462

 

 

 

357,346

 

Non-owner occupied

 

 

273,285

 

 

 

267,902

 

Consumer and other

 

 

82,051

 

 

 

74,307

 

Gross loans

 

 

1,970,974

 

 

 

1,848,784

 

Less: Allowance for loan losses

 

 

(23,247

)

 

 

(21,747

)

Net loans

 

$

1,947,727

 

 

$

1,827,037

 

As of June 30, 2017 and December 31, 2016, $390,143 and $565,717, respectively, of 1-to-4 family mortgage loans, loans held for sale and multi-family mortgage loans were pledged to the Federal Home Loan Bank of Cincinnati securing advances against the Bank’s line.

As of June 30, 2017 and December 31, 2016, $1,295,281 and $1,072,118, respectively, of commercial and industrial , construction, residential real estate, commercial real estate, and consumer and other loans were pledged to the Federal Reserve Bank under the Borrower-in-Custody program.

The following provides the allowance for loan losses by portfolio segment and the related investment in loans net of unearned interest for the three and six months ended June 30, 2017 and 2016 (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 June 30, 2017

 

Beginning balance -

   March 31, 2017

 

$

5,402

 

 

$

5,598

 

 

$

2,896

 

 

$

1,514

 

 

$

508

 

 

$

3,387

 

 

$

2,660

 

 

$

933

 

 

$

22,898

 

Provision for loan losses

 

 

(1,342

)

 

 

(48

)

 

 

99

 

 

 

(29

)

 

 

5

 

 

 

585

 

 

 

(210

)

 

 

75

 

 

 

(865

)

Recoveries of loans

   previously charged-off

 

 

1,511

 

 

 

29

 

 

 

14

 

 

 

155

 

 

 

 

 

 

11

 

 

 

2

 

 

 

283

 

 

 

2,005

 

Loans charged off

 

 

(131

)

 

 

 

 

 

(35

)

 

 

(195

)

 

 

 

 

 

 

 

 

 

 

 

(430

)

 

 

(791

)

Ending balance -

   June 30, 2017

 

$

5,440

 

 

$

5,579

 

 

$

2,974

 

 

$

1,445

 

 

$

513

 

 

$

3,983

 

 

$

2,452

 

 

$

861

 

 

$

23,247

 

Six Months Ended June 30, 2017

 

Beginning balance -

   December 31, 2016

 

$

5,309

 

 

$

4,940

 

 

$

3,197

 

 

$

1,613

 

 

$

504

 

 

$

3,302

 

 

$

2,019

 

 

$

863

 

 

$

21,747

 

Provision for loan losses

 

 

(1,163

)

 

 

587

 

 

 

(140

)

 

 

(184

)

 

 

9

 

 

 

666

 

 

 

(1,208

)

 

 

311

 

 

 

(1,122

)

Recoveries of loans

   previously charged-off

 

 

1,594

 

 

 

58

 

 

 

40

 

 

 

211

 

 

 

 

 

 

15

 

 

 

1,641

 

 

 

296

 

 

 

3,855

 

Loans charged off

 

 

(300

)

 

 

(6

)

 

 

(123

)

 

 

(195

)

 

 

 

 

 

 

 

 

 

 

 

(609

)

 

 

(1,233

)

Ending balance -

   June 30, 2017

 

$

5,440

 

 

$

5,579

 

 

$

2,974

 

 

$

1,445

 

 

$

513

 

 

$

3,983

 

 

$

2,452

 

 

$

861

 

 

$

23,247

 

 

 

 

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 June 30, 2016

 

Beginning balance -

   March 31, 2016

 

$

5,242

 

 

$

4,518

 

 

$

4,280

 

 

$

2,075

 

 

$

590

 

 

$

4,013

 

 

$

2,739

 

 

$

974

 

 

$

24,431

 

Provision for loan losses

 

 

416

 

 

 

(207

)

 

 

(661

)

 

 

(126

)

 

 

(137

)

 

 

(161

)

 

 

(106

)

 

 

193

 

 

 

(789

)

Recoveries of loans

   previously charged-off

 

 

462

 

 

 

64

 

 

 

45

 

 

 

70

 

 

 

 

 

 

5

 

 

 

1

 

 

 

99

 

 

 

746

 

Loans charged off

 

 

(196

)

 

 

(2

)

 

 

(53

)

 

 

(75

)

 

 

 

 

 

(93

)

 

 

 

 

 

(235

)

 

 

(654

)

Ending balance -

   June 30, 2016

 

$

5,924

 

 

$

4,373

 

 

$

3,611

 

 

$

1,944

 

 

$

453

 

 

$

3,764

 

 

$

2,634

 

 

$

1,031

 

 

$

23,734

 

Six Months Ended June 30, 2016

 

 

 

 

 

Beginning balance - December 31, 2015

 

$

5,135

 

 

$

5,143

 

 

$

4,176

 

 

$

2,201

 

 

$

311

 

 

$

3,682

 

 

$

2,622

 

 

$

1,190

 

 

$

24,460

 

Provision for loan losses

 

 

515

 

 

 

(873

)

 

 

(619

)

 

 

(289

)

 

 

142

 

 

 

164

 

 

 

7

 

 

 

155

 

 

 

(798

)

Recoveries of loans

   previously charged-off

 

 

472

 

 

 

105

 

 

 

107

 

 

 

107

 

 

 

 

 

 

11

 

 

 

5

 

 

 

171

 

 

 

978

 

Loans charged off

 

 

(198

)

 

 

(2

)

 

 

(53

)

 

 

(75

)

 

 

 

 

 

(93

)

 

 

 

 

 

(485

)

 

 

(906

)

Ending balance -

   June 30, 2016

 

$

5,924

 

 

$

4,373

 

 

$

3,611

 

 

$

1,944

 

 

$

453

 

 

$

3,764

 

 

$

2,634

 

 

$

1,031

 

 

$

23,734

 

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 June 30, 2017 and December 31, 2016:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

June 30, 2017

 

 

 

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

 

$

38

 

 

$

 

 

$

17

 

 

$

 

 

$

 

 

$

85

 

 

$

62

 

 

$

 

 

$

202

 

Collectively evaluated for

   impairment

 

 

5,402

 

 

 

5,579

 

 

 

2,957

 

 

 

1,445

 

 

 

513

 

 

 

3,898

 

 

 

2,390

 

 

 

861

 

 

 

23,045

 

Acquired with deteriorated

   credit quality

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ending balance -

   June 30, 2017

 

$

5,440

 

 

$

5,579

 

 

$

2,974

 

 

$

1,445

 

 

$

513

 

 

$

3,983

 

 

$

2,452

 

 

$

861

 

 

$

23,247

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 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

 

$

135

 

 

$

 

 

$

23

 

 

$

 

 

$

 

 

$

113

 

 

$

242

 

 

$

 

 

$

513

 

Collectively evaluated for

   impairment

 

 

5,174

 

 

 

4,940

 

 

 

3,174

 

 

 

1,613

 

 

 

504

 

 

 

3,189

 

 

 

1,777

 

 

 

863

 

 

 

21,234

 

Acquired with deteriorated

   credit quality

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ending balance -

   December 31, 2016

 

$

5,309

 

 

$

4,940

 

 

$

3,197

 

 

$

1,613

 

 

$

504

 

 

$

3,302

 

 

$

2,019

 

 

$

863

 

 

$

21,747

 

 

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 June 30, 2017 and December 31, 2016:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

June 30, 2017

 

 

 

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

 

$

1,222

 

 

$

299

 

 

$

2,191

 

 

$

 

 

$

1,001

 

 

$

2,374

 

 

$

2,103

 

 

$

24

 

 

$

9,214

 

Collectively evaluated for

   impairment

 

 

422,242

 

 

 

278,077

 

 

 

302,961

 

 

 

177,783

 

 

 

51,785

 

 

 

365,087

 

 

 

266,068

 

 

 

82,024

 

 

 

1,946,027

 

Acquired with deteriorated

   credit quality

 

 

240

 

 

 

4,351

 

 

 

2,000

 

 

 

 

 

 

24

 

 

 

4,001

 

 

 

5,114

 

 

 

3

 

 

 

15,733

 

Ending balance -

   June 30, 2017

 

$

423,704

 

 

$

282,727

 

 

$

307,152

 

 

$

177,783

 

 

$

52,810

 

 

$

371,462

 

 

$

273,285

 

 

$

82,051

 

 

$

1,970,974

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 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

 

$

1,476

 

 

$

2,686

 

 

$

2,471

 

 

$

311

 

 

$

1,027

 

 

$

2,752

 

 

$

2,201

 

 

$

27

 

 

$

12,951

 

Collectively evaluated

   for impairment

 

 

384,279

 

 

 

238,900

 

 

 

290,346

 

 

 

176,879

 

 

 

43,922

 

 

 

350,812

 

 

 

260,361

 

 

 

74,276

 

 

 

1,819,775

 

Acquired with deteriorated

   credit quality

 

 

478

 

 

 

4,319

 

 

 

2,107

 

 

 

 

 

 

28

 

 

 

3,782

 

 

 

5,340

 

 

 

4

 

 

 

16,058

 

Ending balance -

   December 31, 2016

 

$

386,233

 

 

$

245,905

 

 

$

294,924

 

 

$

177,190

 

 

$

44,977

 

 

$

357,346

 

 

$

267,902

 

 

$

74,307

 

 

$

1,848,784

 

 

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’s risk rating definitions include:

Watch.    Loans rated as watch includes loans in which management believes conditions have occurred, or may occur, which could result in the loan being downgraded to a worse rated category. Also included in watch are loans rated as special mention, which 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 rated 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 rated 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. Also included in this category are purchased credit impaired loans and loans considered doubtful, which have all the weaknesses previously described and management believes those weaknesses may 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 are considered to be pass rated loans.

The following table shows credit quality indicators by portfolio class at June 30, 2017 and December 31, 2016:

 

June 30, 2017

 

Pass

 

 

Watch

 

 

Substandard

 

 

Total

 

Commercial and industrial

 

$

382,189

 

 

$

39,404

 

 

$

2,111

 

 

$

423,704

 

Construction

 

 

275,094

 

 

 

2,701

 

 

 

4,932

 

 

 

282,727

 

Residential real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1-to-4 family mortgage

 

 

291,280

 

 

 

5,135

 

 

 

10,737

 

 

 

307,152

 

Residential line of credit

 

 

174,178

 

 

 

1,424

 

 

 

2,181

 

 

 

177,783

 

Multi-family mortgage

 

 

51,642

 

 

 

143

 

 

 

1,025

 

 

 

52,810

 

Commercial  real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owner occupied

 

 

353,275

 

 

 

9,293

 

 

 

8,894

 

 

 

371,462

 

Non-owner occupied

 

 

259,588

 

 

 

6,216

 

 

 

7,481

 

 

 

273,285

 

Consumer and other

 

 

81,107

 

 

 

447

 

 

 

497

 

 

 

82,051

 

Total

 

$

1,868,353

 

 

$

64,763

 

 

$

37,858

 

 

$

1,970,974

 

 

December 31, 2016

 

Pass

 

 

Watch

 

 

Substandard

 

 

Total

 

Commercial and industrial

 

$

351,046

 

 

$

31,074

 

 

$

4,113

 

 

$

386,233

 

Construction

 

 

236,588

 

 

 

4,612

 

 

 

4,705

 

 

 

245,905

 

Residential real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1-to-4 family mortgage

 

 

277,948

 

 

 

6,945

 

 

 

10,031

 

 

 

294,924

 

Residential line of credit

 

 

173,011

 

 

 

1,875

 

 

 

2,304

 

 

 

177,190

 

Multi-family mortgage

 

 

43,770

 

 

 

152

 

 

 

1,055

 

 

 

44,977

 

Commercial real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owner occupied

 

 

338,698

 

 

 

10,459

 

 

 

8,189

 

 

 

357,346

 

Non-owner occupied

 

 

249,877

 

 

 

10,273

 

 

 

7,752

 

 

 

267,902

 

Consumer and other

 

 

73,454

 

 

 

417

 

 

 

436

 

 

 

74,307

 

Total

 

$

1,744,392

 

 

$

65,807

 

 

$

38,585

 

 

$

1,848,784

 

 

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 June 30, 2017 and December 31, 2016:

 

 

 

June 30, 2017

 

 

December 31, 2016

 

Commercial and industrial

 

$

240

 

 

$

478

 

Construction

 

 

4,351

 

 

 

4,319

 

Residential real estate:

 

 

 

 

 

 

 

 

1-to-4 family mortgage

 

 

2,000

 

 

 

2,107

 

Residential line of credit

 

 

 

 

 

 

Multi-family mortgage

 

 

24

 

 

 

28

 

Commercial real estate:

 

 

 

 

 

 

 

 

Owner occupied

 

 

4,001

 

 

 

3,782

 

Non-owner occupied

 

 

5,114

 

 

 

5,340

 

Consumer and other

 

 

3

 

 

 

4

 

Total

 

$

15,733

 

 

$

16,058

 

 

The following table presents the current carrying value of loans determined to be impaired at the time of acquisition at June 30, 2017 and December 31, 2016:

 

 

 

June 30, 2017

 

 

December 31, 2016

 

Contractually-required principal and interest

 

$

21,042

 

 

$

22,961

 

Nonaccretable difference

 

 

(3,464

)

 

 

(4,459

)

Cash flows expected to be collected

 

 

17,578

 

 

 

18,502

 

Accretable yield

 

 

(1,845

)

 

 

(2,444

)

Carrying value

 

$

15,733

 

 

$

16,058

 

 

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

 

 

 

Accretable

yield

 

 

Nonaccretable

Difference

 

 

 

 

 

 

 

Purchased Credit Impaired

 

 

Purchased Non-impaired

 

 

Purchased Credit Impaired

 

 

Purchased Non-impaired

 

 

Total

 

Balance at March 31, 2017

 

$

(2,142

)

 

$

(1,103

)

 

$

(3,756

)

 

$

 

 

$

(7,001

)

Principal reductions/ pay-offs

 

 

(292

)

 

 

 

 

 

292

 

 

 

 

 

 

 

Charge-offs

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Recoveries

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Accretion

 

 

589

 

 

 

259

 

 

 

 

 

 

 

 

 

848

 

Balance at June 30, 2017

 

$

(1,845

)

 

$

(844

)

 

$

(3,464

)

 

$

 

 

$

(6,153

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at March 31, 2016

 

$

(1,460

)

 

$

(1,729

)

 

$

(7,698

)

 

$

 

 

$

(10,887

)

Principal reductions/ pay-offs

 

 

(1,227

)

 

 

 

 

 

1,227

 

 

 

 

 

 

 

Charge-offs

 

 

 

 

 

 

 

 

32

 

 

 

 

 

 

32

 

Sale of credit card portfolio

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Accretion

 

 

1,439

 

 

 

116

 

 

 

 

 

 

 

 

 

1,555

 

Balance at June 30, 2016

 

$

(1,248

)

 

$

(1,613

)

 

$

(6,439

)

 

$

 

 

$

(9,300

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Accretable

yield

 

 

Nonaccretable

Difference

 

 

 

 

 

 

 

Purchased Credit Impaired

 

 

Purchased Non-impaired

 

 

Purchased Credit Impaired

 

 

Purchased Non-impaired

 

 

Total

 

Balance at December 31, 2016

 

$

(2,444

)

 

$

(1,240

)

 

$

(4,459

)

 

$

 

 

$

(8,143

)

Principal reductions/ pay-offs

 

 

(990

)

 

 

 

 

 

990

 

 

 

 

 

 

 

Charge-offs

 

 

 

 

 

 

 

 

5

 

 

 

 

 

 

5

 

Recoveries

 

 

(23

)

 

 

 

 

 

 

 

 

 

 

 

(23

)

Accretion

 

 

1,612

 

 

 

396

 

 

 

 

 

 

 

 

 

2,008

 

Balance at June 30, 2017

 

$

(1,845

)

 

$

(844

)

 

$

(3,464

)

 

$

 

 

$

(6,153

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at December 31, 2015

 

$

(1,637

)

 

$

(2,147

)

 

$

(8,369

)

 

$

(70

)

 

$

(12,223

)

Principal reductions/ pay-offs

 

 

(1,458

)

 

 

 

 

 

1,458

 

 

 

 

 

 

 

Charge-offs

 

 

 

 

 

 

 

 

472

 

 

 

 

 

 

472

 

Sale of credit card portfolio

 

 

 

 

 

 

 

 

 

 

 

70

 

 

 

70

 

Accretion

 

 

1,847

 

 

 

534

 

 

 

 

 

 

 

 

 

2,381

 

Balance at June 30, 2016

 

$

(1,248

)

 

$

(1,613

)

 

$

(6,439

)

 

$

 

 

$

(9,300

)

 

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. Loans acquired with deteriorated credit quality amounting to $15,733 and $16,058, respectively, at June 30, 2017 and December 31, 2016 have been excluded from the tables below in accordance with ASC-310-10-50, Receivables- Overall- Disclosure.

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 June 30, 2017 and December 31, 2016:

 

June 30, 2017

 

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

 

$

388

 

 

$

29

 

 

$

1,089

 

 

$

421,958

 

 

$

423,464

 

Construction

 

 

82

 

 

 

194

 

 

 

244

 

 

 

277,856

 

 

 

278,376

 

Residential real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1-to-4 family mortgage

 

 

2,435

 

 

 

720

 

 

 

2,261

 

 

 

299,736

 

 

 

305,152

 

Residential line of credit

 

 

777

 

 

 

515

 

 

 

541

 

 

 

175,950

 

 

 

177,783

 

Multi-family mortgage

 

 

 

 

 

 

 

 

 

 

 

52,786

 

 

 

52,786

 

Commercial  real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owner occupied

 

 

739

 

 

 

10

 

 

 

1,874

 

 

 

364,838

 

 

 

367,461

 

Non-owner occupied

 

 

 

 

 

 

 

 

2,293

 

 

 

265,878

 

 

 

268,171

 

Consumer and other

 

 

343

 

 

 

151

 

 

 

25

 

 

 

81,529

 

 

 

82,048

 

Total

 

$

4,764

 

 

$

1,619

 

 

$

8,327

 

 

$

1,940,531

 

 

$

1,955,241

 

 

 

December 31, 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

 

$

262

 

 

$

127

 

 

$

1,297

 

 

$

384,069

 

 

$

385,755

 

Construction

 

 

441

 

 

 

17

 

 

 

254

 

 

 

240,874

 

 

 

241,586

 

Residential real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1-to-4 family mortgage

 

 

3,130

 

 

 

697

 

 

 

2,289

 

 

 

286,701

 

 

 

292,817

 

Residential line of credit

 

 

1,139

 

 

 

433

 

 

 

601

 

 

 

175,017

 

 

 

177,190

 

Multi-family mortgage

 

 

 

 

 

 

 

 

 

 

 

44,949

 

 

 

44,949

 

Commercial  real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owner occupied

 

 

186

 

 

 

 

 

 

2,007

 

 

 

351,371

 

 

 

353,564

 

Non-owner occupied

 

 

158

 

 

 

 

 

 

2,251

 

 

 

260,153

 

 

 

262,562

 

Consumer and other

 

 

433

 

 

 

55

 

 

 

30

 

 

 

73,785

 

 

 

74,303

 

Total

 

$

5,749

 

 

$

1,329

 

 

$

8,729

 

 

$

1,816,919

 

 

$

1,832,726

 

 

Impaired loans recognized in conformity with ASC 310 at June 30, 2017 and December 31, 2016, segregated by class, were as follows:

 

June 30, 2017

 

Recorded

investment

 

 

Unpaid

principal

 

 

Related

allowance

 

With a related allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

$

730

 

 

$

445

 

 

$

38

 

Construction

 

 

 

 

 

 

 

 

 

Residential real estate:

 

 

 

 

 

 

 

 

 

 

 

 

1-to-4 family mortgage

 

 

96

 

 

 

362

 

 

 

17

 

Residential line of credit

 

 

 

 

 

 

 

 

 

Multi-family mortgage

 

 

 

 

 

 

 

 

 

Commercial real estate:

 

 

 

 

 

 

 

 

 

 

 

 

Owner occupied

 

 

609

 

 

 

648

 

 

 

85

 

Non-owner occupied

 

 

507

 

 

 

1,036

 

 

 

62

 

Consumer and other

 

 

 

 

 

 

 

 

 

Total

 

$

1,942

 

 

$

2,491

 

 

$

202

 

With no related allowance recorded

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

$

492

 

 

$

631

 

 

$

 

Construction

 

 

299

 

 

 

315

 

 

 

 

Residential real estate:

 

 

 

 

 

 

 

 

 

 

 

 

1-to-4 family mortgage

 

 

2,095

 

 

 

2,097

 

 

 

 

Residential line of credit

 

 

 

 

 

 

 

 

 

Multi-family mortgage

 

 

1,001

 

 

 

1,000

 

 

 

 

Commercial real estate:

 

 

 

 

 

 

 

 

 

 

 

 

Owner occupied

 

 

1,765

 

 

 

2,222

 

 

 

 

Non-owner occupied

 

 

1,596

 

 

 

2,333

 

 

 

 

Consumer and other

 

 

24

 

 

 

24

 

 

 

 

Total

 

$

7,272

 

 

$

8,622

 

 

$

 

Total impaired loans

 

$

9,214

 

 

$

11,113

 

 

$

202

 

 

December 31, 2016

 

Recorded

investment

 

 

Unpaid

principal

 

 

Related

allowance

 

With a related allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

$

854

 

 

$

854

 

 

$

135

 

Construction

 

 

 

 

 

 

 

 

 

Residential real estate:

 

 

 

 

 

 

 

 

 

 

 

 

1-to-4 family mortgage

 

 

103

 

 

 

369

 

 

 

23

 

Residential line of credit

 

 

 

 

 

 

 

 

 

Multi-family mortgage

 

 

 

 

 

 

 

 

 

Commercial real estate:

 

 

 

 

 

 

 

 

 

 

 

 

Owner occupied

 

 

635

 

 

 

654

 

 

 

113

 

Non-owner occupied

 

 

1,151

 

 

 

1,678

 

 

 

242

 

Consumer and other

 

 

1

 

 

 

1

 

 

 

 

Total

 

$

2,744

 

 

$

3,556

 

 

$

513

 

With no related allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

$

622

 

 

$

746

 

 

$

 

Construction

 

 

2,686

 

 

 

2,694

 

 

 

 

Residential real estate:

 

 

 

 

 

 

 

 

 

 

 

 

1-to-4 family mortgage

 

 

2,368

 

 

 

2,370

 

 

 

 

Residential line of credit

 

 

311

 

 

 

321

 

 

 

 

Multi-family mortgage

 

 

1,027

 

 

 

1,027

 

 

 

 

Commercial real estate:

 

 

 

 

 

 

 

 

 

 

 

 

Owner occupied

 

 

2,117

 

 

 

3,205

 

 

 

 

Non-owner occupied

 

 

1,050

 

 

 

1,781

 

 

 

 

Consumer and other

 

 

26

 

 

 

26

 

 

 

 

Total

 

$

10,207

 

 

$

12,170

 

 

$

 

Total impaired loans

 

$

12,951

 

 

$

15,726

 

 

$

513

 

Average recorded investment and interest income on a cash basis recognized during the three and six months ended June 30, 2017 and 2016 on impaired loans, segregated by class, were as follows:

 

 

 

Three Months Ended

 

 

Six Months Ended

 

June 30, 2017

 

Average recorded investment

 

 

Interest income recognized (cash basis)

 

 

Average recorded investment

 

 

Interest income recognized (cash basis)

 

With a related allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

$

729

 

 

$

5

 

 

$

792

 

 

$

10

 

Construction

 

 

 

 

 

 

 

 

 

 

 

 

Residential real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1-to-4 family mortgage

 

 

98

 

 

 

 

 

 

100

 

 

 

 

Residential line of credit

 

 

 

 

 

 

 

 

 

 

 

 

Multi-family mortgage

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owner occupied

 

 

616

 

 

 

8

 

 

 

622

 

 

 

20

 

Non-owner occupied

 

 

514

 

 

 

2

 

 

 

829

 

 

 

2

 

Consumer and other

 

 

 

 

 

 

 

 

1

 

 

 

 

Total

 

$

1,956

 

 

$

15

 

 

$

2,343

 

 

$

32

 

With no related allowance recorded

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

$

519

 

 

$

7

 

 

$

557

 

 

$

16

 

Construction

 

 

302

 

 

 

4

 

 

 

1,493

 

 

 

9

 

Residential real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1-to-4 family mortgage

 

 

2,106

 

 

 

15

 

 

 

2,232

 

 

 

32

 

Residential line of credit

 

 

 

 

 

 

 

 

156

 

 

 

 

Multi-family mortgage

 

 

1,008

 

 

 

12

 

 

 

1,014

 

 

 

23

 

Commercial real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owner occupied

 

 

1,801

 

 

 

23

 

 

 

1,941

 

 

 

61

 

Non-owner occupied

 

 

1,602

 

 

 

5

 

 

 

1,323

 

 

 

5

 

Consumer and other

 

 

25

 

 

 

 

 

 

25

 

 

 

1

 

Total

 

$

7,361

 

 

$

66

 

 

$

8,740

 

 

$

147

 

Total impaired loans

 

$

9,317

 

 

$

81

 

 

$

11,083

 

 

$

179

 

June 30, 2016

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

With a related allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

$

848

 

 

$

6

 

 

$

1,051

 

 

$

11

 

Construction

 

 

 

 

 

 

 

 

154

 

 

 

 

Residential real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1-to-4 family mortgage

 

 

481

 

 

 

10

 

 

 

2,130

 

 

 

26

 

Residential line of credit

 

 

160

 

 

 

2

 

 

 

160

 

 

 

2

 

Multi-family mortgage

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owner occupied

 

 

431

 

 

 

1

 

 

 

1,271

 

 

 

1

 

Non-owner occupied

 

 

1,652

 

 

 

2

 

 

 

2,878

 

 

 

8

 

Consumer and other

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

3,571

 

 

$

21

 

 

$

7,644

 

 

$

48

 

With no related allowance recorded

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

$

578

 

 

$

 

 

$

488

 

 

$

4

 

Construction

 

 

1,549

 

 

 

31

 

 

 

2,676

 

 

 

62

 

Residential real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1-to-4 family mortgage

 

 

2,661

 

 

 

38

 

 

 

1,746

 

 

 

96

 

Residential line of credit

 

 

 

 

 

 

 

 

 

 

 

 

Multi-family mortgage

 

 

1,030

 

 

 

11

 

 

 

1,060

 

 

 

12

 

Commercial real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owner occupied

 

 

1,799

 

 

 

7

 

 

 

943

 

 

 

43

 

Non-owner occupied

 

 

1,389

 

 

 

 

 

 

1,110

 

 

 

1

 

Consumer and other

 

 

13

 

 

 

 

 

 

 

 

 

 

Total

 

$

9,018

 

 

$

87

 

 

$

8,023

 

 

$

218

 

Total impaired loans

 

$

12,589

 

 

$

108

 

 

$

15,667

 

 

$

266

 

 

 

As of June 30, 2017 and December 31, 2016, the Company has a recorded investment in troubled debt restructurings of $8,488 and $8,802, 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 $189 and $402 of specific reserves for those loans at June 30, 2017 and December 31, 2016, respectively, and has committed to lend additional amounts totaling up to $1 and $1, respectively to these customers. Of these loans, $4,295 and $4,265 were classified as non-accrual loans as of June 30, 2017 and December 31, 2016.

The following table presents the financial effect of TDRs recorded during the periods indicated:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended June 30, 2016

 

Number of loans

 

Pre-modification outstanding recorded investment

 

 

Post-modification outstanding recorded investment

 

 

Charge offs and specific reserves

 

Residential real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1-to-4 family mortgage

 

2

 

$

14

 

 

$

14

 

 

$

 

Total

 

2

 

$

14

 

 

$

14

 

 

$

 

 

Six Months Ended June 30, 2017

 

Number of loans

 

Pre-modification outstanding recorded investment

 

 

Post-modification outstanding recorded investment

 

 

Charge offs and specific reserves

 

Commercial and industrial

 

1

 

$

5

 

 

$

5

 

 

$

 

Commercial real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owner occupied

 

1

 

 

377

 

 

 

377

 

 

 

 

Non-owner occupied

 

2

 

 

711

 

 

 

711

 

 

 

 

Total

 

4

 

$

1,093

 

 

$

1,093

 

 

$

 

 

Six Months Ended June 30, 2016

 

Number of loans

 

Pre-modification outstanding recorded investment

 

 

Post-modification outstanding recorded investment

 

 

Charge offs and specific reserves

 

Residential real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1-4 family mortgage

 

4

 

$

722

 

 

$

722

 

 

$

39

 

Total

 

4

 

$

722

 

 

$

722

 

 

$

39

 

 

There were no TDR’s recorded during the three months ended June 30, 2017. Additionally, there were no loans modified as troubled debt restructurings for which there was a payment default within twelve months following the modification during the six months ended June 30, 2017 or 2016.

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 six months ended June 30, 2017 and 2016 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.