XML 23 R13.htm IDEA: XBRL DOCUMENT v3.10.0.1
Loans and Allowance for Loan Losses
6 Months Ended
Jun. 30, 2018
Receivables [Abstract]  
Loans and allowance for loan losses

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

Loans outstanding at June 30, 2018 and December 31, 2017, by major lending classification are as follows:

 

 

 

June 30,

 

 

December 31,

 

 

 

2018

 

 

2017

 

Commercial  and industrial

 

$

813,054

 

 

$

715,075

 

Construction

 

 

522,471

 

 

 

448,326

 

Residential real estate:

 

 

 

 

 

 

 

 

1-to-4 family mortgage

 

 

528,158

 

 

 

480,989

 

Residential line of credit

 

 

208,668

 

 

 

194,986

 

Multi-family mortgage

 

 

57,344

 

 

 

62,374

 

Commercial real estate:

 

 

 

 

 

 

 

 

Owner occupied

 

 

470,872

 

 

 

495,872

 

Non-owner occupied

 

 

600,629

 

 

 

551,588

 

Consumer and other

 

 

214,379

 

 

 

217,701

 

Gross loans

 

 

3,415,575

 

 

 

3,166,911

 

Less: Allowance for loan losses

 

 

(26,347

)

 

 

(24,041

)

Net loans

 

$

3,389,228

 

 

$

3,142,870

 

 

As of June 30, 2018 and December 31, 2017, $598,522 and $761,197, respectively, of qualifying residential mortgage loans (including loans held for sale) and $539,621 and $207,370, respectively, of qualifying commercial mortgage loans were pledged to the Federal Home Loan Bank of Cincinnati securing advances against the Bank’s line. As of June 30, 2018 and December 31, 2017, $1,218,505 and $724,312, respectively, of qualifying loans were pledged to the Federal Reserve Bank under the Borrower-in-Custody program.

As of June 30, 2018 and December 31, 2017, the carrying value of purchased credit impaired loans (“PCI”) loans accounted for under ASC 310-30 Loans and Debt Securities Acquired with Deteriorated Credit Quality, were $78,313 and $88,835, respectively. The following table presents changes in the value of the accretable yield for PCI loans for the periods indicated.

 

 

 

Three Months Ended

 

 

Six Months Ended

 

 

 

June 30,

 

 

June 30,

 

 

 

2018

 

 

2017

 

 

2018

 

 

2017

 

Balance at beginning of period

 

$

(16,955

)

 

$

(2,142

)

 

$

(17,682

)

 

$

(2,444

)

Principal reductions/ pay-offs

 

 

(2,158

)

 

 

(292

)

 

 

(3,452

)

 

 

(990

)

Recoveries

 

 

 

 

 

 

 

 

 

 

 

(23

)

Accretion

 

 

2,639

 

 

 

589

 

 

 

4,840

 

 

 

1,612

 

Other changes

 

 

(3,695

)

 

 

 

 

 

(3,875

)

 

 

 

Balance at end of period

 

$

(20,169

)

 

$

(1,845

)

 

$

(20,169

)

 

$

(1,845

)

 

Included in the ending balance in the table above at June 30, 2018, are PCI loans with a purchase accounting liquidity discount of $4,212. There is also a purchase accounting nonaccretable credit discount of $5,236 related to the PCI loan portfolio at June 30, 2018 and an accretable credit and liquidity discount on non-PCI loans of $9,337 and $3,018, respectively.

 

Interest revenue, through accretion of the difference between the carrying value of the loans and the expected cash flows, is being recognized on all PCI loans. Accretion of interest income amounting to $2,639 and $4,840 was recognized on purchased credit impaired loans during the three and six months ended June 30, 2018, respectively, compared with $589 and $1,612 for the three and six months ended June 30, 2017, respectively. This includes both the contractual interest income and the purchase accounting contribution through accretion of the liquidity discount and credit mark for changes in estimated cash flows. The total purchase accounting contribution through accretion for all purchased loans was $1,928 and $3,615 for three and six months ended June 30, 2018, respectively, compared with $848 and $2,008 for the three and six months ended June 30, 2017.

 

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, 2018 and 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

 

Three Months Ended June 30, 2018

 

Beginning balance -

   March 31, 2018

 

$

4,578

 

 

$

7,866

 

 

$

3,122

 

 

$

1,165

 

 

$

449

 

 

$

3,014

 

 

$

2,753

 

 

$

1,459

 

 

$

24,406

 

Provision for loan losses

 

 

39

 

 

 

310

 

 

 

218

 

 

 

(414

)

 

 

(58

)

 

 

168

 

 

 

519

 

 

 

281

 

 

 

1,063

 

Recoveries of loans

   previously charged-off

 

 

135

 

 

 

862

 

 

 

43

 

 

 

44

 

 

 

 

 

 

108

 

 

 

 

 

 

107

 

 

 

1,299

 

Loans charged off

 

 

(5

)

 

 

(15

)

 

 

(5

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(396

)

 

 

(421

)

Ending balance -

   June 30, 2018

 

$

4,747

 

 

$

9,023

 

 

$

3,378

 

 

$

795

 

 

$

391

 

 

$

3,290

 

 

$

3,272

 

 

$

1,451

 

 

$

26,347

 

Six Months Ended June 30, 2018

 

Beginning balance -

   December 31, 2017

 

$

4,461

 

 

$

7,135

 

 

$

3,197

 

 

$

944

 

 

$

434

 

 

$

3,558

 

 

$

2,817

 

 

$

1,495

 

 

$

24,041

 

Provision for loan losses

 

 

241

 

 

 

789

 

 

 

188

 

 

 

(200

)

 

 

(43

)

 

 

(399

)

 

 

404

 

 

 

400

 

 

 

1,380

 

Recoveries of loans

   previously charged-off

 

 

270

 

 

 

1,114

 

 

 

58

 

 

 

71

 

 

 

 

 

 

131

 

 

 

51

 

 

 

313

 

 

 

2,008

 

Loans charged off

 

 

(225

)

 

 

(15

)

 

 

(65

)

 

 

(20

)

 

 

 

 

 

 

 

 

 

 

 

(757

)

 

 

(1,082

)

Ending balance -

   June 30, 2018

 

$

4,747

 

 

$

9,023

 

 

$

3,378

 

 

$

795

 

 

$

391

 

 

$

3,290

 

 

$

3,272

 

 

$

1,451

 

 

$

26,347

 

 

 

 

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

 

The following table provides the allocation of the allowance for loan losses by loan category broken out between loans individually evaluated for impairment, loans collectively evaluated for impairment and loans acquired with deteriorated credit quality as of June 30, 2018 and December 31, 2017:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

June 30, 2018

 

 

 

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

 

$

49

 

 

$

 

 

$

12

 

 

$

 

 

$

 

 

$

124

 

 

$

 

 

$

 

 

$

185

 

Collectively evaluated for

   impairment

 

 

4,685

 

 

 

8,998

 

 

 

3,227

 

 

 

795

 

 

 

391

 

 

 

3,082

 

 

 

2,894

 

 

 

1,407

 

 

 

25,479

 

Acquired with deteriorated

   credit quality

 

 

13

 

 

 

25

 

 

 

139

 

 

 

 

 

 

 

 

 

84

 

 

 

378

 

 

 

44

 

 

 

683

 

Ending balance -

   June 30, 2018

 

$

4,747

 

 

$

9,023

 

 

$

3,378

 

 

$

795

 

 

$

391

 

 

$

3,290

 

 

$

3,272

 

 

$

1,451

 

 

$

26,347

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 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

 

$

20

 

 

$

 

 

$

18

 

 

$

 

 

$

 

 

$

120

 

 

$

33

 

 

$

 

 

$

191

 

Collectively evaluated for

   impairment

 

 

4,441

 

 

 

7,135

 

 

 

3,179

 

 

 

944

 

 

 

434

 

 

 

3,438

 

 

 

2,784

 

 

 

1,495

 

 

 

23,850

 

Acquired with deteriorated

   credit quality

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ending balance -

   December 31, 2017

 

$

4,461

 

 

$

7,135

 

 

$

3,197

 

 

$

944

 

 

$

434

 

 

$

3,558

 

 

$

2,817

 

 

$

1,495

 

 

$

24,041

 

 

The following table provides the amount of loans by loan category broken between loans individually evaluated for impairment, loans collectively evaluated for impairment and loans acquired with deteriorated credit quality as of June 30, 2018 and December 31, 2017:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

June 30, 2018

 

 

 

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

 

$

2,186

 

 

$

1,281

 

 

$

1,503

 

 

$

 

 

$

951

 

 

$

2,266

 

 

$

1,049

 

 

$

27

 

 

$

9,263

 

Collectively evaluated for

   impairment

 

 

809,102

 

 

 

514,129

 

 

 

505,643

 

 

 

208,668

 

 

 

56,377

 

 

 

460,281

 

 

 

581,531

 

 

 

192,268

 

 

 

3,327,999

 

Acquired with deteriorated

   credit quality

 

 

1,766

 

 

 

7,061

 

 

 

21,012

 

 

 

 

 

 

16

 

 

 

8,325

 

 

 

18,049

 

 

 

22,084

 

 

 

78,313

 

Ending balance -

   June 30, 2018

 

$

813,054

 

 

$

522,471

 

 

$

528,158

 

 

$

208,668

 

 

$

57,344

 

 

$

470,872

 

 

$

600,629

 

 

$

214,379

 

 

$

3,415,575

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 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

 

$

1,579

 

 

$

1,289

 

 

$

1,262

 

 

$

 

 

$

978

 

 

$

2,520

 

 

$

1,720

 

 

$

25

 

 

$

9,373

 

Collectively evaluated

   for impairment

 

 

711,352

 

 

 

439,309

 

 

 

456,229

 

 

 

194,986

 

 

 

61,376

 

 

 

481,390

 

 

 

531,704

 

 

 

192,357

 

 

 

3,068,703

 

Acquired with deteriorated

   credit quality

 

 

2,144

 

 

 

7,728

 

 

 

23,498

 

 

 

 

 

 

20

 

 

 

11,962

 

 

 

18,164

 

 

 

25,319

 

 

 

88,835

 

Ending balance -

   December 31, 2017

 

$

715,075

 

 

$

448,326

 

 

$

480,989

 

 

$

194,986

 

 

$

62,374

 

 

$

495,872

 

 

$

551,588

 

 

$

217,701

 

 

$

3,166,911

 

 

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 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, 2018 and December 31, 2017:

 

June 30, 2018

 

Pass

 

 

Watch

 

 

Substandard

 

 

Total

 

Loans, excluding purchased credit impaired loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

$

746,253

 

 

$

59,476

 

 

$

5,559

 

 

$

811,288

 

Construction

 

 

499,370

 

 

 

14,278

 

 

 

1,762

 

 

 

515,410

 

Residential real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1-to-4 family mortgage

 

 

490,856

 

 

 

8,625

 

 

 

7,665

 

 

 

507,146

 

Residential line of credit

 

 

205,614

 

 

 

1,632

 

 

 

1,422

 

 

 

208,668

 

Multi-family mortgage

 

 

56,245

 

 

 

133

 

 

 

950

 

 

 

57,328

 

Commercial real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owner occupied

 

 

434,025

 

 

 

20,435

 

 

 

8,087

 

 

 

462,547

 

Non-owner occupied

 

 

565,195

 

 

 

16,096

 

 

 

1,289

 

 

 

582,580

 

Consumer and other

 

 

185,919

 

 

 

2,289

 

 

 

4,087

 

 

 

192,295

 

Total loans, excluding purchased credit impaired

   loans

 

$

3,183,477

 

 

$

122,964

 

 

$

30,821

 

 

$

3,337,262

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Purchased credit impaired loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

$

 

 

$

1,187

 

 

$

579

 

 

$

1,766

 

Construction

 

 

 

 

 

3,332

 

 

 

3,729

 

 

 

7,061

 

Residential real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1-to-4 family mortgage

 

 

 

 

 

16,721

 

 

 

4,291

 

 

 

21,012

 

Residential line of credit

 

 

 

 

 

 

 

 

 

 

 

 

Multi-family mortgage

 

 

 

 

 

 

 

 

16

 

 

 

16

 

Commercial real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owner occupied

 

 

 

 

 

4,488

 

 

 

3,837

 

 

 

8,325

 

Non-owner occupied

 

 

 

 

 

7,465

 

 

 

10,584

 

 

 

18,049

 

Consumer and other

 

 

 

 

 

17,474

 

 

 

4,610

 

 

 

22,084

 

Total purchased credit impaired loans

 

$

 

 

$

50,667

 

 

$

27,646

 

 

$

78,313

 

Total loans

 

$

3,183,477

 

 

$

173,631

 

 

$

58,467

 

 

$

3,415,575

 

 

December 31, 2017

 

Pass

 

 

Watch

 

 

Substandard

 

 

Total

 

Loans, excluding purchased credit impaired loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

$

657,595

 

 

$

50,946

 

 

$

4,390

 

 

$

712,931

 

Construction

 

 

431,242

 

 

 

7,388

 

 

 

1,968

 

 

 

440,598

 

Residential real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1-to-4 family mortgage

 

 

440,202

 

 

 

9,522

 

 

 

7,767

 

 

 

457,491

 

Residential line of credit

 

 

192,427

 

 

 

1,184

 

 

 

1,375

 

 

 

194,986

 

Multi-family mortgage

 

 

61,234

 

 

 

142

 

 

 

978

 

 

 

62,354

 

Commercial real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owner occupied

 

 

451,140

 

 

 

28,308

 

 

 

4,462

 

 

 

483,910

 

Non-owner occupied

 

 

517,253

 

 

 

14,199

 

 

 

1,972

 

 

 

533,424

 

Consumer and other

 

 

189,081

 

 

 

2,712

 

 

 

589

 

 

 

192,382

 

Total loans, excluding purchased credit impaired

   loans

 

$

2,940,174

 

 

$

114,401

 

 

$

23,501

 

 

$

3,078,076

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Purchased credit impaired loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

$

 

 

$

1,499

 

 

$

645

 

 

$

2,144

 

Construction

 

 

 

 

 

3,324

 

 

 

4,404

 

 

 

7,728

 

Residential real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1-to-4 family mortgage

 

 

 

 

 

20,284

 

 

 

3,214

 

 

 

23,498

 

Residential line of credit

 

 

 

 

 

 

 

 

 

 

 

 

Multi-family mortgage

 

 

 

 

 

 

 

 

20

 

 

 

20

 

Commercial real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owner occupied

 

 

 

 

 

4,631

 

 

 

7,331

 

 

 

11,962

 

Non-owner occupied

 

 

 

 

 

7,359

 

 

 

10,805

 

 

 

18,164

 

Consumer and other

 

 

 

 

 

19,751

 

 

 

5,568

 

 

 

25,319

 

Total purchased credit impaired loans

 

$

 

 

$

56,848

 

 

$

31,987

 

 

$

88,835

 

Total loans

 

$

2,940,174

 

 

$

171,249

 

 

$

55,488

 

 

$

3,166,911

 

 

PCI loans are considered past due or delinquent when the contractual principal or interest due in accordance with the terms of the loan agreement remains unpaid after the due date of the scheduled payment. However, these loans are considered to be performing, even though they may be contractually past due, as any non-payment of contractual principal or interest is considered in the periodic re-estimation of expected cash flows and is included in the resulting recognition of current period covered loan loss provision or future period yield adjustments. The accrual of interest is discontinued on PCI loans if management can no longer reliably estimate future cash flows on the loan. No PCI loans were classified as nonaccrual at June 30, 2018 or December 31, 2017 as the carrying value of the respective loan or pool of loans cash flows were considered estimable and probable of collection.

 

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, loans current on payments accruing interest and purchased credit impaired loans by category at June 30, 2018 and December 31, 2017:

 

June 30, 2018

 

30-89 days

past due

 

 

90 days or more

and accruing

interest

 

 

Non-accrual

loans

 

 

Loans current

on payments

and accruing

interest

 

 

Purchased Credit Impaired loans

 

 

Total

 

Commercial and industrial

 

$

3,138

 

 

$

145

 

 

$

707

 

 

$

807,298

 

 

$

1,766

 

 

$

813,054

 

Construction

 

 

850

 

 

 

193

 

 

 

328

 

 

 

514,039

 

 

 

7,061

 

 

 

522,471

 

Residential real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1-to-4 family mortgage

 

 

3,605

 

 

 

859

 

 

 

2,293

 

 

 

500,389

 

 

 

21,012

 

 

 

528,158

 

Residential line of credit

 

 

1,345

 

 

 

254

 

 

 

507

 

 

 

206,562

 

 

 

 

 

 

208,668

 

Multi-family mortgage

 

 

 

 

 

 

 

 

 

 

 

57,328

 

 

 

16

 

 

 

57,344

 

Commercial real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owner occupied

 

 

249

 

 

 

 

 

 

2,052

 

 

 

460,246

 

 

 

8,325

 

 

 

470,872

 

Non-owner occupied

 

 

 

 

 

 

 

 

1,212

 

 

 

581,368

 

 

 

18,049

 

 

 

600,629

 

Consumer and other

 

 

1,807

 

 

 

188

 

 

 

75

 

 

 

190,225

 

 

 

22,084

 

 

 

214,379

 

Total

 

$

10,994

 

 

$

1,639

 

 

$

7,174

 

 

$

3,317,455

 

 

$

78,313

 

 

$

3,415,575

 

 

 

December 31, 2017

 

30-89 days

past due

 

 

90 days or more

and accruing

interest

 

 

Non-accrual

loans

 

 

Loans current

on payments

and accruing

interest

 

 

Purchased Credit Impaired loans

 

 

Total

 

Commercial and industrial

 

$

5,859

 

 

$

90

 

 

$

533

 

 

$

706,449

 

 

$

2,144

 

 

$

715,075

 

Construction

 

 

1,412

 

 

 

241

 

 

 

300

 

 

 

438,645

 

 

 

7,728

 

 

 

448,326

 

Residential real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1-to-4 family mortgage

 

 

4,678

 

 

 

956

 

 

 

2,548

 

 

 

449,309

 

 

 

23,498

 

 

 

480,989

 

Residential line of credit

 

 

527

 

 

 

134

 

 

 

699

 

 

 

193,626

 

 

 

 

 

 

194,986

 

Multi-family mortgage

 

 

 

 

 

 

 

 

 

 

 

62,354

 

 

 

20

 

 

 

62,374

 

Commercial real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owner occupied

 

 

521

 

 

 

358

 

 

 

2,582

 

 

 

480,449

 

 

 

11,962

 

 

 

495,872

 

Non-owner occupied

 

 

121

 

 

 

 

 

 

1,371

 

 

 

531,932

 

 

 

18,164

 

 

 

551,588

 

Consumer and other

 

 

1,945

 

 

 

217

 

 

 

68

 

 

 

190,152

 

 

 

25,319

 

 

 

217,701

 

Total

 

$

15,063

 

 

$

1,996

 

 

$

8,101

 

 

$

3,052,916

 

 

$

88,835

 

 

$

3,166,911

 

 

Impaired loans recognized in conformity with ASC 310-20 at June 30, 2018 and December 31, 2017, segregated by class, were as follows:

 

June 30, 2018

 

Recorded

investment

 

 

Unpaid

principal

 

 

Related

allowance

 

With a related allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

$

153

 

 

$

153

 

 

$

49

 

Residential real estate:

 

 

 

 

 

 

 

 

 

 

 

 

1-to-4 family mortgage

 

 

187

 

 

 

488

 

 

 

12

 

Commercial real estate:

 

 

 

 

 

 

 

 

 

 

 

 

Owner occupied

 

 

754

 

 

 

819

 

 

 

124

 

Total

 

$

1,094

 

 

$

1,460

 

 

$

185

 

With no related allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

$

2,033

 

 

$

2,387

 

 

$

 

Construction

 

 

1,281

 

 

 

1,314

 

 

 

 

Residential real estate:

 

 

 

 

 

 

 

 

 

 

 

 

1-to-4 family mortgage

 

 

1,316

 

 

 

1,322

 

 

 

 

Multi-family mortgage

 

 

951

 

 

 

951

 

 

 

 

Commercial real estate:

 

 

 

 

 

 

 

 

 

 

 

 

Owner occupied

 

 

1,512

 

 

 

2,039

 

 

 

 

Non-owner occupied

 

 

1,049

 

 

 

1,781

 

 

 

 

Consumer and other

 

 

27

 

 

 

27

 

 

 

 

Total

 

$

8,169

 

 

$

9,821

 

 

$

 

Total impaired loans

 

$

9,263

 

 

$

11,281

 

 

$

185

 

 

December 31, 2017

 

Recorded

investment

 

 

Unpaid

principal

 

 

Related

allowance

 

With a related allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

$

53

 

 

$

53

 

 

$

20

 

Residential real estate:

 

 

 

 

 

 

 

 

 

 

 

 

1-to-4 family mortgage

 

 

194

 

 

 

495

 

 

 

18

 

Commercial real estate:

 

 

 

 

 

 

 

 

 

 

 

 

Owner occupied

 

 

844

 

 

 

1,123

 

 

 

120

 

Non-owner occupied

 

 

144

 

 

 

150

 

 

 

33

 

Total

 

$

1,235

 

 

$

1,821

 

 

$

191

 

With no related allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

$

1,526

 

 

$

1,570

 

 

$

 

Construction

 

 

1,289

 

 

 

1,313

 

 

 

 

Residential real estate:

 

 

 

 

 

 

 

 

 

 

 

 

1-to-4 family mortgage

 

 

1,068

 

 

 

1,072

 

 

 

 

Multi-family mortgage

 

 

978

 

 

 

978

 

 

 

 

Commercial real estate:

 

 

 

 

 

 

 

 

 

 

 

 

Owner occupied

 

 

1,676

 

 

 

2,168

 

 

 

 

Non-owner occupied

 

 

1,576

 

 

 

2,325

 

 

 

 

Consumer and other

 

 

25

 

 

 

25

 

 

 

 

Total

 

$

8,138

 

 

$

9,451

 

 

$

 

Total impaired loans

 

$

9,373

 

 

$

11,272

 

 

$

191

 

Average recorded investment and interest income on a cash basis recognized during the three and six months ended June 30, 2018 and 2017 on impaired loans, segregated by class, were as follows:

 

 

 

Three Months Ended

 

 

Six Months Ended

 

June 30, 2018

 

Average recorded investment

 

 

Interest income recognized (cash basis)

 

 

Average recorded investment

 

 

Interest income recognized (cash basis)

 

With a related allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

$

103

 

 

$

2

 

 

$

103

 

 

$

3

 

Residential real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1-to-4 family mortgage

 

 

189

 

 

 

2

 

 

 

191

 

 

 

4

 

Commercial real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owner occupied

 

 

670

 

 

 

21

 

 

 

799

 

 

 

27

 

Non-owner occupied

 

 

71

 

 

 

 

 

 

72

 

 

 

2

 

Total

 

$

1,033

 

 

$

25

 

 

$

1,165

 

 

$

36

 

With no related allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

$

1,683

 

 

$

43

 

 

$

1,780

 

 

$

59

 

Construction

 

 

1,283

 

 

 

6

 

 

 

1,285

 

 

 

36

 

Residential real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1-to-4 family mortgage

 

 

1,309

 

 

 

31

 

 

 

1,192

 

 

 

44

 

Multi-family mortgage

 

 

958

 

 

 

12

 

 

 

965

 

 

 

24

 

Commercial real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owner occupied

 

 

1,539

 

 

 

28

 

 

 

1,594

 

 

 

60

 

Non-owner occupied

 

 

1,310

 

 

 

 

 

 

1,313

 

 

 

7

 

Consumer and other

 

 

28

 

 

 

1

 

 

 

26

 

 

 

1

 

Total

 

$

8,110

 

 

$

121

 

 

$

8,155

 

 

$

231

 

Total impaired loans

 

$

9,143

 

 

$

146

 

 

$

9,320

 

 

$

267

 

June 30, 2017

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

With a related allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

$

729

 

 

$

5

 

 

$

792

 

 

$

10

 

Residential real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1-to-4 family mortgage

 

 

98

 

 

 

 

 

 

100

 

 

 

 

Commercial real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owner occupied

 

 

616

 

 

 

8

 

 

 

622

 

 

 

20

 

Non-owner occupied

 

 

514

 

 

 

2

 

 

 

829

 

 

 

2

 

Consumer and other

 

 

 

 

 

 

 

 

1

 

 

 

 

Total

 

$

1,957

 

 

$

15

 

 

$

2,344

 

 

$

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

 

$

7,363

 

 

$

66

 

 

$

8,741

 

 

$

147

 

Total impaired loans

 

$

9,320

 

 

$

81

 

 

$

11,085

 

 

$

179

 

 

 

As of June 30, 2018 and December 31, 2017, the Company has a recorded investment in troubled debt restructurings of $8,603 and $8,604, 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 $90 and $172 of specific reserves for those loans at June 30, 2018 and December 31, 2017, respectively, and has committed to lend additional amounts totaling up to $4 and $2, respectively to these customers. Of these loans, $3,000 and $3,205 were classified as non-accrual loans as of June 30, 2018 and December 31, 2017, respectively.

The following tables present the financial effect of TDRs recorded during the periods indicated:

 

Three Months Ended June 30, 2018

 

Number of loans

 

 

Pre-modification outstanding recorded investment

 

 

Post-modification outstanding recorded investment

 

 

Charge offs and specific reserves

 

Commercial and industrial

 

 

2

 

 

$

887

 

 

$

887

 

 

$

 

Total

 

 

2

 

 

$

887

 

 

$

887

 

 

$

 

 

Six Months Ended June 30, 2018

 

Number of loans

 

Pre-modification outstanding recorded investment

 

 

Post-modification outstanding recorded investment

 

 

Charge offs and specific reserves

 

Commercial and industrial

 

2

 

$

887

 

 

$

887

 

 

$

 

Residential real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1-to-4 family mortgage

 

1

 

 

249

 

 

 

249

 

 

 

 

Consumer and other

 

1

 

 

5

 

 

 

5

 

 

 

 

Total

 

4

 

$

1,141

 

 

$

1,141

 

 

$

 

 

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

 

 

$

 

 

There were no TDRs 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, 2018 or 2017.

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, 2018 and 2017 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.