XML 57 R30.htm IDEA: XBRL DOCUMENT v2.4.0.8
Note 3 - Loans and Allowance for Credit Losses (Tables)
12 Months Ended
Dec. 31, 2013
Loans And Allowance For Credit Losses [Abstract]  
   
At December 31, 2013
 
   
Commercial
   
Commercial
Real Estate
   
Construction
   
Residential
Real Estate
   
Consumer
Installment
& Other
   
Total
 
   
(In thousands)
 
Originated loans
  $ 338,824     $ 596,653     $ 10,723     $ 176,196     $ 400,888     $ 1,523,284  
Purchased covered loans:
                                               
    Impaired
    5       2,835       -       -       247       3,087  
    Non impaired
    20,061       172,727       3,223       8,558       53,947       258,516  
    Purchase discount
    (1,530 )     (8,122 )     (50 )     (434 )     (797 )     (10,933 )
Purchased non-covered loans:
                                               
    Impaired
    635       2,520       -       -       147       3,302  
    Non impaired
    6,890       33,192       -       999       12,652       53,733  
    Purchase discount
    (726 )     (786 )     -       (262 )     (1,471 )     (3,245 )
        Total
  $ 364,159     $ 799,019     $ 13,896     $ 185,057     $ 465,613     $ 1,827,744  
                                                 
   
At December 31, 2012
 
   
Commercial
   
Commercial
Real Estate
   
Construction
   
Residential
Real Estate
   
Consumer
Installment
& Other
   
Total
 
   
(In thousands)
 
Originated loans
  $ 340,116     $ 632,927     $ 7,984     $ 222,458     $ 460,698     $ 1,664,183  
Purchased covered loans:
                                               
    Impaired
    308       7,585       1,824       -       257       9,974  
    Non impaired
    59,135       247,534       5,462       9,374       66,932       388,437  
    Purchase discount
    (8,459 )     (15,140 )     (279 )     (433 )     (1,817 )     (26,128 )
Purchased non-covered loans:
                                               
    Impaired
    1,261       6,763       -       -       297       8,321  
    Non impaired
    9,840       38,673       1,619       3,110       18,554       71,796  
    Purchase discount
    (870 )     (1,748 )     (95 )     (474 )     (2,039 )     (5,226 )
        Total
  $ 401,331     $ 916,594     $ 16,515     $ 234,035     $ 542,882     $ 2,111,357  
                                                 
   
For the Years Ended December 31,
 
   
2013
   
2012
 
Impaired purchased covered loans
 
(In thousands)
 
Carrying amount at the beginning of the period
  $ 7,865     $ 18,591  
Reductions during the period
    (5,363 )     (10,726 )
Carrying amount at the end of the period
  $ 2,502     $ 7,865  
                 
   
For the Years Ended December 31,
 
   
2013
   
2012
 
Impaired purchased non-covered loans
 
(In thousands)
 
Carrying amount at the beginning of the period
  $ 6,764     $ 15,572  
Reductions during the period
    (4,330 )     (8,808 )
Carrying amount at the end of the period
  $ 2,434     $ 6,764  
                 
Accretable Yield Reconciliation Schedule [Table Text Block]
   
For the Years Ended December 31,
 
   
2013
   
2012
 
Accretable Yield:
 
(In thousands)
 
Balance at the beginning of the period
  $ 4,948     $ 9,990  
Reclassification from nonaccretable difference
    12,504       12,121  
Accretion
    (14,947 )     (17,163 )
Balance at the end of the period
  $ 2,505     $ 4,948  
                 
Accretion
  $ (14,947 )   $ (17,163 )
Reduction in FDIC indemnification asset
    11,438       13,207  
(Increase) in interest income
  $ (3,509 )   $ (3,956 )
                 
Schedule of Credit Losses Related to Financing Receivables, Current and Noncurrent [Table Text Block]
   
Allowance for Credit Losses
For the Year Ended December 31, 2013
 
   
Commercial
   
Commercial
Real Estate
   
Construction
   
Residential
Real Estate
   
Consumer
Installment
and Other
   
Purchased
Non-covered
Loans
   
Purchased
Covered
Loans
   
Unallocated
   
Total
 
   
(In thousands)
 
Allowance for loan losses:
                                                     
Balance at beginning of period
  $ 6,445     $ 10,063     $ 484     $ 380     $ 3,194     $ -     $ 1,005     $ 8,663     $ 30,234  
Additions:
                                                                       
Provision
    (1,158 )     2,813       118       134       1,949       385       2,570       1,189       8,000  
Deductions:
                                                                       
Chargeoffs
    (2,857 )     (997 )     -       (109 )     (4,097 )     (385 )     (2,286 )     -       (10,731 )
Recoveries
    1,575       191       -       -       2,152       -       272       -       4,190  
Net loan losses
    (1,282 )     (806 )     -       (109 )     (1,945 )     (385 )     (2,014 )     -       (6,541 )
Balance at end of period
    4,005       12,070       602       405       3,198       -       1,561       9,852       31,693  
Liability for off-balance sheet credit exposure
    1,658       -       37       -       497       -       -       501       2,693  
Total allowance for credit losses
  $ 5,663     $ 12,070     $ 639     $ 405     $ 3,695     $ -     $ 1,561     $ 10,353     $ 34,386  
                                                                         
   
Allowance for Credit Losses
For the Year Ended December 31, 2012
 
   
Commercial
   
Commercial
Real Estate
   
Construction
   
Residential
Real Estate
   
Consumer
Installment
and Other
   
Purchased
Non-covered
Loans
   
Purchased
Covered
Loans
   
Unallocated
   
Total
 
   
(In thousands)
 
Allowance for loan losses:
                                                     
Balance at beginning of period
  $ 6,012     $ 10,611     $ 2,342     $ 781     $ 3,072     $ -     $ -     $ 9,779     $ 32,597  
Additions:
                                                                       
Provision
    5,967       451       135       755       3,084       110       1,814       (1,116 )     11,200  
Deductions:
                                                                       
Chargeoffs
    (6,851 )     (1,202 )     (2,217 )     (1,156 )     (5,685 )     (110 )     (953 )     -       (18,174 )
Recoveries
    1,317       203       224       -       2,723       -       144       -       4,611  
Net loan losses
    (5,534 )     (999 )     (1,993 )     (1,156 )     (2,962 )     (110 )     (809 )     -       (13,563 )
Balance at end of period
    6,445       10,063       484       380       3,194       -       1,005       8,663       30,234  
Liability for off-balance sheet credit exposure
    1,734       9       -       -       419       -       -       531       2,693  
Total allowance for credit losses
  $ 8,179     $ 10,072     $ 484     $ 380     $ 3,613     $ -     $ 1,005     $ 9,194     $ 32,927  
                                                                         
   
Allowance for Credit Losses
For the Year Ended December 31, 2011
 
   
Commercial
   
Commercial
Real Estate
   
Construction
   
Residential
Real Estate
   
Consumer
Installment
and Other
   
Purchased
Covered
Loans
   
Unallocated
   
Total
 
   
(In thousands)
 
Allowance for loan losses:
                                               
Balance at beginning of period
  $ 8,094     $ 9,607     $ 3,260     $ 617     $ 6,372     $ -     $ 7,686     $ 35,636  
Additions:
                                                               
Provision
    3,069       2,336       1,248       903       564       987       2,093       11,200  
Deductions:
                                                               
Chargeoffs
    (8,280 )     (1,332 )     (2,167 )     (739 )     (6,754 )     (987 )     -       (20,259 )
Recoveries
    3,129       -       1       -       2,890       -       -       6,020  
Net loan losses
    (5,151 )     (1,332 )     (2,166 )     (739 )     (3,864 )     (987 )     -       (14,239 )
Balance at end of period
    6,012       10,611       2,342       781       3,072       -       9,779       32,597  
Liability for off-balance sheet credit exposure
    1,660       -       34       -       198       -       801       2,693  
Total allowance for credit losses
  $ 7,672     $ 10,611     $ 2,376     $ 781     $ 3,270     $ -     $ 10,580     $ 35,290  
                                                                 
   
Allowance for Credit Losses and Recorded Investment in Loans Evaluated for Impairment
At December 31, 2013
 
   
Commercial
   
Commercial
Real Estate
   
Construction
   
Residential Real
Estate
   
Consumer
Installment and
Other
   
Purchased Non-
covered Loans
   
Purchased
Covered Loans
   
Unallocated
   
Total
 
   
(In thousands)
 
Allowance for credit losses:
                                                     
Individually evaluated for impairment
  $ 100     $ 1,243     $ -     $ -     $ -     $ -     $ 153     $ -     $ 1,496  
Collectively evaluated for impairment
    5,563       10,827       639       405       3,695       -       1,408       10,353       32,890  
Purchased loans with evidence of credit deterioration
    -       -       -       -       -       -       -       -       -  
Total
  $ 5,663     $ 12,070     $ 639     $ 405     $ 3,695     $ -     $ 1,561     $ 10,353     $ 34,386  
Carrying value of loans:
                                                                       
Individually evaluated for impairment
  $ 3,901     $ 3,357       -       -       -     $ 3,785     $ 9,999       -     $ 21,042  
Collectively evaluated for impairment
    334,923       593,296       10,723       176,196       400,888       47,571       238,169       -       1,801,766  
Purchased loans with evidence of credit deterioration
    -       -       -       -       -       2,434       2,502       -       4,936  
Total
  $ 338,824     $ 596,653     $ 10,723     $ 176,196     $ 400,888     $ 53,790     $ 250,670     $ -     $ 1,827,744  
                                                                         
   
Allowance for Credit Losses and Recorded Investment in Loans Evaluated for Impairment
At December 31, 2012
 
   
Commercial
   
Commercial
Real Estate
   
Construction
   
Residential
Real Estate
   
Consumer
Installment and
Other
   
Purchased Non-
covered Loans
   
Purchased
Covered Loans
   
Unallocated
   
Total
 
   
(In thousands)
 
Allowance for credit losses:
                                                     
Individually evaluated for impairment
  $ 1,865     $ 134     $ -     $ -     $ 100     $ -     $ 753     $ -     $ 2,852  
Collectively evaluated for impairment
    6,314       9,938       484       380       3,513       -       252       9,194       30,075  
Purchased loans with evidence of credit deterioration
    -       -       -       -       -       -       -       -       -  
Total
  $ 8,179     $ 10,072     $ 484     $ 380     $ 3,613     $ -     $ 1,005     $ 9,194     $ 32,927  
Carrying value of loans:
                                                                       
Individually evaluated for impairment
  $ 5,153     $ 4,161     $ -     $ -     $ -     $ 3,029     $ 16,680     $ -     $ 29,023  
Collectively evaluated for impairment
    334,963       628,766       7,984       222,458       460,698       65,098       347,738       -       2,067,705  
Purchased loans with evidence of credit deterioration
    -       -       -       -       -       6,764       7,865       -       14,629  
Total
  $ 340,116     $ 632,927     $ 7,984     $ 222,458     $ 460,698     $ 74,891     $ 372,283     $ -     $ 2,111,357  
                                                                         
Financing Receivable Credit Quality Indicators [Table Text Block]
   
Credit Risk Profile by Internally Assigned Grade
At December 31, 2013
 
   
Commercial
   
Commercial
Real Estate
   
Construction
   
Residential
Real Estate
   
Consumer
Installment and
Other
   
Purchased
Non-covered
Loans
   
Purchased
Covered
Loans (1)
   
Total
 
   
(In thousands)
 
Grade:
                                               
Pass
  $ 329,667     $ 554,991     $ 10,274     $ 174,113     $ 399,377     $ 41,490     $ 196,882     $ 1,706,794  
Substandard
    8,142       41,662       449       2,083       1,127       14,587       64,624       132,674  
Doubtful
    1,015       -       -       -       19       958       97       2,089  
Loss
    -       -       -       -       365       -       -       365  
Default risk purchase discount
    -       -       -       -       -       (3,245 )     (10,933 )     (14,178 )
Total
  $ 338,824     $ 596,653     $ 10,723     $ 176,196     $ 400,888     $ 53,790     $ 250,670     $ 1,827,744  
                                                                 
   
Credit Risk Profile by Internally Assigned Grade
At December 31, 2012
 
   
Commercial
   
Commercial
Real Estate
   
Construction
   
Residential
Real Estate
   
Consumer
Installment and
Other
   
Purchased
Non-covered
Loans
   
Purchased
Covered
Loans (1)
   
Total
 
   
(In thousands)
 
Grade:
                                               
Pass
  $ 324,452     $ 599,472     $ 7,518     $ 219,655     $ 459,076     $ 51,901     $ 274,976     $ 1,937,050  
Substandard
    11,413       33,455       466       2,803       1,158       27,066       122,815       199,176  
Doubtful
    4,251       -       -       -       46       1,145       470       5,912  
Loss
    -       -       -       -       418       5       150       573  
Default risk purchase discount
    -       -       -       -       -       (5,226 )     (26,128 )     (31,354 )
Total
  $ 340,116     $ 632,927     $ 7,984     $ 222,458     $ 460,698     $ 74,891     $ 372,283     $ 2,111,357  
                                                                 
Past Due Financing Receivables [Table Text Block]
   
Summary of Loans by Delinquency and Nonaccrual Status
At December 31, 2013
 
   
Current and
Accruing
   
30-59 Days
Past Due and
Accruing
   
60-89 Days
Past Due and
Accruing
   
Past Due 90
days or More
and Accruing
   
Nonaccrual
   
Total Loans
 
   
(In thousands)
 
Commercial
  $ 336,497     $ 677     $ 383     $ -     $ 1,267     $ 338,824  
Commercial real estate
    586,619       4,012       2,473       -       3,549       596,653  
Construction
    10,275       -       -       -       448       10,723  
Residential real estate
    173,082       2,789       325       -       -       176,196  
Consumer installment & other
    396,725       3,035       606       410       112       400,888  
Total originated loans
    1,503,198       10,513       3,787       410       5,376       1,523,284  
Purchased non-covered loans
    45,755       4,237       180       -       3,618       53,790  
Purchased covered loans
    236,577       845       940       -       12,308       250,670  
Total
  $ 1,785,530     $ 15,595     $ 4,907     $ 410     $ 21,302     $ 1,827,744  
                                                 
   
Summary of Loans by Delinquency and Nonaccrual Status
At December 31, 2012
 
   
Current and
Accruing
   
30-59 Days
Past Due and
Accruing
   
60-89 Days
Past Due and
Accruing
   
Past Due 90
days or More
and Accruing
   
Nonaccrual
   
Total Loans
 
   
(In thousands)
 
Commercial
  $ 333,474     $ 754     $ 278     $ -     $ 5,610     $ 340,116  
Commercial real estate
    616,276       7,941       2,809       -       5,901       632,927  
Construction
    7,984       -       -       -       -       7,984  
Residential real estate
    220,032       1,510       683       -       233       222,458  
Consumer installment & other
    455,007       4,021       1,184       455       31       460,698  
Total originated loans
    1,632,773       14,226       4,954       455       11,775       1,664,183  
Purchased non-covered loans
    65,567       1,757       64       4       7,499       74,891  
Purchased covered loans
    352,619       4,811       1,677       155       13,021       372,283  
Total
  $ 2,050,959     $ 20,794     $ 6,695     $ 614     $ 32,295     $ 2,111,357  
                                                 
Effect Of Nonaccrual Loans On Interest Income [Table Text Block]
   
For the Years Ended
December 31,
 
 
 
2013
   
2012
   
2011
 
   
(In thousands)
 
Interest income that would have been recognized had the loans performed in accordance with their original terms
  $ 2,816     $ 4,337     $ 7,132  
Less: Interest income recognized on nonaccrual loans
    (1,352 )     (2,605 )     (4,290 )
Total reduction of interest income
  $ 1,464     $ 1,732     $ 2,842  
                         
Impaired Financing Receivables [Table Text Block]
   
Impaired Loans
At December 31, 2013
 
   
Recorded
Investment
   
Unpaid
Principal
Balance
   
Related
Allowance
 
   
(In thousands)
 
Impaired loans with no related allowance recorded:
 
    Commercial
  $ 3,931     $ 4,498     $ -  
    Commercial real estate
    11,002       13,253       -  
    Construction
    2,483       2,947       -  
    Consumer installment and other
    2,014       2,133       -  
                         
Impaired loans with an allowance recorded:
         
    Commercial
    1,000       2,173       100  
    Commercial real estate
    9,773       12,482       1,396  
                         
Total:
                       
    Commercial
  $ 4,931     $ 6,671     $ 100  
    Commercial real estate
    20,775       25,735       1,396  
    Construction
    2,483       2,947       -  
    Consumer installment and other
    2,014       2,133       -  
   
Impaired Loans
At December 31, 2012
 
   
Recorded
Investment
   
Unpaid
Principal
Balance
   
Related
Allowance
 
   
(In thousands)
 
Impaired loans with no related allowance recorded:
 
    Commercial
  $ 3,100     $ 9,506     $ -  
    Commercial real estate
    24,135       27,972       -  
    Construction
    2,363       2,992       -  
    Residential real estate
    668       668       -  
    Consumer installment and other
    2,328       2,616       -  
                         
Impaired loans with an allowance recorded:
         
    Commercial
    12,129       13,739       2,588  
    Commercial real estate
    4,038       4,038       164  
                         
Total:
                       
    Commercial
  $ 15,229     $ 23,245     $ 2,588  
    Commercial real estate
    28,173       32,010       164  
    Construction
    2,363       2,992       -  
    Residential real estate
    668       668       -  
    Consumer installment and other
    2,328       2,616       -  
   
Impaired Loans
 
   
For the Years Ended
 
   
December 31, 2013
   
December 31, 2012
 
   
Average
Recorded
Investment
   
Recognized
Interest
Income
   
Average
Recorded
Investment
   
Recognized
Interest
Income
 
   
(In thousands)
   
(In thousands)
 
Commercial
  $ 10,566     $ 222     $ 12,996     $ 239  
Commercial real estate
    27,186       763       28,420       1,225  
Construction
    2,400       80       6,651       216  
Residential real estate
    362       -       818       -  
Consumer installment and other
    1,469       38       2,611       43  
  Total
  $ 41,983     $ 1,103     $ 51,496     $ 1,723  
                                 
Troubled Debt Restructurings on Financing Receivables [Table Text Block]
   
Troubled Debt Restructurings
At December 31, 2013
 
   
Number of
Contracts
   
Pre-Modification
Carrying Value
   
Period-End
Carrying Value
   
Period-End
Individual
Impairment
Allowance
 
   
(In thousands)
 
Commercial
    4     $ 3,427     $ 3,164     $ -  
Commercial real estate
    2       2,291       2,289       -  
Total
    6     $ 5,718     $ 5,453     $ -  
                                 
   
Troubled Debt Restructurings
At December 31, 2012
 
   
Number of
Contracts
   
Pre-Modification
Carrying Value
   
Period-End
Carrying Value
   
Period-End
Individual
Impairment
Allowance
 
   
(In thousands)
 
Commercial
    3     $ 1,318     $ 1,196     $ 797  
Commercial real estate
    2       5,391       5,482       -  
Total
    5     $ 6,709     $ 6,678     $ 797  
                                 
   
Troubled Debt Restructurings
At December 31, 2011
 
   
Number of
Contracts
   
Pre-Modification
Carrying Value
   
Period-End
Carrying Value
   
Period-End
Individual
Impairment
Allowance
 
   
(In thousands)
 
Commercial
    2     $ 326     $ 321     $ -  
Construction
    1       3,183       3,126       1,794  
Total
    3     $ 3,509     $ 3,447     $ 1,794