XML 67 R21.htm IDEA: XBRL DOCUMENT v2.4.0.8
Note 4 - Loans and Allowance for Credit Losses (Tables)
3 Months Ended
Mar. 31, 2014
Loans And Allowance For Credit Losses [Abstract]  
Schedule of Loans Receivable [Table Text Block]
   
At March 31, 2014
 
   
Commercial
   
Commercial
Real Estate
   
Construction
   
Residential
Real Estate
   
Consumer
Installment
& Other
   
Total
 
   
(In thousands)
 
Originated loans
  $ 360,151     $ 595,210     $ 9,837     $ 170,176     $ 394,128     $ 1,529,502  
Purchased covered loans:
                                               
Gross purchased covered loans
    -       -       -       4,856       14,756       19,612  
Credit risk discount
    -       -       -       (434 )     (209 )     (643 )
Purchased non-covered loans:
                                               
Gross purchased non-covered loans
    25,643       200,358       3,199       991       49,797       279,988  
    Credit risk discount
    (2,134 )     (7,892 )     (50 )     (262 )     (1,802 )     (12,140 )
Total
  $ 383,660     $ 787,676     $ 12,986     $ 175,327     $ 456,670     $ 1,816,319  
   
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:
                                               
Gross purchased covered loans
    20,066       175,562       3,223       8,558       54,194       261,603  
Credit risk discount
    (1,530 )     (8,122 )     (50 )     (434 )     (797 )     (10,933 )
Purchased non-covered loans:
                                               
Gross purchased non-covered loans
    7,525       35,712       -       999       12,799       57,035  
Credit risk discount
    (726 )     (786 )     -       (262 )     (1,471 )     (3,245 )
Total
  $ 364,159     $ 799,019     $ 13,896     $ 185,057     $ 465,613     $ 1,827,744  
Impaired Purchased Loans Roll Forward [Table Text Block]
   
For the
Three Months Ended
March 31, 2014
   
For the Year Ended
December 31, 2013
 
Impaired purchased loans
 
(In thousands)
 
Carrying amount at the beginning of the period
  $ 4,936     $ 14,629  
Reductions during the period
    (19 )     (9,693 )
Carrying amount at the end of the period
  $ 4,917     $ 4,936  
Accretable Yield Reconciliation Schedule [Table Text Block]
   
For the
Three Months Ended
March 31, 2014
   
For the
Year Ended
December 31, 2013
 
Accretable yield:
 
(In thousands)
 
Balance at the beginning of the period
  $ 2,505     $ 4,948  
Reclassification from nonaccretable difference
    909       12,504  
Accretion
    (1,149 )     (14,947 )
Balance at the end of the period
  $ 2,265     $ 2,505  
                 
Accretion
  $ (1,149 )   $ (14,947 )
Reduction in FDIC indemnification asset
    211       11,438  
(Increase) in interest income
  $ (938 )   $ (3,509 )
Schedule of Credit Losses Related to Financing Receivables, Current and Noncurrent [Table Text Block]
   
Allowance for Credit Losses
For the Three Months Ended March 31, 2014
 
                           
Consumer
   
Purchased
   
Purchased
             
         
Commercial
         
Residential
   
Installment
   
Non-covered
   
Covered
             
   
Commercial
   
Real Estate
   
Construction
   
Real Estate
   
and Other
   
Loans
   
Loans
   
Unallocated
   
Total
 
   
(In thousands)
 
Allowance for loan losses:
                                                     
    Balance at beginning of period
  $ 4,005     $ 12,070     $ 602     $ 405     $ 3,198     $ -     $ 1,561     $ 9,852     $ 31,693  
    Additions:
                                                                       
        Provision
    130       (974 )     (160 )     86       214       1,272       -       432       1,000  
    Deductions:
                                                                       
        Chargeoffs
    (60 )     -       -       -       (999 )     (260 )     -       -       (1,319 )
        Recoveries
    168       163       3       -       400       1       -       -       735  
            Net loan losses
    108       163       3       -       (599 )     (259 )     -       -       (584 )
    Indemnification expiration
    -       -       -       -       -       1,561       (1,561 )     -          
    Balance at end of period
    4,243       11,259       445       491       2,813       2,574       -       10,284       32,109  
Liability for off-balance sheet credit exposure
    1,672       -       185       -       440       251       -       145       2,693  
Total allowance for credit losses
  $ 5,915     $ 11,259     $ 630     $ 491     $ 3,253     $ 2,825     $ -     $ 10,429     $ 34,802  
   
Allowance for Credit Losses
For the Three Months Ended March 31, 2013
 
                           
Consumer
   
Purchased
   
Purchased
             
         
Commercial
         
Residential
   
Installment
   
Non-covered
   
Covered
             
   
Commercial
   
Real Estate
   
Construction
   
Real Estate
   
and Other
   
Loans
   
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
    531       994       (4 )     246       281       -       87       665       2,800  
    Deductions:
                                                                       
        Chargeoffs
    (1,902 )     (113 )     -       (87 )     (1,308 )     -       (359 )     -       (3,769 )
        Recoveries
    462       21       -       -       601       -       5       -       1,089  
            Net loan losses
    (1,440 )     (92 )     -       (87 )     (707 )     -       (354 )     -       (2,680 )
    Balance at end of period
    5,536       10,965       480       539       2,768       -       738       9,328       30,354  
Liability for off-balance sheet credit exposure
    1,663       3       -       -       453       -       -       574       2,693  
Total allowance for credit losses
  $ 7,199     $ 10,968     $ 480     $ 539     $ 3,221     $ -     $ 738     $ 9,902     $ 33,047  
Schedule of Recorded Investment in Loans Evaluted for Impairment [Table Text Block]
   
Allowance for Credit Losses and Recorded Investment in Loans Evaluated for Impairment
At March 31, 2014
 
   
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     $ 550     $ -     $ -     $ -     $ 895     $ -     $ -     $ 1,545  
Collectively evaluated for impairment
    5,815       10,709       630       491       3,253       1,930       -       10,429       33,257  
Purchased loans with evidence of credit deterioration
    -       -       -       -       -       -       -       -       -  
Total
  $ 5,915     $ 11,259     $ 630     $ 491     $ 3,253     $ 2,825     $ -     $ 10,429     $ 34,802  
Carrying value of loans:
                                                                       
Individually evaluated for impairment
  $ 3,675     $ 2,761     $ -     $ -     $ -     $ 13,489     $ -     $ -     $ 19,925  
Collectively evaluated for impairment
    356,476       592,449       9,837       170,176       394,128       249,684       18,727       -       1,791,477  
Purchased loans with evidence of credit deterioration
    -       -       -       -       -       4,675       242       -       4,917  
Total
  $ 360,151     $ 595,210     $ 9,837     $ 170,176     $ 394,128     $ 267,848     $ 18,969     $ -     $ 1,816,319  
   
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  
Financing Receivable Credit Quality Indicators [Table Text Block]
   
Credit Risk Profile by Internally Assigned Grade
At March 31, 2014
 
   
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
  $ 349,979     $ 550,932     $ 9,837     $ 168,110     $ 392,931     $ 209,451     $ 17,962     $ 1,699,202  
Substandard
    9,157       44,278       -       2,066       983       70,109       1,650       128,243  
Doubtful
    1,015       -       -       -       17       402       -       1,434  
Loss
    -       -       -       -       197       26       -       223  
Credit risk discount
    -       -       -       -       -       (12,140 )     (643 )     (12,783 )
Total
  $ 360,151     $ 595,210     $ 9,837     $ 170,176     $ 394,128     $ 267,848     $ 18,969     $ 1,816,319  
   
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  
Credit risk 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  
Past Due Financing Receivables [Table Text Block]
   
Summary of Loans by Delinquency and Nonaccrual Status
At March 31, 2014
 
   
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
  $ 357,553     $ 1,220     $ 31     $ -     $ 1,347     $ 360,151  
Commercial real estate
    584,385       7,585       253       -       2,987       595,210  
Construction
    9,837       -       -       -       -       9,837  
Residential real estate
    167,842       2,010       -       -       324       170,176  
Consumer installment & other
    391,252       2,134       381       196       165       394,128  
Total originated loans
    1,510,869       12,949       665       196       4,823       1,529,502  
Purchased non-covered loans
    248,629       4,910       1,620       209       12,480       267,848  
Purchased covered loans
    18,859       19       5       -       86       18,969  
Total
  $ 1,778,357     $ 17,878     $ 2,290     $ 405     $ 17,389     $ 1,816,319  
   
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  
Effect Of Nonaccrual Loans On Interest Income [Table Text Block]
   
For the Three Months Ended
March 31,
 
   
2014
   
2013
 
   
(In thousands)
 
       
Interest income that would have been recognized had the loans performed in accordance with their original terms
  $ 375     $ 753  
Less: Interest income recognized on nonaccrual loans
    (159 )     (375 )
Total reduction of interest income
  $ 216     $ 378  
Impaired Financing Receivables [Table Text Block]
   
Impaired Loans
At March 31, 2014
 
   
Recorded
Investment
   
Unpaid
Principal
Balance
   
Related
Allowance
 
   
(In thousands)
 
Impaired loans with no related allowance recorded:
                 
    Commercial
  $ 3,490     $ 4,001     $ -  
    Commercial real estate
    10,940       13,278       -  
    Construction
    2,035       2,498       -  
    Residential real estate
    324       324       -  
    Consumer installment and other
    1,418       1,525       -  
                         
Impaired loans with an allowance recorded:
                       
    Commercial
    1,262       2,436       362  
    Commercial real estate
    6,880       10,619       1,183  
                         
Total:
                       
    Commercial
  $ 4,752     $ 6,437     $ 362  
    Commercial real estate
    17,820       23,897       1,183  
    Construction
    2,035       2,498       -  
    Residential real estate
    324       324       -  
    Consumer installment and other
    1,418       1,525       -  
   
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 Financing Receivables Supplemental Schedule [Table Text Block]
   
Impaired Loans
For the Three Months Ended March 31,
 
   
2014
   
2013
 
   
Average
Recorded
Investment
   
Recognized
Interest
Income
   
Average
Recorded
Investment
   
Recognized
Interest
Income
 
   
(In thousands)
 
Commercial
  $ 4,842     $ 67     $ 13,729     $ 54  
Commercial real estate
    19,298       117       28,507       300  
Construction
    2,259       -       2,111       26  
Residential real estate
    162       -       685       -  
Consumer installment and other
    1,716       8       1,963       7  
  Total
  $ 28,277     $ 192     $ 46,995     $ 387  
Troubled Debt Restructurings on Financing Receivables [Table Text Block]
   
Troubled Debt Restructurings
At March 31, 2014
 
   
Number of
Contracts
   
Pre-Modification
Carrying Value
   
Period-End
Carrying Value
   
Period-End
Individual
Impairment
Allowance
 
   
(In thousands)
 
Commercial
    3     $ 3,201     $ 2,938     $ 262  
Commercial real estate
    2       2,291       2,316       -  
Consumer installment and other
    1       18       17       -  
Total
    6     $ 5,510     $ 5,271     $ 262  
   
Troubled Debt Restructurings
At March 31, 2013
 
   
Number of
Contracts
   
Pre-Modification
Carrying Value
   
Period-End
Carrying Value
   
Period-End
Individual
Impairment
Allowance
 
   
(In thousands)
 
Commercial
    3     $ 1,318     $ 1,172     $ 786  
Commercial real estate
    3       7,383       7,535       -  
Total
    6     $ 8,701     $ 8,707     $ 786