XML 30 R12.htm IDEA: XBRL DOCUMENT v3.5.0.2
Loans, Allowance for Loan Losses and Credit Quality
6 Months Ended
Jun. 30, 2016
Loans, Allowance for Loan Losses and Credit Quality [Abstract]  
LOANS, ALLOWANCE FOR LOAN LOSSES AND CREDIT QUALITY
LOANS, ALLOWANCE FOR LOAN LOSSES, AND CREDIT QUALITY
The following tables bifurcate the amount of loans and the allowance allocated to each loan category based on the type of impairment analysis as of the periods indicated:
 
June 30, 2016
 
 
(Dollars in thousands)
 
 
Commercial and
Industrial
 
Commercial
Real Estate
 
Commercial
Construction
 
Small
Business
 
Residential
Real Estate
 

Home Equity
 
Other Consumer
 
Total
 
Financing receivables ending balance:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Collectively evaluated for impairment
$
870,533

 
$
2,697,559

 
$
367,559

 
$
109,958

 
$
604,724

 
$
942,604

 
$
15,942

 
$
5,608,879

  
Individually evaluated for impairment
$
4,631

 
$
18,775

 
$

 
$
1,077

 
$
14,642

 
$
5,764

 
$
484

 
$
45,373

  
Purchased credit impaired loans
$

 
$
10,809

 
$

 
$

 
$
8,982

 
$
208

 
$
2

 
$
20,001

 
Total loans by group
$
875,164

 
$
2,727,143

 
$
367,559

 
$
111,035

 
$
628,348

 
$
948,576

 
$
16,428

 
$
5,674,253

(1
)
 
December 31, 2015
 
 
(Dollars in thousands)
 
 
Commercial and
Industrial
 
Commercial
Real Estate
 
Commercial
Construction
 
Small
Business
 
Residential
Real Estate
 

Home Equity
 
Other Consumer
 
Total
 
Financing receivables ending balance:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Collectively evaluated for impairment
$
838,129

 
$
2,619,294

 
$
373,064

 
$
95,225

 
$
614,014

 
$
921,563

 
$
14,427

 
$
5,475,716

 
Individually evaluated for impairment
$
5,147

 
$
22,986

 
$
304

 
$
1,021

 
$
15,405

 
$
5,989

 
$
558

 
$
51,410

  
Purchased credit impaired loans
$

 
$
11,154

 
$

 
$

 
$
9,187

 
$
251

 
$
3

 
$
20,595

 
Total loans by group
$
843,276

 
$
2,653,434

 
$
373,368

 
$
96,246

 
$
638,606

 
$
927,803

 
$
14,988

 
$
5,547,721

(1
)
 
(1)
The amount of net deferred fees on loans and net unamortized discounts on acquired loans not deemed to be purchased credit impaired ("PCI") included in the ending balance was $10.6 million and $10.9 million at June 30, 2016 and December 31, 2015 respectively.
The following tables summarize changes in allowance for loan losses by loan category for the periods indicated:
 
Three Months Ended June 30, 2016
 
(Dollars in thousands)
 
Commercial and
Industrial
 
Commercial
Real Estate
 
Commercial
Construction
 
Small
Business
 
Residential
Real Estate
 

Home Equity
 
Other Consumer
 
Total
Allowance for loan losses
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Beginning balance
$
13,485

 
$
28,595

 
$
5,100

 
$
1,341

 
$
2,567

 
$
4,915

 
$
429

 
$
56,432

Charge-offs
(2
)
 
(25
)
 

 
(30
)
 
(8
)
 
(190
)
 
(322
)
 
(577
)
Recoveries
649

 
223

 

 
73

 
51

 
26

 
250

 
1,272

Provision (benefit)
(105
)
 
218

 
116

 
57

 
(32
)
 
235

 
111

 
600

Ending balance
$
14,027

 
$
29,011

 
$
5,216

 
$
1,441

 
$
2,578

 
$
4,986

 
$
468

 
$
57,727


 
Three Months Ended June 30, 2015
 
(Dollars in thousands)
 
Commercial and
Industrial
 
Commercial
Real Estate
 
Commercial
Construction
 
Small
Business
 
Residential
Real Estate
 

Home Equity
 
Other Consumer
 
Total
Allowance for loan losses
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Beginning balance
$
14,557

 
$
26,285

 
$
4,142

 
$
1,222

 
$
2,726

 
$
4,906

 
$
677

 
$
54,515

Charge-offs
(473
)
 
(67
)
 

 
(47
)
 
(17
)
 
(248
)
 
(247
)
 
(1,099
)
Recoveries
502

 
169

 

 
66

 
1

 
31

 
110

 
879

Provision (benefit)
693

 
(28
)
 
(71
)
 
7

 
(159
)
 
182

 
76

 
700

Ending balance
$
15,279

 
$
26,359

 
$
4,071

 
$
1,248

 
$
2,551

 
$
4,871

 
$
616

 
$
54,995


 
Six Months Ended June 30, 2016
 
(Dollars in thousands)
 
Commercial and
Industrial
 
Commercial
Real Estate
 
Commercial
Construction
 
Small
Business
 
Residential
Real Estate
 

Home Equity
 
Other Consumer
 
Total
Allowance for loan losses
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Beginning balance
$
13,802

 
$
27,327

 
$
5,366

 
$
1,264

 
$
2,590

 
$
4,889

 
$
587

 
$
55,825

Charge-offs
(4
)
 
(25
)
 

 
(93
)
 
(27
)
 
(337
)
 
(628
)
 
(1,114
)
Recoveries
787

 
412

 

 
94

 
51

 
53

 
494

 
1,891

Provision (benefit)
(558
)
 
1,297

 
(150
)
 
176

 
(36
)
 
381

 
15

 
1,125

Ending balance
$
14,027

 
$
29,011

 
$
5,216

 
$
1,441

 
$
2,578

 
$
4,986

 
$
468

 
$
57,727

Ending balance: individually evaluated for impairment
$
255

 
$
791

 
$

 
$
3

 
$
1,188

 
$
228

 
$
27

 
$
2,492

Ending balance: collectively evaluated for impairment
$
13,772

 
$
28,220

 
$
5,216

 
$
1,438

 
$
1,390

 
$
4,758

 
$
441

 
$
55,235

 
Six Months Ended June 30, 2015
 
(Dollars in thousands)
 
Commercial and
Industrial
 
Commercial
Real Estate
 
Commercial
Construction
 
Small
Business
 
Residential
Real Estate
 

Home Equity
 
Other Consumer
 
Total
Allowance for loan losses
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Beginning balance
$
15,573

 
$
25,873

 
$
3,945

 
$
1,171

 
$
2,834

 
$
4,956

 
$
748

 
$
55,100

Charge-offs
(1,034
)
 
(208
)
 

 
(196
)
 
(202
)
 
(411
)
 
(573
)
 
(2,624
)
Recoveries
881

 
854

 

 
132

 
46

 
105

 
301

 
2,319

Provision (benefit)
(141
)
 
(160
)
 
126

 
141

 
(127
)
 
221

 
140

 
200

Ending balance
$
15,279

 
$
26,359

 
$
4,071

 
$
1,248

 
$
2,551

 
$
4,871

 
$
616

 
$
54,995

Ending balance: individually evaluated for impairment
$
310

 
$
201

 
$

 
$
4

 
$
1,337

 
$
250

 
$
30

 
$
2,132

Ending balance: collectively evaluated for impairment
$
14,969

 
$
26,158

 
$
4,071

 
$
1,244

 
$
1,214

 
$
4,621

 
$
586

 
$
52,863


For the purpose of estimating the allowance for loan losses, management segregates the loan portfolio into the portfolio segments detailed in the above tables.  Each of these loan categories possesses unique risk characteristics that are considered when determining the appropriate level of allowance for each segment.  Some of the risk characteristics unique to each loan category include:
Commercial Portfolio
Commercial and Industrial: Loans in this category consist of revolving and term loan obligations extended to business and corporate enterprises for the purpose of financing working capital and/or capital investment.  Collateral generally consists of pledges of business assets including, but not limited to: accounts receivable, inventory, plant and equipment, or real estate, if applicable. Repayment sources consist of primarily, operating cash flow, and secondarily, liquidation of assets.
Commercial Real Estate: Loans in this category consist of mortgage loans to finance investment in real property such as multi-family residential, commercial/retail, office, industrial, hotels, educational and healthcare facilities and other specific use properties.  Loans are typically written with amortizing payment structures.  Collateral values are determined based upon third party appraisals and evaluations.  Loan to value ratios at origination are governed by established policy and regulatory guidelines. Repayment sources consist of primarily, cash flow from operating leases and rents, and secondarily, liquidation of assets.
Commercial Construction: Loans in this category consist of short-term construction loans, revolving and nonrevolving credit lines and construction/permanent loans to finance the acquisition, development and construction or rehabilitation of real property.  Project types include residential 1-4 family, condominium and multi-family homes, commercial/retail, office, industrial, hotels, educational and healthcare facilities and other specific use properties.  Loans may be written with nonamortizing or hybrid payment structures depending upon the type of project.  Collateral values are determined based upon third party appraisals and evaluations.  Loan to value ratios at origination are governed by established policy and regulatory guidelines.  Repayment sources vary depending upon the type of project and may consist of sale or lease of units, operating cash flows or liquidation of other assets.
Small Business: Loans in this category consist of revolving, term loan and mortgage obligations extended to sole proprietors and small businesses for purposes of financing working capital and/or capital investment.  Collateral generally consists of pledges of business assets including, but not limited to, accounts receivable, inventory, plant and equipment, or real estate if applicable.  Repayment sources consist primarily of operating cash flows, and secondarily, liquidation of assets.
For the commercial portfolio it is the Company’s policy to obtain personal guarantees for payment from individuals holding material ownership interests of the borrowing entities.
Consumer Portfolio
Residential Real Estate: Residential mortgage loans held in the Company’s portfolio are made to borrowers who demonstrate the ability to make scheduled payments with full consideration to underwriting factors such as current and expected income, employment status, current assets, other financial resources, credit history and the value of the collateral.  Collateral consists of mortgage liens on 1-4 family residential properties.  The Company does not originate or purchase sub-prime loans.
Home Equity: Home equity loans and lines are made to qualified individuals and are primarily secured by senior or junior mortgage liens on owner-occupied 1-4 family homes, condominiums or vacation homes. The home equity loan has a fixed rate and is billed in equal payments comprised of principal and interest. The home equity line of credit has a variable rate and is billed in interest-only payments during the draw period. At the end of the draw period, the home equity line of credit is billed as a percentage of the principal balance plus all accrued interest. Additionally, the Company has the option of renewing the line of credit for additional draw periods.  Borrower qualifications include favorable credit history combined with supportive income requirements and combined loan to value ratios within established policy guidelines.
Other Consumer: Other consumer loan products include personal lines of credit and amortizing loans made to qualified individuals for various purposes such as education, debt consolidation, personal expenses or overdraft protection.  Borrower qualifications include favorable credit history combined with supportive income and collateral requirements within established policy guidelines.  These loans may be secured or unsecured.
Credit Quality
The Company continually monitors the asset quality of the loan portfolio using all available information. Based on this information, loans demonstrating certain payment issues or other weaknesses may be categorized as delinquent, impaired, nonperforming and/or put on nonaccrual status. Additionally, in the course of resolving such loans, the Company may choose to restructure the contractual terms of certain loans to match the borrower’s ability to repay the loan based on their current financial condition. If a restructured loan meets certain criteria, it may be categorized as a troubled debt restructuring (“TDR”).
The Company reviews numerous credit quality indicators when assessing the risk in its loan portfolio. For the commercial portfolio, the Company utilizes a 10-point commercial risk-rating system, which assigns a risk-grade to each borrower based on a number of quantitative and qualitative factors associated with a commercial loan transaction. Factors considered include industry and market conditions, position within the industry, earnings trends, operating cash flow, asset/liability values, debt capacity, guarantor strength, management and controls, financial reporting, collateral, and other considerations. The risk-ratings categories are defined as follows:
1- 6 Rating — Pass: Risk-rating grades “1” through “6” comprise those loans ranging from ‘Substantially Risk Free’ which indicates borrowers are of unquestioned credit standing and the pinnacle of credit quality, well established companies with a very strong financial condition, and loans fully secured by cash collateral, through ‘Acceptable Risk’, which indicates borrowers may exhibit declining earnings, strained cash flow, increasing or above average leverage and/or weakening market fundamentals that indicate below average asset quality, margins and market share. Collateral coverage is protective.
7 Rating — Potential Weakness: Borrowers exhibit potential credit weaknesses or downward trends deserving management’s close attention. If not checked or corrected, these trends will weaken the Company’s asset and position. While potentially weak, currently these borrowers are marginally acceptable; no loss of principal or interest is envisioned.
8 Rating — Definite Weakness Loss Unlikely: Borrowers exhibit well defined weaknesses that jeopardize the orderly liquidation of debt. Loan may be inadequately protected by the current net worth and paying capacity of the obligor or by the collateral pledged, if any. Normal repayment from the borrower is in jeopardy, although no loss of principal is envisioned. However, there is a distinct possibility that a partial loss of interest and/or principal will occur if the deficiencies are not corrected. Collateral coverage may be inadequate to cover the principal obligation.
9 Rating — Partial Loss Probable: Borrowers exhibit well defined weaknesses that jeopardize the orderly liquidation of debt with the added provision that the weaknesses make collection of the debt in full, on the basis of currently existing facts, conditions, and values, highly questionable and improbable. Serious problems exist to the point where partial loss of principal is likely.
10 Rating — Definite Loss: Borrowers deemed incapable of repayment. Loans to such borrowers are considered uncollectible and of such little value that continuation as active assets of the Company is not warranted.
The credit quality of the commercial loan portfolio is actively monitored and any changes in credit quality are reflected in risk-rating changes. Risk-ratings are assigned or reviewed for all new loans, when advancing significant additions to existing relationships (over $50,000), at least quarterly for all actively managed loans, and any time a significant event occurs, including at renewal of the loan.
The Company utilizes a comprehensive strategy for monitoring commercial credit quality. Borrowers are required to provide updated financial information at least annually which is carefully evaluated for any changes in credit quality. Larger loan relationships are subject to a full annual credit review by an experienced credit analysis group. Additionally, the Company retains an independent loan review firm to evaluate the credit quality of the commercial loan portfolio. The independent loan review process achieves significant penetration into the commercial loan portfolio and reports the results of these reviews to the Audit Committee of the Board of Directors on a quarterly basis.
The following table details the amount of outstanding principal balances relative to each of the risk-rating categories for the Company’s commercial portfolio:
 
 
 
June 30, 2016
Category
Risk
Rating
 
Commercial  and
Industrial
 
Commercial
Real Estate
 
Commercial
Construction
 
Small Business
 
Total
 
 
 
(Dollars in thousands)
Pass
1 - 6
 
$
811,834

 
$
2,581,659

 
$
361,211

 
$
107,949

 
$
3,862,653

Potential weakness
7
 
44,942

 
90,371

 
4,964

 
2,310

 
142,587

Definite weakness-loss unlikely
8
 
18,363

 
54,076

 
1,384

 
694

 
74,517

Partial loss probable
9
 
25

 
1,037

 

 
82

 
1,144

Definite loss
10
 

 

 

 

 

Total
 
 
$
875,164

 
$
2,727,143

 
$
367,559

 
$
111,035

 
$
4,080,901


 
 
 
December 31, 2015
Category
Risk
Rating
 
Commercial  and
Industrial
 
Commercial
Real Estate
 
Commercial
Construction
 
Small Business
 
Total
 
 
 
(Dollars in thousands)
Pass
1 - 6
 
$
765,753

 
$
2,484,025

 
$
363,781

 
$
93,008

 
$
3,706,567

Potential weakness
7
 
54,375

 
112,022

 
7,678

 
2,444

 
176,519

Definite weakness-loss unlikely
8
 
23,073

 
56,276

 
1,909

 
732

 
81,990

Partial loss probable
9
 
75

 
1,111

 

 
62

 
1,248

Definite loss
10
 

 

 

 

 

Total
 
 
$
843,276

 
$
2,653,434

 
$
373,368

 
$
96,246

 
$
3,966,324


For the Company’s consumer portfolio, the quality of the loan is best indicated by the repayment performance of an individual borrower. However, the Company does supplement performance data with current Fair Isaac Corporation (“FICO”) scores and Loan to Value (“LTV”) estimates. Current FICO data is purchased and appended to all consumer loans on a quarterly basis. In addition, automated valuation services and broker opinions of value are used to supplement original value data for the residential and home equity portfolios, periodically. The following table shows the weighted average FICO scores and the weighted average combined LTV ratios as of the periods indicated below:
 
June 30,
2016
 
December 31,
2015
Residential portfolio
 
 
 
FICO score (re-scored)(1)
742

 
742

LTV (re-valued)(2)
61.9
%
 
61.4
%
Home equity portfolio
 
 
 
FICO score (re-scored)(1)
766

 
765

LTV (re-valued)(2)
55.9
%
 
55.8
%
 
(1)
The average FICO scores for June 30, 2016 are based upon rescores available from May 31, 2016 and origination score data for loans booked between June 1, 2016 and June 30, 2016. The average FICO scores for December 31, 2015 are based upon rescores available from November 30, 2015 and origination score data for loans booked between December 1, 2015 and December 31, 2015.
(2)
The combined LTV ratios for June 30, 2016 are based upon updated automated valuations as of March 31, 2015 and origination value data for loans booked between April 1, 2015 and June 30, 2016. The combined LTV ratios for December 31, 2015 are based upon updated automated valuations as of March 31, 2015 and actual score data for loans booked from April 1, 2015 through December 31, 2015. For home equity loans and lines in a subordinate lien position, the LTV data represents a combined LTV, taking into account the senior lien data for loans and lines.
Asset Quality
The Company’s philosophy toward managing its loan portfolios is predicated upon careful monitoring, which stresses early detection and response to delinquent and default situations. Delinquent loans are managed by a team of seasoned collection specialists and the Company seeks to make arrangements to resolve any delinquent or default situation over the shortest possible time frame. As a general rule, loans more than 90 days past due with respect to principal or interest are classified as nonaccrual loans. The Company also may use discretion regarding other loans over 90 days delinquent if the loan is well secured and/or in process of collection. Set forth is information regarding the Company’s nonperforming loans at the period shown:

The following table shows information regarding nonaccrual loans at the dates indicated:

 
June 30, 2016
 
December 31, 2015
 
(Dollars in thousands)
Commercial and industrial
$
3,177

 
$
3,699

Commercial real estate
8,220

 
7,856

Commercial construction

 
304

Small business
349

 
239

Residential real estate
7,116

 
8,795

Home equity
6,684

 
6,742

Other consumer
81

 
55

Total nonaccrual loans(1)
$
25,627

 
$
27,690



(1)
Included in these amounts were $5.1 million and $5.2 million of nonaccruing TDRs at June 30, 2016 and December 31, 2015, respectively.
The following table shows information regarding foreclosed residential real estate property at the dates indicated:
 
June 30, 2016
 
December 31, 2015
 
(Dollars in thousands)
Foreclosed residential real estate property held by the creditor
$
1,467

 
$
1,430

Recorded investment in mortgage loans collateralized by residential real estate property that are in the process of foreclosure
$
1,137

 
$
1,059


The following table shows the age analysis of past due financing receivables as of the dates indicated:
 
June 30, 2016
 
30-59 days
 
60-89 days
 
90 days or more
 
Total Past Due
 
 
 
Total
Financing
Receivables
 
Recorded
Investment
>90 Days
and Accruing
 
Number
of Loans
 
Principal
Balance
 
Number
of Loans
 
Principal
Balance
 
Number
of Loans
 
Principal
Balance
 
Number
of Loans
 
Principal
Balance
 
Current
 
 
(Dollars in thousands)
Loan Portfolio
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial and industrial
3

 
$
243

 

 
$

 
10

 
$
2,645

 
13

 
$
2,888

 
$
872,276

 
$
875,164

 
$

Commercial real estate
14

 
6,360

 
3

 
1,576

 
9

 
4,120

 
26

 
12,056

 
2,715,087

 
2,727,143

 

Commercial construction

 

 

 

 

 

 

 

 
367,559

 
367,559

 

Small business
10

 
26

 
3

 
68

 
17

 
186

 
30

 
280

 
110,755

 
111,035

 

Residential real estate
19

 
2,763

 
8

 
1,172

 
23

 
3,639

 
50

 
7,574

 
620,774

 
628,348

 

Home equity
20

 
1,371

 
12

 
478

 
26

 
2,012

 
58

 
3,861

 
944,715

 
948,576

 

Other consumer (1)
243

 
209

 
16

 
27

 
16

 
49

 
275

 
285

 
16,143

 
16,428

 
1

Total
309

 
$
10,972

 
42

 
$
3,321

 
101

 
$
12,651

 
452

 
$
26,944

 
$
5,647,309

 
$
5,674,253

 
$
1

 
December 31, 2015
 
30-59 days
 
60-89 days
 
90 days or more
 
Total Past Due
 
 
 
Total
Financing
Receivables
 
Recorded
Investment
>90 Days
and Accruing
 
Number
of Loans
 
Principal
Balance
 
Number
of Loans
 
Principal
Balance
 
Number
of Loans
 
Principal
Balance
 
Number
of Loans
 
Principal
Balance
 
Current
 
 
(Dollars in thousands)
Loan Portfolio
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial and industrial
9

 
$
399

 
4

 
$
1,021

 
8

 
$
3,039

 
21

 
$
4,459

 
$
838,817

 
$
843,276

 
$

Commercial real estate
19

 
7,349

 
6

 
1,627

 
13

 
4,458

 
38

 
13,434

 
2,640,000

 
2,653,434

 

Commercial construction

 

 

 

 
1

 
304

 
1

 
304

 
373,064

 
373,368

 

Small business
11

 
93

 
4

 
9

 
13

 
69

 
28

 
171

 
96,075

 
96,246

 

Residential real estate
20

 
3,119

 
11

 
2,049

 
19

 
3,433

 
50

 
8,601

 
630,005

 
638,606

 

Home equity
21

 
1,526

 
11

 
903

 
20

 
1,338

 
52

 
3,767

 
924,036

 
927,803

 

Other consumer (1)
297

 
231

 
12

 
65

 
13

 
25

 
322

 
321

 
14,667

 
14,988

 

Total
377

 
$
12,717

 
48

 
$
5,674

 
87

 
$
12,666

 
512

 
$
31,057

 
$
5,516,664

 
$
5,547,721

 
$



(1) Other consumer portfolio is inclusive of deposit account overdrafts recorded as loan balances.

Troubled Debt Restructurings
In the course of resolving nonperforming loans, the Bank may choose to restructure the contractual terms of certain loans. The Bank attempts to work out an alternative payment schedule with the borrower in order to avoid foreclosure actions. Any loans that are modified are reviewed by the Bank to identify if a TDR has occurred, which is when, for economic or legal reasons related to a borrower’s financial difficulties, the Bank grants a concession to the borrower that it would not otherwise consider. Terms may be modified to fit the ability of the borrower to repay in line with its current financial status and the restructuring of the loan may include the transfer of assets from the borrower to satisfy the debt, a modification of loan terms, or a combination of the two.
The following table shows the Company’s total TDRs and other pertinent information as of the dates indicated:
 
June 30, 2016
 
December 31, 2015
 
(Dollars in thousands)
TDRs on accrual status
$
28,319

 
$
32,849

TDRs on nonaccrual
5,121

 
5,225

Total TDRs
$
33,440

 
$
38,074

Amount of specific reserves included in the allowance for loan losses associated with TDRs
$
1,592

 
$
1,628

Additional commitments to lend to a borrower who has been a party to a TDR
$
1,104

 
$
972


The Company’s policy is to have any restructured loan which is on nonaccrual status prior to being modified remain on nonaccrual status for six months subsequent to being modified before management considers its return to accrual status. If the restructured loan is on accrual status prior to being modified, it is reviewed to determine if the modified loan should remain on accrual status. Additionally, loans classified as TDRs are adjusted to reflect the changes in value of the recorded investment in the loan, if any, resulting from the granting of a concession. For all residential loan modifications, the borrower must perform during a 90 day trial period before the modification is finalized.
The following table shows the modifications which occurred during the periods indicated and the change in the recorded investment subsequent to the modifications occurring:

 
Three Months Ended
 
Six Months Ended
 
June 30, 2016
 
June 30, 2016
 
Number of
Contracts
 
Pre-Modification
Outstanding
Recorded
Investment
 
Post-Modification
Outstanding
Recorded
Investment (1)
 
Number of
Contracts
 
Pre-Modification
Outstanding
Recorded
Investment
 
Post-Modification
Outstanding
Recorded
Investment (1)
 
(Dollars in thousands)
Troubled debt restructurings
 
 
 
 
 
 
 
 
 
 
 
Commercial and industrial
4

 
$
253

 
$
253

 
7

 
$
528

 
$
528

Commercial real estate
4

 
918

 
918

 
6

 
1,343

 
1,343

Small business
2

 
109

 
109

 
2

 
109

 
109

Residential real estate
3

 
744

 
744

 
5

 
1,167

 
1,209

Home equity
3

 
123

 
123

 
4

 
304

 
304

Other consumer
1

 
22

 
22

 
5

 
107

 
107

Total
17

 
$
2,169

 
$
2,169

 
29

 
$
3,558

 
$
3,600

 
 
Three Months Ended
 
Six Months Ended
 
June 30, 2015
 
June 30, 2015
 
Number of
Contracts
 
Pre-Modification
Outstanding
Recorded
Investment
 
Post-Modification
Outstanding
Recorded
Investment (1)
 
Number of
Contracts
 
Pre-Modification
Outstanding
Recorded
Investment
 
Post-Modification
Outstanding
Recorded
Investment (1)
 
(Dollars in thousands)
Troubled debt restructurings
 
 
 
 
 
 
 
 
 
 
 
Commercial and industrial
7

 
$
1,197

 
$
1,197

 
10

 
$
1,353

 
$
1,353

Commercial real estate
4

 
2,071

 
2,071

 
5

 
2,310

 
2,310

Small business
3

 
116

 
116

 
5

 
166

 
166

Residential real estate

 

 

 
3

 
157

 
157

Home equity
1

 
31

 
31

 
3

 
215

 
215

Total
15

 
$
3,415

 
$
3,415

 
26

 
$
4,201

 
$
4,201

 
(1)
The post-modification balances represent the legal principal balance of the loan on the date of modification. These amounts may show an increase when modifications include a capitalization of interest.
The following table shows the Company’s post-modification balance of TDRs listed by type of modification as of the periods indicated:
 
Three Months Ended June 30
 
Six Months Ended June 30
 
2016
 
2015
 
2016
 
2015
 
(Dollars in thousands)
 
(Dollars in thousands)
Extended maturity
$
1,189

 
$
1,005

 
$
2,382

 
$
1,648

Adjusted interest rate
92

 

 
92

 

Combination rate and maturity
22

 
2,410

 
260

 
2,523

Court ordered concession
866

 

 
866

 
30

Total
$
2,169

 
$
3,415

 
$
3,600

 
$
4,201


The Company considers a loan to have defaulted when it reaches 90 days past due. There were no loans that have been modified during the past twelve months which have subsequently defaulted during the three months ended June 30, 2016 and 2015. The following table shows loans that have been modified during the past twelve months which have subsequently defaulted during the periods indicated:
 
Six Months Ended June 30
 
2016
 
2015
 
Number
of Contracts
 
Recorded
Investment
 
Number
of Contracts
 
Recorded
Investment
 
(Dollars in thousands)
Troubled debt restructurings that subsequently defaulted
 
 
 
 
 
 
 
Commercial real estate

 
$

 
2

 
$
880

Commercial and industrial

 

 
3

 
339

 

 
$

 
5

 
$
1,219

All TDR loans are considered impaired and therefore are subject to a specific review for impairment. The impairment analysis appropriately discounts the present value of the anticipated cash flows by the loan’s contractual rate of interest in effect prior to the loan’s modification. The amount of impairment, if any, is recorded as a specific loss allocation to each individual loan in the allowance for loan losses. Commercial loans (commercial and industrial, commercial construction, commercial real estate and small business loans), residential loans, and home equity loans that have been classified as TDRs and which subsequently default are reviewed to determine if the loan should be deemed collateral dependent. In such an instance, any shortfall between the value of the collateral and the carrying value of the loan is determined by measuring the recorded investment in the loan against the fair value of the collateral less costs to sell. The Company charges off the amount of any confirmed loan loss in the period when the loans, or portion of loans, are deemed uncollectible. Smaller balance consumer TDR loans are reviewed for performance to determine when a charge-off is appropriate.
Impaired Loans
A loan is considered impaired when, based on current information and events, it is probable that the Company will be unable to collect the scheduled payments of principal or interest when due according to the contractual terms of the loan agreement. Factors considered by management in determining impairment include payment status, collateral value, and the probability of collecting scheduled principal and interest payments when due. Loans that experience insignificant payment delays and payment shortfalls generally are not classified as impaired. Management determines the significance of payment delays and payment shortfalls on a case-by-case basis, taking into consideration all of the circumstances surrounding the loan and the borrower, including the length of the delay, the reasons for the delay, the borrower’s prior payment record, and the amount of the shortfall in relation to the principal and interest owed.



The tables below set forth information regarding the Company’s impaired loans by loan portfolio at the dates indicated:
 
June 30, 2016
 
Recorded
Investment
 
Unpaid
Principal
Balance
 
Related
Allowance
 
(Dollars in thousands)
With no related allowance recorded
 
 
 
 
 
Commercial and industrial
$
2,201

 
$
2,572

 
$

Commercial real estate
12,093

 
13,272

 

Small business
684

 
777

 

Residential real estate
4,283

 
4,601

 

Home equity
4,504

 
4,626

 

Other consumer
135

 
135

 

Subtotal
23,900

 
25,983

 

With an allowance recorded
 
 
 
 
 
Commercial and industrial
$
2,430

 
$
2,579

 
$
255

Commercial real estate
6,682

 
6,766

 
791

Small business
393

 
415

 
3

Residential real estate
10,359

 
11,338

 
1,188

Home equity
1,260

 
1,468

 
228

Other consumer
349

 
368

 
27

Subtotal
21,473

 
22,934

 
2,492

Total
$
45,373

 
$
48,917

 
$
2,492

 
December 31, 2015
 
Recorded
Investment
 
Unpaid
Principal
Balance
 
Related
Allowance
 
(Dollars in thousands)
With no related allowance recorded
 
 
 
 
 
Commercial and industrial
$
2,613

 
$
3,002

 
$

Commercial real estate
12,008

 
13,128

 

Commercial construction
304

 
305

 

Small business
527

 
618

 

Residential real estate
3,874

 
4,033

 

Home equity
4,893

 
5,005

 

Other consumer
184

 
185

 

Subtotal
24,403

 
26,276

 

With an allowance recorded
 
 
 
 
 
Commercial and industrial
$
2,534

 
$
2,648

 
$
183

Commercial real estate
10,978

 
11,047

 
204

Small business
494

 
523

 
4

Residential real estate
11,531

 
12,652

 
1,278

Home equity
1,096

 
1,287

 
238

Other consumer
374

 
389

 
23

Subtotal
27,007

 
28,546

 
1,930

Total
$
51,410

 
$
54,822

 
$
1,930


The following tables set forth information regarding interest income recognized on impaired loans, by portfolio, for the periods indicated:

 
Three Months Ended
 
Six Months Ended
 
June 30, 2016
 
June 30, 2016
 
Average
Recorded
Investment
 
Interest
Income
Recognized
 
Average
Recorded
Investment
 
Interest
Income
Recognized
 
(Dollars in thousands)
With no related allowance recorded
 
 
 
 
 
 
 
Commercial and industrial
$
2,349

 
$
15

 
$
2,415

 
$
30

Commercial real estate
12,205

 
103

 
12,327

 
207

Small business
677

 
5

 
691

 
11

Residential real estate
4,315

 
51

 
4,331

 
101

Home equity
4,537

 
46

 
4,567

 
93

Other consumer
138

 
3

 
142

 
5

Subtotal
24,221

 
223

 
24,473

 
447

With an allowance recorded
 
 
 
 
 
 
 
Commercial and industrial
$
2,458

 
$
6

 
$
2,487

 
$
12

Commercial real estate
6,716

 
51

 
6,744

 
102

Small business
401

 
6

 
410

 
13

Residential real estate
10,394

 
91

 
10,424

 
184

Home equity
1,311

 
13

 
1,316

 
23

Other consumer
357

 
2

 
362

 
4

Subtotal
21,637

 
169

 
21,743

 
338

Total
$
45,858

 
$
392

 
$
46,216

 
$
785



 
Three Months Ended
 
Six Months Ended
 
June 30, 2015
 
June 30, 2015
 
Average
Recorded
Investment
 
Interest
Income
Recognized
 
Average
Recorded
Investment
 
Interest
Income
Recognized
 
(Dollars in thousands)
With no related allowance recorded
 
 
 
 
 
 
 
Commercial and industrial
$
2,842

 
$
40

 
$
2,927

 
$
81

Commercial real estate
14,467

 
227

 
15,044

 
471

Commercial construction
310

 
3

 
311

 
7

Small business
459

 
6

 
471

 
13

Residential real estate
3,385

 
40

 
3,403

 
79

Home equity
4,585

 
51

 
4,613

 
102

Other consumer
1,204

 
6

 
1,074

 
11

Subtotal
27,252

 
373

 
27,843

 
764

With an allowance recorded
 
 
 
 
 
 
 
Commercial and industrial
$
2,712

 
$
31

 
$
2,749

 
$
62

Commercial real estate
15,231

 
204

 
15,292

 
406

Small business
442

 
7

 
453

 
15

Residential real estate
11,608

 
128

 
11,662

 
295

Home equity
1,336

 
16

 
1,345

 
31

Other consumer
472

 
5

 
490

 
9

Subtotal
31,801

 
391

 
31,991

 
818

Total
$
59,053

 
$
764

 
$
59,834

 
$
1,582



Purchased Credit Impaired Loans

Certain loans acquired by the Company may have shown evidence of deterioration of credit quality since origination and it was therefore deemed unlikely that the Company would be able to collect all contractually required payments. As such, these loans were deemed to be PCI loans and the carrying value and prospective income recognition are predicated upon future cash flows expected to be collected. The following table displays certain information pertaining to PCI loans at the dates indicated:
 
June 30, 2016
 
December 31, 2015
 
(Dollars in thousands)
Outstanding balance
$
22,293

 
$
23,199

Carrying amount
$
20,001

 
$
20,595



The following table summarizes activity in the accretable yield for the PCI loan portfolio:
 
Three Months Ended June 30
Six Months Ended June 30
 
2016
 
2015
2016
 
2015
 
(Dollars in thousands)
Beginning balance
$
2,779

 
$
2,628

$
2,827

 
$
2,974

Acquisition

 


 
319

Accretion
(420
)
 
(583
)
(829
)
 
(1,546
)
Other change in expected cash flows (1)
234

 
481

531

 
700

Reclassification from nonaccretable difference for loans which have paid off (2)
32

 
1

96

 
80

Ending balance
$
2,625

 
$
2,527

$
2,625

 
$
2,527



(1) Represents changes in cash flows expected to be collected and resulting in increased interest income as a prospective yield adjustment over the remaining life of the loan(s).
(2) Results in increased interest income during the period in which the loan paid off at amount greater than originally expected.