XML 53 R37.htm IDEA: XBRL DOCUMENT v3.3.1.900
Loans and the Allowance for Loan and Lease Losses (Tables)
12 Months Ended
Dec. 31, 2015
Receivables [Abstract]  
Schedule of Accounts, Notes, Loans and Financing Receivable [Table Text Block]

The following table sets forth the composition of the Company’s loan portfolio segments, including net deferred fees and costs, at December 31, 2015 and 2014, respectively:

    2015   2014
    (in thousands)
Commercial   $ 570,116   $ 499,816
Commercial real estate     1,966,696     1,634,510
Commercial construction     328,838     167,359
Residential real estate     233,690     234,967
Consumer     2,454     2,879
       Gross loans     3,101,794     2,539,531
Net deferred loan (fees) costs     (2,787)     (890)
       Total loans receivable   $       3,099,007   $       2,538,641
Loans and Leases Receivable Purchase Credit Impaired Loans [Table Text Block]

The carrying amount of those loans is as follows at December 31, 2015 and December 31, 2014.

    2015   2014
    (in thousands)
Commercial   $      7,078   $      7,199
Commercial real estate     1,775     1,816
Commercial construction     -     -
Residential real estate     328     806
Consumer     -     -
      Total carrying amount   $ 9,181   $ 9,821
Loans and Leases Receivable Purchased Loans [Table Text Block]

The accretable yield, or income expected to be collected, on the purchased credit impaired loans above is as follows at December 31, 2015 and December 31, 2014.

    2015   2014
    (in thousands)
Balance at beginning of period   $ 4,805   $ 5,013
New loans purchased     -     -
Accretion of income     (1,206)     (142)
Reclassifications from nonaccretable difference     -     -
Disposals     -     (66)
      Balance at end of period   $        3,599   $        4,805
Schedule of Financing Receivables, Non Accrual Status [Table Text Block]

The following table presents nonaccrual loans by class of loans:

Loans Receivable on Nonaccrual Status        
         
    2015   2014
    (in thousands)
Commercial   $ 6,586   $ 616
Commercial real estate     9,112     8,197
Commercial construction     1,479     -
Residential real estate     3,559     2,796
      Total loans receivable on nonaccrual status   $        20,736   $        11,609
Financing Receivable Credit Quality Indicators [Table Text Block]

The following table presents information about the loan credit quality by loan segment at December 31, 2015 and 2014:

Credit Quality Indicators

    December 31, 2015
          Special                  
    Pass   Mention   Substandard   Doubtful   Total
    (in thousands)
Commercial   $ 462,358   $ 11,760   $ 95,998   $ -   $ 570,116
Commercial real estate     1,919,041     18,990     28,426     239     1,966,696
Commercial construction     326,697     662     1,479     -     328,838
Residential real estate     229,426     -     4,264     -     233,690
Consumer     2,368     -     86     -     2,454
Total loans   $ 2,939,890   $ 31,412   $             130,253   $             239   $       3,101,794
 
    December 31, 2014
          Special                  
    Pass   Mention   Substandard   Doubtful   Total
    (in thousands)
Commercial   $ 481,927   $ 3,686   $ 14,203   $ -   $ 499,816
Commercial real estate           1,596,317           14,140     23,764     289     1,634,510
Commercial construction     165,880     1,479     -     -     167,359
Residential real estate     230,772     -     4,195     -     234,967
Consumer     2,778     -     101     -     2,879
Total loans   $ 2,477,674   $ 19,305   $ 42,263   $ 289   $ 2,539,531
Impaired Financing Receivables [Table Text Block]

The following table provides an analysis of the impaired loans by segment at December 31, 2015 and 2014:

    December 31, 2015
    (dollars in thousands)
          Unpaid         Average   Interest
    Recorded   Principal   Related   Recorded   Income
No Related Allowance Recorded   Investment   Balance   Allowance   Investment   Recognized
Commercial   $ 610   $ 645   $     $ 686   $ -
Commercial real estate     15,517     16,512           6,363     60
Commercial construction     2,149     2,141           1,535     -
Residential real estate     3,954     4,329           3,322     10
Consumer     87     86           96     5
Total   $ 22,318   $ 23,173   $     $ 12,002   $ 75
 
          Unpaid         Average   Interest
    Recorded   Principal   Related   Recorded   Income
With An Allowance Recorded   Investment   Balance   Allowance   Investment   Recognized
Commercial   $      84,787   $        84,449   $       6,725   $        55,445   $       1,895
Total                              
Commercial   $ 85,397   $ 85,094   $ 6,725   $ 55,131   $ 1,895
Commercial real estate     15,517     16,512     -     6,363     60
Commercial construction     2,149     2,141     -     1,535      
Residential real estate     3,952     4,329     -     3,322     10
Consumer     87     86     -     96     5
Total   $ 107,104   $ 108,142   $ 6,725   $ 67,447   $ 1,970
 
    December 31, 2014
    (dollars in thousands)
          Unpaid         Average   Interest
    Recorded   Principal   Related   Recorded   Income
No Related Allowance Recorded   Investment   Balance   Allowance   Investment   Recognized
Commercial   $ 481   $ 527   $ -   $ 494   $ -
Commercial real estate     5,890     6,857     -     6,276     129
Residential real estate     3,072     3,406     -     3,170     41
Consumer     109     101     -     107     -
Total   $ 9,552   $ 10,891   $ -   $ 10,047   $ 170
 
          Unpaid         Average   Interest
    Recorded   Principal   Related   Recorded   Income
With An Allowance Recorded   Investment   Balance   Allowance   Investment   Recognized
Commercial   $ 387   $ 389   $ 111   $ 389   $ -
Commercial real estate     3,520     3,520     150     3,584     171
Total   $ 3,907   $ 3,909   $ 261   $ 3,973   $ 171
Total                              
Commercial   $ 868   $ 917   $ 111   $ 883   $ -
Commercial real estate     9,410     10,107     150     9,860     300
Residential real estate     3,072     3,406     -     3,170     41
Consumer     109     101     -     106     -
Total   $ 13,459   $ 14,531   $ 261   $ 14,019   $ 342



    December 31, 2013
    (dollars in thousands)
          Unpaid         Average   Interest
    Recorded   Principal   Related   Recorded   Income
No Related Allowance Recorded   Investment   Balance   Allowance   Investment   Recognized
Commercial   $ 449   $ 449   $ -   $ 494   $ 25
Commercial real estate     10,482     10,783     -     10,658     496
Residential real estate     1,858     2,000     -     1,892     94
Consumer     120     120     -     128     6
Total   $ 12,909   $ 13,352   $ -   $ 13,172   $ 621
 
          Unpaid         Average   Interest
    Recorded   Principal   Related   Recorded   Income
With An Allowance Recorded   Investment   Balance   Allowance   Investment   Recognized
Commercial   $ 672   $ 672   $ 300   $ 687   $ 43
Commercial real estate     4,344     4,344     115     4,359     200
Total   $ 5,016   $ 5,016   $ 415   $ 5,046   $ 243
 
Total                              
Commercial   $ 1,121   $ 1,121   $ 300   $ 1,181   $ 68
Commercial real estate     14,826     15,127     115     15,017     696
Residential real estate     1,858     2,000     -     1,892     94
Consumer     120     120     -     128     6
Total (including related                              
       allowance)   $ 17,925   $ 18,368   $ 415   $ 18,218   $ 864
Past Due Financing Receivables [Table Text Block]

The following table provides an analysis of the aging of the loans by segment, excluding net deferred costs that are past due at December 31, 2015 and December 31, 2014 by class:

Aging Analysis

    December 31, 2015
                                        Loans
                                        Receivable > 90
                90 Days or                     Days Past Due
    30-59 Days   60-89 Days   Greater Past   Total Past         Total Loans   and
    Past Due   Past Due   Due   Due   Current   Receivable   Accruing
    (in thousands)
Commercial   $ 6,887   $ 3,505   $ 6,865   $ 17,257   $ 552,859   $ 570,116   $ -
Commercial                                          
real estate     1,998     988     9,561     12,547     1,954,149     1,966,696     -
Commercial                                          
construction     -     -     1,479     1,479     327,359     328,838     -
Residential                                          
real estate     -     -     2,122     2,122     231,568     233,690     -
Consumer     4     9     -     13     2,441     2,454     -
       Total   $            8,889   $            4,502   $            20,027   $            33,418   $            3,068,376   $            3,101,794   $ -
     
Aging Analysis
     
    December 31, 2014
                                        Loans
                                        Receivable > 90
                90 Days or                     Days Past Due
    30-59 Days   60-89 Days   Greater Past   Total Past         Total Loans   and
    Past Due   Past Due   Due   Due   Current   Receivable   Accruing
    (in thousands)
Commercial   $ 6,060   $ -   $ 662   $ 6,722   $ 493,094   $ 499,816   $ 45
Commercial                                          
real estate     4,937     638     5,961     11,536     1,622,974     1,634,510     609
Commercial                                          
construction     -     -     -     -     167,359     167,359     -
Residential                                          
real estate     1,821     210     3,200     5,231     229,736     234,967     557
Consumer     30     1     -     31     2,848     2,879     -
       Total   $ 12,848   $ 849   $ 9,823   $ 23,520   $ 2,516,011   $ 2,539,531   $ 1,211
Schedule of Recorded Investment in Financing Receivables [Table Text Block]

The following table details the amount of loans that are evaluated individually, and collectively, for impairment (excluding net deferred costs), acquired with deteriorated quality, and the related portion of the allowance for loan and lease loss that is allocated to each loan portfolio class:

    December 31, 2015
          Commercial   Commercial   Residential                  
    Commercial   real estate   construction   real estate   Consumer   Unallocated   Total
    (in thousands)
Allowance for loan and lease losses:                                          
           Individually evaluated for impairment   $ 6,725   $ -   $ -   $ -   $ -   $ -   $ 6,725
           Collectively evaluated for impairment     4,224     10,926     3,253     976     4     464     19,847
      Acquired with deteriorated credit quality     -     -     -     -     -     -     -
                Total   $      10,949   $      10,926   $       3,253   $     976   $ 4   $ 464   $       26,572
 
Gross loans                                          
           Individually evaluated for impairment     85,397     15,517     2,149     3,954     87     -     107,104
           Collectively evaluated for impairment     477,641     1,949,404     326,689     229,408     2,367     -     2,985,509
      Acquired with deteriorated credit quality     7,078     1,775     -     328     -     -     9,181
                Total     570,116     1,966,696     328,838     233,690     2,454     -     3,101,794
 

 The tables above include approximately $867 million of acquired loans as of December 31, 2015 reported as collectively evaluated for impairment, of which $672 million were included in the commercial real estate loan segment.  

 
    December 31, 2014
          Commercial   Commercial   Residential                  
    Commercial   real estate   construction   real estate   Consumer   Unallocated   Total
    (in thousands)
Allowance for loan and lease losses:                                          
           Individually evaluated for impairment   $ 111   $ 151   $ -   $ -   $ -   $ -   $ 262
           Collectively evaluated for impairment     2,972     7,648     1,239     1,113     7     919     13,898
      Acquired with deteriorated credit quality     -     -     -     -     -     -     -
                Total   $ 3,083   $ 7,799   $ 1,239   $ 1,113   $ 7   $ 919   $ 14,160
 
Gross loans                                          
           Individually evaluated for impairment   $ 868   $ 9,410   $ -   $ 3,072   $ 109   $ -   $ 13,459
           Collectively evaluated for impairment     491,749     1,623,284     167,359     231,089     2,770     -     2,516,251
      Acquired with deteriorated credit quality     7,199     1,816     -     806     -     -     9,821
                Total   $ 499,816   $ 1,634,510   $ 167,359   $ 234,967   $ 2,879   $ -   $ 2,539,531
Allowance for Credit Losses on Financing Receivables [Table Text Block]

A summary of the activity in the allowance for loan and lease losses is as follows:

    Year Ended December 31, 2015
    (dollars in thousands)
          Commercial   Commercial   Residential                  
    Commercial   real estate   construction   real estate   Consumer   Unallocated   Total
Balance at January 1, 2015   $ 3,083   $ 7,799   $ 1,239   $ 1,113   $ 7   $ 919   $ 14,160
Loans charged-off     (101)     (406)     -     -     (31)     -     (538)
Recoveries     13     327     -     2     3     -     345
Provision for loan and lease losses     7,954     3,206     2,014     (139)     25     (455)     12,605
Balance at December 31, 2015   $ 10,949   $ 10,926   $ 3,253   $ 976   $ 4   $ 464   $ 26,572
 
    Year Ended December 31, 2014
    (dollars in thousands)
          Commercial   Commercial   Residential                  
    Commercial   real estate   construction   real estate   Consumer   Unallocated   Total
Balance at January 1, 2014   $ 1,698   $ 5,746   $ 362   $ 990   $ 146   $ 1,391   $ 10,333
Loans charged-off     (379)     (398)     -     (159)     -     -     (936)
Recoveries     50     -     -     19     11     -     80
Provision for loan and lease losses     1,714     2,451     877     263     (150)     (472)     4,683
Balance at December 31, 2014   $ 3,083   $ 7,799   $ 1,239   $ 1,113   $ 7   $ 919   $ 14,160
 
    Year Ended December 31, 2013
    (dollars in thousands)
          Commercial   Commercial   Residential                  
    Commercial   real estate   construction   real estate   Consumer   Unallocated   Total
Balance at January 1, 2013   $        2,424   $         5,323   $         313   $         1,532   $       113   $          532   $      10,237
Loans charged-off     (6)     (126)     -     (175)     (22)     -     (329)
Recoveries     41     28     -     -     6     -     75
Provision for loan and lease losses     (761)     521     49     (367)     49     859     350
Balance at December 31, 2013   $ 1,698   $ 5,746   $ 362   $ 990   $ 146   $ 1,391   $ 10,333
Schedule of Debtor Troubled Debt Restructuring, Current Period [Table Text Block]

The following table presents loans by class modified as troubled debt restructurings that occurred during the year ended December 31, 2015 (dollars in thousands):

        Pre-Modification   Post-Modification
        Outstanding   Outstanding
    Number of   Recorded   Recorded
    Loans   Investment   Investment
Troubled debt restructurings:                
       Commercial   48   $ 78,466   $ 78,466
       Commercial real estate   3     5,049     5,049
       Commercial construction   1     661     661
       Residential real estate   1     110     110
       Consumer   1     4     4
 
                     Total   54   $ 84,290   $ 84,290


The following table presents loans by segment modified as troubled debt restructurings that occurred during the year ended December 31, 2014 (dollars in thousands):

        Pre-Modification   Post-Modification
        Outstanding   Outstanding
    Number of   Recorded   Recorded
    Loans   Investment   Investment
Troubled debt restructurings:                
       Commercial   1   $ 672   $ 289
       Commercial real estate   -     -     -
       Commercial construction   -     -     -
       Residential real estate   2     275     272
 
              Total   3   $ 947   $ 561