XML 40 R28.htm IDEA: XBRL DOCUMENT v3.5.0.2
Loans and the Allowance for Loan and Lease Losses (Tables)
6 Months Ended
Jun. 30, 2016
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, including net deferred loan fees, at June 30, 2016 and December 31, 2015:

 

            December 31,
    June 30, 2016   2015
    (in thousands)
Commercial   $      630,425     $      570,116  
Commercial real estate     2,071,769       1,966,696  
Commercial construction     443,277       328,838  
Residential real estate     230,497       233,690  
Consumer     1,976       2,454  
       Gross loans     3,377,944       3,101,794  
Net deferred loan fees     (2,324 )     (2,787 )
       Total loans receivable   $ 3,375,620     $ 3,099,007  
Loans and Leases Receivable Purchase Credit Impaired Loans [Table Text Block]

The carrying amount of those loans is as follows at June 30, 2016 and December 31, 2015.

 

    June 30,   December 31,
    2016   2015
    (in thousands)
Commercial   $           7,028   $      7,078
Commercial real estate     1,030     1,775
Residential real estate     -     328
       Total carrying amount   $ 8,058   $ 9,181
Loans and Leases Receivable Purchased Loans [Table Text Block]

The accretable yield, or income expected to be collected, on the purchased loans disclosed above for the three and six months ended June 30, 2016 is as follows (in thousands):

 

    Three Months   Three Months
    Ended June   Ended June
    30, 2016   30, 2015
Beginning balance   $               3,416     $              4,250  
New loans purchased     -       -  
Accretion of income     (183 )     (237 )
Reclassification from nonaccretable differences     -       -  
Disposals     -       -  
Ending balance   $ 3,233     $ 4,013  
    Six Months   Six Months
    Ended June   Ended June
    30, 2016   30, 2015
Beginning balance   $          3,599     $          4,467  
New loans purchased     -       -  
Accretion of income     (366 )     (454 )
Reclassification from nonaccretable differences     -       -  
Disposals     -       -  
Ending balance   $ 3,233     $ 4,013  
                             
Schedule of Financing Receivables, Non Accrual Status [Table Text Block]

The following table presents information about the recorded investment in loan receivables on nonaccrual status by segment at June 30, 2016 and December 31, 2015:

 

Loans Receivable on Nonaccrual Status

 

    June 30,   December 31,
    2016   2015
    (in thousands)
Commercial   $      9,480   $ 6,586
Commercial real estate     9,478     9,112
Commercial construction     -     1,479
Residential real estate     2,953     3,559
       Total loans receivable on nonaccrual status   $ 21,911   $ 20,736
Financing Receivable Credit Quality Indicators [Table Text Block]

The following table presents information, excluding net deferred loan fees, about the Company’s loan credit quality at June 30, 2016 and December 31, 2015:

 

    June 30, 2016
          Special                  
    Pass   Mention   Substandard   Doubtful   Total
    (in thousands)
Commercial   $      517,271   $      7,812   $      105,342   $      -   $      630,425
Commercial real estate     2,015,082     27,230     29,457     -     2,071,769
Commercial construction     443,277     -     -     -     443,277
Residential real estate     227,173     -     3,324     -     230,497
Consumer     1,900     -     76     -     1,976
 
       Total loans   $ 3,204,703   $ 35,042   $ 138,199   $ -   $ 3,377,944
 
    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
Impaired Financing Receivables [Table Text Block]

The following table provides an analysis of the impaired loans, by loan segment, at June 30, 2016 and December 31, 2015:

 

    June 30, 2016  
          Unpaid        
    Recorded   Principal   Related  
    Investment   Balance   Allowance  
No related allowance recorded (in thousands)  
Commercial   $      2,313   $      2,692        
Commercial real estate     16,233     16,200        
Commercial construction     1,053     1,049        
Residential real estate     3,324     3,730        
Consumer     76     76        
       Total   $ 22,999   $ 23,747        
   
With an allowance recorded                    
Commercial   $ 96,901   $ 96,664   $      9,576  
Commercial real estate     153     153     98  
       Total   $ 97,504   $ 96,817   $ 9,674  
   
Total                    
Commercial   $ 99,214   $ 99,356   $ 9,576  
Commercial real estate     16,386     16,353     98  
Commercial construction     1,053     1,049     -  
Residential real estate     3,324     3,730     -  
Consumer     76     76     -  
       Total   $ 120,053   $ 120,564   $ 9,674  
   
    December 31, 2015  
          Unpaid        
    Recorded   Principal   Related  
    Investment   Balance   Allowance  
                     
No related allowance recorded (in thousands)
Commercial   $ 610   $ 645        
Commercial real estate     15,517     16,512        
Commercial construction     2,149     2,141        
Residential real estate     3,954     4,329        
Consumer     87     86        
       Total   $ 22,317   $ 23,713        
   
With an allowance recorded                    
Commercial   $ 84,787   $ 84,449   $ 6,725  
   
Total                    
Commercial   $ 85,397   $ 85,094   $ 6,725  
Commercial real estate     15,517     16,512     -  
Commercial construction     2,149     2,141     -  
Residential real estate     3,954     4,329     -  
Consumer     87     86     -  
       Total   $ 107,104   $ 108,162   $ 6,725  
Schedule of Average Balance and Interest Income Recognized on Impaired Loans [Table Text Block]

The following table provides an analysis related to the average recorded investment and interest income recognized on impaired loans by segment as of and for the three and six months ended June 30, 2016 and 2015 (in thousands):

 

    Three Months Ended June 30,   Six Months Ended June 30,
    2016   2015   2016   2015  
    Average   Interest   Average   Interest   Average   Interest   Average   Interest
    Recorded   Income   Recorded   Income   Recorded   Income   Recorded   Income
    Investment   Recognized   Investment   Recognized   Investment   Recognized   Investment   Recognized
Impaired loans with no                                                
related allowance                                                
recorded:                                                
 
Commercial   $      2,370   $      20   $      76,744   $      484   $      2,337   $      20   $      37,855   $      484
Commercial real estate     16,072     27     3,898     13     15,623     53     3,935     32
Commercial                                                
construction     1,426     16     -     -     1,911     33     -     -
Residential real estate     3,947     5     3,481     2     4,021     10     3,512     4
Consumer     79     1     102     2     82     2     105     2
Total   $ 23,894   $ 69   $ 84,225   $ 501   $ 23,974   $ 118   $ 45,407   $ 522
 
Impaired loans with an                                                
allowance recorded:                                                
 
Commercial   $ 93,260   $ 784   $ 1,559   $ -   $ 88,691   $ 1,522   $ 1,569   $ -
Commercial real estate     153     -     4,298     -     153     -     4,268     -
Total   $ 93,413   $ 784   $ 5,857   $ -   $ 88,844   $ 1,522   $ 5,837   $ -
 
Total impaired loans:                                                
 
Commercial   $ 95,630   $ 804   $ 78,303   $ 484   $ 91,028   $ 1,542   $ 39,424   $ 484
Commercial real estate     16,225     27     8,196     13     15,776     53     8,203     32
Commercial                                                
construction     1,426     16     -     -     1,911     33     -     -
Residential mortgage     3,947     5     3,481     2     4,021     10     3,512     4
Consumer     79     1     102     2     82     2     105     2
Total   $ 117,307   $ 853   $ 90,082   $ 501   $ 112,818   $ 1,640   $ 51,244   $ 522
Past Due Financing Receivables [Table Text Block]

The following table provides an analysis of the aging of gross loans that are past due at June 30, 2016 and December 31, 2015 by segment:

 

Aging Analysis

 

    June 30, 2016
                                        Loans
                                        Receivable 90
                90 Days or                     Days or Greater
    30-59 Days   60-89 Days   Greater Past   Total Past         Total Loans   Past Due and
    Past Due   Past Due   Due   Due   Current   Receivable   Accruing
    (in thousands)
Commercial   $      375   $      1,726   $      8,677   $      10,778   $      619,647   $      630,425   $      -
Commercial real                                          
estate     150     1,729     9,327     11,206     2,060,563     2,071,769     -
Commercial                                          
construction     -     -     -     -     443,277     443,277     -
Residential real                                          
estate     609     802     2,100     3,511     226,986     230,497     -
Consumer     8     -     -     8     1,968     1,976      
       Total   $ 1,142   $ 4,257   $ 20,104   $ 25,503   $ 3,352,441   $ 3,377,944   $ -
 
    December 31, 2015
                                        Loans
                                        Receivable 90
                90 Days or                     Days or Greater
    30-59 Days   60-89 Days   Greater Past   Total Past         Total Loans   Past Due 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   $ -
Schedule of Recorded Investment in Financing Receivables [Table Text Block]

The following tables detail, at the period-end presented, the amount of gross loans that are evaluated individually, and collectively, for impairment, those acquired with deteriorated quality, and the related portion of the allowance for loan and lease losses that are allocated to each loan portfolio segment:

 

    June 30, 2016
          Commercial   Commercial   Residential                  
    Commercial   real estate   construction   real estate   Consumer   Unallocated   Total
    (in thousands)
Allowance for loan and lease losses                                          
Individually evaluated for impairment   $      9,674   $      -   $      -   $      -   $      -   $      -   9,674
Collectively evaluated for impairment     5,874     11,371     4,040     1,091     4     709     23,089
Acquired portfolio     -     -     -     -     -     -     -
Acquired with deteriorated credit quality     -     -     -     -     -     -     -
       Total   $ 15,548   $ 11,371   $ 4,040   $ 1,091   $ 4   $ 709   $ 32,763
 
Gross loans                                          
Individually evaluated for impairment   $ 99,214   $ 16,386   $ 1,053   $ 3,324   $ 76   $ -   $ 120,053
Collectively evaluated for impairment     464,080     1,406,028     434,402     144,204     1,268     -     2,449,982
Acquired portfolio     60,103     648,325     7,822     82,969     632     -     799,851
Acquired with deteriorated credit quality     7,028     1,030     -     -     -     -     8,058
       Total   $ 630,425   $ 2,071,769   $ 443,277   $ 230,497   $ 1,976   $ -   $ 3,377,944
 
    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 portfolio     -     -     -     -     -     -     -
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     395,424     1,269,140     315,785     136,633     1,649     -     2,118,631
Acquired portfolio     82,217     680,264     10,904     92,775     718           866,878
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
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:

 

    Three Months Ended June 30, 2016
            Commercial   Commercial   Residential                        
    Commercial   real estate   construction   real estate   Consumer   Unallocated   Total
    (in thousands)
Balance at March 31, 2016   $       13,097     $       10,941     $      3,617   $      1,074   $             4     $            341     $      29,074  
                                                     
Charge-offs     (72 )     -       -     -     (5 )     -       (77 )
                                                     
Recoveries     1       12       -     2     1       -       16  
                                                     
Provision     2,522       418       423     15     4       368       3,750  
                                                     
Balance at June 30, 2016   $ 15,548     $ 11,371     $ 4,040   $ 1,091   $ 4     $ 709     $ 32,763  
 
    Three Months Ended June 30, 2015
            Commercial   Commercial   Residential                        
    Commercial   real estate   construction   real estate   Consumer   Unallocated   Total
    (in thousands)
Balance at March 31, 2015   $ 3,927     $ 8,846     $ 1,518   $ 981   $ 4     $ 657     $ 15,933  
                                                     
Charge-offs     (55 )     (278 )     -     -     (1 )     -       (334 )
                                                     
Recoveries     3       327       -     -     1       -       331  
                                                     
Provision     758       300       427     180     3       (118 )     1,550  
                                                     
Balance at June 30, 2015   $ 4,633     $ 9,195     $ 1,945   $ 1,161   $ 7     $ 539     $ 17,480  
    Six Months Ended June 30, 2016
            Commercial   Commercial   Residential                        
    Commercial   real estate   construction   real estate   Consumer   Unallocated   Total
    (in thousands)
                                                                                     
Balance at December 31,                                                      
2015   $       10,949     $       10,926     $      3,253   $         976     $           4     $             464     $      26,572  
 
Charge-offs     (517 )     -       -     (67 )     (5 )     -       (589 )
 
Recoveries     2       25       -     2       1       -       30  
 
Provision     5,114       420       787     180       4       245       6,750  
 
Balance at June 30, 2016   $ 15,548     $ 11,371     $ 4,040   $ 1,091     $ 4     $ 709     $ 32,763  
 
    Six Months Ended June 30, 2015
            Commercial   Commercial   Residential                          
    Commercial   real estate   construction   real estate     Consumer   Unallocated   Total
    (in thousands)
Balance at December 31,                                                      
2014   $ 3,083     $ 7,799     $ 1,239   $ 1,113     $ 7     $ 919     $ 14,160  
 
Charge-offs     (100 )     (282 )     -     -       (13 )     -       (395 )
 
Recoveries     10       327       -     2       1       -       340  
 
Provision     1,640       1,351       706     46       12       (380 )     3,375  
 
Balance at June 30, 2015   $ 4,633     $ 9,195     $ 1,945   $ 1,161     $ 7     $ 539     $ 17,480  
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 six months ended June 30, 2016 (dollars in thousands):

 

        Pre-Modification   Post-Modification
        Outstanding   Outstanding
    Number of   Recorded   Recorded
    Loans   Investment   Investment
Troubled debt restructurings:                
       Commercial   12   $ 12,018   $ 12,018
       Commercial real estate   1     575     575
       Commercial construction   -     -     -
       Residential real estate   -     -     -
       Consumer   -     -     -
 
              Total   13   $ 12,593   $ 12,593

 

The following table presents loans by class modified as troubled debt restructurings that occurred during the six months ended June 30, 2015 (dollars in thousands):

 

        Pre-Modification   Post-Modification
        Outstanding   Outstanding
    Number of   Recorded   Recorded
    Loans   Investment   Investment
Troubled debt restructurings:                
       Commercial   47   $ 75,375   $ 75,375
       Commercial real estate   -     -     -
       Commercial construction   -     -     -
       Residential real estate   -     -     -
       Consumer   -     -     -
 
              Total   47   $ 75,375   $ 75,375