XML 40 R28.htm IDEA: XBRL DOCUMENT v3.5.0.2
Loans and the Allowance for Loan and Lease Losses (Tables)
9 Months Ended
Sep. 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 September 30, 2016 and December 31, 2015:

September 30, December 31,
2016       2015
  (in thousands)
Commercial $ 644,430 $ 570,116
Commercial real estate 2,100,804 1,966,696
Commercial construction 471,109     328,838
Residential real estate   229,401   233,690
Consumer 2,879 2,454
       Gross loans 3,448,623 3,101,794  
Net deferred loan fees (3,147 ) (2,787 )
       Total loans receivable $       3,445,476 $       3,099,007
Loans and Leases Receivable Purchase Credit Impaired Loans [Table Text Block]

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

September 30, December 31,
2016       2015
(in thousands)
Commercial $ 7,027 $ 7,078
Commercial real estate 1,002 1,775
Residential real estate   -   328
       Total carrying amount $ 8,029   $ 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 nine months ended September 30, 2016 is as follows (in thousands):

Three Months Three Months
Ended Ended
September       September
30, 2016 30, 2015
Beginning balance $               3,233     $               4,013  
New loans purchased   -   -  
Accretion of income   (185 )     (207 )
Reclassification from nonaccretable differences -     -
Disposals   -       -  
Ending balance $ 3,048 $ 3,806

Nine Months Nine Months
Ended Ended
      September       September
30, 2016 30, 2015
Beginning balance $             3,599 $             4,467
New loans purchased - -
Accretion of income (551 ) (661 )
Reclassification from nonaccretable differences - -
Disposals - -
Ending balance $ 3,048 $ 3,806
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 September 30, 2016 and December 31, 2015:

September 30, December 31,
2016       2015
(in thousands)
Commercial $ 5,982 $ 6,586
Commercial real estate 2,489   9,112
Commercial construction -   1,479
Residential real estate 3,022 3,559
       Total loans receivable on nonaccrual status $ 11,493 $ 20,736
Financing Receivable Credit Quality Indicators [Table Text Block]

The following table presents information, excluding loans held-for-sale and net deferred loan fees, about the Company’s loan credit quality at September 30, 2016 and December 31, 2015:

September 30, 2016
Special
      Pass       Mention       Substandard       Doubtful       Total
(in thousands)
Commercial $        531,599 $        2,787 $        110,044 $        - $        644,430
Commercial real estate 2,049,986 32,504 18,314 - 2,100,804
Commercial construction 469,735 1,374 - - 471,109
Residential real estate 226,012 -   3,389 - 229,401
Consumer 2,812 - 67 - 2,879
 
       Total loans $ 3,280,144 $ 36,665 $ 131,814 $ - $ 3,448,623
 
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 September 30, 2016 and December 31, 2015:

September 30, 2016
Unpaid
Recorded Principal Related
      Investment       Balance       Allowance
No related allowance recorded (in thousands)
Commercial $ 6,718 $ 7,025
Commercial real estate 9,166 9,182
Commercial construction 1,374 1,374
Residential real estate 3,389 3,823
Consumer 67 67
       Total $        20,714 $        21,471
 
With an allowance recorded
Commercial $ 95,964 $ 95,964 $        12,931
Commercial real estate 153 153 105
       Total $ 96,117 $ 96,117 $ 13,036
 
Total
Commercial $ 102,682 $ 103,989 $ 12,931
Commercial real estate 9,319 9,335 105
Commercial construction 1,374 1,374 -
Residential real estate 3,389 3,823 -
Consumer 67 67 -
       Total $ 116,831 $ 117,588 $ 13,036
 
 
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 nine months ended September 30, 2016 and 2015 (in thousands):

Three Months Ended September 30, Nine Months Ended September 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 $       6,704 $       66 $       712 $       - $       4,317 $       86 $       707 $       -
Commercial real estate 9,129 65 4,869 15 8,167 118 4,905 46
Commercial
construction 1,224 21 1,479 - 979 54 1,479 -
Residential real estate 3,271 5 3,221 7 3,247 15 3,251 12
Consumer 70 1 100 1 74 3 102 4
Total $ 20,398 $ 158 $ 10,381 23 $ 16,784 $ 276 $ 10,444 $ 62
 
Impaired loans with an
allowance recorded:
 
Commercial $ 91,393 $ 925 $ 79,732 $ 722 $ 85,620 $ 2,447 $ 45,747 $ 1,206
Commercial real estate 153 - - - 153 - - -
Total $ 91,5476 $ 925 $ 79,732 $ 722 $ 102,577 $ 2,447 $ 45,747 $ 1,206
 
Total impaired loans:
 
Commercial $ 98,097 $ 991 $ 80,444 $ 722 $ 89,937 $ 2,533 $ 46,454 $ 1,206
Commercial real estate 9,282 65 4,869 15 8,320 118 4,905 46
Commercial
construction 1,224 21 1,479 - 979 54 1,479 -
Residential real estate 3,271 5 3,221 7 3,247 15 3,251 12
Consumer 70 1 100 1 74 3 102 4
 
Total $ 111,944 $ 1,083 $ 90,113 $ 745 $ 102,557 $ 2,753 $ 56,191 $ 1,268
Past Due Financing Receivables [Table Text Block]

The following table provides an analysis of the aging of gross loans (excluding loans held-for-sale) that are past due at September 30, 2016 and December 31, 2015 by segment:

Aging Analysis

September 30, 2016
90 Days or Greater than 90 Days
30-59 Days 60-89 Days Greater Past Total Loans Past Due and Still
Past Due Past Due Due Total Current Receivable Accruing/Accreting
   (in thousands)
Commercial $      -    $      249    $      5,363    $      5,612    $      638,818    $      644,430    $      4,543
Commercial real
estate 461 1,600 2,385 4,446 2,096,358 2,100,804 654
Commercial
construction - - - - 471,109 471,109 -
Residential real
estate 505 924 1,778 3,207 226,194 229,401 -
Consumer 9 - - 9 2,870 2,879
       Total $ 975 $ 2,773 $ 9,526 $ 13,274 $ 3,435,349 $ 3,448,623 $ 5,197
 
 
December 31, 2015
90 Days or Greater than 90 Days
30-59 Days 60-89 Days Greater Past Total Loans Past Due and Still
Past Due Past Due Due Total Current Receivable Accruing/Accreting
(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 (excluding loans held-for-sale) 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:

September 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 $       12,931 $       105 $       - $       - $       - $       - $       13,036
Collectively evaluated for impairment 7,465 11,270 4,072 1,174 4 594 24,579
Acquired portfolio - - - - - - -
Acquired with deteriorated credit quality - - - - - - -
Total $ 20,396 $ 11,375 $ 4,072 $ 1,174 $ 4 $ 594 $ 37,615
 
Gross loans
Individually evaluated for impairment $ 102,682 $ 9,319 $ 1,374 $ 3,389 $ 67 $ - $ 116,831
Collectively evaluated for impairment 487,657 1,480,859 462,687 153,488 2,178 - 2,586,869
Acquired portfolio 47,064 609,624 7,048 72,524 634 - 736,894
Acquired with deteriorated credit quality 7,027 1,002 - - - - 8,029
Total $ 644,430 $ 2,100,804 $ 471,109 $ 229,401 $ 2,879 $ - $ 3,448,623
 
 
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 September 30, 2016
Commercial Commercial Residential
    Commercial       real estate     construction     real estate     Consumer     Unallocated     Total
(in thousands)
Balance at June 30, 2016 $       15,548 $        11,371 $      4,040 $         1,091 $             4 $            709 $      32,763
 
Charge-offs (1,878 ) - - (27 ) (5 ) - (1,910 )
 
Recoveries 1 10 - - 1 - 12
 
Provision 6,725 (6 ) 32 110 4 (115 ) 6,750
 
Balance at September 30,
2016 $ 20,396 $ 11,375 $ 4,072 $ 1,174 $ 4 $ 594 $ 37,615
 
 
Three Months Ended September 30, 2015
Commercial Commercial Residential
Commercial real estate construction real estate Consumer Unallocated Total
(in thousands)
Balance at June 30, 2015 $ 4,633 $ 9,195 $ 1,945 $ 1,161 $ 7 $ 539 $ 17,480
 
Charge-offs - (124 ) - - - - (124 )
 
Recoveries 2 - - - - - 2
 
Provision 2,488 1,203 701 (149 ) (3 ) (65 ) 4,175
 
Balance at September 30,
2015 $ 4,633 $ 9,195 $ 2,646 $ 1,012 $ 4 $ 474 $ 21,533

Nine Months Ended September 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 (2,396 ) - - (94 ) (10 ) - (2,500 )
 
Recoveries 2 35 - 3 3 - 43
 
Provision 11,841 414 819 289 7 130 13,500
 
Balance at September 30,
2016 $ 20,396 $ 11,375 $ 4,072 $ 1,174 $ 4 $ 594 $ 37,615
 
Nine Months Ended September 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 ) (406 ) - - (13 ) - (519 )
 
Recoveries 12 327 - 2 1 - 342
 
Provision 4,128 2,554 1,407 (103 ) 9 (445 ) 7,550
 
Balance at September 30,
2015 $ 7,123 $ 10,274 $ 2,646 $ 1,012 $ 4 $ 474 $ 21,533
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 nine months ended September 30, 2016 (dollars in thousands):

Pre-Modification Post-Modification
Outstanding Outstanding
Number of Recorded Recorded
      Loans       Investment       Investment
Troubled debt restructurings:
       Commercial 16 $        19,311 $        19,311
       Commercial real estate 2 581 581
       Commercial construction - - -
       Residential real estate - - -
       Consumer - - -
 
              Total 18 $ 19,892 $ 19,892

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

Pre-Modification Post-Modification
Outstanding Outstanding
Number of Recorded Recorded
       Loans       Investment       Investment
Troubled debt restructurings:
       Commercial 47 $        75,363 $        75,363
       Commercial real estate - - -
       Commercial construction - - -
       Residential real estate - - -
       Consumer - - -
 
              Total 47 $ 75,363 $ 75,363