XML 75 R36.htm IDEA: XBRL DOCUMENT v2.4.1.9
Note 5 - Loans and Allowance for Credit Losses (Tables)
12 Months Ended
Dec. 31, 2014
Receivables [Abstract]  
Schedule of Accounts, Notes, Loans and Financing Receivable [Table Text Block]
   

December 31, 2014

   

December 31, 2013

 

(dollars in thousands)

 

Amount

   

%

   

Amount

   

%

 

Commercial

  $ 916,226       21 %   $ 694,350       24 %

Income producing - commercial real estate

    1,703,172       40 %     1,119,800       38 %

Owner occupied - commercial real estate

    461,581       11 %     317,491       11 %

Real estate mortgage - residential

    148,018       3 %     90,418       3 %

Construction - commercial and residential

    793,432       18 %     574,167       19 %

Construction - C&I (owner occupied)

    58,032       1 %     34,659       1 %

Home equity

    122,536       3 %     110,242       4 %

Other consumer

    109,402       3 %     4,031       -  

Total loans

    4,312,399       100 %     2,945,158       100 %

Less: Allowance for Credit Losses

    (46,075 )             (40,921 )        

Net loans

  $ 4,266,324             $ 2,904,237          
Allowance for Credit Losses on Financing Receivables [Table Text Block]

(dollars in thousands)

 

Commercial

   

Income Producing Commercial Real Estate

   

Owner Occupied Commercial Real Estate

   

Real Estate Mortgage Residential

   

Construction Commercial and Residential

   

Home Equity

   

Other Consumer

   

Total

 

For the Year Ended December 31, 2014

                                                               

Allowance for credit losses:

                                                               

Balance at beginning of period

  $ 9,780     $ 10,359     $ 3,899     $ 944     $ 13,934     $ 1,871     $ 134     $ 40,921  

Loans charged-off

    (2,634 )     (121 )     (752 )     (138 )     (2,721 )     (379 )     (189 )     (6,934 )

Recoveries of loans previously charged-off

    977       42       7       -       83       10       90       1,209  

Net loans charged-off

    (1,657 )     (79 )     (745 )     (138 )     (2,638 )     (369 )     (99 )     (5,725 )

Provision for credit losses

    5,099       1,162       (200 )     453       4,329       (33 )     69       10,879  

Ending balance

  $ 13,222     $ 11,442     $ 2,954     $ 1,259     $ 15,625     $ 1,469     $ 104     $ 46,075  

For the Year Ended December 31, 2014

                                                               

Allowance for credit losses:

                                                               

Individually evaluated for impairment

  $ 5,334     $ 751     $ 577     $ -     $ 927     $ 430     $ 45     $ 8,064  

Collectively evaluated for impairment

    7,888       10,691       2,377       1,259       14,698       1,039       59       38,011  

Ending balance

  $ 13,222     $ 11,442     $ 2,954     $ 1,259     $ 15,625     $ 1,469     $ 104     $ 46,075  

(dollars in thousands)

 

Commercial

   

Income Producing Commercial Real Estate

   

Owner Occupied Commercial Real Estate

   

Real Estate Mortgage Residential

   

Construction Commercial and Residential

   

Home Equity

   

Other Consumer

   

Total

 

For the Year Ended December 31, 2013

                                                               

Allowance for credit losses:

                                                               

Balance at beginning of period

  $ 9,412     $ 9,148     $ 2,781     $ 659     $ 13,391     $ 1,730     $ 371     $ 37,492  

Loans charged-off

    (4,275 )     (602 )     -       -       (2,010 )     (89 )     (63 )     (7,039 )

Recoveries of loans previously charged-off

    161       -       -       -       688       11       6       866  

Net loans charged-off

    (4,114 )     (602 )     -       -       (1,322 )     (78 )     (57 )     (6,173 )

Provision for credit losses

    4,482       1,813       1,118       285       1,865       219       (180 )     9,602  

Ending balance

  $ 9,780     $ 10,359     $ 3,899     $ 944     $ 13,934     $ 1,871     $ 134     $ 40,921  

For the Year Ended December 31, 2013

                                                               

Allowance for credit losses:

                                                               

Individually evaluated for impairment

  $ 1,323     $ 1,098     $ 1,853     $ 27     $ 1,625     $ 526     $ 68     $ 6,520  

Collectively evaluated for impairment

    8,457       9,261       2,046       917       12,309       1,345       66       34,401  

Ending balance

  $ 9,780     $ 10,359     $ 3,899     $ 944     $ 13,934     $ 1,871     $ 134     $ 40,921  
Schedule Of Recorded Investment In Loans [Table Text Block]

(dollars in thousands)

 

Commercial

   

Income Producing Commercial Real Estate

   

Owner Occupied Commercial Real Estate

   

Real Estate Mortgage Residential

   

Construction Commercial and Residential

   

Home Equity

   

Other Consumer

   

Total

 
                                                                 

December 31, 2014

                                                               

Recorded investment in loans:

                                                               

Individually evaluated for impairment

  $ 17,612     $ 5,109     $ 6,891     $ -     $ 14,241     $ 1,398     $ 59     $ 45,310  

Collectively evaluated for impairment

    898,614       1,698,063       454,690       148,018       837,223       121,138       109,343       4,267,089  

Ending balance

  $ 916,226     $ 1,703,172     $ 461,581     $ 148,018     $ 851,464     $ 122,536     $ 109,402     $ 4,312,399  
                                                                 

December 31, 2013

                                                               

Recorded investment in loans:

                                                               

Individually evaluated for impairment

  $ 9,614     $ 2,682     $ 7,574     $ 113     $ 13,862     $ 682     $ 70     $ 34,597  

Collectively evaluated for impairment

    684,736       1,117,118       309,917       90,305       594,964       109,560       3,961       2,910,561  

Ending balance

  $ 694,350     $ 1,119,800     $ 317,491     $ 90,418     $ 608,826     $ 110,242     $ 4,031     $ 2,945,158  
Financing Receivable Credit Quality Indicators [Table Text Block]

(dollars in thousands)

 

Pass

   

Watch and Special Mention

   

Substandard

   

Doubtful

   

Total Loans

 
                                         

December 31, 2014

                                       

Commercial

  $ 875,102     $ 23,512     $ 17,612     $ -     $ 916,226  

Income producing - commercial real estate

    1,679,101       18,962       5,109       -       1,703,172  

Owner occupied - commercial real estate

    445,013       9,677       6,891       -       461,581  

Real estate mortgage – residential

    147,262       756       -       -       148,018  

Construction - commercial and residential

    827,503       9,720       14,241       -       851,464  

Home equity

    119,420       1,718       1,398       -       122,536  

Other consumer

    109,343       -       59       -       109,402  

Total

  $ 4,202,744     $ 64,345     $ 45,310     $ -     $ 4,312,399  
                                         

December 31, 2013

                                       

Commercial

  $ 655,409     $ 29,327     $ 9,614     $ -     $ 694,350  

Income producing - commercial real estate

    1,095,285       21,833       2,682       -       1,119,800  

Owner occupied - commercial real estate

    294,337       15,580       7,574       -       317,491  

Real estate mortgage – residential

    89,501       804       113       -       90,418  

Construction - commercial and residential

    575,321       19,643       13,862       -       608,826  

Home equity

    107,415       2,145       682       -       110,242  

Other consumer

    3,961       -       70       -       4,031  

Total

  $ 2,821,229     $ 89,332     $ 34,597     $ -     $ 2,945,158  
Schedule of Financing Receivables, Non Accrual Status [Table Text Block]

(dollars in thousands)

 

December 31, 2014

   

December 31, 2013

 
                 

Commercial

  $ 12,975     $ 6,779  

Income producing - commercial real estate

    2,645       2,525  

Owner occupied - commercial real estate

    1,324       5,452  

Real estate mortgage - residential

    346       887  

Construction - commercial and residential

    3,697       8,366  

Home equity

    1,398       623  

Other consumer

    58       70  

Total nonaccrual loans (1)(2)

  $ 22,443     $ 24,702  
Past Due Financing Receivables [Table Text Block]

(dollars in thousands)

 

Loans 30-59 Days Past Due

   

Loans 60-89 Days Past Due

   

Loans 90 Days or More Past Due

   

Total Past Due Loans

   

Current Loans

   

Total Recorded Investment in Loans

 
                                                 

December 31, 2014

                                               

Commercial

  $ 1,505     $ 4,032     $ 12,975     $ 18,512     $ 897,714     $ 916,226  

Income producing - commercial real estate

    1,825       5,376       2,645       9,846       1,693,326       1,703,172  

Owner occupied - commercial real estate

    1,089       214       1,324       2,627       458,954       461,581  

Real estate mortgage – residential

    -       -       346       346       147,672       148,018  

Construction - commercial and residential

    -       -       3,697       3,697       847,767       851,464  

Home equity

    -       1,365       1,398       2,763       119,773       122,536  

Other consumer

    284       81       58       423       108,979       109,402  

Total

  $ 4,703     $ 11,068     $ 22,443     $ 38,214     $ 4,274,182     $ 4,312,399  
                                                 

December 31, 2013

                                               

Commercial

  $ 1,698     $ 11,146     $ 6,779     $ 19,623     $ 674,727     $ 694,350  

Income producing - commercial real estate

    818       -       2,525       3,343       1,116,457       1,119,800  

Owner occupied - commercial real estate

    360       2,121       5,452       7,933       309,558       317,491  

Real estate mortgage – residential

    -       -       887       887       89,531       90,418  

Construction - commercial and residential

    -       -       8,366       8,366       600,460       608,826  

Home equity

    626       359       623       1,608       108,634       110,242  

Other consumer

    -       15       70       85       3,946       4,031  

Total

  $ 3,502     $ 13,641     $ 24,702     $ 41,845     $ 2,903,313     $ 2,945,158  
Impaired Financing Receivables [Table Text Block]
   

Unpaid Contractual

   

Recorded Investment

   

Recorded Investment

   

Total

           

Average Recorded Investment

   

Interest Income Recognized

 

(dollars in thousands)

 

Principal Balance

   

With No Allowance

   

With Allowance

   

Recorded Investment

   

Related Allowance

   

Quarter To Date

   

Year To Date

   

Quarter To Date

   

Year To Date

 
                                                                         

December 31, 2014

                                                                       

Commercial

  $ 14,075     $ 1,603     $ 11,372     $ 12,975     $ 5,334     $ 14,203     $ 13,681     $ 20     $ 251  

Income producing - commercial real estate

    10,869       8,952       1,542       10,494       751       8,202       7,021       196       203  

Owner occupied - commercial real estate

    1,889       1,038       851       1,889       577       2,696       3,986       -       6  

Real estate mortgage – residential

    346       346       -       346       -       348       529       -       -  

Construction - commercial and residential

    8,785       8,176       609       8,785       927       10,113       10,967       436       1,147  

Home equity

    1,398       339       1,059       1,398       430       993       747       32       36  

Other consumer

    58       -       58       58       45       29       30       7       7  

Total

  $ 37,420     $ 20,454     $ 15,491     $ 35,945     $ 8,064     $ 36,584     $ 36,961     $ 691     $ 1,650  
                                                                         

December 31, 2013

                                                                       

Commercial

  $ 6,779     $ 2,327     $ 4,452     $ 6,779     $ 1,323     $ 8,193     $ 8,877     $ 53     $ 131  

Income producing - commercial real estate

    5,902       1,322       4,580       5,902       1,098       6,183       5,755       38       175  

Owner occupied - commercial real estate

    5,452       111       5,341       5,452       1,853       5,939       6,285       52       108  

Real estate mortgage – residential

    887       774       113       887       27       891       792       2       2  

Construction - commercial and residential

    13,233       5,358       7,575       12,933       1,625       13,405       17,298       44       169  

Home equity

    623       -       623       623       526       567       508       2       4  

Other consumer

    70       -       70       70       68       58       34       1       2  

Total

  $ 32,946     $ 9,892     $ 22,754     $ 32,646     $ 6,520     $ 35,236     $ 39,549     $ 192     $ 591  
Troubled Debt Restructurings on Financing Receivables [Table Text Block]

(dollars in thousands)

 

Number of Contracts

   

TDRs Performing to Modified Terms

   

TDRs Not Performing to Modified Terms

   

Total TDRs

 
                                 

December 31, 2014

                               

Commercial

    1     $ -     $ 227     $ 227  

Income producing - commercial real estate

    3       7,849       -       7,849  

Owner occupied - commercial real estate

    1       565       -       565  

Construction - commercial and residential

    1       5,088       -       5,088  

Total

    6     $ 13,502     $ 227     $ 13,729  
                                 

December 31, 2013

                               

Commercial

    3     $ -     $ 4,042     $ 4,042  

Income producing - commercial real estate

    3       3,377       217       3,594  

Owner occupied - commercial real estate

    1       -       4,081       4,081  

Construction - commercial and residential

    2       4,567       912       5,479  

Total

    9     $ 7,944     $ 9,252     $ 17,196  
Changes in Amounts of Loans Outstanding [Table Text Block]

(dollars in thousands)

 

2014

   

2013

 

Balance at January 1,

  $ 30,123     $ 31,435  

Additions

    10,000       7,091  

Repayments

    (23,041 )     (8,403 )

Balance at December 31,

  $ 17,082     $ 30,123