XML 23 R12.htm IDEA: XBRL DOCUMENT v3.4.0.3
Loans and Leases
3 Months Ended
Mar. 31, 2016
Receivables [Abstract]  
Loans and Leases
Loans and Leases
Summary of Major Loan and Lease Categories
 
At March 31, 2016
(Dollars in thousands)
Originated
 
Acquired
 
Total
Commercial, financial and agricultural
$
486,112

 
$
21,207

 
$
507,319

Real estate-commercial
760,492

 
120,928

 
881,420

Real estate-construction
90,567

 
2,004

 
92,571

Real estate-residential secured for business purpose
103,591

 
114,673

 
218,264

Real estate-residential secured for personal purpose
185,482

 
3,227

 
188,709

Real estate-home equity secured for personal purpose
129,907

 
10,831

 
140,738

Loans to individuals
28,140

 
281

 
28,421

Lease financings
125,814

 

 
125,814

Total loans and leases held for investment, net of deferred income
$
1,910,105

 
$
273,151

 
$
2,183,256

Unearned lease income, included in the above table
$
(13,793
)
 
$

 
$
(13,793
)
Net deferred costs, included in the above table
4,568

 

 
4,568

Overdraft deposits included in the above table
58

 

 
58



 
At December 31, 2015
(Dollars in thousands)
Originated
 
Acquired
 
Total
Commercial, financial and agricultural
$
479,980

 
$
24,535

 
$
504,515

Real estate-commercial
759,342

 
126,550

 
885,892

Real estate-construction
91,904

 
4,637

 
96,541

Real estate-residential secured for business purpose
94,280

 
124,503

 
218,783

Real estate-residential secured for personal purpose
177,850

 
3,305

 
181,155

Real estate-home equity secured for personal purpose
125,361

 
11,594

 
136,955

Loans to individuals
29,406

 
326

 
29,732

Lease financings
125,440

 

 
125,440

Total loans and leases held for investment, net of deferred income
$
1,883,563

 
$
295,450

 
$
2,179,013

Unearned lease income, included in the above table
$
(13,829
)
 
$

 
$
(13,829
)
Net deferred costs, included in the above table
4,244

 

 
4,244

Overdraft deposits included in the above table
35

 

 
35


Overdraft deposits are re-classified as loans and are included in the total loans and leases on the balance sheet.
The carrying amount of acquired loans at March 31, 2016 totaled $273.2 million, including $1.3 million of loans acquired with deteriorated credit quality, or acquired credit impaired loans from the Valley Green Bank acquisition. Acquired credit impaired loans are accounted for in accordance with Accounting Standards Codification (ASC) Topic 310-30.
The outstanding principal balance and carrying amount for acquired credit impaired loans at March 31, 2016 and December 31, 2015 were as follows:
(Dollars in thousands)
At March 31, 2016
 
At December 31, 2015
Outstanding principal balance
$
3,186

 
$
3,551

Carrying amount
1,267

 
1,253

Allowance for loan losses
8

 
8


The following table presents the changes in accretable yield on acquired credit impaired loans:
(Dollars in thousands)
Three Months Ended March 31, 2016
Beginning of period
$
144

Reclassification from nonaccretable difference
46

Accretable yield amortized to interest income
(74
)
End of period
$
116



Age Analysis of Past Due Loans and Leases
The following presents, by class of loans and leases, an aging of past due loans and leases, loans and leases which are current and the recorded investment in loans and leases 90 days or more past due which are accruing interest at March 31, 2016 and December 31, 2015:
(Dollars in thousands)
30-59
Days
Past Due
 
60-89
Days
Past Due
 
90 Days
or more
Past Due
 
Total
Past Due
 
Current
 
Acquired Credit Impaired
 
Total Loans
and Leases
Held for
Investment
 
Recorded
Investment 90
Days or more
Past Due and
Accruing
Interest
At March 31, 2016
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial, financial and agricultural
$
130

 
$

 
$
2,128

 
$
2,258

 
$
505,061

 
$

 
$
507,319

 
$

Real estate—commercial real estate and construction:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial real estate
225

 

 
912

 
1,137

 
879,766

 
517

 
881,420

 

Construction

 

 

 

 
92,571

 

 
92,571

 

Real estate—residential and home equity:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Residential secured for business purpose
3,562

 
62

 
887

 
4,511

 
213,003

 
750

 
218,264

 

Residential secured for personal purpose
673

 
52

 
469

 
1,194

 
187,515

 

 
188,709

 
125

Home equity secured for personal purpose
210

 
159

 
483

 
852

 
139,886

 

 
140,738

 
353

Loans to individuals
289

 
137

 
205

 
631

 
27,790

 

 
28,421

 
205

Lease financings
1,376

 
413

 
431

 
2,220

 
123,594

 

 
125,814

 
10

Total
$
6,465

 
$
823

 
$
5,515

 
$
12,803

 
$
2,169,186

 
$
1,267

 
$
2,183,256

 
$
693

At December 31, 2015
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial, financial and agricultural
$
864

 
$
298

 
$
4,279

 
$
5,441

 
$
498,757

 
$
317

 
$
504,515

 
$

Real estate—commercial real estate and construction:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial real estate
12,103

 

 
1,102

 
13,205

 
872,174

 
513

 
885,892

 

Construction

 

 

 

 
96,541

 

 
96,541

 

Real estate—residential and home equity:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Residential secured for business purpose
1,406

 
2,356

 
727

 
4,489

 
213,871

 
423

 
218,783

 

Residential secured for personal purpose
990

 
69

 
309

 
1,368

 
179,787

 

 
181,155

 

Home equity secured for personal purpose
777

 
52

 
174

 
1,003

 
135,952

 

 
136,955

 

Loans to individuals
198

 
97

 
173

 
468

 
29,264

 

 
29,732

 
173

Lease financings
1,294

 
652

 
646

 
2,592

 
122,848

 

 
125,440

 
206

Total
$
17,632

 
$
3,524

 
$
7,410

 
$
28,566

 
$
2,149,194

 
$
1,253

 
$
2,179,013

 
$
379



Non-Performing Loans and Leases

The following presents, by class of loans and leases, non-performing loans and leases at March 31, 2016 and December 31, 2015:
 
At March 31, 2016
 
At December 31, 2015
(Dollars in thousands)
Nonaccrual
Loans and
Leases*
 
Accruing
Troubled
Debt
Restructured
Loans and
Lease
Modifications
 
Loans and
Leases
90 Days
or more
Past Due
and
Accruing
Interest
 
Total Non-
Performing
Loans and
Leases
 
Nonaccrual
Loans and
Leases*
 
Accruing
Troubled
Debt
Restructured
Loans and
Lease
Modifications
 
Loans and
Leases
90 Days
or more
Past Due
and
Accruing
Interest
 
Total Non-
Performing
Loans and
Leases
Commercial, financial and agricultural
$
6,080

 
$
1,443

 
$

 
$
7,523

 
$
6,915

 
$
1,602

 
$

 
$
8,517

Real estate—commercial real estate and construction:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial real estate
3,981

 
2,417

 

 
6,398

 
4,314

 
2,449

 

 
6,763

Real estate—residential and home equity:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Residential secured for business purpose
2,496

 
413

 

 
2,909

 
1,863

 
763

 

 
2,626

Residential secured for personal purpose
375

 

 
125

 
500

 
376

 
421

 

 
797

Home equity secured for personal purpose
129

 

 
353

 
482

 
275

 

 

 
275

Loans to individuals

 

 
205

 
205

 

 

 
173

 
173

Lease financings
421

 
6

 
10

 
437

 
440

 
10

 
206

 
656

Total
$
13,482

 
$
4,279

 
$
693

 
$
18,454

 
$
14,183

 
$
5,245

 
$
379

 
$
19,807

 * Includes nonaccrual troubled debt restructured loans and lease modifications of $1.5 million and $93 thousand at March 31, 2016 and December 31, 2015, respectively.

Credit Quality Indicators
The following tables present by class, the recorded investment in loans and leases held for investment by credit quality indicator at March 31, 2016 and December 31, 2015.
The Corporation employs a ten (10) grade risk rating system related to the credit quality of commercial loans and residential real estate loans secured for a business purpose of which the first six categories are pass categories (credits not adversely rated). The following is a description of the internal risk ratings and the likelihood of loss related to each risk rating. Loans with risk ratings of one through five are reviewed based on the relationship dollar amount with the borrower: loans with a relationship total of $2.5 million or greater are reviewed quarterly; loans with a relationship balance of less than $2.5 million but greater than $500 thousand are reviewed annually based on the borrower’s fiscal year; loans with a relationship balance of less than $500 thousand are reviewed only if the loan becomes 60 days or more past due. Loans with a risk rating of six are also reviewed based on the relationship dollar amount with the borrower: loans with a relationship balance of $2.0 million or greater are reviewed quarterly; loans with a relationship balance of less than $2.0 million but greater than $500 thousand are reviewed annually; loans with a relationship balance of less than $500 thousand are reviewed only if the loan becomes 60 days or more past due. Loans with a risk rating of seven are reviewed at least quarterly, and as often as monthly, at management’s discretion. Loans with risk ratings of eight through ten are reviewed monthly.

1.
Cash Secured—No credit risk
2.
Fully Secured—Negligible credit risk
3.
Strong—Minimal credit risk
4.
Satisfactory—Nominal credit risk
5.
Acceptable—Moderate credit risk
6.
Pre-Watch—Marginal, but stable credit risk
7.
Special Mention—Potential weakness
8.
Substandard—Well-defined weakness
9.
Doubtful—Collection in-full improbable
10.
Loss—Considered uncollectible


Commercial Credit Exposure Credit Risk by Internally Assigned Grades
The following table presents classifications for originated loans:
(Dollars in thousands)
Commercial,
Financial and
Agricultural
 
Real Estate—
Commercial
 
Real Estate—
Construction
 
Real Estate—
Residential Secured
for Business Purpose
 
Total
At March 31, 2016
 
 
 
 
 
 
 
 
 
Grade:
 
 
 
 
 
 
 
 
 
1. Cash secured/ 2. Fully secured
$
527

 
$

 
$
4,902

 
$

 
$
5,429

3. Strong
17,817

 
2,998

 

 

 
20,815

4. Satisfactory
27,198

 
36,971

 
450

 
8

 
64,627

5. Acceptable
340,778

 
525,195

 
76,592

 
87,621

 
1,030,186

6. Pre-watch
63,932

 
125,085

 
8,245

 
10,921

 
208,183

7. Special Mention
8,395

 
29,977

 

 
115

 
38,487

8. Substandard
27,465

 
40,266

 
378

 
4,926

 
73,035

9. Doubtful

 

 

 

 

10.Loss

 

 

 

 

Total
$
486,112

 
$
760,492

 
$
90,567

 
$
103,591

 
$
1,440,762

At December 31, 2015
 
 
 
 
 
 
 
 
 
Grade:
 
 
 
 
 
 
 
 
 
1. Cash secured/ 2. Fully secured
$
968

 
$

 
$
5,417

 
$

 
$
6,385

3. Strong
17,328

 
10,877

 

 

 
28,205

4. Satisfactory
36,697

 
36,023

 
450

 
9

 
73,179

5. Acceptable
328,140

 
530,766

 
72,630

 
78,659

 
1,010,195

6. Pre-watch
61,098

 
119,117

 
13,262

 
7,161

 
200,638

7. Special Mention
6,074

 
20,286

 

 
2,347

 
28,707

8. Substandard
29,675

 
42,273

 
145

 
6,104

 
78,197

9. Doubtful

 

 

 

 

10.Loss

 

 

 

 

Total
$
479,980

 
$
759,342

 
$
91,904

 
$
94,280

 
$
1,425,506

















The following table presents classifications for acquired loans:
(Dollars in thousands)
Commercial,
Financial and
Agricultural
 
Real Estate—
Commercial
 
Real Estate—
Construction
 
Real Estate—
Residential Secured
for Business Purpose
 
Total
At March 31, 2016
 
 
 
 
 
 
 
 
 
Grade:
 
 
 
 
 
 
 
 
 
1. Cash secured/ 2. Fully secured
$
1,405

 
$

 
$

 
$

 
$
1,405

3. Strong

 

 

 

 

4. Satisfactory
1,163

 
3,000

 

 
604

 
4,767

5. Acceptable
15,557

 
98,120

 
2,004

 
103,018

 
218,699

6. Pre-watch
2,190

 
10,757

 

 
7,794

 
20,741

7. Special Mention

 
7,407

 

 
623

 
8,030

8. Substandard
892

 
1,644

 

 
2,634

 
5,170

9. Doubtful

 

 

 

 

10.Loss

 

 

 

 

Total
$
21,207

 
$
120,928

 
$
2,004

 
$
114,673

 
$
258,812

December 31, 2015
 
 
 
 
 
 
 
 
 
Grade:
 
 
 
 
 
 
 
 
 
1. Cash secured/ 2. Fully secured
$
1,411

 
$

 
$

 
$

 
$
1,411

3. Strong

 

 

 

 

4. Satisfactory
1,181

 
3,561

 

 
608

 
5,350

5. Acceptable
18,446

 
102,122

 
4,637

 
113,002

 
238,207

6. Pre-watch
2,273

 
10,365

 

 
8,153

 
20,791

7. Special Mention
417

 
8,853

 

 
367

 
9,637

8. Substandard
807

 
1,649

 

 
2,373

 
4,829

9. Doubtful

 

 

 

 

10.Loss

 

 

 

 

Total
$
24,535

 
$
126,550

 
$
4,637

 
$
124,503

 
$
280,225


Credit Exposure—Real Estate—Residential Secured for Personal Purpose, Real Estate—Home Equity Secured for Personal Purpose, Loans to individuals, Lease Financing Credit Risk Profile by Payment Activity
The Corporation monitors the credit risk profile by payment activity for the following classifications of loans and leases: residential real estate loans secured for a personal purpose, home equity loans secured for a personal purpose, loans to individuals and lease financings. Nonperforming loans and leases are loans past due 90 days or more, loans and leases on nonaccrual of interest and troubled debt restructured loans and lease modifications. Performing loans and leases are reviewed only if the loan becomes 60 days or more past due. Nonperforming loans and leases are reviewed monthly. Performing loans and leases have a nominal to moderate risk of loss. Nonperforming loans and leases are loans or leases with a well-defined weakness and where collection in-full is unlikely.
The following table presents classifications for originated loans:
(Dollars in thousands)
Real Estate—
Residential
Secured for
Personal Purpose
 
Real Estate—
Home Equity
Secured for
Personal Purpose
 
Loans to
Individuals
 
Lease
Financing
 
Total
At March 31, 2016
 
 
 
 
 
 
 
 
 
Performing
$
184,982

 
$
129,425

 
$
27,935

 
$
125,377

 
$
467,719

Nonperforming
500

 
482

 
205

 
437

 
1,624

Total
$
185,482

 
$
129,907

 
$
28,140

 
$
125,814

 
$
469,343

At December 31, 2015
 
 
 
 
 
 
 
 
 
Performing
$
177,053

 
$
125,086

 
$
29,233

 
$
124,784

 
$
456,156

Nonperforming
797

 
275

 
173

 
656

 
1,901

Total
$
177,850

 
$
125,361

 
$
29,406

 
$
125,440

 
$
458,057


The following table presents classifications for acquired loans:
(Dollars in thousands)
Real Estate—
Residential
Secured for
Personal Purpose
 
Real Estate—
Home Equity
Secured for
Personal Purpose
 
Loans to
Individuals
 
Lease
Financing
 
Total
At March 31, 2016
 
 
 
 
 
 
 
 
 
Performing
$
3,227

 
$
10,831

 
$
281

 
$

 
$
14,339

Nonperforming

 

 

 

 

Total
$
3,227

 
$
10,831

 
$
281

 
$

 
$
14,339

At December 31, 2015
 
 
 
 
 
 
 
 
 
Performing
$
3,305

 
$
11,594

 
$
326

 
$

 
$
15,225

Nonperforming

 

 

 

 

Total
$
3,305

 
$
11,594

 
$
326

 
$

 
$
15,225


Risks associated with lending activities include, among other things, the impact of changes in interest rates and economic conditions, which may adversely impact the ability of borrowers to repay outstanding loans, and impact the value of the associated collateral.
Commercial, financial and agricultural loans, commercial real estate loans, construction loans and residential real estate loans with a business purpose are generally perceived as having more risk of default than residential real estate loans with a personal purpose and consumer loans. These types of loans involve larger loan balances to a single borrower or groups of related borrowers. Commercial real estate loans may be affected to a greater extent than residential loans by adverse conditions in real estate markets or the economy because commercial real estate borrowers’ ability to repay their loans depends on successful development of their properties and factors affecting residential real estate borrowers.
Commercial, financial and agricultural business loans are typically based on the borrowers’ ability to repay the loans from the cash flow of their businesses. These loans may involve greater risk because the availability of funds to repay each loan depends substantially on the success of the business. In addition, the collateral securing the loans often depreciates over time, is difficult to appraise and liquidate and fluctuates in value based on the success of the business.
Risk of loss on a construction loan depends largely upon whether our initial estimate of the property’s value at completion of construction equals or exceeds the cost of the property construction (including interest). During the construction phase, a number of factors can result in delays and cost overruns. If estimates of value are inaccurate or if actual construction costs exceed estimates, the value of the property securing the loan may be insufficient to ensure full repayment when completed through a permanent loan or by seizure of collateral. Included in real estate-construction is track development financing. Risk factors related to track development financing include the demand for residential housing and the real estate valuation market. When projects move slower than anticipated, the properties may have significantly lower values than when the original underwriting was completed, resulting in lower collateral values to support the loan. Extended time frames also cause the interest carrying cost for a project to be higher than the builder projected, negatively impacting the builder’s profit and cash flow and, therefore, their ability to make principal and interest payments.
Commercial real estate loans and residential real estate loans with a business purpose secured by owner-occupied properties are dependent upon the successful operation of the borrower’s business. If the operating company suffers difficulties in terms of sales volume and/or profitability, the borrower’s ability to repay the loan may be impaired. Loans secured by properties where repayment is dependent upon payment of rent by third party tenants or the sale of the property may be impacted by loss of tenants, lower lease rates needed to attract new tenants or the inability to sell a completed project in a timely fashion and at a profit.
Commercial, financial and agricultural loans, commercial real estate loans, construction loans and residential real estate loans secured for a business purpose are more susceptible to a risk of loss during a downturn in the business cycle. While the Corporation has strict underwriting, review, and monitoring procedures in place, these procedures cannot eliminate all of the risks related to these loans.
The Corporation focuses on both assessing the borrower’s capacity and willingness to repay and on obtaining sufficient collateral. Commercial, financial and agricultural loans are generally secured by the borrower’s assets and by personal guarantees. Commercial real estate and residential real estate loans secured for a business purpose are originated primarily within the Southeastern Pennsylvania market area at conservative loan-to-value ratios and often with a guarantee of the borrowers. Management closely monitors the composition and quality of the total commercial loan portfolio to ensure that any credit concentrations by borrower or industry are closely monitored.
The Corporation originates fixed-rate and adjustable-rate real estate-residential mortgage loans that are secured by the underlying 1-to-4 family residential properties for personal purposes. Credit risk exposure in this area of lending is minimized by the evaluation of the credit worthiness of the borrower, including debt-to-equity ratios, credit scores and adherence to underwriting policies that emphasize conservative loan-to-value ratios of generally no more than 80%. Residential mortgage loans granted in excess of the 80% loan-to-value ratio criterion are generally insured by private mortgage insurance.
In the real estate-home equity loan portfolio secured for a personal purpose, credit exposure is minimized by the evaluation of the creditworthiness of the borrower, including debt-to-equity ratios, credit scores and adherence to the Corporation’s underwriting policies. Combined loan-to-value ratios are generally limited to 80%, but increased to 85% for the Corporation’s strongest profile borrower. Other credit considerations and compensating factors may support higher combined loan-to-value ratios.
Credit risk for consumer loans is controlled by strict adherence to underwriting standards that consider debt-to-income levels and the creditworthiness of the borrower and, if secured, collateral values. These loans are included within the portfolio of loans to individuals.
The primary risks that are involved with lease financing receivables are credit underwriting and borrower industry concentrations. The Corporation has strict underwriting, review, and monitoring procedures in place to mitigate this risk. Risk also lies in the residual value of the underlying equipment. Residual values are subject to judgments as to the value of the underlying equipment that can be affected by changes in economic and market conditions and the financial viability of the residual guarantors and insurers. To the extent not guaranteed or assumed by a third party, or otherwise insured against, the Corporation bears the risk of ownership of the leased assets. This includes the risk that the actual value of the leased assets at the end of the lease term will be less than the residual value. The Corporation greatly reduces this risk primarily by using $1.00 buyout leases, in which the entire cost of the leased equipment is included in the contractual payments, leaving no residual payment at the end of the lease term.
Reserve for Loan and Lease Losses and Recorded Investment in Loans and Leases
The following presents, by portfolio segment, a summary of the activity in the reserve for loan and lease losses, the balance in the reserve for loan and lease losses disaggregated on the basis of impairment method and the recorded investment in loans and leases disaggregated on the basis of impairment method for the three months ended March 31, 2016 and 2015:
(Dollars in thousands)
Commercial,
Financial
and
Agricultural
 
Real Estate—
Commercial
and
Construction
 
Real Estate—
Residential
Secured for
Business
Purpose
 
Real Estate—
Residential
and Home
Equity
Secured for
Personal
Purpose
 
Loans to
Individuals
 
Lease
Financings
 
Unallocated
 
Total
Three Months Ended March 31, 2016
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Reserve for loan and lease losses:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Beginning balance
$
6,418

 
$
6,572

 
$
763

 
$
1,575

 
$
346

 
$
1,042

 
$
912

 
$
17,628

Charge-offs
(1,481
)
 
(26
)
 
(238
)
 
(46
)
 
(76
)
 
(205
)
 
N/A

 
(2,072
)
Recoveries
450

 
7

 
19

 
17

 
33

 
44

 
N/A

 
570

Provision (recovery of provision)
243

 
(82
)
 
203

 
(233
)
 
53

 
41

 
102

 
327

Recovery of provision for acquired credit impaired loans

 

 

 
(1
)
 

 

 

 
(1
)
Ending balance
$
5,630

 
$
6,471

 
$
747

 
$
1,312

 
$
356

 
$
922

 
$
1,014

 
$
16,452

Three Months Ended March 31, 2015
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Reserve for loan and lease losses:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Beginning balance
$
6,920

 
$
8,943

 
$
763

 
$
1,124

 
$
360

 
$
985

 
$
1,567

 
$
20,662

Charge-offs
(300
)
 
(348
)
 

 
(31
)
 
(184
)
 
(230
)
 
N/A

 
(1,093
)
Recoveries
110

 
65

 
6

 
1

 
48

 
61

 
N/A

 
291

(Recovery of provision) provision
(18
)
 
988

 
(101
)
 
34

 
141

 
197

 
(167
)
 
1,074

Ending balance
$
6,712

 
$
9,648

 
$
668

 
$
1,128

 
$
365

 
$
1,013

 
$
1,400

 
$
20,934

N/A – Not applicable

(Dollars in thousands)
Commercial,
Financial
and
Agricultural
 
Real Estate—
Commercial
and
Construction
 
Real Estate—
Residential
Secured for
Business
Purpose
 
Real Estate—
Residential
and Home
Equity
Secured for
Personal
Purpose
 
Loans to
Individuals
 
Lease
Financings
 
Unallocated
 
Total
At March 31, 2016
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Reserve for loan and lease losses:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Ending balance: individually evaluated for impairment
$
151

 
$
140

 
$
20

 
$
30

 
$

 
$

 
N/A

 
$
341

Ending balance: collectively evaluated for impairment
5,479

 
6,323

 
727

 
1,282

 
356

 
922

 
1,014

 
16,103

Ending balance: acquired credit impaired loans evaluated for impairment

 
8

 

 

 

 

 

 
8

Total ending balance
$
5,630

 
$
6,471

 
$
747

 
$
1,312

 
$
356

 
$
922

 
$
1,014

 
$
16,452

Loans and leases held for investment:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Ending balance: individually evaluated for impairment
$
12,977

 
$
29,375

 
$
3,618

 
$
504

 
$

 
$

 
 
 
$
46,474

Ending balance: collectively evaluated for impairment
473,135

 
821,684

 
99,973

 
314,885

 
28,140

 
125,814

 
 
 
1,863,631

Acquired non-credit impaired loans
21,207

 
122,415

 
113,923

 
14,058

 
281

 

 
 
 
271,884

Acquired credit impaired loans

 
517

 
750

 

 

 

 
 
 
1,267

Total ending balance
$
507,319

 
$
973,991

 
$
218,264

 
$
329,447

 
$
28,421

 
$
125,814

 
 
 
$
2,183,256

At March 31, 2015
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Reserve for loan and lease losses:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Ending balance: individually evaluated for impairment
$
1,004

 
$

 
$

 
$

 
$

 
$

 
N/A

 
$
1,004

Ending balance: collectively evaluated for impairment
5,708

 
9,648

 
668

 
1,128

 
365

 
1,013

 
1,400

 
19,930

Total ending balance
$
6,712

 
$
9,648

 
$
668

 
$
1,128

 
$
365

 
$
1,013

 
$
1,400

 
$
20,934

Loans and leases held for investment:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Ending balance: individually evaluated for impairment
$
15,124

 
$
34,380

 
$
3,239

 
$
909

 
$

 
$

 
 
 
$
53,652

Ending balance: collectively evaluated for impairment
446,366

 
700,581

 
38,658

 
281,120

 
29,620

 
115,958

 
 
 
1,612,303

Acquired non-credit impaired loans
29,418

 
189,225

 
140,779

 
16,461

 
371

 

 
 
 
376,254

Acquired credit impaired loans
371

 
578

 
619

 
63

 

 

 
 
 
1,631

Total ending balance
$
491,279

 
$
924,764

 
$
183,295

 
$
298,553

 
$
29,991

 
$
115,958

 
 
 
$
2,043,840

N/A – Not applicable
Subsequent to the acquisition date, the methods utilized to estimate the required allowance for loan losses for acquired non-impaired loans is similar to originated loans, however, the Corporation records a provision for loan loss only when the required allowance exceeds the remaining unamortized credit mark. The present value of any decreases in expected cash flows after the acquisition date of purchased impaired loans will generally result in an impairment charge recorded as a provision for loan loss, resulting in an increase to the allowance.



Impaired Loans
The following presents, by class of loans, the recorded investment and unpaid principal balance of impaired loans , the amounts of the impaired loans for which there is not an allowance for credit losses and the amounts for which there is an allowance for credit losses at March 31, 2016 and December 31, 2015. The impaired loans exclude loans acquired with deteriorated credit quality.
 
At March 31, 2016
 
At December 31, 2015
(Dollars in thousands)
Recorded
Investment
 
Unpaid
Principal
Balance
 
Related
Allowance
 
Recorded
Investment
 
Unpaid
Principal
Balance
 
Related
Allowance
Impaired loans with no related allowance recorded:
 
 
 
 
 
 
 
 
 
 
 
Commercial, financial and agricultural
$
12,677

 
$
13,921

 
 
 
$
10,337

 
$
13,318

 
 
Real estate—commercial real estate
29,009

 
29,885

 
 
 
30,088

 
30,996

 
 
Real estate—residential secured for business purpose
3,454

 
3,710

 
 
 
4,597

 
4,717

 
 
Real estate—residential secured for personal purpose
123

 
132

 
 
 
545

 
554

 
 
Real estate—home equity secured for personal purpose
129

 
129

 
 
 
170

 
170

 
 
Total impaired loans with no allowance recorded
$
45,392

 
$
47,777

 
 
 
$
45,737

 
$
49,755

 
 
Impaired loans with an allowance recorded:
 
 
 
 
 
 
 
 
 
 
 
Commercial, financial and agricultural
$
300

 
$
300

 
$
151

 
$
2,544

 
$
2,544

 
$
208

Real estate—commercial real estate
366

 
368

 
140

 

 

 

Real estate—residential secured for business purpose
164

 
167

 
20

 
295

 
295

 
45

Real estate—residential secured for personal purpose
252

 
252

 
30

 
252

 
252

 
16

Real estate—home equity secured for personal purpose

 

 

 
105

 
105

 
53

Total impaired loans with an allowance recorded
$
1,082

 
$
1,087

 
$
341

 
$
3,196

 
$
3,196

 
$
322


 
At March 31, 2016
 
At December 31, 2015
(Dollars in thousands)
Recorded
Investment
 
Unpaid
Principal
Balance
 
Related
Allowance
 
Recorded
Investment
 
Unpaid
Principal
Balance
 
Related
Allowance
Total impaired loans:
 
 
 
 
 
 
 
 
 
 
 
Commercial, financial and agricultural
$
12,977

 
$
14,221

 
$
151

 
$
12,881

 
$
15,862

 
$
208

Real estate—commercial real estate
29,375

 
30,253

 
140

 
30,088

 
30,996

 

Real estate—residential secured for business purpose
3,618

 
3,877

 
20

 
4,892

 
5,012

 
45

Real estate—residential secured for personal purpose
375

 
384

 
30

 
797

 
806

 
16

Real estate—home equity secured for personal purpose
129

 
129

 

 
275

 
275

 
53

Total impaired loans
$
46,474

 
$
48,864

 
$
341

 
$
48,933

 
$
52,951

 
$
322


Impaired loans include nonaccrual loans accruing troubled debt restructured loans and other accruing impaired loans for which it is probable that not all principal and interest payments due will be collectible in accordance with the contractual terms. These loans are individually measured to determine the amount of potential impairment. The loans are reviewed for impairment based on the fair value of the collateral for collateral dependent loans and for certain loans based on discounted cash flows using the loans’ initial effective interest rates. Impaired loans include other accruing impaired loans of $29.1 million and $30.0 million at March 31, 2016 and December 31, 2015, respectively. Specific reserves on other accruing impaired loans were $151 thousand and $186 thousand at March 31, 2016 and December 31, 2015, respectively.

The following presents by class of loans, the average recorded investment in impaired loans and an analysis of interest on impaired loans. A loan may remain on accrual status if it is in the process of collection and is either guaranteed or well secured. Therefore, interest income on accruing impaired loans is recognized using the accrual method. 
 
Three Months Ended March 31, 2016
 
Three Months Ended March 31, 2015
(Dollars in thousands)
Average
Recorded
Investment
 
Interest
Income
Recognized*
 
Additional
Interest Income
That Would
Have Been
Recognized
Under Original
Terms
 
Average
Recorded
Investment
 
Interest
Income
Recognized*
 
Additional
Interest Income
That Would
Have Been
Recognized
Under Original
Terms
Commercial, financial and agricultural
$
13,569

 
$
68

 
$
95

 
$
16,094

 
$
142

 
$
87

Real estate—commercial real estate
29,212

 
305

 
70

 
29,124

 
320

 
83

Real estate—construction

 

 

 
5,748

 

 
77

Real estate—residential secured for business purpose
4,273

 
27

 
47

 
3,183

 
29

 
16

Real estate—residential secured for personal purpose
568

 
2

 
4

 
584

 

 
13

Real estate—home equity secured for personal purpose
177

 

 
2

 
165

 

 
3

Total
$
47,799

 
$
402

 
$
218

 
$
54,898

 
$
491

 
$
279

*
Includes interest income recognized on a cash basis for nonaccrual loans of $7 thousand and $4 thousand for the three months ended March 31, 2016 and 2015, respectively and interest income recognized on the accrual method for accruing impaired loans of $395 thousand and $487 thousand for the three months ended March 31, 2016 and 2015, respectively.
 
 
 
 
 
 
 
 
 
 
 
 


Troubled Debt Restructured Loans
The following presents, by class of loans, information regarding accruing and nonaccrual loans that were restructured:
 
Three Months Ended March 31, 2016
 
Three Months Ended March 31, 2015
(Dollars in thousands)
Number
of
Loans
 
Pre-
Restructuring
Outstanding
Recorded
Investment
 
Post-
Restructuring
Outstanding
Recorded
Investment
 
Related
Allowance
 
Number
of
Loans
 
Pre-
Restructuring
Outstanding
Recorded
Investment
 
Post-
Restructuring
Outstanding
Recorded
Investment
 
Related
Allowance
Accruing Troubled Debt Restructured Loans:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial, financial and agricultural
1

 
$
1,545

 
$
1,545

 
$

 
1

 
$
143

 
$
143

 
$

Real estate—residential secured for business purpose

 

 

 

 
1

 
353

 
353

 

Total
1

 
$
1,545

 
$
1,545

 
$

 
2

 
$
496

 
$
496

 
$

Nonaccrual Troubled Debt Restructured Loans:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial, financial and agricultural

 
$

 
$

 
$

 
1

 
$
122

 
$
122

 
$

Total

 
$

 
$

 
$

 
1

 
$
122

 
$
122

 
$

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 

The Corporation grants concessions primarily related to extensions of interest-only payment periods and an occasional payment modification. These modifications typically are for a short-term basis up to one year. The goal when restructuring a credit is to establish a reasonable period of time to provide cash flow relief to customers experiencing cash flow difficulties. Accruing troubled debt restructured loans are primarily comprised of loans on which interest is being accrued under the restructured terms, and the loans are current or less than ninety days past due.
The following presents, by class of loans, information regarding the types of concessions granted on accruing and nonaccrual loans that were restructured during the three months ended March 31, 2016 and 2015.
 
Temporary Payment
Reduction
 
Amortization Period Extension
 
Total Concessions
Granted
(Dollars in thousands)
No. of
Loans
 
Amount
 
No. of
Loans
 
Amount
 
No. of
Loans
 
Amount
Three Months Ended March 31, 2016
 
 
 
 
 
 
 
 
 
 
 
Accruing Troubled Debt Restructured Loans:
 
 
 
 
 
 
 
 
 
 
 
Commercial, financial and agricultural

 
$

 
1

 
$
1,545

 
1

 
$
1,545

Total

 
$

 
1

 
$
1,545

 
1

 
$
1,545

Nonaccrual Troubled Debt Restructured Loans:
 
 
 
 
 
 
 
 
 
 
 
Total

 
$

 

 
$

 

 
$

Three Months Ended March 31, 2015
 
 
 
 
 
 
 
 
 
 
 
Accruing Troubled Debt Restructured Loans:
 
 
 
 
 
 
 
 
 
 
 
Commercial, financial and agricultural
1

 
$
143

 

 
$

 
1

 
$
143

Real estate—residential secured for business purpose
1

 
353

 

 

 
1

 
353

Total
2

 
$
496

 

 
$

 
2

 
$
496

Nonaccrual Troubled Debt Restructured Loans:
 
 
 
 
 
 
 
 
 
 
 
Commercial, financial and agricultural
1

 
$
122

 

 
$

 
1

 
$
122

Total
1

 
$
122

 

 
$

 
1

 
$
122


The following presents, by class of loans, information regarding accruing and nonaccrual troubled debt restructured loans, for which there were payment defaults within twelve months of the restructuring date:
 
Three Months Ended March 31,
 
2016
 
2015
(Dollars in thousands)
Number
of Loans
 
Recorded
Investment
 
Number
of Loans
 
Recorded
Investment
Accruing Troubled Debt Restructured Loans:
 
 
 
 
 
 
 
Commercial, financial and agricultural
1

 
$
50

 

 
$

Total
1

 
$
50

 

 
$

Nonaccrual Troubled Debt Restructured Loans:
 
 
 
 
 
 
 
Commercial, financial and agricultural

 
$

 
2

 
$
200

Total

 
$

 
2

 
$
200


As a result of payment default during the first quarter of 2016, a commercial accruing troubled debt restructured loan totaling $50 thousand was placed on nonaccrual of interest status.
The following presents, by class of loans, information regarding consumer mortgages collateralized by residential real estate property that are in the process of foreclosure at March 31, 2016 and December 31, 2015:
(Dollars in thousands)
At March 31, 2016
 
At December 31, 2015
Real estate-residential secured for personal purpose
$
313

 
$
313

Real estate-home equity secured for personal purpose
60

 
60

Total
$
373

 
$
373


The Corporation held no foreclosed consumer residential real estate property at March 31, 2016 and December 31, 2015.