XML 24 R12.htm IDEA: XBRL DOCUMENT v3.7.0.1
Note 5 - Loans and Allowance for Credit Losses
3 Months Ended
Mar. 31, 2017
Notes to Financial Statements  
Loans, Notes, Trade and Other Receivables Disclosure [Text Block]
Note
5
. Loans and Allowance for Credit Losses
 
The Bank makes loans to customers primarily in the Washington, D.C. metropolitan area and surrounding communities. A substantial portion of the Bank’s loan portfolio consists of loans to businesses secured by real estate and other business assets.
 
Loans, net of unamortized net deferred fees, at
March
31,
2017,
December
31,
2016,
and
March
31,
2016
are summarized by type as follows:
 
 
 
March 31, 2017
   
December 31, 2016
   
March 31, 2016
 
(dollars in thousands)
 
Amount
   
%
   
Amount
   
%
   
Amount
   
%
 
Commercial
  $
1,235,832
     
21
%   $
1,200,728
     
21
%   $
1,060,047
     
21
%
Income producing - commercial real estate
   
2,538,734
     
43
%    
2,509,517
     
44
%    
2,138,091
     
40
%
Owner occupied - commercial real estate
   
638,132
     
11
%    
640,870
     
12
%    
569,915
     
11
%
Real estate mortgage - residential
   
155,021
     
3
%    
152,748
     
3
%    
149,159
     
3
%
Construction - commercial and residential
   
1,021,620
     
18
%    
932,531
     
16
%    
1,034,689
     
20
%
Construction - C&I (owner occupied)
   
130,513
     
2
%    
126,038
     
2
%    
87,324
     
2
%
Home equity
   
100,265
     
2
%    
105,096
     
2
%    
110,985
     
3
%
Other consumer
   
4,829
     
-
     
10,365
     
-
     
5,661
     
-
 
Total loans
   
5,824,946
     
100
%    
5,677,893
     
100
%    
5,155,871
     
100
%
Less: allowance for credit losses
   
(59,848
)    
 
     
(59,074
)    
 
     
(54,608
)    
 
 
Net loans
  $
5,765,098
     
 
    $
5,618,819
     
 
    $
5,101,263
     
 
 
 
Unamortized net deferred fees amounted to
$22.8
million,
$22.3
million, and
$18.9
million at
March
31,
2017,
December
31,
2016,
and
March
31,
2016,
respectively.
 
As of
March
31,
2017
and
December
31,
2016,
the Bank serviced
$142.9
million and
$128.8
million, respectively, of SBA loans and other loan participations which are not reflected as loan balances on the Consolidated Balance Sheets.
 
Loan Origination / Risk Management
 
The Company’s goal is to mitigate risks in the event of unforeseen threats to the loan portfolio as a result of economic downturn or other negative influences. Plans for mitigating inherent risks in managing loan assets include: carefully enforcing loan policies and procedures, evaluating each borrower’s business plan during the underwriting process and throughout the loan term, identifying and monitoring primary and alternative sources for loan repayment, and obtaining collateral to mitigate economic loss in the event of liquidation. Specific loan reserves are established based upon credit and/or collateral risks on an individual loan basis. A risk rating system is employed to proactively estimate loss exposure and provide a measuring system for setting general and specific reserve allocations.
 
The composition of the Company’s loan portfolio is heavily weighted toward commercial real estate, both owner occupied and income producing real estate. At
March
31,
2017,
owner occupied - commercial real estate and construction - C&I (owner occupied) represent approximately
13%
of the loan portfolio. At
March
31,
2017,
non-owner occupied commercial real estate and real estate construction represented approximately
61%
of the loan portfolio. The combined owner occupied and commercial real estate loans represent approximately
74%
of the loan portfolio. These loans are underwritten to mitigate lending risks typical of this type of loan such as declines in real estate values, changes in borrower cash flow and general economic conditions. The Bank typically requires a maximum loan to value of
80%
and minimum cash flow debt service coverage of
1.15
to
1.0.
Personal guarantees are generally required, but
may
be limited. In making real estate commercial mortgage loans, the Bank generally requires that interest rates adjust not less frequently than
five
years.
 
The Company is also an active traditional commercial lender providing loans for a variety of purposes, including working capital, equipment and account receivable financing. This loan category represents approximately
21%
of the loan portfolio at
March
31,
2017
and was generally variable or adjustable rate. Commercial loans meet reasonable underwriting standards, including appropriate collateral and cash flow necessary to support debt service. Personal guarantees are generally required, but
may
be limited. SBA loans represent approximately
2%
of the commercial loan category of loans. In originating SBA loans, the Company assumes the risk of non-payment on the unguaranteed portion of the credit. The Company generally sells the guaranteed portion of the loan generating noninterest income from the gains on sale, as well as servicing income on the portion participated. SBA loans are subject to the same cash flow analyses as other commercial loans. SBA loans are subject to a maximum loan size established by the SBA.
 
Approximately
2%
of the loan portfolio at
March
31,
2017
consists of home equity loans and lines of credit and other consumer loans. These credits, while making up a small portion of the loan portfolio, demand the same emphasis on underwriting and credit evaluation as other types of loans advanced by the Bank.
 
Approximately
3%
of the loan portfolio consists of residential mortgage loans. The repricing duration of these loans was
21
months. These credits represent
first
liens on residential property loans originated by the Bank. While the Bank’s general practice is to originate and sell (servicing released) loans made by its Residential Lending department, from time to time certain loan characteristics do not meet the requirements of
third
party investors and these loans are instead maintained in the Bank’s portfolio until they are resold to another investor at a later date or mature.
 
Loans are secured primarily by duly recorded
first
deeds of trust or mortgages. In some cases, the Bank
may
accept a recorded junior trust position. In general, borrowers will have a proven ability to build, lease, manage and/or sell a commercial or residential project and demonstrate satisfactory financial condition. Additionally, an equity contribution toward the project is customarily required.
 
Construction loans require that the financial condition and experience of the general contractor and major subcontractors be satisfactory to the Bank. Guaranteed, fixed price contracts are required whenever appropriate, along with payment and performance bonds or completion bonds for larger scale projects.
 
Loans intended for residential land acquisition, lot development and construction are made on the premise that the land:
1)
is or will be developed for building sites for residential structures, and;
2)
will ultimately be utilized for construction or improvement of residential zoned real properties, including the creation of housing. Residential development and construction loans will finance projects such as single family subdivisions, planned unit developments, townhouses, and condominiums.
 
Commercial land acquisition and construction loans are secured by real property where loan funds will be used to acquire land and to construct or improve appropriately zoned real property for the creation of income producing or owner user commercial properties. Borrowers are generally required to put equity into each project at levels determined by the appropriate Loan Committee.
 
Substantially all construction draw requests must be presented in writing on American Institute of Architects documents and certified either by the contractor, the borrower and/or the borrower’s architect. Each draw request shall also include the borrower’s soft cost breakdown certified by the borrower or their Chief Financial Officer. Prior to an advance, the Bank or its contractor inspects the project to determine that the work has been completed, to justify the draw requisition.
 
Commercial permanent loans are secured by improved real property which is generating income in the normal course of operation. Debt service coverage, assuming stabilized occupancy, must be satisfactory to support a permanent loan. The debt service coverage ratio is ordinarily at least
1.15
to
1.0.
As part of the underwriting process, debt service coverage ratios are stress tested assuming a
200
basis point increase in interest rates from their current levels.
 
Commercial permanent loans generally are underwritten with a term not greater than
10
years or the remaining useful life of the property, whichever is lower. The preferred term is between
5
to
7
years, with amortization to a maximum of
25
years.
 
The Company’s loan portfolio includes ADC real estate loans including both investment and owner occupied projects. ADC loans amounted to
$1.15
billion at
March
31,
2017.
A portion of the ADC portfolio, both speculative and non-speculative, includes loan funded interest reserves at origination. ADC loans containing loan funded interest reserves represent approximately
64.1%
of the outstanding ADC loan portfolio at
March
31,
2017.
The decision to establish a loan-funded interest reserve is made upon origination of the ADC loan and is based upon a number of factors considered during underwriting of the credit including:
(1)
the feasibility of the project;
(2)
the experience of the sponsor;
(3)
the creditworthiness of the borrower and guarantors;
(4)
borrower equity contribution; and
(5)
the level of collateral protection. When appropriate, an interest reserve provides an effective means of addressing the cash flow characteristics of a properly underwritten ADC loan. The Company does not significantly utilize interest reserves in other loan products. The Company recognizes that
one
of the risks inherent in the use of interest reserves is the potential masking of underlying problems with the project and/or the borrower’s ability to repay the loan. In order to mitigate this inherent risk, the Company employs a series of reporting and monitoring mechanisms on all ADC loans, whether or not an interest reserve is provided, including:
(1)
construction and development timelines which are monitored on an ongoing basis which track the progress of a given project to the timeline projected at origination;
(2)
a construction loan administration department independent of the lending function;
(3)
third
party independent construction loan inspection reports;
(4)
monthly interest reserve monitoring reports detailing the balance of the interest reserves approved at origination and the days of interest carry represented by the reserve balances as compared to the then current anticipated time to completion and/or sale of speculative projects; and
(5)
quarterly commercial real estate construction meetings among senior Company management, which includes monitoring of current and projected real estate market conditions. If a project has not performed as expected, it is not the customary practice of the Company to increase loan funded interest reserves.
 
From time to time the Company
may
make loans for its own portfolio or through its higher risk loan affiliate, ECV. Such loans, which are made to finance projects (which
may
also be financed at the Bank level),
may
have higher risk characteristics than loans made by the Bank, such as lower priority interests and/or higher loan to value ratios. The Company seeks an overall financial return on these transactions commensurate with the risks and structure of each individual loan. Certain transactions
may
bear current interest at a rate with a significant premium to normal market rates. Other loan transactions
may
carry a standard rate of current interest, but also earn additional interest based on a percentage of the profits of the underlying project or a fixed accrued rate of interest.
 
The following tables detail activity in the allowance for credit losses by portfolio segment for the
three
months ended
March
31,
2017
and
2016.
Allocation of a portion of the allowance to
one
category of loans does not preclude its availability to absorb losses in other categories.
 
(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
 
                                                                 
Three months ended March 31, 2017
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Allowance for credit losses:
                                                               
Balance at beginning of period
  $
14,700
    $
21,105
    $
4,010
    $
1,284
    $
16,487
    $
1,328
    $
160
    $
59,074
 
Loans charged-off
   
(137
)    
(500
)    
-
     
-
     
-
     
-
     
(63
)    
(700
)
Recoveries of loans previously charged-off
   
13
     
50
     
1
     
2
     
3
     
1
     
7
     
77
 
Net loans (charged-off) recoveries
   
(124
)    
(450
)    
1
     
2
     
3
     
1
     
(56
)    
(623
)
Provision for credit losses
   
7
     
729
     
15
     
(180
)    
866
     
(241
)    
201
     
1,397
 
Ending balance
  $
14,583
    $
21,384
    $
4,026
    $
1,106
    $
17,356
    $
1,088
    $
305
    $
59,848
 
As of March 31, 2017
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Allowance for credit losses:
                                                               
Individually evaluated for impairment
  $
3,030
    $
1,488
    $
350
    $
-
    $
350
    $
-
    $
50
    $
5,268
 
Collectively evaluated for impairment
   
11,553
     
19,896
     
3,676
     
1,106
     
17,006
     
1,088
     
255
     
54,580
 
Ending balance
  $
14,583
    $
21,384
    $
4,026
    $
1,106
    $
17,356
    $
1,088
    $
305
    $
59,848
 
                                                                 
Three months ended March 31, 2016
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Allowance for credit losses:
                                                               
Balance at beginning of period
  $
11,563
    $
14,122
    $
3,279
    $
1,268
    $
21,088
    $
1,292
    $
75
    $
52,687
 
Loans charged-off
   
(805
)    
(590
)    
-
     
-
     
-
     
(4
)    
(7
)    
(1,406
)
Recoveries of loans previously charged-off
   
72
     
4
     
1
     
2
     
196
     
1
     
8
     
284
 
Net loans (charged-off) recoveries
   
(733
)    
(586
)    
1
     
2
     
196
     
(3
)    
1
     
(1,122
)
Provision for credit losses
   
2,792
     
2,258
     
651
     
(219
)    
(2,818
)    
194
     
185
     
3,043
 
Ending balance
  $
13,622
    $
15,794
    $
3,931
    $
1,051
    $
18,466
    $
1,483
    $
261
    $
54,608
 
As of March 31, 2016
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Allowance for credit losses:
                                                               
Individually evaluated for impairment
  $
2,922
    $
868
    $
360
    $
-
    $
310
    $
88
    $
-
    $
4,548
 
Collectively evaluated for impairment
   
10,700
     
14,926
     
3,571
     
1,051
     
18,156
     
1,395
     
261
     
50,060
 
Ending balance
  $
13,622
    $
15,794
    $
3,931
    $
1,051
    $
18,466
    $
1,483
    $
261
    $
54,608
 
 
The Company’s recorded investments in loans as of
March
31,
2017,
December
31,
2016
and
March
31,
2016
related to each balance in the allowance for loan losses by portfolio segment and disaggregated on the basis of the Company’s impairment methodology was as follows:
 
(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
 
                                                                 
March 31, 2017
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Recorded investment in loans:
                                                               
Individually evaluated for impairment
  $
10,873
    $
10,170
    $
2,631
    $
-
    $
6,167
    $
-
    $
94
    $
29,935
 
Collectively evaluated for impairment
   
1,224,959
     
2,528,564
     
635,501
     
155,021
     
1,145,966
     
100,265
     
4,735
     
5,795,011
 
Ending balance
  $
1,235,832
    $
2,538,734
    $
638,132
    $
155,021
    $
1,152,133
    $
100,265
    $
4,829
    $
5,824,946
 
                                                                 
December 31, 2016
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Recorded investment in loans:
                                                               
Individually evaluated for impairment
  $
10,437
    $
15,057
    $
2,093
    $
241
    $
6,517
    $
-
    $
126
    $
34,471
 
Collectively evaluated for impairment
   
1,190,291
     
2,494,460
     
638,777
     
152,507
     
1,052,052
     
105,096
     
10,239
     
5,643,422
 
Ending balance
  $
1,200,728
    $
2,509,517
    $
640,870
    $
152,748
    $
1,058,569
    $
105,096
    $
10,365
    $
5,677,893
 
                                                                 
March 31, 2016
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Recorded investment in loans:
                                                               
Individually evaluated for impairment
  $
13,161
    $
19,905
    $
1,724
    $
257
    $
5,422
    $
122
    $
-
    $
40,591
 
Collectively evaluated for impairment
   
1,046,886
     
2,118,186
     
568,191
     
148,902
     
1,116,591
     
110,863
     
5,661
     
5,115,280
 
Ending balance
  $
1,060,047
    $
2,138,091
    $
569,915
    $
149,159
    $
1,122,013
    $
110,985
    $
5,661
    $
5,155,871
 
 
At
March
31,
2017,
nonperforming loans acquired from Fidelity & Trust Financial Corporation (“Fidelity”) and Virginia Heritage Bank (“Virginia Heritage”) have a carrying value of
$486
thousand and
$559
thousand, and an unpaid principal balance of
$543
thousand and
$1.6
million, respectively, and were evaluated separately in accordance with ASC Topic
310
-
30,
“Loans and Debt Securities Acquired with Deteriorated Credit Quality
.” The
various impaired loans were recorded at estimated fair value with any excess being charged-off or treated as a non-accretable discount. Subsequent downward adjustments to the valuation of impaired loans acquired will result in additional loan loss provisions and related allowance for credit losses.
 
Credit Quality Indicators
 
The Company uses several credit quality indicators to manage credit risk in an ongoing manner. The Company's primary credit quality indicators are to use an internal credit risk rating system that categorizes loans into pass, watch, special mention, or classified categories. Credit risk ratings are applied individually to those classes of loans that have significant or unique credit characteristics that benefit from a case-by-case evaluation. These are typically loans to businesses or individuals in the classes which comprise the commercial portfolio segment. Groups of loans that are underwritten and structured using standardized criteria and characteristics, such as statistical models (e.g., credit scoring or payment performance), are typically risk rated and monitored collectively. These are typically loans to individuals in the classes which comprise the consumer portfolio segment.
 
The following are the definitions of the Company's credit quality indicators:
 
Pass:
Loans in all classes that comprise the commercial and consumer portfolio segments that are not adversely rated, are contractually current as to principal and interest, and are otherwise in compliance with the contractual terms of the loan agreement. Management believes that there is a low likelihood of loss related to those loans that are considered pass.
 
Watch:
Loan paying as agreed with generally acceptable asset quality; however the obligor’s performance has not met expectations. Balance sheet and/or income statement has shown deterioration to the point that the obligor could not sustain any further setbacks. Credit is expected to be strengthened through improved obligor performance and/or additional collateral within a reasonable period of time.
 
Special Mention:
Loans in the classes that comprise the commercial portfolio segment that have potential weaknesses that deserve management's close attention. If not addressed, these potential weaknesses
may
result in deterioration of the repayment prospects for the loan. The special mention credit quality indicator is not used for classes of loans that comprise the consumer portfolio segment. Management believes that there is a moderate likelihood of some loss related to those loans that are considered special mention.
 
Classified:
Classified (a) Substandard
- Loans inadequately protected by the current sound worth and paying capacity of the obligor or of the collateral pledged, if any. Loans so classified have a well-defined weakness or weaknesses that jeopardize the liquidation of the debt. They are characterized by the distinct possibility that the company will sustain some loss if the deficiencies are not corrected. Loss potential, while existing in the aggregate amount of substandard loans, does not have to exist in individual loans classified substandard.
 
Classified (b) Doubtful
- Loans that have all the weaknesses inherent in a loan classified substandard, with the added characteristic that the weaknesses make collection or liquidation in full, on the basis of currently existing facts, conditions, and values, highly questionable and improbable. The possibility of loss is extremely high, but because of certain important and reasonably specific pending factors, which
may
work to the advantage and strengthening of the assets, its classification as an estimated loss is deferred until its more exact status
may
be determined.
 
The Company's credit quality indicators are updated generally on a quarterly basis, but no less frequently than annually. The following table presents by class and by credit quality indicator, the recorded investment in the Company's loans and leases as of
March
31,
2017,
December
31,
2016
and
March
31,
2016.
 
 
 
 
 
 
 
Watch and
 
 
 
 
 
 
 
 
 
 
Total
 
(dollars in thousands)
 
Pass
 
 
Special Mention
 
 
Substandard
 
 
Doubtful
 
 
Loans
 
                                         
March 31, 2017
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial
  $
1,184,660
    $
40,299
    $
10,873
    $
-
    $
1,235,832
 
Income producing - commercial real estate
   
2,511,548
     
17,016
     
10,170
     
-
     
2,538,734
 
Owner occupied - commercial real estate
   
627,614
     
7,887
     
2,631
     
-
     
638,132
 
Real estate mortgage – residential
   
154,350
     
671
     
-
     
-
     
155,021
 
Construction - commercial and residential
   
1,142,530
     
3,436
     
6,167
     
-
     
1,152,133
 
Home equity
   
98,655
     
1,610
     
-
     
-
     
100,265
 
Other consumer
   
4,733
     
2
     
94
     
-
     
4,829
 
Total
  $
5,724,090
    $
70,921
    $
29,935
    $
-
    $
5,824,946
 
                                         
December 31, 2016
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial
  $
1,160,185
    $
30,106
    $
10,437
    $
-
    $
1,200,728
 
Income producing - commercial real estate
   
2,489,407
     
5,053
     
15,057
     
-
     
2,509,517
 
Owner occupied - commercial real estate
   
630,827
     
7,950
     
2,093
     
-
     
640,870
 
Real estate mortgage – residential
   
151,831
     
676
     
241
     
-
     
152,748
 
Construction - commercial and residential
   
1,051,445
     
607
     
6,517
     
-
     
1,058,569
 
Home equity
   
103,484
     
1,612
     
-
     
-
     
105,096
 
Other consumer
   
10,237
     
2
     
126
     
-
     
10,365
 
Total
  $
5,597,416
    $
46,006
    $
34,471
    $
-
    $
5,677,893
 
                                         
March 31, 2016
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial
  $
1,031,263
    $
16,788
    $
11,996
    $
-
    $
1,060,047
 
Income producing - commercial real estate
   
2,110,620
     
12,709
     
14,762
     
-
     
2,138,091
 
Owner occupied - commercial real estate
   
559,390
     
9,262
     
1,263
     
-
     
569,915
 
Real estate mortgage – residential
   
146,804
     
2,098
     
257
     
-
     
149,159
 
Construction - commercial and residential
   
1,115,027
     
1,564
     
5,422
     
-
     
1,122,013
 
Home equity
   
109,065
     
1,798
     
122
     
-
     
110,985
 
Other consumer
   
5,657
     
4
     
-
     
-
     
5,661
 
Total
  $
5,077,826
    $
44,223
    $
33,822
    $
-
    $
5,155,871
 
 
Nonaccrual
and Past Due Loans
 
Loans are considered past due if the required principal and interest payments have not been received as of the date such payments were due. Loans are placed on nonaccrual status when, in management’s opinion, the borrower
may
be unable to meet payment obligations as they become due, as well as when required by regulatory provisions. Loans
may
be placed on nonaccrual status regardless of whether or not such loans are considered past due. Interest income is subsequently recognized only to the extent cash payments are received in excess of principal due. Loans are returned to accrual status when all the principal and interest amounts contractually due are brought current and future payments are reasonably assured.
 
The following table presents, by class of loan, information related to nonaccrual loans as of
March
31,
2017,
December
31,
2016
and
March
31,
2016.
 
(dollars in thousands)
 
March 31, 2017
   
December 31, 2016
   
March 31, 2016
 
                         
Commercial
  $
2,443
    $
2,490
    $
4,234
 
Income producing - commercial real estate
   
5,622
     
10,539
     
10,305
 
Owner occupied - commercial real estate
   
2,631
     
2,093
     
1,263
 
Real estate mortgage - residential
   
310
     
555
     
582
 
Construction - commercial and residential
   
3,255
     
2,072
     
5,422
 
Home equity
   
-
     
-
     
122
 
Other consumer
   
94
     
126
     
-
 
Total nonaccrual loans (1)(2)
  $
14,355
    $
17,875
    $
21,928
 
 
 
(1)
Excludes troubled debt restructurings (“TDRs”) that were performing under their restructured terms totaling
$7.9
million at
March
31,
2017
and
December
31,
2016
and
$6.8
million at
March
31,
2016.
 
(2)
Gross interest income of
$304
thousand would have been recorded for the
three
months ended
March
31,
2017,
if nonaccrual loans shown above had been current and in accordance with their original terms while interest actually recorded on such loans was
$90
thousand for the
three
months ended
March
31,
2017.
See Note
1
to the Consolidated Financial Statements for a description of the Company’s policy for placing loans on nonaccrual status.
 
The following table presents, by class of loan, an aging analysis and the recorded investments in loans past due as of
March
31,
2017
and
December
31,
2016.
 
 
 
Loans
 
 
Loans
 
 
Loans
 
 
 
 
 
 
 
 
 
 
Total Recorded
 
 
 
30-59 Days
 
 
60-89 Days
 
 
90 Days or
 
 
Total Past
 
 
Current
 
 
Investment in
 
(dollars in thousands)
 
Past Due
 
 
Past Due
 
 
More Past Due
 
 
Due Loans
 
 
Loans
 
 
Loans
 
                                                 
March 31, 2017
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial
  $
1,663
    $
1,191
    $
2,443
    $
5,297
    $
1,230,535
    $
1,235,832
 
Income producing - commercial real estate
   
-
     
2,158
     
5,622
     
7,780
     
2,530,954
     
2,538,734
 
Owner occupied - commercial real estate
   
5,733
     
874
     
2,631
     
9,238
     
628,894
     
638,132
 
Real estate mortgage – residential
   
1,012
     
162
     
310
     
1,484
     
153,537
     
155,021
 
Construction - commercial and residential
   
2,863
     
158
     
3,255
     
6,276
     
1,145,857
     
1,152,133
 
Home equity
   
48
     
596
     
-
     
644
     
99,621
     
100,265
 
Other consumer
   
16
     
7
     
94
     
117
     
4,712
     
4,829
 
Total
  $
11,335
    $
5,146
    $
14,355
    $
30,836
    $
5,794,110
    $
5,824,946
 
                                                 
December 31, 2016
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial
  $
1,634
    $
757
    $
2,490
    $
4,881
    $
1,195,847
    $
1,200,728
 
Income producing - commercial real estate
   
511
     
-
     
10,539
     
11,050
     
2,498,467
     
2,509,517
 
Owner occupied - commercial real estate
   
3,987
     
3,328
     
2,093
     
9,408
     
631,462
     
640,870
 
Real estate mortgage – residential
   
1,015
     
163
     
555
     
1,733
     
151,015
     
152,748
 
Construction - commercial and residential
   
360
     
1,342
     
2,072
     
3,774
     
1,054,795
     
1,058,569
 
Home equity
   
-
     
-
     
-
     
-
     
105,096
     
105,096
 
Other consumer
   
101
     
9
     
126
     
236
     
10,129
     
10,365
 
Total
  $
7,608
    $
5,599
    $
17,875
    $
31,082
    $
5,646,811
    $
5,677,893
 
 
Impaired Loans
 
Loans are considered impaired when, based on current information and events, it is probable the Company will be unable to collect all amounts due in accordance with the original contractual terms of the loan agreement, including scheduled principal and interest payments. Impairment is evaluated in total for smaller-balance loans of a similar nature and on an individual loan basis for other loans. If a loan is impaired, a specific valuation allowance is allocated, if necessary, so that the loan is reported net, at the present value of estimated future cash flows using the loan’s existing rate or at the fair value of collateral if repayment is expected solely from the collateral. Interest payments on impaired loans are typically applied to principal unless collectability of the principal amount is reasonably assured, in which case interest is recognized on a cash basis. Impaired loans, or portions thereof, are charged off when deemed uncollectible.
 
The following table presents, by class of loan, information related to impaired loans for the periods ended
March
31,
2017,
December
31,
2016
and
March
31,
2016.
 
 
 
Unpaid
Contractual
 
 
Recorded
Investment
 
 
Recorded
Investment
 
 
Total
 
 
 
 
 
 
Average Recorded Investment
 
 
Interest Income Recognized
 
 
 
Principal
 
 
With No
 
 
With
 
 
Recorded
 
 
Related
 
 
Quarter
 
 
Year
 
 
Quarter
 
 
Year
 
(dollars in thousands)
 
Balance
 
 
Allowance
 
 
Allowance
 
 
Investment
 
 
Allowance
 
 
To Date
 
 
To Date
 
 
To Date
 
 
To Date
 
                                                                         
March 31, 2017
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial
  $
8,249
    $
2,843
    $
2,737
    $
5,580
    $
3,030
    $
5,604
    $
5,604
    $
42
    $
42
 
Income producing - commercial real estate
   
10,019
     
702
     
9,317
     
10,019
     
1,488
     
12,478
     
12,478
     
48
     
48
 
Owner occupied - commercial real estate
   
2,998
     
2,207
     
791
     
2,998
     
350
     
2,741
     
2,741
     
-
     
-
 
Real estate mortgage – residential
   
310
     
310
     
-
     
310
     
-
     
433
     
433
     
-
     
-
 
Construction - commercial and residential
   
3,255
     
2,717
     
538
     
3,255
     
350
     
2,664
     
2,664
     
-
     
-
 
Home equity
   
-
     
-
     
-
     
-
     
-
     
-
     
-
     
-
     
-
 
Other consumer
   
94
     
-
     
94
     
94
     
50
     
110
     
110
     
-
     
-
 
Total
  $
24,925
    $
8,779
    $
13,477
    $
22,256
    $
5,268
    $
24,030
    $
24,030
    $
90
    $
90
 
                                                                         
December 31, 2016
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial
  $
8,296
    $
2,532
    $
3,095
    $
5,627
    $
2,671
    $
12,620
    $
12,755
    $
79
    $
191
 
Income producing - commercial real estate
   
14,936
     
5,048
     
9,888
     
14,936
     
1,943
     
16,742
     
17,533
     
54
     
198
 
Owner occupied - commercial real estate
   
2,483
     
1,691
     
792
     
2,483
     
350
     
2,233
     
2,106
     
-
     
13
 
Real estate mortgage – residential
   
555
     
555
     
-
     
555
     
-
     
246
     
249
     
-
     
-
 
Construction - commercial and residential
   
2,072
     
1,535
     
537
     
2,072
     
522
     
5,091
     
5,174
     
-
     
-
 
Home equity
   
-
     
-
     
-
     
-
     
-
     
78
     
89
     
-
     
-
 
Other consumer
   
126
     
-
     
126
     
126
     
113
     
42
     
32
     
2
     
4
 
Total
  $
28,468
    $
11,361
    $
14,438
    $
25,799
    $
5,599
    $
37,052
    $
37,938
    $
135
    $
406
 
                                                                         
March 31, 2016
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial
  $
17,305
    $
1,165
    $
11,996
    $
13,161
    $
2,922
    $
12,920
    $
12,920
    $
16
    $
16
 
Income producing - commercial real estate
   
19,905
     
5,143
     
14,762
     
19,905
     
868
     
13,012
     
13,012
     
58
     
58
 
Owner occupied - commercial real estate
   
1,724
     
461
     
1,263
     
1,724
     
360
     
1,739
     
1,739
     
-
     
-
 
Real estate mortgage – residential
   
257
     
257
     
-
     
257
     
-
     
293
     
293
     
-
     
-
 
Construction - commercial and residential
   
5,422
     
4,870
     
552
     
5,422
     
310
     
7,938
     
7,938
     
-
     
-
 
Home equity
   
122
     
-
     
122
     
122
     
88
     
142
     
142
     
-
     
-
 
Other consumer
   
-
     
-
     
-
     
-
     
-
     
11
     
11
     
-
     
-
 
Total
  $
44,735
    $
11,896
    $
28,695
    $
40,591
    $
4,548
    $
36,055
    $
36,055
    $
74
    $
74
 
 
Modifications
 
A modification of a loan constitutes a TDR when a borrower is experiencing financial difficulty and the modification constitutes a concession. The Company offers various types of concessions when modifying a loan. Commercial and industrial loans modified in a TDR often involve temporary interest-only payments, term extensions, and converting revolving credit lines to term loans. Additional collateral, a co-borrower, or a guarantor is often requested. Commercial mortgage and construction loans modified in a TDR often involve reducing the interest rate for the remaining term of the loan, extending the maturity date at an interest rate lower than the current market rate for new debt with similar risk, or substituting or adding a new borrower or guarantor. Construction loans modified in a TDR
may
also involve extending the interest-only payment period. As of
March
31,
2017,
all performing TDRs were categorized as interest-only modifications.
 
Loans modified in a TDR for the Company
may
have the financial effect of increasing the specific allowance associated with the loan. An allowance for impaired consumer and commercial loans that have been modified in a TDR is measured based on the present value of expected future cash flows discounted at the loan’s effective interest rate, the loan’s observable market price, or the estimated fair value of the collateral, less any selling costs, if the loan is collateral dependent. Management exercises significant judgment in developing these estimates.
 
The following table presents by class, the recorded investment of loans modified in TDRs held by the Company during the periods ended
March
31,
2017
and
December
31,
2016.
 
 
 
For the Three Months Ended March 31, 2017
 
(dollars in thousands)
 
Number of
Contracts
 
 
Commercial
 
 
Income Producing -
Commercial Real Estate
 
 
Owner Occupied -
Commercial Real Estate
 
 
Construction -
Commercial Real Estate
 
 
Total
 
Troubled debt restructings
                                               
                                                 
Restructured accruing
   
7
    $
3,137
    $
4,397
    $
367
    $
-
    $
7,901
 
Restructured non-accruing
   
2
     
193
     
-
     
-
     
702
     
895
 
Total
   
9
    $
3,330
    $
4,397
    $
367
    $
702
    $
8,796
 
                                                 
Specific allowance
   
 
    $
855
    $
1,100
    $
-
    $
-
    $
1,955
 
                                                 
Restructured and subsequently defaulted
   
 
    $
237
    $
-
    $
-
    $
-
    $
237
 
 
 
 
 
For the Year Ended December 31, 2016
 
(dollars in thousands)
 
Number of
Contracts
 
 
Commercial
 
 
Income Producing -
Commercial Real Estate
 
 
Owner Occupied -
Commercial Real Estate
 
 
Construction -
Commercial Real Estate
 
 
Total
 
Troubled debt restructings
                                               
                                                 
Restructured accruing
   
7
    $
3,137
    $
4,397
    $
390
    $
-
    $
7,924
 
Restructured non-accruing
   
3
     
434
     
-
     
-
     
4,933
     
5,367
 
Total
   
10
    $
3,571
    $
4,397
    $
390
    $
4,933
    $
13,291
 
                                                 
Specific allowance
   
 
    $
855
    $
920
    $
-
    $
-
    $
1,775
 
                                                 
Restructured and subsequently defaulted
   
 
    $
-
    $
-
    $
-
    $
-
    $
-
 
 
The Company had
nine
TDR’s at
March
31,
2017
totaling approximately
$8.8
million.
Seven
of these loans, totaling approximately
$7.9
million, are performing under their modified terms. During the
three
months of
2017,
there was
one
default on a
$237
thousand restructured loan which was charged off, as compared to the same period in
2016,
which had
one
default on a
$5.0
million restructured loan. A default is considered to have occurred once the TDR is past due
90
days or more or it has been placed on nonaccrual.  There were
no
nonperforming TDRs reclassified to nonperforming loans during the
three
months ended
March
31,
2017.
There was
one
nonperforming TDR totaling
$5.0
million reclassified to nonperforming loans during the
three
months ended
March
31,
2016.
Commercial and consumer loans modified in a TDR are closely monitored for delinquency as an early indicator of possible future default. If loans modified in a TDR subsequently default, the Company evaluates the loan for possible further impairment. The allowance
may
be increased, adjustments
may
be made in the allocation of the allowance, or partial charge-offs
may
be taken to further write-down the carrying value of the loan. There were
no
loans modified in a TDR during the
three
months ended
March
31,
2017
and
2016.