XML 1054 R36.htm IDEA: XBRL DOCUMENT v3.3.1.900
Loans (Tables)
12 Months Ended
Dec. 31, 2015
Receivables [Abstract]  
Summary of loans under portfolio
A summary of the Corporation's loans follows:
 
 
December 31,
 
 
2015
 
2014
 
 
(In thousands)
Commercial loan portfolio:
 
 
 
 
Commercial
 
$
1,905,879

 
$
1,354,881

Commercial real estate
 
2,112,162

 
1,557,648

Real estate construction
 
210,231

 
152,745

Land development
 
21,845

 
18,750

Subtotal
 
4,250,117

 
3,084,024

Consumer loan portfolio:
 
 
 
 
Residential mortgage
 
1,429,636

 
1,110,390

Consumer installment
 
877,457

 
829,570

Home equity
 
713,937

 
664,246

Subtotal
 
3,021,030

 
2,604,206

Total loans
 
$
7,271,147

 
$
5,688,230

Recorded investment of loans in the commercial loan portfolio by risk rating categories
The following schedule presents the recorded investment of loans in the commercial loan portfolio by risk rating categories at December 31, 2015 and 2014:
 
 
Commercial
 
Commercial Real Estate
 
Real Estate
Construction
 
Land
Development
 
Total
 
 
(In thousands)
December 31, 2015
 
 
 
 
 
 
 
 
 
 
Originated Portfolio:
 
 
 
 
 
 
 
 
 
 
Risk Grades 1-5
 
$
1,418,301

 
$
1,341,202

 
$
173,828

 
$
9,495

 
$
2,942,826

Risk Grade 6
 
34,727

 
31,036

 
180

 

 
65,943

Risk Grade 7
 
39,933

 
26,658

 
291

 
832

 
67,714

Risk Grade 8
 
26,459

 
25,163

 
247

 
274

 
52,143

Risk Grade 9
 
2,095

 

 

 

 
2,095

Subtotal
 
1,521,515

 
1,424,059

 
174,546

 
10,601

 
3,130,721

Acquired Portfolio:
 
 
 
 
 
 
 
 
 
 
Risk Grades 1-5
 
340,782

 
629,430

 
35,685

 
5,998

 
1,011,895

Risk Grade 6
 
28,321

 
23,926

 

 
2,556

 
54,803

Risk Grade 7
 
11,607

 
29,975

 

 
1,537

 
43,119

Risk Grade 8
 
3,654

 
4,772

 

 
1,153

 
9,579

Risk Grade 9
 

 

 

 

 

Subtotal
 
384,364

 
688,103

 
35,685

 
11,244

 
1,119,396

Total
 
$
1,905,879

 
$
2,112,162

 
$
210,231

 
$
21,845

 
$
4,250,117

December 31, 2014
 
 
 
 
 
 
 
 
 
 
Originated Portfolio:
 
 
 
 
 
 
 
 
 
 
Risk Grades 1-5
 
$
1,171,817

 
$
1,114,529

 
$
134,668

 
$
2,952

 
$
2,423,966

Risk Grade 6
 
37,800

 
34,996

 
1,408

 
738

 
74,942

Risk Grade 7
 
29,863

 
29,935

 
2,502

 
613

 
62,913

Risk Grade 8
 
16,417

 
24,958

 
162

 
225

 
41,762

Risk Grade 9
 
1

 
8

 

 

 
9

Subtotal
 
1,255,898

 
1,204,426

 
138,740

 
4,528

 
2,603,592

Acquired Portfolio:
 
 
 
 
 
 
 
 
 
 
Risk Grades 1-5
 
76,780

 
321,018

 
14,005

 
11,789

 
423,592

Risk Grade 6
 
12,687

 
8,698

 

 
583

 
21,968

Risk Grade 7
 
4,089

 
12,478

 

 
197

 
16,764

Risk Grade 8
 
5,427

 
11,028

 

 
1,653

 
18,108

Risk Grade 9
 

 

 

 

 

Subtotal
 
98,983

 
353,222

 
14,005

 
14,222

 
480,432

Total
 
$
1,354,881

 
$
1,557,648

 
$
152,745

 
$
18,750

 
$
3,084,024

Recorded investment of loans in the consumer loan portfolio based on the credit risk profile of loans in a performing and nonperforming status
The following schedule presents the recorded investment of loans in the consumer loan portfolio based on loans in a performing status and loans in a nonperforming status at December 31, 2015 and 2014:
 
 
Residential Mortgage
 
Consumer
Installment
 
Home Equity
 
Total
 
 
(In thousands)
December 31, 2015
 
 
 
 
 
 
 
 
Originated Portfolio:
 
 
 
 
 
 
 
 
Performing
 
$
1,207,945

 
$
868,975

 
$
587,566

 
$
2,664,486

Nonperforming
 
9,030

 
451

 
3,246

 
12,727

Subtotal
 
1,216,975

 
869,426

 
590,812

 
2,677,213

Acquired Portfolio:
 
 
 
 
 
 
 
 
Performing
 
210,580

 
7,984

 
122,118

 
340,682

Nonperforming
 
2,081

 
47

 
1,007

 
3,135

Subtotal
 
212,661

 
8,031

 
123,125

 
343,817

Total
 
$
1,429,636

 
$
877,457

 
$
713,937

 
$
3,021,030

December 31, 2014
 
 
 
 
 
 
 
 
Originated Portfolio:
 
 
 
 
 
 
 
 
Performing
 
$
987,542

 
$
818,878

 
$
566,083

 
$
2,372,503

Nonperforming
 
10,459

 
500

 
3,013

 
13,972

Subtotal
 
998,001

 
819,378

 
569,096

 
2,386,475

Acquired Portfolio:
 
 
 
 
 
 
 
 
Performing
 
111,101

 
10,174

 
94,696

 
215,971

Nonperforming
 
1,288

 
18

 
454

 
1,760

Subtotal
 
112,389

 
10,192

 
95,150

 
217,731

Total
 
$
1,110,390

 
$
829,570

 
$
664,246

 
$
2,604,206

Summary of nonperforming loans
A summary of nonperforming loans follows:
 
 
December 31,
 
 
2015
 
2014
 
 
(In thousands)
Nonaccrual loans:
 
 
 
 
Commercial
 
$
28,554

 
$
16,418

Commercial real estate
 
25,163

 
24,966

Real estate construction
 
247

 
162

Land development
 
274

 
225

Residential mortgage
 
5,557

 
6,706

Consumer installment
 
451

 
500

Home equity
 
1,979

 
1,667

Total nonaccrual loans
 
62,225

 
50,644

Accruing loans contractually past due 90 days or more as to interest or principal payments:
 
 
 
 
Commercial
 
364

 
170

Commercial real estate
 
254

 

Residential mortgage
 
402

 
557

Home equity
 
1,267

 
1,346

Total accruing loans contractually past due 90 days or more as to interest or principal payments
 
2,287

 
2,073

Nonperforming TDRs:
 
 
 
 
Commercial loan portfolio
 
16,297

 
15,271

Consumer loan portfolio
 
3,071

 
3,196

Total nonperforming TDRs
 
19,368

 
18,467

Total nonperforming loans
 
$
83,880

 
$
71,184

Schedule of Impaired loans by classes
The following schedule presents impaired loans by classes of loans at December 31, 2015:
 
 
Recorded
Investment
 
Unpaid
Principal
Balance
 
Related
Valuation
Allowance
 
Average
Annual
Recorded
Investment
 
Interest Income
Recognized
While on
Impaired Status
 
 
(In thousands)
Impaired loans with a valuation allowance:
 
 
 
 
 
 
 
 
 
 
Commercial
 
$
18,898

 
$
19,426

 
$
5,700

 
$
9,511

 
$

Commercial real estate
 
4,448

 
4,688

 
497

 
2,918

 

Residential mortgage
 
21,037

 
21,037

 
192

 
20,661

 
1,312

Subtotal
 
44,383

 
45,151

 
6,389

 
33,090

 
1,312

Impaired loans with no related valuation allowance:
 
 
 
 
 
 
 
 
 
 
Commercial
 
31,039

 
37,703

 

 
32,172

 
1,303

Commercial real estate
 
53,518

 
69,130

 

 
56,562

 
1,985

Real estate construction
 
400

 
480

 

 
457

 
11

Land development
 
1,736

 
2,628

 

 
1,768

 
104

Residential mortgage
 
7,638

 
8,644

 

 
8,465

 
165

Consumer installment
 
498

 
512

 

 
480

 
2

Home equity
 
2,986

 
3,270

 

 
2,736

 
58

Subtotal
 
97,815

 
122,367

 

 
102,640

 
3,628

Total impaired loans:
 
 
 
 
 
 
 
 
 
 
Commercial
 
49,937

 
57,129

 
5,700

 
41,683

 
1,303

Commercial real estate
 
57,966

 
73,818

 
497

 
59,480

 
1,985

Real estate construction
 
400

 
480

 

 
457

 
11

Land development
 
1,736

 
2,628

 

 
1,768

 
104

Residential mortgage
 
28,675

 
29,681

 
192

 
29,126

 
1,477

Consumer installment
 
498

 
512

 

 
480

 
2

Home equity
 
2,986

 
3,270

 

 
2,736

 
58

Total
 
$
142,198

 
$
167,518

 
$
6,389

 
$
135,730

 
$
4,940

The following schedule presents impaired loans by classes of loans at December 31, 2014:
 
 
Recorded
Investment
 
Unpaid
Principal
Balance
 
Related
Valuation
Allowance
 
Average
Annual
Recorded
Investment
 
Interest
 Income
Recognized
While on
Impaired Status
 
 
(In thousands)
Impaired loans with a valuation allowance:
 
 
 
 
 
 
 
 
 
 
Commercial
 
$
966

 
$
1,040

 
$
293

 
$
2,117

 
$

Commercial real estate
 
2,587

 
2,927

 
710

 
3,699

 

Residential mortgage
 
19,681

 
19,681

 
335

 
19,740

 
1,252

Subtotal
 
23,234

 
23,648

 
1,338

 
25,556

 
1,252

Impaired loans with no related valuation allowance:
 
 
 
 
 
 
 
 
 
 
Commercial
 
38,094

 
44,557

 

 
39,020

 
1,375

Commercial real estate
 
60,616

 
82,693

 

 
49,676

 
1,567

Real estate construction
 
162

 
255

 

 
164

 

Land development
 
1,928

 
3,484

 

 
3,551

 
131

Residential mortgage
 
7,994

 
7,994

 

 
7,005

 
15

Consumer installment
 
518

 
518

 

 
602

 
1

Home equity
 
2,121

 
2,121

 

 
2,302

 
12

Subtotal
 
111,433

 
141,622

 

 
102,320

 
3,101

Total impaired loans:
 
 
 
 
 
 
 
 
 
 
Commercial
 
39,060

 
45,597

 
293

 
41,137

 
1,375

Commercial real estate
 
63,203

 
85,620

 
710

 
53,375

 
1,567

Real estate construction
 
162

 
255

 

 
164

 

Land development
 
1,928

 
3,484

 

 
3,551

 
131

Residential mortgage
 
27,675

 
27,675

 
335

 
26,745

 
1,267

Consumer installment
 
518

 
518

 

 
602

 
1

Home equity
 
2,121

 
2,121

 

 
2,302

 
12

Total
 
$
134,667

 
$
165,270

 
$
1,338

 
$
127,876

 
$
4,353

The average annual recorded investment of impaired loans during 2013 was $121.0 million and was comprised of the following classes of loans: commercial - $29.6 million; commercial real estate - $50.8 million; real estate construction - $0.4 million; land development - $9.8 million; residential mortgage - $26.8 million; consumer installment - $0.7 million; and home equity - $2.9 million. Interest income recognized during 2013 while these loans were in impaired status was $3.8 million, including $1.0 million on commercial loans, $1.3 million on commercial real estate loans, $0.3 million on land development loans and $1.1 million on residential mortgage loans.
Schedule representing the aging status of the recorded investment in loans by classes
The following schedule presents the aging status of the recorded investment in loans by classes of loans at December 31, 2015 and 2014:
 
 
31-60
Days
Past Due
 
61-89
Days
Past Due
 
Accruing
Loans
Past Due
90 Days
or More
 
Non-accrual
Loans
 
Total
Past Due
 
Current
 
Total
Loans
 
 
(In thousands)
December 31, 2015
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Originated Portfolio:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial
 
$
3,685

 
$
1,230

 
$
364

 
$
28,554

 
$
33,833

 
$
1,487,682

 
$
1,521,515

Commercial real estate
 
4,168

 
1,603

 
254

 
25,163

 
31,188

 
1,392,871

 
1,424,059

Real estate construction
 

 

 

 
247

 
247

 
174,299

 
174,546

Land development
 

 

 

 
274

 
274

 
10,327

 
10,601

Residential mortgage
 
1,737

 

 
402

 
5,557

 
7,696

 
1,209,279

 
1,216,975

Consumer installment
 
3,145

 
644

 

 
451

 
4,240

 
865,186

 
869,426

Home equity
 
1,767

 
788

 
1,267

 
1,979

 
5,801

 
585,011

 
590,812

Total
 
$
14,502

 
$
4,265

 
$
2,287

 
$
62,225

 
$
83,279

 
$
5,724,655

 
$
5,807,934

Acquired Portfolio:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial
 
$
490

 
$
532

 
$
3,735

 
$

 
$
4,757

 
$
379,607

 
$
384,364

Commercial real estate
 
3,557

 
691

 
4,771

 

 
9,019

 
679,084

 
688,103

Real estate construction
 

 

 

 

 

 
35,685

 
35,685

Land development
 

 

 
1,154

 

 
1,154

 
10,090

 
11,244

Residential mortgage
 
1,370

 

 
2,081

 

 
3,451

 
209,210

 
212,661

Consumer installment
 
55

 

 
47

 

 
102

 
7,929

 
8,031

Home equity
 
847

 
78

 
1,007

 

 
1,932

 
121,193

 
123,125

Total
 
$
6,319

 
$
1,301

 
$
12,795

 
$

 
$
20,415

 
$
1,442,798

 
$
1,463,213

December 31, 2014
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Originated Portfolio:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial
 
$
4,033

 
$
743

 
$
170

 
$
16,418

 
$
21,364

 
$
1,234,534

 
$
1,255,898

Commercial real estate
 
7,515

 
1,383

 

 
24,966

 
33,864

 
1,170,562

 
1,204,426

Real estate construction
 
262

 

 

 
162

 
424

 
138,316

 
138,740

Land development
 

 

 

 
225

 
225

 
4,303

 
4,528

Residential mortgage
 
2,126

 
54

 
557

 
6,706

 
9,443

 
988,558

 
998,001

Consumer installment
 
3,620

 
512

 

 
500

 
4,632

 
814,746

 
819,378

Home equity
 
3,039

 
660

 
1,346

 
1,667

 
6,712

 
562,384

 
569,096

Total
 
$
20,595

 
$
3,352

 
$
2,073

 
$
50,644

 
$
76,664

 
$
4,913,403

 
$
4,990,067

Acquired Portfolio:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial
 
$
133

 
$

 
$
5,427

 
$

 
$
5,560

 
$
93,423

 
$
98,983

Commercial real estate
 
2,014

 
352

 
11,052

 

 
13,418

 
339,804

 
353,222

Real estate construction
 

 

 

 

 

 
14,005

 
14,005

Land development
 

 

 
1,653

 

 
1,653

 
12,569

 
14,222

Residential mortgage
 
156

 

 
18

 

 
174

 
112,215

 
112,389

Consumer installment
 
55

 
3

 
454

 

 
512

 
9,680

 
10,192

Home equity
 
636

 
106

 
1,288

 

 
2,030

 
93,120

 
95,150

Total
 
$
2,994

 
$
461

 
$
19,892

 
$

 
$
23,347

 
$
674,816

 
$
698,163

Loan
Schedule of Corporation's TDRs
The following schedule presents the Corporation's TDRs at December 31, 2015 and 2014:
 
 
Performing TDRs
 
Non-Performing TDRs
 
Nonaccrual TDRs
 
Total
 
 
(In thousands)
December 31, 2015
 
 
 
 
 
 
 
 
Commercial loan portfolio
 
$
29,844

 
$
16,297

 
$
32,682

 
$
78,823

Consumer loan portfolio
 
17,966

 
3,071

 
3,251

 
24,288

Total
 
$
47,810

 
$
19,368

 
$
35,933

 
$
103,111

December 31, 2014
 
 
 
 
 
 
 
 
Commercial loan portfolio
 
$
29,179

 
$
15,271

 
$
32,597

 
$
77,047

Consumer loan portfolio
 
16,485

 
3,196

 
4,594

 
24,275

Total
 
$
45,664

 
$
18,467

 
$
37,191

 
$
101,322

Schedule providing information on performing and nonperforming TDRs
The following schedule provides information on the Corporation's TDRs that were modified during the years ended December 31, 2015, 2014 and 2013:
 
 
Number
of Loans
 
Pre-
Modification
Recorded
Investment
 
Post-
Modification
Recorded
Investment
 
 
(Dollars in thousands)
Year ended December 31, 2015
 
 
 
 
 
 
Commercial loan portfolio:
 
 
 
 
 
 
Commercial
 
53
 
$
11,446

 
$
11,446

Commercial real estate
 
21
 
7,196

 
7,196

Real estate construction
 
2
 
400

 
400

Land development
 
1
 
305

 
305

Subtotal — commercial loan portfolio
 
77
 
19,347

 
19,347

Consumer loan portfolio (residential mortgage)
 
65
 
3,249

 
3,247

Total
 
142
 
$
22,596

 
$
22,594

Year ended December 31, 2014
 
 
 
 
 
 
Commercial loan portfolio:
 
 
 
 
 
 
Commercial
 
53
 
$
13,781

 
$
13,781

Commercial real estate
 
46
 
12,075

 
12,075

Real estate construction
 
 

 

Land development
 
1
 
72

 
72

Subtotal — commercial loan portfolio
 
100
 
25,928

 
25,928

Consumer loan portfolio (residential mortgage)
 
119
 
4,184

 
4,158

Total
 
219
 
$
30,112

 
$
30,086

Year ended December 31, 2013
 
 
 
 
 
 
Commercial loan portfolio:
 
 
 
 
 
 
Commercial
 
57
 
$
12,123

 
$
12,123

Commercial real estate
 
49
 
16,222

 
16,222

Real estate construction
 
4
 
575

 
575

Land development
 
4
 
1,958

 
1,958

Subtotal — commercial loan portfolio
 
114
 
30,878

 
30,878

Consumer loan portfolio (residential mortgage)
 
85
 
4,943

 
4,840

Total
 
199
 
$
35,821

 
$
35,718

Troubled debt restructurings on financing receivables with defaults payment
The following schedule includes TDRs for which there was a payment default during the years ended December 31, 2015, 2014 and 2013, whereby the borrower was past due with respect to principal and/or interest for 90 days or more, and the loan became a TDR during the twelve-month period prior to the default:
 
 
Years Ended December 31,
 
 
2015
 
2014
 
2013
 
 
Number of Loans
 
Principal Balance at Year End
 
Number of Loans
 
Principal Balance at Year End
 
Number of Loans
 
Principal Balance at Year End
 
 
 
 
 
 
 
 
 
(Dollars in thousands)
Commercial loan portfolio:
 
 
 
 
 
 
 
 
 
 
 
 
Commercial
 
1
 
$
1,206

 
7
 
$
885

 
23
 
$
2,745

Commercial real estate
 
5
 
1,016

 
6
 
2,352

 
8
 
4,278

Real estate construction
 
 

 
 

 
3
 
371

Land development
 
 

 
 

 
2
 
1,526

Subtotal — commercial loan portfolio
 
6
 
2,222

 
13
 
3,237

 
36
 
8,920

Consumer loan portfolio (residential mortgage)
 
3
 
65

 
12
 
259

 
22
 
1,826

Total
 
9
 
$
2,287

 
25
 
$
3,496

 
58
 
$
10,746

Schedule of allowance and recorded investment related to financing receivables segregated by portfolio segment
The following schedule presents, by loan portfolio segment, the changes in the allowance for the year ended December 31, 2015 and details regarding the balance in the allowance and the recorded investment in loans at December 31, 2015 by impairment evaluation method.
 
 
Commercial
Loan
Portfolio
 
Consumer
Loan
Portfolio
 
Unallocated
 
Total
 
 
(In thousands)
Changes in allowance for loan losses for the year ended December 31, 2015:
 
 
 
 
Beginning balance
 
$
44,156

 
$
28,803

 
$
2,724

 
$
75,683

Provision for loan losses
 
7,275

 
1,949

 
(2,724
)
 
6,500

Charge-offs
 
(6,385
)
 
(7,116
)
 

 
(13,501
)
Recoveries
 
2,188

 
2,458

 

 
4,646

Ending balance
 
$
47,234

 
$
26,094

 
$

 
$
73,328

Allowance for loan losses balance at December 31, 2015 attributable to:
 
 
 
 
Loans individually evaluated for impairment
 
$
6,197

 
$
192

 
$

 
$
6,389

Loans collectively evaluated for impairment
 
41,037

 
25,902

 

 
66,939

Loans acquired with deteriorated credit quality
 

 

 

 

Total
 
$
47,234

 
$
26,094

 
$

 
$
73,328

Recorded investment (loan balance) at December 31, 2015:
 
 
 
 
Loans individually evaluated for impairment
 
$
100,379

 
$
21,037

 
$

 
$
121,416

Loans collectively evaluated for impairment
 
3,030,342

 
2,656,176

 

 
5,686,518

Loans acquired with deteriorated credit quality
 
1,119,396

 
343,817

 

 
1,463,213

Total
 
$
4,250,117

 
$
3,021,030

 
$

 
$
7,271,147

The following presents, by loan portfolio segment, the changes in the allowance for the year ended December 31, 2014 and details regarding the balance in the allowance and the recorded investment in loans at December 31, 2014 by impairment evaluation method.
 
 
Commercial
Loan
Portfolio
 
Consumer
Loan
Portfolio
 
Unallocated
 
Total
 
 
(In thousands)
Changes in allowance for loan losses for the year ended December 31, 2014:
 
 
 
 
Beginning balance
 
$
44,482

 
$
30,145

 
$
4,445

 
$
79,072

Provision for loan losses
 
3,464

 
4,357

 
(1,721
)
 
6,100

Charge-offs
 
(6,399
)
 
(7,830
)
 

 
(14,229
)
Recoveries
 
2,609

 
2,131

 

 
4,740

Ending balance
 
$
44,156

 
$
28,803

 
$
2,724

 
$
75,683

Allowance for loan losses balance at December 31, 2014 attributable to:
 
 
 
 
Loans individually evaluated for impairment
 
$
1,003

 
$
335

 
$

 
$
1,338

Loans collectively evaluated for impairment
 
43,153

 
27,968

 
2,724

 
73,845

Loans acquired with deteriorated credit quality
 

 
500

 

 
500

Total
 
$
44,156

 
$
28,803

 
$
2,724

 
$
75,683

Recorded investment (loan balance) at December 31, 2014:
 
 
 
 
 
 
Loans individually evaluated for impairment
 
$
86,221

 
$
19,681

 
$

 
$
105,902

Loans collectively evaluated for impairment
 
2,517,371

 
2,366,794

 

 
4,884,165

Loans acquired with deteriorated credit quality
 
480,432

 
217,731

 

 
698,163

Total
 
$
3,084,024

 
$
2,604,206

 
$

 
$
5,688,230