Loans and the Allowance for Credit Losses |
NOTE 5.
LOANS AND THE ALLOWANCE FOR CREDIT LOSSES
The recorded
investment in loans is presented in the Consolidated Balance Sheets
net of deferred loan fees and costs and discounts on purchased
loans. The deferred loan fees and costs were $0.3 million and
$1.0 million at December 31, 2016 and 2015, respectively.
The discounts on purchased loans from acquisitions were
$24.1 million, including $11.0 million related to YCB,
and $15.7 million at December 31, 2016 and 2015,
respectively.
|
|
|
|
|
|
|
|
|
|
|
December 31, |
|
|
December 31, |
|
(in
thousands)
|
|
2016 |
|
|
2015 |
|
Commercial real
estate:
|
|
|
|
|
|
|
|
|
Land and
construction
|
|
$ |
496,539 |
|
|
$ |
344,748 |
|
Improved
property
|
|
|
2,376,972 |
|
|
|
1,911,633 |
|
|
|
|
|
|
|
|
|
|
Total commercial real
estate
|
|
|
2,873,511 |
|
|
|
2,256,381 |
|
|
|
|
|
|
|
|
|
|
Commercial and
industrial
|
|
|
1,088,118 |
|
|
|
737,878 |
|
Residential real
estate
|
|
|
1,383,390 |
|
|
|
1,247,800 |
|
Home equity
|
|
|
508,359 |
|
|
|
416,889 |
|
Consumer
|
|
|
396,058 |
|
|
|
406,894 |
|
|
|
|
|
|
|
|
|
|
Total portfolio
loans
|
|
|
6,249,436 |
|
|
|
5,065,842 |
|
|
|
|
|
|
|
|
|
|
Loans held for
sale
|
|
|
17,315 |
|
|
|
7,899 |
|
|
|
|
|
|
|
|
|
|
Total loans
|
|
$ |
6,266,751 |
|
|
$ |
5,073,741 |
|
|
|
|
|
|
|
|
|
|
The following
tables summarize changes in the allowance for credit losses
applicable to each category of the loan portfolio:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Year Ended
December 31, 2016 |
|
(in
thousands)
|
|
Commercial
Real Estate-
Land and
Construction |
|
|
Commercial
Real Estate-
Improved
Property |
|
|
Commercial
& Industrial |
|
|
Residential
Real
Estate |
|
|
Home
Equity |
|
|
Consumer |
|
|
Deposit
Overdraft |
|
|
Total |
|
Balance at beginning of
year:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Allowance for loan
losses
|
|
$ |
4,390 |
|
|
$ |
14,748 |
|
|
$ |
10,002 |
|
|
$ |
4,582 |
|
|
$ |
2,883 |
|
|
$ |
4,763 |
|
|
$ |
342 |
|
|
$ |
41,710 |
|
Allowance for loan
commitments
|
|
|
157 |
|
|
|
26 |
|
|
|
260 |
|
|
|
7 |
|
|
|
117 |
|
|
|
46 |
|
|
|
— |
|
|
|
613 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total beginning allowance
for credit losses
|
|
|
4,547 |
|
|
|
14,774 |
|
|
|
10,262 |
|
|
|
4,589 |
|
|
|
3,000 |
|
|
|
4,809 |
|
|
|
342 |
|
|
|
42,323 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Provision for credit
losses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Provision for loan
losses
|
|
|
26 |
|
|
|
4,223 |
|
|
|
1,160 |
|
|
|
16 |
|
|
|
662 |
|
|
|
1,356 |
|
|
|
1,077 |
|
|
|
8,520 |
|
Provision for loan
commitments
|
|
|
(6 |
) |
|
|
(9 |
) |
|
|
(72 |
) |
|
|
2 |
|
|
|
45 |
|
|
|
(2 |
) |
|
|
— |
|
|
|
(42 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total provision for
credit losses
|
|
|
20 |
|
|
|
4,214 |
|
|
|
1,088 |
|
|
|
18 |
|
|
|
707 |
|
|
|
1,354 |
|
|
|
1,077 |
|
|
|
8,478 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Charge-offs
|
|
|
(73 |
) |
|
|
(1,886 |
) |
|
|
(3,070 |
) |
|
|
(937 |
) |
|
|
(397 |
) |
|
|
(3,606 |
) |
|
|
(884 |
) |
|
|
(10,853 |
) |
Recoveries
|
|
|
5 |
|
|
|
1,543 |
|
|
|
320 |
|
|
|
445 |
|
|
|
274 |
|
|
|
1,485 |
|
|
|
225 |
|
|
|
4,297 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net
charge-offs
|
|
|
(68 |
) |
|
|
(343 |
) |
|
|
(2,750 |
) |
|
|
(492 |
) |
|
|
(123 |
) |
|
|
(2,121 |
) |
|
|
(659 |
) |
|
|
(6,556 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at end of
period:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Allowance for loan
losses
|
|
|
4,348 |
|
|
|
18,628 |
|
|
|
8,412 |
|
|
|
4,106 |
|
|
|
3,422 |
|
|
|
3,998 |
|
|
|
760 |
|
|
|
43,674 |
|
Allowance for loan
commitments
|
|
|
151 |
|
|
|
17 |
|
|
|
188 |
|
|
|
9 |
|
|
|
162 |
|
|
|
44 |
|
|
|
— |
|
|
|
571 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total ending allowance
for credit losses
|
|
$ |
4,499 |
|
|
$ |
18,645 |
|
|
$ |
8,600 |
|
|
$ |
4,115 |
|
|
$ |
3,584 |
|
|
$ |
4,042 |
|
|
$ |
760 |
|
|
$ |
44,245 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Year Ended
December 31, 2015 |
|
(in
thousands)
|
|
Commercial
Real Estate-
Land and
Construction |
|
|
Commercial
Real Estate-
Improved
Property |
|
|
Commercial
& Industrial |
|
|
Residential
Real
Estate |
|
|
Home
Equity |
|
|
Consumer |
|
|
Deposit
Overdraft |
|
|
Total |
|
Balance at beginning of
year:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Allowance for loan
losses
|
|
$ |
5,654 |
|
|
$ |
17,573 |
|
|
$ |
9,063 |
|
|
$ |
5,382 |
|
|
$ |
2,329 |
|
|
$ |
4,078 |
|
|
$ |
575 |
|
|
$ |
44,654 |
|
Allowance for loan
commitments
|
|
|
194 |
|
|
|
10 |
|
|
|
112 |
|
|
|
9 |
|
|
|
90 |
|
|
|
40 |
|
|
|
— |
|
|
|
455 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total beginning allowance
for credit losses
|
|
|
5,848 |
|
|
|
17,583 |
|
|
|
9,175 |
|
|
|
5,391 |
|
|
|
2,419 |
|
|
|
4,118 |
|
|
|
575 |
|
|
|
45,109 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Provision for credit
losses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Provision for loan
losses
|
|
|
(1,265 |
) |
|
|
1,250 |
|
|
|
3,289 |
|
|
|
399 |
|
|
|
1,794 |
|
|
|
2,337 |
|
|
|
391 |
|
|
|
8,195 |
|
Provision for loan
commitments
|
|
|
(37 |
) |
|
|
16 |
|
|
|
148 |
|
|
|
(2 |
) |
|
|
27 |
|
|
|
6 |
|
|
|
— |
|
|
|
158 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total provision for
credit losses
|
|
|
(1,302 |
) |
|
|
1,266 |
|
|
|
3,437 |
|
|
|
397 |
|
|
|
1,821 |
|
|
|
2,343 |
|
|
|
391 |
|
|
|
8,353 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Charge-offs
|
|
|
— |
|
|
|
(4,915 |
) |
|
|
(2,785 |
) |
|
|
(1,803 |
) |
|
|
(1,502 |
) |
|
|
(2,892 |
) |
|
|
(846 |
) |
|
|
(14,743 |
) |
Recoveries
|
|
|
1 |
|
|
|
840 |
|
|
|
435 |
|
|
|
604 |
|
|
|
262 |
|
|
|
1,240 |
|
|
|
222 |
|
|
|
3,604 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net
charge-offs
|
|
|
1 |
|
|
|
(4,075 |
) |
|
|
(2,350 |
) |
|
|
(1,199 |
) |
|
|
(1,240 |
) |
|
|
(1,652 |
) |
|
|
(624 |
) |
|
|
(11,139 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at end of
period:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Allowance for loan
losses
|
|
|
4,390 |
|
|
|
14,748 |
|
|
|
10,002 |
|
|
|
4,582 |
|
|
|
2,883 |
|
|
|
4,763 |
|
|
|
342 |
|
|
|
41,710 |
|
Allowance for loan
commitments
|
|
|
157 |
|
|
|
26 |
|
|
|
260 |
|
|
|
7 |
|
|
|
117 |
|
|
|
46 |
|
|
|
— |
|
|
|
613 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total ending allowance
for credit losses
|
|
$ |
4,547 |
|
|
$ |
14,774 |
|
|
$ |
10,262 |
|
|
$ |
4,589 |
|
|
$ |
3,000 |
|
|
$ |
4,809 |
|
|
$ |
342 |
|
|
$ |
42,323 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Year Ended
December 31, 2014 |
|
(in
thousands)
|
|
Commercial
Real Estate-
Land and
Construction |
|
|
Commercial
Real Estate-
Improved
Property |
|
|
Commercial
& Industrial |
|
|
Residential
Real
Estate |
|
|
Home
Equity |
|
|
Consumer |
|
|
Deposit
Overdraft |
|
|
Total |
|
Balance at beginning of
year:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Allowance for loan
losses
|
|
$ |
6,056 |
|
|
$ |
18,157 |
|
|
$ |
9,925 |
|
|
$ |
5,673 |
|
|
$ |
2,017 |
|
|
$ |
5,020 |
|
|
$ |
520 |
|
|
$ |
47,368 |
|
Allowance for loan
commitments
|
|
|
301 |
|
|
|
62 |
|
|
|
130 |
|
|
|
5 |
|
|
|
85 |
|
|
|
19 |
|
|
|
— |
|
|
|
602 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total beginning allowance
for credit losses
|
|
|
6,357 |
|
|
|
18,219 |
|
|
|
10,055 |
|
|
|
5,678 |
|
|
|
2,102 |
|
|
|
5,039 |
|
|
|
520 |
|
|
|
47,970 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Provision for credit
losses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Provision for loan
losses
|
|
|
(402 |
) |
|
|
1,239 |
|
|
|
1,429 |
|
|
|
1,692 |
|
|
|
849 |
|
|
|
1,144 |
|
|
|
601 |
|
|
|
6,552 |
|
Provision for loan
commitments
|
|
|
(107 |
) |
|
|
(52 |
) |
|
|
(18 |
) |
|
|
4 |
|
|
|
5 |
|
|
|
21 |
|
|
|
— |
|
|
|
(147 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total provision for
credit losses
|
|
|
(509 |
) |
|
|
1,187 |
|
|
|
1,411 |
|
|
|
1,696 |
|
|
|
854 |
|
|
|
1,165 |
|
|
|
601 |
|
|
|
6,405 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Charge-offs
|
|
|
— |
|
|
|
(2,426 |
) |
|
|
(3,485 |
) |
|
|
(2,437 |
) |
|
|
(652 |
) |
|
|
(3,120 |
) |
|
|
(779 |
) |
|
|
(12,899 |
) |
Recoveries
|
|
|
— |
|
|
|
603 |
|
|
|
1,194 |
|
|
|
454 |
|
|
|
115 |
|
|
|
1,034 |
|
|
|
233 |
|
|
|
3,633 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net
charge-offs
|
|
|
— |
|
|
|
(1,823 |
) |
|
|
(2,291 |
) |
|
|
(1,983 |
) |
|
|
(537 |
) |
|
|
(2,086 |
) |
|
|
(546 |
) |
|
|
(9,266 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at end of
period:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Allowance for loan
losses
|
|
|
5,654 |
|
|
|
17,573 |
|
|
|
9,063 |
|
|
|
5,382 |
|
|
|
2,329 |
|
|
|
4,078 |
|
|
|
575 |
|
|
|
44,654 |
|
Allowance for loan
commitments
|
|
|
194 |
|
|
|
10 |
|
|
|
112 |
|
|
|
9 |
|
|
|
90 |
|
|
|
40 |
|
|
|
— |
|
|
|
455 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total ending allowance
for credit losses
|
|
$ |
5,848 |
|
|
$ |
17,583 |
|
|
$ |
9,175 |
|
|
$ |
5,391 |
|
|
$ |
2,419 |
|
|
$ |
4,118 |
|
|
$ |
575 |
|
|
$ |
45,109 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The following
tables present the allowance for credit losses and recorded
investments in loans by category:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Allowance for Credit
Losses and Recorded Investment in Loans |
|
(in
thousands)
|
|
Commercial
Real Estate-
Land and
Construction |
|
|
Commercial
Real Estate-
Improved
Property |
|
|
Commercial
and
Industrial |
|
|
Residential
Real
Estate |
|
|
Home
Equity |
|
|
Consumer |
|
|
Deposit
Over-
draft |
|
|
Total |
|
December 31,
2016
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Allowance for credit
losses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Allowance for loans
individually evaluated for impairment
|
|
$ |
— |
|
|
$ |
470 |
|
|
$ |
407 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
877 |
|
Allowance for loans
collectively evaluated for impairment
|
|
|
4,348 |
|
|
|
18,158 |
|
|
|
8,005 |
|
|
|
4,106 |
|
|
|
3,422 |
|
|
|
3,998 |
|
|
|
760 |
|
|
|
42,797 |
|
Allowance for loan
commitments
|
|
|
151 |
|
|
|
17 |
|
|
|
188 |
|
|
|
9 |
|
|
|
162 |
|
|
|
44 |
|
|
|
— |
|
|
|
571 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total allowance for
credit losses
|
|
$ |
4,499 |
|
|
$ |
18,645 |
|
|
$ |
8,600 |
|
|
$ |
4,115 |
|
|
$ |
3,584 |
|
|
$ |
4,042 |
|
|
$ |
760 |
|
|
$ |
44,245 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Portfolio
loans:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Individually evaluated
for impairment (1)
|
|
$ |
— |
|
|
$ |
3,012 |
|
|
$ |
1,270 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
4,282 |
|
Collectively evaluated
for impairment
|
|
|
494,928 |
|
|
|
2,364,067 |
|
|
|
1,086,445 |
|
|
|
1,382,447 |
|
|
|
508,359 |
|
|
|
396,049 |
|
|
|
— |
|
|
|
6,232,295 |
|
Acquired with
deteriorated credit quality
|
|
|
1,611 |
|
|
|
9,893 |
|
|
|
403 |
|
|
|
943 |
|
|
|
— |
|
|
|
9 |
|
|
|
— |
|
|
|
12,859 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total portfolio
loans
|
|
$ |
496,539 |
|
|
$ |
2,376,972 |
|
|
$ |
1,088,118 |
|
|
$ |
1,383,390 |
|
|
$ |
508,359 |
|
|
$ |
396,058 |
|
|
$ |
— |
|
|
$ |
6,249,436 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31,
2015
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Allowance for credit
losses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Allowance for loans
individually evaluated for impairment
|
|
$ |
— |
|
|
$ |
668 |
|
|
$ |
853 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
1,521 |
|
Allowance for loans
collectively evaluated for impairment
|
|
|
4,390 |
|
|
|
14,080 |
|
|
|
9,149 |
|
|
|
4,582 |
|
|
|
2,883 |
|
|
|
4,763 |
|
|
|
342 |
|
|
|
40,189 |
|
Allowance for loan
commitments
|
|
|
157 |
|
|
|
26 |
|
|
|
260 |
|
|
|
7 |
|
|
|
117 |
|
|
|
46 |
|
|
|
— |
|
|
|
613 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total allowance for
credit losses
|
|
$ |
4,547 |
|
|
$ |
14,774 |
|
|
$ |
10,262 |
|
|
$ |
4,589 |
|
|
$ |
3,000 |
|
|
$ |
4,809 |
|
|
$ |
342 |
|
|
$ |
42,323 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Portfolio
loans:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Individually evaluated
for impairment (1)
|
|
$ |
— |
|
|
$ |
4,031 |
|
|
$ |
4,872 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
8,903 |
|
Collectively evaluated
for impairment
|
|
|
343,832 |
|
|
|
1,899,738 |
|
|
|
732,957 |
|
|
|
1,247,639 |
|
|
|
416,862 |
|
|
|
406,622 |
|
|
|
— |
|
|
|
5,047,650 |
|
Acquired with
deteriorated credit quality
|
|
|
916 |
|
|
|
7,864 |
|
|
|
49 |
|
|
|
161 |
|
|
|
27 |
|
|
|
272 |
|
|
|
— |
|
|
|
9,289 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total portfolio
loans
|
|
$ |
344,748 |
|
|
$ |
1,911,633 |
|
|
$ |
737,878 |
|
|
$ |
1,247,800 |
|
|
$ |
416,889 |
|
|
$ |
406,894 |
|
|
$ |
— |
|
|
$ |
5,065,842 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) |
Commercial loans greater
than $1 million that are reported as non-accrual or as a TDR are individually
evaluated for impairment. |
WesBanco
maintains an internal loan grading system to reflect the credit
quality of commercial loans. Commercial loan risk grades are
determined based on an evaluation of the relevant characteristics
of each loan, assigned at the inception of each loan and adjusted
thereafter at any time to reflect changes in the risk profile
throughout the life of each loan. The primary factors used to
determine the risk grade are the reliability and sustainability of
the primary source of repayment and overall financial strength of
the borrower. This includes an analysis of cash flow available to
repay debt, profitability, liquidity, leverage, and overall
financial trends. Other factors include management, industry or
property type risks, an assessment of secondary sources of
repayment such as collateral or guarantees, other terms and
conditions of the loan that may increase or reduce its risk, and
economic conditions and other external factors that may influence
repayment capacity and financial condition.
Commercial
real estate—land and construction consists of loans to
finance investments in vacant land, land development, construction
of residential housing, and construction of commercial buildings.
Commercial real estate—improved property consists of loans
for the purchase or refinance of all types of improved
owner-occupied and investment properties. Factors that are
considered in assigning the risk grade vary depending on the type
of property financed. The risk grade assigned to construction and
development loans is based on the overall viability of the project,
the experience and financial capacity of the developer or builder
to successfully complete the project, project specific and market
absorption rates and comparable property values, and the amount
of pre-sales for residential housing
construction or pre-leases for commercial investment
property. The risk grade assigned to commercial investment property
loans is based primarily on the adequacy of net rental income
generated by the property to service the debt, the type, quality,
industry and mix of tenants, and the terms of leases, but also
considers the overall financial capacity of the investors and their
experience in owning and managing investment property. The risk
grade assigned to owner-occupied commercial real estate and
commercial and industrial loans is based primarily on historical
and projected earnings, the adequacy of operating cash flow to
service all of the business’ debt, and the capital resources,
liquidity and leverage of the business, but also considers the
industry in which the business operates, the business’
specific competitive advantages or disadvantages, the quality and
experience of management, and external influences on the business
such as economic conditions. Other factors that are considered for
commercial and industrial loans include the type, quality and
marketability of non-real estate collateral and whether
the structure of the loan increases or reduces its risk. The type,
age, condition, location and any environmental risks associated
with a property are also considered for all types of commercial
real estate. The overall financial condition and repayment capacity
of any guarantors is also evaluated to determine the extent to
which they mitigate other risks of the loan. The following
paragraphs provide descriptions of risk grades that are applicable
to commercial real estate and commercial and industrial
loans.
Pass loans
are those that exhibit a history of positive financial results that
are at least comparable to the average for their industry or type
of real estate. The primary source of repayment is acceptable and
these loans are expected to perform satisfactorily during most
economic cycles. Pass loans typically have no significant external
factors that are expected to adversely affect these borrowers more
than others in the same industry or property type. Any minor
unfavorable characteristics of these loans are outweighed or
mitigated by other positive factors including but not limited to
adequate secondary or tertiary sources of repayment.
Criticized or
compromised loans are currently protected but have weaknesses,
which, if not corrected, may be inadequately protected at some
future date. These loans represent an unwarranted credit risk and
would generally not be extended in the normal course of lending.
Specific issues which may warrant this grade include declining
financial results, increased reliance on secondary sources of
repayment or guarantor support and adverse external influences that
may negatively impact the business or property.
Substandard
and doubtful loans are equivalent to the classifications used by
banking regulators. Substandard loans are inadequately protected by
the current repayment capacity and equity of the borrower or
collateral pledged, if any. Substandard loans have one or more
well-defined weaknesses that jeopardize their repayment or
collection in full. These loans may or may not be reported
as non-accrual. Doubtful loans have all the
weaknesses inherent to a substandard loan with the added
characteristic that full repayment is highly questionable or
improbable on the basis of currently existing facts, conditions and
collateral values. However, recognition of loss may be deferred if
there are reasonably specific pending factors that will reduce the
risk if they occur.
The following
tables summarize commercial loans by their assigned risk
grade:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial Loans by
Internally Assigned Risk Grade |
|
(in
thousands)
|
|
Commercial
Real Estate-
Land and
Construction |
|
|
Commercial
Real Estate-
Improved
Property |
|
|
Commercial
& Industrial |
|
|
Total
Commercial
Loans |
|
As of
December 31, 2016
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pass
|
|
$ |
489,380 |
|
|
$ |
2,324,755 |
|
|
$ |
1,072,751 |
|
|
$ |
3,886,886 |
|
Criticized—compromised
|
|
|
4,405 |
|
|
|
15,295 |
|
|
|
5,078 |
|
|
|
24,778 |
|
Classified—substandard
|
|
|
2,754 |
|
|
|
36,922 |
|
|
|
10,289 |
|
|
|
49,965 |
|
Classified—doubtful
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
$ |
496,539 |
|
|
$ |
2,376,972 |
|
|
$ |
1,088,118 |
|
|
$ |
3,961,629 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As of
December 31, 2015
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pass
|
|
$ |
335,989 |
|
|
$ |
1,864,986 |
|
|
$ |
713,578 |
|
|
$ |
2,914,553 |
|
Criticized—compromised
|
|
|
5,527 |
|
|
|
10,911 |
|
|
|
9,860 |
|
|
|
26,298 |
|
Classified—substandard
|
|
|
3,232 |
|
|
|
35,736 |
|
|
|
14,440 |
|
|
|
53,408 |
|
Classified—doubtful
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
$ |
344,748 |
|
|
$ |
1,911,633 |
|
|
$ |
737,878 |
|
|
$ |
2,994,259 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Residential
real estate, home equity and consumer loans are not assigned
internal risk grades other than as required by regulatory
guidelines that are based primarily on the age of past due loans.
WesBanco primarily evaluates the credit quality of residential real
estate, home equity and consumer loans based on repayment
performance and historical loss rates. The aggregate amount of
residential real estate, home equity and consumer loans classified
as substandard in accordance with regulatory guidelines were
$20.6 million at December 31, 2016 and $15.8 million
at December 31, 2015, of which $3.4 and $3.1 million were
accruing, for each period, respectively. The aggregate amount of
residential real estate, home equity and consumer loans classified
as substandard are not included in the tables above.
Acquired
YCB Loans—In conjunction with the YCB acquisition,
WesBanco acquired loans with a book value of $1,027.2 million.
These loans were recorded at their fair value of
$1,014.0 million, with $1,006.9 million categorized as
ASC 310-20 loans. The fair market value
adjustment on these loans of $9.2 million at acquisition date
is expected to be recognized into interest income on a level yield
basis over the remaining expected life of the loans.
Loans
acquired with deteriorated credit quality with a book value of
$11.1 million and contractually required payments of
$13.3 million were recorded at their estimated fair value of
$7.1 million, of which $2.7 million were accounted for
under the cost recovery method in accordance with ASC 310-30 as cash flows cannot be
reasonably estimated, and categorized as non-accrual. The accretable yield on the
acquired impaired loans was estimated at $0.8 million, while
the non-accretable difference is estimated at
$5.3 million on the date of acquisition.
At
December 31, 2016, the carrying amount of loans acquired with
deteriorated credit quality was $5.7 million, while the
outstanding customer balance was $9.2 million. At
December 31, 2016, no allowance for loan losses has been
recognized related to the acquired impaired loans.
Acquired
ESB Loans—The carrying amount of loans acquired from ESB
with deteriorated credit quality at December 31, 2016 and 2015
were $7.2 million and $9.3 million, respectively. At
December 31, 2016, the accretable yield was $0.9 million.
At December 31, 2016 an allowance for loan loss of
$1.8 million was recognized related to the acquired impaired
loans, as the estimates for future cash flows on these loans have
been negatively impacted. At December 31, 2015, no allowance
for loan losses was recognized related to the acquired impaired
loans.
The following
table provides changes in accretable yield for all loans acquired
with deteriorated credit quality:
|
|
|
|
|
|
|
|
|
|
|
For the Years
Ended |
|
(in
thousands)
|
|
December 31,
2016 |
|
|
December 31,
2015 |
|
Balance at beginning of
period
|
|
$ |
1,206 |
|
|
$ |
— |
|
Acquisitions
|
|
|
837 |
|
|
|
1,815 |
|
Reduction due to change
in projected cash flows
|
|
|
(484 |
) |
|
|
— |
|
Reclass from non-accretable difference
|
|
|
1,065 |
|
|
|
— |
|
Transfers out
|
|
|
(328 |
) |
|
|
— |
|
Accretion
|
|
|
(579 |
) |
|
|
(609 |
) |
|
|
|
|
|
|
|
|
|
Balance at end of
period
|
|
$ |
1,717 |
|
|
$ |
1,206 |
|
|
|
|
|
|
|
|
|
|
The following
tables summarize the age analysis of all categories of
loans.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Age Analysis of
Loans |
|
(in
thousands)
|
|
Current |
|
|
30-59 Days
Past Due |
|
|
60-89 Days
Past Due |
|
|
90 Days
or More
Past Due |
|
|
Total
Past Due |
|
|
Total
Loans |
|
|
90
Days
or
More
Past Due and
Accruing (1) |
|
As of
December 31, 2016
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial real
estate:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Land and
construction
|
|
$ |
496,245 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
294 |
|
|
$ |
294 |
|
|
$ |
496,539 |
|
|
$ |
— |
|
Improved
property
|
|
|
2,367,790 |
|
|
|
1,154 |
|
|
|
363 |
|
|
|
7,665 |
|
|
|
9,182 |
|
|
|
2,376,972 |
|
|
|
318 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total commercial real
estate
|
|
|
2,864,035 |
|
|
|
1,154 |
|
|
|
363 |
|
|
|
7,959 |
|
|
|
9,476 |
|
|
|
2,873,511 |
|
|
|
318 |
|
Commercial and
industrial
|
|
|
1,082,390 |
|
|
|
2,508 |
|
|
|
1,011 |
|
|
|
2,209 |
|
|
|
5,728 |
|
|
|
1,088,118 |
|
|
|
229 |
|
Residential real
estate
|
|
|
1,365,956 |
|
|
|
6,701 |
|
|
|
1,043 |
|
|
|
9,690 |
|
|
|
17,434 |
|
|
|
1,383,390 |
|
|
|
1,922 |
|
Home equity
|
|
|
502,087 |
|
|
|
2,358 |
|
|
|
862 |
|
|
|
3,052 |
|
|
|
6,272 |
|
|
|
508,359 |
|
|
|
626 |
|
Consumer
|
|
|
390,354 |
|
|
|
3,674 |
|
|
|
1,149 |
|
|
|
881 |
|
|
|
5,704 |
|
|
|
396,058 |
|
|
|
644 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total portfolio
loans
|
|
|
6,204,822 |
|
|
|
16,395 |
|
|
|
4,428 |
|
|
|
23,791 |
|
|
|
44,614 |
|
|
|
6,249,436 |
|
|
|
3,739 |
|
Loans held for
sale
|
|
|
17,315 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
17,315 |
|
|
|
— |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total loans
|
|
$ |
6,222,137 |
|
|
$ |
16,395 |
|
|
$ |
4,428 |
|
|
$ |
23,791 |
|
|
$ |
44,614 |
|
|
$ |
6,266,751 |
|
|
$ |
3,739 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Impaired loans included
above are as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-accrual loans
|
|
$ |
7,570 |
|
|
$ |
3,479 |
|
|
$ |
923 |
|
|
$ |
19,812 |
|
|
|
24,214 |
|
|
$ |
31,784 |
|
|
|
|
|
TDRs accruing interest
(1)
|
|
|
7,014 |
|
|
|
342 |
|
|
|
50 |
|
|
|
240 |
|
|
|
632 |
|
|
|
7,646 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total impaired
|
|
$ |
14,584 |
|
|
$ |
3,821 |
|
|
$ |
973 |
|
|
$ |
20,052 |
|
|
$ |
24,846 |
|
|
$ |
39,430 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As of
December 31, 2015
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial real
estate:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Land and
construction
|
|
$ |
344,184 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
564 |
|
|
$ |
564 |
|
|
$ |
344,748 |
|
|
$ |
— |
|
Improved
property
|
|
|
1,901,466 |
|
|
|
909 |
|
|
|
1,097 |
|
|
|
8,161 |
|
|
|
10,167 |
|
|
|
1,911,633 |
|
|
|
— |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total commercial real
estate
|
|
|
2,245,650 |
|
|
|
909 |
|
|
|
1,097 |
|
|
|
8,725 |
|
|
|
10,731 |
|
|
|
2,256,381 |
|
|
|
— |
|
Commercial and
industrial
|
|
|
734,660 |
|
|
|
298 |
|
|
|
714 |
|
|
|
2,206 |
|
|
|
3,218 |
|
|
|
737,878 |
|
|
|
33 |
|
Residential real
estate
|
|
|
1,234,839 |
|
|
|
1,389 |
|
|
|
2,871 |
|
|
|
8,701 |
|
|
|
12,961 |
|
|
|
1,247,800 |
|
|
|
2,159 |
|
Home equity
|
|
|
412,450 |
|
|
|
2,252 |
|
|
|
314 |
|
|
|
1,873 |
|
|
|
4,439 |
|
|
|
416,889 |
|
|
|
407 |
|
Consumer
|
|
|
401,242 |
|
|
|
4,115 |
|
|
|
764 |
|
|
|
773 |
|
|
|
5,652 |
|
|
|
406,894 |
|
|
|
527 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total portfolio
loans
|
|
|
5,028,841 |
|
|
|
8,963 |
|
|
|
5,760 |
|
|
|
22,278 |
|
|
|
37,001 |
|
|
|
5,065,842 |
|
|
|
3,126 |
|
Loans held for
sale
|
|
|
7,899 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
7,899 |
|
|
|
— |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total loans
|
|
$ |
5,036,740 |
|
|
$ |
8,963 |
|
|
$ |
5,760 |
|
|
$ |
22,278 |
|
|
$ |
37,001 |
|
|
$ |
5,073,741 |
|
|
$ |
3,126 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Impaired loans included
above are as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-accrual loans
|
|
$ |
11,349 |
|
|
$ |
943 |
|
|
$ |
2,147 |
|
|
$ |
18,942 |
|
|
$ |
22,032 |
|
|
$ |
33,381 |
|
|
|
|
|
TDRs accruing interest
(1)
|
|
|
10,710 |
|
|
|
390 |
|
|
|
238 |
|
|
|
210 |
|
|
|
838 |
|
|
|
11,548 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total impaired
|
|
$ |
22,059 |
|
|
$ |
1,333 |
|
|
$ |
2,385 |
|
|
$ |
19,152 |
|
|
$ |
22,870 |
|
|
$ |
44,929 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) |
Loans 90 days or more
past due and accruing interest exclude TDRs 90 days or more past
due and accruing interest. |
The following
tables summarize impaired loans:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Impaired
Loans |
|
|
|
December 31,
2016 |
|
|
December 31,
2015 |
|
(in
thousands)
|
|
Unpaid
Principal
Balance (1) |
|
|
Recorded
Investment |
|
|
Related
Allowance |
|
|
Unpaid
Principal
Balance (1) |
|
|
Recorded
Investment |
|
|
Related
Allowance |
|
With no related
specific allowance recorded:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial real
estate:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Land and
construction
|
|
$ |
1,212 |
|
|
$ |
766 |
|
|
$ |
— |
|
|
$ |
2,126 |
|
|
$ |
1,990 |
|
|
$ |
— |
|
Improved
property
|
|
|
9,826 |
|
|
|
8,141 |
|
|
|
— |
|
|
|
14,817 |
|
|
|
10,559 |
|
|
|
— |
|
Commercial and
industrial
|
|
|
4,456 |
|
|
|
3,181 |
|
|
|
— |
|
|
|
4,263 |
|
|
|
3,481 |
|
|
|
— |
|
Residential real
estate
|
|
|
20,152 |
|
|
|
18,305 |
|
|
|
— |
|
|
|
18,560 |
|
|
|
16,688 |
|
|
|
— |
|
Home equity
|
|
|
4,589 |
|
|
|
4,011 |
|
|
|
— |
|
|
|
3,562 |
|
|
|
3,033 |
|
|
|
— |
|
Consumer
|
|
|
884 |
|
|
|
744 |
|
|
|
— |
|
|
|
1,603 |
|
|
|
1,294 |
|
|
|
— |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total impaired loans
without a specific allowance
|
|
|
41,119 |
|
|
|
35,148 |
|
|
|
— |
|
|
|
44,931 |
|
|
|
37,045 |
|
|
|
— |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
With a specific
allowance recorded:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial real
estate:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Land and
construction
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Improved
property
|
|
|
3,012 |
|
|
|
3,012 |
|
|
|
470 |
|
|
|
3,012 |
|
|
|
3,012 |
|
|
|
668 |
|
Commercial and
industrial
|
|
|
4,875 |
|
|
|
1,270 |
|
|
|
407 |
|
|
|
6,176 |
|
|
|
4,872 |
|
|
|
853 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total impaired loans with
a specific allowance
|
|
|
7,887 |
|
|
|
4,282 |
|
|
|
877 |
|
|
|
9,188 |
|
|
|
7,884 |
|
|
|
1,521 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total impaired
loans
|
|
$ |
49,006 |
|
|
$ |
39,430 |
|
|
$ |
877 |
|
|
$ |
54,119 |
|
|
$ |
44,929 |
|
|
$ |
1,521 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) |
The difference between
the unpaid principal balance and the recorded investment generally
reflects amounts that have been previously charged-off and fair market value
adjustments on acquired impaired loans. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Impaired
Loans |
|
|
|
For the Year
Ended
December 31, 2016 |
|
|
For the Year
Ended
December 31, 2015 |
|
|
For the Year
Ended
December 31, 2014 |
|
(in
thousands)
|
|
Average
Recorded
Investment |
|
|
Interest
Income
Recognized |
|
|
Average
Recorded
Investment |
|
|
Interest
Income
Recognized |
|
|
Average
Recorded
Investment |
|
|
Interest
Income
Recognized |
|
With no related
specific allowance recorded:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial real
estate:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Land and
construction
|
|
$ |
993 |
|
|
$ |
— |
|
|
$ |
2,156 |
|
|
$ |
41 |
|
|
$ |
1,977 |
|
|
$ |
35 |
|
Improved
property
|
|
|
9,128 |
|
|
|
115 |
|
|
|
17,192 |
|
|
|
437 |
|
|
|
17,669 |
|
|
|
441 |
|
Commercial and
industrial
|
|
|
3,188 |
|
|
|
9 |
|
|
|
2,979 |
|
|
|
170 |
|
|
|
3,561 |
|
|
|
103 |
|
Residential real
estate
|
|
|
17,021 |
|
|
|
308 |
|
|
|
17,876 |
|
|
|
862 |
|
|
|
18,829 |
|
|
|
855 |
|
Home equity
|
|
|
3,502 |
|
|
|
20 |
|
|
|
2,924 |
|
|
|
90 |
|
|
|
2,356 |
|
|
|
75 |
|
Consumer
|
|
|
909 |
|
|
|
8 |
|
|
|
1,199 |
|
|
|
105 |
|
|
|
1,122 |
|
|
|
97 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total impaired loans
without a specific allowance
|
|
|
34,741 |
|
|
|
460 |
|
|
|
44,326 |
|
|
|
1,705 |
|
|
|
45,514 |
|
|
|
1,606 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
With a specific
allowance recorded:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial real
estate:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Land and
construction
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Improved
property
|
|
|
3,012 |
|
|
|
— |
|
|
|
5,896 |
|
|
|
— |
|
|
|
2,795 |
|
|
|
348 |
|
Commercial and
industrial
|
|
|
3,214 |
|
|
|
— |
|
|
|
3,579 |
|
|
|
292 |
|
|
|
2,075 |
|
|
|
95 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total impaired loans with
a specific allowance
|
|
|
6,226 |
|
|
|
— |
|
|
|
9,475 |
|
|
|
292 |
|
|
|
4,870 |
|
|
|
443 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total impaired
loans
|
|
$ |
40,967 |
|
|
$ |
460 |
|
|
$ |
53,801 |
|
|
$ |
1,997 |
|
|
$ |
50,384 |
|
|
$ |
2,049 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The following
tables present the recorded investment in non-accrual loans and TDRs:
|
|
|
|
|
|
|
|
|
|
|
Non-accrual Loans (1) |
|
(in
thousands)
|
|
December 31,
2016 |
|
|
December 31,
2015 |
|
Commercial real
estate:
|
|
|
|
|
|
|
|
|
Land and
construction
|
|
$ |
766 |
|
|
$ |
1,023 |
|
Improved
property
|
|
|
9,535 |
|
|
|
11,507 |
|
|
|
|
|
|
|
|
|
|
Total commercial real
estate
|
|
|
10,301 |
|
|
|
12,530 |
|
|
|
|
|
|
|
|
|
|
Commercial and
industrial
|
|
|
4,299 |
|
|
|
8,148 |
|
Residential real
estate
|
|
|
12,994 |
|
|
|
9,461 |
|
Home equity
|
|
|
3,538 |
|
|
|
2,391 |
|
Consumer
|
|
|
652 |
|
|
|
851 |
|
|
|
|
|
|
|
|
|
|
Total
|
|
$ |
31,784 |
|
|
$ |
33,381 |
|
|
|
|
|
|
|
|
|
|
(1) |
At December 31,
2016, there were two borrowers with loans greater than
$1.0 million totaling $4.3 million. Total non-accrual loans include loans that are
also restructured. Such loans are also set forth in the following
table as non-accrual TDRs. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TDRs |
|
|
|
December 31,
2016 |
|
|
December 31,
2015 |
|
(in
thousands)
|
|
Accruing |
|
|
Non-Accrual |
|
|
Total |
|
|
Accruing |
|
|
Non-Accrual |
|
|
Total |
|
Commercial real
estate:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Land and
construction
|
|
$ |
— |
|
|
$ |
8 |
|
|
$ |
8 |
|
|
$ |
967 |
|
|
$ |
431 |
|
|
$ |
1,398 |
|
Improved
property
|
|
|
1,618 |
|
|
|
688 |
|
|
|
2,306 |
|
|
|
2,064 |
|
|
|
1,442 |
|
|
|
3,506 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total commercial real
estate
|
|
|
1,618 |
|
|
|
696 |
|
|
|
2,314 |
|
|
|
3,031 |
|
|
|
1,873 |
|
|
|
4,904 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial and
industrial
|
|
|
152 |
|
|
|
151 |
|
|
|
303 |
|
|
|
205 |
|
|
|
282 |
|
|
|
487 |
|
Residential real
estate
|
|
|
5,311 |
|
|
|
2,212 |
|
|
|
7,523 |
|
|
|
7,227 |
|
|
|
2,060 |
|
|
|
9,287 |
|
Home equity
|
|
|
473 |
|
|
|
297 |
|
|
|
770 |
|
|
|
642 |
|
|
|
218 |
|
|
|
860 |
|
Consumer
|
|
|
92 |
|
|
|
190 |
|
|
|
282 |
|
|
|
443 |
|
|
|
184 |
|
|
|
627 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
$ |
7,646 |
|
|
$ |
3,546 |
|
|
$ |
11,192 |
|
|
$ |
11,548 |
|
|
$ |
4,617 |
|
|
$ |
16,165 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As of
December 31, 2016, there were no TDRs greater than
$1.0 million. The concessions granted in the majority of loans
reported as accruing and non-accrual TDRs are extensions of the
maturity date or the amortization period, reductions in the
interest rate below the prevailing market rate for loans with
comparable characteristics, and/or permitting interest-only
payments for longer than three months. WesBanco had no unfunded
commitments to debtors whose loans were classified as impaired as
of December 31, 2016 and $0.2 million as of
December 31, 2015.
The following
table presents details related to loans identified as TDRs during
the years ended December 31, 2016 and 2015:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
New TDRs
(1)
For the
Year Ended December 31, 2016 |
|
|
New TDRs
(1)
For the
Year Ended December 31, 2015 |
|
(dollars in thousands)
|
|
Number of
Modifications |
|
|
Pre-
Modification
Outstanding
Recorded
Investment |
|
|
Post-
Modification
Outstanding
Recorded
Investment |
|
|
Number of
Modifications |
|
|
Pre-
Modification
Outstanding
Recorded
Investment |
|
|
Post-
Modification
Outstanding
Recorded
Investment |
|
Commercial real
estate:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Land and
construction
|
|
|
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
|
3 |
|
|
$ |
128 |
|
|
$ |
115 |
|
Improved
property
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
5 |
|
|
|
1,084 |
|
|
|
603 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total commercial real
estate
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
8 |
|
|
|
1,212 |
|
|
|
718 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial and
industrial
|
|
|
2 |
|
|
|
125 |
|
|
|
120 |
|
|
|
1 |
|
|
|
57 |
|
|
|
43 |
|
Residential real
estate
|
|
|
4 |
|
|
|
178 |
|
|
|
166 |
|
|
|
7 |
|
|
|
456 |
|
|
|
426 |
|
Home equity
|
|
|
1 |
|
|
|
44 |
|
|
|
40 |
|
|
|
1 |
|
|
|
7 |
|
|
|
6 |
|
Consumer
|
|
|
14 |
|
|
|
98 |
|
|
|
74 |
|
|
|
7 |
|
|
|
69 |
|
|
|
58 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
|
21 |
|
|
$ |
445 |
|
|
$ |
400 |
|
|
|
24 |
|
|
$ |
1,801 |
|
|
$ |
1,251 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) |
Excludes loans that were either paid off or charged-off by period end. The pre-modification balance represents the balance
outstanding at the beginning of the period. The post-modification
balance represents the outstanding balance at period
end.
|
The following
table summarizes TDRs which defaulted (defined as past due 90 days)
during the years ended December 31, 2016 and 2015 that were
restructured within the last twelve months prior to
December 31, 2016 and 2015:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Defaulted TDRs
(1)
For the
Year Ended
December 31, 2016 |
|
|
Defaulted TDRs
(1)
For the
Year Ended
December 31, 2015 |
|
(dollars in thousands)
|
|
Number of
Defaults |
|
|
Recorded
Investment |
|
|
Number of
Defaults |
|
|
Recorded
Investment |
|
Commercial real
estate:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Land and
construction
|
|
|
— |
|
|
$ |
— |
|
|
|
— |
|
|
$ |
— |
|
Improved
property
|
|
|
— |
|
|
|
— |
|
|
|
2 |
|
|
|
370 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total commercial real
estate
|
|
|
— |
|
|
|
— |
|
|
|
2 |
|
|
|
370 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial and
industrial
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Residential real
estate
|
|
|
— |
|
|
|
— |
|
|
|
1 |
|
|
|
22 |
|
Home equity
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Consumer
|
|
|
1 |
|
|
|
16 |
|
|
|
— |
|
|
|
— |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
|
1 |
|
|
$ |
16 |
|
|
|
3 |
|
|
$ |
392 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) |
Excludes loans that were
either charged-off or cured by period end. The
recorded investment is as of December 31, 2016 and
2015. |
TDRs that
defaulted during the twelve month period that were restructured
during the twelve months ended December 31, 2016 represented
0.1% of the total TDR balance at December 31, 2016. These
loans are placed on non-accrual status unless they are both
well-secured and in the process of collection. At December 31,
2016, the loan in the table above was not accruing
interest.
The following
table summarizes the recognition of interest income on impaired
loans:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the years ended
December 31, |
|
(in
thousands)
|
|
2016 |
|
|
2015 |
|
|
2014 |
|
Average impaired
loans
|
|
$ |
40,967 |
|
|
$ |
53,801 |
|
|
$ |
50,384 |
|
Amount of contractual
interest income on impaired loans
|
|
|
2,747 |
|
|
|
3,061 |
|
|
|
3,260 |
|
Amount of interest income
recognized on impaired loans
|
|
|
460 |
|
|
|
1,997 |
|
|
|
2,049 |
|
The following
table summarizes other real estate owned and repossessed assets
included in other assets:
|
|
|
|
|
|
|
|
|
|
|
December 31, |
|
(in
thousands)
|
|
2016 |
|
|
2015 |
|
Other real estate
owned
|
|
$ |
8,206 |
|
|
$ |
5,669 |
|
Repossessed
assets
|
|
|
140 |
|
|
|
156 |
|
|
|
|
|
|
|
|
|
|
Total other real estate
owned and repossessed assets
|
|
$ |
8,346 |
|
|
$ |
5,825 |
|
|
|
|
|
|
|
|
|
|
At
December 31, 2016, other real estate owned included
$3.1 million from the YCB acquisition. Residential real estate
included in other real estate owned at December 31, 2016 and
December 31, 2015 was $1.6 million and $2.0 million,
respectively. At December 31, 2016, formal foreclosure
proceedings were in process on residential real estate loans
totaling $4.1 million.
|