XML 80 R26.htm IDEA: XBRL DOCUMENT v3.2.0.727
Loans and the Allowance for Loan and Lease Losses (Tables)
6 Months Ended
Jun. 30, 2015
Receivables [Abstract]  
Schedule of Accounts, Notes, Loans and Financing Receivable [Table Text Block] The following table sets forth the composition of the Company’s loan portfolio, including net deferred loan fees, at June 30, 2015 and December 31, 2014:

    June 30,
2015
    December 31,
2014
 
    (in thousands)  
Commercial   $ 568,969     $ 499,816  
Commercial real estate     1,751,391       1,634,510  
Commercial construction     220,267       167,359  
Residential real estate     224,134       234,967  
Consumer     2,454       2,879  
Gross loans     2,767,215       2,539,531  
Net deferred loan fees     (1,927 )     (890 )
Total loans receivable   $ 2,765,288     $ 2,538,641  
Loans and Leases Receivable Purchase Credit Impaired Loans [Table Text Block] The carrying amount of those loans is as follows at June 30, 2015 and December 31, 2014.

    June 30,
2015
    December 31,
2014
 
    (in thousands)  
Commercial   $ 7,120     $ 7,199  
Commercial real estate     1,803       1,816  
Residential real estate     317       806  
Total carrying amount   $ 9,240     $ 9,821  
Loans and Leases Receivable Purchased Loans [Table Text Block] The accretable yield, or income expected to be collected, on the purchased loans disclosed above for the six months ended June 30, 2015 is as follows (in thousands):

    June 30,  
    2015  
Balance at December 31, 2014   $ 4,805  
New loans purchased      
Accretion of income     (127 )
Reclassifications from nonaccretable difference      
Disposals      
Balance at June 30, 2015   $ 4,678  
Schedule of Financing Receivables, Non Accrual Status [Table Text Block] The following table presents information about the recorded investment in loan receivables on nonaccrual status by segment at June 30, 2015 and December 31, 2014:

Loans Receivable on Nonaccrual Status            
    June 30,
2015
    December 31,
2014
 
    (in thousands)  
Commercial   $ 5,070     $ 616  
Commercial real estate     3,903       8,197  
Residential real estate     3,172       2,796  
Total loans receivable on nonaccrual status   $ 12,145     $ 11,609  
Financing Receivable Credit Quality Indicators [Table Text Block] The following table presents information, excluding net deferred loan fees, about the Company’s loan credit quality at June 30, 2015 and December 31, 2014:

    June 30, 2015  
    Pass     Special
Mention
    Substandard     Doubtful     Total  
    (in thousands)  
Commercial   $ 533,287     $ 22,608     $ 12,810     $ 264     $ 568,969  
Commercial real estate     1,707,191       21,488       22,712             1,751,391  
Commercial construction     218,788             1,479             220,267  
Residential real estate     220,376             3,758             224,134  
Consumer     2,362             92             2,454  
                                         
Total loans   $ 2,682,004     $ 44,096     $ 40,851     $ 264     $ 2,767,215  
                                         
    December 31, 2014  
    Pass     Special
Mention
    Substandard     Doubtful     Total  
    (in thousands)  
Commercial   $ 481,638     $ 3,686     $ 14,203     $ 289     $ 499,816  
Commercial real estate     1,596,606       14,140       23,764             1,634,510  
Commercial construction     165,880       1,479                   167,359  
Residential real estate     230,772             4,195             234,967  
Consumer     2,778             101             2,879  
                                         
Total loans   $ 2,477,674     $ 19,305     $ 42,263     $ 289     $ 2,539,531  
Impaired Financing Receivables [Table Text Block] The following table provides an analysis of the impaired loans, by loan segment, at June 30, 2015 and December 31, 2014:

    June 30, 2015  
    Recorded
Investment
    Unpaid
Principal
Balance
    Related
Allowance
 
No related allowance recorded   (in thousands)  
Commercial   $ 713     $ 741          
Commercial real estate     3,857       4,222          
Residential real estate     3,446       3,849          
Consumer     100       92          
Total   $ 8,116     $ 8,904          
                         
With an allowance recorded                        
Commercial   $ 4,357     $ 4,365     $ 642  
Commercial real estate     1,492       1,435       249  
Total   $ 5,849     $ 5,800     $ 891  
                         
Total                        
Commercial   $ 5,070     $ 5,106     $ 642  
Commercial real estate     5,349       5,657       249  
Residential real estate     3,446       3,849        
Consumer     100       92        
Total   $ 13,965     $ 14,704     $ 891  
                         
    December 31, 2014  
      Recorded
Investment
      Unpaid
Principal
Balance
      Related
Allowance
 
No related allowance recorded   (in thousands)  
Commercial   $ 481     $ 527          
Commercial real estate     5,890       6,587          
Residential real estate     3,072       3,407          
Consumer     109       101          
Total   $ 9,552     $ 10,622          
                         
With an allowance recorded                        
Commercial   $ 387     $ 390     $ 111  
Commercial real estate     3,520       3,520       151  
Total   $ 3,907     $ 3,910     $ 262  
                         
Total                        
Commercial   $ 868     $ 917     $ 111  
Commercial real estate     9,410       10,107       151  
Residential real estate     3,072       3,407        
Consumer     109       101        
Total   $ 13,459     $ 14,532     $ 262  
Schedule of Average Balance and Interest Income Recognized on Impaired Loans [Table Text Block] The following table provides an analysis related to the average recorded investment and interest income recognized on impaired loans by segment as of and for the three and six months ended June 30, 2015 and 2014 (in thousands):

    Three Months Ended June 30,     Six Months Ended June 30,  
    2015     2014     2015     2014  
    Average
Recorded
Investment
    Interest
Income
Recognized
    Average
Recorded
Investment
    Interest
Income
Recognized
    Average
Recorded
Investment
    Interest
Income
Recognized
    Average
Recorded
Investment
    Interest
Income
Recognized
 
 
Impaired loans with no related allowance recorded:                                                                
                                                                 
Commercial   $ 722     $     $ 1,357     $ 16     $ 713     $     $ 1,370     $ 30  
Commercial real estate     3,898       13       3,112       42       3,935       32       3,123       43  
Residential real estate     3,481       2       2,229       24       3,512       4       2,280       31  
Consumer     102       2       113       1       105       2       115       3  
Total   $ 8,203       17     $ 6,811       83     $ 8,265     $ 38     $ 6,888     $ 107  
                                                                 
Impaired loans with an allowance recorded:                                                                
                                                                 
Commercial   $ 1,559     $     $     $     $ 1,569     $     $     $  
Commercial real estate     4,298             3,600       43       4,268             3,600       85  
Total   $ 5,857     $     $ 3,600     $ 43     $ 5,837     $     $ 3,600     $ 85  
                                                                 
Total impaired loans:                                                                
                                                                 
Commercial   $ 2,281     $     $ 1,357     $ 16     $ 2,282     $     $ 1,370     $ 30  
Commercial real estate     8,196       13       6,712       85       8,202       32       6,723       128  
Residential mortgage     3,481       2       2,229       24       3,512       4       2,280       31  
Consumer     102       2       113       1       105       2       115       3  
Total   $ 14,060     $ 17     $ 10,411     $ 126       14,101     $ 38     $ $10,488   $ 192  
Past Due Financing Receivables [Table Text Block] The following table provides an analysis of the aging of the recorded investment of loans, excluding net deferred loan fees that are past due at June 30, 2015 and December 31, 2014 by segment:

Aging Analysis                                
    June 30, 2015  
    30-59 Days
Past Due
    60-89 Days
Past Due
    90 Days or
Greater Past
Due
    Total Past
Due
    Current     Total Loans
Receivable
    Loans
Receivable 90
Days or Greater
Past Due and
Accruing
 
    (in thousands)  
Commercial   $ 500     $ 497     $ 4,812     $ 5,809     $ 563,160     $ 568,969     $  
Commercial real estate     1,298       1,647       3,478       6,423       1,744,968       1,751,391        
Commercial construction                             220,267       220,267        
Residential real estate     597       1,999       2,298       4,894       219,240       224,134        
Consumer                             2,454       2,454          
Total   $ 2,395     $ 4,143     $ 10,588     $ 17,126     $ 2,750,089     $ 2,767,215     $  
Aging Analysis                                
    December 31, 2014  
    30-59 Days
Past Due
    60-89 Days
Past Due
    90 Days or
Greater Past
Due
    Total Past
Due
    Current     Total Loans
Receivable
    Loans
Receivable 90
Days or Greater
Past Due and
Accruing
 
    (in thousands)  
Commercial   $ 6,060     $     $ 662     $ 6,722     $ 493,094     $ 499,816     $ 45  
Commercial real estate     4,937       638       5,961       11,535       1,622,975       1,634,510       609  
Commercial construction                             167,359       167,359        
Residential real estate     1,821       210       3,200       5,231       229,736       234,967       557  
Consumer     30       1             31       2,848       2,879        
Total   $ 12,848     $ 849     $ 9,823     $ 23,519     $ 2,516,012     $ 2,539,531     $ 1,211  
Schedule of Recorded Investment in Financing Receivables [Table Text Block] The following table details, at the period presented, the amount of loans receivable that are evaluated individually, and collectively, for impairment (excluding net deferred loan fees), acquired, and the related portion of the allowance for loan and lease losses that are allocated to each loan portfolio segment:

    June 30, 2015  
    Commercial     Commercial
real estate
    Commercial
construction
    Residential
real estate
    Consumer     Unallocated     Total  
    (in thousands)  
Allowance for loan and lease losses                                                        
Individually evaluated for impairment   $ 642     $ 249     $     $     $     $     $ 891  
Collectively evaluated for impairment     3,991       8,946       1,945       1,161       7       539       16,589  
Acquired with deteriorated credit quality                                          
Total   $ 4,633     $ 9,195     $ 1,945     $ 1,161     $ 7     $ 539     $ 17,480  
                                                         
Loans receivable                                                        
Individually evaluated for impairment   $ 5,070     $ 5,349     $     $ 3,446     $ 100     $     $ 13,965  
Collectively evaluated for impairment     556,779       1,744,239       220,267       220,371       2,354             2,744,010  
Acquired with deteriorated credit quality     7,120       1,803             317                   9,240  
Total   $ 568,969     $ 1,751,391     $ 220,267     $ 224,134     $ 2,454     $     $ 2,767,215  
    December 31, 2014  
    Commercial     Commercial
real estate
    Commercial
construction
    Residential
real estate
    Consumer     Unallocated     Total  
    (in thousands)  
Allowance for loan and lease losses                                                        
Individually evaluated for impairment   $ 111     $ 151     $     $     $     $     $ 262  
Collectively evaluated for impairment     2,972       7,648       1,239       1,113       7       919       13,898  
Acquired with deteriorated credit quality                                          
Total   $ 3,083     $ 7,799     $ 1,239     $ 1,113     $ 7     $ 919     $ 14,160  
                                                         
Loans receivable                                                        
Individually evaluated for impairment   $ 868     $ 9,410     $     $ 3,072     $ 109     $     $ 13,459  
Collectively evaluated for impairment     491,749       1,623,384       167,359       231,809       2,770             2,516,251  
Acquired with deteriorated credit quality     7,199       1,816             806                   9,821  
Total   $ 499,816     $ 1,634,510     $ 167,359     $ 234,967     $ 2,879     $     $ 2,539,531  
Allowance for Credit Losses on Financing Receivables [Table Text Block] A summary of the activity in the allowance for loan and lease losses is as follows:

      Three Months Ended June 30, 2015  
      Commercial     Commercial
real estate
    Commercial
construction
    Residential
real estate
    Consumer     Unallocated     Total  
      (in thousands)  
Balance at March 31, 2015     $ 3,927     $ 8,846     $ 1,518     $ 981     $ 4     $ 657     $ 15,933  
                                                           
Charge-offs       (55 )     (278 )                 (1 )           (334 )
                                                           
Recoveries       3       327                   1             331  
                                                           
Provision       758       300       427       180       3       (118 )     1,550  
                                                           
Balance at June 30, 2015     $ 4,633     $ 9,195     $ 1,945     $ 1,161     $ 7     $ 539     $ 17,480  
    Three Months Ended June 30, 2014  
    Commercial     Commercial
 real estate
    Commercial
construction
    Residential
real estate
    Consumer     Unallocated     Total  
    (in thousands)  
Balance at March 31, 2014   $ 2,225     $ 5,384     $ 434     $ 1,004     $ 79     $ 1,507     $ 10,633  
                                                         
Charge-offs                       (90 )     (4 )           (94 )
                                                         
Recoveries                       1       1             2  
                                                         
Provision     (83 )     357       70       96       (13 )     (143 )     284  
                                                         
Balance at June 30, 2014   $ 2,142     $ 5,741     $ 504     $ 1,011     $ 63     $ 1,364     $ 10,825  
    Six Months Ended June 30, 2015  
    Commercial     Commercial
real estate
    Commercial
construction
    Residential
real estate
    Consumer     Unallocated     Total  
    (in thousands)  
Balance at December 31, 2014   $ 3,083     $ 7,799     $ 1,239     $ 1,113     $ 7     $ 919     $ 14,160  
                                                         
Charge-offs     (100 )     (282 )                 (13 )           (395 )
                                                         
Recoveries     10       327             2       1             340  
                                                         
Provision     1,640       1,351       706       46       12       (380 )     3,375  
                                                         
Balance at June 30, 2015   $ 4,633     $ 9,195     $ 1,945     $ 1,161     $ 7     $ 539     $ 17,480  
    Six Months Ended June 30, 2014  
    Commercial     Commercial
real estate
    Commercial
construction
    Residential
real estate
    Consumer     Unallocated     Total  
    (in thousands)  
Balance at December 31, 2013   $ 1,698     $ 5,746     $ 362     $ 990     $ 146     $ 1,391     $ 10,333  
                                                         
Charge-offs     (333 )                 (90 )     (7 )           (430 )
                                                         
Recoveries                       11       2             13  
                                                         
Provision     777       (5 )     142       100       (78 )     (27 )     909  
                                                         
Balance at June 30, 2014   $ 2,142     $ 5,741     $ 504     $ 1,011     $ 63     $ 1,364     $ 10,825  
Schedule of Debtor Troubled Debt Restructuring, Current Period [Table Text Block] The following table presents loans by class modified as troubled debt restructurings that occurred during the six months ended June 30, 2014 (dollars in thousands):

    Number of
Loans
    Pre-Modification
Outstanding
Recorded
Investment
    Post-Modification
Outstanding
Recorded
Investment
 
Troubled debt restructurings:                        
Commercial     1     $ 672     $ 315  
Commercial real estate                  
Commercial construction                  
Residential real estate     1       53       51  
Consumer                  
                         
Total     2     $ 725     $ 366