XML 66 R33.htm IDEA: XBRL DOCUMENT v2.4.1.9
Loans and Allowance for Loan Losses (Tables)
 12 Months Ended
Dec. 31, 2014
Receivables [Abstract]  
Composition of Loan Portfolio, Excluding Residential Loans Held for Sale
The composition of the Company’s loan portfolio, excluding residential loans held for sale, at December 31, 2014 and 2013 was as follows:
 
December 31,
  
2014
 
2013
Residential real estate loans
$
585,996

 
$
570,391

Commercial real estate loans
640,661

 
541,099

Commercial loans
257,515

 
179,203

Home equity loans
271,709

 
272,630

Consumer loans
17,257

 
17,651

Deferred loan fees net of costs
(528
)
 
(572
)
Total loans
$
1,772,610

 
$
1,580,402
Schedule of Loans Made to Related Parties
Loans, including any unused lines of credit, to related parties were as follows:
 
December 31,
  
2014
 
2013
Balance at beginning of year
$
17,428

 
$
14,590

Loans made/advanced and additions
251

 
4,317

Repayments and reductions
(210
)
 
(1,479
)
Balance at end of year
$
17,469

 
$
17,428
Activity in Allowance for Loan Losses by Portfolio Segment
The following table presents the activity in the ALL and select loan information by portfolio segment for the years ended December 31, 2014, 2013, and 2012:
 
Residential Real Estate
 
Commercial Real Estate
 
Commercial
 
Home
Equity
 
Consumer
 
Unallocated
 
Total
For The Year Ended
   December 31, 2014:
 
 
 
 
 
 
 
 
 
 
 
 
 
ALL:
  

 
  

 
  

 
  

 
  

 
  

 
  

Beginning balance
$
5,603

 
$
4,374

 
$
6,220

 
$
2,403

 
$
319

 
$
2,671

 
$
21,590

Loans charged off
(785
)
 
(361
)
 
(1,544
)
 
(611
)
 
(143
)
 
—

 
(3,444
)
Recoveries
165

 
135

 
395

 
19

 
32

 
—

 
746

Provision (credit)
(84
)
 
334

 
1,752

 
436

 
73

 
(287
)
 
2,224

Ending balance
$
4,899

 
$
4,482

 
$
6,823

 
$
2,247

 
$
281

 
$
2,384

 
$
21,116

ALL balance attributable loans:
 
 
 
 
 
 
 
 
 
 
 
 
 
Individually evaluated for impairment
$
1,220

 
$
251

 
$
168

 
$
496

 
$
104

 
$
—

 
$
2,239

Collectively evaluated for impairment
3,679

 
4,231

 
6,655

 
1,751

 
177

 
2,384

 
18,877

Total ending ALL
$
4,899

 
$
4,482

 
$
6,823

 
$
2,247

 
$
281

 
$
2,384

 
$
21,116

Loans:
  

 
  

 
  

 
  

 
  

 
  

 
  

Individually evaluated for impairment
$
9,656

 
$
7,658

 
$
1,853

 
$
1,741

 
$
271

 
$
—

 
$
21,179

Collectively evaluated for impairment
575,812

 
633,003

 
255,662

 
269,968

 
16,986

 
—

 
1,751,431

Total ending loans balance
$
585,468

 
$
640,661

 
$
257,515

 
$
271,709

 
$
17,257

 
$
—

 
$
1,772,610

For The Year Ended
   December 31, 2013:
 
 
 
 
 
 
 
 
 
 
 
 
 
ALL:
  

 
  

 
  

 
  

 
  

 
  

 
  

Beginning balance
$
6,996

 
$
4,549

 
$
5,933

 
$
2,520

 
$
184

 
$
2,862

 
$
23,044

Loans charged off
(1,059
)
 
(952
)
 
(1,426
)
 
(647
)
 
(190
)
 
—

 
(4,274
)
Recoveries
35

 
121

 
495

 
56

 
61

 
—

 
768

Provision (credit)
(369
)
 
656

 
1,218

 
474

 
264

 
(191
)
 
2,052

Ending balance
$
5,603

 
$
4,374

 
$
6,220

 
$
2,403

 
$
319

 
$
2,671

 
$
21,590

ALL balance attributable loans:
 
 
 
 
 
 
 
 
 
 
 
 
 
Individually evaluated for impairment
$
1,750

 
$
526

 
$
132

 
$
433

 
$
140

 
$
—

 
$
2,981

Collectively evaluated for impairment
3,853

 
3,848

 
6,088

 
1,970

 
179

 
2,671

 
18,609

Total ending ALL
$
5,603

 
$
4,374

 
$
6,220

 
$
2,403

 
$
319

 
$
2,671

 
$
21,590

Loans:
  

 
  

 
  

 
  

 
  

 
  

 
  

Individually evaluated for impairment
$
14,435

 
$
8,864

 
$
2,635

 
$
1,571

 
$
442

 
$
—

 
$
27,947

Collectively evaluated for impairment
555,384

 
532,235

 
176,568

 
271,059

 
17,209

 
—

 
1,552,455

Total ending loans balance
$
569,819

 
$
541,099

 
$
179,203

 
$
272,630

 
$
17,651

 
$
—

 
$
1,580,402

For The Year Ended
   December 31, 2012:
 
 
 
 
 
 
 
 
 
 
 
 
 
Beginning balance
$
6,398

 
$
5,702

 
$
4,846

 
$
2,704

 
$
420

 
$
2,941

 
$
23,011

Loans charged off
(1,197
)
 
(593
)
 
(1,393
)
 
(1,234
)
 
(85
)
 
—

 
(4,502
)
Recoveries
73

 
222

 
406

 
23

 
20

 
—

 
744

Provision (credit)
1,722

 
(782
)
 
2,074

 
1,027

 
(171
)
 
(79
)
 
3,791

Ending balance
$
6,996

 
$
4,549

 
$
5,933

 
$
2,520

 
$
184

 
$
2,862

 
$
23,044

ALL balance attributable loans:
 
 
 
 
 
 
 
 
 
 
 
 
 
Individually evaluated for impairment
$
2,255

 
$
265

 
$
286

 
$
261

 
$
39

 
$
—

 
$
3,106

Collectively evaluated for impairment
4,741

 
4,284

 
5,647

 
2,259

 
145

 
2,862

 
19,938

Total ending ALL
$
6,996

 
$
4,549

 
$
5,933

 
$
2,520

 
$
184

 
$
2,862

 
$
23,044

Loans:
  

 
  

 
  

 
  

 
  

 
  

 
  

Individually evaluated for impairment
$
13,805

 
$
7,968

 
$
3,610

 
$
1,515

 
$
259

 
$
—

 
$
27,157

Collectively evaluated for impairment
558,368

 
498,263

 
186,844

 
276,860

 
16,374

 
—

 
1,536,709

Total ending loans balance
$
572,173

 
$
506,231

 
$
190,454

 
$
278,375

 
$
16,633

 
$
—

 
$
1,563,866
Credit Risk Exposure Indicators by Portfolio Segment
The following table summarizes credit risk exposure indicators by portfolio segment as of the following dates:
 
Residential Real Estate
 
Commercial Real Estate
 
Commercial
 
Home Equity
 
Consumer
 
Total
December 31, 2014:
 
 
 
 
 
 
 
 
 
 
 
Pass (Grades 1 – 6)
$
572,589

 
$
606,387

 
$
244,930

 
$
—

 
$
—

 
$
1,423,906

Performing
—

 
—

 
—

 
269,968

 
16,986

 
286,954

Special Mention (Grade 7)
3,579

 
4,690

 
6,023

 
—

 
—

 
14,292

Substandard (Grade 8)
9,300

 
29,584

 
6,562

 
—

 
—

 
45,446

Non-performing
—

 
—

 
—

 
1,741

 
271

 
2,012

Total
$
585,468

 
$
640,661

 
$
257,515

 
$
271,709

 
$
17,257

 
$
1,772,610

December 31, 2013:
 
 
 
 
 
 
 
 
 
 
 
Pass (Grades 1 – 6)
$
551,035

 
$
496,257

 
$
155,851

 
$
—

 
$
—

 
$
1,203,143

Performing
—

 
—

 
—

 
271,059

 
17,210

 
288,269

Special Mention (Grade 7)
3,196

 
7,749

 
11,315

 
—

 
—

 
22,260

Substandard (Grade 8)
15,588

 
37,093

 
12,037

 
—

 
—

 
64,718

Non-performing
—

 
—

 
—

 
1,571

 
441

 
2,012

Total
$
569,819

 
$
541,099

 
$
179,203

 
$
272,630

 
$
17,651

 
$
1,580,402
Loan Aging Analysis by Portfolio Segment (Including Loans Past Due Over Ninety Days and Non Accrual Loans) and Summary of Non Accrual Loans, Which Include Troubled Debt Restructured Loans, and Loans Past Due Over Ninety Days and Accruing
The following is a loan aging analysis by portfolio segment (including loans past due over 90 days and non-accrual loans) and a summary of non-accrual loans, which include TDRs, and loans past due over 90 days and accruing as of the following dates:
 
30 –  59 Days Past Due
 
60 – 89 Days Past Due
 
Greater Than 90 Days
 
Total Past Due
 
Current
 
Total Loans Outstanding
 
Loans > 90 Days Past Due and Accruing
 
Non-Accrual Loans
December 31, 2014:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Residential real estate
$
1,206

 
$
426

 
$
4,531

 
$
6,163

 
$
579,305

 
585,468

 
$
—

 
$
6,056

Commercial real estate
1,696

 
—

 
3,791

 
5,487

 
635,174

 
640,661

 
—

 
7,043

Commercial
456

 
269

 
1,139

 
1,864

 
255,651

 
257,515

 
—

 
1,529

Home equity
889

 
88

 
1,129

 
2,106

 
269,603

 
271,709

 
—

 
1,740

Consumer
28

 
—

 
254

 
282

 
16,975

 
17,257

 
—

 
271

Total
$
4,275

 
$
783

 
$
10,844

 
$
15,902

 
$
1,756,708

 
$
1,772,610

 
$
—

 
$
16,639

December 31, 2013:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Residential real estate
$
3,218

 
$
684

 
$
7,269

 
$
11,171

 
$
558,648

 
$
569,819

 
$
—

 
$
10,520

Commercial real estate
926

 
2,036

 
3,301

 
6,263

 
534,836

 
541,099

 
257

 
7,799

Commercial
159

 
237

 
1,980

 
2,376

 
176,827

 
179,203

 
198

 
2,146

Home equity
1,395

 
388

 
1,007

 
2,790

 
269,840

 
272,630

 
—

 
1,571

Consumer
63

 
21

 
418

 
502

 
17,149

 
17,651

 
—

 
441

Total
$
5,761

 
$
3,366

 
$
13,975

 
$
23,102

 
$
1,557,300

 
$
1,580,402

 
$
455

 
$
22,477
Troubled Debt Restructuring and Specific Reserve Related to TDRs
The following is a summary of TDRs, by portfolio segment, and the associated specific reserve included within the ALL as of December 31:
 
 
Number of Contracts
 
Current Balance
 
Specific Reserve
 
 
2014
 
2013
 
2014
 
2013
 
2014
 
2013
Residential real estate
 
24

 
26

 
$
3,800

 
$
4,089

 
$
635

 
$
525

Commercial real estate
 
7

 
10

 
1,704

 
2,558

 
—

 
131

Commercial
 
9

 
7

 
426

 
488

 
10

 
—

Consumer and home equity
 
1

 
1

 
30

 
1

 
—

 
—

Total
 
41

 
44

 
$
5,960

 
$
7,136

 
$
645

 
$
656
Summary of All Troubled Debt Restructuring Loans (Accruing and Non Accruing) by Portfolio Segment
The following represents loan modifications that occurred during 2014 and 2013 that qualify as TDRs, by portfolio segment, and the associated specific reserve included within the ALL at December 31:
 
 
Number of Contracts
 
Pre-Modification
Outstanding
Recorded Investment
 
Post-Modification
Outstanding
Recorded Investment
 
Specific Reserve
 
 
2014
 
2013
 
2014
 
2013
 
2014
 
2013
 
2014
 
2013
Residential real estate
 
1

 
6

 
$
136

 
$
836

 
$
149

 
$
878

 
$
43

 
$
119

Commercial real estate
 
1

 
2

 
235

 
279

 
235

 
286

 
—

 
—

Commercial
 
3

 
4

 
77

 
255

 
77

 
255

 
6

 
3

Consumer and home equity
 
1

 
—

 
40

 
—

 
30

 
—

 
—

 
—

Total
 
6

 
12

 
$
488

 
$
1,370

 
$
491

 
$
1,419

 
$
49

 
$
122


The following is a summary of loans modified as a TDR within the previous 12 months and for which the borrower subsequently defaulted during the year ended December 31:
 
2014
 
2013
 
Number of Contracts
 
Recorded Investment
 
Number of Contracts
 
Recorded Investment
Commercial real estate
—

 
$
—

 
1

 
$
113

Total
—

 
$
—

 
1

 
$
113
Summary of Impaired Loan Balances and Associated Allowance by Portfolio Segment
Impaired loans consist of non-accrual and TDR loans. All impaired loans are allocated a portion of the allowance to cover potential losses. The following is a summary of impaired loan balances and the associated allowance by portfolio segment as of and for the years ended December 31, 2014, 2013 and 2012:
 
 
Recorded Investment
 
Unpaid Principal Balance
 
Related Allowance
 
Average Recorded Investment
 
Interest Income Recognized
December 31, 2014:
 
 
 
 
 
 
 
 
 
 
With related allowance recorded:
 
  

 
  

 
  

 
  

 
  

Residential real estate
 
$
7,713

 
$
7,713

 
$
1,220

 
$
9,524

 
$
125

Commercial real estate
 
3,419

 
3,419

 
251

 
4,911

 
—

Commercial
 
1,390

 
1,390

 
168

 
2,466

 
8

Home equity
 
1,410

 
1,410

 
496

 
1,545

 
—

Consumer
 
254

 
254

 
104

 
358

 
—

Ending Balance
 
$
14,186

 
$
14,186

 
$
2,239

 
$
18,804

 
$
133

Without related allowance recorded:
 
  

 
  

 
  

 
  

 
  

Residential real estate
 
$
1,943

 
$
2,604

 
$
—

 
$
2,257

 
$
13

Commercial real estate
 
4,239

 
4,502

 
—

 
2,869

 
59

Commercial
 
463

 
606

 
—

 
791

 
11

Home equity
 
331

 
581

 
—

 
399

 
—

Consumer
 
17

 
37

 
—

 
21

 
—

Ending Balance
 
$
6,993

 
$
8,330

 
$
—

 
$
6,337

 
$
83

Total impaired loans
 
$
21,179

 
$
22,516

 
$
2,239

 
$
25,141

 
$
216

December 31, 2013:
 
 
 
 
 
 
 
 
 
 
With related allowance recorded:
  
 
  
 
  
 
  
 
  
 
Residential real estate
 
$
11,902

 
$
11,902

 
$
1,750

 
$
10,411

 
$
118

Commercial real estate
 
6,805

 
6,805

 
526

 
5,517

 
20

Commercial
 
1,876

 
1,876

 
132

 
2,543

 
10

Home equity
 
1,228

 
1,228

 
433

 
1,291

 
—

Consumer
 
425

 
425

 
140

 
460

 
—

Ending Balance
 
$
22,236

 
$
22,236

 
$
2,981

 
$
20,222

 
$
148

Without related allowance recorded:
 
  

 
  

 
  

 
  

 
  

Residential real estate
 
$
2,533

 
$
3,846

 
$
—

 
$
2,925

 
$
28

Commercial real estate
 
2,059

 
2,782

 
—

 
3,362

 
55

Commercial
 
759

 
871

 
—

 
765

 
8

Home equity
 
343

 
479

 
—

 
334

 
—

Consumer
 
17

 
37

 
—

 
11

 
—

Ending Balance
 
$
5,711

 
$
8,015

 
$
—

 
$
7,397

 
$
91

Total impaired loans
 
$
27,947

 
$
30,251

 
$
2,981

 
$
27,619

 
$
239


 
 
Recorded Investment
 
Unpaid Principal Balance
 
Related Allowance
 
Average Recorded Investment
 
Interest Income Recognized
December 31, 2012:
 
 
 
 
 
 
 
 
 
 
With related allowance recorded:
 
  

 
  

 
  

 
  

 
  

Residential real estate
 
$
11,021

 
$
11,021

 
$
2,255

 
$
10,585

 
$
114

Commercial real estate
 
4,296

 
4,296

 
265

 
5,551

 
—

Commercial
 
2,971

 
2,971

 
286

 
3,927

 
—

Home equity
 
1,236

 
1,236

 
261

 
1,289

 
—

Consumer
 
257

 
257

 
39

 
239

 
—

Ending Balance
 
$
19,781

 
$
19,781

 
$
3,106

 
$
21,591

 
$
114

Without related allowance recorded:
 
  

 
  

 
  

 
  

 
  

Residential real estate
 
$
2,784

 
$
3,841

 
$
—

 
$
2,548

 
$
26

Commercial real estate
 
3,672

 
4,127

 
—

 
2,056

 
33

Commercial
 
639

 
956

 
—

 
389

 
13

Home equity
 
279

 
550

 
—

 
617

 
—

Consumer
 
2

 
2

 
—

 
6

 
—

Ending Balance
 
$
7,376

 
$
9,476

 
$
—

 
$
5,616

 
$
72

Total impaired loans
 
$
27,157

 
$
29,257

 
$
3,106

 
$
27,207

 
$
186