XML 23 R12.htm IDEA: XBRL DOCUMENT v3.4.0.3
CREDIT QUALITY ASSESSMENT
3 Months Ended
Mar. 31, 2016
Credit Quality Assessment [Abstract]  
CREDIT QUALITY ASSESSMENT

Note 4 – CREDIT QUALITY ASSESSMENT

Allowance for Loan and Lease Losses

Summary information on the allowance for loan and lease loss activity for the period indicated is provided in the following table:

Three Months Ended March 31,
(In thousands)20162015
Balance at beginning of year$40,895$37,802
Provision for loan and lease losses1,236597
Loan and lease charge-offs(511)(1,114)
Loan and lease recoveries146190
Net charge-offs(365)(924)
Balance at period end$41,766$37,475

The following tables provide information on the activity in the allowance for loan and lease losses by the respective loan portfolio segment for the period indicated:

For the Three Months Ended March 31, 2016
Commercial Real EstateResidential Real Estate
Commercial
CommercialCommercialCommercialOwnerResidentialResidential
(Dollars in thousands)BusinessAD&CInvestor R/EOccupied R/ELeasingConsumerMortgageConstructionTotal
Balance at beginning of year$6,529$4,691$10,440$7,984$-$3,456$6,901$894$40,895
Provision (credit) 228441,06059-(353)204(6)1,236
Charge-offs (64)(48)(197)--(114)(88)-(511)
Recoveries (3)-53-60738146
Net charge-offs(67)(48)(192)3-(54)(15)8(365)
Balance at end of period$6,690$4,687$11,308$8,046$-$3,049$7,090$896$41,766
Total loans and leases $451,239$261,204$783,161$675,560$-$447,198$804,105$138,221$3,560,688
Allowance for loans and leases to total loans and leases ratio1.48%1.79%1.44%1.19%na.0.68%0.88%0.65%1.17%
Balance of loans specifically evaluated for impairment $5,078$147$9,943$7,897$na.$na.$6,409$-$29,474
Allowance for loans specifically evaluated for impairment $1,354$9$1,194$651$na.$na.$-$-$3,208
Specific allowance to specific loans ratio26.66%6.12%12.01%8.24%na.na.na.na.10.88%
Balance of loans collectively evaluated$446,161$261,057$773,218$667,663$na.$447,198$797,696$138,221$3,531,214
Allowance for loans collectively evaluated$5,336$4,678$10,114$7,395$na.$3,049$7,090$896$38,558
Collective allowance to collective loans ratio1.20%1.79%1.31%1.11%na.0.68%0.89%0.00%1.09%

For the Year Ended December 31,2015
Commercial Real EstateResidential Real Estate
Commercial
CommercialCommercialCommercialOwnerResidentialResidential
(Dollars in thousands)BusinessAD&CInvestor R/EOccupied R/ELeasingConsumerMortgageConstructionTotal
Balance at beginning of year$5,852$4,267$9,784$7,143$9$3,592$6,232$923$37,802
Provision (credit) 5085837271,881(5)6191,138(80)5,371
Charge-offs (306)(739)(91)(1,043)(4)(998)(614)-(3,795)
Recoveries 475580203-243145511,517
Net charge-offs169(159)(71)(1,040)(4)(755)(469)51(2,278)
Balance at end of period$6,529$4,691$10,440$7,984$-$3,456$6,901$894$40,895
Total loans and leases $465,765$255,980$719,084$678,027$-$450,875$796,358$129,281$3,495,370
Allowance for loans and leases to total loans and leases ratio1.40%1.83%1.45%1.18%na.0.77%0.87%0.69%1.17%
Balance of loans specifically evaluated for impairment $5,273$194$10,441$6,580$na.$na.$6,439$-$28,927
Allowance for loans specifically evaluated for impairment $1,318$58$1,489$510$na.$na.$-$-$3,375
Specific allowance to specific loans ratio25.00%29.90%14.26%7.75%na.na.na.na.11.67%
Balance of loans collectively evaluated$460,492$255,786$708,643$671,447$na.$450,875$789,919$129,281$3,466,443
Allowance for loans collectively evaluated$5,211$4,633$8,951$7,474$na.$3,456$6,901$894$37,520
Collective allowance to collective loans ratio1.13%1.81%1.26%1.11%na.0.77%0.87%0.69%1.08%

The following table provides summary information regarding impaired loans at the dates indicated and for the periods then ended:

(In thousands)March 31, 2016December 31, 2015
Impaired loans with a specific allowance$14,486$14,208
Impaired loans without a specific allowance14,98814,719
Total impaired loans $29,474$28,927
Allowance for loan and lease losses related to impaired loans $3,208$3,375
Allowance for loan and lease losses related to loans collectively evaluated38,55837,520
Total allowance for loan and lease losses $41,766$40,895
Average impaired loans for the period$29,202$29,828
Contractual interest income due on impaired loans during the period$718$2,527
Interest income on impaired loans recognized on a cash basis$104$961
Interest income on impaired loans recognized on an accrual basis$79$274

The following tables present the recorded investment with respect to impaired loans, the associated allowance by the applicable portfolio segment and the principal balance of the impaired loans prior to amounts charged-off at the dates indicated:

March 31, 2016
Commercial Real EstateTotal Recorded
CommercialAllInvestment in
CommercialCommercialOwnerOtherImpaired
(In thousands)CommercialAD&CInvestor R/EOccupied R/ELoansLoans
Impaired loans with a specific allowance
Non-accruing$1,217$10$7,318$4,265$-$12,810
Restructured accruing864----864
Restructured non-accruing173--639-812
Balance$2,254$10$7,318$4,904$-$14,486
Allowance$1,354$9$1,194$651$-$3,208
Impaired loans without a specific allowance
Non-accruing$966$-$513$887$2,750$5,116
Restructured accruing473-2,0587485733,852
Restructured non-accruing1,385137541,3583,0866,020
Balance$2,824$137$2,625$2,993$6,409$14,988
Total impaired loans
Non-accruing$2,183$10$7,831$5,152$2,750$17,926
Restructured accruing1,337-2,0587485734,716
Restructured non-accruing1,558137541,9973,0866,832
Balance$5,078$147$9,943$7,897$6,409$29,474
Unpaid principal balance in total impaired loans$7,371$4,407$14,603$9,929$7,710$44,020

March 31, 2016
Commercial Real EstateTotal Recorded
CommercialAllInvestment in
CommercialCommercialOwnerOtherImpaired
(In thousands)CommercialAD&CInvestor R/EOccupied R/ELoansLoans
Average impaired loans for the period$5,176$171$10,192$7,239$6,424$29,202
Contractual interest income due on impaired loans during the period$132$71$198$168$149
Interest income on impaired loans recognized on a cash basis$26$-$4$63$11
Interest income on impaired loans recognized on an accrual basis$33$-$26$9$11

December 31, 2015
Commercial Real EstateTotal Recorded
CommercialAllInvestment in
CommercialCommercialOwnerOtherImpaired
(In thousands)CommercialAD&CInvestor R/EOccupied R/ELoansLoans
Impaired loans with a specific allowance
Non-accruing$1,168$58$7,791$3,519$-$12,536
Restructured accruing876----876
Restructured non-accruing156--640-796
Balance$2,200$58$7,791$4,159$-$14,208
Allowance$1,318$58$1,489$510$-$3,375
Impaired loans without a specific allowance
Non-accruing$974$-$518$793$2,750$5,035
Restructured accruing701-2,0732405773,591
Restructured non-accruing1,398136591,3883,1126,093
Balance$3,073$136$2,650$2,421$6,439$14,719
Total impaired loans
Non-accruing$2,142$58$8,309$4,312$2,750$17,571
Restructured accruing1,577-2,0732405774,467
Restructured non-accruing1,554136592,0283,1126,889
Balance$5,273$194$10,441$6,580$6,439$28,927
Unpaid principal balance in total impaired loans$7,158$4,456$15,138$8,555$7,154$42,461

December 31, 2015
Commercial Real EstateTotal Recorded
CommercialAllInvestment in
CommercialCommercialOwnerOtherImpaired
(In thousands)CommercialAD&CInvestor R/EOccupied R/ELoansLoans
Average impaired loans for the period$4,714$882$11,145$8,218$4,869$29,828
Contractual interest income due on impaired loans during the period$450$304$918$647$208
Interest income on impaired loans recognized on a cash basis$273$11$226$347$104
Interest income on impaired loans recognized on an accrual basis$113$-$107$11$43

Credit Quality

The following tables provide information on the credit quality of the loan portfolio by segment at the dates indicated:

March 31, 2016
Commercial Real EstateResidential Real Estate
Commercial
CommercialCommercialOwnerResidentialResidential
(In thousands)CommercialAD&CInvestor R/EOccupied R/ELeasingConsumerMortgageConstructionTotal
Non-performing loans and assets:
Non-accrual loans and leases $3,741$147$7,885$7,149$-$2,715$9,329$412$31,378
Loans and leases 90 days past due-----1--1
Restructured loans and leases1,337-2,058748--573-4,716
Total non-performing loans and leases5,0781479,9437,897-2,7169,90241236,095
Other real estate owned 39365433--690887-2,414
Total non-performing assets$5,117$512$10,376$7,897$-$3,406$10,789$412$38,509

December 31, 2015
Commercial Real EstateResidential Real Estate
Commercial
CommercialCommercialOwnerResidentialResidential
(In thousands)CommercialAD&CInvestor R/EOccupied R/ELeasingConsumerMortgageConstructionTotal
Non-performing loans and assets:
Non-accrual loans and leases $3,696$194$8,368$6,340$-$2,193$8,822$418$30,031
Loans and leases 90 days past due---------
Restructured loans and leases1,577-2,073240--577-4,467
Total non-performing loans and leases5,27319410,4416,580-2,1939,39941834,498
Other real estate owned 39365433--6901,215-2,742
Total non-performing assets$5,312$559$10,874$6,580$-$2,883$10,614$418$37,240

March 31, 2016
Commercial Real EstateResidential Real Estate
Commercial
CommercialCommercialOwnerResidentialResidential
(In thousands)CommercialAD&CInvestor R/EOccupied R/ELeasingConsumerMortgageConstructionTotal
Past due loans and leases
31-60 days $603$-$1,302$1,068$-$1,644$10,766$-$15,383
61-90 days510----633609-1,752
> 90 days-----1--1
Total past due1,113-1,3021,068-2,27811,375-17,136
Non-accrual loans and leases 3,7411477,8857,149-2,7159,32941231,378
Loans acquired with deteriorated credit quality544--285----829
Current loans 445,841261,057773,974667,058-442,205783,401137,8093,511,345
Total loans and leases$451,239$261,204$783,161$675,560$-$447,198$804,105$138,221$3,560,688

December 31, 2015
Commercial Real EstateResidential Real Estate
Commercial
CommercialCommercialOwnerResidentialResidential
(In thousands)CommercialAD&CInvestor R/EOccupied R/ELeasingConsumerMortgageConstructionTotal
Past due loans and leases
31-60 days $119$-$616$1,819$-$1,642$2,602$-$6,798
61-90 days404-2,200849-550986-4,989
> 90 days---------
Total past due523-2,8162,668-2,1923,588-11,787
Non-accrual loans and leases 3,6961948,3686,340-2,1938,82241830,031
Loans acquired with deteriorated credit quality544--307----851
Current loans 461,002255,786707,900668,712-446,490783,948128,8633,452,701
Total loans and leases$465,765$255,980$719,084$678,027$-$450,875$796,358$129,281$3,495,370

The following tables provide information by credit risk rating indicators for each segment of the commercial loan portfolio at the dates indicated:

March 31, 2016
Commercial Real Estate
Commercial
CommercialCommercialOwner
(In thousands)CommercialAD&CInvestor R/EOccupied R/ETotal
Pass$427,917$261,057$771,226$657,038$2,117,238
Special Mention5,189-8922,3188,399
Substandard18,13314711,04316,20445,527
Doubtful -----
Total$451,239$261,204$783,161$675,560$2,171,164

Decemeber 31, 2015
Commercial Real Estate
Commercial
CommercialCommercialOwner
(In thousands)CommercialAD&CInvestor R/EOccupied R/ETotal
Pass$447,439$255,786$706,623$659,281$2,069,129
Special Mention797-1,5093,3565,662
Substandard17,52919410,95215,39044,065
Doubtful -----
Total$465,765$255,980$719,084$678,027$2,118,856

Homogeneous loan pools do not have individual loans subjected to internal risk ratings therefore, the credit indicator applied to these pools is based on their delinquency status. The following tables provide information by credit risk rating indicators for those remaining segments of the loan portfolio at the dates indicated:

March 31, 2016
Residential Real Estate
ResidentialResidential
(In thousands)LeasingConsumerMortgageConstructionTotal
Performing$-$444,482$794,203$137,809$1,376,494
Non-performing:
90 days past due -1--1
Non-accruing -2,7159,32941212,456
Restructured loans and leases--573-573
Total $-$447,198$804,105$138,221$1,389,524

December 31, 2015
Residential Real Estate
ResidentialResidential
(In thousands)LeasingConsumerMortgageConstructionTotal
Performing$-$448,682$786,959$128,863$1,364,504
Non-performing:
90 days past due -----
Non-accruing -2,1938,82241811,433
Restructured loans and leases--577-577
Total $-$450,875$796,358$129,281$1,376,514

During the three months ended March 31, 2016, the Company restructured $0.5 million in loans. No modifications resulted in the reduction of the principal in the associated loan balances. Restructured loans are subject to periodic credit reviews to determine the necessity and adequacy of a specific loan loss allowance based on the collectability of the recorded investment in the restructured loan. Loans restructured during 2016 have specific reserves that were insignificant at March 31, 2016. For the year ended December 31, 2015, the Company restructured $1.9 million in loans. Modifications consisted principally of interest rate concessions and no modifications resulted in the reduction of the recorded investment in the associated loan balances. Loans restructured during 2015 had specific reserves of $0.5 million at December 31, 2015. Commitments to lend additional funds on loans that have been restructured at March 31, 2016 and December 31, 2015 amounted to $0.1 million and $0.1 million, respectively.

The following table provides the amounts of the restructured loans at the date of restructuring for specific segments of the loan portfolio during the period indicated:

For the Three Months Ended March 31, 2016
Commercial Real Estate
CommercialAll
CommercialCommercialOwnerOther
(In thousands)CommercialAD&CInvestor R/EOccupied R/ELoansTotal
Troubled debt restructurings
Restructured accruing$-$-$-$508$-$508
Restructured non-accruing22----22
Balance$22$-$-$508$-$530
Specific allowance$22$-$-$-$-$22
Restructured and subsequently defaulted$-$-$-$-$-$-

For the Year Ended December 31, 2015
Commercial Real Estate
CommercialAll
CommercialCommercialOwnerOther
(In thousands)CommercialAD&CInvestor R/EOccupied R/ELoansTotal
Troubled debt restructurings
Restructured accruing$1,003$-$-$240$-$1,243
Restructured non-accruing---639-639
Balance$1,003$-$-$879$-$1,882
Specific allowance$303$-$-$149$-$452
Restructured and subsequently defaulted$-$-$-$-$-$-

Other Real Estate Owned

Other real estate owned totaled $2.4 million and $2.7 million at March 31, 2016 and December 31, 2015, respectively.