Allowance for Loan Losses | NOTE 5: ALLOWANCE FOR LOAN LOSSES The following is a roll forward of the Bank’s allowance for loan losses for the quarters ended March 31: (dollars in thousands) Beginning Provision for Charge-offs Recoveries Ending 2017: Real estate loans: Residential properties $ 6,669 $ 1,748 $ — $ — $ 8,417 Commercial properties 2,983 339 — — 3,322 Land and construction 233 30 — — 263 Commercial and industrial loans 5,227 (2,057 ) — 231 3,401 Consumer loans 288 9 — — 297 Total $ 15,400 $ 69 $ — $ 231 $ 15,700 2016: Real estate loans: Residential properties $ 6,799 $ (370 ) $ — $ — $ 6,429 Commercial properties 1,813 464 — — 2,277 Land and construction 103 23 — — 126 Commercial and industrial loans 1,649 140 — — 1,789 Consumer loans 236 143 — — 379 Total $ 10,600 $ 400 $ — $ — $ 11,000 The following table presents the balance in the allowance for loan losses and the recorded investment in loans by impairment method as of: (dollars in thousands) Allowance for Loan Losses Unaccreted Evaluated for Impairment Purchased Component Individually Collectively Impaired Total Other Loans March 31, 2017: Allowance for loan losses: Real estate loans: Residential properties $ — $ 8,417 $ — $ 8,417 $ 120 Commercial properties — 3,322 — 3,322 116 Land and construction — 263 — 263 2 Commercial and industrial loans — 3,401 — 3,401 134 Consumer loans — 297 — 297 18 Total $ — $ 15,700 $ — $ 15,700 $ 390 Loans: Real estate loans: Residential properties $ 5,992 $ 2,077,909 $ — $ 2,083,901 $ 12,190 Commercial properties 2,109 477,844 176 480,129 19,736 Land and construction — 25,057 — 25,057 435 Commercial and industrial loans 2,959 237,204 3,142 243,305 19,626 Consumer loans — 29,064 — 29,064 1,204 Total $ 11,060 $ 2,847,078 $ 3,318 $ 2,861,456 $ 53,191 December 31, 2016: Allowance for loan losses: Real estate loans: Residential properties $ — $ 6,669 $ — $ 6,669 $ 128 Commercial properties — 2,983 — 2,983 136 Land and construction — 233 — 233 2 Commercial and industrial loans — 5,227 — 5,227 147 Consumer loans — 288 — 288 19 Total $ — $ 15,400 $ — $ 15,400 $ 432 Loans: Real estate loans: Residential properties $ 6,093 $ 1,774,796 $ — $ 1,780,889 $ 12,373 Commercial properties 2,148 474,634 177 476,959 24,796 Land and construction — 24,100 — 24,100 437 Commercial and industrial loans 753 233,992 3,196 237,941 20,165 Consumer loans — 32,127 — 32,127 1,266 Total $ 8,994 $ 2,539,649 $ 3,373 $ 2,552,016 $ 59,037 The column labeled “Unaccreted Credit Component Other Loans” represents the amount of unaccreted credit component discount for the other loans acquired in a business combination, and the stated principal balance of the related loans. The discount is equal to 0.73% and 0.73% of the stated principal balance of these loans as of March 31, 2017 and December 31, 2016, respectively. In addition to this unaccreted credit component discount, an additional $0.5 million and $0.5 million of ALLL has been provided for these loans March 31, 2017 and December 31, 2016, respectively. The Bank categorizes loans into risk categories based on relevant information about the ability of borrowers to service their debt such as current financial information, historical payment experience, collateral adequacy, credit documentation, and current economic trends, among other factors. The Bank analyzes loans individually by classifying the loans as to credit risk. This analysis typically includes larger, non-homogeneous loans such as loans secured by multifamily or commercial real estate and commercial and industrial loans. This analysis is performed on an ongoing basis as new information is obtained. The Bank uses the following definitions for risk ratings: Pass: Loans classified as pass are strong credits with no existing or known potential weaknesses deserving of management’s close attention. Special Mention: Loans classified as special mention have a potential weakness that deserves management’s close attention. If left uncorrected, these potential weaknesses may result in deterioration of the repayment prospects for the loan or of the institution’s credit position at some future date. Substandard: Loans classified as substandard are inadequately protected by the current net worth and paying capacity of the obligor or of the collateral pledged, if any. Loans so classified have a well-defined weakness or weaknesses that jeopardize the liquidation of the debt. They are characterized by the distinct possibility that the institution will sustain some loss if the deficiencies are not corrected. Impaired: A loan is considered impaired, when, based on current information and events, it is probable that the Bank will be unable to collect all amounts due according to the contractual terms of the loan agreement. Additionally, all loans classified as TDRs are considered impaired at the time they are restructured. Purchased credit impaired loans are not considered impaired loans for these purposes. Loans listed as pass include larger non-homogeneous loans not meeting the risk rating definitions above and smaller, homogeneous loans not assessed on an individual basis. Based on the most recent analysis performed, the risk category of loans by class of loans is as follows as of: (dollars in thousands) Pass Special Substandard Impaired Total March 31, 2017: Real estate loans: Residential properties $ 2,076,409 $ 1,500 $ — $ 5,992 $ 2,083,901 Commercial properties 473,724 1,903 2,393 2,109 480,129 Land and construction 25,057 — — — 25,057 Commercial and industrial loans 228,680 5,984 5,682 2,959 243,305 Consumer loans 29,064 — — — 29,064 Total $ 2,832,934 $ 9,387 $ 8,075 $ 11,060 $ 2,861,456 December 31, 2016: Real estate loans: Residential properties $ 1,773,296 $ 1,500 $ — $ 6,093 $ 1,780,889 Commercial properties 470,484 1,913 2,414 2,148 476,959 Land and construction 24,100 — — — 24,100 Commercial and industrial loans 219,676 3,625 13,887 753 237,941 Consumer loans 32,127 — — — 32,127 Total $ 2,519,683 $ 7,038 $ 16,301 $ 8,994 $ 2,552,016 Impaired loans evaluated individually and any related allowance are as follows as of: With No Allowance Recorded With an Allowance Recorded (dollars in thousands) Unpaid Principal Balance Recorded Investment Unpaid Principal Balance Recorded Investment Related Allowance March 31, 2017 : Real estate loans: Residential properties $ 5,992 $ 5,992 $ — $ — $ — Commercial properties 2,109 2,109 — — — Commercial and industrial loans 2,959 2,959 — — — Consumer loans — — — — — Total $ 11,060 $ 11,060 $ — $ — $ — December 31, 2016 : Real estate loans: Residential properties $ 6,093 $ 6,093 $ — $ — $ — Commercial properties 2,148 2,148 — — — Commercial and industrial loans 753 753 — — — Consumer loans — — — — — Total $ 8,994 $ 8,994 $ — $ — $ — The weighted average annualized average balance of the recorded investment for impaired loans, beginning from when the loan became impaired, and any interest income recorded on impaired loans after they became impaired is as follows for the: Three months Ended Year Ended (dollars in thousands) Average Recorded Investment Interest Income after Impairment Average Recorded Investment Interest Income after Impairment Real estate loans: Residential properties $ 6,041 $ 20 $ 1,970 $ 14 Commercial properties 2,130 11 2,252 17 Commercial and industrial loans 2,983 1 1,673 20 Consumer loans — — 4 — Total $ 11,154 $ 32 $ 5,899 $ 51 There was no interest income recognized on a cash basis in either 2017 or 2016 on impaired loans. |