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 following periods: (dollars in thousands) Beginning Provision for Charge-offs Recoveries Ending Quarter Ended June 30, 2017: Real estate loans: Residential properties $ 8,417 $ 434 $ — $ — $ 8,851 Commercial properties 3,322 (37 ) — — 3,285 Land and construction 263 24 — — 287 Commercial and industrial loans 3,401 684 — 8 4,093 Consumer loans 297 (13 ) — — 284 Total $ 15,700 $ 1,092 $ — $ 8 $ 16,800 Six Months Ended June 30, 2017: Real estate loans: Residential properties $ 6,669 $ 2,182 $ — $ — $ 8,851 Commercial properties 2,983 302 — — 3,285 Land and construction 233 54 — — 287 Commercial and industrial loans 5,227 (1,373 ) — 239 4,093 Consumer loans 288 (4 ) — — 284 Total $ 15,400 $ 1,161 $ — $ 239 $ 16,800 Year Ended December 31, 2016: Real estate loans: Residential properties $ 6,799 $ (130 ) $ — $ — $ 6,669 Commercial properties 1,813 1,051 (50 ) 169 2,983 Land and construction 103 130 — — 233 Commercial and industrial loans 1,649 3,578 — — 5,227 Consumer loans 236 52 — — 288 Total $ 10,600 $ 4,681 $ (50 ) $ 169 $ 15,400 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 June 30, 2017: Allowance for loan losses: Real estate loans: Residential properties $ — $ 8,851 $ — $ 8,851 $ 111 Commercial properties — 3,285 — 3,285 107 Land and construction — 287 — 287 2 Commercial and industrial loans — 4,093 — 4,093 125 Consumer loans — 284 — 284 18 Total $ — $ 16,800 $ — $ 16,800 $ 363 Loans: Real estate loans: Residential properties $ — $ 2,269,130 $ — $ 2,269,130 $ 12,073 Commercial properties 1,078 507,062 174 508,314 20,004 Land and construction — 28,384 — 28,384 434 Commercial and industrial loans 2,841 246,901 1,673 251,415 18,290 Consumer loans — 27,813 — 27,813 1,034 Total $ 3,919 $ 3,079,290 $ 1,847 $ 3,085,056 $ 51,835 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 loans acquired in an acquisition that were not classified as purchased impaired or individually evaluated for impairment as of the dates indicated, and the stated principal balance of the related loans. The unaccreted credit component discount is equal to 0.70% and 0.73% of the stated principal balance of these loans as of June 30, 2017 and December 31, 2016, respectively. In addition to this unaccreted credit component discount, an additional $0.5 million of the ALLL has been provided for these loans as of June 30, 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 June 30, 2017: Real estate loans: Residential properties $ 2,267,630 $ 1,500 $ — $ — $ 2,269,130 Commercial properties 504,583 — 2,653 1,078 508,314 Land and construction 28,384 — — — 28,384 Commercial and industrial loans 238,135 3,625 6,814 2,841 251,415 Consumer loans 27,813 — — — 27,813 Total $ 3,066,545 $ 5,125 $ 9,467 $ 3,919 $ 3,085,056 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 June 30, 2017 : Real estate loans: Commercial properties $ 1,078 $ 1,078 $ — $ — $ — Commercial and industrial loans 2,841 2,841 — — — Total $ 3,919 $ 3,919 $ — $ — $ — 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: Six 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 $ 3,640 $ 20 $ 1,970 $ 14 Commercial properties 1,606 11 2,252 17 Commercial and industrial loans 2,907 2 1,673 20 Consumer loans — — 4 — Total $ 8,153 $ 33 $ 5,899 $ 51 There was no interest income recognized on a cash basis in either 2017 or 2016 on impaired loans. |