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: Six Months Ended June 30, (In thousands) 2016 2015 Balance at beginning of year $ 40,895 $ 37,802 Provision for loan and lease losses 4,193 1,815 Loan and lease charge-offs (2,272) (1,837) Loan and lease recoveries 568 933 Net charge-offs (1,704) (904) Balance at period end $ 43,384 $ 38,713 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 Six Months Ended June 30, 2016 Commercial Real Estate Residential Real Estate Commercial Commercial Commercial Commercial Owner Residential Residential (Dollars in thousands) Business AD&C Investor R/E Occupied R/E Leasing Consumer Mortgage Construction Total Balance at beginning of year $ 6,529 $ 4,691 $ 10,440 $ 7,984 $ - $ 3,456 $ 6,901 $ 894 $ 40,895 Provision (credit) 767 354 1,478 91 - (145) 1,660 (12) 4,193 Charge-offs (185) (48) (197) - - (508) (1,334) - (2,272) Recoveries 12 - 112 4 - 90 330 20 568 Net charge-offs (173) (48) (85) 4 - (418) (1,004) 20 (1,704) Balance at end of period $ 7,123 $ 4,997 $ 11,833 $ 8,079 $ - $ 2,893 $ 7,557 $ 902 $ 43,384 Total loans and leases $ 451,711 $ 285,585 $ 824,252 $ 700,599 $ - $ 447,149 $ 820,618 $ 142,710 $ 3,672,624 Allowance for loans and leases to total loans and leases ratio 1.58% 1.75% 1.44% 1.15% na. 0.65% 0.92% 0.63% 1.18% Balance of loans specifically evaluated for impairment $ 5,517 $ 137 $ 9,720 $ 6,424 $ na. $ na. $ 3,322 $ - $ 25,120 Allowance for loans specifically evaluated for impairment $ 1,951 $ - $ 1,274 $ 553 $ na. $ na. $ - $ - $ 3,778 Specific allowance to specific loans ratio 35.36% 0.00% 13.11% 8.61% na. na. na. na. 15.04% Balance of loans collectively evaluated $ 446,194 $ 285,448 $ 814,532 $ 694,175 $ na. $ 447,149 $ 817,296 $ 142,710 $ 3,647,504 Allowance for loans collectively evaluated $ 5,172 $ 4,997 $ 10,559 $ 7,526 $ na. $ 2,893 $ 7,557 $ 902 $ 39,606 Collective allowance to collective loans ratio 1.16% 1.75% 1.30% 1.08% na. 0.65% 0.92% 0.63% 1.09% For the Year Ended December 31,2015 Commercial Real Estate Residential Real Estate Commercial Commercial Commercial Commercial Owner Residential Residential (Dollars in thousands) Business AD&C Investor R/E Occupied R/E Leasing Consumer Mortgage Construction Total Balance at beginning of year $ 5,852 $ 4,267 $ 9,784 $ 7,143 $ 9 $ 3,592 $ 6,232 $ 923 $ 37,802 Provision (credit) 508 583 727 1,881 (5) 619 1,138 (80) 5,371 Charge-offs (306) (739) (91) (1,043) (4) (998) (614) - (3,795) Recoveries 475 580 20 3 - 243 145 51 1,517 Net charge-offs 169 (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 ratio 1.40% 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 ratio 25.00% 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 ratio 1.13% 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) June 30, 2016 December 31, 2015 Impaired loans with a specific allowance $ 12,018 $ 14,208 Impaired loans without a specific allowance 13,102 14,719 Total impaired loans $ 25,120 $ 28,927 Allowance for loan and lease losses related to impaired loans $ 3,778 $ 3,375 Allowance for loan and lease losses related to loans collectively evaluated 39,606 37,520 Total allowance for loan and lease losses $ 43,384 $ 40,895 Average impaired loans for the period $ 27,840 $ 29,828 Contractual interest income due on impaired loans during the period $ 1,099 $ 2,527 Interest income on impaired loans recognized on a cash basis $ 507 $ 961 Interest income on impaired loans recognized on an accrual basis $ 119 $ 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: June 30, 2016 Commercial Real Estate Total Recorded Commercial All Investment in Commercial Commercial Owner Other Impaired (In thousands) Commercial AD&C Investor R/E Occupied R/E Loans Loans Impaired loans with a specific allowance Non-accruing $ 1,559 $ - $ 7,161 $ 1,733 $ - $ 10,453 Restructured accruing 841 - - - - 841 Restructured non-accruing 85 - - 639 - 724 Balance $ 2,485 $ - $ 7,161 $ 2,372 $ - $ 12,018 Allowance $ 1,951 $ - $ 1,274 $ 553 $ - $ 3,778 Impaired loans without a specific allowance Non-accruing $ 1,189 $ - $ 658 $ 1,985 $ - $ 3,832 Restructured accruing 413 - 852 746 568 2,579 Restructured non-accruing 1,430 137 1,049 1,321 2,754 6,691 Balance $ 3,032 $ 137 $ 2,559 $ 4,052 $ 3,322 $ 13,102 Total impaired loans Non-accruing $ 2,748 $ - $ 7,819 $ 3,718 $ - $ 14,285 Restructured accruing 1,254 - 852 746 568 3,420 Restructured non-accruing 1,515 137 1,049 1,960 2,754 7,415 Balance $ 5,517 $ 137 $ 9,720 $ 6,424 $ 3,322 $ 25,120 Unpaid principal balance in total impaired loans $ 7,791 $ 4,398 $ 14,387 $ 8,785 $ 4,001 $ 39,362 June 30, 2016 Commercial Real Estate Total Recorded Commercial All Investment in Commercial Commercial Owner Other Impaired (In thousands) Commercial AD&C Investor R/E Occupied R/E Loans Loans Average impaired loans for the period $ 5,289 $ 159 $ 10,035 $ 6,967 $ 5,390 $ 27,840 Contractual interest income due on impaired loans during the period $ 278 $ 144 $ 384 $ 207 $ 86 Interest income on impaired loans recognized on a cash basis $ 72 $ - $ 10 $ 404 $ 21 Interest income on impaired loans recognized on an accrual basis $ 65 $ - $ 15 $ 18 $ 21 December 31, 2015 Commercial Real Estate Total Recorded Commercial All Investment in Commercial Commercial Owner Other Impaired (In thousands) Commercial AD&C Investor R/E Occupied R/E Loans Loans Impaired loans with a specific allowance Non-accruing $ 1,168 $ 58 $ 7,791 $ 3,519 $ - $ 12,536 Restructured accruing 876 - - - - 876 Restructured non-accruing 156 - - 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 accruing 701 - 2,073 240 577 3,591 Restructured non-accruing 1,398 136 59 1,388 3,112 6,093 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 accruing 1,577 - 2,073 240 577 4,467 Restructured non-accruing 1,554 136 59 2,028 3,112 6,889 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 Estate Total Recorded Commercial All Investment in Commercial Commercial Owner Other Impaired (In thousands) Commercial AD&C Investor R/E Occupied R/E Loans Loans 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: June 30, 2016 Commercial Real Estate Residential Real Estate Commercial Commercial Commercial Owner Residential Residential (In thousands) Commercial AD&C Investor R/E Occupied R/E Leasing Consumer Mortgage Construction Total Non-performing loans and assets: Non-accrual loans and leases $ 4,263 $ 137 $ 8,868 $ 5,678 $ - $ 2,600 $ 6,186 $ 202 $ 27,934 Loans and leases 90 days past due - - - - - 2 - - 2 Restructured loans and leases 1,254 - 852 746 - - 568 - 3,420 Total non-performing loans and leases 5,517 137 9,720 6,424 - 2,602 6,754 202 31,356 Other real estate owned 39 365 433 - - - 474 - 1,311 Total non-performing assets $ 5,556 $ 502 $ 10,153 $ 6,424 $ - $ 2,602 $ 7,228 $ 202 $ 32,667 December 31, 2015 Commercial Real Estate Residential Real Estate Commercial Commercial Commercial Owner Residential Residential (In thousands) Commercial AD&C Investor R/E Occupied R/E Leasing Consumer Mortgage Construction Total 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 leases 1,577 - 2,073 240 - - 577 - 4,467 Total non-performing loans and leases 5,273 194 10,441 6,580 - 2,193 9,399 418 34,498 Other real estate owned 39 365 433 - - 690 1,215 - 2,742 Total non-performing assets $ 5,312 $ 559 $ 10,874 $ 6,580 $ - $ 2,883 $ 10,614 $ 418 $ 37,240 June 30, 2016 Commercial Real Estate Residential Real Estate Commercial Commercial Commercial Owner Residential Residential (In thousands) Commercial AD&C Investor R/E Occupied R/E Leasing Consumer Mortgage Construction Total Past due loans and leases 31-60 days $ 569 $ - $ 226 $ 573 $ - $ 1,010 $ 4,899 $ - $ 7,277 61-90 days 858 - - 1,407 - 931 2,787 - 5,983 > 90 days - - - - - 2 - - 2 Total past due 1,427 - 226 1,980 - 1,943 7,686 - 13,262 Non-accrual loans and leases 4,263 137 8,868 5,678 - 2,600 6,186 202 27,934 Loans acquired with deteriorated credit quality 542 - - 265 - - - - 807 Current loans 445,479 285,448 815,158 692,676 - 442,606 806,746 142,508 3,630,621 Total loans and leases $ 451,711 $ 285,585 $ 824,252 $ 700,599 $ - $ 447,149 $ 820,618 $ 142,710 $ 3,672,624 December 31, 2015 Commercial Real Estate Residential Real Estate Commercial Commercial Commercial Owner Residential Residential (In thousands) Commercial AD&C Investor R/E Occupied R/E Leasing Consumer Mortgage Construction Total Past due loans and leases 31-60 days $ 119 $ - $ 616 $ 1,819 $ - $ 1,642 $ 2,602 $ - $ 6,798 61-90 days 404 - 2,200 849 - 550 986 - 4,989 > 90 days - - - - - - - - - Total past due 523 - 2,816 2,668 - 2,192 3,588 - 11,787 Non-accrual loans and leases 3,696 194 8,368 6,340 - 2,193 8,822 418 30,031 Loans acquired with deteriorated credit quality 544 - - 307 - - - - 851 Current loans 461,002 255,786 707,900 668,712 - 446,490 783,948 128,863 3,452,701 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: June 30, 2016 Commercial Real Estate Commercial Commercial Commercial Owner (In thousands) Commercial AD&C Investor R/E Occupied R/E Total Pass $ 428,399 $ 285,448 $ 813,148 $ 684,548 $ 2,211,543 Special Mention 7,665 - 913 3,676 12,254 Substandard 15,647 137 10,191 12,375 38,350 Doubtful - - - - - Total $ 451,711 $ 285,585 $ 824,252 $ 700,599 $ 2,262,147 December 31, 2015 Commercial Real Estate Commercial Commercial Commercial Owner (In thousands) Commercial AD&C Investor R/E Occupied R/E Total Pass $ 447,439 $ 255,786 $ 706,623 $ 659,281 $ 2,069,129 Special Mention 797 - 1,509 3,356 5,662 Substandard 17,529 194 10,952 15,390 44,065 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: June 30, 2016 Residential Real Estate Residential Residential (In thousands) Leasing Consumer Mortgage Construction Total Performing $ - $ 444,547 $ 813,864 $ 142,508 $ 1,400,919 Non-performing: 90 days past due - 2 - - 2 Non-accruing - 2,600 6,186 202 8,988 Restructured loans and leases - - 568 - 568 Total $ - $ 447,149 $ 820,618 $ 142,710 $ 1,410,477 December 31, 2015 Residential Real Estate Residential Residential (In thousands) Leasing Consumer Mortgage Construction Total Performing $ - $ 448,682 $ 786,959 $ 128,863 $ 1,364,504 Non-performing: 90 days past due - - - - - Non-accruing - 2,193 8,822 418 11,433 Restructured loans and leases - - 577 - 577 Total $ - $ 450,875 $ 796,358 $ 129,281 $ 1,376,514 During the six months ended June 30, 2016 , the Company restructured $0.6 million in loan s . No modifications resulted in the redu ction 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 r estructured during 2016 have specific reserves that were insignificant at June 30, 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 mod ifications 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 re structured at June 30, 2016 and December 31, 2015 amounted to $0. 2 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 Six Months Ended June 30, 2016 Commercial Real Estate Commercial All Commercial Commercial Owner Other (In thousands) Commercial AD&C Investor R/E Occupied R/E Loans Total Troubled debt restructurings Restructured accruing $ 42 $ - $ - $ 507 $ - $ 549 Restructured non-accruing 21 - - - - 21 Balance $ 63 $ - $ - $ 507 $ - $ 570 Specific allowance $ 60 $ - $ - $ - $ - $ 60 Restructured and subsequently defaulted $ - $ - $ - $ - $ - $ - For the Year Ended December 31, 2015 Commercial Real Estate Commercial All Commercial Commercial Owner Other (In thousands) Commercial AD&C Investor R/E Occupied R/E Loans Total 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 own ed totaled $1. 3 million and $2.7 million at June 30, 2016 and December 31, 2015 , respectively . |