CREDIT QUALITY ASSESSMENT | Note 4 – CREDIT QUALITY ASSESSMENT Allowance for Loan Losses Summary information on t he allowance for loan loss activity for the period indicated is provided in the following table: Three Months Ended March 31, (In thousands) 2017 2016 Balance at beginning of year $ 44,067 $ 40,895 Provision for loan losses 194 1,236 Loan charge-offs (482) (511) Loan recoveries 82 146 Net charge-offs (400) (365) Balance at period end $ 43,861 $ 41,766 The following tables provide information on the activity in t he allowance for loan losses by the respective loan portfolio segment for the period indicated: For the Three Months Ended March 31, 2017 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 Consumer Mortgage Construction Total Balance at beginning of year $ 7,539 $ 4,652 $ 12,939 $ 7,885 $ 2,828 $ 7,261 $ 963 $ 44,067 Provision (credit) 400 (433) (42) (805) 365 529 180 194 Charge-offs (289) - - - (191) (2) - (482) Recoveries 29 - 5 - 24 18 6 82 Net charge-offs (260) - 5 - (167) 16 6 (400) Balance at end of period $ 7,679 $ 4,219 $ 12,902 $ 7,080 $ 3,026 $ 7,806 $ 1,149 $ 43,861 Total loans and leases $ 457,216 $ 309,350 $ 979,410 $ 772,443 $ 455,478 $ 848,814 $ 170,285 $ 3,992,996 Allowance for loans losses to total loans ratio 1.68% 1.36% 1.32% 0.92% 0.66% 0.92% 0.67% 1.10% Balance of loans specifically evaluated for impairment $ 7,012 $ 137 $ 7,970 $ 5,849 $ na. $ 2,910 $ - $ 23,878 Allowance for loans specifically evaluated for impairment $ 3,014 $ - $ 1,736 $ 568 $ na. $ - $ - $ 5,318 Specific allowance to specific loans ratio 42.98% - 21.78% 9.71% na. - - 22.27% Balance of loans collectively evaluated $ 450,204 $ 309,213 $ 971,440 $ 766,594 $ 455,478 $ 845,904 $ 170,285 $ 3,969,118 Allowance for loans collectively evaluated $ 4,665 $ 4,219 $ 11,166 $ 6,512 $ 3,026 $ 7,806 $ 1,149 $ 38,543 Collective allowance to collective loans ratio 1.04% 1.36% 1.15% 0.85% 0.66% 0.92% 0.67% 0.97% For the Year Ended December 31,2016 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 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) 1,563 (31) 2,563 (104) 112 1,406 37 5,546 Charge-offs (597) (48) (197) - (888) (1,404) - (3,134) Recoveries 44 40 133 5 148 358 32 760 Net charge-offs (553) (8) (64) 5 (740) (1,046) 32 (2,374) Balance at end of period $ 7,539 $ 4,652 $ 12,939 $ 7,885 $ 2,828 $ 7,261 $ 963 $ 44,067 Total loans and leases $ 467,286 $ 308,279 $ 928,113 $ 775,552 $ 456,657 $ 841,692 $ 150,229 $ 3,927,808 Allowance for loan losses to total loans ratio 1.61% 1.51% 1.39% 1.02% 0.62% 0.86% 0.64% 1.12% Balance of loans specifically evaluated for impairment $ 7,018 $ 137 $ 8,107 $ 5,567 $ na. $ 3,263 $ - $ 24,092 Allowance for loans specifically evaluated for impairment $ 2,604 $ - $ 1,736 $ 485 $ na. $ - $ - $ 4,825 Specific allowance to specific loans ratio 37.10% - 21.41% 8.71% na. - - 20.03% Balance of loans collectively evaluated $ 460,268 $ 308,142 $ 920,006 $ 769,985 $ 456,657 $ 838,429 $ 150,229 $ 3,903,716 Allowance for loans collectively evaluated $ 4,935 $ 4,652 $ 11,203 $ 7,400 $ 2,828 $ 7,261 $ 963 $ 39,242 Collective allowance to collective loans ratio 1.07% 1.51% 1.22% 0.96% 0.62% 0.87% 0.64% 1.01% The following table provides summary information regarding impaired loans at the dates indicated and for the periods then ended: (In thousands) March 31, 2017 December 31, 2016 Impaired loans with a specific allowance $ 14,189 $ 13,563 Impaired loans without a specific allowance 9,689 10,529 Total impaired loans $ 23,878 $ 24,092 Allowance for loan losses related to impaired loans $ 5,318 $ 4,825 Allowance for loan losses related to loans collectively evaluated 38,543 39,242 Total allowance for loan losses $ 43,861 $ 44,067 Average impaired loans for the period $ 23,985 $ 26,382 Contractual interest income due on impaired loans during the period $ 625 $ 2,082 Interest income on impaired loans recognized on a cash basis $ 281 $ 511 Interest income on impaired loans recognized on an accrual basis $ 70 $ 186 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, 2017 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 Accruing $ 1,053 $ - $ - $ - $ - $ 1,053 Non-accruing 2,470 - 7,030 2,164 - 11,664 Restructured accruing 825 - - - - 825 Restructured non-accruing 8 - - 639 - 647 Balance $ 4,356 $ - $ 7,030 $ 2,803 $ - $ 14,189 Allowance $ 3,014 $ - $ 1,736 $ 568 $ - $ 5,318 Impaired loans without a specific allowance Non-accruing $ 1,552 $ - $ 430 $ 1,117 $ - $ 3,099 Restructured accruing 285 - - 743 556 1,584 Restructured non-accruing 819 137 510 1,186 2,354 5,006 Balance $ 2,656 $ 137 $ 940 $ 3,046 $ 2,910 $ 9,689 Total impaired loans Accruing $ 1,053 $ - $ - $ - $ - $ 1,053 Non-accruing 4,022 - 7,460 3,281 - 14,763 Restructured accruing 1,110 - - 743 556 2,409 Restructured non-accruing 827 137 510 1,825 2,354 5,653 Balance $ 7,012 $ 137 $ 7,970 $ 5,849 $ 2,910 $ 23,878 Unpaid principal balance in total impaired loans $ 7,863 $ 4,398 $ 12,661 $ 8,054 $ 3,721 $ 36,697 March 31, 2017 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 $ 7,015 $ 137 $ 8,039 $ 5,708 $ 3,086 $ 23,985 Contractual interest income due on impaired loans during the period $ 191 $ 77 $ 176 $ 150 $ 31 Interest income on impaired loans recognized on a cash basis $ 93 $ - $ 10 $ 74 $ 104 Interest income on impaired loans recognized on an accrual basis $ 51 $ - $ - $ 9 $ 10 December 31, 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 $ 2,807 $ - $ 7,029 $ 1,884 $ - $ 11,720 Restructured accruing 1,140 - - - - 1,140 Restructured non-accruing 64 - - 639 - 703 Balance $ 4,011 $ - $ 7,029 $ 2,523 $ - $ 13,563 Allowance $ 2,604 $ - $ 1,736 $ 485 $ - $ 4,825 Impaired loans without a specific allowance Non-accruing $ 1,562 $ - $ 562 $ 1,083 $ - $ 3,207 Restructured accruing 45 - - 744 560 1,349 Restructured non-accruing 1,400 137 516 1,217 2,703 5,973 Balance $ 3,007 $ 137 $ 1,078 $ 3,044 $ 3,263 $ 10,529 Total impaired loans Non-accruing $ 4,369 $ - $ 7,591 $ 2,967 $ - $ 14,927 Restructured accruing 1,185 - - 744 560 2,489 Restructured non-accruing 1,464 137 516 1,856 2,703 6,676 Balance $ 7,018 $ 137 $ 8,107 $ 5,567 $ 3,263 $ 24,092 Unpaid principal balance in total impaired loans $ 10,082 $ 4,398 $ 12,805 $ 7,760 $ 3,971 $ 39,016 December 31, 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 $ 5,646 $ 150 $ 9,480 $ 6,561 $ 4,545 $ 26,382 Contractual interest income due on impaired loans during the period $ 570 $ 294 $ 718 $ 310 $ 190 Interest income on impaired loans recognized on a cash basis $ 153 $ - $ 43 $ 266 $ 49 Interest income on impaired loans recognized on an accrual basis $ 107 $ - $ - $ 37 $ 42 Credit Quality The following tables provide information on the credit quality of the loan portfolio by segment at the dates indicated: March 31, 2017 Commercial Real Estate Residential Real Estate Commercial Commercial Commercial Owner Residential Residential (In thousands) Commercial AD&C Investor R/E Occupied R/E Consumer Mortgage Construction Total Non-performing loans and assets: Non-accrual loans $ 4,849 $ 137 $ 7,970 $ 5,106 $ 3,058 $ 6,908 $ 189 $ 28,217 Loans 90 days past due - - - - - 232 - 232 Restructured loans 1,110 - - 743 - 556 - 2,409 Total non-performing loans 5,959 137 7,970 5,849 3,058 7,696 189 30,858 Other real estate owned 39 365 395 - - 495 - 1,294 Total non-performing assets $ 5,998 $ 502 $ 8,365 $ 5,849 $ 3,058 $ 8,191 $ 189 $ 32,152 December 31, 2016 Commercial Real Estate Residential Real Estate Commercial Commercial Commercial Owner Residential Residential (In thousands) Commercial AD&C Investor R/E Occupied R/E Consumer Mortgage Construction Total Non-performing loans and assets: Non-accrual loans $ 5,833 $ 137 $ 8,107 $ 4,823 $ 2,859 $ 7,257 $ 195 $ 29,211 Loans 90 days past due - - - - - 232 - 232 Restructured loans 1,185 - - 744 - 560 - 2,489 Total non-performing loans 7,018 137 8,107 5,567 2,859 8,049 195 31,932 Other real estate owned 39 365 395 637 - 475 - 1,911 Total non-performing assets $ 7,057 $ 502 $ 8,502 $ 6,204 $ 2,859 $ 8,524 $ 195 $ 33,843 March 31, 2017 Commercial Real Estate Residential Real Estate Commercial Commercial Commercial Owner Residential Residential (In thousands) Commercial AD&C Investor R/E Occupied R/E Consumer Mortgage Construction Total Past due loans 31-60 days $ 5,140 $ - $ - $ 252 $ 586 $ 5,747 $ - $ 11,725 61-90 days 602 - - 268 408 273 - 1,551 > 90 days - - - - - 232 - 232 Total past due 5,742 - - 520 994 6,252 - 13,508 Non-accrual loans 4,849 137 7,970 5,106 3,058 6,908 189 28,217 Current loans 446,625 309,213 971,440 766,817 451,426 835,654 170,096 3,951,271 Total loans $ 457,216 $ 309,350 $ 979,410 $ 772,443 $ 455,478 $ 848,814 $ 170,285 $ 3,992,996 December 31, 2016 Commercial Real Estate Residential Real Estate Commercial Commercial Commercial Owner Residential Residential (In thousands) Commercial AD&C Investor R/E Occupied R/E Consumer Mortgage Construction Total Past due loans 31-60 days $ 663 $ 896 $ 850 $ 1,479 $ 808 $ 3,969 $ - $ 8,665 61-90 days 672 - 1,206 744 1,104 2,139 - 5,865 > 90 days - - - - - 232 - 232 Total past due 1,335 896 2,056 2,223 1,912 6,340 - 14,762 Non-accrual loans 5,833 137 8,107 4,823 2,859 7,257 195 29,211 Current loans 460,118 307,246 917,950 768,506 451,886 828,095 150,034 3,883,835 Total loans $ 467,286 $ 308,279 $ 928,113 $ 775,552 $ 456,657 $ 841,692 $ 150,229 $ 3,927,808 The following tables provide information by credit risk rating indicators for each segment of the commercial loan portfolio at the dates indicated: March 31, 2017 Commercial Real Estate Commercial Commercial Commercial Owner (In thousands) Commercial AD&C Investor R/E Occupied R/E Total Pass $ 439,936 $ 309,213 $ 968,724 $ 757,890 $ 2,475,763 Special Mention 3,705 - 2,373 6,510 12,588 Substandard 13,575 137 8,313 8,043 30,068 Doubtful - - - - - Total $ 457,216 $ 309,350 $ 979,410 $ 772,443 $ 2,518,419 December 31, 2016 Commercial Real Estate Commercial Commercial Commercial Owner (In thousands) Commercial AD&C Investor R/E Occupied R/E Total Pass $ 442,725 $ 308,142 $ 917,255 $ 758,651 $ 2,426,773 Special Mention 10,010 - 2,395 9,255 21,660 Substandard 14,551 137 8,463 7,646 30,797 Doubtful - - - - - Total $ 467,286 $ 308,279 $ 928,113 $ 775,552 $ 2,479,230 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, 2017 Residential Real Estate Residential Residential (In thousands) Consumer Mortgage Construction Total Performing $ 452,420 $ 841,118 $ 170,096 $ 1,463,634 Non-performing: 90 days past due - 232 - 232 Non-accruing 3,058 6,908 189 10,155 Restructured loans - 556 - 556 Total $ 455,478 $ 848,814 $ 170,285 $ 1,474,577 December 31, 2016 Residential Real Estate Residential Residential (In thousands) Consumer Mortgage Construction Total Performing $ 453,798 $ 833,643 $ 150,034 $ 1,437,475 Non-performing: 90 days past due - 232 - 232 Non-accruing 2,859 7,257 195 10,311 Restructured loans - 560 - 560 Total $ 456,657 $ 841,692 $ 150,229 $ 1,448,578 During the three months ended March 31, 2017 , the Company restructured $0.2 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 2017 did not have any specific reserves . For the year ended December 31, 2016 , the Company restructured $0.6 million in loans. Modifications consisted principally of interest rate concessions and no modif ications resulted in the reduction of the recorded investment in the associated loan balances. Loans restructured during 2016 did not have significant specific reserves at December 31, 2016 . The commitments to lend additional funds on loans that have been restructured at March 31, 2017 and December 31, 2016 were not significant . 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, 2017 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 $ 244 $ - $ - $ - $ - $ 244 Restructured non-accruing - - - - - - Balance $ 244 $ - $ - $ - $ - $ 244 Specific allowance $ - $ - $ - $ - $ - $ - Restructured and subsequently defaulted $ - $ - $ - $ - $ - $ - For the Year Ended December 31, 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 $ - $ - $ 508 $ - $ 550 Restructured non-accruing - - - - - - Balance $ 42 $ - $ - $ 508 $ - $ 550 Specific allowance $ 39 $ - $ - $ - $ - $ 39 Restructured and subsequently defaulted $ - $ - $ 479 $ - $ - $ 479 Other Real Estate Owned Other real estate owned totaled $1.3 million and $1.9 million at March 31, 2017 and December 31, 2016 , respectively . |