CREDIT QUALITY ASSESSMENT | Note 5 – 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) 2018 2017 Balance at beginning of year $ 45,257 $ 44,067 Provision for loan losses 1,997 194 Loan charge-offs (477) (482) Loan recoveries 154 82 Net charge-offs (323) (400) Balance at period end $ 46,931 $ 43,861 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, 2018 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 $ 8,711 $ 3,501 $ 14,970 $ 7,178 $ 2,383 $ 7,268 $ 1,246 $ 45,257 Provision (credit) 415 254 1,102 (172) 226 (190) 362 1,997 Charge-offs (331) - - - (146) - - (477) Recoveries 9 62 8 - 47 22 6 154 Net recoveries (charge-offs) (322) 62 8 - (99) 22 6 (323) Balance at end of period $ 8,804 $ 3,817 $ 16,080 $ 7,006 $ 2,510 $ 7,100 $ 1,614 $ 46,931 Total loans and leases $ 652,797 $ 564,871 $ 1,928,439 $ 1,174,739 $ 532,973 $ 992,287 $ 215,445 $ 6,061,551 Allowance for loans losses to total loans ratio 1.35% 0.68% 0.83% 0.60% 0.47% 0.72% 0.75% 0.77% Balance of loans specifically evaluated for impairment $ 7,944 $ 136 $ 5,813 $ 4,009 $ N/A $ 2,891 $ - $ 20,793 Allowance for loans specifically evaluated for impairment $ 3,096 $ - $ 1,255 $ 128 $ N/A $ - $ - $ 4,479 Specific allowance to specific loans ratio 38.97% - 21.59% 3.19% N/A - - 21.54% Balance of loans collectively evaluated $ 644,853 $ 564,735 $ 1,922,626 $ 1,170,730 $ 532,973 $ 989,396 $ 215,445 $ 6,040,758 Allowance for loans collectively evaluated $ 5,708 $ 3,817 $ 14,825 $ 6,878 $ 2,510 $ 7,100 $ 1,614 $ 42,452 Collective allowance to collective loans ratio 0.89% 0.68% 0.77% 0.59% 0.47% 0.72% 0.75% 0.70% For the Year Ended December 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) 2,616 (1,254) 1,930 (459) (57) (56) 257 2,977 Charge-offs (1,538) - - (248) (693) (87) - (2,566) Recoveries 94 103 101 - 305 150 26 779 Net recoveries (charge-offs) (1,444) 103 101 (248) (388) 63 26 (1,787) Balance at end of period $ 8,711 $ 3,501 $ 14,970 $ 7,178 $ 2,383 $ 7,268 $ 1,246 $ 45,257 Total loans and leases $ 497,948 $ 292,443 $ 1,112,710 $ 857,196 $ 455,829 $ 921,435 $ 176,687 $ 4,314,248 Allowance for loan losses to total loans ratio 1.75% 1.20% 1.35% 0.84% 0.52% 0.79% 0.71% 1.05% Balance of loans specifically evaluated for impairment $ 8,105 $ 136 $ 5,575 $ 4,078 $ N/A $ 2,915 $ - $ 20,809 Allowance for loans specifically evaluated for impairment $ 3,220 $ - $ 663 $ 131 $ N/A $ - $ - $ 4,014 Specific allowance to specific loans ratio 39.73% - 11.89% 3.21% N/A - - 19.29% Balance of loans collectively evaluated $ 489,843 $ 292,307 $ 1,107,135 $ 853,118 $ 455,829 $ 918,520 $ 176,687 $ 4,293,439 Allowance for loans collectively evaluated $ 5,491 $ 3,501 $ 14,307 $ 7,047 $ 2,383 $ 7,268 $ 1,246 $ 41,243 Collective allowance to collective loans ratio 1.12% 1.20% 1.29% 0.83% 0.52% 0.79% 0.71% 0.96% The following table provides summary information regarding impaired loans at the dates indicated and for the periods then ended: (In thousands) March 31, 2018 December 31, 2017 Impaired loans with a specific allowance $ 11,446 $ 11,693 Impaired loans without a specific allowance 9,347 9,116 Total impaired loans $ 20,793 $ 20,809 Allowance for loan losses related to impaired loans $ 4,479 $ 4,014 Allowance for loan losses related to loans collectively evaluated 42,452 41,243 Total allowance for loan losses $ 46,931 $ 45,257 Average impaired loans for the period $ 20,802 $ 23,179 Contractual interest income due on impaired loans during the period $ 649 $ 2,314 Interest income on impaired loans recognized on a cash basis $ 111 $ 754 Interest income on impaired loans recognized on an accrual basis $ 46 $ 169 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, 2018 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 $ 4,534 $ - $ 5,158 $ - $ - $ 9,692 Restructured accruing 863 - - - - 863 Restructured non-accruing 111 - - 780 - 891 Balance $ 5,508 $ - $ 5,158 $ 780 $ - $ 11,446 Allowance $ 3,096 $ - $ 1,255 $ 128 $ - $ 4,479 Impaired loans without a specific allowance Non-accruing $ 317 $ - $ 655 $ 1,292 $ - $ 2,264 Restructured accruing 447 - - 485 883 1,815 Restructured non-accruing 1,672 136 - 1,452 2,008 5,268 Balance $ 2,436 $ 136 $ 655 $ 3,229 $ 2,891 $ 9,347 Total impaired loans Non-accruing $ 4,851 $ - $ 5,813 $ 1,292 $ - $ 11,956 Restructured accruing 1,310 - - 485 883 2,678 Restructured non-accruing 1,783 136 - 2,232 2,008 6,159 Balance $ 7,944 $ 136 $ 5,813 $ 4,009 $ 2,891 $ 20,793 Unpaid principal balance in total impaired loans $ 11,003 $ 1,248 $ 10,401 $ 6,299 $ 3,667 $ 32,618 March 31, 2018 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 $ 8,025 $ 136 $ 5,694 $ 4,044 $ 2,903 $ 20,802 Contractual interest income due on impaired loans during the period $ 256 $ 89 $ 156 $ 105 $ 43 Interest income on impaired loans recognized on a cash basis $ 51 $ - $ 4 $ 44 $ 12 Interest income on impaired loans recognized on an accrual basis $ 27 $ - $ - $ 6 $ 13 December 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 Non-accruing $ 4,516 $ - $ 5,157 $ - $ - $ 9,673 Restructured accruing 1,129 - - - - 1,129 Restructured non-accruing 108 - - 783 - 891 Balance $ 5,753 $ - $ 5,157 $ 783 $ - $ 11,693 Allowance $ 3,220 $ - $ 663 $ 131 $ - $ 4,014 Impaired loans without a specific allowance Non-accruing $ 391 $ - $ 418 $ 1,318 $ - $ 2,127 Restructured accruing 273 - - 496 890 1,659 Restructured non-accruing 1,688 136 - 1,481 2,025 5,330 Balance $ 2,352 $ 136 $ 418 $ 3,295 $ 2,915 $ 9,116 Total impaired loans Non-accruing $ 4,907 $ - $ 5,575 $ 1,318 $ - $ 11,800 Restructured accruing 1,402 - - 496 890 2,788 Restructured non-accruing 1,796 136 - 2,264 2,025 6,221 Balance $ 8,105 $ 136 $ 5,575 $ 4,078 $ 2,915 $ 20,809 Unpaid principal balance in total impaired loans $ 11,263 $ 1,248 $ 10,166 $ 6,331 $ 3,681 $ 32,689 December 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 $ 7,903 $ 137 $ 6,835 $ 5,336 $ 2,968 $ 23,179 Contractual interest income due on impaired loans during the period $ 828 $ 333 $ 669 $ 400 $ 84 Interest income on impaired loans recognized on a cash basis $ 204 $ - $ 24 $ 394 $ 132 Interest income on impaired loans recognized on an accrual basis $ 111 $ - $ - $ 26 $ 32 Credit Quality The following tables provide information on the credit quality of the loan portfolio by segment at the dates indicated: March 31, 2018 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 $ 6,634 $ 136 $ 5,813 $ 3,524 $ 3,244 $ 7,063 $ 174 $ 26,588 Loans 90 days past due - - - - 126 - - 126 Restructured loans 1,310 - - 485 - 883 - 2,678 Total non-performing loans 7,944 136 5,813 4,009 3,370 7,946 174 29,392 Other real estate owned - 365 497 400 - 1,499 - 2,761 Total non-performing assets $ 7,944 $ 501 $ 6,310 $ 4,409 $ 3,370 $ 9,445 $ 174 $ 32,153 December 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 $ 6,703 $ 136 $ 5,575 $ 3,582 $ 2,967 $ 7,196 $ 177 $ 26,336 Loans 90 days past due - - - - - 225 - 225 Restructured loans 1,402 - - 496 - 890 - 2,788 Total non-performing loans 8,105 136 5,575 4,078 2,967 8,311 177 29,349 Other real estate owned 39 365 - 400 - 1,449 - 2,253 Total non-performing assets $ 8,144 $ 501 $ 5,575 $ 4,478 $ 2,967 $ 9,760 $ 177 $ 31,602 March 31, 2018 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 $ 3,834 $ - $ 727 $ 605 $ 2,061 $ 5,648 $ 587 $ 13,462 61-90 days 537 - 249 773 965 3,849 - 6,373 > 90 days - - - - 126 - - 126 Total past due 4,371 - 976 1,378 3,152 9,497 587 19,961 Non-accrual loans 6,634 136 5,813 3,524 3,244 7,063 174 26,588 Loans acquired with deteriorated credit quality 2,268 - 17,573 2,337 1,383 12 - 23,573 Current loans 639,524 564,735 1,904,077 1,167,500 525,194 975,715 214,684 5,991,429 Total loans $ 652,797 $ 564,871 $ 1,928,439 $ 1,174,739 $ 532,973 $ 992,287 $ 215,445 $ 6,061,551 December 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 $ 587 $ - $ 775 $ 414 $ 2,107 $ 6,100 $ - $ 9,983 61-90 days - - - - 106 3,103 - 3,209 > 90 days - - - - - 225 - 225 Total past due 587 - 775 414 2,213 9,428 - 13,417 Non-accrual loans 6,703 136 5,575 3,582 2,967 7,196 177 26,336 Current loans 490,658 292,307 1,106,360 853,200 450,649 904,811 176,510 4,274,495 Total loans $ 497,948 $ 292,443 $ 1,112,710 $ 857,196 $ 455,829 $ 921,435 $ 176,687 $ 4,314,248 The following tables provide information by credit risk rating indicators for each segment of the commercial loan portfolio at the dates indicated: March 31, 2018 Commercial Real Estate Commercial Commercial Commercial Owner (In thousands) Commercial AD&C Investor R/E Occupied R/E Total Pass $ 635,564 $ 564,433 $ 1,901,769 $ 1,159,886 $ 4,261,652 Special Mention 2,492 302 3,576 5,262 11,632 Substandard 14,741 136 23,094 9,591 47,562 Doubtful - - - - - Total $ 652,797 $ 564,871 $ 1,928,439 $ 1,174,739 $ 4,320,846 December 31, 2017 Commercial Real Estate Commercial Commercial Commercial Owner (In thousands) Commercial AD&C Investor R/E Occupied R/E Total Pass $ 482,924 $ 292,307 $ 1,103,480 $ 845,102 $ 2,723,813 Special Mention 2,443 - 3,517 5,505 11,465 Substandard 12,581 136 5,713 6,589 25,019 Doubtful - - - - - Total $ 497,948 $ 292,443 $ 1,112,710 $ 857,196 $ 2,760,297 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, 2018 Residential Real Estate Residential Residential (In thousands) Consumer Mortgage Construction Total Performing $ 529,603 $ 984,341 $ 215,271 $ 1,729,215 Non-performing: 90 days past due 126 - - 126 Non-accruing 3,244 7,063 174 10,481 Restructured loans - 883 - 883 Total $ 532,973 $ 992,287 $ 215,445 $ 1,740,705 December 31, 2017 Residential Real Estate Residential Residential (In thousands) Consumer Mortgage Construction Total Performing $ 452,862 $ 913,124 $ 176,510 $ 1,542,496 Non-performing: 90 days past due - 225 - 225 Non-accruing 2,967 7,196 177 10,340 Restructured loans - 890 - 890 Total $ 455,829 $ 921,435 $ 176,687 $ 1,553,951 During the three months ended March 31, 2018 , the Company restructured an insignificant amount of loans that were designated as troubled debt restructurings . 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 2018 did not have significant specific reserves. For the year ended December 31, 2017 , the Company restructured $2.1 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 2017 had specific reserves of $0.2 million at December 31, 2017 . The commitments to lend additional funds on loans that have been restructured at March 31, 2018 and December 31, 2017 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, 2018 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 $ - $ - $ - $ - $ - $ - Restructured non-accruing 14 - - - - 14 Balance $ 14 $ - $ - $ - $ - $ 14 Specific allowance $ 14 $ - $ - $ - $ - $ 14 Restructured and subsequently defaulted $ - $ - $ - $ - $ - $ - For the Year Ended December 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 $ 492 $ - $ - $ - $ - $ 492 Restructured non-accruing 1,019 - - 540 - 1,559 Balance $ 1,511 $ - $ - $ 540 $ - $ 2,051 Specific allowance $ 247 $ - $ - $ - $ - $ 247 Restructured and subsequently defaulted $ - $ - $ - $ - $ - $ - Other Real Estate Owned Other real estate owned totaled $2.8 million and $2.3 million at March 31, 2018 and December 31, 2017 , respectively . There were no consumer mortgage loans secured by residential real estate properties for which formal foreclosure proceedings were in process as of March 31, 2018. |