Loans | 9 Months Ended |
Sep. 30, 2014 |
Loans | ' |
Loans | ' |
(4)Loans |
|
The composition of loans by primary loan portfolio segment follows: |
|
(in thousands) | | September 30, 2014 | | December 31, 2013 | | | | | | | | | | | | | | | | |
Commercial and industrial | | $ | 550,487 | | $ | 510,739 | | | | | | | | | | | | | | | | |
Construction and development, excluding undeveloped land | | 93,964 | | 99,719 | | | | | | | | | | | | | | | | |
Undeveloped land | | 27,177 | | 29,871 | | | | | | | | | | | | | | | | |
Real estate mortgage | | 1,085,537 | | 1,046,823 | | | | | | | | | | | | | | | | |
Consumer | | 28,155 | | 34,198 | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | |
Total loans | | $ | 1,785,320 | | $ | 1,721,350 | | | | | | | | | | | | | | | | |
|
The following table presents the balance in the recorded investment in loans and roll-forward of allowance for loan losses by portfolio segment and based on impairment evaluation method as of September 30, 2014 and December 31, 2013. |
|
| | Type of loan | | | | | | |
| | | | Construction | | | | | | | | | | | | |
| | | | and development | | | | | | | | | | | | |
| | Commercial | | excluding | | | | | | | | | | | | |
(in thousands) | | and | | undeveloped | | Undeveloped | | Real estate | | | | | | | | |
September 30, 2014 | | industrial | | land | | land | | mortgage | | Consumer | | Total | | | | |
| | | | | | | | | | | | | | | | |
Loans | | $ | 550,487 | | $ | 93,964 | | $ | 27,177 | | $ | 1,085,537 | | $ | 28,155 | | $ | 1,785,320 | | | | |
| | | | | | | | | | | | | | | | |
Loans individually evaluated for impairment | | $ | 8,778 | | $ | 516 | | $ | 6,722 | | $ | 4,207 | | $ | 78 | | $ | 20,301 | | | | |
| | | | | | | | | | | | | | | | |
Loans collectively evaluated for impairment | | $ | 541,626 | | $ | 92,835 | | $ | 20,455 | | $ | 1,080,853 | | $ | 28,065 | | $ | 1,763,834 | | | | |
| | | | | | | | | | | | | | | | |
Loans acquired with deteriorated credit quality | | $ | 83 | | $ | 613 | | $ | — | | $ | 477 | | $ | 12 | | $ | 1,185 | | | | |
|
| | | | Construction | | | | | | | | | | | |
| | | | and development | | | | | | | | | | | |
| | Commercial | | excluding | | | | | | | | | | | |
| | and | | undeveloped | | Undeveloped | | Real estate | | | | | | | |
| | industrial | | land | | land | | mortgage | | Consumer | | Unallocated | | Total | |
Allowance for loan losses | | | | | | | | | | | | | | | |
At December 31, 2013 | | $ | 7,644 | | $ | 2,555 | | $ | 5,376 | | $ | 12,604 | | $ | 343 | | $ | — | | $ | 28,522 | |
Provision (credit) | | 1,897 | | (1,011 | ) | (4,294 | ) | 2,963 | | 45 | | — | | (400 | ) |
Charge-offs | | (582 | ) | — | | (30 | ) | (810 | ) | (400 | ) | — | | (1,822 | ) |
Recoveries | | 211 | | — | | 166 | | 98 | | 349 | | — | | 824 | |
At September 30, 2014 | | $ | 9,170 | | $ | 1,544 | | $ | 1,218 | | $ | 14,855 | | $ | 337 | | $ | — | | $ | 27,124 | |
| | | | | | | | | | | | | | | |
Allowance for loans individually evaluated for impairment | | $ | 1,559 | | $ | 90 | | $ | — | | $ | 432 | | $ | 78 | | $ | — | | $ | 2,159 | |
| | | | | | | | | | | | | | | |
Allowance for loans collectively evaluated for impairment | | $ | 7,611 | | $ | 1,454 | | $ | 1,218 | | $ | 14,423 | | $ | 259 | | $ | — | | $ | 24,965 | |
| | | | | | | | | | | | | | | |
Balance: loans acquired with deteriorated credit quality | | $ | — | | $ | — | | $ | — | | $ | — | | $ | — | | $ | — | | $ | — | |
|
| | Type of loan | | | | | | |
| | | | Construction | | | | | | | | | | | | |
| | | | and development | | | | | | | | | | | | |
| | Commercial | | excluding | | | | | | | | | | | | |
(in thousands) | | and | | undeveloped | | Undeveloped | | Real estate | | | | | | | | |
December 31, 2013 | | industrial | | land | | land | | mortgage | | Consumer | | Total | | | | |
| | | | | | | | | | | | | | | | |
Loans | | $ | 510,739 | | $ | 99,719 | | $ | 29,871 | | $ | 1,046,823 | | $ | 34,198 | | $ | 1,721,350 | | | | |
| | | | | | | | | | | | | | | | |
Loans individually evaluated for impairment | | $ | 7,579 | | $ | 26 | | $ | 7,340 | | $ | 7,478 | | $ | 84 | | $ | 22,507 | | | | |
| | | | | | | | | | | | | | | | |
Loans collectively evaluated for impairment | | $ | 502,535 | | $ | 98,428 | | $ | 22,531 | | $ | 1,038,824 | | $ | 34,095 | | $ | 1,696,413 | | | | |
| | | | | | | | | | | | | | | | |
Loans acquired with deteriorated credit quality | | $ | 625 | | $ | 1,265 | | $ | — | | $ | 521 | | $ | 19 | | $ | 2,430 | | | | |
|
| | | | Construction | | | | | | | | | | | |
| | | | and development | | | | | | | | | | | |
| | Commercial | | excluding | | | | | | | | | | | |
| | and | | undeveloped | | Undeveloped | | Real estate | | | | | | | |
| | industrial | | land | | land | | mortgage | | Consumer | | Unallocated | | Total | |
Allowance for loan losses | | | | | | | | | | | | | | | |
At December 31, 2012 | | $ | 5,949 | | $ | 1,638 | | $ | 2,898 | | $ | 14,288 | | $ | 362 | | $ | 6,746 | | $ | 31,881 | |
Provision | | 1,583 | | 779 | | 10,358 | | 490 | | 86 | | (6,746 | ) | 6,550 | |
Charge-offs | | (457 | ) | (25 | ) | (7,961 | ) | (2,758 | ) | (763 | ) | — | | (11,964 | ) |
Recoveries | | 569 | | 163 | | 81 | | 584 | | 658 | | — | | 2,055 | |
At December 31, 2013 | | $ | 7,644 | | $ | 2,555 | | $ | 5,376 | | $ | 12,604 | | $ | 343 | | $ | — | | $ | 28,522 | |
| | | | | | | | | | | | | | | |
Allowance for loans individually evaluated for impairment | | $ | 762 | | $ | — | | $ | — | | $ | 606 | | $ | 84 | | $ | — | | $ | 1,452 | |
| | | | | | | | | | | | | | | |
Allowance for loans collectively evaluated for impairment | | $ | 6,882 | | $ | 2,555 | | $ | 5,376 | | $ | 11,998 | | $ | 259 | | $ | — | | $ | 27,070 | |
| | | | | | | | | | | | | | | |
Balance: loans acquired with deteriorated credit quality | | $ | — | | $ | — | | $ | — | | $ | — | | $ | — | | $ | — | | $ | — | |
|
Management uses the following portfolio segments of loans when assessing and monitoring the risk and performance of the loan portfolio: |
|
| · | | Commercial and industrial | | | | | | | | | | | | | | | | | | | |
| · | | Construction and development, excluding undeveloped land | | | | | | | | | | | | | | | | | | | |
| · | | Undeveloped land | | | | | | | | | | | | | | | | | | | |
| · | | Real estate mortgage | | | | | | | | | | | | | | | | | | | |
| · | | Consumer | | | | | | | | | | | | | | | | | | | |
|
Bancorp has loans that were acquired in the Oldham acquisition, for which there was, at acquisition, evidence of deterioration of credit quality since origination and for which it was probable, at acquisition, that all contractually required payments would not be collected. The carrying amount of those loans is included in the balance sheet amounts of loans at September 30, 2014 and December 31, 2013. Changes in the interest component of the fair value adjustment for acquired impaired loans for the year ended December 31, 2013 and the nine months ended September 30, 2014 are shown in the following table: |
|
(in thousands) | | | | | | | | | | | | | | | | | | | | | |
Balance at December 31, 2012 | | $ | — | | | | | | | | | | | | | | | | | | | |
Additions due to Oldham acquisition | | 174 | | | | | | | | | | | | | | | | | | | |
Accretion | | (37 | ) | | | | | | | | | | | | | | | | | | |
Reclassifications from (to) non-accretable difference | | — | | | | | | | | | | | | | | | | | | | |
Disposals | | — | | | | | | | | | | | | | | | | | | | |
Balance at December 31, 2013 | | 137 | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | |
Accretion | | (61 | ) | | | | | | | | | | | | | | | | | | |
Reclassifications from (to) non-accretable difference | | — | | | | | | | | | | | | | | | | | | | |
Disposals | | — | | | | | | | | | | | | | | | | | | | |
Balance at September 30, 2014 | | $ | 76 | | | | | | | | | | | | | | | | | | | |
|
The following table presents loans individually evaluated for impairment as of September 30, 2014 and December 31, 2013. |
|
| | | | Unpaid | | | | Average | | | | | | | | | | |
(in thousands) | | Recorded | | principal | | Related | | recorded | | | | | | | | | | |
September 30, 2014 | | investment | | balance | | allowance | | investment | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | |
Loans with no related allowance recorded | | | | | | | | | | | | | | | | | | |
Commercial and industrial | | $ | 617 | | $ | 761 | | $ | — | | $ | 1,021 | | | | | | | | | | |
Construction and development, excluding undeveloped land | | 26 | | 151 | | — | | 26 | | | | | | | | | | |
Undeveloped land | | 6,722 | | 8,785 | | — | | 7,010 | | | | | | | | | | |
Real estate mortgage | | 2,308 | | 2,773 | | — | | 3,048 | | | | | | | | | | |
Consumer | | — | | — | | — | | — | | | | | | | | | | |
Subtotal | | 9,673 | | 12,470 | | — | | 11,105 | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | |
Loans with an allowance recorded | | | | | | | | | | | | | | | | | | |
Commercial and industrial | | $ | 8,161 | | $ | 8,636 | | $ | 1,559 | | $ | 6,911 | | | | | | | | | | |
Construction and development, excluding undeveloped land | | 490 | | 490 | | 90 | | 123 | | | | | | | | | | |
Undeveloped land | | — | | — | | — | | — | | | | | | | | | | |
Real estate mortgage | | 1,899 | | 1,899 | | 432 | | 2,264 | | | | | | | | | | |
Consumer | | 78 | | 78 | | 78 | | 81 | | | | | | | | | | |
Subtotal | | 10,628 | | 11,103 | | 2,159 | | 9,379 | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | |
Total | | | | | | | | | | | | | | | | | | |
Commercial and industrial | | $ | 8,778 | | $ | 9,397 | | $ | 1,559 | | $ | 7,932 | | | | | | | | | | |
Construction and development, excluding undeveloped land | | 516 | | 641 | | 90 | | 149 | | | | | | | | | | |
Undeveloped land | | 6,722 | | 8,785 | | — | | 7,010 | | | | | | | | | | |
Real estate mortgage | | 4,207 | | 4,672 | | 432 | | 5,312 | | | | | | | | | | |
Consumer | | 78 | | 78 | | 78 | | 81 | | | | | | | | | | |
Total | | $ | 20,301 | | $ | 23,573 | | $ | 2,159 | | $ | 20,484 | | | | | | | | | | |
|
| | | | Unpaid | | | | Average | | | | | | | | | | |
(in thousands) | | Recorded | | principal | | Related | | recorded | | | | | | | | | | |
December 31, 2013 | | investment | | balance | | allowance | | investment | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | |
Loans with no related allowance recorded | | | | | | | | | | | | | | | | | | |
Commercial and industrial | | $ | 830 | | $ | 974 | | $ | — | | $ | 4,499 | | | | | | | | | | |
Construction and development, excluding undeveloped land | | 26 | | 151 | | — | | 54 | | | | | | | | | | |
Undeveloped land | | 7,340 | | 9,932 | | — | | 3,272 | | | | | | | | | | |
Real estate mortgage | | 3,731 | | 5,069 | | — | | 5,559 | | | | | | | | | | |
Consumer | | — | | — | | — | | 3 | | | | | | | | | | |
Subtotal | | 11,927 | | 16,126 | | — | | 13,387 | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | |
Loans with an allowance recorded | | | | | | | | | | | | | | | | | | |
Commercial and industrial | | $ | 6,749 | | $ | 6,749 | | $ | 762 | | $ | 3,806 | | | | | | | | | | |
Construction and development, excluding undeveloped land | | — | | — | | — | | 259 | | | | | | | | | | |
Undeveloped land | | — | | — | | — | | 7,152 | | | | | | | | | | |
Real estate mortgage | | 3,747 | | 4,065 | | 606 | | 3,705 | | | | | | | | | | |
Consumer | | 84 | | 84 | | 84 | | 34 | | | | | | | | | | |
Subtotal | | 10,580 | | 10,898 | | 1,452 | | 14,956 | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | |
Total | | | | | | | | | | | | | | | | | | |
Commercial and industrial | | $ | 7,579 | | $ | 7,723 | | $ | 762 | | $ | 8,305 | | | | | | | | | | |
Construction and development, excluding undeveloped land | | 26 | | 151 | | — | | 313 | | | | | | | | | | |
Undeveloped land | | 7,340 | | 9,932 | | — | | 10,424 | | | | | | | | | | |
Real estate mortgage | | 7,478 | | 9,134 | | 606 | | 9,264 | | | | | | | | | | |
Consumer | | 84 | | 84 | | 84 | | 37 | | | | | | | | | | |
Total | | $ | 22,507 | | $ | 27,024 | | $ | 1,452 | | $ | 28,343 | | | | | | | | | | |
|
Differences between recorded investment amounts and unpaid principal balance amounts less related allowance are due to partial charge-offs which have occurred over the life of loans and fair value adjustments recorded for loans acquired. |
|
Impaired loans include non-accrual loans and loans accounted for as troubled debt restructurings (TDR), which continue to accrue interest. Non-performing loans include the balance of impaired loans plus any loans over 90 days past due and still accruing interest. Loans past due more than 90 days or more and still accruing interest amounted to $207 thousand at September 30, 2014 and $437 thousand at December 31, 2013. |
|
The following table presents the recorded investment in non-accrual loans as of September 30, 2014 and December 31, 2013. |
|
(in thousands) | | September 30, 2014 | | December 31, 2013 | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | |
Commercial and industrial | | $ | 2,825 | | $ | 846 | | | | | | | | | | | | | | | | |
Construction and development, excluding undeveloped land | | 516 | | 26 | | | | | | | | | | | | | | | | |
Undeveloped land | | 6,722 | | 7,340 | | | | | | | | | | | | | | | | |
Real estate mortgage | | 3,782 | | 7,046 | | | | | | | | | | | | | | | | |
Consumer | | — | | — | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | |
Total | | $ | 13,845 | | $ | 15,258 | | | | | | | | | | | | | | | | |
|
At September 30, 2014 and December 31, 2013, Bancorp had accruing loans classified as TDR of $6.5 million and $7.2 million, respectively. |
|
Bancorp did not modify and classify any loans as TDR during the nine months ended September 30, 2014. The following table presents the recorded investment in loans modified and classified as TDR during the nine months ended September 30, 2013. |
|
(dollars in thousands) | | Number of | | Recorded | | | | | | | | | | | | | | | | | |
September 30, 2013 | | contracts | | investment | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | |
Commercial & industrial | | 1 | | $ | 796 | | | | | | | | | | | | | | | | | |
Consumer | | 1 | | 86 | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | |
Total | | 2 | | $ | 882 | | | | | | | | | | | | | | | | | |
|
Bancorp did not have any loans accounted for as TDR that were restructured and experienced a payment default within the previous 12 months as of September 30, 2014. The following table presents the recorded investment in loans accounted for as TDR that were restructured and experienced a payment default within the previous 12 months as of September 30, 2013. |
|
(dollars in thousands) | | Number of | | Recorded | | | | | | | | | | | | | | | | | |
September 30, 2013 | | contracts | | investment | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | |
Real estate mortgage | | 2 | | $ | 2,426 | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | |
Total | | 2 | | $ | 2,426 | | | | | | | | | | | | | | | | | |
|
Loans accounted for as TDR include modifications from original terms such as those due to bankruptcy proceedings, modifications of amortization periods or temporary suspension of principal payments due to customer financial difficulties. Loans accounted for as TDR, which have not defaulted, are individually evaluated for impairment and, at September 30, 2014, had a total allowance allocation of $706 thousand, compared to $942 thousand at December 31, 2013. |
|
At September 30, 2014, Bancorp had no outstanding commitments to lend additional funds for loans classified as TDR. At December 31, 2013, Bancorp had outstanding commitments to lend additional funds totaling $262 thousand for loans classified as TDR. |
|
The following table presents the aging of loans as of September 30, 2014 and December 31, 2013. |
|
| | | | | | Greater | | | | | | | | | |
| | | | | | than | | | | | | | | Recorded | |
| | | | | | 90 days | | | | | | | | investment | |
| | | | | | past due | | | | | | | | > 90 days | |
| | 30-59 days | | 60-89 days | | (includes | | Total | | | | Total | | and | |
(in thousands) | | past due | | past due | | non-accrual) | | past due | | Current | | loans | | accruing | |
September 30, 2014 | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | |
Commercial and industrial | | $ | 85 | | $ | 276 | | $ | 2,827 | | $ | 3,188 | | $ | 547,299 | | $ | 550,487 | | $ | 2 | |
Construction and development, excluding undeveloped land | | — | | 242 | | 516 | | 758 | | 93,206 | | 93,964 | | — | |
Undeveloped land | | 87 | | — | | 6,722 | | 6,809 | | 20,368 | | 27,177 | | — | |
Real estate mortgage | | 3,514 | | 730 | | 3,986 | | 8,230 | | 1,077,307 | | 1,085,537 | | 205 | |
Consumer | | 702 | | 18 | | — | | 720 | | 27,435 | | 28,155 | | — | |
| | | | | | | | | | | | | | | |
Total | | $ | 4,388 | | $ | 1,266 | | $ | 14,051 | | $ | 19,705 | | $ | 1,765,615 | | $ | 1,785,320 | | $ | 207 | |
| | | | | | | | | | | | | | | |
December 31, 2013 | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | |
Commercial and industrial | | $ | 808 | | $ | 201 | | $ | 1,268 | | $ | 2,277 | | $ | 508,462 | | $ | 510,739 | | $ | 421 | |
Construction and development, excluding undeveloped land | | 429 | | — | | 26 | | 455 | | 99,264 | | 99,719 | | — | |
Undeveloped land | | — | | — | | 7,340 | | 7,340 | | 22,531 | | 29,871 | | — | |
Real estate mortgage | | 4,529 | | 1,180 | | 7,062 | | 12,771 | | 1,034,052 | | 1,046,823 | | 16 | |
Consumer | | 110 | | — | | — | | 110 | | 34,088 | | 34,198 | | — | |
| | | | | | | | | | | | | | | |
Total | | $ | 5,876 | | $ | 1,381 | | $ | 15,696 | | $ | 22,953 | | $ | 1,698,397 | | $ | 1,721,350 | | $ | 437 | |
|
Consistent with regulatory guidance, Bancorp categorizes loans into credit risk categories based on relevant information about the ability of borrowers to service their debt such as: current financial information, historical payment experience, credit documentation, public information and current economic trends. Pass-rated loans included all risk-rated loans other than those classified as special mention, substandard, and doubtful, which are defined below: |
|
| · | | Special Mention: Loans classified as special mention have a potential weakness that deserves management’s close attention. These potential weaknesses may result in deterioration of repayment prospects for the loan or of Bancorp’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 collateral pledged, if any. Loans so classified have a well-defined weakness or weaknesses that jeopardize repayment of the debt. They are characterized by the distinct possibility that Bancorp will sustain some loss if the deficiencies are not corrected. | | | | | | | | | | | | | | | | | | | |
|
| · | | Substandard non-performing: Loans classified as substandard non-performing have all the characteristics of substandard loans and have been placed on non-accrual status or have been accounted for as troubled debt restructurings. | | | | | | | | | | | | | | | | | | | |
|
| · | | Doubtful: Loans classified as doubtful have all the weaknesses inherent in those classified as substandard, with the added characteristic that the weaknesses make collection or repayment in full, on the basis of currently existing facts, conditions and values, highly questionable and improbable. | | | | | | | | | | | | | | | | | | | |
|
As of September 30, 2014 and December 31, 2013, the internally assigned risk grades of loans by category were as follows: |
|
(in thousands) | | Commercial | | Construction | | Undeveloped | | Real estate | | Consumer | | Total | | | | |
and industrial | and | land | mortgage | | | |
| development, | | | | | |
| excluding | | | | | |
| undeveloped | | | | | |
| land | | | | | |
September 30, 2014 | | | | | | | | | | | | | | | | |
Grade | | | | | | | | | | | | | | | | |
Pass | | $ | 525,362 | | $ | 82,319 | | $ | 19,761 | | $ | 1,065,631 | | $ | 27,999 | | $ | 1,721,072 | | | | |
Special mention | | 6,039 | | 5,137 | | 533 | | 12,679 | | 78 | | 24,466 | | | | |
Substandard | | 10,306 | | 5,992 | | 161 | | 2,816 | | — | | 19,275 | | | | |
Substandard non-performing | | 8,780 | | 516 | | 6,722 | | 4,411 | | 78 | | 20,507 | | | | |
Doubtful | | — | | — | | — | | — | | — | | — | | | | |
Total | | $ | 550,487 | | $ | 93,964 | | $ | 27,177 | | $ | 1,085,537 | | $ | 28,155 | | $ | 1,785,320 | | | | |
| | | | | | | | | | | | | | | | |
December 31, 2013 | | | | | | | | | | | | | | | | |
Grade | | | | | | | | | | | | | | | | |
Pass | | $ | 486,140 | | $ | 87,896 | | $ | 22,366 | | $ | 1,014,216 | | $ | 34,028 | | $ | 1,644,646 | | | | |
Special mention | | 12,983 | | 7,091 | | — | | 17,916 | | 86 | | 38,076 | | | | |
Substandard | | 3,616 | | 4,706 | | 165 | | 7,197 | | — | | 15,684 | | | | |
Substandard non-performing | | 8,000 | | 26 | | 7,340 | | 7,494 | | 84 | | 22,944 | | | | |
Doubtful | | — | | — | | — | | — | | — | | — | | | | |
Total | | $ | 510,739 | | $ | 99,719 | | $ | 29,871 | | $ | 1,046,823 | | $ | 34,198 | | $ | 1,721,350 | | | | |
|
|