Loans Held for Investment, net | 3 Months Ended |
Mar. 31, 2015 |
Receivables [Abstract] | |
Loans Held for Investment, net | Note 5 - Loans Held for Investment, net |
Loans held for investment, net consists of the following: |
|
| | | | | | | | | | | | | | | | | | | | | | | | |
| | March 31, | | | December 31, | | | | | | | | | | | | | | | | | |
2015 | 2014 | | | | | | | | | | | | | | | | |
| | (In thousands) | | | | | | | | | | | | | | | | | |
Residential | | $ | 536,957 | | | $ | 541,211 | | | | | | | | | | | | | | | | | |
Commercial and industrial | | | 17,696 | | | | 16,514 | | | | | | | | | | | | | | | | | |
Commercial real estate: | | | | | | | | | | | | | | | | | | | | | | | | |
Land and construction | | | 119,314 | | | | 106,436 | | | | | | | | | | | | | | | | | |
Multi-family | | | 285,961 | | | | 265,735 | | | | | | | | | | | | | | | | | |
Retail/office | | | 144,723 | | | | 155,095 | | | | | | | | | | | | | | | | | |
Other commercial real estate | | | 137,591 | | | | 156,243 | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Total commercial real estate | | | 687,589 | | | | 683,509 | | | | | | | | | | | | | | | | | |
Consumer: | | | | | | | | | | | | | | | | | | | | | | | | |
Education | | | 103,530 | | | | 108,384 | | | | | | | | | | | | | | | | | |
Other consumer | | | 220,898 | | | | 233,487 | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Total consumer loans | | | 324,428 | | | | 341,871 | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Total gross loans | | | 1,566,670 | | | | 1,583,105 | | | | | | | | | | | | | | | | | |
Undisbursed loan proceeds (1) | | | (7,930 | ) | | | (10,080 | ) | | | | | | | | | | | | | | | | |
Unamortized loan fees, net | | | (1,497 | ) | | | (1,544 | ) | | | | | | | | | | | | | | | | |
Unearned interest | | | (4 | ) | | | (5 | ) | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Total loan contra balances | | | (9,431 | ) | | | (11,629 | ) | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Loans held for investment | | | 1,557,239 | | | | 1,571,476 | | | | | | | | | | | | | | | | | |
Allowance for loan losses | | | (47,037 | ) | | | (47,037 | ) | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Loans held for investment, net | | $ | 1,510,202 | | | $ | 1,524,439 | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
|
(1) | Undisbursed loan proceeds are funds to be released upon a draw request approved by the Company. | | | | | | | | | | | | | | | | | | | | | | | |
Residential Loans |
At March 31, 2015, $537.0 million, or 34.3%, of the total gross loans consisted of residential loans, substantially all of which were 1-to-4 family dwellings. Residential loans consist of both adjustable and fixed-rate loans. The adjustable-rate loans currently in the portfolio were originated with up to 30-year maturities and terms which provide for annual increases or decreases of the rate on the loans, based on a designated index. These rate changes are generally subject to a limit of 2% per adjustment and an aggregate 6% adjustment over the life of the loan. These loans are documented according to standard industry practices. The Company does not originate negative amortization and option payment adjustable rate mortgages. |
At March 31, 2015, approximately $309.2 million, or 57.6%, of the held for investment residential gross loans consisted of loans with adjustable interest rates. At March 31, 2015, approximately $227.8 million, or 42.4%, of the held for investment residential gross loans consisted of loans with fixed rates of interest. Although these loans generally provide for repayments of principal over a fixed period of 10 to 30 years, because of prepayments and due-on-sale clauses, such loans generally remain outstanding for a shorter period of time. |
Commercial and Industrial Loans |
The Company originates loans for commercial and business purposes, including issuing letters of credit. At March 31, 2015, the commercial and industrial gross loans amounted to $17.7 million, or 1.1%, of the total gross loans. |
Commercial Real Estate Loans |
At March 31, 2015, $687.6 million of gross loans were secured by commercial real estate, which represented 44.0% of the total gross loans. The origination of such loans is generally limited to the Company’s primary market area. |
|
Consumer Loans |
The Company offers consumer loans in order to provide a wider range of financial services to its customers. Consumer loans primarily consist of home equity loans and lines and education loans. At March 31, 2015, $324.4 million, or 20.6%, of the total gross loans consisted of consumer loans. |
Approximately $103.5 million, or 6.6%, of the total gross loans at March 31, 2015 consisted of education loans. The origination of student loans was discontinued October 1, 2010 following the March 2010 law ending loan guarantees provided by the U.S. Department of Education. Both the principal amount of an education loan and interest on loans originated prior to March 2010 thereon are generally guaranteed by the U. S. Department of Education up to a minimum of 97% of the balance of the loan. Education loans are serviced by Great Lakes Higher Education and may be sold to the U.S. Department of Education or to other investors. No education loans were sold during the three months ended March 31, 2015 or 2014. |
The primary home equity loan product has an adjustable rate that is linked to the prime interest rate and is secured by a mortgage, either a primary or a junior lien, on the borrower’s residence. |
Other consumer loans consist of vehicle loans and other secured and unsecured loans made for a variety of consumer purposes. |
Credit is extended to Bank customers through credit cards issued by a third party, ELAN Financial Services (ELAN), pursuant to an agency arrangement. The Bank exited the credit card portfolio by executing a new agreement with ELAN on December 31, 2014 effective January 1, 2015. As part of the new agreement, the Bank sold back to ELAN its participation in outstanding credit card balances totaling $6.7 million with no gain or loss recognized. This transaction settled on February 10, 2015. |
Allowances for Loan Losses |
The following table presents the allowance for loan losses by component: |
|
| | | | | | | | | | | | | | | | | | | | | | | | |
| | March 31, | | | December 31, | | | | | | | | | | | | | | | | | |
2015 | 2014 | | | | | | | | | | | | | | | | |
| | (In thousands) | | | | | | | | | | | | | | | | | |
General reserve | | $ | 35,484 | | | $ | 34,027 | | | | | | | | | | | | | | | | | |
Specific reserve: | | | | | | | | | | | | | | | | | | | | | | | | |
Substandard rated loans, excluding TDR accrual (1) | | | 3,654 | | | | 4,569 | | | | | | | | | | | | | | | | | |
Impaired loans | | | 7,899 | | | | 8,441 | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Total allowance for loan losses | | $ | 47,037 | | | $ | 47,037 | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
|
(1) | Trouble debt restructuring (“TDR”) | | | | | | | | | | | | | | | | | | | | | | | |
The following table presents the gross balance of loans by risk category: |
|
| | | | | | | | | | | | | | | | | | | | | | | | |
| | March 31, | | | December 31, | | | | | | | | | | | | | | | | | |
2015 | 2014 | | | | | | | | | | | | | | | | |
| | (In thousands) | | | | | | | | | | | | | | | | | |
Pass | | $ | 1,448,387 | | | $ | 1,465,224 | | | | | | | | | | | | | | | | | |
Special mention | | | 17,510 | | | | 6,243 | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Total pass and special mention rated loans | | | 1,465,897 | | | | 1,471,467 | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | |
Substandard rated loans, excluding TDR accrual (1) | | | 16,767 | | | | 16,353 | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | |
Troubled debt restructurings - accrual (2) | | | 58,952 | | | | 60,170 | | | | | | | | | | | | | | | | | |
Non-accrual | | | 25,054 | | | | 35,115 | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Total impaired loans | | | 84,006 | | | | 95,285 | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Total gross loans | | $ | 1,566,670 | | | $ | 1,583,105 | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
|
(1) | Includes residential and consumer loans identified as substandard that are not necessarily on non-accrual. | | | | | | | | | | | | | | | | | | | | | | | |
(2) | Includes TDR accruing loans of $55.0 million and $55.4 million at March 31, 2015 and December 31, 2014, respectively that are rated pass. | | | | | | | | | | | | | | | | | | | | | | | |
|
The following table presents activity in the allowance for loan losses by portfolio segment: |
|
| | | | | | | | | | | | | | | | | | | | | | | | |
| | Residential | | | Commercial | | | Commercial | | | Consumer | | | Total | | | | | |
and Industrial | Real Estate | | | | |
| | (In thousands) | | | | | |
For the Three Months Ended: | | | | | | | | | | | | | | | | | | | | | | | | |
March 31, 2015 | | | | | | | | | | | | | | | | | | | | | | | | |
Beginning balance | | $ | 10,684 | | | $ | 1,436 | | | $ | 28,716 | | | $ | 6,201 | | | $ | 47,037 | | | | | |
Provision | | | (583 | ) | | | (1,251 | ) | | | 371 | | | | 109 | | | | (1,354 | ) | | | | |
Charge-offs | | | (238 | ) | | | (92 | ) | | | (279 | ) | | | (434 | ) | | | (1,043 | ) | | | | |
Recoveries | | | 798 | | | | 914 | | | | 644 | | | | 41 | | | | 2,397 | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Ending balance | | $ | 10,661 | | | $ | 1,007 | | | $ | 29,452 | | | $ | 5,917 | | | $ | 47,037 | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
March 31, 2014 | | | | | | | | | | | | | | | | | | | | | | | | |
Beginning balance | | $ | 13,059 | | | $ | 6,402 | | | $ | 42,065 | | | $ | 3,656 | | | $ | 65,182 | | | | | |
Provision | | | (2,816 | ) | | | (538 | ) | | | 1,832 | | | | 1,522 | | | | — | | | | | |
Charge-offs | | | (1,096 | ) | | | (1,322 | ) | | | (10,761 | ) | | | (1,144 | ) | | | (14,323 | ) | | | | |
Recoveries | | | 231 | | | | 396 | | | | 1,907 | | | | 104 | | | | 2,638 | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Ending balance | | $ | 9,378 | | | $ | 4,938 | | | $ | 35,043 | | | $ | 4,138 | | | $ | 53,497 | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
The following table presents the balance in the allowance for loan losses and the recorded investment in loans by portfolio segment and based on impairment method as of March 31, 2015 and December 31, 2014: |
|
| | | | | | | | | | | | | | | | | | | | | | | | |
| | Residential | | | Commercial | | | Commercial | | | Consumer | | | Total | | | | | |
and Industrial | Real Estate | | | | |
| | (In thousands) | | | | | |
March 31, 2015 | | | | | | | | | | | | | | | | | | | | | | | | |
Allowance for loan losses: | | | | | | | | | | | | | | | | | | | | | | | | |
Associated with impaired loans | | $ | 1,286 | | | $ | 78 | | | $ | 6,132 | | | $ | 403 | | | $ | 7,899 | | | | | |
Associated with all other loans | | | 9,375 | | | | 929 | | | | 23,320 | | | | 5,514 | | | | 39,138 | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Total | | $ | 10,661 | | | $ | 1,007 | | | $ | 29,452 | | | $ | 5,917 | | | $ | 47,037 | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Loans: | | | | | | | | | | | | | | | | | | | | | | | | |
Impaired loans individually evaluated | | $ | 14,177 | | | $ | 193 | | | $ | 68,000 | | | $ | 1,636 | | | $ | 84,006 | | | | | |
All other loans | | | 522,780 | | | | 17,503 | | | | 619,589 | | | | 322,792 | | | | 1,482,664 | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Total | | $ | 536,957 | | | $ | 17,696 | | | $ | 687,589 | | | $ | 324,428 | | | $ | 1,566,670 | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
December 31, 2014 | | | | | | | | | | | | | | | | | | | | | | | | |
Allowance for loan losses: | | | | | | | | | | | | | | | | | | | | | | | | |
Associated with impaired loans | | $ | 1,400 | | | $ | 140 | | | $ | 6,475 | | | $ | 426 | | | $ | 8,441 | | | | | |
Associated with all other loans | | | 9,284 | | | | 1,296 | | | | 22,241 | | | | 5,775 | | | | 38,596 | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Total | | $ | 10,684 | | | $ | 1,436 | | | $ | 28,716 | | | $ | 6,201 | | | $ | 47,037 | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Loans: | | | | | | | | | | | | | | | | | | | | | | | | |
Impaired loans individually evaluated | | $ | 14,497 | | | $ | 113 | | | $ | 79,160 | | | $ | 1,515 | | | $ | 95,285 | | | | | |
All other loans | | | 526,714 | | | | 16,401 | | | | 604,349 | | | | 340,356 | | | | 1,487,820 | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Total | | $ | 541,211 | | | $ | 16,514 | | | $ | 683,509 | | | $ | 341,871 | | | $ | 1,583,105 | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
|
The following table presents impaired loans segregated by loans with no specific allowance and loans with an allowance by class of loans. The recorded investment amounts represent the gross loan balance less charge-offs. The unpaid principal balance represents the contractual loan balance less any principal payments applied. The interest income recognized column represents all interest income recorded either on a cash or accrual basis after the loan became impaired. |
|
| | | | | | | | | | | | | | | | | | | | | | | | |
| | Recorded | | | Unpaid | | | Associated | | | Average | | | Year-to-Date | | | | | |
Investment | Principal | Allowance | Carrying | Interest Income | | | | |
| Balance | | Amount (1) | Recognized | | | | |
| | | | | | | | (In thousands) | | | | | | | | |
March 31, 2015 | | | | | | | | | | | | | | | | | | | | | | | | |
With no specific allowance recorded: | | | | | | | | | | | | | | | | | | | | | | | | |
Residential | | $ | 5,888 | | | $ | 7,248 | | | $ | — | | | $ | 6,141 | | | $ | 48 | | | | | |
Commercial and industrial | | | 18 | | | | 49 | | | | — | | | | — | | | | — | | | | | |
Land and construction | | | 5,182 | | | | 12,568 | | | | — | | | | 8,425 | | | | 1 | | | | | |
Multi-family | | | 19,111 | | | | 20,002 | | | | — | | | | 19,400 | | | | 290 | | | | | |
Retail/office | | | 7,817 | | | | 15,841 | | | | — | | | | 8,152 | | | | 76 | | | | | |
Other commercial real estate | | | 11,584 | | | | 12,471 | | | | — | | | | 11,817 | | | | 111 | | | | | |
Education (3) | | | 167 | | | | 167 | | | | — | | | | 46 | | | | — | | | | | |
Other consumer | | | 757 | | | | 1,266 | | | | — | | | | 1,151 | | | | 23 | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Subtotal | | | 50,524 | | | | 69,612 | | | | — | | | | 55,132 | | | | 549 | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
With an allowance recorded (2) : | | | | | | | | | | | | | | | | | | | | | | | | |
Residential | | $ | 8,289 | | | $ | 8,344 | | | $ | 1,286 | | | $ | 7,396 | | | $ | 82 | | | | | |
Commercial and industrial | | | 175 | | | | 175 | | | | 78 | | | | 98 | | | | — | | | | | |
Land and construction | | | 5,452 | | | | 9,673 | | | | 3,384 | | | | 3,785 | | | | 20 | | | | | |
Multi-family | | | 9,901 | | | | 9,901 | | | | 1,245 | | | | 8,745 | | | | 98 | | | | | |
Retail/office | | | 8,739 | | | | 8,917 | | | | 1,350 | | | | 7,573 | | | | 84 | | | | | |
Other commercial real estate | | | 214 | | | | 238 | | | | 153 | | | | 114 | | | | 2 | | | | | |
Education (3) | | | — | | | | — | | | | — | | | | — | | | | — | | | | | |
Other consumer | | | 712 | | | | 712 | | | | 403 | | | | 485 | | | | 10 | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Subtotal | | | 33,482 | | | | 37,960 | | | | 7,899 | | | | 28,196 | | | | 296 | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Total | | | | | | | | | | | | | | | | | | | | | | | | |
Residential | | $ | 14,177 | | | $ | 15,592 | | | $ | 1,286 | | | $ | 13,537 | | | $ | 130 | | | | | |
Commercial and industrial | | | 193 | | | | 224 | | | | 78 | | | | 98 | | | | — | | | | | |
Land and construction | | | 10,634 | | | | 22,241 | | | | 3,384 | | | | 12,210 | | | | 21 | | | | | |
Multi-family | | | 29,012 | | | | 29,903 | | | | 1,245 | | | | 28,145 | | | | 388 | | | | | |
Retail/office | | | 16,556 | | | | 24,758 | | | | 1,350 | | | | 15,725 | | | | 160 | | | | | |
Other commercial real estate | | | 11,798 | | | | 12,709 | | | | 153 | | | | 11,931 | | | | 113 | | | | | |
Education (3) | | | 167 | | | | 167 | | | | — | | | | 46 | | | | — | | | | | |
Other consumer | | | 1,469 | | | | 1,978 | | | | 403 | | | | 1,636 | | | | 33 | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
| | $ | 84,006 | | | $ | 107,572 | | | $ | 7,899 | | | $ | 83,328 | | | $ | 845 | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
|
-1 | Calculated on a trailing 12 month basis . | | | | | | | | | | | | | | | | | | | | | | | |
-2 | Includes ratio-based allowance for loan losses of $0.3 million associated with loans totaling $0.8 million at March 31, 2015 for which individual reviews have not been completed but an allowance established based on the ratio of allowance for loan losses to gross loans individually reviewed, by by class of loan. | | | | | | | | | | | | | | | | | | | | | | | |
-3 | Excludes the guaranteed portion of education loans 90+ days past due with balance of $5.4 million and average carrying amounts totaling $7.0 million at March 31, 2015 that are not considered impaired based on a guarantee provided by government agencies . | | | | | | | | | | | | | | | | | | | | | | | |
|
| | | | | | | | | | | | | | | | | | | | | | | | |
| | Recorded | | | Unpaid | | | Associated | | | Average | | | Year-to-Date | | | | | |
Investment | Principal | Allowance | Carrying | Interest Income | | | | |
| Balance | | Amount (1) | Recognized | | | | |
| | (In thousands) | | | | | |
December 31, 2014 | | | | | | | | | | | | | | | | | | | | | | | | |
With no specific allowance recorded: | | | | | | | | | | | | | | | | | | | | | | | | |
Residential | | $ | 4,992 | | | $ | 6,406 | | | $ | — | | | $ | 5,455 | | | $ | 165 | | | | | |
Commercial and industrial | | | — | | | | 268 | | | | — | | | | 843 | | | | 26 | | | | | |
Land and construction | | | 9,421 | | | | 19,334 | | | | — | | | | 12,192 | | | | 208 | | | | | |
Multi-family | | | 17,614 | | | | 19,863 | | | | — | | | | 17,979 | | | | 780 | | | | | |
Retail/office | | | 7,840 | | | | 15,581 | | | | — | | | | 8,040 | | | | 354 | | | | | |
Other commercial real estate | | | 13,972 | | | | 15,318 | | | | — | | | | 14,617 | | | | 467 | | | | | |
Education (3) | | | 205 | | | | 205 | | | | — | | | | 101 | | | | — | | | | | |
Other consumer | | | 469 | | | | 845 | | | | — | | | | 1,003 | | | | 89 | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Subtotal | | | 54,513 | | | | 77,820 | | | | — | | | | 60,230 | | | | 2,089 | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
With an allowance recorded (2) : | | | | | | | | | | | | | | | | | | | | | | | | |
Residential | | $ | 9,505 | | | $ | 9,671 | | | $ | 1,400 | | | $ | 8,574 | | | $ | 403 | | | | | |
Commercial and industrial | | | 113 | | | | 236 | | | | 140 | | | | 111 | | | | 1 | | | | | |
Land and construction | | | 8,362 | | | | 12,536 | | | | 3,657 | | | | 4,440 | | | | 180 | | | | | |
Multi-family | | | 11,641 | | | | 11,641 | | | | 1,308 | | | | 10,465 | | | | 485 | | | | | |
Retail/office | | | 9,387 | | | | 9,566 | | | | 1,391 | | | | 8,207 | | | | 356 | | | | | |
Other commercial real estate | | | 923 | | | | 936 | | | | 119 | | | | 854 | | | | 17 | | | | | |
Education (3) | | | — | | | | — | | | | — | | | | — | | | | — | | | | | |
Other consumer | | | 841 | | | | 841 | | | | 426 | | | | 617 | | | | 48 | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Subtotal | | | 40,772 | | | | 45,427 | | | | 8,441 | | | | 33,268 | | | | 1,490 | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Total | | | | | | | | | | | | | | | | | | | | | | | | |
Residential | | $ | 14,497 | | | $ | 16,077 | | | $ | 1,400 | | | $ | 14,029 | | | $ | 568 | | | | | |
Commercial and industrial | | | 113 | | | | 504 | | | | 140 | | | | 954 | | | | 27 | | | | | |
Land and construction | | | 17,783 | | | | 31,870 | | | | 3,657 | | | | 16,632 | | | | 388 | | | | | |
Multi-family | | | 29,255 | | | | 31,504 | | | | 1,308 | | | | 28,444 | | | | 1,265 | | | | | |
Retail/office | | | 17,227 | | | | 25,147 | | | | 1,391 | | | | 16,247 | | | | 710 | | | | | |
Other commercial real estate | | | 14,895 | | | | 16,254 | | | | 119 | | | | 15,471 | | | | 484 | | | | | |
Education (3) | | | 205 | | | | 205 | | | | — | | | | 101 | | | | — | | | | | |
Other consumer | | | 1,310 | | | | 1,686 | | | | 426 | | | | 1,620 | | | | 137 | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
| | $ | 95,285 | | | $ | 123,247 | | | $ | 8,441 | | | $ | 93,498 | | | $ | 3,579 | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
|
-1 | Calculated on a trailing 12 month basis. | | | | | | | | | | | | | | | | | | | | | | | |
-2 | Includes ratio-based allowance for loan losses of $0.5 million associated with loans totaling $1.9 million at December 31, 2014 completed for which individual reviews have not been but an allowance established based on the ratio of allowance for loan losses to gross loans individually reviewed, by class of loan. | | | | | | | | | | | | | | | | | | | | | | | |
-3 | Excludes the guaranteed portion of education loans 90+ days past due with balance of $6.6 million and average carrying amounts totaling $7.7 million at December 31, 2014 that are not considered impaired based on a guarantee provided by government agencies. | | | | | | | | | | | | | | | | | | | | | | | |
|
The average recorded investment in impaired loans and interest income recognized on impaired loans follows: |
|
| | | | | | | | | | | | | | | | | | | | | | | | |
| | Three Months Ended March 31, | | | | | | | | | |
| | 2015 | | | 2014 | | | | | | | | | |
| Average | | | Interest | | | Average | | | Interest | | | | | | | | | |
Carrying | Income | Carrying | Income | | | | | | | | |
Amount(1) | Recognized | Amount(1) | Recognized | | | | | | | | |
| | (In thousands) | | | | | | | | | |
Residential | | $ | 13,537 | | | $ | 130 | | | $ | 15,758 | | | $ | 124 | | | | | | | | | |
Commercial and industrial | | | 98 | | | | — | | | | 572 | | | | 2 | | | | | | | | | |
Land and construction | | | 12,210 | | | | 21 | | | | 18,486 | | | | 79 | | | | | | | | | |
Multi-family | | | 28,145 | | | | 388 | | | | 15,045 | | | | 326 | | | | | | | | | |
Retail/office | | | 15,725 | | | | 160 | | | | 21,797 | | | | 174 | | | | | | | | | |
Other commercial real estate | | | 11,931 | | | | 113 | | | | 13,086 | | | | 242 | | | | | | | | | |
Education | | | 46 | | | | — | | | | 321 | | | | — | | | | | | | | | |
Other consumer | | | 1,636 | | | | 33 | | | | 2,793 | | | | 33 | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
| | $ | 83,328 | | | $ | 845 | | | $ | 87,858 | | | $ | 980 | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
|
(1) | The average carrying amount was calculated on a trailing 12 month basis. | | | | | | | | | | | | | | | | | | | | | | | |
The following is additional information regarding impaired loans: |
|
| | | | | | | | | | | | | | | | | | | | | | | | |
| | March 31, | | | December 31, | | | | | | | | | | | | | | | | | |
2015 | 2014 | | | | | | | | | | | | | | | | |
| | (In thousands) | | | | | | | | | | | | | | | | | |
Carrying amount of impaired loans | | $ | 76,107 | | | $ | 86,844 | | | | | | | | | | | | | | | | | |
Average carrying amount of impaired loans | | | 83,328 | | | | 93,498 | | | | | | | | | | | | | | | | | |
Loans and troubled debt restructurings on non-accrual status | | | 25,054 | | | | 35,115 | | | | | | | | | | | | | | | | | |
Troubled debt restructurings - accrual (1) | | | 58,952 | | | | 60,170 | | | | | | | | | | | | | | | | | |
Troubled debt restructurings - non-accrual (2) | | | 11,806 | | | | 16,483 | | | | | | | | | | | | | | | | | |
Troubled debt restructurings valuation allowance | | | 7,611 | | | | 8,593 | | | | | | | | | | | | | | | | | |
Loans past due ninety days or more and still accruing (3) | | | 5,386 | | | | 6,613 | | | | | | | | | | | | | | | | | |
|
-1 | Includes TDR accruing loans of $55.0 million and $55.4 million at March 31, 2015 and December 31, 2014, respectively that are rated pass . | | | | | | | | | | | | | | | | | | | | | | | |
-2 | Troubled debt restructurings - non-accrual are included in the loans and troubled debt restructurings on non- accrual status line item above. | | | | | | | | | | | | | | | | | | | | | | | |
-3 | Represents the guaranteed portion of education loans that were 90+ days past due which continue to accrue interest due to a guarantee provided by government agencies covering approximately 97% of the outstanding balance. | | | | | | | | | | | | | | | | | | | | | | | |
Although the Company is currently not committed to lend any additional funds on impaired loans in accordance with the original terms of these loans, it is not legally obligated to, and will cautiously disburse additional funds on any loans while in nonaccrual status or if the borrower is in default. |
|
The following table presents the aging of the recorded investment in past due loans by class of loans: |
|
| | | | | | | | | | | | | | | | | | | | | | | | |
| | Days Past Due | | | | | | | | | | | |
| | 30-59 | | | 60-89 | | | 90 or More | | | Current | | | Total | | | | | |
| | (In thousands) | | | | | |
March 31, 2015 | | | | | | | | | | | | | | | | | | | | | | | | |
Residential | | $ | 568 | | | $ | 434 | | | $ | 2,772 | | | $ | 533,183 | | | $ | 536,957 | | | | | |
Commercial and industrial | | | 235 | | | | 21 | | | | 118 | | | | 17,322 | | | | 17,696 | | | | | |
Land and construction | | | — | | | | — | | | | 995 | | | | 118,319 | | | | 119,314 | | | | | |
Multi-family | | | — | | | | — | | | | 2,403 | | | | 283,558 | | | | 285,961 | | | | | |
Retail/office | | | 385 | | | | 135 | | | | 1,789 | | | | 142,414 | | | | 144,723 | | | | | |
Other commercial real estate | | | — | | | | — | | | | 371 | | | | 137,220 | | | | 137,591 | | | | | |
Education | | | 2,056 | | | | 1,825 | | | | 5,553 | | | | 94,096 | | | | 103,530 | | | | | |
Other consumer | | | 694 | | | | 102 | | | | 588 | | | | 219,514 | | | | 220,898 | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
| | $ | 3,938 | | | $ | 2,517 | | | $ | 14,589 | | | $ | 1,545,626 | | | $ | 1,566,670 | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
December 31, 2014 | | | | | | | | | | | | | | | | | | | | | | | | |
Residential | | $ | 1,186 | | | $ | 802 | | | $ | 2,995 | | | $ | 536,228 | | | $ | 541,211 | | | | | |
Commercial and industrial | | | 205 | | | | — | | | | 196 | | | | 16,113 | | | | 16,514 | | | | | |
Land and construction | | | 267 | | | | 29 | | | | 1,111 | | | | 105,029 | | | | 106,436 | | | | | |
Multi-family | | | — | | | | — | | | | 3,518 | | | | 262,217 | | | | 265,735 | | | | | |
Retail/office | | | — | | | | — | | | | 2,172 | | | | 152,923 | | | | 155,095 | | | | | |
Other commercial real estate | | | — | | | | — | | | | 3,011 | | | | 153,232 | | | | 156,243 | | | | | |
Education | | | 3,505 | | | | 2,140 | | | | 6,818 | | | | 95,921 | | | | 108,384 | | | | | |
Other consumer | | | 632 | | | | 126 | | | | 517 | | | | 232,212 | | | | 233,487 | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
| | $ | 5,795 | | | $ | 3,097 | | | $ | 20,338 | | | $ | 1,553,875 | | | $ | 1,583,105 | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Total delinquencies (loans past due 30 days or more) at March 31, 2015 were $21.0 million. Non-accrual loans were $25.1 million and $35.1 million as of March 31, 2015 and December 31, 2014, respectively. The Company has experienced a reduction in delinquencies since December 31, 2014 primarily due to improving credit conditions and $1.3 million of loans moving to OREO. The Company has $5.4 million of education loans past due 90 days or more at March 31, 2015 that are still accruing interest due to the approximate 97% guarantee provided by governmental agencies. Loans less than 90 days delinquent may be placed on non-accrual status when the probability of collection of principal and interest is deemed to be insufficient to warrant further accrual. |
Credit Quality Indicators: |
The Company classifies commercial and industrial loans and commercial real estate 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, credit documentation, public information and current economic trends, among other factors. This analysis is updated on a monthly basis. The following definitions are used for risk ratings: |
Pass. Loans classified as pass represent assets that are evaluated and are performing under the stated terms. |
Watch. Loans classified as watch possess potential weaknesses that require management attention, but do not yet warrant adverse classification. These loans are treated the same as loans classified as “Pass” for reporting purposes. |
Special Mention. Loans classified as special mention exhibit material negative financial trends due to company specific or industry conditions which, if not corrected or mitigated, threaten their capacity to meet current or continuing debt obligations. |
Substandard. Loans classified as substandard are inadequately protected by the current net worth, paying capacity of the obligor, or by the collateral pledged. Substandard assets must have a well-defined weakness or weaknesses that jeopardize the liquidation of the debt. |
|
Non-Accrual. Loans classified as non-accrual have the weaknesses of those classified as Substandard, with the added characteristic that the weaknesses make collection or liquidation in full, on the basis of currently existing facts, conditions and values, highly questionable and improbable. |
The risk category of loans by class of loans, and based on the most recent analysis performed, is as follows: |
|
| | | | | | | | | | | | | | | | | | | | | | | | |
| | Pass (1) | | | Special | | | Substandard | | | Non-Accrual | | | Total Gross | | | | | |
Mention | Loans | | | | |
| | (In thousands) | | | | | |
March 31, 2015 | | | | | | | | | | | | | | | | | | | | | | | | |
Commercial and industrial | | $ | 15,329 | | | $ | 529 | | | $ | 1,673 | | | $ | 165 | | | $ | 17,696 | | | | | |
Commercial real estate: | | | | | | | | | | | | | | | | | | | | | | | | |
Land and construction | | | 105,747 | | | | 872 | | | | 2,387 | | | | 10,308 | | | | 119,314 | | | | | |
Multi-family | | | 280,694 | | | | 884 | | | | 910 | | | | 3,473 | | | | 285,961 | | | | | |
Retail/office | | | 133,482 | | | | 4,688 | | | | 3,125 | | | | 3,428 | | | | 144,723 | | | | | |
Other | | | 120,177 | | | | 10,169 | | | | 6,185 | | | | 1,060 | | | | 137,591 | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
| | $ | 655,429 | | | $ | 17,142 | | | $ | 14,280 | | | $ | 18,434 | | | $ | 705,285 | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Percent of total gross loans | | | 92.9 | % | | | 2.4 | % | | | 2 | % | | | 2.6 | % | | | 100 | % | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
December 31, 2014 | | | | | | | | | | | | | | | | | | | | | | | | |
Commercial and industrial | | $ | 14,990 | | | $ | — | | | $ | 1,491 | | | $ | 33 | | | $ | 16,514 | | | | | |
Commercial real estate: | | | | | | | | | | | | | | | | | | | | | | | | |
Land and construction | | | 85,425 | | | | 946 | | | | 2,870 | | | | 17,195 | | | | 106,436 | | | | | |
Multi-family | | | 261,254 | | | | — | | | | 915 | | | | 3,566 | | | | 265,735 | | | | | |
Retail/office | | | 143,260 | | | | 4,753 | | | | 3,112 | | | | 3,970 | | | | 155,095 | | | | | |
Other | | | 145,995 | | | | 174 | | | | 6,452 | | | | 3,622 | | | | 156,243 | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
| | $ | 650,924 | | | $ | 5,873 | | | $ | 14,840 | | | $ | 28,386 | | | $ | 700,023 | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Percent of total gross loans | | | 93 | % | | | 0.8 | % | | | 2.1 | % | | | 4.1 | % | | | 100 | % | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
|
(1) | Includes TDR accruing loans. | | | | | | | | | | | | | | | | | | | | | | | |
Residential and consumer loans are managed on a pool basis due to their homogeneous nature. Loans that are delinquent 90 days or more are considered non-accrual. The following table presents the residential and consumer gross loans based on accrual status: |
|
| | | | | | | | | | | | | | | | | | | | | | | | |
| | March 31, 2015 | | | December 31, 2014 | |
| | Accrual (1) | | | Non-Accrual | | | Total Gross | | | Accrual (1) | | | Non-Accrual | | | Total Gross | |
Loans | Loans |
| | (In thousands) | |
Residential | | $ | 531,280 | | | $ | 5,677 | | | $ | 536,957 | | | $ | 535,338 | | | $ | 5,873 | | | $ | 541,211 | |
Consumer | | | | | | | | | | | | | | | | | | | | | | | | |
Education (2) | | | 103,364 | | | | 166 | | | | 103,530 | | | | 108,179 | | | | 205 | | | | 108,384 | |
Other consumer | | | 220,121 | | | | 777 | | | | 220,898 | | | | 232,836 | | | | 651 | | | | 233,487 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
| | $ | 854,765 | | | $ | 6,620 | | | $ | 861,385 | | | $ | 876,353 | | | $ | 6,729 | | | $ | 883,082 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
|
(1) | Accrual residential and consumer loans includes substandard rated loans including TDR-accrual. | | | | | | | | | | | | | | | | | | | | | | | |
(2) | Non-accrual education loans represent the portion of these loans 90+ days past due that are not covered by a guarantee provided by government agencies that is limited to approximately 97% of the outstanding balance. | | | | | | | | | | | | | | | | | | | | | | | |
|
Troubled Debt Restructurings |
Modifications of loan terms in a TDR are generally in the form of an extension of payment terms or lowering of the interest rate, although occasionally the Company has reduced the outstanding principal balance. |
Loans modified in a troubled debt restructuring that are currently on non-accrual status will remain on non-accrual status for a period of at least six months, or longer period, sufficient to prove that the borrower demonstrates that they can make the payments under the modified terms. If after this period, the borrower has made payments in accordance with the modified terms, the loan is returned to accrual status but retains its designation as a TDR. Once a TDR loan is returned to accrual, further review of the credit could take place resulting in a further upgrade into the pass category but still remaining as a TDR. |
The following table presents information related to loans modified in a troubled debt restructuring by class: |
|
| | | | | | | | | | | | | | | | | | | | | | | | |
| | Three Months Ended March 31, | |
| | 2015 | | | 2014 | |
Troubled Debt | | Number of | | | Gross Loans | | | Gross | | | Number of | | | Gross Loans | | | Gross | |
Restructurings (1) | Modifications | (at beginning | Loans (2) | Modifications | (at beginning | Loans (2) |
| | of period) | (at period end) | | of period) | (at period |
| | | | | | end) |
| | (Dollars in thousands) | | | | |
Residential | | $ | 1 | | | $ | 63 | | | $ | 78 | | | $ | 5 | | | $ | 742 | | | $ | 743 | |
Commercial and industrial | | | 1 | | | | 12 | | | | 12 | | | | 1 | | | | 48 | | | | 48 | |
Multi-family | | | — | | | | — | | | | — | | | | 2 | | | | 968 | | | | 941 | |
Other commercial real estate | | | — | | | | — | | | | — | | | | 2 | | | | 251 | | | | 267 | |
Other consumer | | | 4 | | | | 201 | | | | 200 | | | | 1 | | | | 67 | | | | 67 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
| | $ | 6 | | | $ | 276 | | | $ | 290 | | | $ | 11 | | | $ | 2,076 | | | $ | 2,066 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
|
(1) | Loans modified in a TDR that were fully paid down, charged-off or foreclosed upon by period end are not reported in this table. | | | | | | | | | | | | | | | | | | | | | | | |
(2) | Gross loans is inclusive of all partial paydowns and charge-offs since the modification date. | | | | | | | | | | | | | | | | | | | | | | | |
|
The following tables present gross loans modified in a troubled debt restructuring during the three months ended March 31, 2015 and 2014 by class and by type of modification: |
|
| | | | | | | | | | | | | | | | | | | | | | | | |
| | Three Months Ended March 31, 2015 | | | | | | | | | |
Troubled Debt Restructurings (1)(2) | | Interest Rate | | | Below | | | Other (4) | | | Total | | | | | | | | | |
Reduction | Market | | | | | | | | |
To Below | Rate (3) | | | | | | | | |
Market Rate | | | | | | | | | |
| | | | | (In thousands) | | | | | | | | | | | | |
Residential | | $ | 78 | | | $ | — | | | $ | — | | | $ | 78 | | | | | | | | | |
Commercial and industrial | | | 12 | | | | — | | | | — | | | | 12 | | | | | | | | | |
Other consumer | | | 160 | | | | — | | | | 40 | | | | 200 | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
| | $ | 250 | | | $ | — | | | $ | 40 | | | $ | 290 | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | |
| | Three Months Ended March 31, 2014 | | | | | | | | | |
Troubled Debt Restructurings (1)(2) | | Interest Rate | | | Below | | | Other (4) | | | Total | | | | | | | | | |
Reduction | Market | | | | | | | | |
To Below | Rate (3) | | | | | | | | |
Market Rate | | | | | | | | | |
| | | | | (In thousands) | | | | | | | | | | | | |
Residential | | $ | 287 | | | $ | 122 | | | $ | 334 | | | $ | 743 | | | | | | | | | |
Commercial and industrial | | | — | | | | — | | | | 48 | | | | 48 | | | | | | | | | |
Multi-family | | | — | | | | 941 | | | | — | | | | 941 | | | | | | | | | |
Other commercial real estate | | | — | | | | 225 | | | | 42 | | | | 267 | | | | | | | | | |
Other consumer | | | 67 | | | | — | | | | — | | | | 67 | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
| | $ | 354 | | | $ | 1,288 | | | $ | 424 | | | $ | 2,066 | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
|
(1) | Loans modified in a TDR that were fully paid down, charged-off or foreclosed upon by period end are not reported in this table. | | | | | | | | | | | | | | | | | | | | | | | |
(2) | Gross loans is inclusive of all partial paydowns and charge-offs since the modification date. | | | | | | | | | | | | | | | | | | | | | | | |
(3) | Includes loans modified at below market rates for borrowers with similar risk profiles and having comparable loan terms and conditions. Market rates are determined by reference to internal new loan pricing grids that specify credit spreads based on loan risk rating and term to maturity. | | | | | | | | | | | | | | | | | | | | | | | |
(4) | Other modifications primarily include providing for the deferral of interest currently due to the new maturity date of the loan. | | | | | | | | | | | | | | | | | | | | | | | |
One commercial and industrial loan with a gross balance of $12,200 modified in a troubled debt restructuring during the twelve months prior to March 31, 2015, subsequently defaulted during the three month period ending March 31, 2015. There were no loans modified in a troubled debt restructuring during the twelve months prior to March 31, 2014, that subsequently defaulted during the three month period ended March 31, 2014. |
Pledged Loans |
At March 31, 2015 and December 31, 2014, residential, multi-family, education and other consumer loans with unpaid principal of approximately $714.1 million and $726.6 million, respectively were pledged to secure borrowings and for other purposes as permitted or required by law. Certain real-estate related loans are pledged as collateral for FHLB borrowings. See Note 9-Other Borrowed Funds. |
Related Party Loans |
In the ordinary course of business, the Bank has granted loans to principal officers and directors and their affiliates with outstanding balances amounting to $45,000 and $49,000 at March 31, 2015 and December 31, 2014, respectively. During the three months ended March 31, 2015, there were no principal additions and principal payments totaled $4,000. |