|
Loans (Tables)
|
12 Months Ended |
|
Dec. 31, 2014
|
| Loans |
|
| Schedule of geographic distributions of loans |
|
|
|
December 31, 2014
|
|
|
|
|
Illinois
|
|
Florida
|
|
Indiana
|
|
Total
|
|
|
|
|
(dollars in thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial
|
|
$
|
554,779
|
|
$
|
16,739
|
|
$
|
30,242
|
|
$
|
601,760
|
|
|
Commercial real estate
|
|
811,034
|
|
171,243
|
|
121,874
|
|
1,104,151
|
|
|
Real estate construction
|
|
60,994
|
|
17,950
|
|
28,110
|
|
107,054
|
|
|
Retail real estate
|
|
473,171
|
|
106,658
|
|
12,644
|
|
592,473
|
|
|
Retail other
|
|
9,690
|
|
562
|
|
—
|
|
10,252
|
|
|
Total
|
|
$
|
1,909,668
|
|
$
|
313,152
|
|
$
|
192,870
|
|
$
|
2,415,690
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Less held for sale(1)
|
|
|
|
|
|
|
|
10,400
|
|
|
|
|
|
|
|
|
|
|
$
|
2,405,290
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Less allowance for loan losses
|
|
|
|
|
|
|
|
47,453
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loans
|
|
|
|
|
|
|
|
$
|
2,357,837
|
|
(1) Loans held for sale are included in retail real estate.
|
|
|
December 31, 2013
|
|
|
|
|
Illinois
|
|
Florida
|
|
Indiana
|
|
Total
|
|
|
|
|
(dollars in thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial
|
|
$
|
530,174
|
|
$
|
20,536
|
|
$
|
29,902
|
|
$
|
580,612
|
|
|
Commercial real estate
|
|
800,568
|
|
160,255
|
|
131,450
|
|
1,092,273
|
|
|
Real estate construction
|
|
55,190
|
|
17,426
|
|
6,239
|
|
78,855
|
|
|
Retail real estate
|
|
419,801
|
|
103,104
|
|
11,588
|
|
534,493
|
|
|
Retail other
|
|
8,422
|
|
552
|
|
93
|
|
9,067
|
|
|
Total
|
|
$
|
1,814,155
|
|
$
|
301,873
|
|
$
|
179,272
|
|
$
|
2,295,300
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Less held for sale(1)
|
|
|
|
|
|
|
|
13,840
|
|
|
|
|
|
|
|
|
|
|
$
|
2,281,460
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Less allowance for loan losses
|
|
|
|
|
|
|
|
47,567
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loans
|
|
|
|
|
|
|
|
$
|
2,233,893
|
|
(1) Loans held for sale are included in retail real estate.
|
| Schedule of weighted average risk grades segregated by category of loans (excluding held-for-sale, non posted and clearings) and geography |
|
|
|
December 31, 2014
|
|
|
|
|
Weighted Avg. Risk Grade
|
|
Grades 1, 3, 6
|
|
Grade 7
|
|
Grade 8
|
|
Grade 9
|
|
Grade 10
|
|
|
|
|
(dollars in thousands)
|
|
|
Illinois/Indiana
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial
|
|
4.80
|
|
$
|
542,796
|
|
$
|
27,032
|
|
$
|
8,549
|
|
$
|
5,498
|
|
$
|
1,146
|
|
|
Commercial real estate
|
|
5.67
|
|
819,708
|
|
64,975
|
|
25,719
|
|
19,821
|
|
2,685
|
|
|
Real estate construction
|
|
5.91
|
|
71,074
|
|
5,332
|
|
11,448
|
|
1,204
|
|
46
|
|
|
Retail real estate
|
|
3.46
|
|
453,560
|
|
10,478
|
|
4,569
|
|
3,179
|
|
1,414
|
|
|
Retail other
|
|
3.21
|
|
9,632
|
|
26
|
|
24
|
|
—
|
|
8
|
|
|
Total Illinois/Indiana
|
|
|
|
$
|
1,896,770
|
|
$
|
107,843
|
|
$
|
50,309
|
|
$
|
29,702
|
|
$
|
5,299
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Florida
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial
|
|
5.40
|
|
$
|
13,455
|
|
$
|
105
|
|
$
|
78
|
|
$
|
1,459
|
|
$
|
1,642
|
|
|
Commercial real estate
|
|
6.00
|
|
123,807
|
|
25,520
|
|
6,002
|
|
15,404
|
|
510
|
|
|
Real estate construction
|
|
6.21
|
|
16,475
|
|
—
|
|
615
|
|
842
|
|
18
|
|
|
Retail real estate
|
|
4.09
|
|
82,185
|
|
11,686
|
|
9,601
|
|
1,031
|
|
1,531
|
|
|
Retail other
|
|
2.94
|
|
562
|
|
—
|
|
—
|
|
—
|
|
—
|
|
|
Total Florida
|
|
|
|
$
|
236,484
|
|
$
|
37,311
|
|
$
|
16,296
|
|
$
|
18,736
|
|
$
|
3,701
|
|
|
Total
|
|
|
|
$
|
2,133,254
|
|
$
|
145,154
|
|
$
|
66,605
|
|
$
|
48,438
|
|
$
|
9,000
|
|
|
|
|
December 31, 2013
|
|
|
|
|
Weighted Avg. Risk Grade
|
|
Grades 1, 3, 6
|
|
Grade 7
|
|
Grade 8
|
|
Grade 9
|
|
Grade 10
|
|
|
|
|
(dollars in thousands)
|
|
|
Illinois/Indiana
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial
|
|
4.66
|
|
$
|
487,587
|
|
$
|
46,992
|
|
$
|
15,986
|
|
$
|
8,536
|
|
$
|
975
|
|
|
Commercial real estate
|
|
5.55
|
|
799,117
|
|
79,371
|
|
19,327
|
|
29,606
|
|
4,597
|
|
|
Real estate construction
|
|
7.11
|
|
21,585
|
|
16,376
|
|
11,920
|
|
7,686
|
|
3,862
|
|
|
Retail real estate
|
|
3.53
|
|
393,299
|
|
9,285
|
|
5,392
|
|
4,408
|
|
3,936
|
|
|
Retail other
|
|
2.64
|
|
8,451
|
|
60
|
|
—
|
|
4
|
|
—
|
|
|
Total Illinois/Indiana
|
|
|
|
$
|
1,710,039
|
|
$
|
152,084
|
|
$
|
52,625
|
|
$
|
50,240
|
|
$
|
13,370
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Florida
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial
|
|
5.89
|
|
$
|
16,460
|
|
$
|
174
|
|
$
|
3,218
|
|
$
|
684
|
|
$
|
—
|
|
|
Commercial real estate
|
|
6.02
|
|
116,741
|
|
16,470
|
|
11,250
|
|
12,721
|
|
3,073
|
|
|
Real estate construction
|
|
6.64
|
|
7,886
|
|
7,961
|
|
743
|
|
836
|
|
—
|
|
|
Retail real estate
|
|
3.85
|
|
77,116
|
|
12,052
|
|
9,417
|
|
3,050
|
|
721
|
|
|
Retail other
|
|
1.72
|
|
552
|
|
—
|
|
—
|
|
—
|
|
—
|
|
|
Total Florida
|
|
|
|
$
|
218,755
|
|
$
|
36,657
|
|
$
|
24,628
|
|
$
|
17,291
|
|
$
|
3,794
|
|
|
Total
|
|
|
|
$
|
1,928,794
|
|
$
|
188,741
|
|
$
|
77,253
|
|
$
|
67,531
|
|
$
|
17,164
|
|
|
| Schedule of age analysis of past due loans still accruing and non-accrual loans |
|
|
|
December 31, 2014
|
|
|
|
|
Loans past due, still accruing
|
|
Non-accrual
|
|
|
|
|
30-59 Days
|
|
60-89 Days
|
|
90+Days
|
|
Loans
|
|
|
|
|
(dollars in thousands)
|
|
|
Illinois/Indiana
|
|
|
|
|
|
|
|
|
|
|
Commercial
|
|
$
|
15
|
|
$
|
105
|
|
$
|
—
|
|
$
|
1,146
|
|
|
Commercial real estate
|
|
1,068
|
|
—
|
|
10
|
|
2,685
|
|
|
Real estate construction
|
|
—
|
|
—
|
|
—
|
|
46
|
|
|
Retail real estate
|
|
488
|
|
128
|
|
—
|
|
1,414
|
|
|
Retail other
|
|
15
|
|
—
|
|
—
|
|
8
|
|
|
Total Illinois/Indiana
|
|
$
|
1,586
|
|
$
|
233
|
|
$
|
10
|
|
$
|
5,299
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Florida
|
|
|
|
|
|
|
|
|
|
|
Commercial
|
|
$
|
—
|
|
$
|
—
|
|
$
|
—
|
|
$
|
1,642
|
|
|
Commercial real estate
|
|
—
|
|
—
|
|
—
|
|
510
|
|
|
Real estate construction
|
|
—
|
|
—
|
|
—
|
|
18
|
|
|
Retail real estate
|
|
—
|
|
—
|
|
—
|
|
1,531
|
|
|
Retail other
|
|
—
|
|
—
|
|
—
|
|
—
|
|
|
Total Florida
|
|
$
|
—
|
|
$
|
—
|
|
$
|
—
|
|
$
|
3,701
|
|
|
Total
|
|
$
|
1,586
|
|
$
|
233
|
|
$
|
10
|
|
$
|
9,000
|
|
|
|
|
December 31, 2013
|
|
|
|
|
Loans past due, still accruing
|
|
Non-accrual
|
|
|
|
|
30-59 Days
|
|
60-89 Days
|
|
90+Days
|
|
Loans
|
|
|
|
|
(dollars in thousands)
|
|
|
Illinois/Indiana
|
|
|
|
|
|
|
|
|
|
|
Commercial
|
|
$
|
906
|
|
$
|
279
|
|
$
|
92
|
|
$
|
975
|
|
|
Commercial real estate
|
|
567
|
|
3,736
|
|
—
|
|
4,597
|
|
|
Real estate construction
|
|
—
|
|
—
|
|
—
|
|
3,862
|
|
|
Retail real estate
|
|
483
|
|
123
|
|
103
|
|
3,936
|
|
|
Retail other
|
|
20
|
|
—
|
|
—
|
|
—
|
|
|
Total Illinois/Indiana
|
|
$
|
1,976
|
|
$
|
4,138
|
|
$
|
195
|
|
$
|
13,370
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Florida
|
|
|
|
|
|
|
|
|
|
|
Commercial
|
|
$
|
—
|
|
$
|
—
|
|
$
|
—
|
|
$
|
—
|
|
|
Commercial real estate
|
|
—
|
|
—
|
|
—
|
|
3,073
|
|
|
Real estate construction
|
|
—
|
|
—
|
|
—
|
|
—
|
|
|
Retail real estate
|
|
—
|
|
—
|
|
—
|
|
721
|
|
|
Retail other
|
|
—
|
|
—
|
|
—
|
|
—
|
|
|
Total Florida
|
|
$
|
—
|
|
$
|
—
|
|
$
|
—
|
|
$
|
3,794
|
|
|
Total
|
|
$
|
1,976
|
|
$
|
4,138
|
|
$
|
195
|
|
$
|
17,164
|
|
|
| Summary of restructured loans |
|
|
|
December 31, 2014
|
|
December 31, 2013
|
|
|
|
|
(dollars in thousands)
|
|
|
Restructured loans:
|
|
|
|
|
|
|
In compliance with modified terms
|
|
$
|
11,866
|
|
$
|
11,511
|
|
|
30 – 89 days past due
|
|
—
|
|
380
|
|
|
Included in non-performing loans
|
|
1,126
|
|
5,919
|
|
|
Total
|
|
$
|
12,992
|
|
$
|
17,810
|
|
|
| Schedule of details of impaired loans, segregated by category and geography |
|
|
|
December 31, 2014
|
|
|
|
|
Unpaid Contractual Principal Balance
|
|
Recorded Investment with No Allowance
|
|
Recorded Investment with Allowance
|
|
Total Recorded Investment
|
|
Related Allowance
|
|
Average Recorded Investment
|
|
|
|
|
(dollars in thousands)
|
|
|
Illinois/Indiana
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial
|
|
$
|
2,944
|
|
$
|
1,376
|
|
$
|
741
|
|
$
|
2,117
|
|
$
|
595
|
|
$
|
2,479
|
|
|
Commercial real estate
|
|
4,007
|
|
1,140
|
|
2,854
|
|
3,994
|
|
1,975
|
|
5,473
|
|
|
Real estate construction
|
|
46
|
|
—
|
|
46
|
|
46
|
|
46
|
|
2,269
|
|
|
Retail real estate
|
|
2,794
|
|
2,403
|
|
25
|
|
2,428
|
|
25
|
|
3,061
|
|
|
Retail other
|
|
8
|
|
8
|
|
—
|
|
8
|
|
—
|
|
2
|
|
|
Total Illinois/Indiana
|
|
$
|
9,799
|
|
$
|
4,927
|
|
$
|
3,666
|
|
$
|
8,593
|
|
$
|
2,641
|
|
$
|
13,284
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Florida
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial
|
|
$
|
2,742
|
|
$
|
1,642
|
|
$
|
—
|
|
$
|
1,642
|
|
$
|
—
|
|
$
|
330
|
|
|
Commercial real estate
|
|
5,775
|
|
4,414
|
|
1,274
|
|
5,688
|
|
370
|
|
5,032
|
|
|
Real estate construction
|
|
620
|
|
551
|
|
—
|
|
551
|
|
—
|
|
485
|
|
|
Retail real estate
|
|
11,181
|
|
9,755
|
|
350
|
|
10,105
|
|
150
|
|
9,532
|
|
|
Retail other
|
|
7
|
|
—
|
|
7
|
|
7
|
|
7
|
|
5
|
|
|
Total Florida
|
|
$
|
20,325
|
|
$
|
16,362
|
|
$
|
1,631
|
|
$
|
17,993
|
|
$
|
527
|
|
$
|
15,384
|
|
|
Total
|
|
$
|
30,124
|
|
$
|
21,289
|
|
$
|
5,297
|
|
$
|
26,586
|
|
$
|
3,168
|
|
$
|
28,668
|
|
|
|
|
December 31, 2013
|
|
|
|
|
Unpaid Contractual Principal Balance
|
|
Recorded Investment with No Allowance
|
|
Recorded Investment with Allowance
|
|
Total Recorded Investment
|
|
Related Allowance
|
|
Average Recorded Investment
|
|
|
|
|
(dollars in thousands)
|
|
|
Illinois/Indiana
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial
|
|
$
|
2,825
|
|
$
|
1,684
|
|
$
|
602
|
|
$
|
2,286
|
|
$
|
485
|
|
$
|
4,169
|
|
|
Commercial real estate
|
|
8,866
|
|
3,671
|
|
3,740
|
|
7,411
|
|
1,977
|
|
10,335
|
|
|
Real estate construction
|
|
4,932
|
|
2,292
|
|
1,570
|
|
3,862
|
|
468
|
|
5,889
|
|
|
Retail real estate
|
|
5,583
|
|
3,267
|
|
2,010
|
|
5,277
|
|
604
|
|
5,296
|
|
|
Retail other
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
|
Total Illinois/Indiana
|
|
$
|
22,206
|
|
$
|
10,914
|
|
$
|
7,922
|
|
$
|
18,836
|
|
$
|
3,534
|
|
$
|
25,689
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Florida
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial
|
|
$
|
—
|
|
$
|
—
|
|
$
|
—
|
|
$
|
—
|
|
$
|
—
|
|
$
|
—
|
|
|
Commercial real estate
|
|
7,108
|
|
3,946
|
|
1,319
|
|
5,265
|
|
416
|
|
6,662
|
|
|
Real estate construction
|
|
417
|
|
417
|
|
—
|
|
417
|
|
—
|
|
1,294
|
|
|
Retail real estate
|
|
10,346
|
|
9,005
|
|
537
|
|
9,542
|
|
337
|
|
11,079
|
|
|
Retail other
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
|
Total Florida
|
|
$
|
17,871
|
|
$
|
13,368
|
|
$
|
1,856
|
|
$
|
15,224
|
|
$
|
753
|
|
$
|
19,035
|
|
|
Total
|
|
$
|
40,077
|
|
$
|
24,282
|
|
$
|
9,778
|
|
$
|
34,060
|
|
$
|
4,287
|
|
$
|
44,724
|
|
|
| Schedule of changes in the allowance for loan losses |
|
|
|
Years Ended December 31,
|
|
|
|
|
2014
|
|
2013
|
|
2012
|
|
|
|
|
(dollars in thousands)
|
|
|
|
|
|
|
|
|
|
|
|
Balance, beginning of year
|
|
$
|
47,567
|
|
$
|
48,012
|
|
$
|
58,506
|
|
|
Provision for loan losses
|
|
2,000
|
|
7,500
|
|
16,500
|
|
|
Loan balances charged-off
|
|
(7,371
|
)
|
(10,669
|
)
|
(30,063
|
)
|
|
Recoveries applicable to loan balances previously charged-off
|
|
5,257
|
|
2,724
|
|
3,069
|
|
|
|
|
|
|
|
|
|
|
|
Balance, end of year
|
|
$
|
47,453
|
|
$
|
47,567
|
|
$
|
48,012
|
|
|
| Schedule of activity on the allowance for loan losses |
|
|
|
Year Ended December 31, 2014
|
|
|
|
|
Commercial
|
|
Commercial Real Estate
|
|
Real Estate Construction
|
|
Retail Real Estate
|
|
Retail Other
|
|
Total
|
|
|
|
|
(dollars in thousands)
|
|
|
Illinois/Indiana
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Beginning balance
|
|
$
|
8,452
|
|
$
|
16,379
|
|
$
|
2,540
|
|
$
|
6,862
|
|
$
|
216
|
|
$
|
34,449
|
|
|
Provision for loan loss
|
|
1,048
|
|
(880
|
)
|
90
|
|
5,942
|
|
332
|
|
6,532
|
|
|
Charged-off
|
|
(864
|
)
|
(1,173
|
)
|
(657
|
)
|
(2,396
|
)
|
(429
|
)
|
(5,519
|
)
|
|
Recoveries
|
|
233
|
|
2,108
|
|
617
|
|
337
|
|
185
|
|
3,480
|
|
|
Ending Balance
|
|
$
|
8,869
|
|
$
|
16,434
|
|
$
|
2,590
|
|
$
|
10,745
|
|
$
|
304
|
|
$
|
38,942
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Florida
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Beginning balance
|
|
$
|
1,926
|
|
$
|
5,733
|
|
$
|
1,168
|
|
$
|
4,287
|
|
$
|
4
|
|
$
|
13,118
|
|
|
Provision for loan loss
|
|
195
|
|
(1,799
|
)
|
(1,889
|
)
|
(1,021
|
)
|
(18
|
)
|
(4,532
|
)
|
|
Charged-off
|
|
(1,126
|
)
|
—
|
|
(69
|
)
|
(656
|
)
|
(1
|
)
|
(1,852
|
)
|
|
Recoveries
|
|
177
|
|
271
|
|
995
|
|
307
|
|
27
|
|
1,777
|
|
|
Ending Balance
|
|
$
|
1,172
|
|
$
|
4,205
|
|
$
|
205
|
|
$
|
2,917
|
|
$
|
12
|
|
$
|
8,511
|
|
|
|
|
Year Ended December 31, 2013
|
|
|
|
|
Commercial
|
|
Commercial Real Estate
|
|
Real Estate Construction
|
|
Retail Real Estate
|
|
Retail Other
|
|
Total
|
|
|
|
|
(dollars in thousands)
|
|
|
Illinois/Indiana
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Beginning balance
|
|
$
|
6,597
|
|
$
|
15,023
|
|
$
|
2,527
|
|
$
|
8,110
|
|
$
|
322
|
|
$
|
32,579
|
|
|
Provision for loan loss
|
|
2,681
|
|
2,143
|
|
847
|
|
616
|
|
63
|
|
6,350
|
|
|
Charged-off
|
|
(964
|
)
|
(1,361
|
)
|
(1,212
|
)
|
(2,187
|
)
|
(511
|
)
|
(6,235
|
)
|
|
Recoveries
|
|
138
|
|
574
|
|
378
|
|
323
|
|
342
|
|
1,755
|
|
|
Ending Balance
|
|
$
|
8,452
|
|
$
|
16,379
|
|
$
|
2,540
|
|
$
|
6,862
|
|
$
|
216
|
|
$
|
34,449
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Florida
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Beginning balance
|
|
$
|
1,437
|
|
$
|
6,062
|
|
$
|
2,315
|
|
$
|
5,614
|
|
$
|
5
|
|
$
|
15,433
|
|
|
Provision for loan loss
|
|
414
|
|
2,225
|
|
(1,419
|
)
|
(51
|
)
|
(19
|
)
|
1,150
|
|
|
Charged-off
|
|
—
|
|
(2,543
|
)
|
(56
|
)
|
(1,828
|
)
|
(7
|
)
|
(4,434
|
)
|
|
Recoveries
|
|
75
|
|
(11
|
)
|
328
|
|
552
|
|
25
|
|
969
|
|
|
Ending Balance
|
|
$
|
1,926
|
|
$
|
5,733
|
|
$
|
1,168
|
|
$
|
4,287
|
|
$
|
4
|
|
$
|
13,118
|
|
|
|
|
Year Ended December 31, 2012
|
|
|
|
|
Commercial
|
|
Commercial Real Estate
|
|
Real Estate Construction
|
|
Retail Real Estate
|
|
Retail Other
|
|
Total
|
|
|
|
|
(dollars in thousands)
|
|
|
Illinois/Indiana
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Beginning balance
|
|
$
|
9,143
|
|
$
|
18,605
|
|
$
|
4,352
|
|
$
|
6,473
|
|
$
|
464
|
|
$
|
39,037
|
|
|
Provision for loan loss
|
|
1,428
|
|
10,058
|
|
(270
|
)
|
4,397
|
|
278
|
|
15,891
|
|
|
Charged-off
|
|
(4,176
|
)
|
(14,016
|
)
|
(1,883
|
)
|
(3,264
|
)
|
(636
|
)
|
(23,975
|
)
|
|
Recoveries
|
|
202
|
|
376
|
|
328
|
|
504
|
|
216
|
|
1,626
|
|
|
Ending Balance
|
|
$
|
6,597
|
|
$
|
15,023
|
|
$
|
2,527
|
|
$
|
8,110
|
|
$
|
322
|
|
$
|
32,579
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Florida
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Beginning balance
|
|
$
|
1,939
|
|
$
|
8,413
|
|
$
|
2,936
|
|
$
|
6,160
|
|
$
|
21
|
|
$
|
19,469
|
|
|
Provision for loan loss
|
|
(811
|
)
|
(619
|
)
|
(555
|
)
|
2,626
|
|
(32
|
)
|
609
|
|
|
Charged-off
|
|
(246
|
)
|
(1,858
|
)
|
(336
|
)
|
(3,646
|
)
|
(2
|
)
|
(6,088
|
)
|
|
Recoveries
|
|
555
|
|
126
|
|
270
|
|
474
|
|
18
|
|
1,443
|
|
|
Ending Balance
|
|
$
|
1,437
|
|
$
|
6,062
|
|
$
|
2,315
|
|
$
|
5,614
|
|
$
|
5
|
|
$
|
15,433
|
|
|
| Schedule of allowance for loan losses and recorded investments in loans by category and geography |
|
|
|
As of December 31, 2014
|
|
|
|
|
Commercial
|
|
Commercial Real Estate
|
|
Real Estate Construction
|
|
Retail Real Estate
|
|
Retail Other
|
|
Total
|
|
|
|
|
(dollars in thousands)
|
|
|
Illinois/Indiana
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amount allocated to:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loans individually evaluated for impairment
|
|
$
|
595
|
|
$
|
1,975
|
|
$
|
46
|
|
$
|
25
|
|
$
|
—
|
|
$
|
2,641
|
|
|
Loans collectively evaluated for impairment
|
|
8,274
|
|
14,459
|
|
2,544
|
|
10,720
|
|
304
|
|
36,301
|
|
|
Ending Balance
|
|
$
|
8,869
|
|
$
|
16,434
|
|
$
|
2,590
|
|
$
|
10,745
|
|
$
|
304
|
|
$
|
38,942
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loans:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loans individually evaluated for impairment
|
|
$
|
2,117
|
|
$
|
3,994
|
|
$
|
46
|
|
$
|
2,428
|
|
$
|
8
|
|
$
|
8,593
|
|
|
Loans collectively evaluated for impairment
|
|
582,904
|
|
928,914
|
|
89,058
|
|
473,611
|
|
9,682
|
|
2,084,169
|
|
|
Ending Balance
|
|
$
|
585,021
|
|
$
|
932,908
|
|
$
|
89,104
|
|
$
|
476,039
|
|
$
|
9,690
|
|
$
|
2,092,762
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Florida
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amount allocated to:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loans individually evaluated for impairment
|
|
$
|
—
|
|
$
|
370
|
|
$
|
—
|
|
$
|
150
|
|
$
|
7
|
|
$
|
527
|
|
|
Loans collectively evaluated for impairment
|
|
1,172
|
|
3,835
|
|
205
|
|
2,767
|
|
5
|
|
7,984
|
|
|
Ending Balance
|
|
$
|
1,172
|
|
$
|
4,205
|
|
$
|
205
|
|
$
|
2,917
|
|
$
|
12
|
|
$
|
8,511
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loans:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loans individually evaluated for impairment
|
|
$
|
1,642
|
|
$
|
5,688
|
|
$
|
551
|
|
$
|
10,105
|
|
$
|
7
|
|
$
|
17,993
|
|
|
Loans collectively evaluated for impairment
|
|
15,097
|
|
165,555
|
|
17,399
|
|
95,929
|
|
555
|
|
294,535
|
|
|
Ending Balance
|
|
$
|
16,739
|
|
$
|
171,243
|
|
$
|
17,950
|
|
$
|
106,034
|
|
$
|
562
|
|
$
|
312,528
|
|
|
|
|
As of December 31, 2013
|
|
|
|
|
Commercial
|
|
Commercial Real Estate
|
|
Real Estate Construction
|
|
Retail Real Estate
|
|
Retail Other
|
|
Total
|
|
|
|
|
(dollars in thousands)
|
|
|
Illinois/Indiana
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amount allocated to:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loans individually evaluated for impairment
|
|
$
|
485
|
|
$
|
1,977
|
|
$
|
468
|
|
$
|
604
|
|
$
|
—
|
|
$
|
3,534
|
|
|
Loans collectively evaluated for impairment
|
|
7,967
|
|
14,402
|
|
2,072
|
|
6,258
|
|
216
|
|
30,915
|
|
|
Ending Balance
|
|
$
|
8,452
|
|
$
|
16,379
|
|
$
|
2,540
|
|
$
|
6,862
|
|
$
|
216
|
|
$
|
34,449
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loans:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loans individually evaluated for impairment
|
|
$
|
2,286
|
|
$
|
7,411
|
|
$
|
3,862
|
|
$
|
5,277
|
|
$
|
—
|
|
$
|
18,836
|
|
|
Loans collectively evaluated for impairment
|
|
557,790
|
|
924,607
|
|
57,567
|
|
413,020
|
|
8,515
|
|
1,961,499
|
|
|
Ending Balance
|
|
$
|
560,076
|
|
$
|
932,018
|
|
$
|
61,429
|
|
$
|
418,297
|
|
$
|
8,515
|
|
$
|
1,980,335
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Florida
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amount allocated to:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loans individually evaluated for impairment
|
|
$
|
—
|
|
$
|
416
|
|
$
|
—
|
|
$
|
337
|
|
$
|
—
|
|
$
|
753
|
|
|
Loans collectively evaluated for impairment
|
|
1,926
|
|
5,317
|
|
1,168
|
|
3,950
|
|
4
|
|
12,365
|
|
|
Ending Balance
|
|
$
|
1,926
|
|
$
|
5,733
|
|
$
|
1,168
|
|
$
|
4,287
|
|
$
|
4
|
|
$
|
13,118
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loans:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loans individually evaluated for impairment
|
|
$
|
—
|
|
$
|
5,265
|
|
$
|
417
|
|
$
|
9,542
|
|
$
|
—
|
|
$
|
15,224
|
|
|
Loans collectively evaluated for impairment
|
|
20,536
|
|
154,990
|
|
17,009
|
|
92,814
|
|
552
|
|
285,901
|
|
|
Ending Balance
|
|
$
|
20,536
|
|
$
|
160,255
|
|
$
|
17,426
|
|
$
|
102,356
|
|
$
|
552
|
|
$
|
301,125
|
|
|