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 

 

 

 

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 

 

 

 

 

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 

 

 

 

 

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

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

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 

 

$

 

$

8,593 

 

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 

 

$

 

$

527 

 

Loans collectively evaluated for impairment

 

1,172 

 

3,835 

 

205 

 

2,767 

 

 

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 

 

$

 

$

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 

 

 

12,365 

 

Ending Balance

 

$

1,926 

 

$

5,733 

 

$

1,168 

 

$

4,287 

 

$

 

$

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