Loans and reserve for credit losses
12 Months Ended
Dec. 31, 2014
Receivables [Abstract]  
Loans and reserve for credit losses
Loans and reserve for credit losses

 Loans receivable at December 31, 2014 and 2013 consisted of the following (dollars in thousands):
 
 
2014
 
2013
 
Amount
 
Percent
 
Amount
 
Percent
Originated loans (a):
 
 
 
 
 
 
 
Commercial real estate:
 

 
 

 
 

 
 

Owner occupied
$
198,845

 
16.8
%
 
$
204,998

 
20.6
%
Non-owner occupied
383,287

 
32.4
%
 
347,014

 
34.8
%
Total commercial real estate loans
582,132

 
49.2
%
 
552,012

 
55.4
%
Construction
100,437

 
8.5
%
 
52,503

 
5.3
%
Residential real estate
122,478

 
10.4
%
 
101,557

 
10.2
%
Commercial and industrial
342,746

 
29.0
%
 
254,170

 
25.5
%
Consumer
34,897

 
2.9
%
 
35,990

 
3.6
%
Total loans
1,182,690

 
100.0
%
 
996,232

 
100.0
%
 
 
 
 
 
 
 
 
Less:
 

 
 

 
 

 
 

Deferred loan fees, net
(1,703
)
 
 

 
(1,757
)
 
 

Reserve for loan losses
(22,053
)
 
 

 
(20,857
)
 
 

Loans, net
$
1,158,934

 
 

 
$
973,618

 
 

 
 
 
 
 
 
 
 
Acquired loans (b):
 
 
 
 
 
 
 
Commercial real estate:
 

 
 

 
 
 
 
Owner occupied
$
48,413

 
18.0
%
 
 
 
 
Non-owner occupied and other
102,890

 
38.2
%
 
 
 
 
Total commercial real estate loans
151,303

 
56.2
%
 
 
 
 
Construction
22,564

 
8.4
%
 
 
 
 
Residential real estate
71,385

 
26.5
%
 
 
 
 
Commercial and industrial
22,444

 
8.3
%
 
 
 
 
Consumer
1,963

 
0.6
%
 
 
 
 
Total loans
269,659

 
100.0
%
 
 
 
 
 
 
 
 
 
 
 
 
Acquired covered loans (c):
 
 
 
 
 
 
 
Commercial real estate:
 

 
 

 
 
 
 
Owner occupied
$
11,851

 
29.5
%
 
 
 
 
Non-owner occupied and other
11,366

 
28.3
%
 
 
 
 
Total commercial real estate loans
23,217

 
57.8
%
 
 
 
 
Construction
2,427

 
6.0
%
 
 
 
 
Residential real estate
10,824

 
26.9
%
 
 
 
 
Commercial and industrial
3,285

 
8.2
%
 
 
 
 
Consumer
438

 
1.1
%
 
 
 
 
Total loans
40,191

 
100.0
%
 
 
 
 
 
 
 
 
 
 
 
 
Total loans:
 
 
 
 
 
 
 
Commercial real estate:
 

 
 

 
 
 
 
Owner occupied
$
259,109

 
17.4
%
 
 
 
 
Non-owner occupied and other
497,543

 
33.3
%
 
 
 
 
Total commercial real estate loans
756,652

 
50.7
%
 
 
 
 
Construction
125,428

 
8.4
%
 
 
 
 
Residential real estate
204,687

 
13.7
%
 
 
 
 
Commercial and industrial
368,475

 
24.7
%
 
 
 
 
Consumer
37,298

 
2.5
%
 
 
 
 
Total loans
1,492,540

 
100.0
%
 
 
 
 
 
 
 
 
 
 
 
 
Less:
 

 
 

 
 
 
 
Deferred loan fees
(1,703
)
 
 

 
 
 
 
Reserve for loan losses
(22,053
)
 
 
 
 
 
 
Loans, net
$
1,468,784

 
 

 
 
 
 
 
 
 
 
 
 
 
 
(a) Originated loans are loans organically made through the Company's normal and customary origination process
(b) Acquired loans are loans acquired in the acquisition of Home, discussed elsewhere in this report, less acquired covered loans
(c) Acquired covered loans acquired in the acquisition of Home that are covered under FDIC loss share agreements


The following describes the distinction between originated, acquired and covered loan portfolios and certain significant accounting policies relevant to each of these portfolios.

Originated loans

Loans originated for investment are stated at their principal amount outstanding adjusted for partial charge-offs, the reserve for loan losses and net deferred loan fees and costs. Interest income on loans is accrued over the term of the loans. Interest is not accrued on loans where collectability is uncertain. Accrued interest on loans is presented in "Other assets" on the condensed consolidated balance sheet. Loan origination fees and certain direct costs incurred to extend credit are deferred and amortized over the term of the loan as an adjustment to the related loan yield.

Approximately 68.1% of the Bank’s originated loan portfolio at December 31, 2014 consisted of real estate-related loans including construction and development loans, residential mortgage loans, and commercial loans secured by commercial real estate. At December 31, 2014, approximately 72.8% of the Bank's total portfolio (inclusive of acquired and acquired covered loans) consisted of real estate-related loans as described above. The Bank's results of operations and financial condition are affected by general economic trends and in particular, the strength of the local residential and commercial real estate markets in Central, Southern and Northwest Oregon and the greater Boise/Treasure Valley, Idaho area. Real estate values could be affected by, among other things, a worsening of national and local economic conditions, an increase in foreclosures, a decline in home sale volumes, and an increase in interest rates. Furthermore, the Bank may experience an increase in the number of borrowers who become delinquent, file for protection under bankruptcy laws, or default on their loans or other obligations to the Bank in the event of a sustained downturn in business and economic conditions generally or specifically in the principal markets in which the Bank does business. An increase in the number of delinquencies, bankruptcies, or defaults could result in a higher level of non-performing assets, net charge-offs, and loan loss provision. Management is targeting to reduce commercial real estate ("CRE") concentration over the long term, but real estate-related loans will remain a significant portfolio component due to the nature of the economies, businesses, and markets we serve.
 
In the normal course of business, the Bank may participate portions of loans to third parties in order to extend the Bank’s lending capability or to mitigate risk. At December 31, 2014 and 2013, the portion of loans participated to third-parties (which are not included in the accompanying condensed consolidated financial statements) totaled $34.5 million and $11.3 million, respectively.

Acquired and acquired covered loans

Acquired and acquired covered loans are those purchased in the Home acquisition (See Note 2 - "Business Combinations" for further information). These loans were recorded at estimated fair value at the Home Acquisition Date. The fair value estimates for acquired and acquired covered loans is based on expected prepayments, charge offs and the amount and timing of undiscounted expected principal, interest and other cash flows. The net fair value adjustment to the acquired and acquired covered loans was a reduction of $6.0 million, representing a valuation adjustment for interest rate and credit which will be accreted over the life of the loans (approximately 10 years).

Of the loans acquired on the Home Acquisition Date and still held at December 31, 2014, $9.1 million or 2.9% were graded substandard. Of that amount $2.9 million or 32.2% of the substandard loans were covered under a loss share agreement with the FDIC. With the amount of classified loans acquired being nominal, all loans acquired are treated in a manner consistent with originated loans for credit risk management and accounting purposes.

As of December 31, 2014, $40.2 million or 13.0% of the $309.9 million in acquired and acquired covered loans were covered under loss sharing agreements with the FDIC. The agreements were entered into in September 2009 and September 2010 between the FDIC and Home. The loss sharing agreements have limited terms (10 years for net losses on single-family residential real estate loans, as defined by the FDIC, five years for losses on non-residential real estate loans, as defined by the FDIC, and an additional three years with respect to recoveries on non-residential real estate loans). After the expiration of the loss sharing agreements, the Company will not be indemnified for losses and related expenses on covered assets. When the loss sharing agreements expire, the Company's and the Bank's risk-based capital ratios will be reduced. While the agreements are in place, the covered assets receive a 20% risk-weighting. When the agreements expire, the risk-weighting for previously covered assets will most likely increase to 100%, based on current regulatory capital definitions. Nearly all of the assets remaining in the covered asset portfolios are non-single family covered assets. Therefore, most of the covered assets were no longer indemnified after September 2014 or will no longer be indemnified after September 2015. Only $9.1 million of the acquired covered loans were graded substandard by the Company after the consummation of the Home acquisition. With the amount of classified loans covered under these agreements being nominal, amounts that may be due to or due from the FDIC under loss sharing agreements will be accounted for on a cash basis.

A net loss share payable was recorded at the Home Acquisition Date which represents the estimated value of reimbursement the Company expects to pay to the FDIC for recoveries net of incurred losses on covered loans. These expected reimbursements were recorded as part of covered loans in the June 30, 2014 consolidated balance sheets. Upon the determination of an incurred loss or recovery, the loss share receivable/payable is changed by the amount due to or due from the FDIC.

Changes in the loss share payable (receivable) associated with covered loans for the three month period ended December 31, 2014 were as follows (dollars in thousands):
 
Three months ended
 
December 31, 2014
Balance at beginning of period
$
(319
)
Paid to FDIC
319

Increase due to impairment
144

FDIC reimbursement
(677
)
Shared loss expenses
84

Balance at end of period
$
(449
)


Reserve for loan losses
 
The reserve for loan losses represents management’s estimate of known and inherent losses in the loan portfolio as of the condensed consolidated balance sheet date and is recorded as a reduction to loans. The reserve for loan losses is increased by charges to operating expense through the loan loss provision, and decreased by loans charged-off, net of recoveries. The reserve for loan losses requires complex subjective judgments as a result of the need to make estimates about matters that are uncertain. The reserve for loan losses is maintained at a level currently considered adequate to provide for potential loan losses based on management’s assessment of various factors affecting the loan portfolio.
 
However, the reserve for loan losses is based on estimates and actual losses may vary from the current estimates. These estimates are reviewed periodically, and, as adjustments become necessary, they are reported in earnings in the periods in which they become known. Therefore, management cannot provide assurance that, in any particular period, the Company will not have significant losses in relation to the amount reserved. The level of the reserve for loan losses is also determined after consideration of bank regulatory guidance and recommendations and is subject to review by such regulatory authorities who may require increases or decreases to the reserve based on their evaluation of the information available to them at the time of their examinations of the Bank.

For purposes of assessing the appropriate level of the reserve for loan losses, the Company analyzes loans and commitments to loan, and the amount of reserves allocated to loans and commitments to loan in each of the following reserve categories: pooled reserves, specifically identified reserves for impaired loans, and the unallocated reserve. Also, for purposes of analyzing loan portfolio credit quality and determining the appropriate level of reserve for loan losses, the Company identifies loan portfolio segments and classes based on the nature of the underlying loan collateral.
 
The increase in the reserve for loan losses from December 31, 2013 to December 31, 2014 was related to recoveries during the period. The unallocated reserve for loan losses at December 31, 2014 has increased by $4.6 million from the balance at December 31, 2013. The Company has determined the level of unallocated reserve is appropriate based upon the lack of seasoning with respect to its methodology enhancement, which related to estimating reserves against certain loan pools as opposed to reserving on a loan by loan basis for such loans. In addition, the unallocated reflects the lack of seasoning as to credit quality performance of its recently acquired Home and shared national credits portfolios. Management believes that the amount of unallocated reserve for loan losses is appropriate and will continue to evaluate the amount going forward.

Acquired reserve for loan losses

The fair value estimates for acquired and acquired covered loans are based on expected prepayments, charge offs, and the amount and timing of undiscounted expected principal, interest and other cash flows. The net fair value adjustment to the acquired and acquired covered loans was $6.0 million, representing a valuation adjustment for interest rate and credit quality. The credit component of the fair value adjustment not accreted at any point in time represents the estimated reserve for loan losses for acquired loans. If the Company determines that this amount is insufficient a provision to the reserve for loan losses will be made.

Covered reserve for loan losses

The reserve for loan losses on covered loans is estimated similarly to acquired loans as described above except any increase to the reserve from a recovery or a decrease in the reserve from a charge-off is partially offset by an increase in the loss share payable (or receivable) for the portion of the losses recoverable and recoveries payable to the FDIC under the loss sharing agreements. No allowance was estimated at year-end given management's judgment that purchase discounts adequately address the estimated losses in the acquired loans.

Transactions and allocations in the reserve for loan losses and unfunded loan commitments, by portfolio segment, for the years ended December 31, 2014, 2013 and 2012 were as follows (dollars in thousands): 
 
Commercial
real estate
 
Construction
 
Residential
real estate
 
Commercial 
and 
industrial
 
Consumer
 
Unallocated
 
Total
2014
 

 
 

 
 

 
 

 
 

 
 

Reserve for loan losses
 

 
 

 
 

 
 

 
 

 
 

 
 

Balance at beginning of year
$
9,565

 
$
535

 
$
2,381

 
$
6,261

 
$
1,401

 
$
714

 
$
20,857

Loan loss provision (credit)
(4,484
)
 
(348
)
 
(315
)
 
(12
)
 
579

 
4,580

 

Recoveries
1,801

 
1,242

 
929

 
2,158

 
309

 

 
6,439

Loans charged off
(1,268
)
 
(296
)
 
(874
)
 
(1,563
)
 
(1,242
)
 

 
(5,243
)
Balance at end of year
$
5,614

 
$
1,133

 
$
2,121

 
$
6,844

 
$
1,047

 
$
5,294

 
$
22,053

 
 
 
 
 
 
 
 
 
 
 
 
 
 
Reserve for unfunded lending commitments
 

 
 

 
 

 
 

 
 

 
 

 
 

Balance at beginning of year
$
48

 
$
268

 
$
25

 
$
75

 
$
24

 
$

 
$
440

Provision (credit) for unfunded loan commitments

 

 

 

 

 

 

Balance at end of year
$
48

 
$
268

 
$
25

 
$
75

 
$
24

 
$

 
$
440

 
 
 
 
 
 
 
 
 
 
 
 
 
 
Reserve for credit losses
 

 
 

 
 

 
 

 
 

 
 

 
 

Reserve for loan losses
$
5,614

 
$
1,133

 
$
2,121

 
$
6,844

 
$
1,047

 
$
5,294

 
$
22,053

Reserve for unfunded lending commitments
48

 
268

 
25

 
75

 
24

 

 
440

Total reserve for credit losses
$
5,662

 
$
1,401

 
$
2,146

 
$
6,919

 
$
1,071

 
$
5,294

 
$
22,493

 
Commercial
real estate
 
Construction
 
Residential
real estate
 
Commercial 
and 
industrial
 
Consumer
 
Unallocated
 
Total
2013
 

 
 

 
 

 
 

 
 

 
 

Reserve for loan losses
 

 
 

 
 

 
 

 
 

 
 

 
 

Balance at beginning of year
$
11,596

 
$
1,583

 
$
3,551

 
$
7,267

 
$
2,177

 
$
1,087

 
$
27,261

Loan loss provision (credit)
203

 
159

 
(1,013
)
 
1,808

 
216

 
(373
)
 
1,000

Recoveries
1,034

 
708

 
433

 
2,694

 
263

 

 
5,132

Loans charged off
(3,268
)
 
(1,915
)
 
(590
)
 
(5,508
)
 
(1,255
)
 

 
(12,536
)
Balance at end of year
$
9,565

 
$
535

 
$
2,381

 
$
6,261

 
$
1,401

 
$
714

 
$
20,857

 
 
 
 
 
 
 
 
 
 
 
 
 
 
Reserve for unfunded lending commitments
 

 
 

 
 

 
 

 
 

 
 

 
 

Balance at beginning of year
$
48

 
$
268

 
$
25

 
$
75

 
$
24

 
$

 
$
440

Provision (credit) for unfunded loan commitments

 

 

 

 

 

 

Balance at end of year
$
48

 
$
268

 
$
25

 
$
75

 
$
24

 
$

 
$
440

 
 
 
 
 
 
 
 
 
 
 
 
 
 
Reserve for credit losses
 

 
 

 
 

 
 

 
 

 
 

 
 

Reserve for loan losses
$
9,565

 
$
535

 
$
2,381

 
$
6,261

 
$
1,401

 
$
714

 
$
20,857

Reserve for unfunded lending commitments
48

 
268

 
25

 
75

 
24

 

 
440

Total reserve for credit losses
$
9,613

 
$
803

 
$
2,406

 
$
6,336

 
$
1,425

 
$
714

 
$
21,297

 
 
Commercial
real estate
 
Construction
 
Residential
real estate
 
Commercial 
and 
industrial
 
Consumer
 
Unallocated
 
Total
2012
 

 
 

 
 

 
 

 
 

 
 

Reserve for loan losses
 

 
 

 
 

 
 

 
 

 
 

 
 

Balance at beginning of year
$
21,648

 
$
5,398

 
$
3,259

 
$
11,291

 
$
2,292

 
$
17

 
$
43,905

Loan loss provision (credit)
2,829

 
(4,135
)
 
2,650

 
(2,094
)
 
780

 
1,070

 
1,100

Recoveries
198

 
584

 
262

 
3,094

 
311

 

 
4,449

Loans charged off
(13,079
)
 
(264
)
 
(2,620
)
 
(5,024
)
 
(1,206
)
 

 
(22,193
)
Balance at end of year
$
11,596

 
$
1,583

 
$
3,551

 
$
7,267

 
$
2,177

 
$
1,087

 
$
27,261

 
 
 
 
 
 
 
 
 
 
 
 
 
 
Reserve for unfunded lending commitments
 

 
 

 
 

 
 

 
 

 
 

 
 

Balance at beginning of year
$
28

 
$
29

 
$
184

 
$
487

 
$
822

 
$

 
$
1,550

Provision (credit) for unfunded loan commitments
20

 
239

 
(159
)
 
(412
)
 
(798
)
 

 
(1,110
)
Balance at end of year
$
48

 
$
268

 
$
25

 
$
75

 
$
24

 
$

 
$
440

 
 
 
 
 
 
 
 
 
 
 
 
 
 
Reserve for credit losses
 

 
 

 
 

 
 

 
 

 
 

 
 

Reserve for loan losses
$
11,596

 
$
1,583

 
$
3,551

 
$
7,267

 
$
2,177

 
$
1,087

 
$
27,261

Reserve for unfunded lending commitments
48

 
268

 
25

 
75

 
24

 

 
440

Total reserve for credit losses
$
11,644

 
$
1,851

 
$
3,576

 
$
7,342

 
$
2,201

 
$
1,087

 
$
27,701



An individual loan is impaired when, based on current information and events, management believes that it is probable that the Bank will be unable to collect all amounts due according to the contractual terms of the loan agreement. The following table presents the reserve for loan losses and the recorded investment in loans by portfolio segment and impairment evaluation method at December 31, 2014 and 2013 (dollars in thousands):
 
Reserve for loan losses

Recorded investment in loans
 
Individually
evaluated for
impairment

Collectively
evaluated for
impairment

Total

Individually
evaluated for
impairment

Collectively
evaluated for
impairment

Total
2014
 
 
 

 
 

 
 

 
 

 
 

Commercial real estate
$
60

 
$
5,554

 
$
5,614

 
$
28,947

 
$
727,705

 
$
756,652

Construction

 
1,133

 
1,133

 
963

 
124,465

 
125,428

Residential real estate

 
2,121

 
2,121

 
317

 
204,370

 
204,687

Commercial and industrial
25

 
6,819

 
6,844

 
3,495

 
364,980

 
368,475

Consumer

 
1,047

 
1,047

 

 
37,298

 
37,298

 
$
85

 
$
16,674

 
16,759

 
$
33,722

 
$
1,458,818

 
$
1,492,540

Unallocated
 

 
 

 
5,294

 
 

 
 

 
 

 
 

 
 

 
$
22,053

 
 

 
 

 
 

 
 
 
 
 
 
 
 
 
 
 
 
2013
 

 
 

 
 

 
 

 
 

 
 

Commercial real estate
$
665

 
$
8,900

 
$
9,565

 
$
32,227

 
$
519,785

 
$
552,012

Construction

 
535

 
535

 
1,987

 
50,516

 
52,503

Residential real estate
62

 
2,319

 
2,381

 
430

 
101,127

 
101,557

Commercial and industrial
56

 
6,205

 
6,261

 
5,823

 
248,347

 
254,170

Consumer

 
1,401

 
1,401

 

 
35,990

 
35,990

 
$
783

 
$
19,360

 
20,143

 
$
40,467

 
$
955,765

 
$
996,232

Unallocated
 

 
 

 
714

 
 

 
 

 
 

 
 

 
 

 
$
20,857

 
 

 
 

 
 



The Company uses credit risk ratings, which reflect the Bank’s assessment of a loan’s risk or loss potential, for purposes of assessing the appropriate level of reserve for loan losses. The Bank’s credit risk rating definitions along with applicable borrower characteristics for each credit risk rating are as follows:
 
Acceptable
 
The borrower is a reasonable credit risk and demonstrates the ability to repay the loan from normal business operations. Loans are generally made to companies operating in an economy and/or industry that is generally sound. The borrower tends to operate in regional or local markets and has achieved sufficient revenues for the business to be financially viable. The borrowers financial performance has been consistent in normal economic times and has been average or better than average for its industry.
 
A loan can also be considered Acceptable even though the borrower may have some vulnerability to downturns in the economy due to marginally satisfactory working capital and debt service cushion. Availability of alternate financing sources may be limited or nonexistent. In some cases, the borrower’s management, may have limited depth or continuity but is still considered capable. An adequate primary source of repayment is identified while secondary sources may be illiquid, more speculative, less readily identified, or reliant upon collateral liquidation. Loan agreements will be well-defined, including several financial performance covenants and detailed operating covenants. This category also includes commercial loans to individuals with average or better than average capacity to repay.

Pass-Watch
 
Loans are graded Pass-Watch when temporary situations increase the level of the Bank’s risk associated with the loan, and remain graded Pass-Watch until the situation has been corrected. These situations may involve one or more weaknesses in cash flow, collateral value or indebtedness that could, if not corrected within a reasonable period of time, jeopardize the full repayment of the debt. In general, loans in this category remain adequately protected by the borrower’s net worth and paying capacity, or pledged collateral.
 
Special Mention
 
A Special Mention credit has potential weaknesses that may, if not checked or corrected, weaken the loan or leave the Bank inadequately protected at some future date. Loans in this category are deemed by management of the Bank to be currently protected but reflect potential problems that warrant more than the usual management attention but do not justify a Substandard classification.
 
Substandard
 
Substandard loans are those inadequately protected by the net worth and paying capacity of the obligor and/or by the value of the pledged collateral, if any. Substandard loans have a high probability of payment default or they have other well-defined weaknesses. They require more intensive supervision and borrowers are generally characterized by current or expected unprofitable operations, inadequate debt service coverage, inadequate liquidity, or marginal capitalization. Repayment may depend on collateral or other credit risk mitigants.
 
CRE and construction loans are classified Substandard when well-defined weaknesses are present which jeopardize the orderly liquidation of the loan. Well-defined weaknesses include a project’s lack of marketability, inadequate cash flow or collateral support, failure to complete construction on time, and/or the project’s failure to fulfill economic expectations. These loans are characterized by the distinct possibility that the Bank will sustain some loss if the deficiencies are not corrected.
 
In addition, Substandard loans also include impaired loans. Impaired loans bear the characteristics of Substandard loans as described above, and the Company has determined it does not expect timely payment of all contractually due interest and principal. Impaired loans may be adequately secured by collateral.
 
During the year ended December 31, 2014 the Bank reduced loans classified as special mention and substandard in the originated portfolio by $18.2 million, while total loans classified as special mention and substandard increased $13.1 million as a result of the loans acquired in the Home merger. Remediation on the originated portfolio was accomplished through credit upgrades mainly owing to improved obligor cash flows as well as payoffs/paydowns, and/or sales. Work began on the acquired loan and acquired covered loan portfolios at the Home Acquisition Date.
  
The following table presents, by portfolio class, the recorded investment in loans by internally assigned grades at December 31, 2014 and 2013 (dollars in thousands):
 
 
Loan grades
 
 
 
Acceptable
 
Pass-Watch
 
Special
Mention
 
Substandard
 
Total
2014
 

 
 

 
 

 
 

 
 

Originated loans (a):
 
 
 
 
 
 
 
 
 
Commercial real estate:
 

 
 

 
 

 
 

 
 

Owner occupied
$
167,509

 
$
8,749

 
$
4,035

 
$
18,552

 
$
198,845

Non-owner occupied
350,420

 
10,383

 
16,145

 
6,339

 
383,287

Total commercial real estate loans
517,929

 
19,132

 
20,180

 
24,891

 
582,132

Construction
95,440

 
3,086

 
1,850

 
61

 
100,437

Residential real estate
119,280

 
1,380

 
552

 
1,266

 
122,478

Commercial and industrial
306,030

 
18,721

 
14,676

 
3,319

 
342,746

Consumer
34,852

 

 

 
45

 
34,897

 
$
1,073,531

 
$
42,319

 
$
37,258

 
$
29,582

 
$
1,182,690

 
 
 
 
 
 
 
 
 
 
Acquired loans (b):
 
 
 
 
 
 
 
 
 
Commercial real estate:
 

 
 

 
 

 
 

 
 

Owner occupied
$
42,673

 
$
1,125

 
$
4,352

 
$
263

 
$
48,413

Non-owner occupied
75,340

 
11,019

 
12,265

 
4,266

 
102,890

Total commercial real estate loans
118,013

 
12,144

 
16,617

 
4,529

 
151,303

Construction
22,448

 

 

 
116

 
22,564

Residential real estate
70,002

 

 

 
1,383

 
71,385

Commercial and industrial
22,236

 
151

 

 
57

 
22,444

Consumer
1,907

 

 

 
56

 
1,963

 
$
234,606

 
$
12,295

 
$
16,617

 
$
6,141

 
$
269,659

 
 
 
 
 
 
 
 
 
 
Acquired covered loans (c):
 
 
 
 
 
 
 
 
 
Commercial real estate:
 

 
 

 
 

 
 

 
 

Owner occupied
$
10,363

 
$

 
$
1,048

 
$
440

 
$
11,851

Non-owner occupied
5,668

 
361

 
4,641

 
696

 
11,366

Total commercial real estate loans
16,031

 
361

 
5,689

 
1,136

 
23,217

Construction
48

 
2,332

 

 
47

 
2,427

Residential real estate
9,601

 

 

 
1,223

 
10,824

Commercial and industrial
2,779

 

 

 
506

 
3,285

Consumer
438

 

 

 

 
438

 
$
28,897

 
$
2,693

 
$
5,689

 
$
2,912

 
$
40,191

 
 
 
 
 
 
 
 
 
 
Total loans:
 
 
 
 
 
 
 
 
 
Commercial real estate:
 

 
 

 
 

 
 

 
 

Owner occupied
$
220,545

 
$
9,874

 
$
9,435

 
$
19,255

 
$
259,109

Non-owner occupied
431,428

 
21,763

 
33,051

 
11,301

 
497,543

Total commercial real estate loans
651,973

 
31,637

 
42,486

 
30,556

 
756,652

Construction
117,936

 
5,418

 
1,850

 
224

 
125,428

Residential real estate
198,883

 
1,380

 
552

 
3,872

 
204,687

Commercial and industrial
331,045

 
18,872

 
14,676

 
3,882

 
368,475

Consumer
37,197

 

 

 
101

 
37,298

 
$
1,337,034

 
$
57,307

 
$
59,564

 
$
38,635

 
$
1,492,540

 
 
 
 
 
 
 
 
 
 
(a) Originated loans are loans organically made through the Company's normal and customary origination process
(b) Acquired loans are loans acquired in the acquisition of Home, discussed elsewhere in this report, less acquired covered loans
(c) Acquired covered loans acquired in the acquisition of Home that are covered under FDIC loss share agreements
 
 
 
 
 
 
 
 
 
 
2013
 

 
 

 
 

 
 

 
 

Commercial real estate:
 

 
 

 
 

 
 

 
 

Owner occupied
$
147,865

 
$
19,798

 
$
14,730

 
$
22,605

 
$
204,998

Non-owner occupied
278,854

 
33,827

 
24,188

 
10,145

 
347,014

Total commercial real estate loans
426,719

 
53,625

 
38,918

 
32,750

 
552,012

Construction
46,274

 
2,772

 
2,131

 
1,326

 
52,503

Residential real estate
98,633

 
1,570

 
147

 
1,207

 
101,557

Commercial and industrial
242,053

 
3,518

 
2,694

 
5,905

 
254,170

Consumer
35,984

 

 

 
6

 
35,990

 
$
849,663

 
$
61,485

 
$
43,890

 
$
41,194

 
$
996,232




The following table presents, by portfolio class, an age analysis of past due loans, including loans placed on non-accrual at December 31, 2014 and 2013 (dollars in thousands):
 
30-89 days
past due
 
90 days
or more
past due
 
Total
past due
 
Current
 
Total
loans
2014
 

 
 

 
 

 
 

 
 

Originated loans (a):
 
 
 
 
 
 
 
 
 
Commercial real estate:
 

 
 

 
 

 
 

 
 

Owner occupied
$
732

 
$
3,716

 
$
4,448

 
$
194,397

 
$
198,845

Non-owner occupied
1,718

 
971

 
2,689

 
380,598

 
383,287

Total commercial real estate loans
2,450

 
4,687

 
7,137

 
574,995

 
582,132

Construction

 
100

 
100

 
100,337

 
100,437

Residential real estate
662

 
110

 
772

 
121,706

 
122,478

Commercial and industrial
288

 
334

 
622

 
342,124

 
342,746

Consumer
139

 
45

 
184

 
34,713

 
34,897

 
$
3,539

 
$
5,276

 
$
8,815

 
$
1,173,875

 
$
1,182,690

 
 
 
 
 
 
 
 
 
 
Acquired loans (b):
 
 
 
 
 
 
 
 
 
Commercial real estate:
 

 
 

 
 

 
 

 
 

Owner occupied
$
24

 
$

 
$
24

 
$
48,389

 
$
48,413

Non-owner occupied

 
120

 
120

 
102,770

 
102,890

Total commercial real estate loans
24

 
120

 
144

 
151,159

 
151,303

Construction

 

 

 
22,564

 
22,564

Residential real estate
1,361

 
288

 
1,649

 
69,736

 
71,385

Commercial and industrial

 

 

 
22,444

 
22,444

Consumer
55

 

 
55

 
1,908

 
1,963

 
$
1,440

 
$
408

 
$
1,848

 
$
267,811

 
$
269,659

 
 
 
 
 
 
 
 
 
 
Acquired covered loans (c):
 
 
 
 
 
 
 
 
 
Commercial real estate:
 

 
 

 
 

 
 

 
 

Owner occupied
$

 
$

 
$

 
$
11,851

 
$
11,851

Non-owner occupied

 
27

 
27

 
11,339

 
11,366

Total commercial real estate loans

 
27

 
27

 
23,190

 
23,217

Construction

 

 

 
2,427

 
2,427

Residential real estate
375

 

 
375

 
10,449

 
10,824

Commercial and industrial

 

 

 
3,285

 
3,285

Consumer
11

 

 
11

 
427

 
438

 
$
386

 
$
27

 
$
413

 
$
39,778

 
$
40,191

 
 
 
 
 
 
 
 
 
 
Total loans:
 
 
 
 
 
 
 
 
 
Commercial real estate:
 

 
 

 
 

 
 

 
 

Owner occupied
$
756

 
$
3,716

 
$
4,472

 
$
254,637

 
$
259,109

Non-owner occupied
1,718

 
1,118

 
2,836

 
494,707

 
497,543

Total commercial real estate loans
2,474

 
4,834

 
7,308

 
749,344

 
756,652

Construction

 
100

 
100

 
125,328

 
125,428

Residential real estate
2,398

 
398

 
2,796

 
201,891

 
204,687

Commercial and industrial
288

 
334

 
622

 
367,853

 
368,475

Consumer
205

 
45

 
250

 
37,048

 
37,298

 
$
5,365

 
$
5,711

 
$
11,076

 
$
1,481,464

 
$
1,492,540

 
 
 
 
 
 
 
 
 
 
(a) Originated loans are loans organically made through the Company's normal and customary origination process
(b) Acquired loans are loans acquired in the acquisition of Home, discussed elsewhere in this report, less acquired covered loans
(c) Acquired covered loans acquired in the acquisition of Home that are covered under FDIC loss share agreements
 
 
 
 
 
 
 
 
 
 
2013
 

 
 

 
 

 
 

 
 

Commercial real estate:
 

 
 

 
 

 
 

 
 

Owner occupied
$
959

 
$
2,905

 
$
3,864

 
$
201,134

 
$
204,998

Non-owner occupied

 

 

 
347,014

 
347,014

Total commercial real estate loans
959

 
2,905

 
3,864

 
548,148

 
552,012

Construction
215

 
119

 
334

 
52,169

 
52,503

Residential real estate
436

 
163

 
599

 
100,958

 
101,557

Commercial and industrial
597

 
2,077

 
2,674

 
251,496

 
254,170

Consumer
53

 
6

 
59

 
35,931

 
35,990

 
$
2,260

 
$
5,270

 
$
7,530

 
$
988,702

 
$
996,232


 
Loans contractually past due 90 days or more on which the Company continued to accrue interest were $0.1 million and $1.1 million at December 31, 2014 and 2013, respectively.
 
The following table presents information related to impaired loans, by portfolio class, at December 31, 2014 and 2013 (dollars in thousands):
 
Impaired loans
 
 
 
With a
related
allowance
 
Without a
related
allowance
 
Total
recorded
balance
 
Unpaid
principal
balance
 
Related
allowance
2014
 

 
 

 
 

 
 

 
 

Commercial real estate:
 

 
 

 
 

 
 

 
 

Owner occupied
$
436

 
$
5,624

 
$
6,060

 
$
8,699

 
$
41

Non-owner occupied
1,087

 
21,800

 
22,887

 
22,943

 
19

Total commercial real estate loans
1,523

 
27,424

 
28,947

 
31,642

 
60

Construction

 
963

 
963

 
963

 

Residential real estate

 
317

 
317

 
353

 

Commercial and industrial
2,702

 
793

 
3,495

 
3,962

 
25

Consumer

 

 

 

 

 
$
4,225

 
$
29,497

 
$
33,722

 
$
36,920

 
$
85

 
 
 
 
 
 
 
 
 
 
2013
 

 
 

 
 

 
 

 
 

Commercial real estate:
 

 
 

 
 

 
 

 
 

Owner occupied
$
2,772

 
$
6,582

 
$
9,354

 
$
12,707

 
$
652

Non-owner occupied
1,116

 
21,757

 
22,873

 
22,904

 
13

Total commercial real estate loans
3,888

 
28,339

 
32,227

 
35,611

 
665

Construction
751

 
1,236

 
1,987

 
2,029

 

Residential real estate
174

 
256

 
430

 
515

 
62

Commercial and industrial
4,074

 
1,749

 
5,823

 
6,701

 
56

Consumer

 

 

 

 

 
$
8,887

 
$
31,580

 
$
40,467

 
$
44,856

 
$
783


 
At December 31, 2014 and 2013, the total recorded balance of impaired loans in the above table included $22.8 million and $33.2 million, respectively, of Troubled Debt Restructuring (“TDR”) loans which were not on non-accrual status.
 
The following table presents, by portfolio class, the average recorded investment in impaired loans for the years ended December 31, 2014, 2013 and 2012 (dollars in thousands):
 
 
2014
 
2013
 
2012
Commercial real estate:
 

 
 

 
 
Owner occupied
$
6,115

 
$
12,922

 
$
15,521

Non-owner occupied
22,699

 
25,655

 
33,267

Total commercial real estate loans
28,814

 
38,577

 
48,788

Construction
1,157

 
2,283

 
7,272

Residential real estate
381

 
1,596

 
5,685

Commercial and industrial
4,015

 
7,039

 
10,500

Consumer

 
485

 
1,465

 
$
34,367

 
$
49,980

 
$
73,710


 
Interest income recognized for cash payments received on impaired loans for the years ended December 31, 2014, 2013 and 2012 was insignificant.

Information with respect to the Company’s non-accrual loans, by portfolio class, at December 31, 2014 and 2013 is as follows (dollars in thousands):
  
 
2014
 
2013
Commercial real estate:
 

 
 

Owner occupied
$
5,564

 
$
4,443

Non-owner occupied
1,940

 
280

Total commercial real estate loans
7,504

 
4,723

Construction
216

 
236

Residential real estate
3,165

 
399

Commercial and industrial
744

 
1,868

Consumer
56

 

Total non-accrual loans
$
11,685

 
$
7,226

 
 
 
 
Accruing loans which are contractually past due 90 days or more:
 

 
 

Commercial real estate:
 

 
 

Non-owner occupied
$

 
$

Total commercial real estate loans

 

Residential real estate

 

Commercial and industrial
9

 
1,077

Consumer
45

 
6

Total accruing loans which are contractually past due 90 days or more
$
54

 
$
1,083


 
TDRs
 
The Company allocated $0.1 million and $0.8 million of specific reserves to customers whose loan terms have been modified in TDRs as of December 31, 2014 and 2013, respectively. TDRs involve the restructuring of terms to allow customers to mitigate the risk of foreclosure by meeting a lower loan payment requirement based upon their current cash flow. As indicated above, TDRs may also include loans to borrowers experiencing financial distress that renewed at existing contractual rates, but below market rates for comparable credit quality. The Company has been actively utilizing these programs and working with its customers to improve obligor cash flow and related prospect for repayment. Concessions may include, but are not limited to, interest rate reductions, principal forgiveness, deferral of interest payments, extension of the maturity date, and other actions intended to minimize potential losses to the Company. For each commercial loan restructuring, a comprehensive credit underwriting analysis of the borrower’s financial condition and prospects of repayment under the revised terms is performed to assess whether the new structure can be successful and whether cash flows will be sufficient to support the restructured debt. Generally, if the loan is on accrual at the time of restructuring, it will remain on accrual after the restructuring. After six consecutive payments under the restructured terms, a nonaccrual restructured loan is reviewed for possible upgrade to accruing status.
 
Typically, once a loan is identified as a TDR it will retain that designation until it is paid off, because restructured loans generally are not at market rates following restructuring. Under certain circumstances a TDR may be removed from TDR status if it is determined to no longer be impaired and the loan is at a competitive interest rate. Under such circumstances, allowance allocations for loans removed from TDR status would be based on the historical allocation for the applicable loan grade and loan class. Consistent with accounting principles, acquired loans previously identified by Home as TDRs were marked to fair value at the acquisition date and accordingly are not included as TDRs on the Company’s books.
 
The following table presents, by portfolio segment, information with respect to the Company’s loans that were modified and recorded as TDRs during the years ended December 31, 2014, 2013 and 2012 (dollars in thousands):
 
2014
 
2013
 
2012
 
Number of
loans
 
TDR outstanding
recorded investment
 
Number of
loans
 
TDR outstanding
recorded investment
 
Number of
loans
 
TDR outstanding
recorded investment
Commercial real estate

 
$

 
5

 
$
27,677

 
5

 
$
1,761

Construction

 

 
1

 
1,243

 
6

 
4,832

Residential real estate

 

 

 

 
12

 
678

Commercial and industrial

 

 
4

 
1,237

 
32

 
3,980

Consumer

 

 

 

 
55

 
653

 

 
$

 
10

 
$
30,157

 
110

 
$
11,904


There were no loans modified and recorded as TDRs during the year ended December 31, 2014. There was no change in the pre- and post-TDR outstanding recorded investment for loans restructured during the years ended December 31, 2014, 2013 and 2012. The increase in the outstanding recorded investment of loans modified and recorded as TDRs during the year ended December 31, 2013 compared to the same period in 2012 was primarily the result of remediation to bolster cash flow of stressed loans, and includes the restructuring of a large CRE credit in the Bank’s loan portfolio during the first quarter of 2013.

At December 31, 2014 and 2013, the Company had no remaining commitments to lend on loans accounted for as TDRs.
 
The following table presents, by portfolio segment, the post modification recorded investment for TDRs restructured during the year ended December 31, 2013 and 2012 and by the primary type of concession granted (dollars in thousands). There were no TDRs restructured during the year ended December 31, 2014.
 
2013
 
Rate
reduction
 
Term
extension
 
Rate reduction
and term
extension
 
Total
Commercial real estate
 
$
3,809

 
$
2,368

 
$
21,500

 
$
27,677

Construction
 

 
1,243

 

 
1,243

Commercial and industrial
 
174

 
1,063

 

 
1,237

 
 
$
3,983

 
$
4,674

 
$
21,500

 
$
30,157

2012
 
Rate
reduction
 
Term
extension
 
Rate reduction
and term
extension
 
Total
Commercial real estate
 
$
1,299

 
$
462

 
$

 
$
1,761

Construction
 

 
4,797

 
35

 
4,832

Residential real estate
 

 
579

 
99

 
678

Commercial and industrial
 
2,526

 
965

 
489

 
3,980

Consumer
 

 
623

 
30

 
653

 
 
$
3,825

 
$
7,426

 
$
653

 
$
11,904


The following table presents, by portfolio segment, the TDRs which had payment defaults during the years ended December 31, 2013 and 2012 that had been previously restructured within the last twelve months prior to December 31, 2013 and 2012 (dollars in thousands). There were no TDRs which had payment defaults during the year ended December 31, 2014 that had been previously restructured within the last twelve months prior to December 31, 2014.
 
 
2013
 
2012
 
 
Number
of loans
 
TDRs restructured in the period with a payment default
 
Number
of loans
 
TDRs restructured in the period with a payment default
Commercial real estate
 
2

 
$
3,500

 

 
$

Commercial and industrial
 

 

 
1

 
193

Consumer loans
 

 

 
2

 
12

 
 
2

 
$
3,500

 
3

 
$
205