x | Quarterly Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934 for the quarterly period ended MARCH 31, 2014 or |
o | Transition Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934 for the transition period from ______ to ______. |
RHODE ISLAND | 05-0404671 | |
(State or other jurisdiction of incorporation or organization) | (I.R.S. Employer Identification No.) |
23 BROAD STREET | ||
WESTERLY, RHODE ISLAND | 02891 | |
(Address of principal executive offices) | (Zip Code) |
(401) 348-1200 |
(Registrant’s telephone number, including area code) |
Large accelerated filer o | Accelerated filer x | |
Non-accelerated filer o | Smaller reporting company o | |
(Do not check if a smaller reporting company) |
FORM 10-Q | ||
WASHINGTON TRUST BANCORP, INC. AND SUBSIDIARIES | ||
For the Quarter Ended March 31, 2014 | ||
TABLE OF CONTENTS | ||
Page Number | ||
WASHINGTON TRUST BANCORP, INC. AND SUBSIDIARIES | (Dollars in thousands, |
CONSOLIDATED BALANCE SHEETS (unaudited) | except par value) |
March 31, 2014 | December 31, 2013 | |||||||
Assets: | ||||||||
Cash and due from banks | $104,738 | $81,939 | ||||||
Short-term investments | 3,419 | 3,378 | ||||||
Mortgage loans held for sale, at fair value | 10,409 | 11,636 | ||||||
Securities: | ||||||||
Available for sale, at fair value | 361,000 | 392,903 | ||||||
Held to maturity, at amortized cost (fair value $29,180 in 2014 and $29,865 in 2013) | 28,889 | 29,905 | ||||||
Total securities | 389,889 | 422,808 | ||||||
Federal Home Loan Bank stock, at cost | 37,730 | 37,730 | ||||||
Loans: | ||||||||
Commercial | 1,337,283 | 1,363,335 | ||||||
Residential real estate | 810,393 | 772,674 | ||||||
Consumer | 330,927 | 326,875 | ||||||
Total loans | 2,478,603 | 2,462,884 | ||||||
Less allowance for loan losses | 27,043 | 27,886 | ||||||
Net loans | 2,451,560 | 2,434,998 | ||||||
Premises and equipment, net | 25,909 | 25,402 | ||||||
Investment in bank-owned life insurance | 57,118 | 56,673 | ||||||
Goodwill | 58,114 | 58,114 | ||||||
Identifiable intangible assets, net | 5,329 | 5,493 | ||||||
Other assets | 49,931 | 50,696 | ||||||
Total assets | $3,194,146 | $3,188,867 | ||||||
Liabilities: | ||||||||
Deposits: | ||||||||
Demand deposits | $445,570 | $440,785 | ||||||
NOW accounts | 311,461 | 309,771 | ||||||
Money market accounts | 704,434 | 666,646 | ||||||
Savings accounts | 293,322 | 297,357 | ||||||
Time deposits | 836,867 | 790,762 | ||||||
Total deposits | 2,591,654 | 2,505,321 | ||||||
Federal Home Loan Bank advances | 203,429 | 288,082 | ||||||
Junior subordinated debentures | 22,681 | 22,681 | ||||||
Other liabilities | 40,524 | 43,137 | ||||||
Total liabilities | 2,858,288 | 2,859,221 | ||||||
Commitments and contingencies | ||||||||
Shareholders’ Equity: | ||||||||
Common stock of $.0625 par value; authorized 30,000,000 shares; issued and outstanding 16,634,985 shares in 2014 and 16,613,561 shares in 2013 | 1,040 | 1,038 | ||||||
Paid-in capital | 98,596 | 97,566 | ||||||
Retained earnings | 236,999 | 232,595 | ||||||
Accumulated other comprehensive loss | (777 | ) | (1,553 | ) | ||||
Total shareholders’ equity | 335,858 | 329,646 | ||||||
Total liabilities and shareholders’ equity | $3,194,146 | $3,188,867 |
WASHINGTON TRUST BANCORP, INC. AND SUBSIDIARIES | (Dollars and shares in thousands, |
CONSOLIDATED STATEMENTS OF INCOME (unaudited) | except per share amounts) |
Three months ended March 31, | 2014 | 2013 | ||||||
Interest income: | ||||||||
Interest and fees on loans | $25,589 | $25,223 | ||||||
Interest on securities: | Taxable | 2,942 | 2,845 | |||||
Nontaxable | 582 | 659 | ||||||
Dividends on Federal Home Loan Bank stock | 142 | 38 | ||||||
Other interest income | 35 | 28 | ||||||
Total interest and dividend income | 29,290 | 28,793 | ||||||
Interest expense: | ||||||||
Deposits | 2,969 | 3,194 | ||||||
Federal Home Loan Bank advances | 2,241 | 2,737 | ||||||
Junior subordinated debentures | 241 | 390 | ||||||
Other interest expense | 3 | 5 | ||||||
Total interest expense | 5,454 | 6,326 | ||||||
Net interest income | 23,836 | 22,467 | ||||||
Provision for loan losses | 300 | 600 | ||||||
Net interest income after provision for loan losses | 23,536 | 21,867 | ||||||
Noninterest income: | ||||||||
Wealth management revenues | 8,065 | 7,474 | ||||||
Merchant processing fees | 1,291 | 1,977 | ||||||
Net gains on loan sales and commissions on loans originated for others | 1,239 | 4,166 | ||||||
Service charges on deposit accounts | 754 | 791 | ||||||
Card interchange fees | 681 | 599 | ||||||
Income from bank-owned life insurance | 445 | 467 | ||||||
Net gains on interest rate swap contracts | 260 | 19 | ||||||
Equity in earnings (losses) of unconsolidated subsidiaries | (43 | ) | 39 | |||||
Gain on sale of business line | 6,265 | — | ||||||
Other income | 413 | 406 | ||||||
Noninterest income, excluding other-than-temporary impairment losses | 19,370 | 15,938 | ||||||
Total other-than-temporary impairment losses on securities | — | (613 | ) | |||||
Portion of loss recognized in other comprehensive income (before tax) | — | (2,159 | ) | |||||
Net impairment losses recognized in earnings | — | (2,772 | ) | |||||
Total noninterest income | 19,370 | 13,166 | ||||||
Noninterest expense: | ||||||||
Salaries and employee benefits | 14,558 | 15,442 | ||||||
Net occupancy | 1,640 | 1,514 | ||||||
Equipment | 1,236 | 1,244 | ||||||
Merchant processing costs | 1,050 | 1,673 | ||||||
Outsourced services | 1,044 | 841 | ||||||
Legal, audit and professional fees | 618 | 608 | ||||||
FDIC deposit insurance costs | 440 | 431 | ||||||
Advertising and promotion | 232 | 355 | ||||||
Amortization of intangibles | 164 | 173 | ||||||
Foreclosed property costs | (22 | ) | 47 | |||||
Debt prepayment penalties | 6,294 | — | ||||||
Other expenses | 2,038 | 1,856 | ||||||
Total noninterest expense | 29,292 | 24,184 | ||||||
Income before income taxes | 13,614 | 10,849 | ||||||
Income tax expense | 4,316 | 3,428 | ||||||
Net income | $9,298 | $7,421 | ||||||
Weighted average common shares outstanding - basic | 16,626 | 16,401 | ||||||
Weighted average common shares outstanding - diluted | 16,800 | 16,449 | ||||||
Per share information: | Basic earnings per common share | $0.56 | $0.45 | |||||
Diluted earnings per common share | $0.55 | $0.45 | ||||||
Cash dividends declared per share | $0.29 | $0.25 |
WASHINGTON TRUST BANCORP, INC. AND SUBSIDIARIES | (Dollars in thousands) |
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (unaudited) |
Three months ended March 31, | 2014 | 2013 | |||||
Net income | $9,298 | $7,421 | |||||
Other comprehensive income, net of tax: | |||||||
Securities available for sale: | |||||||
Changes in fair value of securities available for sale | 612 | (1,053 | ) | ||||
Net losses on securities reclassified into earnings | — | 393 | |||||
Net change in fair value of securities available for sale | 612 | (660 | ) | ||||
Reclassification adjustment for other-than-temporary impairment losses transferred into earnings | — | 1,384 | |||||
Cash flow hedges: | |||||||
Change in fair value of cash flow hedges | (16 | ) | (2 | ) | |||
Net cash flow hedge losses reclassified into earnings | 92 | 122 | |||||
Net change in fair value of cash flow hedges | 76 | 120 | |||||
Defined benefit plan obligation adjustment | 88 | 337 | |||||
Total other comprehensive income, net of tax | 776 | 1,181 | |||||
Total comprehensive income | $10,074 | $8,602 |
WASHINGTON TRUST BANCORP, INC. AND SUBSIDIARIES | (Dollars and shares in thousands) |
CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS’ EQUITY (unaudited) |
Common Shares Outstanding | Common Stock | Paid-in Capital | Retained Earnings | Accumulated Other Comprehensive (Loss) | Total | |||||||||||||||||
Balance at January 1, 2013 | 16,380 | $1,024 | $91,453 | $213,674 | ($10,499 | ) | $295,652 | |||||||||||||||
Net income | 7,421 | 7,421 | ||||||||||||||||||||
Total other comprehensive income, net of tax | 1,181 | 1,181 | ||||||||||||||||||||
Cash dividends declared | (4,175 | ) | (4,175 | ) | ||||||||||||||||||
Share-based compensation | 581 | 581 | ||||||||||||||||||||
Deferred compensation plan | 2 | — | 30 | 30 | ||||||||||||||||||
Exercise of stock options, issuance of other compensation-related equity instruments and related tax benefit | 43 | 3 | 598 | 601 | ||||||||||||||||||
Balance at March 31, 2013 | 16,425 | $1,027 | $92,662 | $216,920 | ($9,318 | ) | $301,291 |
Common Shares Outstanding | Common Stock | Paid-in Capital | Retained Earnings | Accumulated Other Comprehensive (Loss) | Total | |||||||||||||||||
Balance at January 1, 2014 | 16,614 | $1,038 | $97,566 | $232,595 | ($1,553 | ) | $329,646 | |||||||||||||||
Net income | 9,298 | 9,298 | ||||||||||||||||||||
Total other comprehensive income, net of tax | 776 | 776 | ||||||||||||||||||||
Cash dividends declared | (4,894 | ) | (4,894 | ) | ||||||||||||||||||
Share-based compensation | 491 | 491 | ||||||||||||||||||||
Exercise of stock options, issuance of other compensation-related equity instruments and related tax benefit | 21 | 2 | 539 | 541 | ||||||||||||||||||
Balance at March 31, 2014 | 16,635 | $1,040 | $98,596 | $236,999 | ($777 | ) | $335,858 |
WASHINGTON TRUST BANCORP, INC. AND SUBSIDIARIES | (Dollars in thousands) |
CONSOLIDATED STATEMENTS OF CASH FLOWS (unaudited) |
Three months ended March 31, | 2014 | 2013 | ||||||
Cash flows from operating activities: | ||||||||
Net income | $9,298 | $7,421 | ||||||
Adjustments to reconcile net income to net cash provided by operating activities: | ||||||||
Provision for loan losses | 300 | 600 | ||||||
Depreciation of premises and equipment | 783 | 847 | ||||||
Foreclosed and repossessed property valuation adjustments | 12 | 20 | ||||||
Net amortization of premium and discount | 219 | 460 | ||||||
Net amortization of intangibles | 164 | 173 | ||||||
Share-based compensation | 491 | 581 | ||||||
Income from bank-owned life insurance | (445 | ) | (467 | ) | ||||
Net gain on sale of business line | (6,265 | ) | — | |||||
Net gains on loan sales and commissions on loans originated for others | (1,239 | ) | (4,166 | ) | ||||
Net impairment losses recognized in earnings | — | 2,772 | ||||||
Net gains on interest rate swap contracts | (260 | ) | (19 | ) | ||||
Equity in losses (earnings) of unconsolidated subsidiaries | 43 | (39 | ) | |||||
Proceeds from sales of loans | 48,296 | 138,729 | ||||||
Loans originated for sale | (46,159 | ) | (114,244 | ) | ||||
(Increase) decrease in other assets | (93 | ) | 2,050 | |||||
Decrease in other liabilities | (3,723 | ) | (10,945 | ) | ||||
Net cash provided by operating activities | 1,422 | 23,773 | ||||||
Cash flows from investing activities: | ||||||||
Purchases of: | Mortgage-backed securities available for sale | — | (1,036 | ) | ||||
Other investment securities available for sale | — | (203 | ) | |||||
Proceeds from sale of: | Other investment securities available for sale | 547 | — | |||||
Maturities and principal payments of: | Mortgage-backed securities available for sale | 11,313 | 23,934 | |||||
Other investment securities available for sale | 20,844 | 690 | ||||||
Mortgage-backed securities held to maturity | 960 | 3,328 | ||||||
Remittance of Federal Home Loan Bank stock | — | 2,688 | ||||||
Net proceeds from the sale of business line | 6,305 | — | ||||||
Proceeds received and deferred in connection with sale of business line | 900 | — | ||||||
Net increase in loans | (13,584 | ) | (26,102 | ) | ||||
Purchases of loans, including purchased interest | (2,934 | ) | (3,442 | ) | ||||
Proceeds from the sale of property acquired through foreclosure or repossession | 659 | 460 | ||||||
Purchases of premises and equipment | (1,291 | ) | (427 | ) | ||||
Net cash provided by (used in) investing activities | 23,719 | (110 | ) | |||||
Cash flows from financing activities: | ||||||||
Net increase in deposits | 86,333 | 7,010 | ||||||
Net decrease in other borrowings | (11 | ) | (1,003 | ) | ||||
Proceeds from Federal Home Loan Bank advances | 54,000 | 100,000 | ||||||
Repayment of Federal Home Loan Bank advances | (138,653 | ) | (119,954 | ) | ||||
Proceeds from the exercise of stock options and issuance of other compensation-related equity instruments | 496 | 555 | ||||||
Tax benefit from stock option exercises and issuance of other compensation-related equity instruments | 45 | 76 | ||||||
Cash dividends paid | (4,511 | ) | (3,963 | ) | ||||
Net cash used in financing activities | (2,301 | ) | (17,279 | ) | ||||
Net increase in cash and cash equivalents | 22,840 | 6,384 | ||||||
Cash and cash equivalents at beginning of period | 85,317 | 92,650 | ||||||
Cash and cash equivalents at end of period | $108,157 | $99,034 | ||||||
WASHINGTON TRUST BANCORP, INC. AND SUBSIDIARIES | (Dollars in thousands) |
CONSOLIDATED STATEMENTS OF CASH FLOWS (unaudited) |
Three months ended March 31, | 2014 | 2013 | ||||||
Noncash Investing and Financing Activities: | ||||||||
Loans charged off | $1,223 | $374 | ||||||
Loans transferred to property acquired through foreclosure or repossession | 421 | 1,050 | ||||||
Supplemental Disclosures: | ||||||||
Interest payments | $5,175 | $6,260 | ||||||
Income tax payments | 265 | 103 |
(1) | General Information |
(2) | Recently Issued Accounting Pronouncements |
(3) | Cash and Due from Banks |
(4) | Securities |
(Dollars in thousands) | |||||||||||||||
March 31, 2014 | Amortized Cost | Unrealized Gains | Unrealized Losses | Fair Value | |||||||||||
Securities Available for Sale: | |||||||||||||||
Obligations of U.S. government-sponsored enterprises | $39,487 | $391 | $— | $39,878 | |||||||||||
Mortgage-backed securities issued by U.S. government agencies and U.S. government-sponsored enterprises | 218,882 | 8,753 | (89 | ) | 227,546 | ||||||||||
Obligations of states and political subdivisions | 59,826 | 2,110 | — | 61,936 | |||||||||||
Individual name issuer trust preferred debt securities | 30,724 | — | (5,344 | ) | 25,380 | ||||||||||
Corporate bonds | 6,124 | 144 | (8 | ) | 6,260 | ||||||||||
Total securities available for sale | $355,043 | $11,398 | ($5,441 | ) | $361,000 | ||||||||||
Held to Maturity: | |||||||||||||||
Mortgage-backed securities issued by U.S. government agencies and U.S. government-sponsored enterprises | $28,889 | $291 | $— | $29,180 | |||||||||||
Total securities held to maturity | $28,889 | $291 | $— | $29,180 | |||||||||||
Total securities | $383,932 | $11,689 | ($5,441 | ) | $390,180 |
(Dollars in thousands) | |||||||||||||||
December 31, 2013 | Amortized Cost | Unrealized Gains | Unrealized Losses | Fair Value | |||||||||||
Securities Available for Sale: | |||||||||||||||
Obligations of U.S. government-sponsored enterprises | $54,474 | $720 | ($79 | ) | $55,115 | ||||||||||
Mortgage-backed securities issued by U.S. government agencies and U.S. government-sponsored enterprises | 230,387 | 8,369 | (401 | ) | 238,355 | ||||||||||
Obligations of states and political subdivisions | 60,659 | 2,200 | — | 62,859 | |||||||||||
Trust preferred securities: | |||||||||||||||
Individual name issuers | 30,715 | — | (6,031 | ) | 24,684 | ||||||||||
Collateralized debt obligations | 547 | — | — | 547 | |||||||||||
Corporate bonds | 11,128 | 231 | (16 | ) | 11,343 | ||||||||||
Total securities available for sale | $387,910 | $11,520 | ($6,527 | ) | $392,903 | ||||||||||
Held to Maturity: | |||||||||||||||
Mortgage-backed securities issued by U.S. government agencies and U.S. government-sponsored enterprises | $29,905 | $14 | ($54 | ) | $29,865 | ||||||||||
Total securities held to maturity | $29,905 | $14 | ($54 | ) | $29,865 | ||||||||||
Total securities | $417,815 | $11,534 | ($6,581 | ) | $422,768 |
March 31, 2014 | |||||||||||||||||||
(Dollars in thousands) | Within 1 Year | 1-5 Years | 5-10 Years | After 10 Years | Totals | ||||||||||||||
Securities Available for Sale: | |||||||||||||||||||
Obligations of U.S. government-sponsored enterprises: | |||||||||||||||||||
Amortized cost | $39,487 | $— | $— | $— | $39,487 | ||||||||||||||
Weighted average yield | 4.79 | % | — | % | — | % | — | % | 4.79 | % | |||||||||
Mortgage-backed securities issued by U.S. government-sponsored enterprises: | |||||||||||||||||||
Amortized cost | 39,783 | 102,288 | 52,054 | 24,757 | 218,882 | ||||||||||||||
Weighted average yield | 4.00 | % | 3.68 | % | 2.90 | % | 2.34 | % | 3.40 | % | |||||||||
Obligations of state and political subdivisions: | |||||||||||||||||||
Amortized cost | 20,769 | 39,057 | — | — | 59,826 | ||||||||||||||
Weighted average yield | 3.85 | % | 3.93 | % | — | % | — | % | 3.90 | % | |||||||||
Individual name issuer trust preferred debt securities: | |||||||||||||||||||
Amortized cost | — | — | — | 30,724 | 30,724 | ||||||||||||||
Weighted average yield | — | % | — | % | — | % | 1.04 | % | 1.04 | % | |||||||||
Corporate bonds: | |||||||||||||||||||
Amortized cost | — | 5,715 | 409 | — | 6,124 | ||||||||||||||
Weighted average yield | — | % | 2.80 | % | 2.41 | % | — | % | 2.78 | % | |||||||||
Total debt securities available for sale: | |||||||||||||||||||
Amortized cost | $100,039 | $147,060 | $52,463 | $55,481 | $355,043 | ||||||||||||||
Weighted average yield | 4.28 | % | 3.71 | % | 2.90 | % | 1.62 | % | 3.42 | % | |||||||||
Fair value | $102,737 | $147,626 | $54,176 | $56,461 | $361,000 | ||||||||||||||
Securities Held to Maturity: | |||||||||||||||||||
Mortgage-backed securities issued by U.S. government-sponsored enterprises: | |||||||||||||||||||
Amortized cost | $4,226 | $12,127 | $8,238 | $4,298 | $28,889 | ||||||||||||||
Weighted average yield | 3.00 | % | 2.92 | % | 2.72 | % | 1.11 | % | 2.60 | % | |||||||||
Fair value | $4,269 | $12,249 | $8,321 | $4,341 | $29,180 |
(Dollars in thousands) | Less than 12 Months | 12 Months or Longer | Total | |||||||||||||||||||||||||||||
March 31, 2014 | # | Fair Value | Unrealized Losses | # | Fair Value | Unrealized Losses | # | Fair Value | Unrealized Losses | |||||||||||||||||||||||
Mortgage-backed securities issued by U.S. government agencies and U.S. government-sponsored enterprises | 3 | $19,796 | ($55 | ) | 1 | $933 | ($34 | ) | 4 | $20,729 | ($89 | ) | ||||||||||||||||||||
Individual name issuer trust preferred debt securities | — | — | — | 11 | 25,380 | (5,344 | ) | 11 | 25,380 | (5,344 | ) | |||||||||||||||||||||
Corporate bonds | 2 | 413 | (8 | ) | — | — | — | 2 | 413 | (8 | ) | |||||||||||||||||||||
Total temporarily impaired securities | 5 | 20,209 | ($63 | ) | 12 | $26,313 | ($5,378 | ) | 17 | $46,522 | ($5,441 | ) |
(Dollars in thousands) | Less than 12 Months | 12 Months or Longer | Total | |||||||||||||||||||||||||||||
December 31, 2013 | # | Fair Value | Unrealized Losses | # | Fair Value | Unrealized Losses | # | Fair Value | Unrealized Losses | |||||||||||||||||||||||
Obligations of U.S. government-sponsored enterprises | 1 | $9,909 | ($79 | ) | — | $— | $— | 1 | $9,909 | ($79 | ) | |||||||||||||||||||||
Mortgage-backed securities issued by U.S. government agencies and U.S. government-sponsored enterprises | 7 | 76,748 | (455 | ) | — | — | — | 7 | 76,748 | (455 | ) | |||||||||||||||||||||
Individual name issuer trust preferred debt securities | — | — | — | 11 | 24,684 | (6,031 | ) | 11 | 24,684 | (6,031 | ) | |||||||||||||||||||||
Corporate bonds | 2 | 407 | (16 | ) | — | — | — | 2 | 407 | (16 | ) | |||||||||||||||||||||
Total temporarily impaired securities | 10 | $87,064 | ($550 | ) | 11 | $24,684 | ($6,031 | ) | 21 | $111,748 | ($6,581 | ) |
(Dollars in thousands) | ||||||||
Three months ended March 31, | 2014 | 2013 | ||||||
Balance at beginning of period | $— | $3,325 | ||||||
Credit-related impairment loss on debt securities for which an other-than-temporary impairment was not previously recognized | — | — | ||||||
Additional increases to the amount of credit-related impairment loss on debt securities for which an other-than-temporary impairment was previously recognized | — | 2,772 | ||||||
Reductions for securities for which a liquidation notice was received during the period | — | (4,868 | ) | |||||
Balance at end of period | $— | $1,229 |
(5) | Loans |
(Dollars in thousands) | March 31, 2014 | December 31, 2013 | |||||||||||
Amount | % | Amount | % | ||||||||||
Commercial: | |||||||||||||
Mortgages (1) | $788,836 | 32 | % | $796,249 | 32 | % | |||||||
Construction and development (2) | 24,696 | 1 | 36,289 | 1 | |||||||||
Other (3) | 523,751 | 21 | 530,797 | 22 | |||||||||
Total commercial | 1,337,283 | 54 | 1,363,335 | 55 | |||||||||
Residential real estate: | |||||||||||||
Mortgages (4) | 784,623 | 32 | 749,163 | 30 | |||||||||
Homeowner construction | 25,770 | 1 | 23,511 | 1 | |||||||||
Total residential real estate | 810,393 | 33 | 772,674 | 31 | |||||||||
Consumer: | |||||||||||||
Home equity lines | 233,728 | 9 | 231,362 | 9 | |||||||||
Home equity loans | 41,991 | 2 | 40,212 | 2 | |||||||||
Other (4) | 55,208 | 2 | 55,301 | 3 | |||||||||
Total consumer | 330,927 | 13 | 326,875 | 14 | |||||||||
Total loans (5) | $2,478,603 | 100 | % | $2,462,884 | 100 | % |
(1) | Amortizing mortgages and lines of credit, primarily secured by income producing property. |
(2) | Loans for construction commercial properties, loans to developers for construction of residential properties and loans for land development. |
(3) | Loans to businesses and individuals, a substantial portion of which are fully or partially collateralized by real estate. |
(4) | Fixed-rate consumer installment loans. |
(5) | Includes net unamortized loan origination costs of $1.1 million and $879 thousand, respectively, and net unamortized premiums on purchased loans of $102 thousand and $99 thousand, respectively, at March 31, 2014 and December 31, 2013. |
(Dollars in thousands) | Mar 31, 2014 | Dec 31, 2013 | |||||
Commercial: | |||||||
Mortgages | $2,293 | $7,492 | |||||
Construction and development | — | — | |||||
Other | 1,198 | 1,291 | |||||
Residential real estate: | |||||||
Mortgages | 8,975 | 8,315 | |||||
Homeowner construction | — | — | |||||
Consumer: | |||||||
Home equity lines | 568 | 469 | |||||
Home equity loans | 474 | 687 | |||||
Other | 66 | 48 | |||||
Total nonaccrual loans | $13,574 | $18,302 | |||||
Accruing loans 90 days or more past due | $— | $— |
(Dollars in thousands) | Days Past Due | ||||||||||||||||||||||
March 31, 2014 | 30-59 | 60-89 | Over 90 | Total Past Due | Current | Total Loans | |||||||||||||||||
Commercial: | |||||||||||||||||||||||
Mortgages | $— | $15 | $2,238 | $2,253 | $786,583 | $788,836 | |||||||||||||||||
Construction and development | — | — | — | — | 24,696 | 24,696 | |||||||||||||||||
Other | 3,351 | 127 | 428 | 3,906 | 519,845 | 523,751 | |||||||||||||||||
Residential real estate: | |||||||||||||||||||||||
Mortgages | 2,232 | 1,265 | 5,634 | 9,131 | 775,492 | 784,623 | |||||||||||||||||
Homeowner construction | — | — | — | — | 25,770 | 25,770 | |||||||||||||||||
Consumer: | |||||||||||||||||||||||
Home equity lines | 1,004 | 492 | 269 | 1,765 | 231,963 | 233,728 | |||||||||||||||||
Home equity loans | 351 | 116 | 366 | 833 | 41,158 | 41,991 | |||||||||||||||||
Other | 10 | 50 | 66 | 126 | 55,082 | 55,208 | |||||||||||||||||
Total loans | $6,948 | $2,065 | $9,001 | $18,014 | $2,460,589 | $2,478,603 |
(Dollars in thousands) | Days Past Due | ||||||||||||||||||||||
December 31, 2013 | 30-59 | 60-89 | Over 90 | Total Past Due | Current | Total Loans | |||||||||||||||||
Commercial: | |||||||||||||||||||||||
Mortgages | $— | $— | $7,492 | $7,492 | $788,757 | $796,249 | |||||||||||||||||
Construction and development | — | — | — | — | 36,289 | 36,289 | |||||||||||||||||
Other | 276 | 302 | 731 | 1,309 | 529,488 | 530,797 | |||||||||||||||||
Residential real estate: | |||||||||||||||||||||||
Mortgages | 4,040 | 1,285 | 5,633 | 10,958 | 738,205 | 749,163 | |||||||||||||||||
Homeowner construction | — | — | — | — | 23,511 | 23,511 | |||||||||||||||||
Consumer: | |||||||||||||||||||||||
Home equity lines | 831 | 100 | 269 | 1,200 | 230,162 | 231,362 | |||||||||||||||||
Home equity loans | 448 | 66 | 349 | 863 | 39,349 | 40,212 | |||||||||||||||||
Other | 43 | — | 38 | 81 | 55,220 | 55,301 | |||||||||||||||||
Total loans | $5,638 | $1,753 | $14,512 | $21,903 | $2,440,981 | $2,462,884 |
(Dollars in thousands) | Recorded Investment (1) | Unpaid Principal | Related Allowance | ||||||||||||||||||||
Mar 31, 2014 | Dec 31, 2013 | Mar 31, 2014 | Dec 31, 2013 | Mar 31, 2014 | Dec 31, 2013 | ||||||||||||||||||
No Related Allowance Recorded: | |||||||||||||||||||||||
Commercial: | |||||||||||||||||||||||
Mortgages | $9,084 | $998 | $9,077 | $998 | $— | $— | |||||||||||||||||
Construction and development | — | — | — | — | — | — | |||||||||||||||||
Other | 1,052 | 1,055 | 1,045 | 1,050 | — | — | |||||||||||||||||
Residential real estate: | |||||||||||||||||||||||
Mortgages | 789 | 1,167 | 872 | 1,259 | — | — | |||||||||||||||||
Homeowner construction | — | — | — | — | — | — | |||||||||||||||||
Consumer: | |||||||||||||||||||||||
Home equity lines | — | — | — | — | — | — | |||||||||||||||||
Home equity loans | — | — | — | — | — | — | |||||||||||||||||
Other | — | — | — | — | — | — | |||||||||||||||||
Subtotal | $10,925 | $3,220 | $10,994 | $3,307 | $— | $— | |||||||||||||||||
With Related Allowance Recorded: | |||||||||||||||||||||||
Commercial: | |||||||||||||||||||||||
Mortgages | $16,045 | $29,335 | $18,610 | $31,731 | $292 | $552 | |||||||||||||||||
Construction and development | — | — | — | — | — | — | |||||||||||||||||
Other | 1,142 | 1,506 | 1,457 | 1,945 | 297 | 463 | |||||||||||||||||
Residential real estate: | |||||||||||||||||||||||
Mortgages | 2,735 | 3,122 | 3,037 | 3,507 | 436 | 463 | |||||||||||||||||
Homeowner construction | — | — | — | — | — | — | |||||||||||||||||
Consumer: | |||||||||||||||||||||||
Home equity lines | 93 | 173 | 91 | 174 | 1 | 1 | |||||||||||||||||
Home equity loans | 135 | 55 | 135 | 54 | 1 | — | |||||||||||||||||
Other | 117 | 127 | 118 | 130 | — | 2 | |||||||||||||||||
Subtotal | $20,267 | $34,318 | $23,448 | $37,541 | $1,027 | $1,481 | |||||||||||||||||
Total impaired loans | $31,192 | $37,538 | $34,442 | $40,848 | $1,027 | $1,481 | |||||||||||||||||
Total: | |||||||||||||||||||||||
Commercial | $27,323 | $32,894 | $30,189 | $35,724 | $589 | $1,015 | |||||||||||||||||
Residential real estate | 3,524 | 4,289 | 3,909 | 4,766 | 436 | 463 | |||||||||||||||||
Consumer | 345 | 355 | 344 | 358 | 2 | 3 | |||||||||||||||||
Total impaired loans | $31,192 | $37,538 | $34,442 | $40,848 | $1,027 | $1,481 |
(1) | The recorded investment in impaired loans consists of unpaid principal balance, net of charge-offs, interest payments received applied to principal and unamortized deferred loan origination fees and costs. For impaired accruing loans (troubled debt restructurings for which management has concluded that the collectibility of the loan is not in doubt), the recorded investment also includes accrued interest. |
(Dollars in thousands) | Average Recorded Investment | Interest Income Recognized | |||||||||||||
Three months ended March 31, | 2014 | 2013 | 2014 | 2013 | |||||||||||
Commercial: | |||||||||||||||
Mortgages | $28,340 | $20,903 | $165 | $100 | |||||||||||
Construction and development | — | — | — | — | |||||||||||
Other | 2,366 | 10,635 | 23 | 64 | |||||||||||
Residential real estate: | |||||||||||||||
Mortgages | 3,744 | 4,000 | 14 | 22 | |||||||||||
Homeowner construction | — | — | — | — | |||||||||||
Consumer: | |||||||||||||||
Home equity lines | 134 | 263 | 1 | 3 | |||||||||||
Home equity loans | 95 | 105 | 1 | 3 | |||||||||||
Other | 125 | 163 | 2 | 2 | |||||||||||
Totals | $34,804 | $36,069 | $206 | $194 |
(Dollars in thousands) | Outstanding Recorded Investment (1) | ||||||||||||||||||||
# of Loans | Pre-Modifications | Post-Modifications | |||||||||||||||||||
Three months ended March 31, | 2014 | 2013 | 2014 | 2013 | 2014 | 2013 | |||||||||||||||
Commercial: | |||||||||||||||||||||
Mortgages | — | 2 | $— | $452 | $— | $372 | |||||||||||||||
Construction and development | — | — | — | — | — | — | |||||||||||||||
Other | — | — |