XML 50 R35.htm IDEA: XBRL DOCUMENT v3.8.0.1
Loans and Allowance for Loan Losses (Tables)
 12 Months Ended
Dec. 31, 2017
Receivables [Abstract]  
Loans and Allowance for Loan Losses - Purchase Credit Impaired
Purchase credit impaired loans purchased during the year ended December 31, 2017 for which it was probable at acquisition that all contractually required payments would not be collected are as follows (in thousands):
 
December 31,
 
2017
2016
2015
Contractually required payments receivable
$
94,312

$
1,359

$
19,960

Cash flows expected to be collected at acquisition
48,498

547

14,257

Fair value of acquired loans at acquisition
48,302

547

14,257
Summary of Amount of Each Loan Classification, Categorized into Each Risk Rating Class
The following table outlines the amount of each loan classification categorized into each risk rating category as of December 31, 2017 and 2016 (in thousands):
December 31, 2017
Commercial real estate - mortgage
 
Consumer real estate - mortgage
 
Construction and land development
 
Commercial and industrial
 
Consumer
and other
 
Total
Pass
$
6,487,368

 
$
2,503,688

 
$
1,880,704

 
$
4,014,656

 
$
351,359

 
$
15,237,775

Special Mention
94,134

 
18,356

 
8,148

 
46,898

 
1,177

 
168,713

Substandard (1)
72,044

 
21,053

 
13,468

 
62,529

 
79

 
169,173

Substandard-nonaccrual
16,064

 
18,117

 
5,968

 
17,258

 
48

 
57,455

Doubtful-nonaccrual
—

 
—

 
—

 
—

 
—

 
—

Total loans
$
6,669,610

 
$
2,561,214

 
$
1,908,288

 
$
4,141,341

 
$
352,663

 
$
15,633,116

December 31, 2016
Commercial real estate - mortgage
 
Consumer real estate - mortgage
 
Construction and land development
 
Commercial and industrial
 
Consumer
and other
 
Total
Pass
$
3,137,452

 
$
1,160,361

 
$
897,556

 
$
2,782,713

 
$
264,723

 
$
8,242,805

Special Mention
21,449

 
1,856

 
2,716

 
25,641

 
802

 
52,464

Substandard (1)
29,674

 
15,627

 
5,788

 
75,861

 
129

 
127,079

Substandard-nonaccrual
4,921

 
8,073

 
6,613

 
7,492

 
475

 
27,574

Doubtful-nonaccrual
—

 
—

 
—

 
3

 
—

 
3

Total loans
$
3,193,496

 
$
1,185,917

 
$
912,673

 
$
2,891,710

 
$
266,129

 
$
8,449,925


(1)
Potential problem loans represent those loans with a well-defined weakness and where information about possible credit problems of borrowers has caused management to have doubts about the borrower's ability to comply with present repayment terms.  This definition is believed to be substantially consistent with the standards established by Pinnacle Bank's primary regulators for loans classified as substandard, excluding the impact of substandard nonperforming loans and substandard troubled debt restructurings. Potential problem loans, which are not included in nonperforming assets, amounted to approximately $164.0 million at December 31, 2017, compared to $114.6 million at December 31, 2016.
Purchase Credit Impaired Loans
The following table provides a rollforward of purchase credit impaired loans from December 31, 2016 through December 31, 2017 (in thousands):
 
Gross Carrying Value
 
Accretable Yield
 
Nonaccretable Yield
 
Carrying Value
 
 
 
 
 
 
 
 
December 31, 2015
$
16,274

 
$
—

 
$
(4,143
)
 
$
12,131

Acquisitions
1,359

 
—

 
(812
)
 
547

Settlements, net
(5,165
)
 
—

 
1,322

 
(3,843
)
December 31, 2016
12,468

 
—

 
(3,633
)
 
8,835

Acquisitions
80,812

 
(196
)
 
(32,314
)
 
48,302

Settlements, net
(18,956
)
 
64

 
4,410

 
(14,482
)
December 31, 2017
$
74,324

 
$
(132
)
 
$
(31,537
)
 
$
42,655
Summary of Recorded Investment, Unpaid Principal Balance and Related Allowance and Average Recorded Investment of Impaired Loans
ettlements include both loans that were charged-off as well as loans that were paid off, typically as a result of refinancings at other institutions.

Purchase credit impaired loans purchased during the year ended December 31, 2017 for which it was probable at acquisition that all contractually required payments would not be collected are as follows (in thousands):
 
December 31,
 
2017
2016
2015
Contractually required payments receivable
$
94,312

$
1,359

$
19,960

Cash flows expected to be collected at acquisition
48,498

547

14,257

Fair value of acquired loans at acquisition
48,302

547

14,257



The following tables detail the recorded investment, unpaid principal balance and related allowance and average recorded investment of our nonaccrual loans at December 31, 2017, 2016 and 2015 by loan classification and the amount of interest income recognized on a cash basis throughout the year-to-date period then ended, respectively, on these loans that remain on the balance sheets (in thousands):
 
December 31, 2017
 
For the year ended
December 31, 2017
 
Recorded investment
 
Unpaid principal balance
 
Related allowance
 
Average recorded investment
 
Cash basis
interest income recognized
Collateral dependent nonaccrual loans:
 
 
 
 
 
 
 
 
 
Commercial real estate – mortgage
$
13,570

 
$
16,631

 
$
38

 
$
13,839

 
$
—

Consumer real estate – mortgage
10,093

 
14,309

 
115

 
11,216

 
—

Construction and land development
5,735

 
10,273

 
6

 
5,935

 
95

Commercial and industrial
2,135

 
3,533

 
362

 
2,980

 
—

Consumer and other
—

 
—

 
—

 
—

 
—

Total
$
31,533

 
$
44,746

 
$
521

 
$
33,970

 
$
95

 
 
 
 
 
 
 
 
 
 
Cash flow dependent nonaccrual loans:
 

 
 

 
 

 
 

 
 

Commercial real estate – mortgage
$
2,494

 
$
2,505

 
$
95

 
$
3,463

 
$
—

Consumer real estate – mortgage
8,024

 
8,079

 
411

 
10,076

 
—

Construction and land development
233

 
233

 
12

 
438

 
—

Commercial and industrial
15,171

 
15,224

 
1,278

 
18,027

 
—

Consumer and other
—

 
—

 
—

 
—

 
—

Total
$
25,922

 
$
26,041

 
$
1,796

 
$
32,004

 
$
—

 
 
 
 
 
 
 
 
 
 
Total Nonaccrual Loans
$
57,455

 
$
70,787

 
$
2,317

 
$
65,974

 
$
95

 
December 31, 2016
 
For the year ended
December 31, 2016
 
Recorded investment
 
Unpaid principal balance
 
Related allowance
 
Average recorded investment
 
Cash basis
interest income recognized
Collateral dependent nonaccrual loans:
 
 
 
 
 
 
 
 
 
Commercial real estate – mortgage
$
2,308

 
$
2,312

 
$
—

 
$
2,540

 
$
—

Consumer real estate – mortgage
2,880

 
2,915

 
—

 
2,907

 
—

Construction and land development
3,128

 
3,135

 
—

 
3,132

 
159

Commercial and industrial
6,373

 
6,407

 
—

 
8,841

 
—

Consumer and other
—

 
—

 
—

 
—

 
—

Total
$
14,689

 
$
14,769

 
$
—

 
$
17,420

 
$
159

 
 
 
 
 
 
 
 
 
 
Cash flow dependent nonaccrual loans:
 

 
 

 
 

 
 

 
 

Commercial real estate – mortgage
$
2,613

 
$
3,349

 
$
59

 
$
2,688

 
$
—

Consumer real estate – mortgage
5,193

 
5,775

 
688

 
5,966

 
—

Construction and land development
3,485

 
4,154

 
20

 
3,476

 
—

Commercial and industrial
1,122

 
2,714

 
77

 
2,884

 
—

Consumer and other
475

 
851

 
227

 
2,624

 
—

Total
$
12,888

 
$
16,843

 
$
1,071

 
$
17,638

 
$
—

 
 
 
 
 
 
 
 
 
 
Total Nonaccrual Loans
$
27,577

 
$
31,612

 
$
1,071

 
$
35,058

 
$
159

 
December 31, 2015
 
For the year ended
December 31, 2015
 
Recorded investment
 
Unpaid principal balance
 
Related allowance
 
Average recorded investment
 
Cash basis
interest income recognized
Collateral dependent nonaccrual loans:
 
 
 
 
 
 
 
 
 
Commercial real estate – mortgage
$
4,411

 
$
5,659

 
$
—

 
$
2,253

 
$
—

Consumer real estate – mortgage
5,596

 
6,242

 
—

 
3,067

 
—

Construction and land development
7,531

 
7,883

 
—

 
4,317

 
308

Commercial and industrial
1,420

 
3,151

 
—

 
1,527

 
—

Consumer and other
—

 
—

 
—

 
—

 
—

Total
$
18,958

 
$
22,935

 
$
—

 
$
11,164

 
$
308

 
 
 
 
 
 
 
 
 
 
Cash flow dependent nonaccrual loans:
 

 
 

 
 

 
 

 
 

Commercial real estate – mortgage
$
1,410

 
$
1,661

 
$
20

 
$
1,466

 
$
—

Consumer real estate – mortgage
3,750

 
4,098

 
616

 
3,815

 
—

Construction and land development
76

 
125

 
12

 
87

 
—

Commercial and industrial
263

 
281

 
19

 
168

 
—

Consumer and other
4,902

 
5,341

 
3,002

 
4,913

 
—

Total
$
10,401

 
$
11,506

 
$
3,669

 
$
10,449

 
$
—

 
 
 
 
 
 
 
 
 
 
Total Nonaccrual Loans
$
29,359

 
$
34,441

 
$
3,669

 
$
21,613

 
$
308
Amount of Troubled Debt Restructuring Categorized by Loan Classification
The following table outlines the amount of each troubled debt restructuring by loan classification made during the years ended December 31, 2017, 2016 and 2015 (dollars in thousands):
 
Number
of contracts
 
Pre Modification Outstanding Recorded Investment
 
Post Modification Outstanding Recorded Investment, net of related allowance
December 31, 2017
 
 
 
 
 
Commercial real estate – mortgage
—

 
$
—

 
$
—

Consumer real estate – mortgage
1

 
6

 
5

Construction and land development
—

 
—

 
—

Commercial and industrial
2

 
3,776

 
3,751

Consumer and other
—

 
—

 
—

 
3

 
$
3,782

 
$
3,756

December 31, 2016
 
 
Commercial real estate – mortgage
—

 
$
—

 
$
—

Consumer real estate – mortgage
—

 
—

 
—

Construction and land development
—

 
—

 
—

Commercial and industrial
6

 
11,084

 
11,083

Consumer and other
—

 
—

 
—

 
6

 
$
11,084

 
$
11,083

 
 
 
 
 
 
 
Number
of contracts
 
Pre Modification Outstanding Recorded Investment
 
Post Modification Outstanding Recorded Investment, net of related allowance
 
 
 
 
 
 
December 31, 2015
 
 
Commercial real estate – mortgage
1

 
$
223

 
$
185

Consumer real estate – mortgage
—

 
—

 
—

Construction and land development
—

 
—

 
—

Commercial and industrial
1

 
434

 
337

Consumer and other
—

 
—

 
—

 
2

 
$
657

 
$
522


During the years ended December 31, 2017, 2016 and 2015, Pinnacle Financial had no troubled debt restructurings that subsequently defaulted within twelve months of the restructuring. A default is defined as an occurrence which violates the terms of the receivable's contract.
Summary of Loan Portfolio Credit Risk Exposure
In addition to the loan metrics above, Pinnacle Financial analyzes its commercial loan portfolio to determine if a concentration of credit risk exists to any industries.  Pinnacle Financial utilizes broadly accepted industry classification systems in order to classify borrowers into various industry classifications.  Pinnacle Financial has a credit exposure (loans outstanding plus unfunded lines of credit) exceeding 25% of Pinnacle Bank's total risk-based capital to borrowers in the following industries at December 31, 2017 with the comparative exposures for December 31, 2016 (in thousands):
 
At December 31, 2017
 
 
 
Outstanding Principal Balances
 
Unfunded Commitments
 
Total exposure
 
Total Exposure at
December 31, 2016
 
 
 
 
 
 
 
 
Lessors of nonresidential buildings
$
2,778,454

 
$
32,497

 
$
2,810,951

 
$
1,701,853

Lessors of residential buildings
870,777

 
13,467

 
884,244

 
874,234

Hotels and motels
627,126

 
1,865

 
628,991

 
291,865
Past Due Balances by Loan Classification
The table below presents past due balances at December 31, 2017 and 2016, by loan classification and segment allocated between performing and nonperforming status (in thousands):
 
30-89 days past due and performing
90 days or more past due and performing
Total past due and performing
Current
and accruing
Purchase credit impaired
Nonaccrual (1)
Nonaccruing purchase credit impaired
Total
Loans
December 31, 2017
 
 
 
 
 
 
 
 
Commercial real estate:
 
 
 
 
 
 
 
 
Owner-occupied
$
6,772

$
104

$
6,876

$
2,435,819

$
4,820

$
11,395

$
1,105

$
2,460,015

All other
16,559

—

16,559

4,177,454

12,018

704

2,860

4,209,595

Consumer real estate – mortgage
14,835

1,265

16,100

2,521,748

5,249

9,320

8,797

2,561,214

Construction and land development
4,136

146

4,282

1,894,560

3,478

2,878

3,090

1,908,288

Commercial and industrial
7,406

1,348

8,754

4,114,127

1,154

17,222

84

4,141,341

Consumer and other
6,311

1,276

7,587

345,076

—

—

—

352,663

 
$
56,019

$
4,139

$
60,158

$
15,488,784

$
26,719

$
41,519

$
15,936

$
15,633,116

 
 
 
 
 
 
 
 
 
December 31, 2016
 

 

 

 

 
 

 

 

Commercial real estate:
 

 

 

 

 
 

 

 

Owner-occupied
$
3,505

$
—

$
3,505

$
1,347,134

$
—

$
2,297

$
1,957

$
1,354,893

All other
—

—

—

1,837,936

—

239

428

1,838,603

Consumer real estate – mortgage
3,838

53

3,891

1,173,953

—

5,553

2,520

1,185,917

Construction and land development
2,210

—

2,210

903,850

—

3,205

3,408

912,673

Commercial and industrial
4,475

—

4,475

2,879,740

—

6,971

524

2,891,710

Consumer and other
7,168

1,081

8,249

257,405

—

475

—

266,129

 
$
21,196

$
1,134

$
22,330

$
8,400,018

$
—

$
18,740

$
8,837

$
8,449,925


(1)
Approximately $45.8 million and $16.7 million of nonaccrual loans as of December 31, 2017 and 2016, respectively, are currently performing pursuant to their contractual terms.
Details of Changes in the Allowance for Loan Losses

The following table details the changes in the allowance for loan losses from December 31, 2015 to December 31, 2016 to December 31, 2017 by loan classification and the allocation of allowance for loan losses (in thousands):
 
Commercial real estate - mortgage
Consumer real estate - mortgage
Construction and land development
Commercial and industrial
Consumer and other
Unallocated
Total
Allowance for Loan Losses:
 
 
 
 
 
 
 
Balance at December 31, 2014
$
22,202

$
5,424

$
5,724

$
29,167

$
1,570

$
3,272

$
67,359

Charged-off loans
(384
)
(365
)
(190
)
(2,207
)
(18,002
)
—

(21,148
)
Recovery of previously charged-off loans
85

874

1,479

1,730

5,865

—

10,033

Provision for loan losses
(6,390
)
1,287

(4,110
)
(5,047
)
26,183

(2,735
)
9,188

Balance at December 31, 2015
$
15,513

$
7,220

$
2,903

$
23,643

$
15,616

$
537

$
65,432

 
 
 
 
 
 
 
 
Collectively evaluated for impairment
$
15,452

$
6,109

$
2,891

$
22,669

$
12,609

 

$
59,730

Individually evaluated for impairment
61

1,111

12

974

3,007

 

5,165

Loans acquired with deteriorated credit quality
—

—

—

—

—

 

—

Balance at December 31, 2015
$
15,513

$
7,220

$
2,903

$
23,643

$
15,616

$
537

$
65,432

 
 
 
 
 
 
 
 
Loans:
 

 

 

 

 

 

 

Collectively evaluated for impairment
$
2,269,439

$
1,033,479

$
740,090

$
2,222,714

$
240,066

 

$
6,505,788

Individually evaluated for impairment
2,420

8,986

3,689

5,288

4,930

 

25,313

Loans acquired with deteriorated credit quality
3,624

4,052

3,918

540

—

 

12,134

Balance at December 31, 2015
$
2,275,483

$
1,046,517

$
747,697

$
2,228,542

$
244,996

 

$
6,543,235

 
Commercial real estate - mortgage
Consumer real estate - mortgage
Construction and land development
Commercial and industrial
Consumer and other
Unallocated
Total
Allowance for Loan Losses:
 
 
 
 
 
 
 
Balance at December 31, 2015
$
15,513

$
7,220

$
2,903

$
23,643

$
15,616

$
537

$
65,432

Charged-off loans
(276
)
(788
)
(231
)
(5,801
)
(24,016
)
—

(31,112
)
Recovery of previously charged-off loans
208

546

545

2,138

2,895

—

6,332

Provision for loan losses
(1,790
)
(414
)
407

4,763

15,025

337

18,328

Balance at December 31, 2016
$
13,655

$
6,564

$
3,624

$
24,743

$
9,520

$
874

$
58,980

 
 
 
 
 
 
 
 
Collectively evaluated for impairment
$
13,595

$
5,874

$
3,604

$
24,648

$
9,293

 

$
57,014

Individually evaluated for impairment
60

690

20

95

227

 

1,092

Loans acquired with deteriorated credit quality
—

—

—

—

—

 

—

Balance at December 31, 2016
$
13,655

$
6,564

$
3,624

$
24,743

$
9,520

$
874

$
58,980

 
 
 
 
 
 
 
 
Loans:
 

 

 

 

 

 

 

Collectively evaluated for impairment
$
3,188,361

$
1,174,456

$
906,053

$
2,872,855

$
265,613

 

$
8,407,338

Individually evaluated for impairment
2,750

8,941

3,212

18,331

516

 

33,750

Loans acquired with deteriorated credit quality
2,385

2,520

3,408

524

—

 

8,837

Balance at December 31, 2016
$
3,193,496

$
1,185,917

$
912,673

$
2,891,710

$
266,129

 
$
8,449,925

 
Commercial real estate - mortgage
Consumer real estate - mortgage
Construction and land development
Commercial and industrial
Consumer and other
Unallocated
Total
Allowance for Loan Losses:
 
 
 
 
 
 
 
Balance at December 31, 2016
$
13,655

$
6,564

$
3,624

$
24,743

$
9,520

$
874

$
58,980

Charged-off loans
(633
)
(1,461
)
(137
)
(4,297
)
(15,518
)
—

(22,047
)
Recovery of previously charged-off loans
671

1,516

1,136

1,317

2,002

—

6,642

Provision for loan losses
7,495

(1,588
)
4,339

3,100

9,870

448

23,664

Balance at December 31, 2017
$
21,188

$
5,031

$
8,962

$
24,863

$
5,874

$
1,322

$
67,240

 
 
 
 
 
 
 
 
Collectively evaluated for impairment
$
20,753

$
4,460

$
8,879

$
23,181

$
5,874

 

$
63,147

Individually evaluated for impairment
95

410

66

1,627

—

 

2,198

Loans acquired with deteriorated credit quality
340

161

17

55

—

 

573

Balance at December 31, 2017
$
21,188

$
5,031

$
8,962

$
24,863

$
5,874

$
1,322

$
67,240

 
 
 
 
 
 
 
 
Loans:
 

 

 

 

 

 

 

Collectively evaluated for impairment
$
6,630,593

$
2,534,996

$
1,896,553

$
4,116,677

$
352,663

 

$
15,531,482

Individually evaluated for impairment
18,214

12,172

5,167

23,426

—

 

58,979

Loans acquired with deteriorated credit quality
20,803

14,046

6,568

1,238

—

 

42,655

Balance at December 31, 2017
$
6,669,610

$
2,561,214

$
1,908,288

$
4,141,341

$
352,663

 
$
15,633,116