XML 52 R33.htm IDEA: XBRL DOCUMENT v3.8.0.1
Loans and Asset Quality Information (Tables)
12 Months Ended
Dec. 31, 2017
Loans and Asset Quality Information [Abstract]  
Summary of contractually required payments for Carolina Bank expected at acquisition date

The following table relates to acquired Carolina Bank PCI loans and summarizes the contractually required payments, which includes principal and interest, expected cash flows to be collected, and the fair value of acquired PCI loans at the acquisition date.

 

($ in thousands)

 

  Carolina Bank Acquisition
on March 3, 2017
 
Contractually required payments  $27,108 
Nonaccretable difference   (4,237)
Cash flows expected to be collected at acquisition   22,871 
Accretable yield   (3,617)
Fair value of PCI loans at acquisition date  $19,254 
Summary of contractually required payments for Carolina Bank not expected at acquisition date

The following table relates to acquired Carolina Bank purchased non-impaired loans and provides the contractually required payments, fair value, and estimate of contractual cash flows not expected to be collected at the acquisition date.

 

($ in thousands)

 

  Carolina Bank Acquisition
on March 3, 2017
 
Contractually required payments  $569,980 
Fair value of acquired loans at acquisition date   478,515 
Contractual cash flows not expected to be collected   3,650 

 

The following table relates to acquired Ashville Savings Bank PCI loans and summarizes the contractually required payments, which includes principal and interest, expected cash flows to be collected, and the fair value of acquired PCI loans at the acquisition date.

 

($ in thousands)

 

  Asheville Savings Bank
Acquisition on
October 1, 2017
 
Contractually required payments  $13,424 
Nonaccretable difference   (1,734)
Cash flows expected to be collected at acquisition   11,690 
Accretable yield   (1,804)
Fair value of PCI loans at acquisition date  $9,886 

 

 

The following table relates to acquired Asheville Savings Bank purchased non-impaired loans and provides the contractually required payments, fair value, and estimate of contractual cash flows not expected to be collected at the acquisition date.

 

($ in thousands)

 

  Asheville Savings Bank
Acquisition on
October 1, 2017
 
Contractually required payments  $727,706 
Fair value of acquired loans at acquisition date   595,167 
Contractual cash flows not expected to be collected   7,000 
Summary of the major categories of total loans outstanding

The following is a summary of the major categories of total loans outstanding:

 

($ in thousands)  December 31, 2017   December 31, 2016 
   Amount   Percentage   Amount   Percentage 
All loans:                
                 
Commercial, financial, and agricultural  $381,130    10%   $261,813    9% 
Real estate – construction, land development & other land loans   539,020    13%    354,667    13% 
Real estate – mortgage – residential (1-4 family) first mortgages   972,772    24%    750,679    28% 
Real estate – mortgage – home equity loans / lines of credit   379,978    9%    239,105    9% 
Real estate – mortgage – commercial and other   1,696,107    42%    1,049,460    39% 
Installment loans to individuals   74,348    2%    55,037    2% 
    Subtotal   4,043,355    100%    2,710,761    100% 
Unamortized net deferred loan costs (fees)   (986)        (49)     
    Total loans  $4,042,369        $2,710,712      
Schedule of activity in covered purchased nonimpaired loans

The following table presents information regarding covered purchased nonimpaired loans since January 1, 2015. The amounts include principal only and do not reflect accrued interest as of the date of the acquisition or beyond. All balances of covered loans were transferred to non-covered as of the termination of the loss share agreements.

 

($ in thousands)

 

    
Carrying amount of nonimpaired covered loans at January 1, 2015  $125,644 
Principal repayments   (30,238)
Transfers to foreclosed real estate   (1,211)
Net loan recoveries   2,306 
Accretion of loan discount   4,751 
Carrying amount of nonimpaired covered loans at January 1, 2016   101,252 
Principal repayments   (7,997)
Transfers to foreclosed real estate   (1,036)
Net loan recoveries   1,784 
Accretion of loan discount   1,908 
Transfer to non-covered loans due to expiration of loss-share agreement, April 1, 2016   (17,530)
Transfer to non-covered loans due to termination of loss-share agreements, September 22, 2016   (78,381)
Carrying amount of nonimpaired covered loans at December 31, 2016  $ 

 

Schedule of activity in purchased credit impaired loans

The following table presents changes in the carrying value of PCI loans.

 

($ in thousands)

 

 

 

Purchased Credit Impaired Loans

  For the Year
Ended
December 31,
2017
   For the Year
Ended
December 31,
2016
 
Balance at beginning of period  $514    1,970 
Additions due to acquisition of Carolina Bank   19,254     
Additions due to acquisition of Asheville Savings Bank   9,886     
Change due to payments received and accretion   (6,016)   (1,386)
Change due to loan charge-offs   (12)   (70)
Transfers to foreclosed real estate   (69)    
Other   (392)    
Balance at end of period  $23,165    514 

 

The following table presents changes in the accretable yield for PCI loans.

 

($ in thousands)

 

 

 

Accretable Yield for PCI loans

  For the Year
Ended
December 31,
2017
   For the Year
Ended
December 31,
2016
 
Balance at beginning of period  $     
Additions due to acquisition of Carolina Bank   3,617     
Additions due to acquisition of Asheville Savings Bank   1,804     
Accretion   (1,846)    
Reclassification from (to) nonaccretable difference   423     
Other, net   690     
Balance at end of period  $4,688     

 

Summary of nonperforming assets

Nonperforming assets are defined as nonaccrual loans, restructured loans, loans past due 90 or more days and still accruing interest, nonperforming loans held for sale, and foreclosed real estate. Nonperforming assets are summarized as follows:

 

 

ASSET QUALITY DATA ($ in thousands)

  December 31,
2017
   December 31,
2016
 
         
Nonperforming assets          
Nonaccrual loans  $20,968    27,468 
Restructured loans - accruing   19,834    22,138 
Accruing loans > 90 days past due        
     Total nonperforming loans   40,802    49,606 
Foreclosed real estate   12,571    9,532 
Total nonperforming assets  $53,373    59,138 
           
Purchased credit impaired loans not included above (1)  $23,165     

 

 

(1) In the March 3, 2017 acquisition of Carolina Bank Holdings, Inc. and the October 1, 2017 acquisition of ASB Bancorp, Inc., the Company acquired $19.3 million and $9.9 million, respectively, in PCI loans in accordance with ASC 310-30 accounting guidance. These loans are excluded from nonperforming loans, including $0.6 million in PCI loans at December 31, 2017 that are contractually past due 90 days or more.

Schedule of nonaccrual loans

The following is a summary the Company’s nonaccrual loans by major categories.

 

($ in thousands)  December 31,
2017
   December 31,
2016
 
Commercial, financial, and agricultural  $1,001    1,842 
Real estate – construction, land development & other land loans   1,822    2,945 
Real estate – mortgage – residential (1-4 family) first mortgages   12,201    16,017 
Real estate – mortgage – home equity loans / lines of credit   2,524    2,355 
Real estate – mortgage – commercial and other   3,345    4,208 
Installment loans to individuals   75    101 
  Total  $20,968    27,468 
           

 

Schedule of analysis of the payment status of loans

The following table presents an analysis of the payment status of the Company’s loans as of December 31, 2017.

 

($ in thousands)  Accruing
30-59 Days
Past Due
   Accruing
60-89 Days
Past Due
   Accruing 90
Days or More
Past Due
   Nonaccrual
Loans
   Accruing
Current
   Total Loans
Receivable
 
                         
Commercial, financial, and agricultural  $89    151        1,001    379,241    380,482 
Real estate – construction, land development & other land loans   1,154    214        1,822    535,423    538,613 
Real estate – mortgage – residential (1-4 family) first mortgages   6,777    1,370        12,201    943,565    963,913 
Real estate – mortgage – home equity loans / lines of credit   1,347    10        2,524    375,814    379,695 
Real estate – mortgage – commercial and other   1,270    451        3,345    1,678,529    1,683,595 
Installment loans to individuals   445    95        75    73,277    73,892 
Purchased credit impaired   821    77    601        21,666    23,165 
  Total  $11,903    2,368    601    20,968    4,007,515    4,043,355 
Unamortized net deferred loan fees                            (986)
      Total loans                           $4,042,369 

 

 

The following table presents an analysis of the payment status of the Company’s loans as of December 31, 2016.

 

($ in thousands)  Accruing
30-59 Days
Past Due
   Accruing
60-89 Days
Past Due
   Accruing 90
Days or More
Past Due
   Nonaccrual
Loans
   Accruing
Current
   Total Loans
Receivable
 
                         
Commercial, financial, and agricultural  $92            1,842    259,879    261,813 
Real estate – construction, land development & other land loans   473    168        2,945    351,081    354,667 
Real estate – mortgage – residential (1-4 family) first mortgages   4,487    443        16,017    729,732    750,679 
Real estate – mortgage – home equity loans / lines of credit   1,751    178        2,355    234,821    239,105 
Real estate – mortgage – commercial and other   1,482    449        4,208    1,042,807    1,048,946 
Installment loans to individuals   186    193        101    54,557    55,037 
Purchased credit impaired                   514    514 
  Total  $8,471    1,431        27,468    2,673,391    2,710,761 
Unamortized net deferred loan fees                            (49)
           Total loans                           $2,710,712 
Schedule of activity in the allowance for loan losses for non-covered and covered loans

The following table presents the activity in the allowance for loan losses for the year ended December 31, 2017. There were no covered loans at December 31, 2017 and all reserves associated with previously covered loans were transferred to the non-covered allowance.

 

 

($ in thousands)

  Commercial,
Financial, and
Agricultural
   Real Estate –
Construction,
Land
Development
& Other Land
Loans
   Real Estate

Residential
(1-4 Family)
First
Mortgages
   Real Estate
– Mortgage
– Home
Equity Lines
of Credit
   Real Estate
– Mortgage

Commercial
and Other
   Installment
Loans to
Individuals
   Unallo-
cated
   Total 
                     
As of and for the year ended December 31, 2017            
                                 
Beginning balance  $3,829    2,691    7,704    2,420    5,098    1,145    894    23,781 
Charge-offs   (1,622)   (589)   (2,641)   (978)   (1,182)   (799)       (7,811)
Recoveries   1,311    2,579    1,076    333    1,027    279        6,605 
Provisions   (407)   (1,865)   8    52    1,532    325    1,078    723 
Ending balance  $3,111    2,816    6,147    1,827    6,475    950    1,972    23,298 
                                         
Ending balances as of December 31, 2017:  Allowance for loan losses               
Individually evaluated for impairment  $215    18    1,099        232            1,564 
Collectively evaluated for impairment  $2,896    2,798    4,831    1,788    6,226    950    1,972    21,461 
Purchased credit impaired  $        217    39    17            273 
                                         
Loans receivable as of December 31, 2017:               
Ending balance – total  $381,130    539,020    972,772    379,978    1,696,107    74,348        4,043,355 
Unamortized net deferred loan fees                                      (986)
Total loans                                     $4,042,369 
                                         
Ending balances as of December 31, 2017: Loans               
Individually evaluated for impairment  $579    2,975    14,800    368    8,493            27,215 
Collectively evaluated for impairment  $379,903    535,638    949,113    379,327    1,675,102    73,892        3,992,975 
Purchased credit impaired  $648    407    8,859    283    12,512    456        23,165 

 

The following table presents the activity in the allowance for loan losses for the year ended December 31, 2016. There were no covered loans at December 31, 2016 and all reserves associated with previously covered loans have been transferred to the non-covered allowance.

 

($ in thousands)

  Commercial,
Financial, and
Agricultural
   Real Estate –
Construction,
Land
Development
& Other Land
Loans
   Real Estate

Residential
(1-4 Family)
First
Mortgages
   Real Estate
– Mortgage
– Home
Equity Lines
of Credit
   Real Estate
– Mortgage

Commercial
and Other
   Installment
Loans to
Individuals
   Unallo-
cated
   Covered   Total 
                         
As of and for the year ended December 31, 2016
Beginning balance  $4,742    3,754    7,832    2,893    5,816    1,051    696    1,799    28,583 
Charge-offs   (2,271)   (1,101)   (3,815)   (969)   (1,005)   (1,008)   (1)   (244)   (10,414)
Recoveries   805    1,422    1,060    250    836    354        1,958    6,685 
Transfer from covered status   56    65    839    293    127        1    (1,381)    
Removed due to branch loan sale   (263)   (39)   (347)   (110)   (228)   (63)           (1,050)
Provisions   760    (1,410)   2,135    63    (448)   811    198    (2,132)   (23)
Ending balance  $3,829    2,691    7,704    2,420    5,098    1,145    894        23,781 
                                              
Ending balances as of December 31, 2016:  Allowance for loan losses       
Individually evaluated for impairment  $7    184    1,339    5    105                1,640 
Collectively evaluated for impairment  $3,822    2,507    6,365    2,415    4,993    1,145    894        22,141 
Purchased credit impaired  $                                 
                                              
Loans receivable as of December 31, 2016:       
Ending balance – total  $261,813    354,667    750,679    239,105    1,049,460    55,037            2,710,761 
Unamortized net deferred loan fees                                           (49)
Total loans                                          $2,710,712 
                                              
Ending balances as of December 31, 2016: Loans       
Individually evaluated for impairment  $644    4,001    20,807    280    6,494                32,226 
Collectively evaluated for impairment  $261,169    350,666    729,872    238,825    1,042,452    55,037            2,678,021 
Purchased credit impaired  $                514                514 
Schedule of impaired loans individually evaluated

The following table presents loans individually evaluated for impairment by class of loans, excluding purchased credit impaired loans, as of December 31, 2017.

 

 

($ in thousands)

  Recorded
Investment
   Unpaid
Principal
Balance
   Related
Allowance
   Average
Recorded
Investment
 
Impaired loans with no related allowance recorded:                    
                     
Commercial, financial, and agricultural  $183    425        276 
Real estate – mortgage – construction, land development & other land loans   2,743    3,941        2,846 
Real estate – mortgage – residential (1-4 family) first mortgages   5,205    5,728        7,067 
Real estate – mortgage –home equity loans / lines of credit   368    387        129 
Real estate – mortgage –commercial and other   3,066    3,321        3,143 
Installment loans to individuals                
Total impaired loans with no allowance  $11,565    13,802        13,461 
                     
Impaired loans with an allowance recorded:                    
                     
Commercial, financial, and agricultural  $396    396    215    214 
Real estate – mortgage – construction, land development & other land loans   232    241    18    503 
Real estate – mortgage – residential (1-4 family) first mortgages   9,595    9,829    1,099    10,077 
Real estate – mortgage –home equity loans / lines of credit               66 
Real estate – mortgage –commercial and other   5,427    5,427    232    5,369 
Installment loans to individuals                
Total impaired loans with allowance  $15,650    15,893    1,564    16,229 

 

 

Interest income recorded on impaired loans during the year ended December 31, 2017 was insignificant.

 

The following table presents loans individually evaluated for impairment by class of loans, excluding purchased credit impaired loans, as of December 31, 2016.

 

 

($ in thousands)

  Recorded
Investment
   Unpaid
Principal
Balance
   Related
Allowance
   Average
Recorded
Investment
 
Impaired loans with no related allowance recorded:                    
                     
Commercial, financial, and agricultural  $593    706        816 
Real estate – mortgage – construction, land development & other land loans   3,221    4,558        3,641 
Real estate – mortgage – residential (1-4 family) first mortgages   10,035    12,220        11,008 
Real estate – mortgage –home equity loans / lines of credit   114    146        139 
Real estate – mortgage –commercial and other   4,598    5,112        8,165 
Installment loans to individuals       2        1 
Total impaired loans with no allowance  $18,561    22,744        23,770 
                     
                     
Impaired loans with an allowance recorded:                    
                     
Commercial, financial, and agricultural  $51    51    7    202 
Real estate – mortgage – construction, land development & other land loans   780    798    184    844 
Real estate – mortgage – residential (1-4 family) first mortgages   10,772    11,007    1,339    13,314 
Real estate – mortgage –home equity loans / lines of credit   166    166    5    324 
Real estate – mortgage –commercial and other   1,896    1,929    105    4,912 
Installment loans to individuals               49 
Total impaired loans with allowance  $13,665    13,951    1,640    19,645 

 

Schedule of recorded investment in loans by credit quality indicators

The following table presents the Company’s recorded investment in loans by credit quality indicators as of December 31, 2017.

 

($ in thousands)    
   Pass   Special Mention
Loans
   Classified
Accruing Loans
   Classified
Nonaccrual
Loans
   Total 
                     
Commercial, financial, and agricultural  $368,658    9,901    922    1,001    380,482 
Real estate – construction, land development & other land loans   523,642    7,129    6,020    1,822    538,613 
Real estate – mortgage – residential (1-4 family) first mortgages   905,111    16,235    30,366    12,201    963,913 
Real estate – mortgage – home equity loans / lines of credit   365,982    3,784    7,405    2,524    379,695 
Real estate – mortgage – commercial and other   1,647,725    23,335    9,190    3,345    1,683,595 
Installment loans to individuals   73,379    222    216    75    73,892 
Purchased credit impaired   6,541    12,309    4,315        23,165 
  Total  $3,891,038    72,915    58,434    20,968    4,043,355 
Unamortized net deferred loan fees                       (986)
      Total loans                       4,042,369 

 

The following table presents the Company’s recorded investment in loans by credit quality indicators as of December 31, 2016.

 

($ in thousands)    
   Pass   Special Mention
Loans
   Classified
Accruing Loans
   Classified
Nonaccrual
Loans
   Total 
                     
Commercial, financial, and agricultural  $247,451    10,560    1,960    1,842    261,813 
Real estate – construction, land development & other land loans   335,068    8,762    7,892    2,945    354,667 
Real estate – mortgage – residential (1-4 family) first mortgages   678,878    16,998    38,786    16,017    750,679 
Real estate – mortgage – home equity loans / lines of credit   226,159    1,436    9,155    2,355    239,105 
Real estate – mortgage – commercial and other   1,005,687    26,032    13,019    4,208    1,048,946 
Installment loans to individuals   54,421    256    259    101    55,037 
Purchased credit impaired       514            514 
  Total  $2,547,664    64,558    71,071    27,468    2,710,761 
Unamortized net deferred loan fees                       (49)
     Total loans                       2,710,712 

 

Schedule of information related to loans modified in a troubled debt restructuring

The following table presents information related to loans modified in a troubled debt restructuring during the years ended December 31, 2017 and 2016.

 

($ in thousands)  For the year ended
December 31, 2017
   For the year ended
December 31, 2016
 
   Number of
Contracts
   Pre-
Modification
Restructured
Balances
   Post-
Modification
Restructured
Balances
   Number of
Contracts
   Pre-
Modification
Restructured
Balances
   Post-
Modification
Restructured
Balances
 
TDRs – Accruing                              
Commercial, financial, and agricultural      $   $    1   $1,071   $1,071 
Real estate – construction, land development & other land loans                        
Real estate – mortgage – residential (1-4 family) first mortgages               1    598    626 
Real estate – mortgage – home equity loans / lines of credit                        
Real estate – mortgage – commercial and other   5    3,550    3,525             
Installment loans to individuals                        
                               
TDRs – Nonaccrual                              
Commercial, financial, and agricultural   1    38    25             
Real estate – construction, land development & other land loans   1    32    32             
Real estate – mortgage – residential (1-4 family) first mortgages   1    215    215    1    155    184 
Real estate – mortgage – home equity loans / lines of credit                        
Real estate – mortgage – commercial and other                        
Installment loans to individuals                        
Total TDRs arising during period   8   $3,835   $3,797    3   $1,824   $1,881 
                               
Total covered TDRs arising during period included above                        

 

Schedule of accruing restructured loans that defaulted in the period

Accruing restructured loans that were modified in the previous 12 months and that defaulted during the years ended December 31, 2017 and 2016 are presented in the table below. The Company considers a loan to have defaulted when it becomes 90 or more days delinquent under the modified terms, has been transferred to nonaccrual status, or has been transferred to foreclosed real estate.

 

($ in thousands)  For the year ended
December 31, 2017
   For the year ended
December 31, 2016
 
   Number of
Contracts
   Recorded
Investment
   Number of
Contracts
   Recorded
Investment
 
                 
Accruing TDRs that subsequently defaulted                    
Commercial, financial, and agricultural      $    2   $744 
Real estate – mortgage – residential (1-4 family first mortgages)   2    880         
Real estate – mortgage – commercial and other           1    21 
                     
Total accruing TDRs that subsequently defaulted   2   $880    3   $765 
Total covered accruing TDRs that subsequently defaulted included above      $    1   $44