XML 48 R33.htm IDEA: XBRL DOCUMENT v3.10.0.1
Loans and Asset Quality Information (Tables)
12 Months Ended
Dec. 31, 2018
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, 2018   December 31, 2017 
   Amount   Percentage   Amount   Percentage 
All  loans:                    
                     
Commercial, financial, and agricultural  $457,037    11%   $381,130    10% 
Real estate – construction, land development & other land loans   518,976    12%    539,020    13% 
Real estate – mortgage – residential (1-4 family) first mortgages   1,054,176    25%    972,772    24% 
Real estate – mortgage – home equity loans / lines of credit   359,162    8%    379,978    9% 
Real estate – mortgage – commercial and other   1,787,022    42%    1,696,107    42% 
Installment loans to individuals   71,392    2%    74,348    2% 
    Subtotal   4,247,765    100%    4,043,355    100% 
Unamortized net deferred loan costs (fees)   1,299         (986)     
    Total loans  $4,249,064        $4,042,369      

 

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,
2018
   For the Year
Ended
December 31,
2017
 
Balance at beginning of period  $23,165    514 
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   (5,799)   (6,016)
Change due to loan charge-offs   (10)   (12)
Transfers to foreclosed real estate   (4)   (69)
Other   41    (392)
Balance at end of period  $17,393    23,165 

 

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,
2018
   For the Year
Ended
December 31,
2017
 
Balance at beginning of period  $4,688     
Additions due to acquisition of Carolina Bank       3,617 
Additions due to acquisition of Asheville Savings Bank       1,804 
Accretion   (2,050)   (1,846)
Reclassification from (to) nonaccretable difference   849    423 
Other, net   1,263    690 
Balance at end of period  $4,750    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, and foreclosed real estate. Nonperforming assets are summarized as follows:

 


ASSET QUALITY DATA ($ in thousands)
  December 31,
2018
   December 31,
2017
 
         
Nonperforming assets          
Nonaccrual loans  $22,575    20,968 
Restructured loans - accruing   13,418    19,834 
Accruing loans > 90 days past due        
     Total nonperforming loans   35,993    40,802 
Foreclosed real estate   7,440    12,571 
Total nonperforming assets  $43,433    53,373 
           
          Purchased credit impaired loans not included above (1)  $17,393    23,165 

 

 

(1) In the March 3, 2017 acquisition of Carolina Bank. and the October 1, 2017 acquisition of Asheville Savings Bank, 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 and $0.6 million in PCI loans at December 31, 2018 and 2017, respectively, 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,
2018
   December 31,
2017
 
Commercial, financial, and agricultural  $919    1,001 
Real estate – construction, land development & other land loans   2,265    1,822 
Real estate – mortgage – residential (1-4 family) first mortgages   10,115    12,201 
Real estate – mortgage – home equity loans / lines of credit   1,685    2,524 
Real estate – mortgage – commercial and other   7,452    3,345 
Installment loans to individuals   139    75 
  Total  $22,575    20,968 
           
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, 2018.

 

($ 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  $191    5        919    455,692    456,807 
Real estate – construction, land development & other land loans   849    212        2,265    515,472    518,798 
Real estate – mortgage – residential (1-4 family) first mortgages   14,178    1,369        10,115    1,022,261    1,047,923 
Real estate – mortgage – home equity loans / lines of credit   1,048    254        1,685    355,831    358,818 
Real estate – mortgage – commercial and other   709    520        7,452    1,768,205    1,776,886 
Installment loans to individuals   359    220        139    70,422    71,140 
Purchased credit impaired   990    138    583        15,682    17,393 
  Total  $18,324    2,718    583    22,575    4,203,565    4,247,765 
Unamortized net deferred loan costs                            1,299 
           Total loans                           $4,249,064 

 

 

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 

 

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, 2018.

 

 

($ 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
   Install-
ment
Loans to
Individuals
   Unallo-
cated
   Total 
                     
As of and for the year ended December 31, 2018
                                         
Beginning balance  $3,111    2,816    6,147    1,827    6,475    950    1,972    23,298 
Charge-offs   (2,128)   (158)   (1,734)   (711)   (1,459)   (781)       (6,971)
Recoveries   1,195    4,097    833    364    1,503    309        8,301 
Provisions   711    (4,512)   (49)   185    1,464    474    (1,862)   (3,589)
Ending balance  $2,889    2,243    5,197    1,665    7,983    952    110    21,039 
                                         
Ending balances as of December 31, 2018:  Allowance for loan losses
Individually evaluated for impairment  $226    134    955    48    906            2,269 
Collectively evaluated for impairment  $2,661    2,109    4,143    1,608    7,070    941    110    18,642 
Purchased credit impaired  $2        99    9    7    11        128 
                                         
Loans receivable as of December 31, 2018:
Ending balance – total  $457,037    518,976    1,054,176    359,162    1,787,022    71,392        4,247,765 
Unamortized net deferred loan costs                                      1,299 
Total loans                                     $4,249,064 
                                         
Ending balances as of December 31, 2018: Loans
Individually evaluated for impairment  $696    1,345    12,391    296    9,525            24,253 
Collectively evaluated for impairment  $456,111    517,453    1,035,532    358,522    1,767,361    71,140        4,206,119 
Purchased credit impaired  $230    178    6,253    344    10,136    252        17,393 

The following table presents the activity in the allowance for loan losses for the year ended December 31, 2017.

 

 

($ 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
   Install-
ment
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 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
   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, 2018.

 

 

($ in thousands)

  Recorded
Investment
   Unpaid
Principal
Balance
   Related
Allowance
   Average
Recorded
Investment
 
Impaired loans with no related allowance recorded:                    
                     
Commercial, financial, and agricultural  $310    310        957 
Real estate – mortgage – construction, land development & other land loans   485    803        2,366 
Real estate – mortgage – residential (1-4 family) first mortgages   4,626    4,948        4,804 
Real estate – mortgage –home equity loans / lines of credit   22    31        91 
Real estate – mortgage –commercial and other   3,475    4,237        3,670 
Installment loans to individuals                
Total impaired loans with no allowance  $8,918    10,329        11,888 
                     
Impaired loans with an allowance recorded:                    
                     
Commercial, financial, and agricultural  $386    387    226    422 
Real estate – mortgage – construction, land development & other land loans   860    864    134    385 
Real estate – mortgage – residential (1-4 family) first mortgages   7,765    7,904    955    8,963 
Real estate – mortgage –home equity loans / lines of credit   274    275    48    184 
Real estate – mortgage –commercial and other   6,050    6,054    906    5,911 
Installment loans to individuals               2 
Total impaired loans with allowance  $15,335    15,484    2,269    15,867 

 

Interest income recorded on impaired loans during the year ended December 31, 2018 was insignificant.

 

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 

 

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, 2018.

 

($ in thousands)    
   Pass   Special Mention
Loans
   Classified
Accruing Loans
   Classified
Nonaccrual
Loans
   Total 
                     
Commercial, financial, and agricultural  $452,373    3,056    459    919    456,807 
Real estate – construction, land development & other land loans   509,251    5,668    1,614    2,265    518,798 
Real estate – mortgage – residential (1-4 family) first mortgages   1,004,457    12,238    21,113    10,115    1,047,923 
Real estate – mortgage – home equity loans / lines of credit   348,792    1,688    6,653    1,685    358,818 
Real estate – mortgage – commercial and other   1,750,810    14,484    4,140    7,452    1,776,886 
Installment loans to individuals   70,357    231    413    139    71,140 
Purchased credit impaired   8,355    5,214    3,824        17,393 
  Total  $4,144,395    42,579    38,216    22,575    4,247,765 
Unamortized net deferred loan costs                       1,299 
            Total loans                       4,249,064 

 

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 

 

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, 2018 and 2017.

 

($ in thousands)  For the year ended
December 31, 2018
   For the year ended
December 31, 2017
 
   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      $   $       $   $ 
Real estate – construction, land development & other land loans                        
Real estate – mortgage – residential (1-4 family) first mortgages   2    254    273             
Real estate – mortgage – home equity loans / lines of credit                        
Real estate – mortgage – commercial and other               6    4,120    4,095 
Installment loans to individuals                        
                               
TDRs – Nonaccrual                              
Commercial, financial, and agricultural               1    38    25 
Real estate – construction, land development & other land loans   1    61    61    1    32    32 
Real estate – mortgage – residential (1-4 family) first mortgages   3    340    350    2    262    262 
Real estate – mortgage – home equity loans / lines of credit                        
Real estate – mortgage – commercial and other                        
Installment loans to individuals                        
                               
Total TDRs arising during period   6   $655   $684    10   $4,452   $4,414 
                               
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, 2018 and 2017 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, 2018
   For the year ended
December 31, 2017
 
   Number of
Contracts
   Recorded
Investment
   Number of
Contracts
   Recorded
Investment
 
                 
Accruing TDRs that subsequently defaulted                    
Real estate – mortgage – residential (1-4 family first mortgages)   1   $60    2    880 
Real estate – mortgage – commercial and other   3    1,333         
                     
Total accruing TDRs that subsequently defaulted   4   $1,393    2   $880 
Carolina Bank [Member]  
Summary of contractually required payments for PCI loans 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 purchased non-impaired loans 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 

 

Asheville Savings Bank [Member]  
Summary of contractually required payments for PCI loans expected at acquisition date

The following table relates to acquired Asheville 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 

 

Summary of contractually required payments for purchased non-impaired loans not expected at acquisition date

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