XML 36 R25.htm IDEA: XBRL DOCUMENT v3.19.1
Loans and Asset Quality Information (Tables)
3 Months Ended
Mar. 31, 2019
Summary of the major categories of total loans outstanding

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

 

($ in thousands)  March 31, 2019   December 31, 2018   March 31, 2018 
   Amount   Percentage   Amount   Percentage   Amount   Percentage 
All  loans:                              
                               
Commercial, financial, and agricultural  $468,388    11%   $457,037    11%   $411,662    10% 
Real estate – construction, land development & other land loans   553,760    13%    518,976    12%    542,960    13% 
Real estate – mortgage – residential (1-4 family) first mortgages   1,061,049    25%    1,054,176    25%    995,662    24% 
Real estate – mortgage – home equity loans / lines of credit   354,669    8%    359,162    8%    373,797    9% 
Real estate – mortgage – commercial and other   1,794,794    42%    1,787,022    42%    1,718,698    42% 
Installment loans to individuals   69,503    1%    71,392    2%    71,257    2% 
    Subtotal   4,302,163    100%    4,247,765    100%    4,114,036    100% 
Unamortized net deferred loan costs (fees)   1,624         1,299         (251)     
    Total loans  $4,303,787        $4,249,064        $4,113,785      
Schedule of activity in purchased credit impaired loans

The following table presents changes in the recorded investment of purchased credit impaired (“PCI”) loans.

 

($ in thousands)

 

 

 

PCI loans

  For the
Quarter Ended
March 31,
2019
   For the Year
Ended
December 31,
2018
    For the
Quarter Ended
March 31,
2018
 
Balance at beginning of period  $17,393    23,165      23,165  
Change due to payments received and accretion   (1,556)   (5,799)     (1,023 )
Change due to loan charge-offs   (8)   (10)      
Transfers to foreclosed real estate       (4)      
Other   38    41      5  
Balance at end of period  $15,867    17,393      22,147  

 

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

 

($ in thousands)

 

 

 

Accretable Yield for PCI loans

  For the
Quarter Ended
March 31,
2019
   For the Year
Ended
December 31,
2018
    For the
Quarter Ended
March 31,
2018
 
Balance at beginning of period  $4,750    4,688      4,688  
Accretion   (392)   (2,050)     (374 )
Reclassification from (to) nonaccretable difference   237    849      155  
Other, net   550    1,263      (73 )
Balance at end of period  $5,145    4,750      4,396  
Summary of nonperforming assets

Nonperforming assets are defined as nonaccrual loans, troubled debt restructured ("TDR") loans, loans past due 90 or more days and still accruing interest, and foreclosed real estate. Nonperforming assets are summarized as follows.

 

($ in thousands)  March 31,
2019
   December 31,
2018
   March 31,
2018
 
             
Nonperforming assets               
Nonaccrual loans  $20,684    22,575    21,849 
TDRs- accruing   12,457    13,418    18,495 
Accruing loans > 90 days past due            
     Total nonperforming loans   33,141    35,993    40,344 
Foreclosed real estate   6,390    7,440    11,307 
Total nonperforming assets  $39,531    43,433    51,651 
                
       Purchased credit impaired loans not included above (1)  $15,867    17,393    22,147 

 

(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, $0.6 million, and $0.5 million in PCI loans at March 31, 2019, December 31, 2018, and March 31, 2018, respectively, that were contractually past due 90 days or more.

Schedule of nonaccrual loans

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

 

($ in thousands)  March 31,
2019
   December 31,
2018
 
Commercial, financial, and agricultural  $980    919 
Real estate – construction, land development & other land loans   1,677    2,265 
Real estate – mortgage – residential (1-4 family) first mortgages   9,958    10,115 
Real estate – mortgage – home equity loans / lines of credit   1,632    1,685 
Real estate – mortgage – commercial and other   6,280    7,452 
Installment loans to individuals   157    139 
  Total  $20,684    22,575 
           

 

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 March 31, 2019.

 

($ 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  $817    319        980    466,067    468,183 
Real estate – construction, land development & other land loans   369    93        1,677    551,446    553,585 
Real estate – mortgage – residential (1-4 family) first mortgages   6,480    485        9,958    1,038,072    1,054,995 
Real estate – mortgage – home equity loans / lines of credit   624            1,632    352,081    354,337 
Real estate – mortgage – commercial and other   438    275        6,280    1,778,884    1,785,877 
Installment loans to individuals   526    51        157    68,585    69,319 
Purchased credit impaired   340    389    551        14,587    15,867 
  Total  $9,594    1,612    551    20,684    4,269,722    4,302,163 
Unamortized net deferred loan costs                            1,624 
           Total loans                           $4,303,787 

 

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 
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 all loans for the three months ended March 31, 2019.

 

 

($ 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 three months ended March 31, 2019
                                 
Beginning balance  $2,889    2,243    5,197    1,665    7,983    952    110    21,039 
Charge-offs   (246)   (264)   (30)   (80)   (836)   (281)       (1,737)
Recoveries   414    287    160    128    271    33        1,293 
Provisions   652    18    (817)   (339)   702    302    (18)   500 
Ending balance  $3,709    2,284    4,510    1,374    8,120    1,006    92    21,095 
                                         
Ending balances as of March 31, 2019: Allowance for loan losses
Individually evaluated for impairment  $857    28    858        312            2,055 
Collectively evaluated for impairment  $2,852    2,256    3,596    1,362    7,723    990    92    18,871 
Purchased credit impaired  $        56    12    85    16        169 
                                         
Loans receivable as of March 31, 2019:
Ending balance – total  $468,388    553,760    1,061,049    354,669    1,794,794    69,503        4,302,163 
Unamortized net deferred loan costs                                      1,624 
Total loans                                     $4,303,787 
                                         
Ending balances as of March 31, 2019: Loans
Individually evaluated for impairment  $1,044    797    10,891    21    8,396            21,149 
Collectively evaluated for impairment  $467,139    552,788    1,044,104    354,316    1,777,481    69,319        4,265,147 
Purchased credit impaired  $205    175    6,054    332    8,917    184        15,867 

 

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
   Installment
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 all loans for the three months ended March 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
   Installment
Loans to
Individuals
   Unallo
-cated
   Total 
                     
As of and for the three months ended March 31, 2018
Beginning balance  $3,111    2,816    6,147    1,827    6,475    950    1,972    23,298 
Charge-offs   (239)   (2)   (243)   (176)   (41)   (118)       (819)
Recoveries   499    3,046    145    153    582    53        4,478 
Provisions   (835)   (3,543)   (157)   462    (1,025)   (41)   1,480    (3,659)
Ending balance  $2,536    2,317    5,892    2,266    5,991    844    3,452    23,298 
                                         
Ending balances as of March 31, 2018:  Allowance for loan losses
Individually evaluated for impairment  $143    22    1,120        398            1,683 
Collectively evaluated for impairment  $2,391    2,295    4,598    2,225    5,581    844    3,452    21,386 
Purchased credit impaired  $2        174    41    12            229 
                                         
Loans receivable as of March 31, 2018:
Ending balance – total  $411,662    542,960    995,662    373,797    1,718,698    71,257        4,114,036 
Unamortized net deferred loan fees                                      (251)
Total loans                                     $4,113,785 
                                         
Ending balances as of March 31, 2018: Loans
Individually evaluated for impairment  $433    3,242    13,783    23    9,063            26,544 
Collectively evaluated for impairment  $410,816    539,317    973,550    373,501    1,697,319    70,842        4,065,345 
Purchased credit impaired  $413    401    8,329    273    12,316    415        22,147 

 

 

 

Schedule of impaired loans individually evaluated

The following table presents loans individually evaluated for impairment by class of loans, excluding PCI loans, as of March 31, 2019.

 

 

($ in thousands)

  Recorded
Investment
   Unpaid
Principal
Balance
   Related
Allowance
   Average
Recorded
Investment
 
Impaired loans with no related allowance recorded:                    
                     
Commercial, financial, and agricultural  $28    29        169 
Real estate – mortgage – construction, land development & other land loans   458    782        472 
Real estate – mortgage – residential (1-4 family) first mortgages   4,789    5,112        4,708 
Real estate – mortgage –home equity loans / lines of credit   21    30        21 
Real estate – mortgage –commercial and other   4,016    4,808        3,745 
Installment loans to individuals                
Total impaired loans with no allowance  $9,312    10,761        9,115 
                     
                     
Impaired loans with an allowance recorded:                    
                     
Commercial, financial, and agricultural  $1,016    1,016    857    701 
Real estate – mortgage – construction, land development & other land loans   339    339    28    599 
Real estate – mortgage – residential (1-4 family) first mortgages   6,102    6,303    858    6,934 
Real estate – mortgage –home equity loans / lines of credit               137 
Real estate – mortgage –commercial and other   4,380    4,998    312    5,215 
Installment loans to individuals                
Total impaired loans with allowance  $11,837    12,655    2,055    13,586 

 

Interest income recorded on impaired loans during the three months ended March 31, 2019 was insignificant.

 

The following table presents loans individually evaluated for impairment by class of loans, excluding PCI 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 
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 March 31, 2019.

 

($ in thousands)    
   Pass   Special
Mention Loans
   Classified
Accruing Loans
   Classified
Nonaccrual
Loans
   Total 
                     
Commercial, financial, and agricultural  $460,963    4,667    1,573    980    468,183 
Real estate – construction, land development & other land loans   544,496    5,960    1,452    1,677    553,585 
Real estate – mortgage – residential (1-4 family) first mortgages   1,009,860    16,271    18,905    9,958    1,054,994 
Real estate – mortgage – home equity loans / lines of credit   345,187    1,466    6,052    1,632    354,337 
Real estate – mortgage – commercial and other   1,752,757    18,664    8,177    6,280    1,785,878 
Installment loans to individuals   68,606    227    329    157    69,319 
Purchased credit impaired   8,148    4,025    3,694        15,867 
  Total  $4,190,017    51,280    40,182    20,684    4,302,163 
Unamortized net deferred loan costs                       1,624 
            Total loans                       4,303,787 

 

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  $452,372    3,056    459    919    456,806 
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   1,004,458    12,238    21,113    10,115    1,047,924 
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 

 

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 three months ended March 31, 2019 and 2018.

 

($ in thousands)  For three months ended
March 31, 2019
   For the three months ended
March 31, 2018
 
   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   1    55    55             
Real estate – mortgage – home equity loans / lines of credit                        
Real estate – mortgage – commercial and other                        
Installment loans to individuals                        
                               
TDRs – Nonaccrual                              
Commercial, financial, and agricultural                        
Real estate – construction, land development & other land loans               1    61    61 
Real estate – mortgage – residential (1-4 family) first mortgages               2    254    264 
Real estate – mortgage – home equity loans / lines of credit                        
Real estate – mortgage – commercial and other                        
Installment loans to individuals                        
Total TDRs arising during period   1   $55   $55    3   $315   $325 
                               

 

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 three months ended March 31, 2019 and 2018 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 three months ended
March 31, 2019
   For the three months ended
March 31, 2018
 
   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   $93       $ 
Real estate – mortgage – commercial and other           1    570 
                     
Total accruing TDRs that subsequently defaulted   1   $93    1   $570