XML 33 R15.htm IDEA: XBRL DOCUMENT v3.10.0.1
Purchased Credit Impaired ("PCI") Loans
12 Months Ended
Dec. 31, 2018
Receivables [Abstract]  
Purchased Credit Impaired (PCI) Loans

Below is a summary of PCI loans by category at December 31, 2018 and 2017:
 
 
December 31, 2018
 
December 31, 2017
($ in thousands)
Weighted-
Average
Risk Rating1
Recorded
Investment
PCI Loans
 
Weighted-
Average
Risk Rating1
Recorded
Investment
PCI Loans
Commercial and industrial
6.09
$
2,159

 
6.38
$
3,212

Real estate loans:
 
 
 
 
 
Commercial - investor owned
7.19
23,939

 
7.36
42,887

Commercial - owner occupied
7.39
9,669

 
6.48
11,332

Construction and land development
6.03
4,548

 
5.99
5,883

Residential
6.40
6,082

 
5.99
10,781

Total real estate loans
 
44,238

 
 
70,883

Consumer and other
2.18
4

 
2.84
59

Purchased credit impaired loans
 
$
46,401

 
 
$
74,154

 
 
 
 
 
 
(1) Risk ratings are based on the borrower’s contractual obligation, which is not reflective of the purchase discount.



The aging of the recorded investment in past due PCI loans by portfolio class and category at December 31, 2018 and 2017 is shown below:
 
December 31, 2018
(in thousands)
30-89 Days
 Past Due
 
90 or More
Days
Past Due
 
Total
Past Due
 
Current
 
Total
Commercial and industrial
$

 
$

 
$

 
$
2,159

 
$
2,159

Real estate:
 
 
 
 
 
 
 
 
 
Commercial - investor owned
416

 
88

 
504

 
23,435

 
23,939

Commercial - owner occupied
591

 
6,279

 
6,870

 
2,799

 
9,669

Construction and land development

 

 

 
4,548

 
4,548

Residential
146

 
37

 
183

 
5,899

 
6,082

Consumer and other

 

 

 
4

 
4

Total
$
1,153

 
$
6,404

 
$
7,557

 
$
38,844

 
$
46,401


 
December 31, 2017
(in thousands)
30-89 Days
 Past Due
 
90 or More
Days
Past Due
 
Total
Past Due
 
Current
 
Total
Commercial and industrial
$

 
$

 
$

 
$
3,212

 
$
3,212

Real estate:
 
 
 
 
 
 
 
 
 
Commercial - investor owned

 
3,034

 
3,034

 
39,853

 
42,887

Commercial - owner occupied

 
673

 
673

 
10,659

 
11,332

Construction and land development

 

 

 
5,883

 
5,883

Residential
328

 
255

 
583

 
10,198

 
10,781

Consumer and other

 

 

 
59

 
59

Total
$
328

 
$
3,962

 
$
4,290

 
$
69,864

 
$
74,154




The following table is a rollforward of PCI loans, net of the allowance for loan losses, for the years ended December 31, 2018 and 2017.
(in thousands)
Contractual Cashflows
 
Non-accretable Difference
 
Accretable Yield
 
Carrying Amount
Balance January 1, 2018
$
112,711

 
$
29,006

 
$
13,962

 
$
69,743

Acquisitions

 

 

 

Principal reductions and interest payments
(45,668
)
 

 

 
(45,668
)
Accretion of loan discount

 

 
(6,654
)
 
6,654

Changes in contractual and expected cash flows due to remeasurement
6,114

 
(13,707
)
 
5,330

 
14,491

Reductions due to disposals

 

 

 

Balance December 31, 2018
$
73,157

 
$
15,299

 
$
12,638

 
$
45,220

 
 
 
 
 
 
 
 
Balance January 1, 2017
$
66,003

 
$
18,902

 
$
13,176

 
$
33,925

Acquisitions
68,763

 
14,296

 
5,312

 
49,155

Principal reductions and interest payments
(24,530
)
 

 

 
(24,530
)
Accretion of loan discount

 

 
(7,573
)
 
7,573

Changes in contractual and expected cash flows due to remeasurement
13,978

 
(1,465
)
 
5,486

 
9,957

Reductions due to disposals
(11,503
)
 
(2,727
)
 
(2,439
)
 
(6,337
)
Balance December 31, 2017
$
112,711

 
$
29,006

 
$
13,962

 
$
69,743



The accretable yield is recognized in interest income over the estimated life of the acquired loans using the effective
yield method.

Outstanding customer balances on PCI loans were $64.7 million and $94.9 million as of December 31, 2018, and December 31, 2017, respectively.