XML 26 R15.htm IDEA: XBRL DOCUMENT v3.19.1
Purchased Credit Impaired ("PCI") Loans
3 Months Ended
Mar. 31, 2019
Receivables [Abstract]  
Purchase Credit Impaired (PCI) Loans
Below is a summary of PCI loans by category at March 31, 2019 which includes preliminary fair value adjustments related to the Trinity acquisition and December 31, 2018:
 
 
March 31, 2019
 
December 31, 2018
(in thousands)
Weighted-
Average
Risk Rating1
Recorded
Investment
PCI Loans
 
Weighted-
Average
Risk Rating1
Recorded
Investment
PCI Loans
Commercial and industrial
4.75
$
17,613

 
6.09
$
2,159

Real estate:
 
 
 
 
 
Commercial - investor owned
6.68
42,948

 
7.19
23,939

Commercial - owner occupied
6.81
35,026

 
7.39
9,669

Construction and land development
6.16
10,481

 
6.03
4,548

Residential
6.20
16,171

 
6.40
6,082

Total real estate loans
 
122,239

 
 
46,397

Consumer and other
3.58
264

 
2.18
4

Total
 
$
122,503

 
 
$
46,401

1Risk 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 March 31, 2019 and December 31, 2018, is shown below:

 
March 31, 2019
(in thousands)
30-89 Days
 Past Due
 
90 or More
Days
Past Due
 
Total
Past Due
 
Current
 
Total
Commercial and industrial
$
945

 
$

 
$
945

 
$
16,668

 
$
17,613

Real estate:
 
 
 
 
 
 
 
 
 
Commercial - investor owned
1,580

 
1,868

 
3,448

 
39,500

 
42,948

Commercial - owner occupied
751

 
6,358

 
7,109

 
27,917

 
35,026

Construction and land development
152

 
258

 
410

 
10,071

 
10,481

Residential
1,648

 
849

 
2,497

 
13,674

 
16,171

Consumer and other

 

 

 
264

 
264

Total
$
5,076

 
$
9,333


$
14,409


$
108,094


$
122,503


 
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



The following table is a roll forward of PCI loans, net of the allowance for loan losses, for the three months ended March 31, 2019 and 2018.

(in thousands)
Contractual Cashflows
 
Non-accretable Difference
 
Accretable Yield
 
Carrying Amount
Balance December 31, 2018
$
73,157

 
$
15,299

 
$
12,638

 
$
45,220

Acquisitions
120,713

 
11,531

 
28,520

 
80,662

Principal reductions and interest payments
(10,033
)
 

 

 
(10,033
)
Accretion of loan discount

 

 
(1,603
)
 
1,603

Changes in contractual and expected cash flows due to remeasurement
4,081

 
(6
)
 
94

 
3,993

Reductions due to disposals
(120
)
 
(28
)
 

 
(92
)
Balance March 31, 2019
$
187,798

 
$
26,796


$
39,649


$
121,353

 
 
 
 
 
 
 
 
Balance December 31, 2017
$
112,710

 
$
29,005

 
$
13,962

 
$
69,743

Principal reductions and interest payments
(12,142
)
 

 

 
(12,142
)
Accretion of loan discount

 

 
(1,755
)
 
1,755

Changes in contractual and expected cash flows due to remeasurement
2,863

 

 

 
2,863

Balance March 31, 2018
$
103,431

 
$
29,005


$
12,207


$
62,219



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 $151.1 million and $64.7 million as of March 31, 2019, and December 31, 2018, respectively.