XML 21 R11.htm IDEA: XBRL DOCUMENT v3.5.0.2
Loans and Allowance for Loan and Lease Losses
9 Months Ended
Sep. 30, 2016
Loans And Leases Receivable Disclosure [Abstract]  
Loans and Allowance for Loan and Lease Losses

NOTE 4 - LOANS AND ALLOWANCE FOR LOAN AND LEASE LOSSES

Loans at September 30, 2016 and December 31, 2015 consisted of the following:

 

  

 

September 30,

 

 

December 31,

 

(Dollars in thousands)

 

2016

 

 

2015

 

Commercial real estate

 

$

420,742

 

 

$

291,819

 

Construction, land development, land

 

 

101,169

 

 

 

43,876

 

1-4 family residential properties

 

 

108,721

 

 

 

78,244

 

Farmland

 

 

139,109

 

 

 

33,573

 

Commercial

 

 

777,806

 

 

 

495,356

 

Factored receivables

 

 

213,955

 

 

 

215,088

 

Consumer

 

 

25,602

 

 

 

13,050

 

Mortgage warehouse

 

 

172,751

 

 

 

120,879

 

Total

 

 

1,959,855

 

 

 

1,291,885

 

Allowance for loan and lease losses

 

 

(14,912

)

 

 

(12,567

)

 

 

$

1,944,943

 

 

$

1,279,318

 

  

Total loans include net deferred origination and factoring fees totaling $2,070,000 and $1,218,000 at September 30, 2016 and December 31, 2015, respectively.

 

Loans with carrying amounts of $470,565,000 and $280,289,000 at September 30, 2016 and December 31, 2015, respectively, were pledged to secure Federal Home Loan Bank borrowing capacity.

 

During the three and nine months ended September 30, 2016, loans with a carrying amount of $14,394,000 and $18,513,000, respectively, were transferred to loans held for sale at their fair value of $14,642,000 and $18,680,000, respectively, as the Company made the decision to sell the loans. The gains on transfer of loans to loans held for sale of $248,000 and $167,000 for the three and nine months ended September 30, 2016, respectively, were recorded as other noninterest income in the consolidated statements of income. These loans were subsequently sold or are pending final settlement, resulting in proceeds equal to their fair values at the time of transfer. No loan transfers were recorded during the nine months ended September 30, 2015.

 

Allowance for Loan and Lease Losses    

The activity in the allowance for loan and lease losses (“ALLL”) during the three and nine months ended September 30, 2016 and 2015 is as follows:

 

(Dollars in thousands)

 

Beginning

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ending

 

Three months ended September 30, 2016

 

Balance

 

 

Provision

 

 

Charge-offs

 

 

Recoveries

 

 

Balance

 

Commercial real estate

 

$

1,792

 

 

$

123

 

 

$

(4

)

 

$

1

 

 

$

1,912

 

Construction, land development, land

 

 

181

 

 

 

44

 

 

 

 

 

 

7

 

 

 

232

 

1-4 family residential properties

 

 

259

 

 

 

(10

)

 

 

 

 

 

6

 

 

 

255

 

Farmland

 

 

143

 

 

 

(22

)

 

 

 

 

 

 

 

 

121

 

Commercial

 

 

6,697

 

 

 

2,521

 

 

 

(1,615

)

 

 

217

 

 

 

7,820

 

Factored receivables

 

 

4,204

 

 

 

(7

)

 

 

(285

)

 

 

33

 

 

 

3,945

 

Consumer

 

 

293

 

 

 

114

 

 

 

(68

)

 

 

29

 

 

 

368

 

Mortgage warehouse

 

 

203

 

 

 

56

 

 

 

 

 

 

 

 

 

259

 

 

 

$

13,772

 

 

$

2,819

 

 

$

(1,972

)

 

$

293

 

 

$

14,912

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(Dollars in thousands)

 

Beginning

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ending

 

Three months ended September 30, 2015

 

Balance

 

 

Provision

 

 

Charge-offs

 

 

Recoveries

 

 

Balance

 

Commercial real estate

 

$

1,214

 

 

$

189

 

 

$

(9

)

 

$

1

 

 

$

1,395

 

Construction, land development, land

 

 

346

 

 

 

97

 

 

 

 

 

 

 

 

 

443

 

1-4 family residential properties

 

 

251

 

 

 

44

 

 

 

(20

)

 

 

4

 

 

 

279

 

Farmland

 

 

28

 

 

 

1

 

 

 

 

 

 

 

 

 

29

 

Commercial

 

 

5,064

 

 

 

210

 

 

 

 

 

 

34

 

 

 

5,308

 

Factored receivables

 

 

4,135

 

 

 

(475

)

 

 

(72

)

 

 

21

 

 

 

3,609

 

Consumer

 

 

160

 

 

 

107

 

 

 

(97

)

 

 

55

 

 

 

225

 

Mortgage warehouse

 

 

264

 

 

 

(8

)

 

 

 

 

 

 

 

 

256

 

 

 

$

11,462

 

 

$

165

 

 

$

(198

)

 

$

115

 

 

$

11,544

 

 

  

(Dollars in thousands)

 

Beginning

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ending

 

Nine months ended September 30, 2016

 

Balance

 

 

Provision

 

 

Charge-offs

 

 

Recoveries

 

 

Balance

 

Commercial real estate

 

$

1,489

 

 

$

413

 

 

$

(5

)

 

$

15

 

 

$

1,912

 

Construction, land development, land

 

 

367

 

 

 

(142

)

 

 

 

 

 

7

 

 

 

232

 

1-4 family residential properties

 

 

274

 

 

 

(38

)

 

 

(63

)

 

 

82

 

 

 

255

 

Farmland

 

 

134

 

 

 

(13

)

 

 

 

 

 

 

 

 

121

 

Commercial

 

 

5,276

 

 

 

3,680

 

 

 

(1,784

)

 

 

648

 

 

 

7,820

 

Factored receivables

 

 

4,509

 

 

 

77

 

 

 

(743

)

 

 

102

 

 

 

3,945

 

Consumer

 

 

216

 

 

 

313

 

 

 

(223

)

 

 

62

 

 

 

368

 

Mortgage warehouse

 

 

302

 

 

 

(43

)

 

 

 

 

 

 

 

 

259

 

 

 

$

12,567

 

 

$

4,247

 

 

$

(2,818

)

 

$

916

 

 

$

14,912

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(Dollars in thousands)

 

Beginning

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ending

 

Nine months ended September 30, 2015

 

Balance

 

 

Provision

 

 

Charge-offs

 

 

Recoveries

 

 

Balance

 

Commercial real estate

 

$

533

 

 

$

962

 

 

$

(152

)

 

$

52

 

 

$

1,395

 

Construction, land development, land

 

 

333

 

 

 

110

 

 

 

 

 

 

 

 

 

443

 

1-4 family residential properties

 

 

215

 

 

 

163

 

 

 

(203

)

 

 

104

 

 

 

279

 

Farmland

 

 

19

 

 

 

10

 

 

 

 

 

 

 

 

 

29

 

Commercial

 

 

4,003

 

 

 

1,312

 

 

 

(47

)

 

 

40

 

 

 

5,308

 

Factored receivables

 

 

3,462

 

 

 

529

 

 

 

(451

)

 

 

69

 

 

 

3,609

 

Consumer

 

 

140

 

 

 

147

 

 

 

(244

)

 

 

182

 

 

 

225

 

Mortgage warehouse

 

 

138

 

 

 

118

 

 

 

 

 

 

 

 

 

256

 

 

 

$

8,843

 

 

$

3,351

 

 

$

(1,097

)

 

$

447

 

 

$

11,544

 

 

The following table presents loans individually and collectively evaluated for impairment, as well as purchased credit impaired (“PCI”) loans, and their respective ALLL allocations:

 

(Dollars in thousands)

 

Loan Evaluation

 

 

ALLL Allocations

 

September 30, 2016

 

Individually

 

 

Collectively

 

 

PCI

 

 

Total loans

 

 

Individually

 

 

Collectively

 

 

PCI

 

 

Total ALLL

 

Commercial real estate

 

$

676

 

 

$

405,812

 

 

$

14,254

 

 

$

420,742

 

 

$

100

 

 

$

1,371

 

 

$

441

 

 

$

1,912

 

Construction, land development, land

 

 

276

 

 

 

96,943

 

 

 

3,950

 

 

 

101,169

 

 

 

25

 

 

 

207

 

 

 

 

 

 

232

 

1-4 family residential properties

 

 

1,139

 

 

 

105,114

 

 

 

2,468

 

 

 

108,721

 

 

 

1

 

 

 

254

 

 

 

 

 

 

255

 

Farmland

 

 

 

 

 

139,109

 

 

 

 

 

 

139,109

 

 

 

 

 

 

121

 

 

 

 

 

 

121

 

Commercial

 

 

30,059

 

 

 

738,076

 

 

 

9,671

 

 

 

777,806

 

 

 

2,851

 

 

 

4,969

 

 

 

 

 

 

7,820

 

Factored receivables

 

 

3,812

 

 

 

210,143

 

 

 

 

 

 

213,955

 

 

 

1,520

 

 

 

2,425

 

 

 

 

 

 

3,945

 

Consumer

 

 

55

 

 

 

25,547

 

 

 

 

 

 

25,602

 

 

 

 

 

 

368

 

 

 

 

 

 

368

 

Mortgage warehouse

 

 

 

 

 

172,751

 

 

 

 

 

 

172,751

 

 

 

 

 

 

259

 

 

 

 

 

 

259

 

 

 

$

36,017

 

 

$

1,893,495

 

 

$

30,343

 

 

$

1,959,855

 

 

$

4,497

 

 

$

9,974

 

 

$

441

 

 

$

14,912

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(Dollars in thousands)

 

Loan Evaluation

 

 

ALLL Allocations

 

December 31, 2015

 

Individually

 

 

Collectively

 

 

PCI

 

 

Total loans

 

 

Individually

 

 

Collectively

 

 

PCI

 

 

Total ALLL

 

Commercial real estate

 

$

724

 

 

$

286,006

 

 

$

5,089

 

 

$

291,819

 

 

$

100

 

 

$

1,034

 

 

$

355

 

 

$

1,489

 

Construction, land development, land

 

 

 

 

 

42,499

 

 

 

1,377

 

 

 

43,876

 

 

 

 

 

 

367

 

 

 

 

 

 

367

 

1-4 family residential properties

 

 

618

 

 

 

74,714

 

 

 

2,912

 

 

 

78,244

 

 

 

1

 

 

 

273

 

 

 

 

 

 

274

 

Farmland

 

 

 

 

 

33,573

 

 

 

 

 

 

33,573

 

 

 

 

 

 

134

 

 

 

 

 

 

134

 

Commercial

 

 

7,916

 

 

 

483,587

 

 

 

3,853

 

 

 

495,356

 

 

 

796

 

 

 

4,480

 

 

 

 

 

 

5,276

 

Factored receivables

 

 

3,422

 

 

 

211,666

 

 

 

 

 

 

215,088

 

 

 

1,694

 

 

 

2,815

 

 

 

 

 

 

4,509

 

Consumer

 

 

 

 

 

13,050

 

 

 

 

 

 

13,050

 

 

 

 

 

 

216

 

 

 

 

 

 

216

 

Mortgage warehouse

 

 

 

 

 

120,879

 

 

 

 

 

 

120,879

 

 

 

 

 

 

302

 

 

 

 

 

 

302

 

 

 

$

12,680

 

 

$

1,265,974

 

 

$

13,231

 

 

$

1,291,885

 

 

$

2,591

 

 

$

9,621

 

 

$

355

 

 

$

12,567

 

  

The following is a summary of information pertaining to impaired loans. Loans included in these tables are non-PCI impaired loans and PCI loans that have deteriorated subsequent to acquisition and as a result have been deemed impaired and an allowance recorded. PCI loans that have not deteriorated subsequent to acquisition are not considered impaired and therefore do not require an allowance and are excluded from these tables.

 

  

 

Impaired Loans and Purchased Credit

 

 

Impaired Loans

 

 

 

Impaired Loans With a Valuation Allowance

 

 

Without a Valuation Allowance

 

(Dollars in thousands)

 

Recorded

 

 

Unpaid

 

 

Related

 

 

Recorded

 

 

Unpaid

 

September 30, 2016

 

Investment

 

 

Principal

 

 

Allowance

 

 

Investment

 

 

Principal

 

Commercial real estate

 

$

517

 

 

$

517

 

 

$

100

 

 

$

159

 

 

$

196

 

Construction, land development, land

 

 

276

 

 

 

276

 

 

 

25

 

 

 

 

 

 

 

1-4 family residential properties

 

 

9

 

 

 

16

 

 

 

1

 

 

 

1,130

 

 

 

1,295

 

Farmland

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

 

7,029

 

 

 

7,116

 

 

 

2,851

 

 

 

23,030

 

 

 

23,000

 

Factored receivables

 

 

3,015

 

 

 

3,015

 

 

 

1,520

 

 

 

797

 

 

 

797

 

Consumer

 

 

 

 

 

 

 

 

 

 

 

55

 

 

 

55

 

Mortgage warehouse

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

PCI

 

 

1,442

 

 

 

1,154

 

 

 

441

 

 

 

 

 

 

 

 

 

$

12,288

 

 

$

12,094

 

 

$

4,938

 

 

$

25,171

 

 

$

25,343

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Impaired Loans and Purchased Credit

 

 

Impaired Loans

 

 

 

Impaired Loans With a Valuation Allowance

 

 

Without a Valuation Allowance

 

(Dollars in thousands)

 

Recorded

 

 

Unpaid

 

 

Related

 

 

Recorded

 

 

Unpaid

 

December 31, 2015

 

Investment

 

 

Principal

 

 

Allowance

 

 

Investment

 

 

Principal

 

Commercial real estate

 

$

531

 

 

$

532

 

 

$

100

 

 

$

193

 

 

$

229

 

Construction, land development, land

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1-4 family residential properties

 

 

14

 

 

 

21

 

 

 

1

 

 

 

604

 

 

 

793

 

Farmland

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

 

1,491

 

 

 

1,520

 

 

 

796

 

 

 

6,425

 

 

 

6,433

 

Factored receivables

 

 

2,850

 

 

 

2,850

 

 

 

1,694

 

 

 

572

 

 

 

572

 

Consumer

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Mortgage warehouse

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

PCI

 

 

525

 

 

 

525

 

 

 

355

 

 

 

 

 

 

 

 

 

$

5,411

 

 

$

5,448

 

 

$

2,946

 

 

$

7,794

 

 

$

8,027

 

  

The following table presents average impaired loans and interest recognized on impaired loans for the three and nine months ended September 30, 2016 and 2015:

 

  

 

Three Months Ended

 

 

Three Months Ended

 

 

 

September 30, 2016

 

 

September 30, 2015

 

 

 

Average

 

 

Interest

 

 

Average

 

 

Interest

 

(Dollars in thousands)

 

Impaired Loans

 

 

Recognized

 

 

Impaired Loans

 

 

Recognized

 

Commercial real estate

 

$

682

 

 

$

 

 

$

1,926

 

 

$

1

 

Construction, land development, land

 

 

276

 

 

 

 

 

 

 

 

 

 

1-4 family residential properties

 

 

1,030

 

 

 

1

 

 

 

433

 

 

 

9

 

Farmland

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

 

21,648

 

 

 

163

 

 

 

4,833

 

 

 

80

 

Factored receivables

 

 

3,509

 

 

 

 

 

 

1,957

 

 

 

 

Consumer

 

 

43

 

 

 

 

 

 

 

 

 

 

Mortgage warehouse

 

 

 

 

 

 

 

 

 

 

 

 

PCI

 

 

1,442

 

 

 

 

 

 

721

 

 

 

 

 

 

$

28,630

 

 

$

164

 

 

$

9,870

 

 

$

90

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nine Months Ended

 

 

Nine Months Ended

 

 

 

September 30, 2016

 

 

September 30, 2015

 

 

 

Average

 

 

Interest

 

 

Average

 

 

Interest

 

(Dollars in thousands)

 

Impaired Loans

 

 

Recognized

 

 

Impaired Loans

 

 

Recognized

 

Commercial real estate

 

$

700

 

 

$

 

 

$

1,928

 

 

$

4

 

Construction, land development, land

 

 

138

 

 

 

2

 

 

 

 

 

 

 

1-4 family residential properties

 

 

879

 

 

 

9

 

 

 

647

 

 

 

32

 

Farmland

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

 

18,987

 

 

 

677

 

 

 

4,992

 

 

 

119

 

Factored receivables

 

 

3,617

 

 

 

 

 

 

1,958

 

 

 

 

Consumer

 

 

26

 

 

 

2

 

 

 

 

 

 

 

Mortgage warehouse

 

 

 

 

 

 

 

 

 

 

 

 

PCI

 

 

983

 

 

 

 

 

 

263

 

 

 

 

 

 

$

25,330

 

 

$

690

 

 

$

9,788

 

 

$

155

 

  

The following table presents the unpaid principal and recorded investment for loans at September 30, 2016 and December 31, 2015. The difference between the unpaid principal balance and recorded investment is principally associated with (1) premiums and discounts associated with acquisition date fair value adjustments on acquired loans (both PCI and non-PCI) and (2) net deferred origination costs and fees.

 

(Dollars in thousands)

 

Recorded

 

 

Unpaid

 

 

 

 

 

September 30, 2016

 

Investment

 

 

Principal

 

 

Difference

 

Commercial real estate

 

$

420,742

 

 

$

426,843

 

 

$

(6,101

)

Construction, land development, land

 

 

101,169

 

 

 

104,591

 

 

 

(3,422

)

1-4 family residential properties

 

 

108,721

 

 

 

110,729

 

 

 

(2,008

)

Farmland

 

 

139,109

 

 

 

140,117

 

 

 

(1,008

)

Commercial

 

 

777,806

 

 

 

784,494

 

 

 

(6,688

)

Factored receivables

 

 

213,955

 

 

 

215,242

 

 

 

(1,287

)

Consumer

 

 

25,602

 

 

 

25,742

 

 

 

(140

)

Mortgage warehouse

 

 

172,751

 

 

 

172,751

 

 

 

 

 

 

$

1,959,855

 

 

$

1,980,509

 

 

$

(20,654

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Recorded

 

 

Unpaid

 

 

 

 

 

December 31, 2015

 

Investment

 

 

Principal

 

 

Difference

 

Commercial

 

$

291,819

 

 

$

299,272

 

 

$

(7,453

)

Construction, land development, land

 

 

43,876

 

 

 

45,376

 

 

 

(1,500

)

1-4 family residential properties

 

 

78,244

 

 

 

81,141

 

 

 

(2,897

)

Farmland

 

 

33,573

 

 

 

33,533

 

 

 

40

 

Commercial

 

 

495,356

 

 

 

496,719

 

 

 

(1,363

)

Factored receivables

 

 

215,088

 

 

 

216,201

 

 

 

(1,113

)

Consumer

 

 

13,050

 

 

 

13,072

 

 

 

(22

)

Mortgage warehouse

 

 

120,879

 

 

 

120,879

 

 

 

 

 

 

$

1,291,885

 

 

$

1,306,193

 

 

$

(14,308

)

  

At September 30, 2016 and December 31, 2015, the Company had $22,629,000 and $21,188,000, respectively, of customer reserves associated with factored receivables. These amounts represent customer reserves held to settle any payment disputes or collection shortfalls, may be used to pay customers’ obligations to various third parties as directed by the customer, are periodically released to or withdrawn by customers, and are reported as deposits in the consolidated balance sheets.

Past Due and Nonaccrual Loans

The following is a summary of contractually past due and nonaccrual loans at September 30, 2016 and December 31, 2015:

 

  

 

 

 

 

 

Past Due 90

 

 

 

 

 

 

 

 

 

(Dollars in thousands)

 

30-89 Days

 

 

Days or More

 

 

 

 

 

 

 

 

 

September 30, 2016

 

Past Due

 

 

Still Accruing

 

 

Nonaccrual

 

 

Total

 

Commercial real estate

 

$

625

 

 

$

210

 

 

$

676

 

 

$

1,511

 

Construction, land development, land

 

 

199

 

 

 

156

 

 

 

276

 

 

 

631

 

1-4 family residential properties

 

 

1,043

 

 

 

24

 

 

 

1,083

 

 

 

2,150

 

Farmland

 

 

996

 

 

 

 

 

 

 

 

 

996

 

Commercial

 

 

18,411

 

 

 

556

 

 

 

25,019

 

 

 

43,986

 

Factored receivables

 

 

10,185

 

 

 

2,063

 

 

 

 

 

 

12,248

 

Consumer

 

 

628

 

 

 

45

 

 

 

55

 

 

 

728

 

Mortgage warehouse

 

 

 

 

 

 

 

 

 

 

 

 

PCI

 

 

2,127

 

 

 

150

 

 

 

11,101

 

 

 

13,378

 

 

 

$

34,214

 

 

$

3,204

 

 

$

38,210

 

 

$

75,628

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Past Due 90

 

 

 

 

 

 

 

 

 

(Dollars in thousands)

 

30-89 Days

 

 

Days or More

 

 

 

 

 

 

 

 

 

December 31, 2015

 

Past Due

 

 

Still Accruing

 

 

Nonaccrual

 

 

Total

 

Commercial real estate

 

$

693

 

 

$

 

 

$

673

 

 

$

1,366

 

Construction, land development, land

 

 

 

 

 

 

 

 

 

 

 

 

1-4 family residential properties

 

 

909

 

 

 

9

 

 

 

533

 

 

 

1,451

 

Farmland

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

 

3,704

 

 

 

 

 

 

2,021

 

 

 

5,725

 

Factored receivables

 

 

12,379

 

 

 

1,931

 

 

 

 

 

 

14,310

 

Consumer

 

 

286

 

 

 

 

 

 

 

 

 

286

 

Mortgage warehouse

 

 

 

 

 

 

 

 

 

 

 

 

PCI

 

 

1,092

 

 

 

 

 

 

6,867

 

 

 

7,959

 

 

 

$

19,063

 

 

$

1,940

 

 

$

10,094

 

 

$

31,097

 

The following table presents information regarding nonperforming loans at the dates indicated:

  

(Dollars in thousands)

 

September 30, 2016

 

 

December 31, 2015

 

Nonaccrual loans(1)

 

$

38,210

 

 

$

10,094

 

Factored receivables greater than 90 days past due

 

 

2,063

 

 

 

1,931

 

Troubled debt restructurings accruing interest

 

 

3,876

 

 

 

1,330

 

 

 

$

44,149

 

 

$

13,355

 

 

(1)

Includes troubled debt restructurings of $12,179,000 and $53,000 at September 30, 2016 and December 31, 2015, respectively.

 

Credit Quality Information

The Company categorizes loans into risk categories based on relevant information about the ability of borrowers to service their debt, including: current collateral and financial information, historical payment experience, credit documentation, public information, and current economic trends, among other factors. The Company analyzes loans individually by classifying the loans as to credit risk. This analysis includes every loan and is performed on a regular basis. Large groups of smaller balance homogeneous loans, such as consumer loans, are analyzed primarily based on payment status. The Company uses the following definitions for risk ratings:

Pass:

Loans classified as pass are loans with low to average risk and not otherwise classified as substandard or doubtful.

Substandard:

Loans classified as substandard are inadequately protected by the current net worth and paying capacity of the obligor or of the collateral pledged, if any. Loans so classified have a well-defined weakness or weaknesses that jeopardize the repayment of the debt. They are characterized by the distinct possibility that the institution will sustain some loss if the deficiencies are not corrected.

Doubtful:

Loans classified as doubtful have all the weaknesses inherent in those classified as substandard, with the added characteristic that the weaknesses make collection or liquidation in full, on the basis of currently existing facts, conditions and values, highly questionable and improbable.

PCI:

At acquisition, PCI loans had the characteristics of substandard loans and it was probable, at acquisition, that all contractually required principal and interest payments would not be collected. The Company evaluates these loans on a projected cash flow basis with this evaluation performed quarterly.

As of September 30, 2016 and December 31, 2015, based on the most recent analysis performed, the risk category of loans is as follows:

   

(Dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

September 30, 2016

 

Pass

 

 

Substandard

 

 

Doubtful

 

 

PCI

 

 

Total

 

Commercial real estate

 

$

400,044

 

 

$

6,444

 

 

$

 

 

$

14,254

 

 

$

420,742

 

Construction, land development, land

 

 

96,943

 

 

 

276

 

 

 

 

 

 

3,950

 

 

 

101,169

 

1-4 family residential

 

 

104,888

 

 

 

1,365

 

 

 

 

 

 

2,468

 

 

 

108,721

 

Farmland

 

 

130,687

 

 

 

8,422

 

 

 

 

 

 

 

 

 

139,109

 

Commercial

 

 

728,675

 

 

 

39,460

 

 

 

 

 

 

9,671

 

 

 

777,806

 

Factored receivables

 

 

211,271

 

 

 

1,303

 

 

 

1,381

 

 

 

 

 

 

213,955

 

Consumer

 

 

25,545

 

 

 

57

 

 

 

 

 

 

 

 

 

25,602

 

Mortgage warehouse

 

 

172,751

 

 

 

 

 

 

 

 

 

 

 

 

172,751

 

 

 

$

1,870,804

 

 

$

57,327

 

 

$

1,381

 

 

$

30,343

 

 

$

1,959,855

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(Dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2015

 

Pass

 

 

Substandard

 

 

Doubtful

 

 

PCI

 

 

Total

 

Commercial real estate

 

$

284,753

 

 

$

1,977

 

 

$

 

 

$

5,089

 

 

$

291,819

 

Construction, land development, land

 

 

42,499

 

 

 

 

 

 

 

 

 

1,377

 

 

 

43,876

 

1-4 family residential

 

 

73,838

 

 

 

1,494

 

 

 

 

 

 

2,912

 

 

 

78,244

 

Farmland

 

 

33,573

 

 

 

 

 

 

 

 

 

 

 

 

33,573

 

Commercial

 

 

470,208

 

 

 

21,295

 

 

 

 

 

 

3,853

 

 

 

495,356

 

Factored receivables

 

 

212,588

 

 

 

1,019

 

 

 

1,481

 

 

 

 

 

 

215,088

 

Consumer

 

 

13,050

 

 

 

 

 

 

 

 

 

 

 

 

13,050

 

Mortgage warehouse

 

 

120,879

 

 

 

 

 

 

 

 

 

 

 

 

120,879

 

 

 

$

1,251,388

 

 

$

25,785

 

 

$

1,481

 

 

$

13,231

 

 

$

1,291,885

 

 

Troubled Debt Restructurings

The Company had a recorded investment in troubled debt restructurings of $16,055,000 and $1,383,000 as of September 30, 2016 and December 31, 2015, respectively.

The following table presents loans modified as troubled debt restructurings that occurred during the nine months ended September 30, 2016 and 2015:

  

 

 

 

 

 

Pre-Modification

 

 

Post-Modification

 

 

 

 

 

 

 

Outstanding

 

 

Outstanding

 

(Dollars in thousands)

 

Number of

 

 

Recorded

 

 

Recorded

 

September 30, 2016

 

Loans

 

 

Investment

 

 

Investment

 

Commercial

 

 

24

 

 

$

15,663

 

 

$

15,663

 

 

  

 

 

 

 

 

Pre-Modification

 

 

Post-Modification

 

 

 

 

 

 

 

Outstanding

 

 

Outstanding

 

(Dollars in thousands)

 

Number of

 

 

Recorded

 

 

Recorded

 

September 30, 2015

 

Loans

 

 

Investment

 

 

Investment

 

Commercial

 

 

2

 

 

$

841

 

 

$

841

 

As of September 30, 2016, there have been no defaults on any loans that were modified as troubled debt restructurings during the preceding twelve months. Default is determined at 90 or more days past due. The modifications primarily related to extending the amortization periods of the loans. The Company did not grant principal reductions on any restructured loans.

Purchased Credit Impaired Loans

The Company has loans that were acquired, for which there was, at acquisition, evidence of deterioration of credit quality since origination and for which it was probable, at acquisition, that all contractually required payments would not be collected. The outstanding contractually required principal and interest and the carrying amount of these loans included in the balance sheet amounts of loans at September 30, 2016 and December 31, 2015, are as follows:

  

  

 

September 30,

 

 

December 31,

 

 

 

2016

 

 

2015

 

Contractually required principal and interest:

 

 

 

 

 

 

 

 

Real estate loans

 

$

29,571

 

 

$

17,800

 

Commercial loans

 

 

11,564

 

 

 

5,335

 

Outstanding contractually required principal and interest

 

$

41,135

 

 

$

23,135

 

Gross carrying amount included in loans receivable

 

$

30,343

 

 

$

13,231

 

 

The changes in accretable yield during the three and nine months ended September 30, 2016 and 2015 in regard to loans transferred at acquisition for which it was probable that all contractually required payments would not be collected are as follows:

 

  

 

Three Months Ended September 30,

 

 

Nine Months Ended September 30,

 

 

 

2016

 

 

2015

 

 

2016

 

 

2015

 

Accretable yield, beginning balance

 

$

1,192

 

 

$

3,349

 

 

$

2,593

 

 

$

4,977

 

Additions

 

 

4,124

 

 

 

 

 

 

4,124

 

 

 

 

Accretion

 

 

(417

)

 

 

(1,056

)

 

 

(2,451

)

 

 

(3,070

)

Reclassification from nonaccretable to accretable yield

 

 

 

 

 

195

 

 

 

646

 

 

 

780

 

Disposals

 

 

 

 

 

 

 

 

(13

)

 

 

(199

)

Accretable yield, ending balance

 

$

4,899

 

 

$

2,488

 

 

$

4,899

 

 

$

2,488