XML 49 R35.htm IDEA: XBRL DOCUMENT v3.8.0.1
Loans and Allowance for Loan and Lease Losses (Tables)
12 Months Ended
Dec. 31, 2017
Loans And Leases Receivable Disclosure [Abstract]  
Schedule of Recorded Investment and Unpaid Principal

The following table presents the recorded investment and unpaid principal for loans at December 31, 2017 and 2016:

 

 

December 31, 2017

 

 

December 31, 2016

 

 

 

Recorded

 

 

Unpaid

 

 

 

 

 

 

Recorded

 

 

Unpaid

 

 

 

 

 

(Dollars in thousands)

 

Investment

 

 

Principal

 

 

Difference

 

 

Investment

 

 

Principal

 

 

Difference

 

Commercial real estate

 

$

745,893

 

 

$

753,803

 

 

$

(7,910

)

 

$

442,237

 

 

$

447,926

 

 

$

(5,689

)

Construction, land development, land

 

 

134,812

 

 

 

138,045

 

 

 

(3,233

)

 

 

109,812

 

 

 

113,211

 

 

 

(3,399

)

1-4 family residential properties

 

 

125,827

 

 

 

127,499

 

 

 

(1,672

)

 

 

104,974

 

 

 

106,852

 

 

 

(1,878

)

Farmland

 

 

180,141

 

 

 

184,006

 

 

 

(3,865

)

 

 

141,615

 

 

 

142,673

 

 

 

(1,058

)

Commercial

 

 

920,812

 

 

 

924,133

 

 

 

(3,321

)

 

 

778,643

 

 

 

783,349

 

 

 

(4,706

)

Factored receivables

 

 

374,410

 

 

 

376,046

 

 

 

(1,636

)

 

 

238,198

 

 

 

239,432

 

 

 

(1,234

)

Consumer

 

 

31,131

 

 

 

31,144

 

 

 

(13

)

 

 

29,764

 

 

 

29,782

 

 

 

(18

)

Mortgage warehouse

 

 

297,830

 

 

 

297,830

 

 

 

 

 

 

182,381

 

 

 

182,381

 

 

 

 

Total

 

 

2,810,856

 

 

$

2,832,506

 

 

$

(21,650

)

 

 

2,027,624

 

 

$

2,045,606

 

 

$

(17,982

)

Allowance for loan and lease losses

 

 

(18,748

)

 

 

 

 

 

 

 

 

 

 

(15,405

)

 

 

 

 

 

 

 

 

 

 

$

2,792,108

 

 

 

 

 

 

 

 

 

 

$

2,012,219

 

 

 

 

 

 

 

 

 

 

Summary of Allowance for Loan and Lease Losses

Allowance for Loan and Lease Losses    

The activity in the ALLL during the years ended December 31, 2017, 2016 and 2015 is as follows:

 

(Dollars in thousands)

 

Beginning

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reclassification

 

 

Ending

 

Year ended December 31, 2017

 

Balance

 

 

Provision

 

 

Charge-offs

 

 

Recoveries

 

 

To Held For Sale

 

 

Balance

 

Commercial real estate

 

$

1,813

 

 

$

1,822

 

 

$

(259

)

 

$

59

 

 

$

 

 

$

3,435

 

Construction, land development, land

 

 

465

 

 

 

825

 

 

 

(582

)

 

 

175

 

 

 

 

 

 

883

 

1-4 family residential properties

 

 

253

 

 

 

24

 

 

 

(31

)

 

 

47

 

 

 

 

 

 

293

 

Farmland

 

 

170

 

 

 

140

 

 

 

 

 

 

 

 

 

 

 

 

310

 

Commercial

 

 

8,014

 

 

 

5,785

 

 

 

(4,875

)

 

 

1,329

 

 

 

(2,103

)

 

 

8,150

 

Factored receivables

 

 

4,088

 

 

 

2,058

 

 

 

(1,667

)

 

 

118

 

 

 

 

 

 

4,597

 

Consumer

 

 

420

 

 

 

859

 

 

 

(1,004

)

 

 

508

 

 

 

 

 

 

783

 

Mortgage warehouse

 

 

182

 

 

 

115

 

 

 

 

 

 

 

 

 

 

 

 

297

 

 

 

$

15,405

 

 

$

11,628

 

 

$

(8,418

)

 

$

2,236

 

 

$

(2,103

)

 

$

18,748

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(Dollars in thousands)

 

Beginning

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reclassification

 

 

Ending

 

Year ended December 31, 2016

 

Balance

 

 

Provision

 

 

Charge-offs

 

 

Recoveries

 

 

To Held For Sale

 

 

Balance

 

Commercial real estate

 

$

1,489

 

 

$

313

 

 

$

(5

)

 

$

16

 

 

$

 

 

$

1,813

 

Construction, land development, land

 

 

367

 

 

 

92

 

 

 

 

 

 

6

 

 

 

 

 

 

465

 

1-4 family residential properties

 

 

274

 

 

 

(22

)

 

 

(84

)

 

 

85

 

 

 

 

 

 

253

 

Farmland

 

 

134

 

 

 

36

 

 

 

 

 

 

 

 

 

 

 

 

170

 

Commercial

 

 

5,276

 

 

 

5,390

 

 

 

(3,643

)

 

 

991

 

 

 

 

 

 

8,014

 

Factored receivables

 

 

4,509

 

 

 

315

 

 

 

(856

)

 

 

120

 

 

 

 

 

 

4,088

 

Consumer

 

 

216

 

 

 

689

 

 

 

(564

)

 

 

79

 

 

 

 

 

 

420

 

Mortgage warehouse

 

 

302

 

 

 

(120

)

 

 

 

 

 

 

 

 

 

 

 

182

 

 

 

$

12,567

 

 

$

6,693

 

 

$

(5,152

)

 

$

1,297

 

 

$

 

 

$

15,405

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(Dollars in thousands)

 

Beginning

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reclassification

 

 

Ending

 

Year ended December 31, 2015

 

Balance

 

 

Provision

 

 

Charge-offs

 

 

Recoveries

 

 

To Held For Sale

 

 

Balance

 

Commercial real estate

 

$

533

 

 

$

1,055

 

 

$

(152

)

 

$

53

 

 

$

 

 

$

1,489

 

Construction, land development, land

 

 

333

 

 

 

34

 

 

 

 

 

 

 

 

 

 

 

 

367

 

1-4 family residential properties

 

 

215

 

 

 

60

 

 

 

(205

)

 

 

204

 

 

 

 

 

 

274

 

Farmland

 

 

19

 

 

 

115

 

 

 

 

 

 

 

 

 

 

 

 

134

 

Commercial

 

 

4,003

 

 

 

1,375

 

 

 

(145

)

 

 

43

 

 

 

 

 

 

5,276

 

Factored receivables

 

 

3,462

 

 

 

1,508

 

 

 

(540

)

 

 

79

 

 

 

 

 

 

4,509

 

Consumer

 

 

140

 

 

 

218

 

 

 

(347

)

 

 

205

 

 

 

 

 

 

216

 

Mortgage warehouse

 

 

138

 

 

 

164

 

 

 

 

 

 

 

 

 

 

 

 

302

 

 

 

$

8,843

 

 

$

4,529

 

 

$

(1,389

)

 

$

584

 

 

$

 

 

$

12,567

 

 

Summary of Individual and Collective Allowance for Loan Losses and Loan Balances by Class

The following table presents loans individually and collectively evaluated for impairment, as well as PCI loans, and their respective ALLL allocations:

(Dollars in thousands)

 

Loan Evaluation

 

 

ALLL Allocations

 

December 31, 2017

 

Individually

 

 

Collectively

 

 

PCI

 

 

Total loans

 

 

Individually

 

 

Collectively

 

 

PCI

 

 

Total ALLL

 

Commercial real estate

 

$

1,013

 

 

$

735,118

 

 

$

9,762

 

 

$

745,893

 

 

$

123

 

 

$

3,312

 

 

$

 

 

$

3,435

 

Construction, land development, land

 

 

136

 

 

 

130,732

 

 

 

3,944

 

 

 

134,812

 

 

 

 

 

 

883

 

 

 

 

 

 

883

 

1-4 family residential properties

 

 

2,638

 

 

 

122,093

 

 

 

1,096

 

 

 

125,827

 

 

 

152

 

 

 

141

 

 

 

 

 

 

293

 

Farmland

 

 

3,800

 

 

 

176,232

 

 

 

109

 

 

 

180,141

 

 

 

 

 

 

310

 

 

 

 

 

 

310

 

Commercial

 

 

26,616

 

 

 

893,509

 

 

 

687

 

 

 

920,812

 

 

 

1,409

 

 

 

6,741

 

 

 

 

 

 

8,150

 

Factored receivables

 

 

4,726

 

 

 

369,684

 

 

 

 

 

 

374,410

 

 

 

949

 

 

 

3,648

 

 

 

 

 

 

4,597

 

Consumer

 

 

384

 

 

 

30,747

 

 

 

 

 

 

31,131

 

 

 

80

 

 

 

703

 

 

 

 

 

 

783

 

Mortgage warehouse

 

 

 

 

 

297,830

 

 

 

 

 

 

297,830

 

 

 

 

 

 

297

 

 

 

 

 

 

297

 

 

 

$

39,313

 

 

$

2,755,945

 

 

$

15,598

 

 

$

2,810,856

 

 

$

2,713

 

 

$

16,035

 

 

$

 

 

$

18,748

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(Dollars in thousands)

 

Loan Evaluation

 

 

ALLL Allocations

 

December 31, 2016

 

Individually

 

 

Collectively

 

 

PCI

 

 

Total loans

 

 

Individually

 

 

Collectively

 

 

PCI

 

 

Total ALLL

 

Commercial real estate

 

$

1,456

 

 

$

427,918

 

 

$

12,863

 

 

$

442,237

 

 

$

100

 

 

$

1,358

 

 

$

355

 

 

$

1,813

 

Construction, land development, land

 

 

362

 

 

 

105,493

 

 

 

3,957

 

 

 

109,812

 

 

 

25

 

 

 

440

 

 

 

 

 

 

465

 

1-4 family residential properties

 

 

1,095

 

 

 

101,551

 

 

 

2,328

 

 

 

104,974

 

 

 

1

 

 

 

252

 

 

 

 

 

 

253

 

Farmland

 

 

1,333

 

 

 

140,045

 

 

 

237

 

 

 

141,615

 

 

 

 

 

 

170

 

 

 

 

 

 

170

 

Commercial

 

 

33,033

 

 

 

738,088

 

 

 

7,522

 

 

 

778,643

 

 

 

2,101

 

 

 

5,913

 

 

 

 

 

 

8,014

 

Factored receivables

 

 

3,176

 

 

 

235,022

 

 

 

 

 

 

238,198

 

 

 

1,546

 

 

 

2,542

 

 

 

 

 

 

4,088

 

Consumer

 

 

73

 

 

 

29,691

 

 

 

 

 

 

29,764

 

 

 

 

 

 

420

 

 

 

 

 

 

420

 

Mortgage warehouse

 

 

 

 

 

182,381

 

 

 

 

 

 

182,381

 

 

 

 

 

 

182

 

 

 

 

 

 

182

 

 

 

$

40,528

 

 

$

1,960,189

 

 

$

26,907

 

 

$

2,027,624

 

 

$

3,773

 

 

$

11,277

 

 

$

355

 

 

$

15,405

 

 

 

Summary of Information Pertaining to Impaired Loans

The following is a summary of information pertaining to impaired loans. PCI loans that have not deteriorated subsequent to acquisition are not considered impaired and therefore do not require an ALLL and are excluded from these tables.

 

  

 

Impaired Loans and PCI Impaired Loans

 

 

Impaired Loans

 

 

 

With a Valuation Allowance

 

 

Without a Valuation Allowance

 

(Dollars in thousands)

 

Recorded

 

 

Unpaid

 

 

Related

 

 

Recorded

 

 

Unpaid

 

December 31, 2017

 

Investment

 

 

Principal

 

 

Allowance

 

 

Investment

 

 

Principal

 

Commercial real estate

 

$

165

 

 

$

165

 

 

$

123

 

 

$

848

 

 

$

881

 

Construction, land development, land

 

 

 

 

 

 

 

 

 

 

 

136

 

 

 

136

 

1-4 family residential properties

 

 

237

 

 

 

235

 

 

 

152

 

 

 

2,401

 

 

 

2,519

 

Farmland

 

 

 

 

 

 

 

 

 

 

 

3,800

 

 

 

4,071

 

Commercial

 

 

9,194

 

 

 

9,191

 

 

 

1,409

 

 

 

17,422

 

 

 

17,605

 

Factored receivables

 

 

4,726

 

 

 

4,726

 

 

 

949

 

 

 

 

 

 

 

Consumer

 

 

271

 

 

 

267

 

 

 

80

 

 

 

113

 

 

 

115

 

Mortgage warehouse

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

PCI

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

14,593

 

 

$

14,584

 

 

$

2,713

 

 

$

24,720

 

 

$

25,327

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Impaired Loans and PCI Impaired Loans

 

 

Impaired Loans

 

 

 

With a Valuation Allowance

 

 

Without a Valuation Allowance

 

(Dollars in thousands)

 

Recorded

 

 

Unpaid

 

 

Related

 

 

Recorded

 

 

Unpaid

 

December 31, 2016

 

Investment

 

 

Principal

 

 

Allowance

 

 

Investment

 

 

Principal

 

Commercial real estate

 

$

517

 

 

$

517

 

 

$

100

 

 

$

939

 

 

$

1,011

 

Construction, land development, land

 

 

277

 

 

 

275

 

 

 

25

 

 

 

85

 

 

 

86

 

1-4 family residential properties

 

 

8

 

 

 

14

 

 

 

1

 

 

 

1,087

 

 

 

1,215

 

Farmland

 

 

 

 

 

 

 

 

 

 

 

1,333

 

 

 

1,364

 

Commercial

 

 

15,022

 

 

 

15,018

 

 

 

2,101

 

 

 

18,011

 

 

 

18,096

 

Factored receivables

 

 

3,176

 

 

 

3,176

 

 

 

1,546

 

 

 

 

 

 

 

Consumer

 

 

 

 

 

 

 

 

 

 

 

73

 

 

 

73

 

Mortgage warehouse

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

PCI

 

 

525

 

 

 

525

 

 

 

355

 

 

 

 

 

 

 

 

 

$

19,525

 

 

$

19,525

 

 

$

4,128

 

 

$

21,528

 

 

$

21,845

 

 

The following table presents average impaired loans and interest recognized on impaired loans for the years ended December 31, 2017, 2016, and 2015:

 

  

 

Years Ended

 

 

 

December 31, 2017

 

 

December 31, 2016

 

 

December 31, 2015

 

 

 

Average

 

 

Interest

 

 

Average

 

 

Interest

 

 

Average

 

 

Interest

 

(Dollars in thousands)

 

Impaired Loans

 

 

Recognized

 

 

Impaired Loans

 

 

Recognized

 

 

Impaired Loans

 

 

Recognized

 

Commercial real estate

 

$

1,234

 

 

$

33

 

 

$

1,090

 

 

$

46

 

 

$

1,329

 

 

$

 

Construction, land development, land

 

 

249

 

 

 

 

 

 

181

 

 

 

4

 

 

 

 

 

 

 

1-4 family residential properties

 

 

1,867

 

 

 

45

 

 

 

857

 

 

 

18

 

 

 

623

 

 

 

42

 

Farmland

 

 

2,567

 

 

 

45

 

 

 

667

 

 

 

45

 

 

 

 

 

 

 

Commercial

 

 

29,825

 

 

 

599

 

 

 

20,474

 

 

 

980

 

 

 

7,552

 

 

 

187

 

Factored receivables

 

 

3,951

 

 

 

 

 

 

3,299

 

 

 

 

 

 

2,347

 

 

 

 

Consumer

 

 

229

 

 

 

9

 

 

 

37

 

 

 

5

 

 

 

 

 

 

 

Mortgage warehouse

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

PCI

 

 

262

 

 

 

 

 

 

525

 

 

 

 

 

 

263

 

 

 

 

 

 

$

40,184

 

 

$

731

 

 

$

27,130

 

 

$

1,098

 

 

$

12,114

 

 

$

229

 

 

Summary of Contractually Past Due and Nonaccrual Loans

Past Due and Nonaccrual Loans     

The following is a summary of contractually past due and nonaccrual loans at December 31, 2017 and 2016:

 

  

 

Past Due

 

 

Past Due 90

 

 

 

 

 

 

 

 

 

(Dollars in thousands)

 

30-89 Days

 

 

Days or More

 

 

 

 

 

 

 

 

 

December 31, 2017

 

Still Accruing

 

 

Still Accruing

 

 

Nonaccrual

 

 

Total

 

Commercial real estate

 

$

1,374

 

 

$

 

 

$

1,012

 

 

$

2,386

 

Construction, land development, land

 

 

 

 

 

 

 

 

136

 

 

 

136

 

1-4 family residential properties

 

 

1,378

 

 

 

62

 

 

 

2,625

 

 

 

4,065

 

Farmland

 

 

250

 

 

 

109

 

 

 

3,412

 

 

 

3,771

 

Commercial

 

 

6,630

 

 

 

39

 

 

 

22,247

 

 

 

28,916

 

Factored receivables

 

 

20,858

 

 

 

1,454

 

 

 

 

 

 

22,312

 

Consumer

 

 

947

 

 

 

 

 

 

384

 

 

 

1,331

 

Mortgage warehouse

 

 

165

 

 

 

 

 

 

 

 

 

165

 

PCI

 

 

72

 

 

 

 

 

 

2,333

 

 

 

2,405

 

 

 

$

31,674

 

 

$

1,664

 

 

$

32,149

 

 

$

65,487

 

 

Past Due

 

 

Past Due 90

 

 

 

 

 

 

 

 

 

(Dollars in thousands)

 

30-89 Days

 

 

Days or More

 

 

 

 

 

 

 

 

 

December 31, 2016

 

Still Accruing

 

 

Still Accruing

 

 

Nonaccrual

 

 

Total

 

Commercial real estate

 

$

699

 

 

$

144

 

 

$

1,163

 

 

$

2,006

 

Construction, land development, land

 

 

619

 

 

 

 

 

 

362

 

 

 

981

 

1-4 family residential properties

 

 

956

 

 

 

 

 

 

1,039

 

 

 

1,995

 

Farmland

 

 

3,583

 

 

 

141

 

 

 

541

 

 

 

4,265

 

Commercial

 

 

11,060

 

 

 

1,077

 

 

 

26,619

 

 

 

38,756

 

Factored receivables

 

 

11,921

 

 

 

2,153

 

 

 

 

 

 

14,074

 

Consumer

 

 

667

 

 

 

2

 

 

 

73

 

 

 

742

 

Mortgage warehouse

 

 

 

 

 

 

 

 

 

 

 

 

PCI

 

 

2,020

 

 

 

104

 

 

 

8,233

 

 

 

10,357

 

 

 

$

31,525

 

 

$

3,621

 

 

$

38,030

 

 

$

73,176

 

 

 

Schedule of Nonperforming Loans

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

 

(Dollars in thousands)

 

December 31, 2017

 

 

December 31, 2016

 

Nonaccrual loans(1)

 

$

32,149

 

 

$

38,030

 

Factored receivables greater than 90 days past due

 

 

1,454

 

 

 

2,153

 

Troubled debt restructurings accruing interest

 

 

5,128

 

 

 

5,123

 

 

 

$

38,731

 

 

$

45,306

 

 

(1)Includes troubled debt restructurings of $14,009,000 and $13,263,000 at December 31, 2017 and 2016, respectively.

Summary of Risk Category of Loans

As of December 31, 2017 and 2016 based on the most recent analysis performed, the risk category of loans is as follows:

 

(Dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2017

 

Pass

 

 

Substandard

 

 

Doubtful

 

 

PCI

 

 

Total

 

Commercial real estate

 

$

732,175

 

 

$

3,956

 

 

$

 

 

$

9,762

 

 

$

745,893

 

Construction, land development, land

 

 

130,732

 

 

 

136

 

 

 

 

 

 

3,944

 

 

 

134,812

 

1-4 family residential

 

 

122,044

 

 

 

2,687

 

 

 

 

 

 

1,096

 

 

 

125,827

 

Farmland

 

 

171,017

 

 

 

9,015

 

 

 

 

 

 

109

 

 

 

180,141

 

Commercial

 

 

878,957

 

 

 

41,168

 

 

 

 

 

 

687

 

 

 

920,812

 

Factored receivables

 

 

370,839

 

 

 

2,325

 

 

 

1,246

 

 

 

 

 

 

374,410

 

Consumer

 

 

30,739

 

 

 

392

 

 

 

 

 

 

 

 

 

31,131

 

Mortgage warehouse

 

 

297,830

 

 

 

 

 

 

 

 

 

 

 

 

297,830

 

 

 

$

2,734,333

 

 

$

59,679

 

 

$

1,246

 

 

$

15,598

 

 

$

2,810,856

 

(Dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2016

 

Pass

 

 

Substandard

 

 

Doubtful

 

 

PCI

 

 

Total

 

Commercial real estate

 

$

422,423

 

 

$

6,951

 

 

$

 

 

$

12,863

 

 

$

442,237

 

Construction, land development, land

 

 

105,493

 

 

 

362

 

 

 

 

 

 

3,957

 

 

 

109,812

 

1-4 family residential

 

 

101,339

 

 

 

1,307

 

 

 

 

 

 

2,328

 

 

 

104,974

 

Farmland

 

 

136,474

 

 

 

4,904

 

 

 

 

 

 

237

 

 

 

141,615

 

Commercial

 

 

729,634

 

 

 

41,487

 

 

 

 

 

 

7,522

 

 

 

778,643

 

Factored receivables

 

 

236,084

 

 

 

1,029

 

 

 

1,085

 

 

 

 

 

 

238,198

 

Consumer

 

 

29,688

 

 

 

76

 

 

 

 

 

 

 

 

 

29,764

 

Mortgage warehouse

 

 

182,381

 

 

 

 

 

 

 

 

 

 

 

 

182,381

 

 

 

$

1,943,516

 

 

$

56,116

 

 

$

1,085

 

 

$

26,907

 

 

$

2,027,624

 

 

Schedule of Loans Modified as Troubled Debt Restructurings

The following table presents loans modified as troubled debt restructurings that occurred during the years ended December 31, 2017, 2016, and 2015:

 

 

 

 

 

 

 

 

 

 

Recorded

 

 

Number of

 

(Dollars in thousands)

 

Investment

 

 

Loans

 

December 31, 2017

 

 

 

 

 

 

 

 

Commercial

 

$

8,831

 

 

 

8

 

 

 

 

 

 

 

 

 

 

December 31, 2016

 

 

 

 

 

 

 

 

Commercial real estate

 

$

809

 

 

 

3

 

Farmland

 

 

793

 

 

 

1

 

Commercial

 

 

16,612

 

 

 

27

 

 

 

$

18,214

 

 

 

31

 

December 31, 2015

 

 

 

 

 

 

 

 

Commercial

 

$

1,544

 

 

 

4

 

 

Schedule of Outstanding Contractually Required Principal and Interest and Carrying Amount of PCI Loans Receivable

The outstanding contractually required principal and interest and the carrying amount of these loans included in the balance sheet amounts of loans receivable at December 31, 2017 and 2016 are as follows:

  

 

December 31,

 

 

December 31,

 

(Dollars in thousands)

 

2017

 

 

2016

 

Contractually required principal and interest:

 

 

 

 

 

 

 

 

Real estate loans

 

$

16,360

 

 

$

25,013

 

Commercial loans

 

 

3,501

 

 

 

9,703

 

Outstanding contractually required principal and interest

 

$

19,861

 

 

$

34,716

 

Gross carrying amount included in loans receivable

 

$

15,598

 

 

$

26,907

 

 

 

Schedule of Changes in Accretable Yield for the PCI Loans

The changes in accretable yield during the years ended December 31, 2017, 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:

  

 

Years Ended December 31,

 

(Dollars in thousands)

 

2017

 

 

2016

 

 

2015

 

Accretable yield, beginning balance

 

$

4,261

 

 

$

2,594

 

 

$

4,977

 

Additions

 

 

371

 

 

 

4,124

 

 

 

 

Accretion

 

 

(3,442

)

 

 

(3,092

)

 

 

(4,023

)

Reclassification from nonaccretable to accretable yield

 

 

2,108

 

 

 

646

 

 

 

1,805

 

Disposals

 

 

(505

)

 

 

(11

)

 

 

(165

)

Accretable yield, ending balance

 

$

2,793

 

 

$

4,261

 

 

$

2,594