XML 49 R35.htm IDEA: XBRL DOCUMENT v3.10.0.1
Loans and Allowance for Loan and Lease Losses (Tables)
12 Months Ended
Dec. 31, 2018
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, 2018 and 2017:

 

 

December 31, 2018

 

 

December 31, 2017

 

 

 

Recorded

 

 

Unpaid

 

 

 

 

 

 

Recorded

 

 

Unpaid

 

 

 

 

 

(Dollars in thousands)

 

Investment

 

 

Principal

 

 

Difference

 

 

Investment

 

 

Principal

 

 

Difference

 

Commercial real estate

 

$

992,080

 

 

$

999,887

 

 

$

(7,807

)

 

$

745,893

 

 

$

753,803

 

 

$

(7,910

)

Construction, land development, land

 

 

179,591

 

 

 

183,664

 

 

 

(4,073

)

 

 

134,812

 

 

 

138,045

 

 

 

(3,233

)

1-4 family residential properties

 

 

190,185

 

 

 

191,852

 

 

 

(1,667

)

 

 

125,827

 

 

 

127,499

 

 

 

(1,672

)

Farmland

 

 

170,540

 

 

 

173,583

 

 

 

(3,043

)

 

 

180,141

 

 

 

184,006

 

 

 

(3,865

)

Commercial

 

 

1,114,971

 

 

 

1,118,028

 

 

 

(3,057

)

 

 

920,812

 

 

 

924,133

 

 

 

(3,321

)

Factored receivables

 

 

617,791

 

 

 

620,103

 

 

 

(2,312

)

 

 

374,410

 

 

 

376,046

 

 

 

(1,636

)

Consumer

 

 

29,822

 

 

 

29,956

 

 

 

(134

)

 

 

31,131

 

 

 

31,144

 

 

 

(13

)

Mortgage warehouse

 

 

313,664

 

 

 

313,664

 

 

 

 

 

 

297,830

 

 

 

297,830

 

 

 

 

Total

 

 

3,608,644

 

 

$

3,630,737

 

 

$

(22,093

)

 

 

2,810,856

 

 

$

2,832,506

 

 

$

(21,650

)

Allowance for loan and lease losses

 

 

(27,571

)

 

 

 

 

 

 

 

 

 

 

(18,748

)

 

 

 

 

 

 

 

 

 

 

$

3,581,073

 

 

 

 

 

 

 

 

 

 

$

2,792,108

 

 

 

 

 

 

 

 

 

Summary of Allowance for Loan and Lease Losses

Allowance for Loan and Lease Losses    

The activity in the allowance for loan and lease losses (“ALLL”) is as follows:

 

(Dollars in thousands)

 

Beginning

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reclassification

 

 

Ending

 

Year ended December 31, 2018

 

Balance

 

 

Provision

 

 

Charge-offs

 

 

Recoveries

 

 

To Held For Sale

 

 

Balance

 

Commercial real estate

 

$

3,435

 

 

$

1,044

 

 

$

(90

)

 

$

104

 

 

$

 

 

$

4,493

 

Construction, land development, land

 

 

883

 

 

 

293

 

 

 

(59

)

 

 

17

 

 

 

 

 

 

1,134

 

1-4 family residential properties

 

 

293

 

 

 

23

 

 

 

(17

)

 

 

18

 

 

 

 

 

 

317

 

Farmland

 

 

310

 

 

 

425

 

 

 

(200

)

 

 

 

 

 

 

 

 

535

 

Commercial

 

 

8,150

 

 

 

10,052

 

 

 

(5,855

)

 

 

518

 

 

 

 

 

 

12,865

 

Factored receivables

 

 

4,597

 

 

 

3,857

 

 

 

(1,224

)

 

 

69

 

 

 

 

 

 

7,299

 

Consumer

 

 

783

 

 

 

457

 

 

 

(989

)

 

 

364

 

 

 

 

 

 

615

 

Mortgage warehouse

 

 

297

 

 

 

16

 

 

 

 

 

 

 

 

 

 

 

 

313

 

 

 

$

18,748

 

 

$

16,167

 

 

$

(8,434

)

 

$

1,090

 

 

$

 

 

$

27,571

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(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

 

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 purchased credit impaired (“PCI”) loans, and their respective ALLL allocations:

(Dollars in thousands)

 

Loan Evaluation

 

 

ALLL Allocations

 

December 31, 2018

 

Individually

 

 

Collectively

 

 

PCI

 

 

Total loans

 

 

Individually

 

 

Collectively

 

 

PCI

 

 

Total ALLL

 

Commercial real estate

 

$

7,097

 

 

$

974,280

 

 

$

10,703

 

 

$

992,080

 

 

$

487

 

 

$

4,006

 

 

$

 

 

$

4,493

 

Construction, land development, land

 

 

91

 

 

 

172,709

 

 

 

6,791

 

 

 

179,591

 

 

 

21

 

 

 

1,113

 

 

 

 

 

 

1,134

 

1-4 family residential properties

 

 

2,333

 

 

 

186,664

 

 

 

1,188

 

 

 

190,185

 

 

 

125

 

 

 

192

 

 

 

 

 

 

317

 

Farmland

 

 

7,424

 

 

 

162,735

 

 

 

381

 

 

 

170,540

 

 

 

72

 

 

 

463

 

 

 

 

 

 

535

 

Commercial

 

 

17,153

 

 

 

1,096,813

 

 

 

1,005

 

 

 

1,114,971

 

 

 

1,958

 

 

 

10,903

 

 

 

4

 

 

 

12,865

 

Factored receivables

 

 

6,759

 

 

 

611,032

 

 

 

 

 

 

617,791

 

 

 

1,968

 

 

 

5,331

 

 

 

 

 

 

7,299

 

Consumer

 

 

355

 

 

 

29,467

 

 

 

 

 

 

29,822

 

 

 

22

 

 

 

593

 

 

 

 

 

 

615

 

Mortgage warehouse

 

 

 

 

 

313,664

 

 

 

 

 

 

313,664

 

 

 

 

 

 

313

 

 

 

 

 

 

313

 

 

 

$

41,212

 

 

$

3,547,364

 

 

$

20,068

 

 

$

3,608,644

 

 

$

4,653

 

 

$

22,914

 

 

$

4

 

 

$

27,571

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(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

 

 

 

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, 2018

 

Investment

 

 

Principal

 

 

Allowance

 

 

Investment

 

 

Principal

 

Commercial real estate

 

$

5,610

 

 

$

5,614

 

 

$

487

 

 

$

1,487

 

 

$

1,520

 

Construction, land development, land

 

 

91

 

 

 

91

 

 

 

21

 

 

 

 

 

 

 

1-4 family residential properties

 

 

225

 

 

 

216

 

 

 

125

 

 

 

2,108

 

 

 

2,255

 

Farmland

 

 

914

 

 

 

900

 

 

 

72

 

 

 

6,510

 

 

 

6,979

 

Commercial

 

 

5,235

 

 

 

5,254

 

 

 

1,958

 

 

 

11,918

 

 

 

12,089

 

Factored receivables

 

 

6,759

 

 

 

6,759

 

 

 

1,968

 

 

 

 

 

 

 

Consumer

 

 

63

 

 

 

57

 

 

 

22

 

 

 

292

 

 

 

296

 

Mortgage warehouse

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

PCI

 

 

71

 

 

 

55

 

 

 

4

 

 

 

 

 

 

 

 

 

$

18,968

 

 

$

18,946

 

 

$

4,657

 

 

$

22,315

 

 

$

23,139

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

The following table presents average impaired loans and interest recognized on impaired loans:

 

  

 

Years Ended

 

 

 

December 31, 2018

 

 

December 31, 2017

 

 

December 31, 2016

 

 

 

Average

 

 

Interest

 

 

Average

 

 

Interest

 

 

Average

 

 

Interest

 

(Dollars in thousands)

 

Impaired Loans

 

 

Recognized

 

 

Impaired Loans

 

 

Recognized

 

 

Impaired Loans

 

 

Recognized

 

Commercial real estate

 

$

4,055

 

 

$

86

 

 

$

1,234

 

 

$

33

 

 

$

1,090

 

 

$

46

 

Construction, land development, land

 

 

113

 

 

 

 

 

 

249

 

 

 

 

 

 

181

 

 

 

4

 

1-4 family residential properties

 

 

2,486

 

 

 

77

 

 

 

1,867

 

 

 

45

 

 

 

857

 

 

 

18

 

Farmland

 

 

5,612

 

 

 

197

 

 

 

2,567

 

 

 

45

 

 

 

667

 

 

 

45

 

Commercial

 

 

21,885

 

 

 

870

 

 

 

29,825

 

 

 

599

 

 

 

20,474

 

 

 

980

 

Factored receivables

 

 

5,742

 

 

 

 

 

 

3,951

 

 

 

 

 

 

3,299

 

 

 

 

Consumer

 

 

369

 

 

 

14

 

 

 

229

 

 

 

9

 

 

 

37

 

 

 

5

 

Mortgage warehouse

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

PCI

 

 

35

 

 

 

 

 

 

262

 

 

 

 

 

 

525

 

 

 

 

 

 

$

40,297

 

 

$

1,244

 

 

$

40,184

 

 

$

731

 

 

$

27,130

 

 

$

1,098

 

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:

 

  

 

Past Due

 

 

Past Due 90

 

 

 

 

 

 

 

 

 

(Dollars in thousands)

 

30-89 Days

 

 

Days or More

 

 

 

 

 

 

 

 

 

December 31, 2018

 

Still Accruing

 

 

Still Accruing

 

 

Nonaccrual

 

 

Total

 

Commercial real estate

 

$

2,625

 

 

$

397

 

 

$

7,096

 

 

$

10,118

 

Construction, land development, land

 

 

1,003

 

 

 

 

 

 

91

 

 

 

1,094

 

1-4 family residential properties

 

 

2,103

 

 

 

 

 

 

1,588

 

 

 

3,691

 

Farmland

 

 

308

 

 

 

 

 

 

4,059

 

 

 

4,367

 

Commercial

 

 

3,728

 

 

 

999

 

 

 

14,071

 

 

 

18,798

 

Factored receivables

 

 

41,135

 

 

 

2,152

 

 

 

 

 

 

43,287

 

Consumer

 

 

1,005

 

 

 

11

 

 

 

355

 

 

 

1,371

 

Mortgage warehouse

 

 

 

 

 

 

 

 

 

 

 

 

PCI

 

 

788

 

 

 

 

 

 

3,525

 

 

 

4,313

 

 

 

$

52,695

 

 

$

3,559

 

 

$

30,785

 

 

$

87,039

 

 

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

 

 

 

Schedule of Nonperforming Loans

The following table presents information regarding nonperforming loans:

 

(Dollars in thousands)

 

December 31, 2018

 

 

December 31, 2017

 

Nonaccrual loans(1)

 

$

30,785

 

 

$

32,149

 

Factored receivables greater than 90 days past due

 

 

2,152

 

 

 

1,454

 

Troubled debt restructurings accruing interest

 

 

3,117

 

 

 

5,128

 

 

 

$

36,054

 

 

$

38,731

 

 

(1)Includes troubled debt restructurings of $3,730,000 and $14,009,000 at December 31, 2018 and 2017, respectively.

Summary of Risk Category of Loans

As of December 31, 2018 and 2017 based on the most recent analysis performed, the risk category of loans is as follows:

 

(Dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2018

 

Pass

 

 

Substandard

 

 

Doubtful

 

 

PCI

 

 

Total

 

Commercial real estate

 

$

977,548

 

 

$

3,829

 

 

$

 

 

$

10,703

 

 

$

992,080

 

Construction, land development, land

 

 

172,709

 

 

 

91

 

 

 

 

 

 

6,791

 

 

 

179,591

 

1-4 family residential

 

 

187,251

 

 

 

1,746

 

 

 

 

 

 

1,188

 

 

 

190,185

 

Farmland

 

 

161,565

 

 

 

8,594

 

 

 

 

 

 

381

 

 

 

170,540

 

Commercial

 

 

1,093,759

 

 

 

20,207

 

 

 

 

 

 

1,005

 

 

 

1,114,971

 

Factored receivables

 

 

612,577

 

 

 

3,544

 

 

 

1,670

 

 

 

 

 

 

617,791

 

Consumer

 

 

29,461

 

 

 

361

 

 

 

 

 

 

 

 

 

29,822

 

Mortgage warehouse

 

 

313,664

 

 

 

 

 

 

 

 

 

 

 

 

313,664

 

 

 

$

3,548,534

 

 

$

38,372

 

 

$

1,670

 

 

$

20,068

 

 

$

3,608,644

 

(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

 

 

Schedule of Loans Modified as Troubled Debt Restructurings

The following table presents the pre- and post-modification recorded investment of loans modified as troubled debt restructurings during the years ended December 31, 2018, 2017, and 2016. The Company did not grant principal reductions or interest rate concessions on any restructured loans.

 

Extended

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Amortization

 

 

Payment

 

 

Total

 

 

Number of

 

(Dollars in thousands)

 

Period

 

 

Deferrals

 

 

Modifications

 

 

Loans

 

December 31, 2018

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate

 

$

 

 

$

589

 

 

$

589

 

 

 

2

 

1-4 family residential properties

 

 

103

 

 

 

 

 

 

103

 

 

 

2

 

Farmland

 

 

263

 

 

 

 

 

 

263

 

 

 

1

 

Commercial

 

 

875

 

 

 

 

 

 

875

 

 

 

10

 

 

 

$

1,241

 

 

$

589

 

 

$

1,830

 

 

 

15

 

December 31, 2017

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

$

8,831

 

 

$

 

 

$

8,831

 

 

 

8

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2016

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate

 

$

809

 

 

$

 

 

$

809

 

 

 

3

 

Farmland

 

 

793

 

 

 

 

 

 

793

 

 

 

1

 

Commercial

 

 

16,612

 

 

 

 

 

 

16,612

 

 

 

27

 

 

 

$

18,214

 

 

$

 

 

$

18,214

 

 

 

31

 

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 are as follows:

  

 

December 31,

 

 

December 31,

 

(Dollars in thousands)

 

2018

 

 

2017

 

Contractually required principal and interest:

 

 

 

 

 

 

 

 

Real estate loans

 

$

22,644

 

 

$

16,360

 

Commercial loans

 

 

4,078

 

 

 

3,501

 

Outstanding contractually required principal and interest

 

$

26,722

 

 

$

19,861

 

Gross carrying amount included in loans receivable

 

$

20,068

 

 

$

15,598

 

 

 

Schedule of Changes in Accretable Yield for the PCI Loans

The changes in accretable yield 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)

 

2018

 

 

2017

 

 

2016

 

Accretable yield, beginning balance

 

$

2,793

 

 

$

4,261

 

 

$

2,594

 

Additions

 

 

2,997

 

 

 

371

 

 

 

4,124

 

Accretion

 

 

(1,430

)

 

 

(3,442

)

 

 

(3,092

)

Reclassification from nonaccretable to accretable yield

 

 

1,351

 

 

 

2,108

 

 

 

646

 

Disposals

 

 

 

 

 

(505

)

 

 

(11

)

Accretable yield, ending balance

 

$

5,711

 

 

$

2,793

 

 

$

4,261