XML 28 R12.htm IDEA: XBRL DOCUMENT v3.8.0.1
Loan and Lease Receivables
12 Months Ended
Dec. 31, 2018
Receivables [Abstract]  
Loans and Lease Receivables

Note 5—Loans and Lease Receivables

Outstanding loan and lease receivables as of December 31, 2017 and 2016 were categorized as follows:

 

 

2017

 

 

2016

 

Commercial real estate

 

$

891,971

 

 

$

796,950

 

Residential real estate

 

 

577,123

 

 

 

610,699

 

Construction, land development, and other land

 

 

105,996

 

 

 

141,122

 

Commercial and industrial

 

 

522,254

 

 

 

439,476

 

Installment and other

 

 

4,182

 

 

 

2,917

 

Lease financing receivables

 

 

174,165

 

 

 

155,999

 

Total loans and leases

 

 

2,275,691

 

 

 

2,147,163

 

Net unamortized deferred fees and costs

 

 

(1,720

)

 

 

(2,119

)

Initial direct costs

 

 

3,521

 

 

 

2,967

 

Allowance for loan and lease losses

 

 

(16,706

)

 

 

(10,923

)

Net loans and leases

 

$

2,260,786

 

 

$

2,137,088

 

 

 

 

2017

 

 

2016

 

Lease financing receivables

 

 

 

 

 

 

 

 

Net minimum lease payments

 

$

188,986

 

 

$

168,345

 

Unguaranteed residual values

 

 

1,644

 

 

 

1,787

 

Unearned income

 

 

(16,465

)

 

 

(14,133

)

Total lease financing receivables

 

 

174,165

 

 

 

155,999

 

Initial direct costs

 

 

3,521

 

 

 

2,967

 

Lease financial receivables before allowance for

   lease losses

 

$

177,686

 

 

$

158,966

 

At December 31, 2017 and 2016, total loans and leases included the guaranteed amount of U.S. Government guaranteed loans of $77.0 million and $34.8 million, respectively. At December 31, 2017 and 2016, installment and other loans included overdraft deposits of $617,000 and $1.0 million, respectively, which were reclassified as loans. At December 31, 2017 and 2016, loans and loans held for sale pledged as security for borrowings were $516.9 million and $507.2 million, respectively. Total loans and leases consist of originated loans and leases, acquired impaired loans and acquired non-impaired loans and leases.

The minimum annual lease payments for lease financing receivables as of December 31, 2017 are summarized as follows:

 

 

Minimum Lease

Payments

 

2018

 

$

65,770

 

2019

 

 

53,702

 

2020

 

 

37,914

 

2021

 

 

21,743

 

2022

 

 

8,922

 

Thereafter

 

 

935

 

Total

 

$

188,986

 


 

Note 5—Loans and Lease Receivables (continued)

Originated loans and leases represent originations excluding loans acquired in a business combination. Acquired impaired loans are loans acquired from a business combination with evidence of credit quality deterioration and are accounted for under ASC Topic 310-30. Acquired non-impaired loans and leases represent loans and leases acquired from a business combination without evidence of credit quality deterioration and are accounted for under ASC Topic 310-20. Leases and revolving loans do not qualify to be accounted for as acquired impaired loans and are accounted for under ASC Topic 310-20. The following tables summarize the balances for each respective loan and lease category as of December 31, 2017 and 2016:

2017

 

Originated

 

 

Acquired

Impaired

 

 

Acquired

Non-

Impaired

 

 

Total

 

Commercial real estate

 

$

513,622

 

 

$

166,712

 

 

$

211,359

 

 

$

891,693

 

Residential real estate

 

 

400,571

 

 

 

144,562

 

 

 

32,085

 

 

 

577,218

 

Construction, land development, and other land

 

 

97,638

 

 

 

5,946

 

 

 

1,845

 

 

 

105,429

 

Commercial and industrial

 

 

416,499

 

 

 

10,008

 

 

 

94,731

 

 

 

521,238

 

Installment and other

 

 

3,724

 

 

 

462

 

 

 

42

 

 

 

4,228

 

Lease financing receivables

 

 

141,329

 

 

 

 

 

 

36,357

 

 

 

177,686

 

Total loans and leases

 

$

1,573,383

 

 

$

327,690

 

 

$

376,419

 

 

$

2,277,492

 

 

2016

 

Originated

 

 

Acquired

Impaired

 

 

Acquired

Non-

Impaired

 

 

Total

 

Commercial real estate

 

$

338,752

 

 

$

207,303

 

 

$

250,289

 

 

$

796,344

 

Residential real estate

 

 

394,168

 

 

 

175,717

 

 

 

40,853

 

 

 

610,738

 

Construction, land development, and other land

 

 

119,357

 

 

 

6,979

 

 

 

14,430

 

 

 

140,766

 

Commercial and industrial

 

 

309,097

 

 

 

13,464

 

 

 

115,677

 

 

 

438,238

 

Installment and other

 

 

2,021

 

 

 

574

 

 

 

364

 

 

 

2,959

 

Lease financing receivables

 

 

118,493

 

 

 

 

 

 

40,473

 

 

 

158,966

 

Total loans and leases

 

$

1,281,888

 

 

$

404,037

 

 

$

462,086

 

 

$

2,148,011

 

Acquired impaired loans—As part of the Ridgestone acquisition, the Bank acquired impaired loans that are accounted for under ASC 310‑30 in the amount of $39.7 million. Refer to Note 3—Acquisition of a Business for additional information regarding the transaction. There were no other acquired impaired loans purchased during 2017 or 2016. The following table presents a reconciliation of the undiscounted contractual cash flows, non‑accretable difference, accretable yield, and fair value of acquired impaired loans as of the acquisition date of October 14, 2016:

 

 

 

 

 

Undiscounted contractual cash flows

 

$

66,488

 

Undiscounted cash flows not expected to be collected (non-accretable difference)

 

 

(19,918

)

Undiscounted cash flows expected to be collected

 

 

46,570

 

Accretable yield at acquisition

 

 

(6,916

)

Estimated fair value of impaired loans acquired at acquisition

 

$

39,654

 

 


 

Note 5—Loans and Lease Receivables (continued)

The outstanding balance and carrying amount of all acquired impaired loans are summarized below. The balances do not include an allowance for loan and lease losses of $3.9 million and $1.6 million, respectively, at December 31, 2017 and 2016.

 

 

2017

 

 

2016

 

 

 

Outstanding

Balance

 

 

Carrying

Value

 

 

Outstanding

Balance

 

 

Carrying

Value

 

Commercial real estate

 

$

235,898

 

 

$

166,712

 

 

$

278,893

 

 

$

207,303

 

Residential real estate

 

 

207,660

 

 

 

144,562

 

 

 

236,384

 

 

 

175,717

 

Construction, land development, and other land

 

 

13,270

 

 

 

5,946

 

 

 

15,292

 

 

 

6,979

 

Commercial and industrial

 

 

18,333

 

 

 

10,008

 

 

 

23,164

 

 

 

13,464

 

Installment and other

 

 

1,819

 

 

 

462

 

 

 

1,976

 

 

 

574

 

Total acquired impaired loans

 

$

476,980

 

 

$

327,690

 

 

$

555,709

 

 

$

404,037

 

The following table summarizes the changes in accretable yield for acquired impaired loans for the years ended December 31, 2017, 2016, and 2015:

 

 

2017

 

 

2016

 

 

2015

 

Beginning balance

 

$

36,868

 

 

$

43,915

 

 

$

68,238

 

Additions

 

 

 

 

 

6,916

 

 

 

 

Accretion to interest income

 

 

(24,597

)

 

 

(26,208

)

 

 

(35,547

)

Reclassification from nonaccretable difference

 

 

24,175

 

 

 

12,245

 

 

 

11,224

 

Ending balance

 

$

36,446

 

 

$

36,868

 

 

$

43,915

 

Acquired non‑impaired loans and leases—The Company acquired non‑impaired loans as part of the Ridgestone acquisition in the amount of $312.2 million. Refer to Note 3—Acquisition of a Business for additional information regarding the transaction.

The unpaid principal balance and carrying value for acquired non‑impaired loans and leases at December 31, 2017 and 2016 were as follows:

 

 

2017

 

 

2016

 

 

 

Unpaid

Principal

Balance

 

 

Carrying

Value

 

 

Unpaid

Principal

Balance

 

 

Carrying

Value

 

Commercial real estate

 

$

221,710

 

 

$

211,359

 

 

$

259,055

 

 

$

250,289

 

Residential real estate

 

 

32,605

 

 

 

32,085

 

 

 

41,282

 

 

 

40,853

 

Construction, land development, and other land

 

 

1,926

 

 

 

1,845

 

 

 

14,619

 

 

 

14,430

 

Commercial and industrial

 

 

105,529

 

 

 

94,731

 

 

 

125,806

 

 

 

115,677

 

Installment and other

 

 

355

 

 

 

42

 

 

 

402

 

 

 

364

 

Lease financing receivables

 

 

37,476

 

 

 

36,357

 

 

 

40,205

 

 

 

40,473

 

Total acquired non-impaired loans and leases

 

$

399,601

 

 

$

376,419

 

 

$

481,369

 

 

$

462,086