Allowance for Loan Losses (Tables)

12 Months Ended

Dec. 31, 2014

Aggregate Activity in Allowance for Loan Losses

The following table presents the aggregate activity in the allowance for loan losses in the periods indicated:


(Amounts in thousands)	Allowance Excluding PCI Loans			Allowance for PCI Loans			Total Allowance
Balance, January 1, 2012	$	26,004		$	201		$	26,205
Provision for loan losses charged to operations		5,871			(193	)		5,678
Charge-offs		(7,504	)		—			(7,504	)
Recoveries		1,391			—			1,391

Net charge-offs		(6,113	)		—			(6,113	)

Balance, December 31, 2012	$	25,762		$	8		$	25,770

Balance, January 1, 2013	$	25,762		$	8		$	25,770
Provision for loan losses		7,912			747			8,659
Benefit attributable to the FDIC indemnification asset		—			(451	)		(451	)

Provision for loan losses charged to operations		7,912			296			8,208
Provision for loan losses recorded through the FDIC indemnification asset		—			451			451
Charge-offs		(12,527	)		—			(12,527	)
Recoveries		2,175			—			2,175

Net charge-offs		(10,352	)		—			(10,352	)

Balance, December 31, 2013	$	23,322		$	755		$	24,077

Balance, January 1, 2014	$	23,322		$	755		$	24,077
Removal of loans transferred		(682	)		—			(682	)
Provision for loan losses		420			(697	)		(277	)
Benefit attributable to the FDIC indemnification asset		—			422			422

Provision for loan losses charged to operations		420			(275	)		145
Provision for loan losses recorded through the FDIC indemnification asset		—			(422	)		(422	)
Charge-offs		(6,481	)		—			(6,481	)
Recoveries		3,590			—			3,590

Net charge-offs		(2,891	)		—			(2,891	)

Balance, December 31, 2014	$	20,169		$	58		$	20,227

Allowance for Loan Losses and Recorded Investment in Loans

The following tables present the Company’s allowance for loan losses and recorded investment in loans, excluding PCI loans, by loan class, as of the dates indicated:


	December 31, 2014
(Amounts in thousands)	Loans Individually Evaluated for Impairment		Allowance for Loans Individually Evaluated		Loans Collectively Evaluated for Impairment		Allowance for Loans Collectively Evaluated
Commercial loans
Construction, development, and other land	$	—	$	—	$	51,608	$	1,151
Commercial and industrial		—		—		85,353		690
Multi-family residential		—		—		98,880		1,917
Single family non-owner occupied		833		45		135,223		3,183
Non-farm, non-residential		9,477		1,000		475,353		4,805
Agricultural		—		—		1,642		13
Farmland		—		—		30,233		206

Total commercial loans		10,310		1,045		878,292		11,965
Consumer real estate loans
Home equity lines		—		—		134,006		1,330
Single family owner occupied		5,738		437		489,820		4,498
Owner occupied construction		—		—		32,983		224

Total consumer real estate loans		5,738		437		656,809		6,052
Consumer and other loans
Consumer loans		—		—		69,429		670
Other		—		—		6,555		—

Total consumer and other loans		—		—		75,984		670

Total loans, excluding PCI loans	$	16,048	$	1,482	$	1,611,085	$	18,687


	December 31, 2013
(Amounts in thousands)	Loans Individually Evaluated for Impairment		Allowance for Loans Individually Evaluated		Loans Collectively Evaluated for Impairment		Allowance for Loans Collectively Evaluated
Commercial loans
Construction, development, and other land	$	—	$	—	$	46,404	$	1,141
Commercial and industrial		5,189		3,794		92,612		1,421
Multi-family residential		—		—		71,669		1,211
Single family non-owner occupied		664		47		136,567		3,502
Non-farm, non-residential		5,952		114		483,126		4,536
Agricultural		—		—		2,488		23
Farmland		351		—		33,136		301

Total commercial loans		12,156		3,955		866,002		12,135
Consumer real estate loans
Home equity lines		472		52		136,896		1,309
Single family owner occupied		6,850		735		502,229		4,295
Owner occupied construction		—		—		29,090		206

Total consumer real estate loans		7,322		787		668,215		5,810
Consumer and other loans
Consumer loans		—		—		71,389		635
Other		—		—		3,926		—

Total consumer and other loans		—		—		75,315		635

Total loans, excluding PCI loans	$	19,478	$	4,742	$	1,609,532	$	18,580

Allowance Excluding Purchased Credit Impaired

Aggregate Activity in Allowance for Loan Losses

The following table presents the components of the activity in the allowance for loan losses, excluding PCI loans, by loan segment, in the periods indicated:


(Amounts in thousands)	Commercial			Consumer Real Estate			Consumer and Other			Total
Balance, January 1, 2012	$	17,551		$	7,711		$	742		$	26,004
Provision for loan losses charged to operations		2,896			2,608			367			5,871
Loans charged off		(3,814	)		(2,702	)		(988	)		(7,504	)
Recoveries credited to allowance		626			289			476			1,391

Net charge-offs		(3,188	)		(2,413	)		(512	)		(6,113	)

Balance, December 31, 2012	$	17,259		$	7,906		$	597		$	25,762

Balance, January 1, 2013	$	17,259		$	7,906		$	597		$	25,762
Provision for loan losses charged to operations		5,643			1,364			905			7,912
Loans charged off		(7,743	)		(3,115	)		(1,669	)		(12,527	)
Recoveries credited to allowance		931			442			802			2,175

Net charge-offs		(6,812	)		(2,673	)		(867	)		(10,352	)

Balance, December 31, 2013	$	16,090		$	6,597		$	635		$	23,322

Balance, January 1, 2014	$	16,090		$	6,597		$	635		$	23,322
Removal of loans transferred		(418	)		(244	)		(20	)		(682	)
(Recovery of) provision for loan losses charged to operations		(1,988	)		1,273			1,135			420
Loans charged off		(2,928	)		(1,873	)		(1,680	)		(6,481	)
Recoveries credited to allowance		2,254			736			600			3,590

Net charge-offs		(674	)		(1,137	)		(1,080	)		(2,891	)

Balance, December 31, 2014	$	13,010		$	6,489		$	670		$	20,169

Purchased Credit Impaired

Aggregate Activity in Allowance for Loan Losses

The following table presents the components of the activity in the allowance for loan losses for PCI loans, by loan segment, in the periods indicated:


(Amounts in thousands)	Commercial			Consumer Real Estate			Consumer and Other		Total
Balance, January 1, 2012	$	201		$	—		$	—	$	201
Provision for loan losses charged to operations		(193	)		—			—		(193	)

Balance, December 31, 2012	$	8		$	—		$	—	$	8

Balance, January 1, 2013	$	8		$	—		$	—	$	8
Purchased impaired provision		69			678			—		747
Benefit attributable to FDIC indemnificaton asset		(55	)		(396	)		—		(451	)

Provision for loan losses charged to operations		14			282			—		296
Provision for loan losses recorded through the FDIC indemnificaton asset		55			396			—		451

Balance, December 31, 2013	$	77		$	678		$	—	$	755

Balance, January 1, 2014	$	77		$	678		$	—	$	755
Purchased impaired provision		(40	)		(657	)		—		(697	)
Benefit attributable to FDIC indemnificaton asset		26			396			—		422

Recovery of loan losses charged to operations		(14	)		(261	)		—		(275	)
Recovery of loan losses recorded through the FDIC indemnificaton asset		(26	)		(396	)		—		(422	)

Balance, December 31, 2014	$	37		$	21		$	—	$	58

Allowance for Loan Losses and Recorded Investment in Loans

The Company aggregates PCI loans into the following loan pools: Waccamaw commercial, Waccamaw lines of credit, Peoples commercial, Waccamaw serviced home equity lines, Waccamaw residential, Peoples residential, and Waccamaw consumer. The following table presents the Company’s allowance for loan losses and recorded investment in PCI loans, by loan pool, as of the dates indicated:


	December 31,
	2014				2013
(Amounts in thousands)	Loan Pools With Impairment		Allowance for Loans Pools With Impairment		Loan Pools With Impairment		Allowance for Loans Pools With Impairment
Commercial loans
Waccamaw commercial	$	13,392	$	37	$	19,851	$	—
Waccamaw lines of credit		461		—		2,594		69
Peoples commercial		5,875		—		7,862		—
Other		1,358		—		1,931		8

Total commercial loans		21,086		37		32,238		77
Consumer real estate loans
Waccamaw serviced home equity lines		37,342		—		43,608		277
Waccamaw residential		2,638		—		4,497		217
Peoples residential		1,215		21		1,334		184

Total consumer real estate loans		41,195		21		49,439		678
Consumer and other loans
Waccamaw consumer		2		—		34		—

Total loans	$	62,283	$	58	$	81,711	$	755