XML 24 R14.htm IDEA: XBRL DOCUMENT v3.4.0.3
Allowance for Loan Losses
3 Months Ended
Mar. 31, 2016
Allowance for Loan Losses
Note 6. Allowance for Loan Losses

The allowance for loan losses is maintained at a level management deems adequate to absorb probable loan losses inherent in the loan portfolio. The allowance is increased by provisions charged to operations and reduced by net charge-offs. While management uses its best judgment and information available, the ultimate adequacy of the allowance is dependent on a variety of factors that may be beyond the Company’s control: the performance of the Company’s loan portfolio, the economy, changes in interest rates, the view of regulatory authorities towards loan classifications, and other factors. These uncertainties may result in a material change to the allowance for loan losses in the near term; however, the amount of the change cannot reasonably be estimated.

The Company’s allowance is comprised of specific reserves related to loans individually evaluated, including credit relationships, and general reserves related to loans not individually evaluated, which are segmented into groups with similar risk characteristics based on an internal risk grading matrix. General reserve allocations are based on management’s judgments of qualitative and quantitative factors about macro and micro economic conditions reflected within the loan portfolio and the economy. Loans acquired in business combinations that are deemed impaired at acquisition are grouped into pools and evaluated separately from the non-PCI portfolio. The PCI loan provision is offset by an adjustment to the FDIC indemnification asset to reflect the indemnified portion, 80%, of the post-acquisition exposure. While allocations are made to various portfolio segments, the allowance for loan losses is available for use against any loan loss management deems appropriate, excluding reserves allocated to specific loans and PCI loan pools. As of March 31, 2016, management believed the allowance was adequate to absorb probable loan losses inherent in the loan portfolio.

 

The following tables present the activity in the allowance for loan losses, by loan segment, in the periods indicated:

 

     Three Months Ended March 31, 2016  
(Amounts in thousands)    Commercial      Consumer Real
Estate
     Consumer and
Other
     Total
Allowance
 

Allowance, excluding PCI

           

Beginning balance

   $ 13,133       $ 6,356       $ 690       $ 20,179   

Provision for loan losses charged to operations

     308         774         144         1,226   

Charge-offs

     (284      (690      (254      (1,141

Recoveries

     113         30         123         179   
  

 

 

    

 

 

    

 

 

    

 

 

 

Net charge-offs

     (171      (660      (131      (962
  

 

 

    

 

 

    

 

 

    

 

 

 

Ending balance

   $ 13,270       $ 6,470       $ 703       $ 20,443   
  

 

 

    

 

 

    

 

 

    

 

 

 

PCI allowance

           

Beginning balance

   $ —         $ 54       $ —         $ 54   

Recovery of loan losses

     —           (30      —           (30

Benefit attributable to the FDIC indemnification asset

     —           (9      —           (9
  

 

 

    

 

 

    

 

 

    

 

 

 

Recovery of loan losses charged to operations

     —           (39      —           (39

Provision for loan losses recorded through the FDIC indemnification asset

     —           9         —           9   
  

 

 

    

 

 

    

 

 

    

 

 

 

Ending balance

   $ —         $ 24       $ —         $ 24   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total allowance

           

Beginning balance

   $ 13,133       $ 6,410       $ 690       $ 20,233   

Provision for loan losses

     308         744         144         1,196   

Benefit attributable to the FDIC indemnification asset

     —           (9      —           (9
  

 

 

    

 

 

    

 

 

    

 

 

 

Provision for loan losses charged to operations

     308         735         144         1,187   

Provision for loan losses recorded through the FDIC indemnification asset

     —           9         —           9   

Charge-offs

     (284      (690      (254      (1,141

Recoveries

     113         30         123         179   
  

 

 

    

 

 

    

 

 

    

 

 

 

Net charge-offs

     (171      (660      (131      (962
  

 

 

    

 

 

    

 

 

    

 

 

 

Ending balance

   $ 13,270       $ 6,494       $ 703       $ 20,467   
  

 

 

    

 

 

    

 

 

    

 

 

 

 

     Three Months Ended March 31, 2015  
(Amounts in thousands)    Commercial      Consumer Real
Estate
     Consumer and
Other
     Total
Allowance
 

Allowance, excluding PCI

           

Beginning balance

   $ 13,010       $ 6,489       $ 670       $ 20,169   

Provision for loan losses charged to operations

     650         215         225         1,090   

Charge-offs

     (681      (402      (495      (1,578

Recoveries

     75         144         238         457   
  

 

 

    

 

 

    

 

 

    

 

 

 

Net charge-offs

     (606      (258      (257      (1,121
  

 

 

    

 

 

    

 

 

    

 

 

 

Ending balance

   $ 13,054       $ 6,446       $ 638       $ 20,138   
  

 

 

    

 

 

    

 

 

    

 

 

 

PCI allowance

           

Beginning balance

   $ 37       $ 21       $ —         $ 58   

(Recovery of) provision for loan losses

     (37      93         —           56   

Benefit attributable to the FDIC indemnification asset

     29         (75      —           (46
  

 

 

    

 

 

    

 

 

    

 

 

 

(Recovery of) provision for loan losses charged to operations

     (8      18         —           10   

(Recovery of) provision for loan losses recorded through the FDIC indemnification asset

     (29      75         —           46   
  

 

 

    

 

 

    

 

 

    

 

 

 

Ending balance

   $ —         $ 114       $ —         $ 114   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total allowance

           

Beginning balance

   $ 13,047       $ 6,510       $ 670       $ 20,227   

Provision for loan losses

     613         308         225         1,146   

Benefit attributable to the FDIC indemnification asset

     29         (75      —           (46
  

 

 

    

 

 

    

 

 

    

 

 

 

Provision for loan losses charged to operations

     642         233         225         1,100   

(Recovery of) provision for loan losses recorded through the FDIC indemnification asset

     (29      75         —           46   

Charge-offs

     (681      (402      (495      (1,578

Recoveries

     75         144         238         457   
  

 

 

    

 

 

    

 

 

    

 

 

 

Net charge-offs

     (606      (258      (257      (1,121
  

 

 

    

 

 

    

 

 

    

 

 

 

Ending balance

   $ 13,054       $ 6,560       $ 638       $ 20,252   
  

 

 

    

 

 

    

 

 

    

 

 

 

 

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

 

     March 31, 2016  
(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

   $ —         $ —         $ 56,847       $ 1,125   

Commercial and industrial

     —           —           93,251         510   

Multi-family residential

     —           —           111,388         1,585   

Single family non-owner occupied

     1,137         18         149,359         3,194   

Non-farm, non-residential

     13,331         1,529         513,781         5,097   

Agricultural

     —           —           3,684         28   

Farmland

     —           —           27,645         184   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total commercial loans

     14,468         1,547         955,955         11,723   

Consumer real estate loans

           

Home equity lines

     —           —           124,785         1,131   

Single family owner occupied

     5,559         771         498,696         4,293   

Owner occupied construction

     346         3         40,712         272   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total consumer real estate loans

     5,905         774         664,193         5,696   

Consumer and other loans

           

Consumer loans

     —           —           73,613         703   

Other

     —           —           7,451         —     
  

 

 

    

 

 

    

 

 

    

 

 

 

Total consumer and other loans

     —           —           81,064         703   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total loans, excluding PCI loans

   $ 20,373       $ 2,321       $ 1,701,212       $ 18,122   
  

 

 

    

 

 

    

 

 

    

 

 

 

 

     December 31, 2015  
(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

   $ —         $ —         $ 53,437       $ 1,119   

Commercial and industrial

     —           —           89,885         504   

Multi-family residential

     —           —           95,486         1,535   

Single family non-owner occupied

     1,401         124         147,209         3,245   

Non-farm, non-residential

     14,094         1,568         478,839         4,825   

Agricultural

     —           —           2,945         22   

Farmland

     —           —           28,183         190   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total commercial loans

     15,495         1,692         895,984         11,440   

Consumer real estate loans

           

Home equity lines

     —           —           126,691         1,091   

Single family owner occupied

     6,874         672         495,761         4,297   

Owner occupied construction

     349         7         43,323         290   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total consumer real estate loans

     7,223         679         665,775         5,678   

Consumer and other loans

           

Consumer loans

     —           —           72,084         690   

Other

     —           —           7,338         —     
  

 

 

    

 

 

    

 

 

    

 

 

 

Total consumer and other loans

     —           —           79,422         690   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total loans, excluding PCI loans

   $ 22,718       $ 2,371       $ 1,641,181       $ 17,808   
  

 

 

    

 

 

    

 

 

    

 

 

 

 

The following table presents the Company’s allowance for loan losses related to PCI loans and recorded investment in PCI loans, by loan pool, as of the dates indicated:

 

     March 31, 2016      December 31, 2015  
(Amounts in thousands)    Recorded
Investment
     Allowance for Loan
Pools With
Impairment
     Recorded
Investment
     Allowance for Loan
Pools With
Impairment
 

Commercial loans

           

Waccamaw commercial

   $ 3,732       $ —         $ 3,788       $ —     

Peoples commercial

     5,734         —           5,525         —     

Other

     1,227         —           1,254         —     
  

 

 

    

 

 

    

 

 

    

 

 

 

Total commercial loans

     10,693         —           10,567         —     

Consumer real estate loans

           

Waccamaw serviced home equity lines

     27,404         —           29,241         —     

Waccamaw residential

     1,609         12         1,678         1   

Peoples residential

     1,138         12         1,156         53   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total consumer real estate loans

     30,151         24         32,075         54   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total PCI loans

   $ 40,844       $ 24       $ 42,642       $ 54