XML 42 R31.htm IDEA: XBRL DOCUMENT v3.8.0.1
Loans and Allowance for Loan Losses (Tables)
9 Months Ended
Sep. 30, 2017
Receivables [Abstract]  
Summary of Balance and Activity Related to Allowance for Loan Losses for Held for Investment Loans and the Recorded Investments in Loans and Impairment method by Portfolio Segment

The following tables present the balance and activity related to the allowance for loan losses for held for investment loans by type for the periods presented.

 

 

 

Three Months Ended September 30,

 

 

 

2017

 

 

2016

 

(dollars in thousands)

 

Real Estate

 

 

Commercial

 

 

Unallocated

 

 

Total

 

 

Real Estate

 

 

Commercial

 

 

Unallocated

 

 

Total

 

Beginning balance

 

$

6,433

 

 

$

3,384

 

 

$

810

 

 

$

10,627

 

 

$

9,455

 

 

$

2,694

 

 

$

 

 

$

12,149

 

Additions (reductions) to the allowance

   charged to expense

 

 

1,239

 

 

 

(115

)

 

 

(424

)

 

 

700

 

 

 

820

 

 

 

430

 

 

 

 

 

 

1,250

 

Recoveries on loans charged-off

 

 

 

 

 

93

 

 

 

 

 

 

93

 

 

 

 

 

 

 

 

 

 

 

 

 

Less loans charged-off

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ending balance

 

$

7,672

 

 

$

3,362

 

 

$

386

 

 

$

11,420

 

 

$

10,275

 

 

$

3,124

 

 

$

 

 

$

13,399

 

 

 

 

Nine Months Ended September 30,

 

 

 

2017

 

 

2016

 

(dollars in thousands)

 

Real Estate

 

 

Commercial

 

 

Unallocated

 

 

Total

 

 

Real Estate

 

 

Commercial

 

 

Unallocated

 

 

Total

 

Beginning balance

 

$

8,111

 

 

$

6,051

 

 

$

 

 

$

14,162

 

 

$

5,788

 

 

$

4,235

 

 

$

 

 

$

10,023

 

Additions (reductions) to the allowance

   charged to expense

 

 

(439

)

 

 

(3,435

)

 

 

386

 

 

 

(3,488

)

 

 

4,487

 

 

 

(888

)

 

 

 

 

 

3,599

 

Recoveries on loans charged-off

 

 

 

 

 

746

 

 

 

 

 

 

746

 

 

 

 

 

 

 

 

 

 

 

 

 

Less loans charged-off

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(223

)

 

 

 

 

 

(223

)

Ending balance

 

$

7,672

 

 

$

3,362

 

 

$

386

 

 

$

11,420

 

 

$

10,275

 

 

$

3,124

 

 

$

 

 

$

13,399

 

 

The following table presents the recorded investment in loans and impairment method as of and for the nine months ended September 30, 2017 and September 30, 2016, and the activity in the allowance for loan losses for the year ended December 31, 2016, by portfolio segment:

 

(dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As of  September 30, 2017

 

Real Estate

 

 

Commercial

 

 

Unallocated

 

 

Total

 

Reserves:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Specific

 

$

 

 

$

 

 

$

 

 

$

 

General

 

 

7,672

 

 

 

3,362

 

 

 

386

 

 

 

11,420

 

Loans acquired with deteriorated credit quality

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

7,672

 

 

$

3,362

 

 

$

386

 

 

$

11,420

 

Loans evaluated for impairment:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually

 

$

2,580

 

 

$

1,370

 

 

$

 

 

$

3,950

 

Collectively

 

 

819,654

 

 

 

372,602

 

 

 

 

 

 

1,192,256

 

Loans acquired with deteriorated credit quality

 

 

316

 

 

 

 

 

 

 

 

 

316

 

 

 

$

822,550

 

 

$

373,972

 

 

$

 

 

$

1,196,522

 

 

As of December 31, 2016

 

Real Estate

 

 

Commercial

 

 

Unallocated

 

 

Total

 

Allowance for loan losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning of year

 

$

5,788

 

 

$

4,235

 

 

$

 

 

$

10,023

 

Provisions

 

 

2,323

 

 

 

2,651

 

 

 

 

 

 

4,974

 

Charge-offs

 

 

 

 

 

(835

)

 

 

 

 

 

(835

)

Recoveries

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

8,111

 

 

$

6,051

 

 

$

 

 

$

14,162

 

Reserves:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Specific

 

$

 

 

$

1,782

 

 

$

 

 

$

1,782

 

General

 

 

8,111

 

 

 

4,269

 

 

 

 

 

 

12,380

 

Loans acquired with deteriorated credit quality

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

8,111

 

 

$

6,051

 

 

$

 

 

$

14,162

 

Loans evaluated for impairment:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually

 

$

2,556

 

 

$

3,577

 

 

$

 

 

$

6,133

 

Collectively

 

 

744,349

 

 

 

359,234

 

 

 

 

 

 

1,103,583

 

Loans acquired with deteriorated credit quality

 

 

730

 

 

 

 

 

 

 

 

 

730

 

 

 

$

747,635

 

 

$

362,811

 

 

$

 

 

$

1,110,446

 

 

Summary of Risk Category of Loans by Class of Loans

The risk category of loans by class of loans was as follows at September 30, 2017 and December 31, 2016:

 

(dollars in thousands)

 

 

 

 

 

Special

 

 

 

 

 

 

 

 

 

 

 

 

 

September 30, 2017

 

Pass

 

 

Mention

 

 

Substandard

 

 

Impaired

 

 

Total

 

Real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction and land development

 

$

94,004

 

 

$

 

 

$

 

 

$

293

 

 

$

94,297

 

Commercial real estate

 

 

444,108

 

 

 

4,517

 

 

 

40,174

 

 

 

2,287

 

 

 

491,086

 

Single-family residential mortgages

 

 

237,167

 

 

 

 

 

 

 

 

 

 

 

 

237,167

 

Commercial:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other

 

 

222,743

 

 

 

960

 

 

 

971

 

 

 

1,293

 

 

 

225,967

 

SBA

 

 

143,507

 

 

 

1,819

 

 

 

2,602

 

 

 

77

 

 

 

148,005

 

 

 

$

1,141,529

 

 

$

7,296

 

 

$

43,747

 

 

$

3,950

 

 

$

1,196,522

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2016

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction and land development

 

$

87,174

 

 

$

1,932

 

 

$

 

 

$

303

 

 

$

89,409

 

Commercial real estate

 

 

475,499

 

 

 

4,562

 

 

 

19,484

 

 

 

2,253

 

 

 

501,798

 

Single-family residential mortgages

 

 

136,206

 

 

 

13,950

 

 

 

6,272

 

 

 

 

 

 

156,428

 

Commercial:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other

 

 

194,227

 

 

 

 

 

 

9,616

 

 

 

 

 

 

203,843

 

SBA

 

 

151,066

 

 

 

1,934

 

 

 

2,391

 

 

 

3,577

 

 

 

158,968

 

 

 

$

1,044,172

 

 

$

22,378

 

 

$

37,763

 

 

$

6,133

 

 

$

1,110,446

 

 

Summary of Recorded Investment in Non-Accrual Loans by Class of Loans

The following table presents the recorded investment in non-accrual loans by class of loans.  There were no loans past due 90 days and still on accrual at September 30, 2017 and December 31, 2016:

 

 

 

September 30

 

 

December 31,

 

(dollars in thousands)

 

2017

 

 

2016

 

Commercial:

 

 

 

 

 

 

 

 

SBA

 

$

77

 

 

$

3,577

 

 

Summary of Aging Recorded Investment Past-due Loans

The following table presents the aging of the recorded investment in past-due loans at September 30, 2017 and December 31, 2016 by class of loans:

 

 

 

30-59

 

 

60-89

 

 

Greater Than

 

 

 

 

 

 

 

 

 

 

 

 

 

(dollars in thousands)

 

Days

 

 

Days

 

 

89 Days

 

 

Total

 

 

Loans Not

 

 

 

 

 

September 30, 2017

 

Past Due

 

 

Past Due

 

 

Past Due

 

 

Past Due

 

 

Past Due

 

 

Total

 

Real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction and land development

 

$

 

 

$

 

 

$

 

 

$

 

 

$

94,297

 

 

$

94,297

 

Commercial real estate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

491,086

 

 

 

491,086

 

Single-family residential mortgages

 

 

531

 

 

 

 

 

 

 

 

 

531

 

 

 

236,636

 

 

 

237,167

 

Commercial:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other

 

 

213

 

 

 

 

 

 

 

 

 

213

 

 

 

225,754

 

 

 

225,967

 

SBA

 

 

254

 

 

 

1,434

 

 

 

 

 

 

1,688

 

 

 

146,317

 

 

 

148,005

 

 

 

$

998

 

 

$

1,434

 

 

$

 

 

$

2,432

 

 

$

1,194,090

 

 

$

1,196,522

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2016

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction and land development

 

$

 

 

$

 

 

$

 

 

$

 

 

$

89,409

 

 

$

89,409

 

Commercial real estate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

501,798

 

 

 

501,798

 

Single-family residential mortgages

 

 

 

 

 

 

 

 

 

 

 

 

 

 

156,428

 

 

 

156,428

 

Commercial:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other

 

 

343

 

 

 

 

 

 

 

 

 

343

 

 

 

203,500

 

 

 

203,843

 

SBA

 

 

 

 

 

 

 

 

3,577

 

 

 

3,577

 

 

 

155,391

 

 

 

158,968

 

 

 

$

343

 

 

$

 

 

$

3,577

 

 

$

3,920

 

 

$

1,106,526

 

 

$

1,110,446

 

 

Summary of Individually Impaired Loans Presented by Class of Loans

Information relating to individually impaired loans presented by class of loans was as follows at September 30, 2017 and December 31, 2016:

 

 

 

Unpaid

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(dollars in thousands)

 

Principal

 

 

Recorded

 

 

Average

 

 

Interest

 

 

Related

 

September 30, 2017

 

Balance

 

 

Investment

 

 

Balance

 

 

Income

 

 

Allowance

 

With no related allowance recorded

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction and land development

 

$

293

 

 

$

293

 

 

$

298

 

 

$

16

 

 

$

 

Commercial real estate

 

 

2,287

 

 

 

2,287

 

 

 

2,270

 

 

 

253

 

 

 

 

Commercial - SBA

 

 

1,370

 

 

 

1,370

 

 

 

685

 

 

 

79

 

 

 

 

Total

 

$

3,950

 

 

$

3,950

 

 

$

3,253

 

 

$

348

 

 

$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2016

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

With no related allowance recorded

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction and land development

 

$

303

 

 

$

303

 

 

$

309

 

 

$

21

 

 

$

 

Commercial real estate

 

 

2,253

 

 

 

2,253

 

 

 

1,710

 

 

 

280

 

 

 

 

Commercial - SBA

 

 

18

 

 

 

18

 

 

 

93

 

 

 

 

 

 

 

Subtotal

 

 

2,574

 

 

 

2,574

 

 

 

2,112

 

 

 

301

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

With an allowance recorded

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial - SBA

 

 

3,559

 

 

 

3,559

 

 

 

3,559

 

 

 

 

 

 

1,782

 

Total

 

$

6,133

 

 

$

6,133

 

 

$

5,671

 

 

$

301

 

 

$

1,782

 

 

Summary of Loans Class Modified as TDRs

   The following table presents loans by class modified as TDRs that occurred during the nine months ended September 30, 2017 and the year ended December 31, 2016;

 

 

 

 

 

 

 

Pre-

 

 

Post-

 

 

 

 

 

 

 

Modification

 

 

Modification

 

(dollars in thousands)

 

Number of

 

 

Recorded

 

 

Recorded

 

September 30, 2017

 

Loans

 

 

Investment

 

 

Investment

 

Commercial

 

 

1

 

 

$

1,293

 

 

$

1,293

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pre-

 

 

Post-

 

 

 

 

 

 

 

Modification

 

 

Modification

 

(dollars in thousands)

 

Number of

 

 

Recorded

 

 

Recorded

 

December 31, 2016

 

Loans

 

 

Investment

 

 

Investment

 

Commercial real estate

 

 

1

 

 

$

1,047

 

 

$

1,047

 

 

Summary of Outstanding Balance and Carrying Amount of Purchased Credit-impaired Loans

The outstanding balance and carrying amount of purchased credit-impaired loans at September 30, 2017 and December 31, 2016 were as follows:

 

 

 

September 30,

 

 

December 31,

 

(dollars in thousands)

 

2017

 

 

2016

 

Outstanding balance

 

$

324

 

 

$

878

 

Carrying amount

 

$

316

 

 

$

730

 

 

Summary of Activity in Accretable Yield on Purchased Credit-impaired Loans

Below is a summary of activity in the accretable yield on purchased credit-impaired loans for the nine months ended September 30, 2017 and for the year ended December 31, 2016:

 

 

 

September 30,

 

 

December 31,

 

(dollars in thousands)

 

2017

 

 

2016

 

Beginning balance

 

$

142

 

 

$

349

 

Restructuring as TDR

 

 

 

 

 

(22

)

Accretion of income

 

 

(134

)

 

 

(185

)

Ending balance

 

$

8

 

 

$

142