XML 23 R12.htm IDEA: XBRL DOCUMENT v3.8.0.1
Loans and Leases
9 Months Ended
Sep. 30, 2017
Receivables [Abstract]  
Loans and Leases
Loans and Leases
Summary of Major Loan and Lease Categories
 
At September 30, 2017
(Dollars in thousands)
Originated
 
Acquired
 
Total
Commercial, financial and agricultural
$
782,769

 
$
76,448

 
$
859,217

Real estate-commercial
1,176,956

 
339,018

 
1,515,974

Real estate-construction
149,917

 
6,156

 
156,073

Real estate-residential secured for business purpose
213,811

 
96,209

 
310,020

Real estate-residential secured for personal purpose
249,283

 
66,623

 
315,906

Real estate-home equity secured for personal purpose
166,810

 
11,585

 
178,395

Loans to individuals
27,297

 
144

 
27,441

Lease financings
124,138

 

 
124,138

Total loans and leases held for investment, net of deferred income
$
2,890,981

 
$
596,183

 
$
3,487,164

Unearned lease income, included in the above table
$
(13,864
)
 
$

 
$
(13,864
)
Net deferred costs, included in the above table
4,725

 

 
4,725

Overdraft deposits included in the above table
68

 

 
68



 
At December 31, 2016
(Dollars in thousands)
Originated
 
Acquired
 
Total
Commercial, financial and agricultural
$
663,221

 
$
160,045

 
$
823,266

Real estate-commercial
909,581

 
465,368

 
1,374,949

Real estate-construction
142,891

 
31,953

 
174,844

Real estate-residential secured for business purpose
151,931

 
142,137

 
294,068

Real estate-residential secured for personal purpose
210,377

 
80,431

 
290,808

Real estate-home equity secured for personal purpose
147,982

 
14,857

 
162,839

Loans to individuals
30,110

 
263

 
30,373

Lease financings
134,739

 

 
134,739

Total loans and leases held for investment, net of deferred income
$
2,390,832

 
$
895,054

 
$
3,285,886

Unearned lease income, included in the above table
$
(15,970
)
 
$

 
$
(15,970
)
Net deferred costs, included in the above table
4,503

 

 
4,503

Overdraft deposits included in the above table
84

 

 
84


Overdraft deposits are re-classified as loans and are included in the total loans and leases on the balance sheet.
The carrying amount of acquired loans at September 30, 2017 totaled $596.2 million, including $466.5 million of loans from the Fox Chase acquisition and $129.7 million from the Valley Green Bank acquisition. At September 30, 2017, loans acquired with deteriorated credit quality, or acquired credit impaired loans, totaled $1.6 million representing $832 thousand from the Fox Chase acquisition and $790 thousand from the Valley Green Bank acquisition. Acquired credit impaired loans are accounted for in accordance with Accounting Standards Codification (ASC) Topic 310-30.
The outstanding principal balance and carrying amount for acquired credit impaired loans at September 30, 2017 and December 31, 2016 were as follows:
(Dollars in thousands)
At September 30, 2017
 
At December 31, 2016
Outstanding principal balance
$
2,428

 
$
8,993

Carrying amount
1,622

 
7,352

Allowance for loan losses

 

The following table presents the changes in accretable yield on acquired credit impaired loans:
 
Nine Months Ended September 30,
(Dollars in thousands)
2017
 
2016
Beginning of period
$
50

 
$
144

Acquisition of credit impaired loans

 
283

Reclassification from nonaccretable discount
823

 
318

Accretable discount amortized to interest income
(850
)
 
(501
)
Disposals
(4
)
 
(34
)
End of period
$
19

 
$
210


Age Analysis of Past Due Loans and Leases
The following presents, by class of loans and leases, an aging of past due loans and leases, loans and leases which are current and the recorded investment in loans and leases 90 days or more past due which are accruing interest at September 30, 2017 and December 31, 2016:
(Dollars in thousands)
30-59
Days
Past Due
 
60-89
Days
Past Due
 
90 Days
or more
Past Due
 
Total
Past Due
 
Current
 
Acquired Credit Impaired
 
Total Loans
and Leases
Held for
Investment
 
Recorded
Investment 90
Days or more
Past Due and
Accruing
Interest
At September 30, 2017
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial, financial and agricultural
$
1,537

 
$
164

 
$
1,594

 
$
3,295

 
$
855,457

 
$
465

 
$
859,217

 
$

Real estate—commercial real estate and construction:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial real estate
4,510

 
164

 
1,688

 
6,362

 
1,509,256

 
356

 
1,515,974

 
164

Construction
861

 

 
365

 
1,226

 
154,847

 

 
156,073

 

Real estate—residential and home equity:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Residential secured for business purpose
541

 
265

 
1,255

 
2,061

 
307,375

 
584

 
310,020

 

Residential secured for personal purpose
2,428

 
172

 
446

 
3,046

 
312,643

 
217

 
315,906

 
423

Home equity secured for personal purpose
1,497

 
36

 
451

 
1,984

 
176,411

 

 
178,395

 
282

Loans to individuals
155

 
154

 
198

 
507

 
26,934

 

 
27,441

 
198

Lease financings
1,458

 
1,318

 
2,231

 
5,007

 
119,131

 

 
124,138

 
528

Total
$
12,987

 
$
2,273

 
$
8,228

 
$
23,488

 
$
3,462,054

 
$
1,622

 
$
3,487,164

 
$
1,595

At December 31, 2016
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial, financial and agricultural
$
1,536

 
$
256

 
$
1,335

 
$
3,127

 
$
819,550

 
$
589

 
$
823,266

 
$

Real estate—commercial real estate and construction:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial real estate
1,482

 
1,560

 
2,591

 
5,633

 
1,363,606

 
5,710

 
1,374,949

 

Construction
202

 

 

 
202

 
174,642

 

 
174,844

 

Real estate—residential and home equity:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Residential secured for business purpose
1,390

 
428

 
1,539

 
3,357

 
289,927

 
784

 
294,068

 

Residential secured for personal purpose
3,243

 
905

 
879

 
5,027

 
285,512

 
269

 
290,808

 
481

Home equity secured for personal purpose
717

 
142

 
521

 
1,380

 
161,459

 

 
162,839

 
171

Loans to individuals
324

 
95

 
142

 
561

 
29,812

 

 
30,373

 
142

Lease financings
1,731

 
1,418

 
729

 
3,878

 
130,861

 

 
134,739

 
193

Total
$
10,625

 
$
4,804

 
$
7,736

 
$
23,165

 
$
3,255,369

 
$
7,352

 
$
3,285,886

 
$
987



Nonperforming Loans and Leases
The following presents, by class of loans and leases, nonperforming loans and leases at September 30, 2017 and December 31, 2016. Nonperforming loans exclude acquired credit impaired loans from Fox Chase and Valley Green.
 
At September 30, 2017
 
At December 31, 2016
(Dollars in thousands)
Nonaccrual
Loans and
Leases*
 
Accruing
Troubled
Debt
Restructured
Loans and
Lease
Modifications
 
Loans and
Leases
90 Days
or more
Past Due
and
Accruing
Interest
 
Total Nonperforming
Loans and
Leases
 
Nonaccrual
Loans and
Leases*
 
Accruing
Troubled
Debt
Restructured
Loans and
Lease
Modifications
 
Loans and
Leases
90 Days
or more
Past Due
and
Accruing
Interest
 
Total Nonperforming
Loans and
Leases
Commercial, financial and agricultural
$
5,143

 
$
929

 
$

 
$
6,072

 
$
5,746

 
$
967

 
$

 
$
6,713

Real estate—commercial real estate and construction:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial real estate
4,514

 
10,279

 
164

 
14,957

 
5,651

 
1,519

 

 
7,170

Construction
365

 

 

 
365

 

 

 

 

Real estate—residential and home equity:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Residential secured for business purpose
3,333

 
218

 

 
3,551

 
4,898

 
766

 

 
5,664

Residential secured for personal purpose
530

 
42

 
423

 
995

 
560

 

 
481

 
1,041

Home equity secured for personal purpose
361

 

 
282

 
643

 
525

 

 
171

 
696

Loans to individuals

 

 
198

 
198

 

 

 
142

 
142

Lease financings
1,703

 

 
528

 
2,231

 
536

 

 
193

 
729

Total
$
15,949

 
$
11,468

 
$
1,595

 
$
29,012

 
$
17,916

 
$
3,252

 
$
987

 
$
22,155

 * Includes nonaccrual troubled debt restructured loans and lease modifications of $1.7 million and $1.8 million at September 30, 2017 and December 31, 2016, respectively.

Accruing troubled debt restructuring loans of $11.5 million includes balances of $9.2 million related to one borrower which were classified as troubled debt restructurings as the related loans were granted amortization period extensions during the second quarter of 2017.

Credit Quality Indicators
The following tables present by class, the recorded investment in loans and leases held for investment by credit quality indicator at September 30, 2017 and December 31, 2016.
The Corporation employs a ten (10) grade risk rating system related to the credit quality of commercial loans and residential real estate loans secured for a business purpose of which the first six categories are pass categories (credits not adversely rated). The following is a description of the internal risk ratings and the likelihood of loss related to each risk rating.

1.
Cash Secured—No credit risk
2.
Fully Secured—Negligible credit risk
3.
Strong—Minimal credit risk
4.
Satisfactory—Nominal credit risk
5.
Acceptable—Moderate credit risk
6.
Pre-Watch—Marginal, but stable credit risk
7.
Special Mention—Potential weakness
8.
Substandard—Well-defined weakness
9.
Doubtful—Collection in-full improbable
10.
Loss—Considered uncollectible

Commercial Credit Exposure Credit Risk by Internally Assigned Grades
The following table presents classifications for originated loans:
(Dollars in thousands)
Commercial,
Financial and
Agricultural
 
Real Estate—
Commercial
 
Real Estate—
Construction
 
Real Estate—
Residential Secured
for Business Purpose
 
Total
At September 30, 2017
 
 
 
 
 
 
 
 
 
Grade:
 
 
 
 
 
 
 
 
 
1. Cash secured/ 2. Fully secured
$
2,314

 
$

 
$
15,194

 
$
1,700

 
$
19,208

3. Strong
13,707

 
1,921

 

 

 
15,628

4. Satisfactory
31,732

 
30,158

 

 
350

 
62,240

5. Acceptable
537,421

 
901,571

 
74,898

 
184,904

 
1,698,794

6. Pre-watch
174,775

 
203,340

 
58,266

 
21,587

 
457,968

7. Special Mention
1,891

 
10,499

 
1,194

 
299

 
13,883

8. Substandard
20,929

 
29,467

 
365

 
4,971

 
55,732

9. Doubtful

 

 

 

 

10.Loss

 

 

 

 

Total
$
782,769

 
$
1,176,956

 
$
149,917

 
$
213,811

 
$
2,323,453

At December 31, 2016
 
 
 
 
 
 
 
 
 
Grade:
 
 
 
 
 
 
 
 
 
1. Cash secured/ 2. Fully secured
$
272

 
$

 
$
13,714

 
$
162

 
$
14,148

3. Strong
14,980

 
2,045

 

 

 
17,025

4. Satisfactory
35,529

 
38,861

 

 
367

 
74,757

5. Acceptable
465,675

 
676,212

 
110,650

 
133,716

 
1,386,253

6. Pre-watch
113,499

 
128,646

 
18,213

 
12,025

 
272,383

7. Special Mention
8,820

 
22,439

 
314

 
1,199

 
32,772

8. Substandard
24,446

 
41,378

 

 
4,462

 
70,286

9. Doubtful

 

 

 

 

10.Loss

 

 

 

 

Total
$
663,221

 
$
909,581

 
$
142,891

 
$
151,931

 
$
1,867,624

The following table presents classifications for acquired loans:
(Dollars in thousands)
Commercial,
Financial and
Agricultural
 
Real Estate—
Commercial
 
Real Estate—
Construction
 
Real Estate—
Residential Secured
for Business Purpose
 
Total
At September 30, 2017
 
 
 
 
 
 
 
 
 
Grade:
 
 
 
 
 
 
 
 
 
1. Cash secured/ 2. Fully secured
$
1,115

 
$

 
$

 
$

 
$
1,115

3. Strong

 

 

 

 

4. Satisfactory
132

 
501

 

 

 
633

5. Acceptable
62,601

 
199,298

 

 
75,749

 
337,648

6. Pre-watch
7,206

 
130,897

 
6,156

 
17,918

 
162,177

7. Special Mention

 
1,143

 

 

 
1,143

8. Substandard
5,394

 
7,179

 

 
2,542

 
15,115

9. Doubtful

 

 

 

 

10.Loss

 

 

 

 

Total
$
76,448

 
$
339,018

 
$
6,156

 
$
96,209

 
$
517,831

December 31, 2016
 
 
 
 
 
 
 
 
 
Grade:
 
 
 
 
 
 
 
 
 
1. Cash secured/ 2. Fully secured
$
583

 
$

 
$

 
$

 
$
583

3. Strong

 

 

 

 

4. Satisfactory
4,399

 
1,018

 

 

 
5,417

5. Acceptable
113,512

 
282,199

 
20,565

 
117,322

 
533,598

6. Pre-watch
31,697

 
163,623

 
11,388

 
14,405

 
221,113

7. Special Mention
73

 
7,705

 

 
6,245

 
14,023

8. Substandard
9,781

 
10,823

 

 
4,165

 
24,769

9. Doubtful

 

 

 

 

10.Loss

 

 

 

 

Total
$
160,045

 
$
465,368

 
$
31,953

 
$
142,137

 
$
799,503


Credit Exposure—Real Estate—Residential Secured for Personal Purpose, Real Estate—Home Equity Secured for Personal Purpose, Loans to individuals, Lease Financing Credit Risk Profile by Payment Activity
The Corporation monitors the credit risk profile by payment activity for the following classifications of loans and leases: residential real estate loans secured for a personal purpose, home equity loans secured for a personal purpose, loans to individuals and lease financings. Nonperforming loans and leases are loans and leases past due 90 days or more, loans and leases on nonaccrual of interest and troubled debt restructured loans and lease modifications. Performing loans and leases are reviewed only if the loan becomes 60 days or more past due. Nonperforming loans and leases are reviewed monthly. Performing loans and leases have a nominal to moderate risk of loss.
The following table presents classifications for originated loans:
(Dollars in thousands)
Real Estate—
Residential
Secured for
Personal Purpose
 
Real Estate—
Home Equity
Secured for
Personal Purpose
 
Loans to
Individuals
 
Lease
Financings
 
Total
At September 30, 2017
 
 
 
 
 
 
 
 
 
Performing
$
248,796

 
$
166,414

 
$
27,099

 
$
121,907

 
$
564,216

Nonperforming
487

 
396

 
198

 
2,231

 
3,312

Total
$
249,283

 
$
166,810

 
$
27,297

 
$
124,138

 
$
567,528

At December 31, 2016
 
 
 
 
 
 
 
 
 
Performing
$
210,208

 
$
147,286

 
$
29,968

 
$
134,010

 
$
521,472

Nonperforming
169

 
696

 
142

 
729

 
1,736

Total
$
210,377

 
$
147,982

 
$
30,110

 
$
134,739

 
$
523,208


The following table presents classifications for acquired loans:
(Dollars in thousands)
Real Estate—
Residential
Secured for
Personal Purpose
 
Real Estate—
Home Equity
Secured for
Personal Purpose
 
Loans to
Individuals
 
Lease
Financings
 
Total
At September 30, 2017
 
 
 
 
 
 
 
 
 
Performing
$
66,115

 
$
11,338

 
$
144

 
$

 
$
77,597

Nonperforming
508

 
247

 

 

 
755

Total
$
66,623

 
$
11,585

 
$
144

 
$

 
$
78,352

At December 31, 2016
 
 
 
 
 
 
 
 
 
Performing
$
79,559

 
$
14,857

 
$
263

 
$

 
$
94,679

Nonperforming
872

 

 

 

 
872

Total
$
80,431

 
$
14,857

 
$
263

 
$

 
$
95,551


Reserve for Loan and Lease Losses and Recorded Investment in Loans and Leases
The following presents, by portfolio segment, a summary of the activity in the reserve for loan and lease losses for the three and nine months ended September 30, 2017 and 2016:
(Dollars in thousands)
Commercial,
Financial
and
Agricultural
 
Real Estate—
Commercial
and
Construction
 
Real Estate—
Residential
Secured for
Business
Purpose
 
Real Estate—
Residential
and Home
Equity
Secured for
Personal
Purpose
 
Loans to
Individuals
 
Lease
Financings
 
Unallocated
 
Total
Three Months Ended September 30, 2017
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Reserve for loan and lease losses:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Beginning balance
$
8,313

 
$
8,468

 
$
1,129

 
$
974

 
$
329

 
$
1,660

 
$
37

 
$
20,910

Charge-offs
(290
)
 

 
(56
)
 
(83
)
 
(61
)
 
(3,097
)
 
N/A

 
(3,587
)
Recoveries
325

 
1

 
29

 
68

 
35

 
73

 
N/A

 
531

(Recovery of provision) provision
(1,732
)
 
787

 
204

 
756

 
51

 
2,654

 
(30
)
 
2,690

Recovery of provision for acquired credit impaired loans

 

 
(1
)
 

 

 

 

 
(1
)
Ending balance
$
6,616

 
$
9,256

 
$
1,305

 
$
1,715

 
$
354

 
$
1,290

 
$
7

 
$
20,543

Three Months Ended September 30, 2016
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Reserve for loan and lease losses:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Beginning balance
$
5,788

 
$
7,549

 
$
56

 
$
1,301

 
$
411

 
$
1,121

 
$
927

 
$
17,153

Charge-offs
(1,753
)
 
(100
)
 
(3
)
 
(34
)
 
(123
)
 
(176
)
 
N/A

 
(2,189
)
Recoveries
351

 
83

 
9

 
15

 
28

 
34

 
N/A

 
520

Provision (recovery of provision)
1,300

 
(388
)
 
(32
)
 
268

 
114

 
184

 
(30
)
 
1,416

Recovery of provision for acquired credit impaired loans

 

 

 
(1
)
 

 

 

 
(1
)
Ending balance
$
5,686

 
$
7,144

 
$
30

 
$
1,549

 
$
430

 
$
1,163

 
$
897

 
$
16,899

Nine Months Ended September 30, 2017
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Reserve for loan and lease losses:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Beginning balance
$
7,037

 
$
7,505

 
$
774

 
$
993

 
$
364

 
$
788

 
$
38

 
$
17,499

Charge-offs
(576
)
 
(30
)
 
(1,237
)
 
(177
)
 
(301
)
 
(3,681
)
 
N/A

 
(6,002
)
Recoveries
722

 
4

 
47

 
89

 
116

 
168

 
N/A

 
1,146

(Recovery of provision) provision
(567
)
 
1,777

 
1,722

 
808

 
175

 
4,015

 
(31
)
 
7,899

(Recovery of provision) provision for acquired credit impaired loans

 

 
(1
)
 
2

 

 

 

 
1

Ending balance
$
6,616

 
$
9,256

 
$
1,305

 
$
1,715

 
$
354

 
$
1,290

 
$
7

 
$
20,543

Nine Months Ended September 30, 2016
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Reserve for loan and lease losses:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Beginning balance
$
6,418

 
$
6,572

 
$
763

 
$
1,575

 
$
346

 
$
1,042

 
$
912

 
$
17,628

Charge-offs
(3,580
)
 
(305
)
 
(268
)
 
(90
)
 
(307
)
 
(541
)
 
N/A

 
(5,091
)
Recoveries
1,316

 
99

 
62

 
66

 
91

 
157

 
N/A

 
1,791

Provision (recovery of provision)
1,532

 
600

 
(527
)
 
1

 
300

 
505

 
(15
)
 
2,396

Provision (recovery of provision) for acquired credit impaired loans

 
178

 

 
(3
)
 

 

 

 
175

Ending balance
$
5,686

 
$
7,144

 
$
30

 
$
1,549

 
$
430

 
$
1,163

 
$
897

 
$
16,899

N/A – Not applicable
During the quarter ended September 30, 2017, the Corporation recorded charge-offs of $2.8 million related to $5.0 million of software leases under a vendor referral program. The provision for loan losses related to this program was $1.9 million during the quarter ended September 30, 2017 as the Corporation had an allowance for loan and lease losses reserve of $886 thousand as of June 30, 2017. These leases are personally guaranteed by 29 high net worth individuals. During the first quarter of 2017, the lessees stopped making payments due to disputes with the vendor, and Univest Capital, Inc., a subsidiary of the Corporation, filed legal complaints to pursue collection of all amounts owed. A complaint was subsequently filed against Univest Capital Inc. and certain other defendants on March 28, 2017 by one of the lessees in federal court in Texas seeking, among other things, class action certification and a declaration that the contracts and related guarantees are null and void. On September 25, 2017, Univest Capital, Inc. entered into a Release and Settlement Agreement whereby Univest Capital, Inc. will receive $1.0 million based upon court approval of the Agreement and is eligible to receive up to an additional $1.3 million. Payment of the $1.3 million is subject to the individual guarantor's election of whether or not they will be subject to the Release and Settlement Agreement. It is expected this election process will be completed by March 31, 2018. If a guarantor elects to be subject to the Release and Settlement Agreement, Univest Capital, Inc. will receive a payment of $43 thousand per guarantor. If a guarantor elects not to be subject to the Release and Settlement Agreement, Univest Capital, Inc. has the right to pursue collection of the full amount owed, which ranges from $108 thousand to $228 thousand per guarantor, via the normal collection process. As of September 30, 2017, Univest Capital, Inc. has a receivable totaling $2.3 million related to this matter, of which $1.3 million is recorded as a nonaccruing lease receivable and $1.0 million is included in other assets. The $1.0 million payment under the Release and Settlement Agreement, which is subject to court approval, is currently in escrow and is expected to be received during the fourth quarter of 2017.
The following presents, by portfolio segment, a summary of the balance in the reserve for loan and lease losses disaggregated on the basis of impairment method and the recorded investment in loans and leases disaggregated on the basis of impairment method at September 30, 2017 and 2016:
(Dollars in thousands)
Commercial,
Financial
and
Agricultural
 
Real Estate—
Commercial
and
Construction
 
Real Estate—
Residential
Secured for
Business
Purpose
 
Real Estate—
Residential
and Home
Equity
Secured for
Personal
Purpose
 
Loans to
Individuals
 
Lease
Financings
 
Unallocated
 
Total
At September 30, 2017
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Reserve for loan and lease losses:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Ending balance: individually evaluated for impairment
$
15

 
$
40

 
$
33

 
$

 
$

 
$

 
N/A

 
$
88

Ending balance: collectively evaluated for impairment
6,601

 
9,216

 
1,272

 
1,715

 
354

 
1,290

 
7

 
20,455

Total ending balance
$
6,616

 
$
9,256

 
$
1,305

 
$
1,715

 
$
354

 
$
1,290

 
$
7

 
$
20,543

Loans and leases held for investment:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Ending balance: individually evaluated for impairment
$
7,883

 
$
17,274

 
$
4,471

 
$
932

 
$

 
$
1,250

 
 
 
$
31,810

Ending balance: collectively evaluated for impairment
774,886

 
1,307,585

 
209,340

 
415,161

 
27,297

 
122,888

 
 
 
2,857,157

Loans measured at fair value

 
2,014

 

 

 

 

 
 
 
2,014

Acquired non-credit impaired loans
75,983

 
344,818

 
95,625

 
77,991

 
144

 

 
 
 
594,561

Acquired credit impaired loans
465

 
356

 
584

 
217

 

 

 
 
 
1,622

Total ending balance
$
859,217

 
$
1,672,047

 
$
310,020

 
$
494,301

 
$
27,441

 
$
124,138

 
 
 
$
3,487,164

At September 30, 2016
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Reserve for loan and lease losses:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Ending balance: individually evaluated for impairment
$

 
$

 
$
5

 
$

 
$

 
$

 
N/A

 
$
5

Ending balance: collectively evaluated for impairment
5,686

 
7,144

 
25

 
1,549

 
430

 
1,163

 
897

 
16,894

Total ending balance
$
5,686

 
$
7,144

 
$
30

 
$
1,549

 
$
430

 
$
1,163

 
$
897

 
$
16,899

Loans and leases held for investment:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Ending balance: individually evaluated for impairment
$
10,273

 
$
23,014

 
$
4,614

 
$
1,078

 
$

 
$

 
 
 
$
38,979

Ending balance: collectively evaluated for impairment
587,901

 
950,730

 
127,096

 
341,647

 
30,137

 
129,885

 
 
 
2,167,396

Loans measured at fair value

 
2,234

 

 

 

 

 
 
 
2,234

Acquired non-credit impaired loans
184,784

 
525,944

 
155,348

 
100,589

 
512

 

 
 
 
967,177

Acquired credit impaired loans
722

 
12,451

 
1,136

 
266

 

 

 
 
 
14,575

Total ending balance
$
783,680

 
$
1,514,373

 
$
288,194

 
$
443,580

 
$
30,649

 
$
129,885

 
 
 
$
3,190,361

N/A – Not applicable
The Corporation records a provision for loan loss for the acquired non-impaired loans only when additional deterioration of the portfolio is identified over the projections utilized in the initial fair value analysis. After the acquisition measurement period, the present value of any decreases in expected cash flows of acquired credit impaired loans will generally result in an impairment charge recorded as a provision for loan loss, resulting in an increase to the allowance.
Impaired Loans
The following presents, by class of loans, the recorded investment and unpaid principal balance of impaired loans, the amounts of the impaired loans for which there is not a reserve for credit losses and the amounts for which there is a reserve for credit losses at September 30, 2017 and December 31, 2016. The impaired loans exclude acquired credit impaired loans.
 
At September 30, 2017
 
At December 31, 2016
(Dollars in thousands)
Recorded
Investment
 
Unpaid
Principal
Balance
 
Related
Reserve
 
Recorded
Investment
 
Unpaid
Principal
Balance
 
Related
Reserve
Impaired loans with no related reserve recorded:
 
 
 
 
 
 
 
 
 
 
 
Commercial, financial and agricultural
$
7,721

 
$
9,332

 
 
 
$
10,911

 
$
12,561

 
 
Real estate—commercial real estate
15,727

 
16,616

 
 
 
24,469

 
25,342

 
 
Real estate—construction
365

 
365

 
 
 

 

 
 
Real estate—residential secured for business purpose
3,933

 
5,040

 
 
 
5,704

 
6,253

 
 
Real estate—residential secured for personal purpose
572

 
628

 
 
 
560

 
594

 
 
Real estate—home equity secured for personal purpose
360

 
367

 
 
 
525

 
528

 
 
Total impaired loans with no related reserve recorded
$
28,678

 
$
32,348

 
 
 
$
42,169

 
$
45,278

 
 
Impaired loans with a reserve recorded:
 
 
 
 
 
 
 
 
 
 
 
Commercial, financial and agricultural
$
162

 
$
165

 
$
15

 
$
166

 
$
166

 
$
19

Real estate—commercial real estate
1,182

 
1,182

 
40

 
597

 
597

 
25

Real estate—residential secured for business purpose
538

 
539

 
33

 
983

 
1,105

 
191

Total impaired loans with a reserve recorded
$
1,882

 
$
1,886

 
$
88

 
$
1,746

 
$
1,868

 
$
235


 
At September 30, 2017
 
At December 31, 2016
(Dollars in thousands)
Recorded
Investment
 
Unpaid
Principal
Balance
 
Related
Reserve
 
Recorded
Investment
 
Unpaid
Principal
Balance
 
Related
Reserve
Total impaired loans:
 
 
 
 
 
 
 
 
 
 
 
Commercial, financial and agricultural
$
7,883

 
$
9,497

 
$
15

 
$
11,077

 
$
12,727

 
$
19

Real estate—commercial real estate
16,909

 
17,798

 
40

 
25,066

 
25,939

 
25

Real estate—construction
365

 
365

 

 

 

 

Real estate—residential secured for business purpose
4,471

 
5,579

 
33

 
6,687

 
7,358

 
191

Real estate—residential secured for personal purpose
572

 
628

 

 
560

 
594

 

Real estate—home equity secured for personal purpose
360

 
367

 

 
525

 
528

 

Total impaired loans
$
30,560

 
$
34,234

 
$
88

 
$
43,915

 
$
47,146

 
$
235


Impaired loans include nonaccrual loans, accruing troubled debt restructured loans and other accruing impaired loans for which it is probable that not all principal and interest payments due will be collectible in accordance with the contractual terms. These loans are individually measured to determine the amount of potential impairment. The loans are reviewed for impairment based on the fair value of the collateral for collateral dependent loans and for certain loans based on discounted cash flows using the loans’ initial effective interest rates. Impaired loans include other accruing impaired loans of $4.8 million and $23.3 million at September 30, 2017 and December 31, 2016, respectively. Specific reserves on other accruing impaired loans were $73 thousand and $84 thousand at September 30, 2017 and December 31, 2016, respectively.
The following presents by class of loans, the average recorded investment in impaired loans and an analysis of interest on impaired loans. A loan may remain on accrual status if it is in the process of collection and is either guaranteed or well secured. Therefore, interest income on accruing impaired loans is recognized using the accrual method. 
 
Three Months Ended September 30, 2017
 
Three Months Ended September 30, 2016
(Dollars in thousands)
Average
Recorded
Investment
 
Interest
Income
Recognized*
 
Additional
Interest Income
That Would
Have Been
Recognized
Under Original
Terms
 
Average
Recorded
Investment
 
Interest
Income
Recognized*
 
Additional
Interest Income
That Would
Have Been
Recognized
Under Original
Terms
Commercial, financial and agricultural
$
10,211

 
$
52

 
$
92

 
$
12,880

 
$
62

 
$
108

Real estate—commercial real estate
18,583

 
201

 
69

 
25,309

 
273

 
58

Real estate—construction
365

 

 
5

 

 

 

Real estate—residential secured for business purpose
3,579

 
16

 
34

 
3,178

 
11

 
34

Real estate—residential secured for personal purpose
635

 
1

 
8

 
447

 

 
6

Real estate—home equity secured for personal purpose
288

 

 
5

 
598

 

 
7

Total
$
33,661

 
$
270

 
$
213

 
$
42,412

 
$
346

 
$
213

*
Includes interest income recognized on a cash basis for nonaccrual loans of $0 thousand for the three months ended September 30, 2017 and 2016, and interest income recognized on the accrual method for accruing impaired loans of $270 thousand and $346 thousand for the three months ended September 30, 2017 and 2016, respectively.
 
Nine Months Ended September 30, 2017
 
Nine Months Ended September 30, 2016
(Dollars in thousands)
Average
Recorded
Investment
 
Interest
Income
Recognized*
 
Additional
Interest Income
That Would
Have Been
Recognized
Under Original
Terms
 
Average
Recorded
Investment
 
Interest
Income
Recognized*
 
Additional
Interest Income
That Would
Have Been
Recognized
Under Original
Terms
Commercial, financial and agricultural
$
11,030

 
$
162

 
$
263

 
$
13,233

 
$
204

 
$
281

Real estate—commercial real estate
21,120

 
618

 
223

 
27,346

 
859

 
186

Real estate—construction
219

 

 
15

 

 

 

Real estate—residential secured for business purpose
4,053

 
53

 
139

 
3,818

 
47

 
141

Real estate—residential secured for personal purpose
629

 
2

 
31

 
485

 
2

 
15

Real estate—home equity secured for personal purpose
391

 

 
15

 
408

 

 
18

Total
$
37,442

 
$
835

 
$
686

 
$
45,290

 
$
1,112

 
$
641


*
Includes interest income recognized on a cash basis for nonaccrual loans of $4 thousand and $7 thousand for the nine months ended September 30, 2017 and 2016, respectively, and interest income recognized on the accrual method for accruing impaired loans of $831 thousand and $1.1 million for the nine months ended September 30, 2017 and 2016, respectively.

Impaired Leases
The Corporation had impaired leases of $1.3 million with no related reserves at September 30, 2017. The Corporation had no impaired leases at December 31, 2016. See discussion in Nonperforming Loans and Leases.
Troubled Debt Restructured Loans
The following presents, by class of loans, information regarding accruing and nonaccrual loans that were restructured:
 
Three Months Ended September 30, 2017
 
Three Months Ended September 30, 2016
(Dollars in thousands)
Number
of
Loans
 
Pre-
Restructuring
Outstanding
Recorded
Investment
 
Post-
Restructuring
Outstanding
Recorded
Investment
 
Related
Reserve
 
Number
of
Loans
 
Pre-
Restructuring
Outstanding
Recorded
Investment
 
Post-
Restructuring
Outstanding
Recorded
Investment
 
Related
Reserve
Accruing Troubled Debt Restructured Loans:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Total

 
$

 
$

 
$

 

 
$

 
$

 
$

Nonaccrual Troubled Debt Restructured Loans:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Real estate—residential secured for personal purpose

 
$

 
$

 
$

 
1

 
$
34

 
$
34

 
$

Total

 
$

 
$

 
$

 
1

 
$
34

 
$
34

 
$

 
Nine Months Ended September 30, 2017
 
Nine Months Ended September 30, 2016
(Dollars in thousands)
Number
of
Loans
 
Pre-
Restructuring
Outstanding
Recorded
Investment
 
Post-
Restructuring
Outstanding
Recorded
Investment
 
Related
Allowance
 
Number
of
Loans
 
Pre-
Restructuring
Outstanding
Recorded
Investment
 
Post-
Restructuring
Outstanding
Recorded
Investment
 
Related
Allowance
Accruing Troubled Debt Restructured Loans:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial, financial and agricultural

 
$

 
$

 
$

 
1

 
$
1,545

 
$
1,545

 
$

Real estate—commercial real estate
3

 
9,206

 
9,206

 

 

 

 

 

Real estate—residential secured for business purpose

 

 

 

 
1

 
415

 
415

 

Total
3

 
$
9,206

 
$
9,206

 
$

 
2

 
$
1,960

 
$
1,960

 
$

Nonaccrual Troubled Debt Restructured Loans:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Real estate—commercial real estate
1

 
$
328

 
$
328

 
$

 

 
$

 
$

 
$

Real estate—residential secured for personal purpose

 

 

 

 
1

 
34

 
34

 

Total
1

 
$
328

 
$
328

 
$

 
1

 
$
34

 
$
34

 
$


The Corporation grants concessions to existing borrowers primarily related to extensions of interest-only payment periods and an occasional payment modification. These modifications typically are for up to one year. The goal when restructuring a credit is to establish a reasonable period of time to provide cash flow relief to customers experiencing cash flow difficulties. Accruing troubled debt restructured loans are primarily comprised of loans on which interest is being accrued under the restructured terms, and the loans are current or less than ninety days past due.
The following presents, by class of loans, information regarding the types of concessions granted on accruing and nonaccrual loans that were restructured during the three and nine months ended September 30, 2017 and 2016.
 
Interest Only Term
Extension
 
Maturity Date
Extension
 
Amortization Period Extension
 
Total Concessions
Granted
(Dollars in thousands)
No. of
Loans
 
Amount
 
No. of
Loans
 
Amount
 
No. of
Loans
 
Amount
 
No. of
Loans
 
Amount
Three Months Ended September 30, 2017
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Accruing Troubled Debt Restructured Loans:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Total

 
$

 

 
$

 

 
$

 

 
$

Nonaccrual Troubled Debt Restructured Loans:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Total

 
$

 

 
$

 

 
$

 

 
$

Three Months Ended September 30, 2016
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Accruing Troubled Debt Restructured Loans:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Total

 
$

 

 
$

 

 
$

 

 
$

Nonaccrual Troubled Debt Restructured Loans:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Real estate—residential secured for personal purpose

 
$

 
1

 
$
34

 

 
$

 
1

 
$
34

Total

 
$

 
1

 
$
34

 

 
$

 
1

 
$
34

Nine Months Ended September 30, 2017
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Accruing Troubled Debt Restructured Loans:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Real estate—commercial real estate

 
$

 

 
$

 
3

 
$
9,206

 
3

 
$
9,206

Total

 
$

 

 
$

 
3

 
$
9,206

 
3

 
$
9,206

Nonaccrual Troubled Debt Restructured Loans:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Real estate—commercial real estate

 
$

 
1

 
$
328

 

 
$

 
1

 
$
328

Total

 
$

 
1

 
$
328

 

 
$

 
1

 
$
328

Nine Months Ended September 30, 2016
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Accruing Troubled Debt Restructured Loans:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial, financial and agricultural

 
$

 

 
$

 
1

 
$
1,545

 
1

 
$
1,545

Real estate—residential secured for business purpose
1

 
415

 

 

 

 

 
1

 
415

Total
1

 
$
415

 

 
$

 
1

 
$
1,545

 
2

 
$
1,960

Nonaccrual Troubled Debt Restructured Loans:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Real estate—residential secured for personal purpose

 
$

 
1

 
$
34

 

 
$

 
1

 
$
34

Total

 
$

 
1

 
$
34

 

 
$

 
1

 
$
34


The following presents, by class of loans, information regarding accruing and nonaccrual troubled debt restructured loans, for which there were payment defaults within twelve months of the restructuring date:
 
Three Months Ended September 30,
 
Nine Months Ended September 30,
 
2017
 
2016
 
2017
 
2016
(Dollars in thousands)
Number
of Loans
 
Recorded
Investment
 
Number
of Loans
 
Recorded
Investment
 
Number
of Loans
 
Recorded
Investment
 
Number
of Loans
 
Recorded
Investment
Accruing Troubled Debt Restructured Loans:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Total

 
$

 

 
$

 

 
$

 

 
$

Nonaccrual Troubled Debt Restructured Loans:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Real estate—residential secured for personal purpose

 
$

 
1

 
$
34

 

 
$

 
1

 
$
34

Total

 
$

 
1

 
$
34

 

 
$

 
1

 
$
34


The following presents, by class of loans, information regarding consumer mortgages collateralized by residential real estate property that are in the process of foreclosure at September 30, 2017 and December 31, 2016:
(Dollars in thousands)
At September 30, 2017
 
At December 31, 2016
Real estate-home equity secured for personal purpose
$

 
$
180

Total
$

 
$
180


    
The Corporation held no foreclosed consumer residential real estate property at September 30, 2017 and December 31, 2016.