Loans and Allowance for Loan Losses (Tables)
|
9 Months Ended |
Sep. 30, 2018 |
|---|
| Receivables [Abstract] |
|
| Schedule of Accounts, Notes, Loans and Financing Receivable |
At September 30, 2018 and December 31, 2017, loans are summarized as follows (in thousands): | | | | | | | | | | | | | | | | | | | | | | | | | | | | September 30, 2018 | | December 31, 2017 | | | PCI Loans1 | | All Other Loans | | Total | | PCI Loans1 | | All Other Loans | | Total | Commercial real estate | | $ | 17,632 |
| | $ | 748,454 |
| | $ | 766,086 |
| | $ | 17,903 |
| | $ | 625,085 |
| | $ | 642,988 |
| Consumer real estate | | 5,799 |
| | 344,623 |
| | 350,422 |
| | 7,450 |
| | 286,007 |
| | 293,457 |
| Construction and land development | | 4,372 |
| | 161,534 |
| | 165,906 |
| | 5,120 |
| | 130,289 |
| | 135,409 |
| Commercial and industrial | | 762 |
| | 289,022 |
| | 289,784 |
| | 858 |
| | 237,229 |
| | 238,087 |
| Consumer and other | | 583 |
| | 12,413 |
| | 12,996 |
| | 1,463 |
| | 11,854 |
| | 13,317 |
| Total loans | | 29,148 |
| | 1,556,046 |
| | 1,585,194 |
| | 32,794 |
| | 1,290,464 |
| | 1,323,258 |
| Less: Allowance for loan losses | | (19 | ) | | (7,137 | ) | | (7,156 | ) | | (16 | ) | | (5,844 | ) | | (5,860 | ) | Loans, net | | $ | 29,129 |
| | $ | 1,548,909 |
| | $ | 1,578,038 |
| | $ | 32,778 |
| | $ | 1,284,620 |
| | $ | 1,317,398 |
|
1 Purchased Credit Impaired loans (“PCI loans”) are loans with evidence of credit deterioration at purchase. |
| Schedule of Impaired and Performing Loans Receivable |
The composition of loans by loan classification for impaired and performing loan status at September 30, 2018 and December 31, 2017, is summarized in the tables below (in thousands):
| | | | | | | | | | | | | | | | | | | | | | | | | | | | September 30, 2018 | | | Commercial Real Estate | | Consumer Real Estate | | Construction and Land Development | | Commercial and Industrial | | Consumer and Other | | Total | Performing loans | | $ | 747,256 |
| | $ | 343,265 |
| | $ | 160,987 |
| | $ | 288,603 |
| | $ | 12,345 |
| | $ | 1,552,456 |
| Impaired loans | | 1,198 |
| | 1,358 |
| | 547 |
| | 419 |
| | 68 |
| | 3,590 |
| | | 748,454 |
| | 344,623 |
| | 161,534 |
| | 289,022 |
| | 12,413 |
| | 1,556,046 |
| PCI loans | | 17,632 |
| | 5,799 |
| | 4,372 |
| | 762 |
| | 583 |
| | 29,148 |
| Total | | $ | 766,086 |
| | $ | 350,422 |
| | $ | 165,906 |
| | $ | 289,784 |
| | $ | 12,996 |
| | $ | 1,585,194 |
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | December 31, 2017 | | | Commercial Real Estate | | Consumer Real Estate | | Construction and Land Development | | Commercial and Industrial | | Consumer and Other | | Total | Performing loans | | $ | 624,638 |
| | $ | 284,585 |
| | $ | 129,742 |
| | $ | 237,016 |
| | $ | 11,842 |
| | $ | 1,287,823 |
| Impaired loans | | 447 |
| | 1,422 |
| | 547 |
| | 213 |
| | 12 |
| | 2,641 |
| | | 625,085 |
| | 286,007 |
| | 130,289 |
| | 237,229 |
| | 11,854 |
| | 1,290,464 |
| PCI loans | | 17,903 |
| | 7,450 |
| | 5,120 |
| | 858 |
| | 1,463 |
| | 32,794 |
| Total loans | | $ | 642,988 |
| | $ | 293,457 |
| | $ | 135,409 |
| | $ | 238,087 |
| | $ | 13,317 |
| | $ | 1,323,258 |
|
|
| Schedule of Allowance for Loan Losses for Impaired and Performing Loans Receivable |
The following tables show the allowance for loan losses allocation by loan classification for impaired, PCI, and performing loans as of September 30, 2018 and December 31, 2017 (in thousands):
| | | | | | | | | | | | | | | | | | | | | | | | | | | | September 30, 2018 | | | Commercial Real Estate | | Consumer Real Estate | | Construction and Land Development | | Commercial and Industrial | | Consumer and Other | | Total | Performing loans | | $ | 3,226 |
| | $ | 1,511 |
| | $ | 709 |
| | $ | 1,220 |
| | $ | 205 |
| | $ | 6,871 |
| PCI loans | | 19 |
| | — |
| | — |
| | — |
| | — |
| | 19 |
| Impaired loans | | — |
| | 87 |
| | — |
| | 142 |
| | 37 |
| | 266 |
| Total | | $ | 3,245 |
| | $ | 1,598 |
| | $ | 709 |
| | $ | 1,362 |
| | $ | 242 |
| | $ | 7,156 |
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | December 31, 2017 | | | Commercial Real Estate | | Consumer Real Estate | | Construction and Land Development | | Commercial and Industrial | | Consumer and Other | | Total | Performing loans | | $ | 2,444 |
| | $ | 1,340 |
| | $ | 521 |
| | $ | 890 |
| | $ | 204 |
| | $ | 5,399 |
| PCI loans | | 16 |
| | — |
| | — |
| | — |
| | — |
| | 16 |
| Impaired loans | | 5 |
| | 256 |
| | — |
| | 172 |
| | 12 |
| | 445 |
| Total | | $ | 2,465 |
| | $ | 1,596 |
| | $ | 521 |
| | $ | 1,062 |
| | $ | 216 |
| | $ | 5,860 |
|
|
| Schedule of Financing Receivable Allowance for Credit Losses |
The following tables detail the changes in the allowance for loan losses for the nine month period ending September 30, 2018 and year ending December 31, 2017, by loan classification (in thousands): | | | | | | | | | | | | | | | | | | | | | | | | | | | | September 30, 2018 | | | Commercial Real Estate | | Consumer Real Estate | | Construction and Land Development | | Commercial and Industrial | | Consumer and Other | | Total | Beginning balance | | $ | 2,465 |
| | $ | 1,596 |
| | $ | 521 |
| | $ | 1,062 |
| | $ | 216 |
| | $ | 5,860 |
| Loans charged off | | (38 | ) | | (27 | ) | | — |
| | (178 | ) | | (257 | ) | | (500 | ) | Recoveries of loans charged off | | — |
| | 55 |
| | 7 |
| | 65 |
| | 62 |
| | 189 |
| Provision (reallocation) charged to expense | | 818 |
| | (26 | ) | | 181 |
| | 413 |
| | 221 |
| | 1,607 |
| Ending balance | | $ | 3,245 |
| | $ | 1,598 |
| | $ | 709 |
| | $ | 1,362 |
| | $ | 242 |
| | $ | 7,156 |
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | December 31, 2017 | | | Commercial Real Estate | | Consumer Real Estate | | Construction and Land Development | | Commercial and Industrial | | Consumer and Other | | Total | Beginning balance | | $ | 2,369 |
| | $ | 1,382 |
| | $ | 717 |
| | $ | 520 |
| | $ | 117 |
| | $ | 5,105 |
| Loans charged off | | — |
| | (111 | ) | | — |
| | (24 | ) | | (141 | ) | | (276 | ) | Recoveries of charge-offs | | 8 |
| | 99 |
| | 13 |
| | 67 |
| | 61 |
| | 248 |
| Provision (reallocation) charged to expense | | 88 |
| | 226 |
| | (209 | ) | | 499 |
| | 179 |
| | 783 |
| Ending balance | | $ | 2,465 |
| | $ | 1,596 |
| | $ | 521 |
| | $ | 1,062 |
| | $ | 216 |
| | $ | 5,860 |
|
|
| Financing Receivable Credit Quality Indicators |
The following tables outline the amount of each loan classification and the amount categorized into each risk rating as of September 30, 2018 and December 31, 2017 (in thousands):
| | | | | | | | | | | | | | | | | | | | | | | | | | | | September 30, 2018 | Non PCI Loans | | Commercial Real Estate | | Consumer Real Estate | | Construction and Land Development | | Commercial and Industrial | | Consumer and Other | | Total | Pass | | $ | 743,995 |
| | $ | 339,665 |
| | $ | 160,767 |
| | $ | 287,585 |
| | $ | 12,199 |
| | $ | 1,544,211 |
| Watch | | 3,833 |
| | 3,082 |
| | 61 |
| | 409 |
| | 119 |
| | 7,504 |
| Special mention | | — |
| | 546 |
| | 159 |
| | 632 |
| | — |
| | 1,337 |
| Substandard | | 626 |
| | 1,330 |
| | 547 |
| | 387 |
| | 95 |
| | 2,985 |
| Doubtful | | — |
| | — |
| | — |
| | 9 |
| | — |
| | 9 |
| Total | | $ | 748,454 |
| | $ | 344,623 |
| | $ | 161,534 |
| | $ | 289,022 |
| | $ | 12,413 |
| | $ | 1,556,046 |
|
| | | | | | | | | | | | | | | | | | | | | | | | | | PCI Loans | |
| |
| |
| |
| |
| |
| Pass | | $ | 13,897 |
| | $ | 3,464 |
| | $ | 3,725 |
| | $ | 214 |
| | $ | 478 |
| | $ | 21,778 |
| Watch | | 1,484 |
| | 823 |
| | 647 |
| | — |
| | 18 |
| | 2,972 |
| Special mention | | 1,379 |
| | 241 |
| | — |
| | 119 |
| | 13 |
| | 1,752 |
| Substandard | | 872 |
| | 1,271 |
| | — |
| | 429 |
| | 74 |
| | 2,646 |
| Doubtful | | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| Total | | $ | 17,632 |
| | $ | 5,799 |
| | $ | 4,372 |
| | $ | 762 |
| | $ | 583 |
| | $ | 29,148 |
| Total loans | | $ | 766,086 |
| | $ | 350,422 |
| | $ | 165,906 |
| | $ | 289,784 |
| | $ | 12,996 |
| | $ | 1,585,194 |
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | December 31, 2017 | Non PCI Loans | | Commercial Real Estate | | Consumer Real Estate | | Construction and Land Development | | Commercial and Industrial | | Consumer and Other | | Total | Pass | | $ | 616,028 |
| | $ | 279,464 |
| | $ | 129,359 |
| | $ | 233,942 |
| | $ | 11,624 |
| | $ | 1,270,417 |
| Watch | | 7,673 |
| | 2,543 |
| | 383 |
| | 3,007 |
| | 62 |
| | 13,668 |
| Special mention | | 1,006 |
| | 2,627 |
| | — |
| | 64 |
| | 155 |
| | 3,852 |
| Substandard | | 378 |
| | 1,159 |
| | 547 |
| | 157 |
| | — |
| | 2,241 |
| Doubtful | | — |
| | 214 |
| | — |
| | 59 |
| | 13 |
| | 286 |
| Total | | $ | 625,085 |
| | $ | 286,007 |
| | $ | 130,289 |
| | $ | 237,229 |
| | $ | 11,854 |
| | $ | 1,290,464 |
|
Note 5. Loans and Allowance for Loan Losses, Continued
Credit Risk Management (continued):
| | | | | | | | | | | | | | | | | | | | | | | | | | PCI Loans | |
| |
| |
| |
| |
| |
| Pass | | $ | 14,386 |
| | $ | 4,151 |
| | $ | 4,134 |
| | $ | 68 |
| | $ | 819 |
| | $ | 23,558 |
| Watch | | 261 |
| | 1,345 |
| | 649 |
| | 120 |
| | 262 |
| | 2,637 |
| Special mention | | — |
| | 456 |
| | — |
| | 58 |
| | 24 |
| | 538 |
| Substandard | | 3,084 |
| | 1,192 |
| | 337 |
| | 588 |
| | 107 |
| | 5,308 |
| Doubtful | | 172 |
| | 306 |
| | — |
| | 24 |
| | 251 |
| | 753 |
| Total | | $ | 17,903 |
| | $ | 7,450 |
| | $ | 5,120 |
| | $ | 858 |
| | $ | 1,463 |
| | $ | 32,794 |
| Total loans | | $ | 642,988 |
| | $ | 293,457 |
| | $ | 135,409 |
| | $ | 238,087 |
| | $ | 13,317 |
| | $ | 1,323,258 |
|
|
| Past Due Financing Receivables |
The following tables present the aging of the recorded investment in loans as of September 30, 2018 and December 31, 2017 (in thousands): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | September 30, 2018 | | | 30-60 Days Past Due and Accruing | | 61-89 Days Past Due and Accruing | | Past Due 90 Days or More and Accruing | | Nonaccrual | | Total Past Due and NonAccrual | | PCI Loans | | Current Loans | | Total Loans | Commercial real estate | | $ | 341 |
| | $ | 222 |
| | $ | 301 |
| | $ | — |
| | $ | 864 |
| | $ | 17,632 |
| | $ | 747,590 |
| | $ | 766,086 |
| Consumer real estate | | 1,071 |
| | 10 |
| | — |
| | 936 |
| | 2,017 |
| | 5,799 |
| | 342,606 |
| | 350,422 |
| Construction and land development | | 391 |
| | 424 |
| | — |
| | 547 |
| | 1,362 |
| | 4,372 |
| | 160,172 |
| | 165,906 |
| Commercial and industrial | | 96 |
| | 314 |
| | 487 |
| | 311 |
| | 1,208 |
| | 762 |
| | 287,814 |
| | 289,784 |
| Consumer and other | | 118 |
| | 85 |
| | 55 |
| | 49 |
| | 307 |
| | 583 |
| | 12,106 |
| | 12,996 |
| Total | | $ | 2,017 |
| | $ | 1,055 |
| | $ | 843 |
| | $ | 1,843 |
| | $ | 5,758 |
| | $ | 29,148 |
| | $ | 1,550,288 |
| | $ | 1,585,194 |
|
Note 5. Loans and Allowance for Loan Losses, Continued
Past Due Loans (continued):
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | December 31, 2017 | | | 30-60 Days Past Due and Accruing | | 61-89 Days Past Due and Accruing | | Past Due 90 Days or More and Accruing | | Nonaccrual | | Total Past Due and NonAccrual | | PCI Loans | | Current Loans | | Total Loans | Commercial real estate | | $ | 517 |
| | $ | — |
| | $ | 728 |
| | $ | 128 |
| | $ | 1,373 |
| | $ | 17,903 |
| | $ | 623,712 |
| | $ | 642,988 |
| Consumer real estate | | 769 |
| | 194 |
| | 33 |
| | 991 |
| | 1,987 |
| | 7,450 |
| | 284,020 |
| | 293,457 |
| Construction and land development | | 65 |
| | — |
| | 326 |
| | 547 |
| | 938 |
| | 5,120 |
| | 129,351 |
| | 135,409 |
| Commercial and industrial | | 86 |
| | 200 |
| | 131 |
| | 85 |
| | 502 |
| | 858 |
| | 236,727 |
| | 238,087 |
| Consumer and other | | 109 |
| | 56 |
| | 291 |
| | 13 |
| | 469 |
| | 1,463 |
| | 11,385 |
| | 13,317 |
| Total | | $ | 1,546 |
| | $ | 450 |
| | $ | 1,509 |
| | $ | 1,764 |
| | $ | 5,269 |
| | $ | 32,794 |
| | $ | 1,285,195 |
| | $ | 1,323,258 |
|
|
| Impaired Financing Receivables |
The following is an analysis of the impaired loan portfolio, including PCI loans, detailing the related allowance recorded as of September 30, 2018 and December 31, 2017 (in thousands): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | For the nine months ended | | | At September 30, 2018 | | September 30, 2018 | | | Recorded Investment | | Unpaid Principal Balance | | Related Allowance | | Average Recorded Investment | | Interest Income Recognized | Impaired loans without a valuation allowance: | | |
| | |
| | |
| | |
| | |
| Commercial real estate | | $ | 1,198 |
| | $ | 1,211 |
| | $ | — |
| | $ | 802 |
| | $ | 27 |
| Consumer real estate | | 981 |
| | 992 |
| | — |
| | 769 |
| | 22 |
| Construction and land development | | 547 |
| | 547 |
| | — |
| | 547 |
| | — |
| Commercial and industrial | | 72 |
| | 73 |
| | — |
| | 62 |
| | 5 |
| Consumer and other | | 15 |
| | 14 |
| | — |
| | 8 |
| | 1 |
| | | 2,813 |
| | 2,837 |
| | — |
| | 2,188 |
| | 55 |
| Impaired loans with a valuation allowance: | | |
| | |
| | |
| | |
| | |
| Commercial real estate | | — |
| | — |
| | — |
| | 6 |
| | — |
| Consumer real estate | | 376 |
| | 388 |
| | 87 |
| | 576 |
| | 13 |
| Construction and land development | | — |
| | — |
| | — |
| | — |
| | — |
| Commercial and industrial | | 348 |
| | 354 |
| | 142 |
| | 280 |
| | 10 |
| Consumer and other | | 53 |
| | 57 |
| | 37 |
| | 68 |
| | 3 |
| | | 777 |
| | 799 |
| | 266 |
| | 930 |
| | 26 |
| PCI loans: | | | | | | | | | | | Commercial real estate | | 30 |
| | 127 |
| | 19 |
| | 11 |
| | 3 |
| Total impaired loans | | $ | 3,620 |
| | $ | 3,763 |
| | $ | 285 |
| | $ | 3,129 |
| | $ | 84 |
|
Note 5. Loans and Allowance for Loan Losses, Continued
Impaired Loans (continued):
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | For the year ended | | | At December 31, 2017 | | December 31, 2017 | | | Recorded Investment | | Unpaid Principal Balance | | Related Allowance | | Average Recorded Investment | | Interest Income Recognized | Impaired loans without a valuation allowance: | | |
| | |
| | |
| | |
| | |
| Commercial real estate | | $ | 424 |
| | $ | 454 |
| | $ | — |
| | $ | 204 |
| | $ | 44 |
| Consumer real estate | | 415 |
| | 420 |
| | — |
| | 401 |
| | 16 |
| Construction and land development | | 547 |
| | 547 |
| | — |
| | 628 |
| | — |
| Commercial and industrial | | 41 |
| | 41 |
| | — |
| | 44 |
| | 3 |
| Consumer and other | | — |
| | — |
| | — |
| | — |
| | — |
| | | 1,427 |
| | 1,462 |
| | — |
| | 1,277 |
| | 63 |
| Impaired loans with a valuation allowance: | | |
| | |
| | |
| | |
| | |
| Commercial real estate | | 23 |
| | 23 |
| | 5 |
| | 5 |
| | 1 |
| Consumer real estate | | 1,007 |
| | 1,033 |
| | 256 |
| | 601 |
| | 38 |
| Construction and land development | | — |
| | — |
| | — |
| | — |
| | — |
| Commercial and industrial | | 172 |
| | 172 |
| | 172 |
| | 117 |
| | 10 |
| Consumer and other | | 12 |
| | 13 |
| | 12 |
| | 2 |
| | 1 |
| | | 1,214 |
| | 1,241 |
| | 445 |
| | 725 |
| | 50 |
| PCI loans: | | | | | | | | | | | Commercial real estate | | 16 |
| | 123 |
| | 16 |
| | 3 |
| | 16 |
| Total impaired loans | | $ | 2,657 |
| | $ | 2,826 |
| | $ | 461 |
| | $ | 2,005 |
| | $ | 129 |
|
|
| Certain Loans Acquired in Transfer Not Accounted for as Debt Securities Acquired During Period, Carrying Amount of Loans |
The Company has acquired loans which there was, at acquisition, evidence of deterioration of credit quality since origination and it was probable, at acquisition, that all contractually required payments would not be collected. The carrying amount of those loans as of is as follows (in thousands): | | | | | | | | | | September 30, 2018 | | December 31, 2017 | Commercial real estate | $ | 24,790 |
| | $ | 23,366 |
| Consumer real estate | 8,401 |
| | 10,764 |
| Construction and land development | 5,473 |
| | 6,285 |
| Commercial and industrial | 2,851 |
| | 1,452 |
| Consumer and other | 892 |
| | 1,710 |
| Total loans | 42,407 |
| | 43,577 |
| Less remaining purchase discount | (13,259 | ) | | (10,783 | ) | Total loans, net of purchase discount | 29,148 |
| | 32,794 |
| Less: Allowance for loan losses | (19 | ) | | (16 | ) | Carrying amount, net of allowance | $ | 29,129 |
| | $ | 32,778 |
|
|
| Schedule of Certain Loans Acquired in Transfer Accounted for as Debt Securities, Accretable Yield Movement |
Activity related to the accretable yield on loans acquired with deteriorated credit quality is as follows for the three and nine months period ended September 30, 2018 and 2017 (in thousands):
| | | | | | | | | | | | | | | | | | | | Three Months Ended September 30, | | Nine Months Ended September 30, | | | 2018 | | 2017 | | 2018 | | 2017 | Accretable yield, beginning of period | | $ | 7,206 |
| | $ | 8,475 |
| | $ | 9,287 |
| | $ | 8,950 |
| Additions | | — |
| | — |
| | 1,292 |
| | — |
| Accretion income | | (746 | ) | | (1,061 | ) | | (3,776 | ) | | (2,731 | ) | Reclassification to accretable | | 2,516 |
| | 134 |
| | 2,898 |
| | 743 |
| Other changes, net | | 243 |
| | 460 |
| | (482 | ) | | 1,046 |
| Accretable yield | | $ | 9,219 |
| | $ | 8,008 |
| | $ | 9,219 |
| | $ | 8,008 |
|
|
| Schedule of Certain Loans Acquired Accounted For As Debt Securities Acquired During Period |
Purchased credit impaired loans acquired from Southern Community Bank during the three and nine month period ended September 30, 2018 for which it was probable at acquisition that all contractually required payments would not be collected are as follows (in thousands):
| | | | | | | | Three and Nine Months Ended September 30, | | | 2018 | Contractual principal and interest at acquisition | | $ | 15,133 |
| Nonaccretable difference | | 5,302 |
| Expected cash flows at acquisition | | 9,831 |
| Accretable yield | | 1,292 |
| Fair value of purchased credit impaired loans | | $ | 8,539 |
|
|