XML 23 R13.htm IDEA: XBRL DOCUMENT v3.8.0.1
NOTE 6: LOANS AND ALLOWANCE FOR LOAN LOSSES
9 Months Ended
Sep. 30, 2017
Notes  
NOTE 6: LOANS AND ALLOWANCE FOR LOAN LOSSES

NOTE 6: LOANS AND ALLOWANCE FOR LOAN LOSSES

 

 

September 30,

 

December 31,

 

2017

 

2016

 

(In Thousands)

 

 

 

 

One- to four-family residential construction

$           20,059  

 

$           21,737  

Subdivision construction

              17,838  

 

              17,186  

Land development

              45,340  

 

              50,624  

Commercial construction

           984,329  

 

           780,614  

Owner occupied one- to four-family residential

           189,825  

 

           200,340  

Non-owner occupied one- to four-family residential

           123,462  

 

           136,924  

Commercial real estate

        1,235,497  

 

        1,186,906  

Other residential

           762,457  

 

           663,378  

Commercial business

           364,038  

 

           348,628  

Industrial revenue bonds

              22,614  

 

              25,065  

Consumer auto

           394,324  

 

           494,233  

Consumer other

              63,743  

 

              70,001  

Home equity lines of credit

           110,237  

 

           108,753  

Acquired FDIC-covered loans, net of discounts

                        --  

 

           134,356  

Acquired loans no longer covered by FDIC loss sharing agreements,

 

 

 

net of discounts

           165,632  

 

              72,569  

Acquired non-covered loans, net of discounts

              61,520  

 

              76,234  

 

        4,560,915  

 

        4,387,548  

Undisbursed portion of loans in process

          (717,776) 

 

          (585,313) 

Allowance for loan losses

            (36,243) 

 

            (37,400) 

Deferred loan fees and gains, net

              (5,908) 

 

              (4,869) 

 

$      3,800,988  

 

$      3,759,966  

 

 

 

 

Weighted average interest rate

                 4.68%

 

                 4.58%

 

 

Classes of loans by aging were as follows:

 

 

September 30, 2017

 

 

 

 

 

 

 

Total Loans

 

 

 

Past Due

 

 

 

> 90 Days

 

30-59 Days

60-89 Days

90 Days

Total Past

 

Total Loans

Past Due and

 

Past Due

Past Due

or More

Due

Current

Receivable

Still Accruing

 

(In Thousands)

 

 

 

 

 

 

 

 

One- to four-family

 

 

 

 

 

 

 

residential construction

$                   --

$                 --

$          --

$          --

$       20,059

$       20,059

$                    --

Subdivision construction

                     --

                   --

        102

        102

         17,736

         17,838

                      --

Land development

                   41

                   --

           34

           75

         45,265

         45,340

                      --

Commercial construction

                   15

                   --

             --

           15

       984,314

       984,329

                      --

Owner occupied one- to four-

 

 

 

 

 

 

 

family residential

                 362

               238

        916

     1,516

       188,309

       189,825

                      --

Non-owner occupied one- to

 

 

 

 

 

 

 

four-family residential

                     --

                   --

     1,840

     1,840

       121,622

       123,462

                      --

Commercial real estate

             4,154

            2,167

        568

     6,889

   1,228,608

    1,235,497

                      --

Other residential

                     --

                   --

           77

           77

       762,380

       762,457

                    77

Commercial business

                   80

            1,494

     2,180

     3,754

       360,284

       364,038

                      --

Industrial revenue bonds

                     --

                   --

             --

             --

         22,614

         22,614

                      --

Consumer auto

             4,736

            1,301

     2,425

     8,462

       385,862

       394,324

                    13

Consumer other

                 409

               119

        809

     1,337

         62,406

         63,743

                      --

Home equity lines of credit

                 338

                 25

        508

        871

       109,366

       110,237

                    16

Acquired loans no longer

 

 

 

 

 

 

 

covered by loss sharing

 

 

 

 

 

 

 

agreements, net of

 

 

 

 

 

 

 

discounts

                 715

            1,016

     1,984

     3,715

       161,917

       165,632

                      --

Acquired non-covered loans,

 

 

 

 

 

 

 

net of discounts

                 503

                 57

     2,731

     3,291

        58,229

        61,520

                     --

 

           11,353

            6,417

   14,174

   31,944

   4,528,971

    4,560,915

                  106

Less FDIC-assisted acquired

 

 

 

 

 

 

 

loans, net of discounts

             1,218

            1,073

     4,715

     7,006

      220,146

      227,152

                     --

 

 

 

 

 

 

 

 

Total

$         10,135

$         5,344

$   9,459

$ 24,938

$ 4,308,825

$ 4,333,763

$                106

 

 

 

December 31, 2016

 

 

 

 

 

 

 

Total Loans

 

 

 

 

 

 

Total

> 90 Days Past

 

30-59 Days

60-89 Days

Over 90

Total Past

 

Loans

Due and

 

Past Due

Past Due

Days

Due

Current

Receivable

Still Accruing

 

(In Thousands)

 

 

 

 

 

 

 

 

One- to four-family

 

 

 

 

 

 

 

residential construction

   $            --

   $            --

  $          --

  $          --

  $       21,737

$       21,737

   $                    --

Subdivision construction

                  --

                  --

           109

           109

           17,077

          17,186

                          --

Land development

             413

             584

       1,718

       2,715

           47,909

          50,624

                          --

Commercial construction

                  --

                  --

               --

               --

         780,614

        780,614

                          --

Owner occupied one- to four-

 

 

 

 

 

 

 

family residential

          1,760

             388

       1,125

       3,273

         197,067

        200,340

                          --

Non-owner occupied one- to

 

 

 

 

 

 

 

four-family residential

             309

             278

           404

           991

         135,933

        136,924

                          --

Commercial real estate

          1,969

          1,988

       4,404

       8,361

     1,178,545

    1,186,906

                          --

Other residential

          4,632

                  --

           162

       4,794

         658,584

        663,378

                          --

Commercial business

          1,741

                24

       3,088

       4,853

         343,775

        348,628

                          --

Industrial revenue bonds

                  --

                  --

               --

               --

           25,065

          25,065

                          --

Consumer auto

          8,252

          2,451

       1,989

     12,692

         481,541

        494,233

                          --

Consumer other

          1,103

             278

           649

       2,030

           67,971

          70,001

                          --

Home equity lines of credit

             136

             158

           433

           727

         108,026

        108,753

                          --

Acquired FDIC-covered loans, net of discounts

          4,476

          1,201

       8,226

     13,903

         120,453

        134,356

                     301

Acquired loans no longer covered by FDIC loss sharing agreements,

 

 

 

 

 

 

 

net of discounts

          1,356

             552

       1,401

       3,309

           69,260

          72,569

                     222

Acquired non-covered loans, net of discounts

             851

             173

       2,854

       3,878

           72,356

          76,234

                          --

 

        26,998

          8,075

     26,562

     61,635

     4,325,913

    4,387,548

                     523

Less FDIC-supported loans,

 

 

 

 

 

 

 

and acquired non-covered loans, net of discounts

          6,683

          1,926

     12,481

     21,090

         262,069

        283,159

                     523

 

 

 

 

 

 

 

 

Total

   $  20,315

   $     6,149

  $ 14,081

  $ 40,545

  $ 4,063,844

$ 4,104,389

   $                    --

 

 

 

Nonaccruing loans (excluding FDIC-assisted acquired loans, net of discount) are summarized as follows:

 

 

September 30,

 

December 31,

 

2017

 

2016

 

(In Thousands)

 

 

 

 

One- to four-family residential construction

   $                          --

 

   $                         --

Subdivision construction

                           102

 

                          109

Land development

                              34

 

                       1,718

Commercial construction

                                --

 

                               --

Owner occupied one- to four-family residential

                           916

 

                       1,125

Non-owner occupied one- to four-family residential

                        1,840

 

                          404

Commercial real estate

                           568

 

                       4,404

Other residential

                                --

 

                          162

Commercial business

                        2,180

 

                       3,088

Industrial revenue bonds

                                --

 

                               --

Consumer auto

                        2,412

 

                       1,989

Consumer other

                           809

 

                          649

Home equity lines of credit

                           492

 

                          433

 

 

 

 

Total

   $                   9,353

 

   $               14,081

 

 

The following table presents the activity in the allowance for loan losses by portfolio segment for the three and nine months ended September 30, 2017.  Also presented are the balance in the allowance for loan losses and the recorded investment in loans based on portfolio segment and impairment method as of September 30, 2017:

 

 

One- to Four-

 

 

 

 

 

 

 

Family

 

 

 

 

 

 

 

Residential and

Other

Commercial

Commercial

Commercial

 

 

 

Construction

Residential

Real Estate

Construction

Business

Consumer

Total

 

(In Thousands)

 

 

 

 

 

 

 

 

Allowance for loan losses

 

 

 

 

 

 

 

Balance July 1, 2017

   $         2,413

   $        3,655

$        15,442 

   $         1,711 

   $       4,365 

   $      8,947 

$        36,533 

Provision (benefit) charged to expense

                285 

               190 

                643 

                 298 

               562 

             972  

            2,950 

Losses charged off

                (74)

                (10)

              (357)

                     -- 

           (1,090)

         (3,151)

          (4,682)

Recoveries

                  46 

                 89 

                  74 

                 129 

                 66 

           1,038 

            1,442 

Balance September 30, 2017

   $        2,670 

   $       3,924 

$        15,802 

   $         2,138 

   $       3,903 

   $      7,806 

$        36,243 

 

 

 

 

 

 

 

 

Balance January 1, 2017

   $        2,322 

   $       5,486 

$        15,938 

   $         2,284 

   $       3,015 

   $      8,355 

$        37,400 

Provision (benefit) charged to expense

                407 

           (1,708)

             1,413 

                   74 

            1,786 

           5,178 

            7,150 

Losses charged off

              (150)

                (12)

           (1,649)

                (386)

           (1,365)

         (9,120)

        (12,682)

Recoveries

                  91 

               158 

                100 

                 166 

               467 

           3,393 

            4,375 

Balance September 30, 2017

   $        2,670 

   $       3,924 

$        15,802 

   $         2,138 

   $       3,903 

   $      7,806 

$        36,243 

 

 

 

 

 

 

 

 

Ending balance:

 

 

 

 

 

 

 

Individually evaluated for

 

 

 

 

 

 

 

impairment

   $           571 

   $              -- 

$             599 

   $                -- 

   $       2,396 

   $         747 

$          4,313 

Collectively evaluated for

 

 

 

 

 

 

 

impairment

   $        2,056 

   $       3,887 

$        15,002 

   $         2,040 

   $       1,482 

   $      6,993 

$        31,460 

Loans acquired and

 

 

 

 

 

 

 

accounted for under ASC

 

 

 

 

 

 

 

310-30

   $             43 

   $            37 

$             201 

   $              98 

   $            25 

   $           66 

$             470 

 

 

 

 

 

 

 

 

Loans

 

 

 

 

 

 

 

Individually evaluated for

 

 

 

 

 

 

 

impairment

   $        7,168 

   $       3,390 

$          9,358 

   $            315 

   $       3,141 

   $      4,429 

$        27,801 

Collectively evaluated for

 

 

 

 

 

 

 

impairment

   $    344,016 

   $   759,067 

$   1,226,139 

   $  1,029,354 

   $   383,511 

   $  563,875 

$   4,305,962 

Loans acquired and

 

 

 

 

 

 

 

accounted for under ASC

 

 

 

 

 

 

 

310-30

   $    127,495 

   $     20,655 

$        41,518 

   $         4,175 

   $       4,943 

   $    28,366 

$      227,152 

 

 

The following table presents the activity in the allowance for loan losses by portfolio segment for the three and nine months ended September 30, 2016:

 

 

One- to Four-

 

 

 

 

 

 

 

Family

 

 

 

 

 

 

 

Residential and

Other

Commercial

Commercial

Commercial

 

 

 

Construction

Residential

Real Estate

Construction

Business

Consumer

Total

 

(In Thousands)

 

 

 

 

 

 

 

 

Allowance for loan losses

 

 

 

 

 

 

 

Balance July 1, 2016

   $        4,184 

   $        3,698

   $   16,157 

   $         3,013 

   $       3,531 

   $     7,550 

   $  38,133 

Provision (benefit) charged to expense

              (738)

             1,702

          1,130 

             (1,238)

              (425)

          2,069 

         2,500 

Losses charged off

                (38)

                    --

         (1,815)

                    (1)

              (191)

         (2,548)

       (4,593)

Recoveries

                  23 

                  15

               17 

                   80 

                 33 

             794 

            962 

Balance September 30, 2016

   $        3,431 

   $        5,415

   $   15,489 

   $         1,854 

   $       2,948 

   $     7,865 

   $  37,002 

 

 

 

 

 

 

 

 

Balance January 1, 2016

   $        4,900 

   $        3,190

   $   14,738 

   $         3,019 

   $       4,203 

   $     8,099 

   $  38,149 

Provision (benefit) charged to expense

           (1,387)

             2,186

          5,114 

             (1,252)

           (1,093)

          3,333 

         6,901 

Losses charged off

              (129)

                    --

         (5,546)

                  (31)

              (383)

         (6,047)

     (12,136)

Recoveries

                  47 

                  39

          1,183 

                 118 

               221 

          2,480 

         4,088 

Balance September 30, 2016

   $        3,431 

   $        5,415

   $   15,489 

   $         1,854 

   $       2,948 

   $     7,865 

   $  37,002 

 

The following table presents the balance in the allowance for loan losses and the recorded investment in loans based on portfolio segment and impairment method as of December 31, 2016:

 

 

One- to Four-

 

 

 

 

 

 

 

Family

 

 

 

 

 

 

 

Residential and

Other

Commercial

Commercial

Commercial

 

 

 

Construction

Residential

Real Estate

Construction

Business

Consumer

Total

 

(In Thousands)

 

 

 

 

 

 

 

 

Allowance for loan losses

 

 

 

 

 

 

 

Individually evaluated for

 

 

 

 

 

 

 

impairment

   $            570

   $               --

  $         2,209

   $          1,291

   $        1,295

   $         997

$         6,362

Collectively evaluated for

 

 

 

 

 

 

 

impairment

   $         1,628

   $        5,396

  $       13,507

   $             953

   $        1,681

   $      7,248

$       30,413

Loans acquired and

 

 

 

 

 

 

 

accounted for under ASC

 

 

 

 

 

 

 

310-30

   $            124

   $             90

  $            222

   $               40

   $             39

   $         110

$            625

 

 

 

 

 

 

 

 

Loans

 

 

 

 

 

 

 

Individually evaluated for

 

 

 

 

 

 

 

impairment

   $         6,015

   $        3,812

  $       10,507

   $          6,023

   $        4,539

   $      3,385

$       34,281

Collectively evaluated for

 

 

 

 

 

 

 

impairment

   $     370,172

   $    659,566

  $  1,176,399

   $      825,215

   $    369,154

   $  669,602

$  4,070,108

Loans acquired and

 

 

 

 

 

 

 

accounted for under ASC

 

 

 

 

 

 

 

310-30

   $     155,378

   $      29,600

  $       54,208

   $          2,191

   $        6,429

   $    35,353

$     283,159

 

 

The portfolio segments used in the preceding three tables correspond to the loan classes used in all other tables in Note 6 as follows:

·         The one-to four-family residential and construction segment includes the one- to four-family residential construction, subdivision construction, owner occupied one- to four-family residential and non-owner occupied one- to four-family residential classes

·         The other residential segment corresponds to the other residential class

·         The commercial real estate segment includes the commercial real estate and industrial revenue bonds classes

·         The commercial construction segment includes the land development and commercial construction classes

·         The commercial business segment corresponds to the commercial business class

·         The consumer segment includes the consumer auto, consumer other and home equity lines of credit classes

 

A loan is considered impaired, in accordance with the impairment accounting guidance (FASB ASC 310-10-35-16), when based on current information and events, it is probable the Company will be unable to collect all amounts due from the borrower in accordance with the contractual terms of the loan. Impaired loans include not only nonperforming loans but also include loans modified in troubled debt restructurings where concessions have been granted to borrowers experiencing financial difficulties.

 

Impaired loans (excluding FDIC-assisted loans, net of discount), are summarized as follows:

 

 

September 30, 2017

 

 

Unpaid

 

 

 

Recorded

Principal

Specific

 

 

Balance

Balance

Allowance

 

 

(In Thousands)

 

 

 

 

 

One- to four-family residential   construction

$                  --

$                  --

$                   --

 

Subdivision construction

                434

               450

                 116

 

Land development

                315

               319

                     --

 

Commercial construction

                    --

                    --

                     --

 

Owner occupied one- to four-   family residential

            3,441

            3,740

                 351

 

Non-owner occupied one- to four-   family residential

            3,293

            3,560

                 104

 

Commercial real estate

            9,358

            9,581

                 599

 

Other residential

            3,390

            3,390

                     --

 

Commercial business

            3,141

            4,311

              2,396

 

Industrial revenue bonds

                    --

                    --

                     --

 

Consumer auto

            2,740

            2,936

                 491

 

Consumer other

            1,042

            1,148

                 156

 

Home equity lines of credit

                647

               725

                 100

 

 

 

 

 

 

Total

$        27,801

$        30,160

$            4,313

 

 

 

 

 

Three Months Ended

 

Nine Months Ended

 

September 30, 2017

 

September 30, 2017

 

Average

 

 

Average

 

 

Investment

Interest

 

Investment

Interest

 

in Impaired

Income

 

in Impaired

Income

 

Loans

Recognized

 

Loans

Recognized

 

(In Thousands)

 

 

 

 

 

 

One- to four-family residential   construction

$                      --

$                      --

 

$                 258

$                      --

Subdivision construction

                   444

                        9

 

                   652

                      21

Land development

                   424

                      12

 

                2,319

                      33

Commercial construction

                        --

                        --

 

                        --

                        --

Owner occupied one- to four-   family residential

                3,440

                      44

 

                3,384

                   124

Non-owner occupied one- to four-   family residential

                2,550

                      80

 

                2,183

                   128

Commercial real estate

                6,819

                   266

 

                9,068

                   425

Other residential

                3,457

                      27

 

                3,660

                   102

Commercial business

                5,580

                      35

 

                6,148

                   161

Industrial revenue bonds

                        --

                        --

 

                        --

                        --

Consumer auto

                2,548

                      79

 

                2,323

                   156

Consumer other

                1,005

                      26

 

                   886

                      65

Home equity lines of credit

                   633

                      14

 

                   456

                      32

 

 

 

 

 

 

Total

$            26,900

$                 592

 

$            31,337

$              1,247

 

 

At or for the Year Ended December 31, 2016

 

 

 

 

 

Average

 

 

 

Unpaid

 

Investment

Interest

 

Recorded

Principal

Specific

in Impaired

Income

 

Balance

Balance

Allowance

Loans

Recognized

 

(In Thousands)

 

 

 

 

 

 

 

One- to four-family residential   construction

$                   --

$                  --

$                   --

$                  --

$                    --

Subdivision construction

                 818

               829

                 131

               948

                    46

Land development

              6,023

            6,120

              1,291

            8,020

                  304

Commercial construction

                     --

                    --

                     --

                    --

                      --

Owner occupied one- to four-

 

 

 

 

 

  family residential

              3,290

            3,555

                 374

            3,267

                  182

Non-owner occupied one- to four-

 

 

 

 

 

  family residential

              1,907

            2,177

                   65

            1,886

                  113

Commercial real estate

           10,507

          12,121

              2,209

          23,928

                  984

Other residential

              3,812

            3,812

                     --

            6,813

                  258

Commercial business

              4,539

            4,652

              1,295

            2,542

                  185

Industrial revenue bonds

                     --

                    --

                     --

                    --

                      --

Consumer auto

              2,097

            2,178

                 629

            1,307

                  141

Consumer other

                 812

               887

                 244

               884

                    70

Home equity lines of credit

                 476

               492

                 124

               417

                    32

 

 

 

 

 

 

Total

$         34,281

$        36,823

$            6,362

$        50,012

$             2,315

 

 

 

 

September 30, 2016

 

 

Unpaid

 

 

 

Recorded

Principal

Specific

 

 

Balance

Balance

Allowance

 

 

(In Thousands)

 

 

 

 

 

One- to four-family residential   construction

$                           --

$                         --

$                            --

 

Subdivision construction

                         851

                       860

                          133

 

Land development

                      9,051

                    9,146

                       1,079

 

Commercial construction

                             --

                           --

                              --

 

Owner occupied one- to four-   family residential

                      3,170

                    3,450

                          382

 

Non-owner occupied one- to four-   family residential

                      1,865

                    2,119

                            51

 

Commercial real estate

                   13,369

                 16,269

                       2,280

 

Other residential

                      3,977

                    3,977

                              --

 

Commercial business

                      2,326

                    2,438

                       1,046

 

Industrial revenue bonds

                             --

                           --

                              --

 

Consumer auto

                      1,632

                    1,751

                          245

 

Consumer other

                         886

                       959

                          133

 

Home equity lines of credit

                         383

                       396

                            63

 

 

 

 

 

 

Total

$                 37,510

$               41,365

$                     5,412

 

 

 

Three Months Ended

 

Nine months Ended

 

September 30, 2016

 

September 30, 2016

 

Average

 

 

Average

 

 

Investment

Interest

 

Investment

Interest

 

in Impaired

Income

 

in Impaired

Income

 

Loans

Recognized

 

Loans

Recognized

 

(In Thousands)

 

 

 

 

 

 

One- to four-family residential   construction

$                      --

$                      --

 

$                      --

$                      --

Subdivision construction

                   924

                        6

 

                   987

                      36

Land development

                9,066

                   120

 

                8,016

                   266

Commercial construction

                        --

                        --

 

                        --

                        --

Owner occupied one- to four-   family residential

                3,181

                      50

 

                3,252

                   129

Non-owner occupied one- to four-   family residential

                1,947

                      31

 

                1,877

                      83

Commercial real estate

              22,325

                   223

 

              28,133

                   847

Other residential

                6,321

                      44

 

                7,779

                   219

Commercial business

                2,190

                      39

 

                2,174

                      87

Industrial revenue bonds

                        --

                        --

 

                        --

                        --

Consumer auto

                1,434

                      55

 

                1,123

                      93

Consumer other

                   864

                      27

 

                   876

                      56

Home equity lines of credit

                   395

                        3

 

                   422

                      22

 

 

 

 

 

 

Total

$            48,647

$                 598

 

$            54,639

$              1,838

 

 

At September 30, 2017, $13.5 million of impaired loans had specific valuation allowances totaling $4.3 million.  At December 31, 2016, $18.1 million of impaired loans had specific valuation allowances totaling $6.4 million. 

Included in certain loan categories in the impaired loans are troubled debt restructurings that were classified as impaired. Troubled debt restructurings are loans that are modified by granting concessions to borrowers experiencing financial difficulties.  These concessions could include a reduction in the interest rate on the loan, payment extensions, forgiveness of principal, forbearance or other actions intended to maximize collection.  The types of concessions made are factored into the estimation of the allowance for loan losses for troubled debt restructurings primarily using a discounted cash flows or collateral adequacy approach.

 

The following tables present newly restructured loans during the three and nine months ended September 30, 2017 and 2016, respectively, by type of modification:

 

 

Three Months Ended September 30, 2017

 

 

 

 

Total

 

Interest Only

Term

Combination

Modification

 

(In Thousands)

 

 

 

 

 

Mortgage loans on real estate:

 

 

 

 

Commercial

$                       --

$                   --

$                  5,759

$                    5,759

Consumer

                         --

                 194

                            --

                         194

 

 

 

 

 

 

$                       --

$               194

$                  5,759

$                    5,953

 

 

Nine Months Ended September 30, 2017

 

 

 

 

Total

 

Interest Only

Term

Combination

Modification

 

(In Thousands)

 

 

 

 

 

Mortgage loans on real estate:

 

 

 

 

Commercial

$                       --

$                   --

$                  5,759

$                    5,759

Commercial business

                         --

                     --

                       274

                         274

Consumer

                         --

                 199

                            --

                         199

 

 

 

 

 

 

$                       --

$               199

$                  6,033

$                    6,232

 

 

Three Months Ended September 30, 2016

 

 

 

 

Total

 

Interest Only

Term

Combination

Modification

 

(In Thousands)

 

 

 

 

 

Consumer

   $                    --

   $              18

   $                      --

   $                      18

 

$                       --

$                 18

$                         --

$                         18

 

 

 

 

Nine Months Ended September 30, 2016

 

 

 

 

Total

 

Interest Only

Term

Combination

Modification

 

(In Thousands)

 

 

 

 

 

Mortgage loans on real estate:

 

 

 

 

One -to four- family residential

   $                429

   $                --

   $                      --

   $                    429

Commercial

                       60

                     --

                            --

                           60

Construction and land development

                  2,946

                     --

                            --

                      2,946

Commercial business

                         --

                   22

                            --

                           22

Consumer

                         --

                   58

                            --

                           58

 

 

 

 

 

 

   $            3,435

   $              80

   $                      --

   $                3,515

 

 

At September 30, 2017, the Company had $17.7 million of loans that were modified in troubled debt restructurings and impaired, as follows:  $613,000 of construction and land development loans, $6.9 million of single family and multi-family residential mortgage loans, $8.7 million of commercial real estate loans, $863,000 of commercial business loans and $604,000 of consumer loans.  Of the total troubled debt restructurings at September 30, 2017, $17.0 million were accruing interest and $7.3 million were classified as substandard using the Company’s internal grading system, which is described below.  The Company had “0” troubled debt restructurings which were modified in the previous 12 months and subsequently defaulted during the nine months ended September 30, 2017.  When loans modified as troubled debt restructurings have subsequent payment defaults, the defaults are factored into the determination of the allowance for loan losses to ensure specific valuation allowances reflect amounts considered uncollectible.  At December 31, 2016, the Company had $21.1 million of loans that were modified in troubled debt restructurings and impaired, as follows:  $5.0 million of construction and land development loans, $7.4 million of single family and multi-family residential mortgage loans, $7.1 million of commercial real estate loans, $1.3 million of commercial business loans and $296,000 of consumer loans.  Of the total troubled debt restructurings at December 31, 2016, $18.9 million were accruing interest and $7.9 million were classified as substandard using the Company’s internal grading system.

During the three months ended September 30, 2017, loans designated as troubled debt restructurings totaling $327,000 met the criteria for placement back on accrual status.  The $327,000 consisted of $285,000 of commercial real estate loans and $42,000 of consumer loans.  During the nine months ended September 30, 2017, loans designated as troubled debt restructurings totaling $672,000 met the criteria for placement back on accrual status.  The $672,000 consisted of $345,000 of one- to four- family residential loans, $285,000 of commercial real estate loans and $42,000 of consumer loans.  The criteria is generally a minimum of six months of consistent and timely payment performance under original or modified terms.  During the three months ended September 30, 2016, no loans designated as troubled debt restructurings met the criteria for placement back on accrual status.  During the nine months ended September 30, 2016, loans designated as troubled debt restructurings totaling $424,000 met the criteria for placement back on accrual status.  The $424,000 consisted of $235,000 of one- to four- family residential loans, $100,000 of commercial real estate loans and $89,000 of consumer loans.

 

The Company reviews the credit quality of its loan portfolio using an internal grading system that classifies loans as “Satisfactory,” “Watch,” “Special Mention,” “Substandard” and “Doubtful.”  Loans classified as watch are being monitored because of indications of potential weaknesses or deficiencies that may require future classification as special mention or substandard.  Special mention loans possess potential weaknesses that deserve management’s close attention but do not expose the Bank to a degree of risk that warrants substandard classification.  Substandard loans are characterized by the distinct possibility that the Bank will sustain some loss if certain deficiencies are not corrected.  Doubtful loans are those having all the weaknesses inherent to those classified Substandard with the added characteristics that the weaknesses make collection or liquidation in full, on the basis of currently existing facts, conditions and values, highly questionable and improbable.  Loans not meeting any of the criteria previously described are considered satisfactory.  The FDIC-assisted acquired loans are evaluated using this internal grading system.  These loans are accounted for in pools.  Minimal adverse classification in these acquired loan pools was identified as of September 30, 2017 and December 31, 2016, respectively.  See Note 7 for further discussion of the acquired loan pools and the termination of the loss sharing agreements.

 

The Company evaluates the loan risk internal grading system definitions and allowance for loan loss methodology on an ongoing basis.  In the fourth quarter of 2014, the Company began using a three-year average of historical losses for the general component of the allowance for loan loss calculation.  The Company had previously used a five-year average.  For interim periods, the Company uses three full years plus the interim period’s annualized average losses for the general component of the allowance for loan loss calculation.  The Company believes that the three-year average provides a better representation of the current risks in the loan portfolio.  This change was made after consultation with our regulators and other third-party consultants, as well as a review of the practices used by the Company’s peers.  This change did not materially affect the level of the allowance for loan losses.  The general component of the allowance for loan losses is affected by several factors, including, but not limited to, average historical losses, average life of the loan, the current composition of the loan portfolio, current and expected economic conditions, collateral values and internal risk ratings.  Management considers all these factors in determining the adequacy of the Company’s allowance for loan losses.  No other significant changes were made to the loan risk grading system definitions and allowance for loan loss methodology during the past year. 

 

The loan grading system is presented by loan class below:

 

 

September 30, 2017

 

 

 

Special

 

 

 

 

Satisfactory

Watch

Mention

Substandard

Doubtful

Total

 

(In Thousands)

 

 

 

 

 

 

 

One- to four-family residential

 

 

 

 

 

 

construction

   $        19,645

   $           414

   $               --

   $                --

   $               --

   $       20,059

Subdivision construction

             15,346

             2,356

                    --

                  136

                    --

            17,838

Land development

             40,540

             4,800

                    --

                     --

                    --

            45,340

Commercial construction

           984,329

                    --

                    --

                     --

                    --

          984,329

Owner occupied one- to four-

 

 

 

 

 

 

family residential

           188,106

                  37

                    --

               1,682

                    --

          189,825

Non-owner occupied one- to four-

 

 

 

 

 

 

family residential

           121,006

                392

                    --

               2,064

                    --

          123,462

Commercial real estate

        1,216,971

           11,848

                    --

               6,678

                    --

       1,235,497

Other residential

           758,347

             4,110

                    --

                     --

                    --

          762,457

Commercial business

           356,535

             4,808

                    --

               2,695

                    --

          364,038

Industrial revenue bonds

             22,614

                    --

                    --

                     --

                    --

            22,614

Consumer auto

           391,732

                    --

                    --

               2,592

                    --

          394,324

Consumer other

             62,842

                    --

                    --

                  901

                    --

            63,743

Home equity lines of credit

           109,602

                    --

                    --

                  635

                    --

          110,237

Acquired loans no longer covered

 

 

 

 

 

 

 by FDIC loss sharing

 

 

 

 

 

 

agreements, net of discounts

           165,618

                    --

                    --

                    14

                    --

          165,632

Acquired non-covered loans,

 

 

 

 

 

 

net of discounts

             61,520

                    --

                    --

                     --

                    --

            61,520

 

 

 

 

 

 

 

Total

   $   4,514,753

   $      28,765

   $               --

   $        17,397

   $               --

   $  4,560,915

 

 

 

 

December 31, 2016

 

 

 

Special

 

 

 

 

Satisfactory

Watch

Mention

Substandard

Doubtful

Total

 

(In Thousands)

 

 

 

 

 

 

 

One- to four-family residential

 

 

 

 

 

 

construction

   $        20,771

   $           966

   $               --

   $                --

   $               --

   $      21,737

Subdivision construction

             14,059

             2,729

                    --

                  398

                    --

           17,186

Land development

             39,925

             5,140

                    --

               5,559

                    --

           50,624

Commercial construction

           780,614

                    --

                    --

                     --

                    --

         780,614

Owner occupied one- to-four-

 

 

 

 

 

 

family residential

           198,835

                  67

                    --

               1,438

                    --

         200,340

Non-owner occupied one- to-

 

 

 

 

 

 

four-family residential

           135,930

                465

                    --

                  529

                    --

         136,924

Commercial real estate

        1,160,280

           20,154

                    --

               6,472

                    --

      1,186,906

Other residential

           658,846

             4,370

                    --

                  162

                    --

         663,378

Commercial business

           342,685

             2,651

                    --

               3,292

                    --

         348,628

Industrial revenue bonds

             25,065

                    --

                    --

                     --

                    --

           25,065

Consumer auto

           492,165

                    --

                    --

               2,068

                    --

         494,233

Consumer other

             69,338

                    --

                    --

                  663

                    --

           70,001

Home equity lines of credit

           108,290

                    --

                    --

                  463

                    --

         108,753

Acquired FDIC-covered loans,

 

 

 

 

 

 

net of discounts

           134,356

                    --

                    --

                     --

                    --

         134,356

Acquired loans no longer covered

 

 

 

 

 

 

by FDIC loss sharing

 

 

 

 

 

 

agreements, net of discounts

             72,552

                    --

                    --

                    17

                    --

           72,569

Acquired non-covered loans, 

 

 

 

 

 

 

net of discounts

             76,234

                    --

                    --

                     --

                    --

           76,234

 

 

 

 

 

 

 

Total

   $   4,329,945

   $      36,542

   $               --

   $        21,061

   $               --

   $ 4,387,548