XML 29 R14.htm IDEA: XBRL DOCUMENT v3.6.0.2
Loans and Allowance for Loan and Lease Losses
12 Months Ended
Dec. 31, 2016
Loans and Allowance for Loan and Lease Losses  
Loans and Allowance for Loan and Lease Losses

Note 6. Loans and Allowance for Loan and Lease Losses

The following table provides a summary of outstanding loan balances:

                                                                                                                                                                                    

 

 

December 31, 2016

 

December 31, 2015

 

 

 

Non-PCI
Loans

 

PCI
Loans

 

Total Loans
Receivable

 

Non-PCI
Loans

 

PCI
Loans

 

Total Loans
Receivable

 

 

 

 

(dollars in thousands)

 

Real Estate Secured

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

  $

638,089

 

  $

5,602

 

  $

643,691

 

  $

573,559

 

  $

5,685

 

  $

579,244

 

Residential 1 to 4 family

 

 

205,875

 

 

124

 

 

205,999

 

 

165,256

 

 

573

 

 

165,829

 

Farmland

 

 

155,771

 

 

 

 

155,771

 

 

120,566

 

 

 

 

120,566

 

Multi-family residential

 

 

77,941

 

 

 

 

77,941

 

 

79,381

 

 

 

 

79,381

 

Home equity lines of credit

 

 

24,796

 

 

 

 

24,796

 

 

31,387

 

 

 

 

31,387

 

Construction and land

 

 

21,642

 

 

224

 

 

21,866

 

 

35,387

 

 

282

 

 

35,669

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Total real estate secured

 

 

1,124,114

 

 

5,950

 

 

1,130,064

 

 

1,005,536

 

 

6,540

 

 

1,012,076

 

Commercial

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

 

182,165

 

 

472

 

 

182,637

 

 

164,025

 

 

783

 

 

164,808

 

Agriculture

 

 

67,095

 

 

1,470

 

 

68,565

 

 

62,911

 

 

1,452

 

 

64,363

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Total commercial

 

 

249,260

 

 

1,942

 

 

251,202

 

 

226,936

 

 

2,235

 

 

229,171

 

Consumer

 

 

4,196

 

 

 

 

4,196

 

 

6,033

 

 

 

 

6,033

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Total loans held for investment           

 

 

1,377,570

 

 

7,892

 

 

1,385,462

 

 

1,238,505

 

 

8,775

 

 

1,247,280

 

Deferred loan fees

 

 

(1,183

)

 

 

 

(1,183

)

 

(1,132

)

 

 

 

(1,132

)

Allowance for loan and lease losses

 

 

(17,237

)

 

 

 

(17,237

)

 

(17,373

)

 

(79

)

 

(17,452

)

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Total net loans held for investment           

 

  $

1,359,150

 

  $

7,892

 

  $

1,367,042

 

  $

1,220,000

 

  $

8,696

 

  $

1,228,696

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Loans held for sale

 

  $

10,055

 

  $

 

  $

10,055

 

  $

9,755

 

  $

 

  $

9,755

 

 

Non-PCI loans acquired in the MISN Transaction totaled $132.4 million and $163.8 million as of December 31, 2016 and 2015, respectively, and are included in total non-PCI loans in the table above. The decline in MISN loan balances is attributable to loan prepayments, payoffs, and scheduled principal reduction. Loans held for sale consist of single-family residential mortgage loans under contract to be sold in the secondary market. In most cases these loans are sold within thirty to sixty days.

Concentration of Credit Risk

The Company held loans that were collateralized by various forms of real estate, including residential 1 to 4 family loans originated and held for sale, totaling $1.1 billion and $1.0 billion at December 31, 2016 and 2015, respectively. These loans are generally made to borrowers located in the counties of San Luis Obispo, Santa Barbara, and Ventura. The Company attempts to reduce its concentration of credit risk by making loans which are diversified by product type. While Management believes that the collateral presently securing this portfolio is adequate, there can be no assurance that deterioration in the California real estate market, or the impact of the current California drought on our real estate collateralized loans, would not expose the Company to significantly greater credit risk.

Loans Serviced for Others

Loans serviced for others are not included in the Company's consolidated financial statements. The unpaid principal balance of loans serviced for others, exclusive of Small Business Administration ("SBA") loans, was $33.3 million and $38.0 million at December 31, 2016 and 2015, respectively. Periodically, the Company originates SBA loans for sale for which it retains the servicing of the guaranteed portion of the loan sold. At December 31, 2016 and 2015, the unpaid principal balance of SBA loans serviced for others totaled $6.3 million and $8.5 million, respectively. The Company did not sell any SBA loans during the years ended December 31, 2016 and 2015. Gains related to the sale of SBA loans totaled $43 thousand for the year ended December 31, 2014 and are included as a component of other income in non-interest income.

Pledged Loans

At December 31, 2016, the Bank pledged $748.8 million of loans to the FHLB of San Francisco to secure a credit facility totaling $517.8 million under a blanket lien. Of this credit facility, $10.2 million is available as a line of credit, while the remainder is available for potential future borrowings.

Purchased Credit Impaired Loans

As part of the MISN Transaction, described in Note 3. Business Combination, of these consolidated financial statements, the Company acquired certain loans classified as PCI loans. These loans have exhibited evidence of deterioration in credit quality since their origination, and at their acquisition it was deemed probable all contractually required payments would not be collected.

The table below summarizes the unpaid principal balance and carrying amount of PCI loans as of December 31, 2016 and 2015:

                                                                                                                                                                                    

 

 

December 31, 2016

 

December 31, 2015

 

 

 

Unpaid Principal
Balance

 

Carrying
Amount

 

Unpaid Principal
Balance

 

Carrying
Amount

 

 

 

 

(dollars in thousands)

 

Real Estate Secured

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

  $

6,872 

 

  $

5,602 

 

  $

7,139 

 

  $

5,685 

 

Construction and land

 

 

300 

 

 

224 

 

 

382 

 

 

282 

 

Residential 1 to 4 family

 

 

196 

 

 

124 

 

 

875 

 

 

573 

 

​  

​  

​  

​  

​  

​  

​  

​  

Total real estate secured

 

 

7,368 

 

 

5,950 

 

 

8,396 

 

 

6,540 

 

Commercial

 

 

 

 

 

 

 

 

 

 

 

 

 

Agriculture

 

 

1,500 

 

 

1,470 

 

 

1,500 

 

 

1,452 

 

Commercial and industrial

 

 

742 

 

 

472 

 

 

1,211 

 

 

783 

 

​  

​  

​  

​  

​  

​  

​  

​  

Total commercial

 

 

2,242 

 

 

1,942 

 

 

2,711 

 

 

2,235 

 

​  

​  

​  

​  

​  

​  

​  

​  

Total PCI loans

 

  $

9,610 

 

  $

7,892 

 

  $

11,107 

 

  $

8,775 

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

 

The following table summarizes the accretable yield, or income expected to be collected on PCI loans:

                                                                                                                                                                                    

 

 

For the Years Ended December 31,

 

 

 

2016

 

2015

 

2014

 

 

 

 

(dollars in thousands)

 

Beginning balance

 

  $

3,821

 

  $

4,374

 

  $

 

Additions (1)

 

 

 

 

 

 

4,673

 

Accretion of income

 

 

(1,077

)

 

(1,431

)

 

(1,362

)

Changes in expected cash flows (2)

 

 

(104

)

 

878

 

 

1,063

 

​  

​  

​  

​  

​  

​  

Ending balance

 

  $

2,640

 

  $

3,821

 

  $

4,374

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

 

 

 

 

 

(1)     Attributable to loans acquired in the MISN Transaction.

(2)     Changes in expected cash flows during the year ended December 31, 2016 were driven by prepayments on PCI loans. Changes in expected cash flows during the years ended December 31, 2015 and 2014 were attributed to positive changes in expectations of future cash flows on PCI loans.

 

Impaired Loans

The following tables provide a summary of the Company's recorded investment in non-PCI and PCI impaired loans as of and for the periods presented.

                                                                                                                                                                                    

 

 

For the Year Ended December 31, 2016

 

 

 

Recorded
Investment

 

Unpaid
Principal
Balance

 

Specific
Allowance for
Impaired Loans

 

Average
Recorded
Investment

 

Interest
Income
Recognized

 

 

 

 

(dollars in thousands)

 

Non-PCI Loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Without Related Allowance

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real Estate Secured

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction and land

 

  $

3,857 

 

  $

8,630 

 

  $

 

  $

4,663 

 

  $

72 

 

Commercial

 

 

2,254 

 

 

2,877 

 

 

 

 

2,967 

 

 

119 

 

Residential 1 to 4 family

 

 

375 

 

 

519 

 

 

 

 

423 

 

 

25 

 

Farmland

 

 

322 

 

 

329 

 

 

 

 

516 

 

 

32 

 

Home equity lines of credit

 

 

46 

 

 

46 

 

 

 

 

69 

 

 

 

Commercial

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

 

2,786 

 

 

3,046 

 

 

 

 

3,224 

 

 

194 

 

Agriculture

 

 

603 

 

 

694 

 

 

 

 

1,066 

 

 

58 

 

Consumer

 

 

75 

 

 

91 

 

 

 

 

145 

 

 

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Total

 

 

10,318 

 

 

16,232 

 

 

 

 

13,073 

 

 

506 

 

With Related Allowance

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real Estate Secured

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

 

277 

 

 

296 

 

 

24 

 

 

285 

 

 

15 

 

Commercial

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

 

3,783 

 

 

3,837 

 

 

331 

 

 

1,876 

 

 

93 

 

Agriculture

 

 

322 

 

 

332 

 

 

80 

 

 

362 

 

 

10 

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Total

 

 

4,382 

 

 

4,465 

 

 

435 

 

 

2,523 

 

 

118 

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Total Non-PCI impaired loans

 

  $

14,700 

 

  $

20,697 

 

  $

435 

 

  $

15,596 

 

  $

624 

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

                                                                                                                                                                                    

 

 

For the Year Ended December 31, 2016

 

 

 

Recorded
Investment

 

Unpaid
Principal
Balance

 

Specific
Allowance for
Impaired Loans

 

Average
Recorded
Investment

 

Interest
Income
Recognized

 

 

 

 

(dollars in thousands)

 

PCI Loans (1)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Without Related Allowance

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real Estate Secured

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

  $

5,602 

 

  $

6,872 

 

  $

 

  $

5,639 

 

  $

550 

 

Residential 1 to 4 family

 

 

124 

 

 

196 

 

 

 

 

303 

 

 

256 

 

Construction and land

 

 

224 

 

 

300 

 

 

 

 

255 

 

 

45 

 

Commercial

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Agriculture

 

 

1,470 

 

 

1,500 

 

 

 

 

1,460 

 

 

118 

 

Commercial and industrial

 

 

472 

 

 

742 

 

 

 

 

596 

 

 

108 

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Total PCI loans

 

  $

7,892 

 

  $

9,610 

 

  $

 

  $

8,253 

 

  $

1,077 

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

 

    

(1)     At December 31, 2016 there was no ALLL for PCI loans.  

                                                                                                                                                                                    

 

 

For the Year Ended December 31, 2015

 

 

 

Recorded
Investment

 

Unpaid
Principal
Balance

 

Specific
Allowance for
Impaired Loans

 

Average
Recorded
Investment

 

Interest
Income
Recognized

 

 

 

 

(dollars in thousands)

 

Non-PCI Loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Without Related Allowance

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real Estate Secured

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction and land

 

  $

5,138 

 

  $

9,615 

 

  $

 

  $

5,784 

 

  $

72 

 

Commercial

 

 

3,855 

 

 

5,328 

 

 

 

 

4,097 

 

 

141 

 

Residential 1 to 4 family

 

 

694 

 

 

860 

 

 

 

 

620 

 

 

12 

 

Farmland

 

 

587 

 

 

588 

 

 

 

 

564 

 

 

34 

 

Home equity lines of credit

 

 

85 

 

 

86 

 

 

 

 

112 

 

 

 

Commercial

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

 

2,295 

 

 

2,510 

 

 

 

 

3,292 

 

 

46 

 

Agriculture

 

 

724 

 

 

815 

 

 

 

 

682 

 

 

 

Consumer

 

 

146 

 

 

204 

 

 

 

 

148 

 

 

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Total

 

 

13,524 

 

 

20,006 

 

 

 

 

15,299 

 

 

319 

 

With Related Allowance

 

 


 

 

 


 

 

 


 

 

 


 

 

 


 

 

Real Estate Secured

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

 

435 

 

 

665 

 

 

59 

 

 

468 

 

 

 

Commercial

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

 

1,944 

 

 

1,972 

 

 

156 

 

 

1,300 

 

 

66 

 

Agriculture

 

 

400 

 

 

400 

 

 

39 

 

 

80 

 

 

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Total

 

 

2,779 

 

 

3,037 

 

 

254 

 

 

1,848 

 

 

69 

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Total Non-PCI impaired loans           

 

  $

16,303 

 

  $

23,043 

 

  $

254 

 

  $

17,147 

 

  $

388 

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

 

                                                                                                                                                                                    

 

 

For the Year Ended December 31, 2015

 

 

 

Recorded
Investment

 

Unpaid
Principal
Balance

 

Specific
Allowance for
Impaired Loans

 

Average
Recorded
Investment

 

Interest
Income
Recognized

 

 

 

 

(dollars in thousands)

 

PCI Loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Without Related Allowance

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real Estate Secured

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

  $

5,156 

 

  $

6,601 

 

  $

 

  $

5,269 

 

  $

934 

 

Residential 1 to 4 family

 

 

573 

 

 

875 

 

 

 

 

567 

 

 

68 

 

Construction and land

 

 

53 

 

 

152 

 

 

 

 

455 

 

 

75 

 

Commercial

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Agriculture

 

 

1,452 

 

 

1,500 

 

 

 

 

1,440 

 

 

116 

 

Commercial and industrial

 

 

297 

 

 

712 

 

 

 

 

573 

 

 

127 

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Total

 

 

7,531 

 

 

9,840 

 

 

 

 

8,304 

 

 

1,320 

 

With Related Allowance

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real Estate Secured

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

 

529 

 

 

538 

 

 

41 

 

 

535 

 

 

48 

 

Construction and land

 

 

229 

 

 

230 

 

 

 

 

263 

 

 

19 

 

Commercial

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

 

486 

 

 

499 

 

 

33 

 

 

528 

 

 

44 

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Total

 

 

1,244 

 

 

1,267 

 

 

79 

 

 

1,326 

 

 

111 

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Total PCI loans

 

  $

8,775 

 

  $

11,107 

 

  $

79 

 

  $

9,630 

 

  $

1,431 

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

 

                                                                                                                                                                                    

 

 

For the Year Ended December 31, 2014

 

 

 

Recorded
Investment

 

Unpaid
Principal
Balance

 

Specific
Allowance for
Impaired Loans

 

Average
Recorded
Investment

 

Interest
Income
Recognized

 

 

 

 

(dollars in thousands)

 

Non-PCI Loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Without Related Allowance

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real Estate Secured

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

  $

4,000 

 

  $

6,255 

 

  $

 

  $

3,814 

 

  $

132 

 

Construction and land

 

 

1,470 

 

 

2,355 

 

 

 

 

2,190 

 

 

135 

 

Farmland

 

 

283 

 

 

282 

 

 

 

 

291 

 

 

16 

 

Residential 1 to 4 family

 

 

260 

 

 

383 

 

 

 

 

349 

 

 

18 

 

Home equity lines of credit

 

 

258 

 

 

340 

 

 

 

 

258 

 

 

 

Commercial

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

 

2,875 

 

 

3,967 

 

 

 

 

3,994 

 

 

162 

 

Agriculture

 

 

720 

 

 

760 

 

 

 

 

724 

 

 

 

Consumer

 

 

112 

 

 

201 

 

 

 

 

117 

 

 

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Total

 

 

9,978 

 

 

14,543 

 

 

 

 

11,737 

 

 

467 

 

With Related Allowance

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real Estate Secured

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction and land

 

 

4,876 

 

 

8,499 

 

 

1,472 

 

 

5,268 

 

 

 

Commercial

 

 

498 

 

 

688 

 

 

148 

 

 

502 

 

 

 

Commercial

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

 

1,043 

 

 

1,054 

 

 

151 

 

 

1,272 

 

 

64 

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Total

 

 

6,417 

 

 

10,241 

 

 

1,771 

 

 

7,042 

 

 

67 

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Total Non-PCI impaired loans

 

  $

16,395 

 

  $

24,784 

 

  $

1,771 

 

  $

18,779 

 

  $

534 

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

 

                                                                                                                                                                                    

 

 

For the Year Ended December 31, 2014

 

 

 

Recorded
Investment

 

Unpaid
Principal
Balance

 

Specific
Allowance for
Impaired Loans

 

Average
Recorded
Investment

 

Interest
Income
Recognized

 

 

 

 

(dollars in thousands)

 

PCI Loans (1)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Without Related Allowance

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real Estate Secured

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

  $

4,432 

 

  $

6,109 

 

  $

 

  $

4,978 

 

  $

673 

 

Farmland

 

 

1,673 

 

 

2,027 

 

 

 

 

1,698 

 

 

98 

 

Construction and land

 

 

853 

 

 

993 

 

 

 

 

921 

 

 

69 

 

Residential 1 to 4 family

 

 

564 

 

 

886 

 

 

 

 

580 

 

 

43 

 

Home equity lines of credit

 

 

 

 

 

 

 

 

61 

 

 

21 

 

Commercial

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Agriculture

 

 

1,431 

 

 

1,492 

 

 

 

 

1,326 

 

 

92 

 

Commercial and industrial

 

 

1,388 

 

 

1,883 

 

 

 

 

2,089 

 

 

366 

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Total PCI loans

 

  $

10,341 

 

  $

13,390 

 

  $

 

  $

11,653 

 

  $

1,362 

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

 

 

(1)     At December 31, 2014 there was no ALLL for PCI loans.

 

The Company did not record income from the receipt of cash payments related to non-accruing loans during the years ended December 31, 2016, 2015 and 2014. If interest on non-accruing loans had been recognized at the original interest rates stipulated in the respective loan agreements, interest income would have increased $0.6 million for each of the years ended December 31, 2016, 2015 and 2014, respectively. Interest income recognized on impaired loans in the tables above represents interest the Company recognized on accruing TDRs, as well as accretion on accruing PCI loans.

At December 31, 2016, there were no residential 1 to 4 family loans in process of foreclosure, or residential 1 to 4 family properties included in foreclosed assets.

Troubled Debt Restructurings

The majority of the Bank's TDRs were granted concessions with respect to interest rates, payment structure and/or maturity. Modifications to loans as TDRs during the years ended December 31, 2016 and 2015 were primarily comprised of extensions of a loan's maturity at the loan's original interest rate, which was lower than the market rate of interest for new credit with similar risk. Extensions of maturity were for periods ranging from 6 months to 10 years. At December 31, 2016, the Company was not committed to lend any additional funds to borrowers with loans modified as TDRs. As of December 31, 2016 the Company had established valuation allowances for loans modified as TDRs totaling $0.4 million.

The following table provides a summary of loans classified as TDRs as of December 31, 2016 and 2015:

                                                                                                                                                                                    

 

 

December 31, 2016

 

December 31, 2015

 

 

 

Accrual

 

Non-accrual

 

Total

 

Accrual

 

Non-accrual

 

Total

 

 

 

 

(dollars in thousands)

 

 

 

 

Non-PCI loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate secured

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction and land

 

  $

703 

 

  $

3,154 

 

  $

3,857 

 

  $

1,171 

 

  $

3,968 

 

  $

5,139 

 

Commercial

 

 

2,202 

 

 

107 

 

 

2,309 

 

 

2,395 

 

 

435 

 

 

2,830 

 

Residential 1 to 4 family

 

 

375 

 

 

 

 

375 

 

 

613 

 

 

81 

 

 

694 

 

Farmland

 

 

250 

 

 

72 

 

 

322 

 

 

504 

 

 

82 

 

 

586 

 

Commercial

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

 

3,422 

 

 

2,400 

 

 

5,822 

 

 

2,698 

 

 

1,515 

 

 

4,213 

 

Agriculture

 

 

925 

 

 

 

 

925 

 

 

1,124 

 

 

 

 

1,124 

 

Consumer

 

 

49 

 

 

 

 

57 

 

 

114 

 

 

10 

 

 

124 

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Total non-PCI loans

 

 

7,926 

 

 

5,741 

 

 

13,667 

 

 

8,619 

 

 

6,091 

 

 

14,710 

 

PCI loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate secured

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

 

893 

 

 

17 

 

 

910 

 

 

922 

 

 

46 

 

 

968 

 

Construction and land

 

 

61 

 

 

 

 

61 

 

 

54 

 

 

 

 

54 

 

Commercial

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

 

370 

 

 

36 

 

 

406 

 

 

461 

 

 

66 

 

 

527 

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Total PCI loans

 

 

1,324 

 

 

53 

 

 

1,377 

 

 

1,437 

 

 

112 

 

 

1,549 

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Total TDRs

 

  $

9,250 

 

  $

5,794 

 

  $

15,044 

 

  $

10,056 

 

  $

6,203 

 

  $

16,259 

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

 

The following tables summarize loan modifications which resulted in TDRs during the periods presented below:

                                                                                                                                                                                    

 

 

For the Year Ended December 31, 2016

 

 

 

Number of
TDRs

 

Pre-Modification
Outstanding
Recorded
Investment

 

Post-Modification
Outstanding
Recorded
Investment

 

 

 

(dollars in thousands)

 

Non-PCI Loans

 

 

 

 

 

 

 

 

 

 

Real Estate Secured

 

 

 

 

 

 

 

 

 

 

Residential 1 to 4 family

 

 

 

  $

222 

 

  $

222 

 

Commercial

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

 

19 

 

 

3,725 

 

 

3,725 

 

Agriculture

 

 

 

 

10 

 

 

10 

 

​  

​  

​  

​  

​  

​  

Total TDRs

 

 

21 

 

  $

3,957 

 

  $

3,957 

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

 

                                                                                                                                                                                    

 

 

For the Year Ended December 31, 2015

 

 

 

Number of
TDRs

 

Pre-Modification
Outstanding
Recorded
Investment

 

Post-Modification
Outstanding
Recorded
Investment

 

 

 

(dollars in thousands)

 

Non-PCI Loans

 

 

 

 

 

 

 

 

 

 

Real Estate Secured

 

 

 

 

 

 

 

 

 

 

Commercial

 

 

 

  $

1,102 

 

  $

1,102 

 

Farmland

 

 

 

 

814 

 

 

814 

 

Residential 1 to 4 family                  

 

 

 

 

753 

 

 

753 

 

Construction and land

 

 

 

 

97 

 

 

97 

 

Commercial

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

 

15 

 

 

3,414 

 

 

3,414 

 

Agriculture

 

 

 

 

2,085 

 

 

2,085 

 

Consumer

 

 

 

 

68 

 

 

68 

 

​  

​  

​  

​  

​  

​  

Total non-PCI loans

 

 

37 

 

 

8,333 

 

 

8,333 

 

PCI Loans

 

 

 

 

 

 

 

 

 

 

Real Estate Secured

 

 

 

 

 

 

 

 

 

 

Commercial

 

 

 

 

993 

 

 

993 

 

Construction and land

 

 

 

 

50 

 

 

50 

 

Commercial

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

 

 

 

497 

 

 

497 

 

​  

​  

​  

​  

​  

​  

Total PCI loans

 

 

 

 

1,540 

 

 

1,540 

 

​  

​  

​  

​  

​  

​  

Total TDRs

 

 

44 

 

  $

9,873 

 

  $

9,873 

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

 

                                                                                                                                                                                    

 

 

For the Year Ended December 31, 2014

 

 

 

Number of
TDRs

 

Pre-Modification
Outstanding
Recorded
Investment

 

Post-Modification
Outstanding
Recorded
Investment

 

 

 

(dollars in thousands)

 

Non-PCI Loans

 

 

 

 

 

 

 

 

 

 

Real Estate Secured

 

 

 

 

 

 

 

 

 

 

Construction and land          

 

 

 

  $

811 

 

  $

811 

 

Commercial

 

 

 

 

312 

 

 

312 

 

Residential 1 to 4 family

 

 

 

 

39 

 

 

39 

 

Commercial

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

 

20 

 

 

2,132 

 

 

2,132 

 

Agriculture

 

 

 

 

662 

 

 

662 

 

Consumer

 

 

 

 

73 

 

 

73 

 

​  

​  

​  

​  

​  

​  

Total non-PCI loans

 

 

29 

 

 

4,029 

 

 

4,029 

 

PCI Loans

 

 

 

 

 

 

 

 

 

 

Real Estate Secured

 

 

 

 

 

 

 

 

 

 

Commercial

 

 

 

 

230 

 

 

230 

 

Commercial

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

 

 

 

177 

 

 

177 

 

​  

​  

​  

​  

​  

​  

Total PCI loans

 

 

 

 

407 

 

 

407 

 

​  

​  

​  

​  

​  

​  

Total TDRs

 

 

33 

 

  $

4,436 

 

  $

4,436 

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

 

The following table summarizes loans that were modified as troubled debt restructurings within the twelve months prior to the balance sheet date, and for which there was a payment default during the years ended December 31, 2016, 2015 and 2014:

                                                                                                                                                                                    

 

 

For the Years Ended December 31,

 

 

 

2016

 

2015

 

2014

 

 

 

Number of
TDRs

 

Recorded
Investment

 

Number of
TDRs

 

Recorded
Investment

 

Number of
TDRs

 

Recorded
Investment

 

 

 

 

(dollars in thousands)

 

Non-PCI Loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real Estate Secured

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Farmland

 

 

 

  $

80 

 

 

 

  $

 

 

 

  $

 

Commercial

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

 

 

 

 

 

 

 

18 

 

 

 

 

233 

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Total

 

 

 

  $

83 

 

 

 

  $

18 

 

 

 

  $

233 

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

 

Allowance for Loan and Lease Losses

The following tables summarize the activity in the allowance for loan and lease losses by portfolio segment for the years ended December 31, 2016, 2015 and 2014:

                                                                                                                                                                                    

 

 

For the Year Ended December 31, 2016

 

 

 

Balance
December 31,
2015

 

Charge-offs

 

Recoveries

 

Provision for
Loan and
Lease Losses

 

Balance
December 31,
2016

 

 

 

 

(dollars in thousands)

 

Other real estate secured

 

  $

11,161

 

  $

 

  $

637

 

  $

(995

)

  $

10,803

 

Commercial

 

 

5,372

 

 

(38

)

 

503

 

 

(588

)

 

5,249

 

Construction and land

 

 

623

 

 

 

 

176

 

 

(455

)

 

344

 

Consumer

 

 

173

 

 

(24

)

 

31

 

 

(69

)

 

111

 

Unallocated

 

 

123

 

 

 

 

 

 

607

 

 

730

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Total

 

  $

17,452

 

  $

(62

)

  $

1,347

 

  $

(1,500

)

  $

17,237

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

 

                                                                                                                                                                                    

 

 

For the Year Ended December 31, 2015

 

 

 

Balance
December 31,
2014

 

Charge-offs

 

Recoveries

 

Provision for
Loan and
Lease Losses

 

Balance
December 31,
2015

 

 

 

 

(dollars in thousands)

 

Other real estate secured

 

  $

9,129

 

  $

(218

)

  $

99

 

  $

2,151

 

  $

11,161

 

Commercial

 

 

5,125

 

 

(190

)

 

919

 

 

(482

)

 

5,372

 

Construction and land

 

 

2,000

 

 

(34

)

 

67

 

 

(1,410

)

 

623

 

Consumer

 

 

202

 

 

(7

)

 

14

 

 

(36

)

 

173

 

Unallocated

 

 

346

 

 

 

 

 

 

(223

)

 

123

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Total

 

  $

16,802

 

  $

(449

)

  $

1,099

 

  $

 

  $

17,452

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

 

                                                                                                                                                                                    

 

 

For the Year Ended December 31, 2014

 

 

 

Balance
December 31,
2013

 

Charge-offs

 

Recoveries

 

Provision for
Loan and
Lease Losses

 

Balance
December 31,
2014

 

 

 

 

(dollars in thousands)

 

Other real estate secured

 

  $

9,025

 

  $

(1,119

)

  $

37

 

  $

1,186

 

  $

9,129

 

Commercial

 

 

4,781

 

 

(758

)

 

765

 

 

337

 

 

5,125

 

Construction and land

 

 

3,660

 

 

(29

)

 

42

 

 

(1,673

)

 

2,000

 

Consumer

 

 

131

 

 

(8

)

 

13

 

 

66

 

 

202

 

Unallocated

 

 

262

 

 

 

 

 

 

84

 

 

346

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Total

 

  $

17,859

 

  $

(1,914

)

  $

857

 

  $

 

  $

16,802

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

 

The following tables disaggregate the allowance for loan and lease losses and the recorded investment in loans by impairment methodology as of December 31, 2016 and 2015:

                                                                                                                                                                                    

 

 

December 31, 2016

 

 

 

Allowance for Loan and Lease Losses

 

Recorded Investment in Loans

 

 

 

Individually
Evaluated for
Impairment

 

Collectively
Evaluated for
Impairment

 

Acquired with
Deteriorated
Credit Quality

 

Individually
Evaluated for
Impairment

 

Collectively
Evaluated for
Impairment

 

Acquired with
Deteriorated
Credit Quality

 

 

 

 

(dollars in thousands)

 

Other real estate secured

 

  $

24 

 

  $

10,779 

 

  $

 

  $

3,274 

 

  $

1,099,198 

 

  $

5,726 

 

Commercial

 

 

411 

 

 

4,838 

 

 

 

 

7,494 

 

 

241,766 

 

 

1,942 

 

Construction and land

 

 

 

 

344 

 

 

 

 

3,857 

 

 

17,785 

 

 

224 

 

Consumer

 

 

 

 

111 

 

 

 

 

75 

 

 

4,121 

 

 

 

Unallocated

 

 

 

 

730 

 

 

 

 

 

 

 

 

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Total

 

  $

435 

 

  $

16,802 

 

  $

 

  $

14,700 

 

  $

1,362,870 

 

  $

7,892 

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

 

                                                                                                                                                                                    

 

 

December 31, 2015

 

 

 

Allowance for Loan and Lease Losses

 

Recorded Investment in Loans

 

 

 

Individually
Evaluated for
Impairment

 

Collectively
Evaluated for
Impairment

 

Acquired with
Deteriorated
Credit Quality

 

Individually
Evaluated for
Impairment

 

Collectively
Evaluated for
Impairment

 

Acquired with
Deteriorated
Credit Quality

 

 

 

 

(dollars in thousands)

 

Other real estate secured

 

  $

59 

 

  $

11,061 

 

  $

41 

 

  $

5,656 

 

  $

964,493 

 

  $

6,258 

 

Commercial

 

 

195 

 

 

5,144 

 

 

33 

 

 

5,363 

 

 

221,573 

 

 

2,235 

 

Construction and land

 

 

 

 

618 

 

 

 

 

5,138 

 

 

30,249 

 

 

282 

 

Consumer

 

 

 

 

173 

 

 

 

 

146 

 

 

5,887 

 

 

 

Unallocated

 

 

 

 

123 

 

 

 

 

 

 

 

 

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Total

 

  $

254 

 

  $

17,119 

 

  $

79 

 

  $

16,303 

 

  $

1,222,202 

 

  $

8,775 

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

 

At December 31, 2016, total gross loans of $1.4 billion in the table above include $140.3 million of non-PCI and PCI loans acquired in the MISN Transaction. Loans acquired in the MISN Transaction were initially recorded at fair value, and had no related ALLL on the acquisition date. At December 31, 2016 and 2015 the ALLL for non-PCI loans acquired in the MISN Transaction, was $0.1 million and $0.3 million, respectively, and is included in the ALLL for loans collectively evaluated for impairment. The incremental ALLL allocation for acquired non-PCI loans was not due to deterioration in credit quality, but rather due to accelerated accretion of purchase discounts attributable to loan pay-downs and payoffs. There was no ALLL for PCI loans as of December 31, 2016, compared to $0.1 million at December 31, 2015. The change in the ALLL for PCI loans is attributable to favorable changes in expected future cash flows on certain PCI loans.

Reserve for Off-Balance Sheet Loan Commitments

The Company has exposure to losses from unfunded loan commitments and letters of credit. Estimated losses inherent in the outstanding balance of these commitments is not included in the ALLL, but is recorded separately, and included as a component of other liabilities in the consolidated balance sheets. The balance of the reserve for off-balance sheet commitments was $0.5 million at December 31, 2016 and 2015.

Credit Quality

The following tables stratify loans held for investment by the Company's internal risk grading system as of December 31, 2016 and 2015:

                                                                                                                                                                                    

 

 

December 31, 2016

 

 

 

Credit Risk Grades

 

 

 

 

 

Pass

 

Special
Mention

 

Substandard

 

Doubtful

 

Total

 

 

 

 

(dollars in thousands)

 

Non-PCI loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate secured

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

  $

612,600 

 

  $

9,489 

 

  $

16,000 

 

  $

 

  $

638,089 

 

Residential 1 to 4 family

 

 

205,173 

 

 

216 

 

 

486 

 

 

 

 

205,875 

 

Farmland

 

 

153,139 

 

 

364 

 

 

2,268 

 

 

 

 

155,771 

 

Multi-family residential

 

 

77,941 

 

 

 

 

 

 

 

 

77,941 

 

Home equity lines of credit

 

 

24,618 

 

 

 

 

178 

 

 

 

 

24,796 

 

Construction and land

 

 

18,382 

 

 

 

 

3,260 

 

 

 

 

21,642 

 

Commercial

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

 

171,888 

 

 

 

 

10,272 

 

 

 

 

182,165 

 

Agriculture

 

 

59,481 

 

 

2,444 

 

 

5,170 

 

 

 

 

67,095 

 

Consumer

 

 

4,107 

 

 

 

 

89 

 

 

 

 

4,196 

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Total non-PCI loans

 

 

1,327,329 

 

 

12,518 

 

 

37,723 

 

 

 

 

1,377,570 

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

PCI loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate secured

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

 

766 

 

 

2,921 

 

 

1,915 

 

 

 

 

5,602 

 

Construction and land

 

 

224 

 

 

 

 

 

 

 

 

224 

 

Residential 1 to 4 family

 

 

 

 

124 

 

 

 

 

 

 

124 

 

Commercial

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Agriculture

 

 

 

 

 

 

1,470 

 

 

 

 

1,470 

 

Commercial and industrial

 

 

50 

 

 

371 

 

 

51 

 

 

 

 

472 

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Total PCI loans

 

 

1,040 

 

 

3,416 

 

 

3,436 

 

 

 

 

7,892 

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Total loans held for investment

 

  $

1,328,369 

 

  $

15,934 

 

  $

41,159 

 

  $

 

  $

1,385,462 

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

 

                                                                                                                                                                                    

 

 

December 31, 2015

 

 

 

Credit Risk Grades

 

 

 

 

 

Pass

 

Special
Mention

 

Substandard

 

Doubtful

 

Total

 

 

 

 

(dollars in thousands)

 

Non-PCI loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate secured

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

  $

545,614 

 

  $

4,402 

 

  $

23,543 

 

  $

 

  $

573,559 

 

Residential 1 to 4 family

 

 

164,226 

 

 

405 

 

 

625 

 

 

 

 

165,256 

 

Farmland

 

 

118,740 

 

 

245 

 

 

1,581 

 

 

 

 

120,566 

 

Multi-family residential

 

 

79,381 

 

 

 

 

 

 

 

 

79,381 

 

Construction and land

 

 

30,219 

 

 

939 

 

 

4,229 

 

 

 

 

35,387 

 

Home equity lines of credit

 

 

31,103 

 

 

 

 

284 

 

 

 

 

31,387 

 

Commercial

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

 

152,979 

 

 

4,730 

 

 

6,316 

 

 

 

 

164,025 

 

Agriculture

 

 

61,340 

 

 

98 

 

 

1,473 

 

 

 

 

62,911 

 

Consumer

 

 

5,922 

 

 

 

 

111 

 

 

 

 

6,033 

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Total non-PCI loans

 

 

1,189,524 

 

 

10,819 

 

 

38,162 

 

 

 

 

1,238,505 

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

PCI loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate secured

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

 

 

 

1,094 

 

 

4,591 

 

 

 

 

5,685 

 

Residential 1 to 4 family

 

 

455 

 

 

 

 

118 

 

 

 

 

573 

 

Construction and land

 

 

228 

 

 

54 

 

 

 

 

 

 

282 

 

Commercial

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Agriculture

 

 

 

 

 

 

1,452 

 

 

 

 

1,452 

 

Commercial and industrial

 

 

75 

 

 

81 

 

 

627 

 

 

 

 

783 

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Total PCI loans

 

 

758 

 

 

1,229 

 

 

6,788 

 

 

 

 

8,775 

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Total loans held for investment

 

  $

1,190,282 

 

  $

12,048 

 

  $

44,950 

 

  $

 

  $

1,247,280 

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

 

Aging of Loans Held for Investment

The following tables summarize the aging of loans held for investment as December 31, 2016 and 2015:

                                                                                                                                                                                    

 

 

December 31, 2016

 

 

 

 

 

Days Past Due

 

 

 

 

 

 

 

Current

 

30-59

 

60-89

 

90+ and Still
Accruing

 

Non-
Accruing (1)

 

Total

 

 

 

 

(dollars in thousands)

 

Non-PCI loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real Estate Secured

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

  $

637,760 

 

  $

 

  $

 

  $

 

  $

329 

 

  $

638,089 

 

Residential 1 to 4 family

 

 

205,875 

 

 

 

 

 

 

 

 

 

 

205,875 

 

Farmland

 

 

155,567 

 

 

132 

 

 

 

 

 

 

72 

 

 

155,771 

 

Multi-family residential

 

 

77,941 

 

 

 

 

 

 

 

 

 

 

77,941 

 

Home equity lines of credit

 

 

24,750 

 

 

 

 

 

 

 

 

46 

 

 

24,796 

 

Construction and land

 

 

18,488 

 

 

 

 

 

 

 

 

3,154 

 

 

21,642 

 

Commercial

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

 

179,018 

 

 

 

 

 

 

 

 

3,147 

 

 

182,165 

 

Agriculture

 

 

66,945 

 

 

150 

 

 

 

 

 

 

 

 

67,095 

 

Consumer

 

 

4,170 

 

 

 

 

 

 

 

 

26 

 

 

4,196 

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Total non-PCI loans

 

 

1,370,514 

 

 

282 

 

 

 

 

 

 

6,774 

 

 

1,377,570 

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

PCI loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate secured

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

 

5,585 

 

 

 

 

 

 

 

 

17 

 

 

5,602 

 

Construction and land

 

 

224 

 

 

 

 

 

 

 

 

 

 

224 

 

Residential 1 to 4 family

 

 

124 

 

 

 

 

 

 

 

 

 

 

124 

 

Commercial

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Agriculture

 

 

1,470 

 

 

 

 

 

 

 

 

 

 

1,470 

 

Commercial and industrial

 

 

421 

 

 

 

 

 

 

 

 

51 

 

 

472 

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Total PCI loans

 

 

7,824 

 

 

 

 

 

 

 

 

68 

 

 

7,892 

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Total loans held for investment          

 

  $

1,378,338 

 

  $

282 

 

  $

 

  $

 

  $

6,842 

 

  $

1,385,462 

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

 

 

 

 

 

(1)     At December 31, 2016, $6.2 million of non-accruing loans were current, $21 thousand were 30-59 days past due, $32 thousand were 60-89 days past due, and $0.6 million were 90+ days past due.

                                                                                                                                                                                    

 

 

December 31, 2015

 

 

 

 

 

Days Past Due

 

 

 

 

 

 

 

Current

 

30-59

 

60-89

 

90+ and Still
Accruing

 

Non-
Accruing (1)

 

Total

 

 

 

 

(dollars in thousands)

 

Non-PCI loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real Estate Secured

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

  $

571,665 

 

  $

 

  $

 

  $

 

  $

1,894 

 

  $

573,559 

 

Residential 1 to 4 family

 

 

165,176 

 

 

 

 

 

 

 

 

80 

 

 

165,256 

 

Farmland

 

 

120,483 

 

 

 

 

 

 

 

 

83 

 

 

120,566 

 

Multi-family residential

 

 

79,381 

 

 

 

 

 

 

 

 

 

 

79,381 

 

Construction and land

 

 

31,419 

 

 

 

 

 

 

 

 

3,968 

 

 

35,387 

 

Home equity lines of credit

 

 

31,303 

 

 

 

 

 

 

 

 

84 

 

 

31,387 

 

Commercial

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

 

162,223 

 

 

66 

 

 

195 

 

 

 

 

1,541 

 

 

164,025 

 

Agriculture

 

 

62,911 

 

 

 

 

 

 

 

 

 

 

62,911 

 

Consumer

 

 

6,000 

 

 

 

 

 

 

 

 

33 

 

 

6,033 

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Total non-PCI loans

 

 

1,230,561 

 

 

66 

 

 

195 

 

 

 

 

7,683 

 

 

1,238,505 

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

PCI loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate secured

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

 

5,639 

 

 

 

 

 

 

 

 

46 

 

 

5,685 

 

Residential 1 to 4 family

 

 

573 

 

 

 

 

 

 

 

 

 

 

573 

 

Construction and land

 

 

282 

 

 

 

 

 

 

 

 

 

 

282 

 

Commercial

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Agriculture

 

 

1,452 

 

 

 

 

 

 

 

 

 

 

1,452 

 

Commercial and industrial

 

 

694 

 

 

 

 

 

 

 

 

89 

 

 

783 

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Total PCI loans

 

 

8,640 

 

 

 

 

 

 

 

 

135 

 

 

8,775 

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Total loans held for investment          

 

  $

1,239,201 

 

  $

66 

 

  $

195 

 

  $

 

  $

7,818 

 

  $

1,247,280 

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

 

 

 

 

 

(1)     At December 31, 2015, $6.4 million of non-accruing loans were current, $28 thousand were 30-59 days past due, $26 thousand were 60-89 days past due, and $1.4 million were 90+ days past due.