XML 21 R11.htm IDEA: XBRL DOCUMENT v3.19.3
LOANS AND ALLOWANCE FOR LOAN LOSSES
9 Months Ended
Sep. 30, 2019
Loans and Allowance for Loan Losses [Abstract]  
LOANS AND ALLOWANCE FOR LOAN LOSSES

4.      LOANS AND ALLOWANCE FOR LOAN LOSSES

The following table summarizes the composition of our loan portfolio as of September 30, 2019 and December 31, 2018 (in thousands):

    

September 30, 2019

    

December 31, 2018

Loans secured by real estate:

 

  

Commercial real estate - owner occupied

$

399,105

$

407,031

Commercial real estate - non-owner occupied

 

542,909

 

540,698

Secured by farmland

 

17,504

 

20,966

Construction and land loans

 

162,458

 

146,654

Residential 1-4 family(1)

 

574,935

 

565,083

Multi- family residential

 

82,626

 

82,516

Home equity lines of credit(1)

 

112,801

 

128,225

Total real estate loans

 

1,892,338

 

1,891,173

Commercial loans

 

220,707

 

255,441

Consumer loans

 

28,075

 

32,347

Subtotal

 

2,141,120

 

2,178,961

Plus (less) deferred costs (fees) on loans

 

265

 

(137)

Loans, net of deferred fees

$

2,141,385

$

2,178,824

(1)Includes $13.8 million and $18.3 million of loans as of September 30, 2019 and December 31, 2018, respectively, acquired in the Greater Atlantic Bank (“GAB”) transaction covered under an FDIC loss-share agreement. The agreement covering single family loans expires in December 2019.

In the first quarter of 2019, $33.9 million of commercial loans were reclassified into loans secured by real estate, upon review and validation of collateral and Call Report codes.

Accounting policy related to the allowance for loan losses is considered a critical policy given the level of estimation, judgment, and uncertainty in the levels of the allowance required to account for the inherent probable losses in the loan portfolio and the material effect such estimation, judgment, and uncertainty can have on the consolidated financial results.

As part of the GAB acquisition, the Bank and the FDIC entered into loss sharing agreements on approximately $143.4 million (contractual basis) of GAB’s assets. There were two agreements with the FDIC: one for single family loans which is a 10-year agreement expiring in December 2019, and one for non-single family (commercial) assets which was a 5-year agreement which expired in December 2014. The Bank will continue to share in the losses on the loans and foreclosed loan collateral with the FDIC as specified in the loss sharing agreement related to single family loans; we refer to these assets collectively as “covered assets.”  Loans that are not covered in the loss sharing agreement are referred to as “non-covered loans.” Covered loans totaled $13.8 million and $18.3 million at September 30, 2019 and December 31, 2018, respectively.

Accretable discount on the acquired EVBS, GAB, Prince George’s Federal Savings Bank (“PGFSB”), and the HarVest Bank (“HarVest”) loans totaled $12.4 million and $15.1 million at September 30, 2019 and December 31, 2018, respectively. Accretion associated with the acquired loans held for investment of $901 thousand and $1.1 million was recognized in the three months ended September 30, 2019 and 2018, respectively, and $2.7 million and $3.7 million was recognized in the nine months ended September 30, 2019 and 2018, respectively.

For the three acquisitions subsequent to the GAB acquisition noted above, management sold the majority of the purchased credit impaired loans immediately after closing of the acquisition.

Impaired loans for the covered and non-covered portfolios were as follows (in thousands):

Total Loans

    

    

Unpaid 

    

Recorded

Principal

Related 

September 30, 2019

Investment (1)

Balance

Allowance

With no related allowance recorded

 

  

 

  

 

  

Commercial real estate - owner occupied

$

4,419

$

5,938

$

Commercial real estate - non-owner occupied (2)

 

4,676

 

4,951

 

Construction and land development

 

356

 

783

 

Commercial loans

 

5,466

 

8,990

 

Residential 1-4 family (3)

 

1,588

 

4,059

 

Other consumer loans

 

 

20

 

Total

$

16,505

$

24,741

$

With an allowance recorded

 

  

 

  

 

  

Commercial real estate - owner occupied

$

$

$

Commercial real estate - non-owner occupied (2)

 

 

 

Construction and land development

 

 

 

Commercial loans

 

2,699

 

2,726

 

900

Residential 1-4 family (3)

 

294

 

490

 

2

Other consumer loans

 

 

 

Total

$

2,993

$

3,216

$

902

Grand total

$

19,498

$

27,957

$

902

(1)Recorded investment is after cumulative prior charge offs of $1.1 million. These loans also have aggregate SBA guarantees of $3.3 million.
(2)Includes loans secured by farmland and multi-family loans.
(3)Includes home equity lines of credit.

Total Loans

    

    

Unpaid 

    

Recorded

Principal

Related 

December 31, 2018

Investment (1)

Balance

Allowance

With no related allowance recorded

 

  

 

  

 

  

Commercial real estate - owner occupied

$

2,795

$

4,777

$

Commercial real estate - non-owner occupied (2)

 

171

 

333

 

Construction and land development

 

 

336

 

Commercial loans

 

3,450

 

6,013

 

Residential 1-4 family (3)

 

1,591

 

5,911

 

Other consumer loans

 

 

 

Total

$

8,007

$

17,370

$

With an allowance recorded

 

  

 

  

 

  

Commercial real estate - owner occupied

$

$

$

Commercial real estate - non-owner occupied (2)

 

 

 

Construction and land development

 

 

 

Commercial loans

 

2,626

 

3,276

 

612

Residential 1-4 family (3)

 

1,429

 

1,476

 

6

Other consumer loans

 

 

 

Total

$

4,055

$

4,752

$

618

Grand total

$

12,062

$

22,122

$

618

(1)Recorded investment is after cumulative prior charge offs of $1.5 million. These loans also have aggregate SBA guarantees of $3.4 million.
(2)Includes loans secured by farmland and multi-family loans.
(3)Includes home equity lines of credit.

The following tables present the average recorded investment and interest income recognized for impaired loans recognized by class of loans for the three and nine months ended September 30, 2019 and 2018 (in thousands):

Total Loans

Average

Interest

    

Recorded

    

Income

Three Months Ended September 30, 2019

Investment

Recognized

With no related allowance recorded

Commercial real estate - owner occupied

$

4,562

 

$

69

Commercial real estate - non-owner occupied (1)

 

4,718

 

 

69

Construction and land development

 

379

 

 

15

Commercial loans

 

5,552

 

 

54

Residential 1-4 family (2)

 

1,645

 

 

41

Other consumer loans

 

 

 

Total

$

16,856

 

$

248

With an allowance recorded

Commercial real estate - owner occupied

$

 

$

Commercial real estate - non-owner occupied (1)

 

 

 

Construction and land development

 

 

 

Commercial loans

 

2,760

 

 

48

Residential 1-4 family (2)

 

345

 

 

(13)

Other consumer loans

 

 

 

Total

$

3,105

 

$

35

Grand total

$

19,961

 

$

283

(1)Includes loans secured by farmland and multi-family loans.
(2)Includes home equity lines of credit.

Total Loans

Average

Interest

    

Recorded

    

Income

Three Months Ended September 30, 2018

Investment

Recognized

With no related allowance recorded

Commercial real estate - owner occupied

$

663

 

$

9

Commercial real estate - non-owner occupied (1)

 

 

 

Construction and land development

 

 

 

Commercial loans

 

4,849

 

 

12

Residential 1-4 family (2)

 

1,821

 

 

22

Other consumer loans

 

19

 

 

Total

$

7,352

 

$

43

With an allowance recorded

Commercial real estate - owner occupied

$

 

$

Commercial real estate - non-owner occupied (1)

 

 

 

Construction and land development

 

 

 

Commercial loans

 

 

 

Residential 1-4 family (2)

 

 

 

Other consumer loans

 

 

 

Total

$

 

$

Grand total

$

7,352

 

$

43

________________________________________

(1)Includes loans secured by farmland and multi-family loans.
(2)Includes home equity lines of credit.

Total Loans

Average

Interest

Recorded

Income

Nine Months Ended September 30, 2019

    

Investment

    

Recognized

With no related allowance recorded

 

  

 

  

Commercial real estate - owner occupied

$

4,612

$

227

Commercial real estate - non-owner occupied (1)

 

4,774

 

206

Construction and land development

 

396

 

43

Commercial loans

 

5,604

 

163

Residential 1-4 family (2)

 

1,665

 

148

Other consumer loans

 

 

Total

$

17,051

$

787

With an allowance recorded

 

  

 

  

Commercial real estate - owner occupied

$

$

Commercial real estate - non-owner occupied (1)

 

 

Construction and land development

 

 

Commercial loans

 

2,799

 

147

Residential 1-4 family (2)

 

345

 

25

Other consumer loans

 

 

Total

$

3,144

$

172

Grand total

$

20,195

$

959

________________________________________

(1)Includes loans secured by farmland and multi-family loans.
(2)Includes home equity lines of credit.

Total Loans

Average

Interest

Recorded

Income

Nine Months Ended September 30, 2018

    

Investment

    

Recognized

With no related allowance recorded

 

  

 

  

Commercial real estate - owner occupied

$

663

$

26

Commercial real estate - non-owner occupied (1)

 

 

Construction and land development

 

 

Commercial loans

 

4,732

 

31

Residential 1-4 family (2)

 

2,005

 

52

Other consumer loans

 

21

 

Total

$

7,421

$

109

With an allowance recorded

 

  

 

  

Commercial real estate - owner occupied

$

$

Commercial real estate - non-owner occupied (1)

 

 

Construction and land development

 

 

Commercial loans

 

 

Residential 1-4 family (2)

 

 

Other consumer loans

 

 

Total

$

$

Grand total

$

7,421

$

109

(1)Includes loans secured by farmland and multi-family loans.
(2)Includes home equity lines of credit.

The following tables present the aging of the recorded investment in past due loans by class of loans as of September 30, 2019 and December 31, 2018 (in thousands):

    

30 - 59

    

60 - 89

    

    

    

    

    

Days

Days

90 Days 

Total

Nonaccrual

Loans Not

Total

September 30, 2019

Past Due

Past Due

or More

Past Due

Loans

Past Due

Loans

Total loans:

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Commercial real estate - owner occupied

$

115

$

$

$

115

$

189

$

398,801

$

399,105

Commercial real estate - non-owner occupied (1)

 

423

 

406

 

 

829

 

 

642,210

 

643,039

Construction and land development

 

110

 

 

 

110

 

 

162,348

 

162,458

Commercial loans

 

2,768

 

14

 

 

2,782

 

3,309

 

214,616

 

220,707

Residential 1-4 family (2)

 

1,721

 

425

 

 

2,146

 

344

 

685,246

 

687,736

Other consumer loans

 

71

 

 

 

71

 

 

28,004

 

28,075

Total

$

5,208

$

845

$

$

6,053

$

3,842

$

2,131,225

$

2,141,120

(1)Includes loans secured by farmland and multi-family loans.
(2)Includes home equity lines of credit.

    

30 - 59

    

60 - 89

    

    

    

    

    

Days

Days

90 Days 

Total

Nonaccrual

Loans Not

Total

December 31, 2018

Past Due

Past Due

or More

Past Due

Loans

Past Due

Loans

Total loans:

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Commercial real estate - owner occupied

$

577

$

344

$

$

921

$

1,284

$

404,826

$

407,031

Commercial real estate - non-owner occupied (1)

 

581

 

617

 

 

1,198

 

 

642,982

 

644,180

Construction and land development

 

851

 

 

 

851

 

 

145,803

 

146,654

Commercial loans

 

319

 

168

 

 

487

 

3,391

 

251,563

 

255,441

Residential 1-4 family (2)

 

5,523

 

197

 

 

5,720

 

2,055

 

685,533

 

693,308

Other consumer loans

 

142

 

18

 

 

160

 

 

32,187

 

32,347

Total

$

7,993

$

1,344

$

$

9,337

$

6,730

$

2,162,894

$

2,178,961

(1)Includes loans secured by farmland and multi-family loans.
(2)Includes home equity lines of credit.

Nonaccrual loans include SBA guaranteed amounts totaling $3.3 million and $3.4 million at September 30, 2019 and December 31, 2018, respectively.

Activity in the allowance for non-covered loan and lease losses for the three and nine months ended September 30, 2019 and 2018 is summarized below (in thousands):

    

Commercial

    

Commercial

    

    

    

    

    

    

    

    

    

    

    

 

Real Estate

Real Estate

Construction

Other

 

Owner

Non-owner

and Land

Commercial

1-4 Family

Consumer

 

Three Months Ended September 30, 2019

 

Occupied

 

Occupied (1)

 

Development

 

Loans

 

Residential (2)

 

Loans

 

Unallocated

 

Total

Allowance for loan losses:

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Beginning balance

$

833

$

1,890

$

802

$

5,834

$

1,127

$

273

$

854

$

11,613

Provision (recovery)

 

(113)

 

(281)

 

16

 

133

 

347

 

11

 

37

 

150

Charge offs

 

 

(1)

 

 

(266)

 

(315)

 

(65)

 

 

(647)

Recoveries

 

(1)

 

4

 

 

65

 

8

 

9

 

 

85

Ending balance

$

719

$

1,612

$

818

$

5,766

$

1,167

$

228

$

891

$

11,201

Three Months Ended September 30, 2018

Allowance for loan losses:

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Beginning balance

$

750

$

1,293

$

873

$

6,306

$

1,579

$

199

$

$

11,000

Provision (recovery)

 

62

 

(81)

 

247

 

375

 

273

 

174

 

 

1,050

Charge offs

 

 

 

 

(366)

 

(200)

 

(38)

 

 

(604)

Recoveries

 

4

 

 

 

15

 

4

 

(18)

 

 

5

Ending balance

$

816

$

1,212

$

1,120

$

6,330

$

1,656

$

317

$

$

11,451

(1)Includes loans secured by farmland and multi-family loans.
(2)Includes home equity lines of credit.

    

Commercial

    

Commercial

    

    

    

    

    

    

    

    

    

    

    

 

Real Estate

Real Estate

Construction

Other

 

Owner

Non-owner

and Land

Commercial

1-4 Family

Consumer

Nine Months Ended September 30, 2019

 

Occupied

 

Occupied (1)

 

Development

 

Loans

 

Residential (2)

 

Loans

 

Unallocated

 

Total

Allowance for loan losses:

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Beginning balance

$

802

$

1,669

$

821

$

7,097

$

1,106

$

224

$

564

$

12,283

Provision (recovery)

 

497

 

399

 

(3)

 

(1,235)

 

166

 

199

 

327

 

350

Charge offs

 

(782)

 

(463)

 

 

(433)

 

(405)

 

(221)

 

 

(2,304)

Recoveries

 

202

 

7

 

 

337

 

300

 

26

 

 

872

Ending balance

$

719

$

1,612

$

818

$

5,766

$

1,167

$

228

$

891

$

11,201

Nine Months Ended September 30, 2018

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Allowance for loan losses:

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Beginning balance

$

690

$

1,321

$

692

$

4,496

$

1,586

$

612

$

$

9,397

Provision (recovery)

 

115

 

(109)

 

428

 

2,915

 

437

 

(86)

 

 

3,700

Charge offs

 

 

 

 

(1,303)

 

(461)

 

(220)

 

 

(1,984)

Recoveries

 

11

 

 

 

222

 

94

 

11

 

 

338

Ending balance

$

816

$

1,212

$

1,120

$

6,330

$

1,656

$

317

$

$

11,451

(1)Includes loans secured by farmland and multi-family loans.
(2)Includes home equity lines of credit.

The following tables present the balance in the allowance for loan losses and the recorded investment in non-covered loans by portfolio segment and based on impairment method as of September 30, 2019 and December 31, 2018 (in thousands):

    

Commercial

    

Commercial

    

    

    

    

    

    

Real Estate

Real Estate

Construction

Other

 

Owner

Non-owner

and Land

Commercial

1-4 Family

Consumer

 

September 30, 2019

Occupied

Occupied (1)

Development

Loans

Residential (2)

Loans

Unallocated

Total

Ending allowance balance attributable to loans:

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Individually evaluated for impairment

$

$

$

$

900

$

2

$

$

$

902

Collectively evaluated for impairment

 

719

 

1,612

 

818

 

4,866

 

1,165

 

228

 

891

 

10,299

Total ending allowance

$

719

$

1,612

$

818

$

5,766

$

1,167

$

228

$

891

$

11,201

Loans:

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Individually evaluated for impairment

$

4,419

$

4,676

$

356

$

8,165

$

1,588

$

$

$

19,204

Collectively evaluated for impairment

 

394,686

 

638,363

 

162,102

 

212,542

 

686,148

 

28,075

 

 

2,121,916

Total ending loan balances

$

399,105

$

643,039

$

162,458

$

220,707

$

687,736

$

28,075

$

$

2,141,120

December 31, 2018

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Ending allowance balance attributable to loans:

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Individually evaluated for impairment

$

$

$

$

600

$

$

$

$

600

Collectively evaluated for impairment

 

802

 

1,669

 

821

 

6,497

 

1,106

 

224

 

564

 

11,683

Total ending allowance

$

802

$

1,669

$

821

$

7,097

$

1,106

$

224

$

564

$

12,283

Loans:

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Individually evaluated for impairment

$

2,795

$

171

$

$

3,450

$

1,591

$

$

$

8,007

Collectively evaluated for impairment

 

404,236

 

644,009

 

146,654

 

251,991

 

691,717

 

32,347

 

 

2,170,954

Total ending loan balances

$

407,031

$

644,180

$

146,654

$

255,441

$

693,308

$

32,347

$

$

2,178,961

(1)Includes loans secured by farmland and multi-family loans.
(2)Includes home equity lines of credit.

Troubled Debt Restructurings

A modification is classified as a troubled debt restructuring (“TDR”) if both of the following exist: (1) the borrower is experiencing financial difficulty and (2) the Bank has granted a concession to the borrower. The Bank determines that a borrower may be experiencing financial difficulty if the borrower is currently delinquent on any of its debt, or if the Bank is concerned that the borrower may not be able to perform in accordance with the current terms of the loan agreement in the foreseeable future. Many aspects of the borrower’s financial situation are assessed when determining whether they are experiencing financial difficulty, particularly as it relates to commercial borrowers due to the complex nature of the loan structure, business/industry risk and borrower/guarantor structures. Concessions may include the reduction of an interest rate at a rate lower than current market rates for a new loan with similar risk, extension of the maturity date, reduction of accrued interest, or principal forgiveness. When evaluating whether a concession has been granted, the Bank also considers whether the borrower has provided additional collateral or guarantors and whether such additions adequately compensate the Bank for the restructured terms, or if the revised terms are consistent with those currently being offered to new loan customers. The assessments of whether a borrower is experiencing (or is likely to experience) financial difficulty and whether a concession has been granted is subjective in nature and management’s judgment is required when determining whether a modification is a TDR.

Although each occurrence is unique to the borrower and is evaluated separately, for all portfolio segments, TDRs are typically modified through reduction in interest rates, reductions in payments, changing the payment terms from principal and interest to interest only, and/or extensions in term maturity.

As of September 30, 2019, we had two loans in TDRs. One loan was modified in TDRs during the year ending December 31, 2018. One TDR which had been modified in 2013 defaulted in 2015. This loan, in the amount of $651 thousand, was current as of September 30, 2019.

Credit Quality Indicators

Through its system of internal controls, Southern National evaluates and segments loan portfolio credit quality on a quarterly basis using regulatory definitions for Special Mention, Substandard and Doubtful. Special Mention loans are considered to be criticized. Substandard and Doubtful loans are considered to be classified.

Special Mention loans are loans that have a potential weakness that deserve management’s close attention. If left uncorrected, these potential weaknesses may result in deterioration of the repayment prospects for the loan or of the institution’s credit position.

Substandard loans may be inadequately protected by the current net worth and paying capacity of the obligor or of the collateral pledged if any. Loans so classified have a well-defined weakness or weaknesses that jeopardize the liquidation of the debt. They are characterized by the distinct possibility that the institution will sustain some loss if the deficiencies are not corrected.

Doubtful loans have all the weaknesses inherent in those classified as Substandard, with the added characteristic that the weaknesses make collection or liquidation in full, on the basis of currently existing facts, conditions, and values, highly questionable and improbable. Southern National had no loans classified Doubtful at September 30, 2019 or December 31, 2018.

As of  September 30, 2019 and December 31, 2018, and based on the most recent analysis performed, the risk category of loans by class of loans is as follows (in thousands):

Total Loans

    

Special

    

    

    

 

September 30, 2019

Mention

Substandard (3)

Pass

Total

Commercial real estate - owner occupied

$

3,883

$

4,211

$

391,011

$

399,105

Commercial real estate - non-owner occupied (1)

 

4,255

 

181

 

638,603

 

643,039

Construction and land development

 

713

 

 

161,745

 

162,458

Commercial loans

 

3,441

 

5,007

 

212,259

 

220,707

Residential 1-4 family (2)

 

674

 

1,365

 

685,697

 

687,736

Other consumer loans

 

127

 

 

27,948

 

28,075

Total

$

13,093

$

10,764

$

2,117,263

$

2,141,120

Total Loans

    

Special

    

    

    

 

December 31, 2018

Mention

Substandard (3)

Pass

Total

Commercial real estate - owner occupied

$

6,611

$

2,810

$

397,610

$

407,031

Commercial real estate - non-owner occupied (1)

 

4,382

 

189

 

639,609

 

644,180

Construction and land development

 

 

 

146,654

 

146,654

Commercial loans

 

2,373

 

2,689

 

250,379

 

255,441

Residential 1-4 family (2)

 

395

 

1,982

 

690,931

 

693,308

Other consumer loans

 

142

 

 

32,205

 

32,347

Total

$

13,903

$

7,670

$

2,157,388

$

2,178,961

(1)Includes loans secured by farmland and multi-family residential loans.
(2)Includes home equity lines of credit.
(3)Includes SBA guarantees of $3.3 million and $3.4 million as of September 30, 2019 and December 31, 2018, respectively.

The amount of foreclosed residential real estate property held at September 30, 2019 and December 31, 2018 was $282 thousand. The recorded investment in consumer mortgage loans collateralized by residential real estate property that are in the process of foreclosure was $282 thousand and $1.5 million at September 30, 2019 and December 31, 2018, respectively.