XML 27 R15.htm IDEA: XBRL DOCUMENT v3.5.0.2
Loans
9 Months Ended
Sep. 30, 2016
LOANS  
LOANS

7. LOANS

The loan portfolio classified by type and class as of the dates set forth were as follows:

 

 

 

 

 

 

 

 

 

 

 

 

September 30, 2016

 

    

Originated

    

Acquired

    

Total

 

 

(Dollars in thousands)

 

 

 

 

 

 

 

 

 

 

Commercial & industrial

 

$

823,047

 

$

181,367

 

$

1,004,414

Real estate:

 

 

 

 

 

 

 

 

 

Owner occupied commercial real estate

 

 

249,827

 

 

137,205

 

 

387,032

Commercial real estate

 

 

761,788

 

 

347,854

 

 

1,109,642

Construction, land & land development

 

 

180,315

 

 

98,008

 

 

278,323

Residential mortgage

 

 

128,077

 

 

128,763

 

 

256,840

Consumer and other

 

 

9,005

 

 

2,362

 

 

11,367

Total loans held for investment

 

$

2,152,059

 

$

895,559

 

$

3,047,618

 

 

 

 

 

 

 

 

 

 

Total loans held for sale

 

$

38,934

 

$

 -

 

$

38,934

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2015

 

 

 

Originated

 

 

Acquired

 

 

Total

 

 

 

(Dollars in thousands)

 

 

 

 

 

 

 

 

 

 

Commercial & industrial

 

$

850,048

 

$

356,404

 

$

1,206,452

Real estate:

 

 

 

 

 

 

 

 

 

Owner occupied commercial real estate

 

 

188,908

 

 

164,981

 

 

353,889

Commercial real estate

 

 

521,887

 

 

382,228

 

 

904,115

Construction, land & land development

 

 

242,611

 

 

116,202

 

 

358,813

Residential mortgage

 

 

120,260

 

 

173,223

 

 

293,483

Consumer and other

 

 

9,843

 

 

4,074

 

 

13,917

Total loans held for investment

 

$

1,933,557

 

$

1,197,112

 

$

3,130,669

 

 

 

 

 

 

 

 

 

 

Total loans held for sale

 

$

384

 

$

 -

 

$

384

The loan portfolio is comprised of three types, commercial and industrial loans, real estate loans and consumer and other loans. The real estate loans are further segregated into owner occupied commercial real estate, commercial real estate, which includes multi-family loans, construction, land and land development, which includes both commercial construction and loans for the construction of residential properties and residential mortgage, which includes first and second liens and home equity lines.  Consumer and other loans includes various types of loans to consumers and overdrafts.  Loans are further separated between loans originated by the Company and loans acquired.

Included in the loans held for investment balance was $18.3 million and $19.8 million of net deferred loan origination fees and unamortized premium and discount at September 30, 2016 and December 31, 2015, respectively. Also included in loans at September 30, 2016 and December 31, 2015 was $5.1 million and $13.4 million, respectively, in nonaccretable discount on acquired credit impaired loans. Accrued interest receivable on loans was $6.6 million and $7.3 million at September 30, 2016 and December 31, 2015, respectively. Consumer and other loans include overdrafts of $74 thousand and $560 thousand as of September 30, 2016 and December 31, 2015, respectively.

The loan portfolio consists of various types of loans made to borrowers principally located in the Houston and Dallas metropolitan areas. Although the portfolio is diversified and generally secured by various types of collateral, a substantial portion of its debtors’ ability to honor their obligations is dependent on local economic conditions. The risks created by this geographic concentration and our exposure to energy related borrowers have been considered by management in the determination of the adequacy of the allowance for loan losses. 

Reserved-based energy loans outstanding represented approximately 0.9% and 4.2% of total funded loans as of September 30, 2016 and December 31, 2015, respectively. Energy related service industry loans represented approximately 3.4% and 5.2% of total funded loans as of September 30, 2016 and December 31, 2015, respectively.  As of September 30, 2016, and December 31, 2015,  $25.8 million and $32.3 million of reserved-based energy loans and $38.0 million and $291 thousand of energy related service industry loans were impaired, respectively.  Management believes the allowance for loan losses is appropriate to cover estimated losses on loans at each balance sheet date.

Most of the Company’s activities are with customers located within the Texas cities of Houston, Dallas, Honey Grove, Austin and their respective surrounding areas.  Therefore, the Company’s exposure to credit risk is significantly affected by changes in the economy in the Houston and Dallas MSA’s.  The Company does not have any significant concentration to any one industry or customer. As of September 30, 2016 and December 31, 2015, there were no concentrations of loans related to any single industry in excess of 10% of total loans.

Loan maturities and rate sensitivity of the loans held for investment, as of the date indicated, were as follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

September 30, 2016

 

 

Due in
One Year
or Less

 

Due After
One Year
Through
Five Years

 

Due After
Five Years

 

Total

 

 

(Dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial & industrial

    

$

418,147

 

$

549,666

 

$

36,601

    

$

1,004,414

Real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 Owner occupied commercial real estate

 

 

30,673

 

 

172,463

 

 

183,896

 

 

387,032

 Commercial real estate

 

 

82,748

 

 

796,627

 

 

230,267

 

 

1,109,642

 Construction, land & land development

 

 

93,302

 

 

138,864

 

 

46,157

 

 

278,323

 Residential mortgage

 

 

23,489

 

 

59,847

 

 

173,504

 

 

256,840

Consumer and Other

 

 

7,915

 

 

2,602

 

 

850

 

 

11,367

 

 

 

 

 

 

 

 

 

 

 

 

 

Total loans held for investment

 

$

656,274

 

$

1,720,069

 

$

671,275

 

$

3,047,618

 

 

 

 

 

 

 

 

 

 

 

 

 

Fixed rate

 

$

68,238

 

$

472,925

 

$

112,488

 

$

653,651

Floating rate

 

 

588,036

 

 

1,247,144

 

 

558,787

 

 

2,393,967

 

 

 

 

 

 

 

 

 

 

 

 

 

Total loans held for investment

 

$

656,274

 

$

1,720,069

 

$

671,275

 

$

3,047,618

In the ordinary course of business, the Company has granted loans to certain directors, officers and their affiliates. In the opinion of management, all transactions entered into between the Bank and such related parties have been and are in the ordinary course of business, made on the same terms and conditions as similar transactions with unaffiliated persons.

An analysis of activity with respect to these related-party loans for the periods ended September 30, 2016 and December 31, 2015 was as follows:

 

 

 

 

 

 

 

 

 

September 30,

 

December 31,

 

    

2016

    

2015

 

 

(Dollars in thousands)

 

 

 

 

 

 

 

Beginning balance

 

$

9,741

 

$

 -

Additions (at Acquisition)

 

 

 -

 

 

10,003

Advances

 

 

502

 

 

 -

Repayments

 

 

(4,138)

 

 

(262)

Ending Balance

 

$

6,105

 

$

9,741

 

Acquired Loans — The outstanding principal balance and recorded investment in the total acquired loans from all completed acquisitions, as of the dates set forth, was as follows:

 

 

 

 

 

 

 

 

 

 

September 30,

 

December 31,

 

    

2016

    

2015

 

 

(Dollars in thousands)

 

 

 

 

 

 

 

Credit impaired acquired loans:

 

 

 

 

 

 

Outstanding principal balance

 

$

42,265

 

$

60,554

Recorded investment

 

 

34,122

 

 

46,174

Discount, net

 

$

8,143

 

$

14,380

 

 

 

 

 

 

 

Other acquired loans:

 

 

 

 

 

 

Outstanding principal balance

 

 

867,193

 

 

1,162,068

Deferred fees, net

 

 

(201)

 

 

(162)

Recorded investment

 

 

861,437

 

 

1,150,938

Discount, net

 

$

5,555

 

$

10,968

 

 

 

 

 

 

 

Total acquired loans:

 

 

 

 

 

 

Outstanding principal balance

 

 

909,458

 

 

1,222,622

Deferred fees, net

 

 

(201)

 

 

(162)

Recorded investment

 

 

895,559

 

 

1,197,112

Discount, net

 

$

13,698

 

$

25,348

Changes in the accretable yield for credit impaired acquired loans for the periods indicated, were as follows:

 

 

 

 

 

 

 

 

 

Nine Months Ended  September 30,

 

    

2016

    

2015

 

 

(Dollars in thousands)

 

 

 

 

 

 

 

Balance at beginning of period

 

$

967

 

$

685

Reclassifications from nonaccretable discount

 

 

3,087

 

 

557

Accretion

 

 

(1,051)

 

 

(196)

Balance at period end

 

$

3,003

 

$

1,046

Purchased credit impaired loans are evaluated on an ongoing basis after acquisition.  Reclassifications from nonaccretable discount to accretable yield are recorded based on the current estimates of the timing and amount of expected future cash flows.

Nonaccrual and Past Due Loans — When management doubts a borrower’s ability to meet payment obligations, which typically occurs when principal or interest payments are more than 90 days past due, the loans are placed on nonaccrual status.

The age analysis of loans, segregated by class, as of the dates set forth was as follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

September 30, 2016

 

 

Loans Past Due and Still Accruing

 

 

 

 

 

 

 

 

 

 

 

 

 

   

30 - 89 Days
Past Due

   

90 Days
or More
Past Due

   

Total

   

Nonaccrual

   

Purchased
Credit
Impaired

   

Current

   

Total
Loans

 

 

(Dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Originated Loans

 

 

               

 

 

               

 

 

               

 

 

                

 

 

               

 

 

                

 

 

                

Commercial & industrial

 

$

746

 

$

658

 

$

1,404

 

$

56,452

 

$

 -

 

$

765,191

 

$

823,047

Real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owner occupied commercial real estate

 

 

726

 

 

 -

 

 

726

 

 

1,454

 

 

 -

 

 

247,647

 

 

249,827

Commercial real estate

 

 

 -

 

 

 -

 

 

 -

 

 

2,095

 

 

 -

 

 

759,693

 

 

761,788

Construction, land & land development

 

 

4,272

 

 

 -

 

 

4,272

 

 

 -

 

 

 -

 

 

176,043

 

 

180,315

Residential mortgage

 

 

3,244

 

 

424

 

 

3,668

 

 

580

 

 

 -

 

 

123,829

 

 

128,077

Consumer and other

 

 

96

 

 

 -

 

 

96

 

 

119

 

 

 -

 

 

8,790

 

 

9,005

Total originated loans

 

$

9,084

 

$

1,082

 

$

10,166

 

$

60,700

 

$

 -

 

$

2,081,193

 

$

2,152,059

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Acquired Loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial & industrial

 

$

1,963

 

$

24

 

$

1,987

 

$

25,642

 

$

4,778

 

$

148,960

 

$

181,367

Real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owner occupied commercial real estate

 

 

5,586

 

 

305

 

 

5,891

 

 

2,583

 

 

5,989

 

 

122,742

 

 

137,205

Commercial real estate

 

 

989

 

 

 -

 

 

989

 

 

2,623

 

 

11,960

 

 

332,282

 

 

347,854

Construction, land & land development

 

 

460

 

 

2,214

 

 

2,674

 

 

358

 

 

8,331

 

 

86,645

 

 

98,008

Residential mortgage

 

 

322

 

 

25

 

 

347

 

 

1,534

 

 

3,064

 

 

123,818

 

 

128,763

Consumer and other

 

 

33

 

 

14

 

 

47

 

 

12

 

 

 -

 

 

2,303

 

 

2,362

Total acquired loans

 

$

9,353

 

$

2,582

 

$

11,935

 

$

32,752

 

$

34,122

 

$

816,750

 

$

895,559

Total loans held for investment

 

$

18,437

 

$

3,664

 

$

22,101

 

$

93,452

 

$

34,122

 

$

2,897,943

 

$

3,047,618

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2015

 

 

Loans Past Due and Still Accruing

 

 

 

 

 

 

 

 

 

 

 

 

 

   

30 - 89 Days
Past Due

   

90 Days
or More
Past Due

   

Total

   

Nonaccrual

   

Purchased Credit Impaired

   

Current

   

Total
Loans

 

 

(Dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Originated Loans

 

 

               

 

 

               

 

 

               

 

 

                

 

 

                

 

 

                

 

 

                

Commercial & industrial

 

$

2,064

 

$

25

 

$

2,089

 

$

34,205

 

$

 -

 

$

813,754

 

$

850,048

Real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owner occupied commercial real estate

 

 

9,158

 

 

 -

 

 

9,158

 

 

829

 

 

 -

 

 

178,921

 

 

188,908

Commercial real estate

 

 

1,108

 

 

 -

 

 

1,108

 

 

 -

 

 

 -

 

 

520,779

 

 

521,887

Construction, land & land development

 

 

181

 

 

 -

 

 

181

 

 

472

 

 

 -

 

 

241,958

 

 

242,611

Residential mortgage

 

 

890

 

 

 -

 

 

890

 

 

197

 

 

 -

 

 

119,173

 

 

120,260

Consumer and other

 

 

593

 

 

20

 

 

613

 

 

 -

 

 

 -

 

 

9,230

 

 

9,843

Total originated loans

 

$

13,994

 

$

45

 

$

14,039

 

$

35,703

 

$

 -

 

$

1,883,815

 

$

1,933,557

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Acquired Loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial & industrial

 

$

10,908

 

$

 -

 

$

10,908

 

$

420

 

$

13,905

 

$

331,171

 

$

356,404

Real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owner occupied commercial real estate

 

 

741

 

 

 -

 

 

741

 

 

 -

 

 

7,149

 

 

157,091

 

 

164,981

Commercial real estate

 

 

 

 

 

 -

 

 

 -

 

 

1,590

 

 

12,288

 

 

368,350

 

 

382,228

Construction, land & land development

 

 

111

 

 

 -

 

 

111

 

 

 -

 

 

8,681

 

 

107,410

 

 

116,202

Residential mortgage

 

 

4,065

 

 

6

 

 

4,071

 

 

1,292

 

 

4,151

 

 

163,709

 

 

173,223

Consumer and other

 

 

52

 

 

1

 

 

53

 

 

 -

 

 

 -

 

 

4,021

 

 

4,074

Total acquired loans

 

$

15,877

 

$

7

 

$

15,884

 

$

3,302

 

$

46,174

 

$

1,131,752

 

$

1,197,112

Total loans held for investment

 

$

29,871

 

$

52

 

$

29,923

 

$

39,005

 

$

46,174

 

$

3,015,567

 

$

3,130,669

Impaired Loans — The following is a summary of information related to impaired, nonaccrual and restructured loans and accruing loans past due 90 days or more as of the dates set forth:

 

 

 

 

 

 

 

 

 

 

 

 

September 30, 2016

 

 

Originated

 

Acquired

 

Total

 

 

(Dollars in thousands)

 

 

 

 

 

 

 

 

 

 

Nonaccrual loans

 

$

52,005

 

$

32,486

 

$

84,491

Accruing loans past due 90 days or more

 

 

1,082

 

 

2,582

 

 

3,664

Restructured loans - nonaccrual

 

 

8,695

 

 

266

 

 

8,961

Restructured loans - accruing

 

 

5,368

 

 

10

 

 

5,378

Total nonperforming loans

 

$

67,150

 

$

35,344

 

$

102,494

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2015

 

 

Originated

 

Acquired

 

Total

 

 

(Dollars in thousands)

 

 

 

 

 

 

 

 

 

 

Nonaccrual loans

 

$

35,145

 

$

2,396

 

$

37,541

Accruing loans past due 90 days or more

 

 

45

 

 

7

 

 

52

Restructured loans - nonaccrual

 

 

558

 

 

906

 

 

1,464

Restructured loans - accruing

 

 

5,694

 

 

294

 

 

5,988

Total nonperforming loans

 

$

41,442

 

$

3,603

 

$

45,045

Based on an analysis of impaired loans at September 30, 2016 and December 31, 2015, an allowance of $11.6 million and $14.8 million, respectively, was allocated to impaired loans. The average recorded investment in impaired loans for the nine months ended September 30, 2016 and for the year ended December 31, 2015, was $71.3 million and $16.7 million, respectively. There was approximately $382 thousand and $39 thousand in interest recognized on impaired loans, for the three months ended September 30, 2016 and 2015, respectively.  There was approximately $757 thousand and $324 thousand in interest recognized on impaired loans, for the nine months ended September 30, 2016 and 2015, respectively.  Interest recognized includes interest accrued on restructured loans that are performing based on their restructured terms and interest collected on paid nonaccrual loans.

Impaired loans of $93.5 million and $39.0 million at September 30, 2016 and December 31, 2015 respectively, have been categorized by management as nonaccrual loans.  This increase was due primarily to migration to nonperforming loans in the acquired and energy portfolios.  Interest foregone on nonaccrual loans for the three months ended September 30, 2016 and 2015 was approximately $1.8 million and $83 thousand, respectively, and for the nine months ended September 30, 2016 and 2015 was approximately $3.4 million and $313 thousand, respectively.

The following tables present, for the periods indicated, the average recorded investment in impaired loans and the approximate amount of interest recognized on impaired loans.  Interest recognized includes interest accrued on restructured loans that have performed based on their restructured terms and interest collected on nonaccrual loans that were paid in full during the period.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

 

September 30, 2016

 

September 30, 2015

 

 

Average Recorded Investment

 

Interest Income Recognized

 

Average Recorded Investment

 

Interest Income Recognized

 

 

(Dollars in thousands)

 

    

 

 

    

 

 

  

 

 

    

 

 

Originated Loans

 

 

 

 

 

 

 

 

 

 

 

 

Commercial & industrial

 

$

62,932

 

$

38

 

$

8,878

 

$

5

Owner occupied commercial real estate

 

 

1,498

 

 

73

 

 

1,059

 

 

20

Commercial real estate

 

 

6,589

 

 

80

 

 

1,806

 

 

9

Construction, land & land development

 

 

 -

 

 

 -

 

 

492

 

 

 -

Residential mortgage

 

 

575

 

 

 -

 

 

76

 

 

 -

Consumer and other

 

 

183

 

 

1

 

 

146

 

 

2

Total originated loans

 

$

71,777

 

$

192

 

$

12,457

 

$

36

 

 

 

 

 

 

 

 

 

 

 

 

 

Acquired Loans

 

 

 

 

 

 

 

 

 

 

 

 

Commercial & industrial

 

$

20,362

 

$

63

 

$

677

 

$

3

Owner occupied commercial real estate

 

 

3,029

 

 

 -

 

 

 -

 

 

 -

Commercial real estate

 

 

2,304

 

 

48

 

 

899

 

 

 -

Construction, land & land development

 

 

239

 

 

 -

 

 

 -

 

 

 -

Residential mortgage

 

 

1,959

 

 

79

 

 

477

 

 

 -

Consumer and other

 

 

9

 

 

 -

 

 

 -

 

 

 -

Total acquired loans

 

$

27,902

 

$

190

 

$

2,053

 

$

3

Total

 

$

99,679

 

$

382

 

$

14,510

 

$

39

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nine Months Ended

 

 

September 30, 2016

 

September 30, 2015

 

 

Average Recorded Investment

 

Interest Income Recognized

 

Average Recorded Investment

 

Interest Income Recognized

 

 

(Dollars in thousands)

 

    

 

 

    

 

 

  

 

 

    

 

 

Originated Loans

 

 

 

 

 

 

 

 

 

 

 

 

Commercial & industrial

 

$

51,141

 

$

57

 

$

5,151

 

$

24

Owner occupied commercial real estate

 

 

1,030

 

 

73

 

 

1,173

 

 

20

Commercial real estate

 

 

5,718

 

 

241

 

 

1,246

 

 

13

Construction, land & land development

 

 

205

 

 

180

 

 

598

 

 

15

Residential mortgage

 

 

531

 

 

10

 

 

735

 

 

233

Consumer and other

 

 

135

 

 

5

 

 

170

 

 

8

Total originated loans

 

$

58,760

 

$

566

 

$

9,073

 

$

313

 

 

 

 

 

 

 

 

 

 

 

 

 

Acquired Loans

 

 

 

 

 

 

 

 

 

 

 

 

Commercial & industrial

 

$

7,372

 

$

63

 

$

354

 

$

4

Owner occupied commercial real estate

 

 

1,431

 

 

 -

 

 

 -

 

 

 -

Commercial real estate

 

 

1,932

 

 

48

 

 

663

 

 

 -

Construction, land & land development

 

 

79

 

 

 -

 

 

 -

 

 

 -

Residential mortgage

 

 

1,691

 

 

80

 

 

300

 

 

7

Consumer and other

 

 

4

 

 

 -

 

 

1

 

 

 -

Total acquired loans

 

$

12,509

 

$

191

 

$

1,318

 

$

11

Total

 

$

71,269

 

$

757

 

$

10,391

 

$

324

The following tables present additional information regarding impaired loans that were individually evaluated for impairment as of the dates indicated:

 

 

 

 

 

 

 

 

 

 

 

 

September 30, 2016

 

    

Recorded Investment

    

Unpaid Principal Balance

    

Related Allowance

 

 

(Dollars in thousands)

 

 

 

 

 

 

 

 

 

 

Originated Loans

 

 

 

 

 

 

 

 

 

With no related allowance recorded:

 

 

 

 

 

 

 

 

 

Commercial & industrial

 

$

15,106

 

$

15,151

 

$

 -

Owner occupied commercial real estate

 

 

1,454

 

 

1,464

 

 

 -

Commercial real estate

 

 

7,261

 

 

7,267

 

 

 -

Residential mortgage

 

 

565

 

 

561

 

 

 -

Consumer and other

 

 

102

 

 

102

 

 

 -

Total with no related allowance recorded:

 

$

24,488

 

$

24,545

 

$

 -

 

 

 

 

 

 

 

 

 

 

With an allowance recorded:

 

 

 

 

 

 

 

 

            

Commercial & industrial

 

$

41,447

 

$

41,682

 

$

8,765

Residential mortgage

 

 

14

 

 

14

 

 

14

Consumer and other

 

 

119

 

 

119

 

 

119

Total with an allowance recorded:

 

$

41,580

 

$

41,815

 

$

8,898

Total originated loans

 

$

66,068

 

$

66,360

 

$

8,898

 

 

 

 

 

 

 

 

 

 

Acquired Loans

 

 

 

 

 

 

 

 

 

With no related allowance recorded:

 

 

 

 

 

 

 

 

 

Commercial & industrial

 

$

9,190

 

$

9,195

 

$

 -

Owner occupied commercial real estate

 

 

2,583

 

 

2,587

 

 

 -

Commercial real estate

 

 

2,623

 

 

2,646

 

 

 -

Construction, land & land development

 

 

358

 

 

358

 

 

 -

Residential mortgage

 

 

1,534

 

 

1,525

 

 

 -

Consumer and other

 

 

10

 

 

10

 

 

 -

Total with no related allowance recorded:

 

$

16,298

 

$

16,321

 

$

 -

 

 

 

 

 

 

 

 

 

 

With an allowance recorded:

 

 

 

 

 

 

 

 

            

Commercial & industrial

 

$

16,462

 

$

16,535

 

$

2,684

Consumer and other

 

 

2

 

 

2

 

 

2

Total with an allowance recorded:

 

$

16,464

 

$

16,537

 

$

2,686

Total acquired loans

 

$

32,762

 

$

32,858

 

$

2,686

 

 

 

 

 

 

 

 

 

 

Total:

 

 

 

 

 

 

 

 

 

Commercial & industrial

 

$

82,205

 

$

82,563

 

$

11,449

Real estate

 

 

16,392

 

 

16,422

 

 

14

Consumer and other

 

 

233

 

 

233

 

 

121

Total

 

$

98,830

 

$

99,218

 

$

11,584

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2015

 

    

Recorded Investment

    

Unpaid Principal Balance

    

Related Allowance

 

 

(Dollars in thousands)

 

 

 

 

 

 

 

 

 

 

Originated Loans

 

 

 

 

 

 

 

 

 

With no related allowance recorded:

 

 

 

 

 

 

 

 

 

Commercial & industrial

 

$

1,898

 

$

1,899

 

$

 -

Owner occupied commercial real estate

 

 

829

 

 

834

 

 

 -

Commercial real estate

 

 

5,356

 

 

5,356

 

 

 -

Construction, land & land development

 

 

268

 

 

268

 

 

 -

Residential mortgage

 

 

183

 

 

183

 

 

 -

Consumer and other

 

 

174

 

 

174

 

 

 -

Total with no related allowance recorded:

 

$

8,708

 

$

8,714

 

$

 -

 

 

 

 

 

 

 

 

 

 

With an allowance recorded:

 

 

 

 

 

 

 

 

 

Commercial & industrial

 

$

32,471

 

$

32,510

 

$

14,733

Construction, land & land development

 

 

204

 

 

204

 

 

92

Residential mortgage

 

 

14

 

 

15

 

 

14

Total with an allowance recorded:

 

$

32,689

 

$

32,729

 

$

14,839

Total originated loans

 

$

41,397

 

$

41,443

 

$

14,839

 

 

 

 

 

 

 

 

 

 

Acquired Loans

 

 

 

 

 

 

 

 

 

With no related allowance recorded:

 

 

 

 

 

 

 

 

 

Commercial & industrial

 

$

714

 

$

714

 

$

 -

Commercial real estate

 

 

1,590

 

 

1,607

 

 

 -

Residential mortgage

 

 

1,240

 

 

1,235

 

 

 -

Total with no related allowance recorded:

 

$

3,544

 

$

3,556

 

$

 -

 

 

 

 

 

 

 

 

 

 

With an allowance recorded:

 

 

 

 

 

 

 

 

            

Residential mortgage

 

$

52

 

$

52

 

$

1

Total with an allowance recorded:

 

$

52

 

$

52

 

$

1

Total acquired loans

 

$

3,596

 

$

3,608

 

$

1

 

 

 

 

 

 

 

 

 

 

Total:

 

 

 

 

 

 

 

 

 

Commercial & Industrial

 

$

35,083

 

$

35,123

 

$

14,733

Real Estate

 

 

9,736

 

 

9,754

 

 

107

Consumer and other

 

 

174

 

 

174

 

 

 -

Total

 

$

44,993

 

$

45,051

 

$

14,840

 

Credit Quality — Internally assigned risk grades for loans are defined as follows:

Grade 1 (Highest Quality — No Apparent Risk) — This category includes loans to borrowers of unquestioned credit standing which are secured by readily marketable collateral of undisputed value, with appropriate margin. It also includes loans to borrowing entities with: excellent capitalization, liquidity and earnings levels; quality management; positive financial trends; and favorable industry conditions.

Grade 2 (Good Quality — Minimal Risk) — This category includes loans to investment grade entities with: good liquidity and financial condition; nominal term debt; strong debt service capability; solid management; and quality financial information. These loans are usually secured with current assets, but may be unsecured. Alternative financing from other lenders is generally available to these borrowers.

Grade 3 (Satisfactory Quality — Acceptable Risk — Tier One) — This category includes loans to entities maintaining fair liquidity and acceptable financial conditions. The level of term debt is moderate, with adequate debt service capability. Earnings may be volatile, but borrowers in this category generally do not show a loss within the last three years. Primary debt service must be supported by identified secondary repayment sources or by guarantors with adequate and proven responsibility and capacity.

Grade 4 (Satisfactory Quality — Acceptable Risk — Tier Two) — This category includes loans to borrowers maintaining acceptable financial conditions; however, borrowers may exhibit certain characteristics of leverage or asset dependency that reflect a greater level of risk than Tier One credits. This category may also include borrowers exhibiting explainable interim losses within the previous three years and/or industry characteristics that warrant frequent monitoring.

Grade 5 (Monitored Loans) — This category includes loans with trends or characteristics which, if continued, could result in impaired repayment ability. The borrower may exhibit a low degree of liquidity and relatively high leverage, erratic earnings history (including the possibility of a reported loss in the past four years), significant term debt and a nominal cushion for debt service capacity. Loans in this category may also include financing to start-up borrowers backed by experienced management and significant capital investment or established companies in distressed industry conditions.

Grade 6 (Other Assets Especially Mentioned) — This category includes loans which have potential weaknesses that deserve management’s close attention. If left uncorrected, these potential weaknesses may result in deterioration of the repayment prospects for the loan or a weakening of the Company’s credit position at some future date. Grade 6 loans are not adversely classified and do not expose the Company to sufficient risk to warrant adverse classification.

Grade 7 (Substandard — Accruing) — This category includes loans which are inadequately protected by the current sound worth and paying capacity of the obligor or of the collateral pledged, if any, or loans with identified weaknesses but where there is sufficient collateral value and/or cash flow coverage. This category includes loans that: (1) may require a secondary source of repayment (liquidation of collateral or repayment by a guarantor); (2) lack current financial information or appraisals; and/or (3) have collateral deficiencies such that the Company would be in an unsecured position with an obligor not deserving unsecured credit. This category may also include borrowers with operating losses in recent periods.

Grade 8 (Substandard — Nonaccrual) — This category includes loans (1) with the same basic characteristics as Grade 7 loans and (2) has also meet the Company’s criteria for nonaccrual status, but do not warrant a Grade 9 or Grade 10 classification.

Grade 9 (Doubtful/Exposure) — This category includes loans with all the Grade 7 or 8 characteristics but with weaknesses that make collection (or liquidation) highly questionable and improbable.

Grade 10 (Loss) — This category includes loans which are considered uncollectible, or of such little value that they should no longer be carried as an asset of the Company.

The credit risk profile of loans aggregated by class and internally assigned risk grades as of the dates set forth were as follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

September 30, 2016

 

 

Grade 1 - 4
(Pass)

 

Grade 5
(Watch)

 

Grade 6
(Special Mention)

 

Grade 7
(Substandard-Accrual)

 

Grade 8
(Substandard-Nonaccrual)

 

Grade 9
(Doubtful)

 

 

PCI

 

Total

 

 

(Dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Originated Loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial & Industrial

 

$

722,111

 

$

14,321

 

$

24,915

 

$

5,248

 

$

50,192

 

$

6,260

  

$

 -

 

$

823,047

Owner Occupied Commercial Real Estate

 

 

233,939

 

 

9,999

 

 

1,764

 

 

2,671

 

 

1,454

 

 

 -

 

 

 -

 

 

249,827

Commercial Real Estate

 

 

664,406

 

 

32,704

 

 

47,949

 

 

14,634

 

 

2,095

 

 

 -

 

 

 -

 

 

761,788

Construction & Land Development

 

 

167,613

 

 

2,108

 

 

9,392

 

 

1,202

 

 

 -

 

 

 -

 

 

 -

 

 

180,315

Residential Mortgage

 

 

120,251

 

 

5,610

 

 

1,444

 

 

192

 

 

580

 

 

 -

 

 

 -

 

 

128,077

Other Consumer

 

 

8,694

 

 

95

 

 

58

 

 

39

 

 

119

 

 

 -

 

 

 -

 

 

9,005

Total originated loans

 

$

1,917,014

 

$

64,837

 

$

85,522

 

$

23,986

 

$

54,440

 

$

6,260

 

$

 -

 

$

2,152,059

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Acquired Loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial & Industrial

 

$

90,425

 

$

4,967

 

$

17,252

 

$

38,303

 

$

25,642

 

$

 -

  

$

4,778

 

$

181,367

Owner Occupied Commercial Real Estate

 

 

100,627

 

 

2,571

 

 

8,670

 

 

16,765

 

 

2,583

 

 

 

 

 

5,989

 

 

137,205

Commercial Real Estate

 

 

286,005

 

 

21,418

 

 

21,180

 

 

4,668

 

 

2,623

 

 

 

 

 

11,960

 

 

347,854

Construction & Land Development

 

 

74,105

 

 

12,612

 

 

 -

 

 

2,602

 

 

358

 

 

 

 

 

8,331

 

 

98,008

Residential Mortgage

 

 

123,678

 

 

109

 

 

218

 

 

160

 

 

1,534

 

 

 

 

 

3,064

 

 

128,763

Other Consumer

 

 

2,131

 

 

5

 

 

214

 

 

 -

 

 

12

 

 

 

 

 

 -

 

 

2,362

Total acquired loans

 

$

676,971

 

$

41,682

 

$

47,534

 

$

62,498

 

$

32,752

 

$

 -

 

$

34,122

 

$

895,559

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total loans

 

$

2,593,985

 

$

106,519

 

$

133,056

 

$

86,484

 

$

87,192

 

$

6,260

 

$

34,122

 

$

3,047,618

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2015

 

 

Grade 1 - 4
(Pass)

 

Grade 5
(Watch)

 

Grade 6
(Special Mention)

 

Grade 7
(Substandard-Accrual)

 

Grade 8
(Substandard-Nonaccrual)

 

Grade 9
(Doubtful)

 

 

PCI

 

Total

 

 

(Dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Originated Loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial & Industrial

  

$

715,287

 

$

27,938

 

$

26,745

 

$

45,873

 

$

26,856

 

$

7,349

  

$

 -

 

$

850,048

Owner Occupied Commercial Real Estate

 

 

182,873

 

 

737

 

 

3,742

 

 

727

 

 

829

 

 

 -

 

 

 -

 

 

188,908

Commercial Real Estate

 

 

470,838

 

 

26,627

 

 

7,655

 

 

16,767

 

 

 -

 

 

 -

 

 

 -

 

 

521,887

Construction & Land Development

 

 

240,713

 

 

1,426

 

 

 -

 

 

 -

 

 

472

 

 

 -

 

 

 -

 

 

242,611

Residential Mortgage

 

 

119,153

 

 

 -

 

 

882

 

 

28

 

 

197

 

 

 -

 

 

 -

 

 

120,260

Other Consumer

 

 

9,569

 

 

99

 

 

116

 

 

59

 

 

 -

 

 

 -

 

 

 -

 

 

9,843

Total originated loans

 

$

1,738,433

 

$

56,827

 

$

39,140

 

$

63,454

 

$

28,354

 

$

7,349

 

$

 -

 

$

1,933,557

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Acquired Loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial & Industrial

 

$

285,229

 

$

20,146

 

$

19,324

 

$

17,380

 

$

420

 

$

 -

  

$

13,905

 

$

356,404

Owner Occupied Commercial Real Estate

 

 

139,950

 

 

3,959

 

 

12,372

 

 

1,551

 

 

 -

 

 

 -

 

 

7,149

 

 

164,981

Commercial Real Estate

 

 

327,338

 

 

22,648

 

 

12,591

 

 

5,773

 

 

1,590

 

 

 -

 

 

12,288

 

 

382,228

Construction & Land Development

 

 

92,556

 

 

13,677

 

 

1,288

 

 

 -

 

 

 -

 

 

 -

 

 

8,681

 

 

116,202

Residential Mortgage

 

 

165,696

 

 

1,222

 

 

226

 

 

636

 

 

1,292

 

 

 -

 

 

4,151

 

 

173,223

Other Consumer

 

 

3,674

 

 

400

 

 

 -

 

 

 -

 

 

 -

 

 

 -

 

 

 -

 

 

4,074

Total acquired loans

 

$

1,014,443

 

$

62,052

 

$

45,801

 

$

25,340

 

$

3,302

 

$

 -

 

$

46,174

 

$

1,197,112

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total loans

 

$

2,752,876

 

$

118,879

 

$

84,941

 

$

88,794

 

$

31,656

 

$

7,349

 

$

46,174

 

$

3,130,669

 

Troubled Debt Restructurings — The restructuring of a loan is considered a troubled debt restructuring if both the borrower is experiencing financial difficulties and the creditor has granted a concession. Concessions may include interest rate reductions or below market interest rates, principal forgiveness, restructuring amortization schedules and other actions intended to minimize potential losses.

Troubled debt restructurings identified during the periods indicated were as follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nine Months Ended

 

 

September 30, 2016

 

September 30, 2015

 

 

Number of Contracts

 

Pre-Modification
Outstanding
Recorded
Investment

 

Recorded Investment as of
September 30, 2016

 

Number of
Contracts

 

Pre-Modification
Outstanding
Recorded
Investment

 

Recorded Investment as of
September 30, 2015

 

 

(Dollars in thousands)

 

    

 

    

 

 

    

 

 

  

 

    

 

 

    

 

 

Commercial & industrial

 

 3

 

$

8,883

 

$

8,592

 

 6

 

$

1,657

 

$

886

Commercial real estate

 

 -

 

 

 -

 

 

 -

 

 1

 

 

5,417

 

 

5,417

Total

 

 3

 

$

8,883

 

$

8,592

 

 7

 

$

7,074

 

$

6,303

The modifications primarily relate to extending the maturity date of the loans, which includes loans modified post-bankruptcy. The Company did not forgive any principal or interest on the restructured loans. For the nine months ended September 30, 2016, the Company added $8.8 in new troubled debt restructuring of which $8.6 million was still outstanding on September 30, 2016.  The decrease in outstanding balance was primarily due to payments received.  For the nine months ended September 30, 2015, the Company added $7.1 million in new troubled debt restructurings of which $6.3 million was still outstanding on September 30, 2015.  The decrease in outstanding balance was primarily due to payments received.  Troubled debt restructurings are individually evaluated for impairment.

Troubled debt restructurings are individually evaluated for impairment.  The allowance for loan losses included specific reserves of $1.9 million related to $2.5 million of these loans at September 30, 2016.