XML 27 R15.htm IDEA: XBRL DOCUMENT v3.7.0.1
Loans
3 Months Ended
Mar. 31, 2017
LOANS  
LOANS

7. LOANS

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

 

 

 

 

 

 

 

 

 

 

 

 

March 31, 2017

 

    

Originated

    

Acquired

    

Total

 

 

(Dollars in thousands)

 

 

 

 

 

 

 

 

 

 

Commercial & industrial

 

$

889,848

 

$

123,134

 

$

1,012,982

Real estate:

 

 

 

 

 

 

 

 

 

Owner occupied commercial real estate

 

 

292,413

 

 

123,182

 

 

415,595

Commercial real estate

 

 

809,026

 

 

320,005

 

 

1,129,031

Construction, land & land development

 

 

151,114

 

 

50,832

 

 

201,946

Residential mortgage

 

 

130,799

 

 

111,040

 

 

241,839

Consumer and other

 

 

9,011

 

 

1,871

 

 

10,882

Total loans held for investment

 

$

2,282,211

 

$

730,064

 

$

3,012,275

 

 

 

 

 

 

 

 

 

 

Total loans held for sale

 

$

17,350

 

$

 -

 

$

17,350

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2016

 

 

 

Originated

 

 

Acquired

 

 

Total

 

 

 

(Dollars in thousands)

 

 

 

 

 

 

 

 

 

 

Commercial & industrial

 

$

904,331

 

$

149,594

 

$

1,053,925

Real estate:

 

 

 

 

 

 

 

 

 

Owner occupied commercial real estate

 

 

264,876

 

 

129,334

 

 

394,210

Commercial real estate

 

 

816,029

 

 

327,722

 

 

1,143,751

Construction, land & land development

 

 

179,999

 

 

69,705

 

 

249,704

Residential mortgage

 

 

127,445

 

 

117,746

 

 

245,191

Consumer and other

 

 

9,248

 

 

2,191

 

 

11,439

Total loans held for investment

 

$

2,301,928

 

$

796,292

 

$

3,098,220

 

 

 

 

 

 

 

 

 

 

Total loans held for sale

 

$

23,989

 

$

 -

 

$

23,989

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 $16.4 million and $17.4 million of net deferred loan origination fees and unamortized premium and discount at March 31, 2017 and December 31, 2016, respectively. Also included in loans at March 31, 2017 and December 31, 2016 was $1.1 million and $3.0 million, respectively, in non-accretable discount on acquired credit impaired loans. Accrued interest receivable on loans was $7.1 million and $7.4 million at March 31, 2017 and December 31, 2016, respectively. Consumer and other loans include overdrafts of $75 thousand and $73 thousand as of March 31, 2017 and December 31, 2016, 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 held for investment represented approximately 0.5% of total funded loans as of March 31, 2017 and December 31, 2016. Energy-related service industry loans represented approximately 2.0% and 2.6% of total funded loans as of March 31, 2017 and December 31, 2016, respectively.  As of March 31, 2017, and December 31, 2016,  $14.1 million and $14.0 million of reserved-based energy loans and $35.6 million and $42.2 million of energy-related service industry loans were impaired, respectively.    

Most of the Company’s activities are with customers located within the Texas cities of Houston, Dallas, 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 MSAs.  The Company does not have any significant concentration to any one industry or customer. As of March 31, 2017 and December 31, 2016, 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:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

March 31, 2017

 

 

Due in
One Year
or Less

 

Due After
One Year
Through
Five Years

 

Due After
Five Years

 

Total

 

 

(Dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial & industrial

    

$

400,304

 

$

560,953

 

$

51,725

    

$

1,012,982

Real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 Owner occupied commercial real estate

 

 

45,086

 

 

154,424

 

 

216,085

 

 

415,595

 Commercial real estate

 

 

116,160

 

 

780,531

 

 

232,340

 

 

1,129,031

 Construction, land & land development

 

 

75,966

 

 

98,596

 

 

27,384

 

 

201,946

 Residential mortgage

 

 

24,284

 

 

58,639

 

 

158,916

 

 

241,839

Consumer and Other

 

 

5,016

 

 

5,260

 

 

606

 

 

10,882

 

 

 

 

 

 

 

 

 

 

 

 

 

Total loans held for investment

 

$

666,816

 

$

1,658,403

 

$

687,056

 

$

3,012,275

 

 

 

 

 

 

 

 

 

 

 

 

 

Fixed rate

 

$

75,518

 

$

407,582

 

$

117,013

 

$

600,113

Floating rate

 

 

591,298

 

 

1,250,821

 

 

570,043

 

 

2,412,162

 

 

 

 

 

 

 

 

 

 

 

 

 

Total loans held for investment

 

$

666,816

 

$

1,658,403

 

$

687,056

 

$

3,012,275

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 March 31, 2017 and December 31, 2016 was as follows:

 

 

 

 

 

 

 

 

 

March 31,

 

December 31,

 

    

2017

    

2016

 

 

(Dollars in thousands)

 

 

 

 

 

 

 

Beginning balance

 

$

5,813

 

$

9,741

Advances

 

 

 -

 

 

503

Repayments

 

 

(114)

 

 

(4,431)

Ending Balance

 

$

5,699

 

$

5,813

 

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:

 

 

 

 

 

 

 

 

 

 

March 31,

 

December 31,

 

    

2017

    

2016

 

 

(Dollars in thousands)

 

 

 

 

 

 

 

Credit impaired acquired loans:

 

 

 

 

 

 

Outstanding principal balance

 

$

26,005

 

$

30,694

Recorded investment

 

 

22,476

 

 

25,188

Discount, net

 

$

3,529

 

$

5,506

 

 

 

 

 

 

 

Other acquired loans:

 

 

 

 

 

 

Outstanding principal balance

 

 

711,525

 

 

775,709

Deferred fees, net

 

 

(152)

 

 

(174)

Recorded investment

 

 

707,588

 

 

771,104

Discount, net

 

$

3,785

 

$

4,431

 

 

 

 

 

 

 

Total acquired loans:

 

 

 

 

 

 

Outstanding principal balance

 

 

737,530

 

 

806,403

Deferred fees, net

 

 

(152)

 

 

(174)

Recorded investment

 

 

730,064

 

 

796,292

Discount, net

 

$

7,314

 

$

9,937

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

 

 

 

 

 

 

 

 

 

Quarter Ended  March 31,

 

    

2017

    

2016

 

 

(Dollars in thousands)

 

 

 

 

 

 

 

Balance at beginning of period

 

$

2,544

 

$

966

Reclassifications from non-accretable discount

 

 

263

 

 

 -

Accretion

 

 

(403)

 

 

 -

Balance at period end

 

$

2,404

 

$

966

Purchased credit impaired loans are evaluated on an ongoing basis after acquisition.  Reclassifications from non-accretable 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:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

March 31, 2017

 

 

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

 

$

2,193

 

$

1,506

 

$

3,699

 

$

40,263

 

$

 -

 

$

845,886

 

$

889,848

Real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owner occupied commercial real estate

 

 

534

 

 

915

 

 

1,449

 

 

 -

 

 

 -

 

 

290,964

 

 

292,413

Commercial real estate

 

 

1,612

 

 

396

 

 

2,008

 

 

2,021

 

 

 -

 

 

804,997

 

 

809,026

Construction, land & land development

 

 

1,575

 

 

1,025

 

 

2,600

 

 

 -

 

 

 -

 

 

148,514

 

 

151,114

Residential mortgage

 

 

2,816

 

 

 -

 

 

2,816

 

 

2,614

 

 

 -

 

 

125,369

 

 

130,799

Consumer and other

 

 

44

 

 

 -

 

 

44

 

 

119

 

 

 -

 

 

8,848

 

 

9,011

Total originated loans

 

$

8,774

 

$

3,842

 

$

12,616

 

$

45,017

 

$

 -

 

$

2,224,578

 

$

2,282,211

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Acquired Loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial & industrial

 

$

5,401

 

$

1,172

 

$

6,573

 

$

11,094

 

$

3,805

 

$

101,662

 

$

123,134

Real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owner occupied commercial real estate

 

 

470

 

 

 -

 

 

470

 

 

8,743

 

 

5,246

 

 

108,723

 

 

123,182

Commercial real estate

 

 

59

 

 

175

 

 

234

 

 

1,912

 

 

10,699

 

 

307,160

 

 

320,005

Construction, land & land development

 

 

884

 

 

311

 

 

1,195

 

 

1,336

 

 

18

 

 

48,283

 

 

50,832

Residential mortgage

 

 

1,846

 

 

 -

 

 

1,846

 

 

1,296

 

 

2,708

 

 

105,190

 

 

111,040

Consumer and other

 

 

 2

 

 

 -

 

 

 2

 

 

216

 

 

 -

 

 

1,653

 

 

1,871

Total acquired loans

 

$

8,662

 

$

1,658

 

$

10,320

 

$

24,597

 

$

22,476

 

$

672,671

 

$

730,064

Total loans held for investment

 

$

17,436

 

$

5,500

 

$

22,936

 

$

69,614

 

$

22,476

 

$

2,897,249

 

$

3,012,275

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 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

 

$

1,515

 

$

1,106

 

$

2,621

 

$

36,331

 

$

 -

 

$

865,379

 

$

904,331

Real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owner occupied commercial real estate

 

 

1,941

 

 

 -

 

 

1,941

 

 

 -

 

 

 -

 

 

262,935

 

 

264,876

Commercial real estate

 

 

1,612

 

 

 -

 

 

1,612

 

 

2,059

 

 

 -

 

 

812,358

 

 

816,029

Construction, land & land development

 

 

4,375

 

 

 -

 

 

4,375

 

 

 -

 

 

 -

 

 

175,624

 

 

179,999

Residential mortgage

 

 

1,791

 

 

63

 

 

1,854

 

 

1,254

 

 

 -

 

 

124,337

 

 

127,445

Consumer and other

 

 

139

 

 

 -

 

 

139

 

 

119

 

 

 -

 

 

8,990

 

 

9,248

Total originated loans

 

$

11,373

 

$

1,169

 

$

12,542

 

$

39,763

 

$

 -

 

$

2,249,623

 

$

2,301,928

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Acquired Loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial & industrial

 

$

2,854

 

$

 -

 

$

2,854

 

$

23,424

 

$

4,506

 

$

118,810

 

$

149,594

Real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owner occupied commercial real estate

 

 

223

 

 

 -

 

 

223

 

 

8,942

 

 

5,339

 

 

114,830

 

 

129,334

Commercial real estate

 

 

2,529

 

 

 -

 

 

2,529

 

 

2,002

 

 

10,807

 

 

312,384

 

 

327,722

Construction, land & land development

 

 

488

 

 

 -

 

 

488

 

 

978

 

 

1,819

 

 

66,420

 

 

69,705

Residential mortgage

 

 

2,768

 

 

 -

 

 

2,768

 

 

1,692

 

 

2,717

 

 

110,569

 

 

117,746

Consumer and other

 

 

226

 

 

 -

 

 

226

 

 

 5

 

 

 -

 

 

1,960

 

 

2,191

Total acquired loans

 

 

9,088

 

 

 -

 

 

9,088

 

 

37,043

 

 

25,188

 

 

724,973

 

 

796,292

Total loans held for investment

 

$

20,461

 

$

1,169

 

$

21,630

 

$

76,806

 

$

25,188

 

$

2,974,596

 

$

3,098,220

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:

 

 

 

 

 

 

 

 

 

 

 

 

March 31, 2017

 

 

Originated

 

Acquired

 

Total

 

 

(Dollars in thousands)

 

 

 

 

 

 

 

 

 

 

Nonaccrual loans

 

$

38,058

 

$

21,280

 

$

59,338

Accruing loans past due 90 days or more

 

 

3,842

 

 

1,658

 

 

5,500

Restructured loans - nonaccrual

 

 

6,959

 

 

3,317

 

 

10,276

Restructured loans - accruing

 

 

145

 

 

10,923

 

 

11,068

Total nonperforming loans

 

$

49,004

 

$

37,178

 

$

86,182

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2016

 

 

Originated

 

Acquired

 

Total

 

 

(Dollars in thousands)

 

 

 

 

 

 

 

 

 

 

Nonaccrual loans

 

$

32,805

 

$

33,868

 

$

66,673

Accruing loans past due 90 days or more

 

 

1,169

 

 

 -

 

 

1,169

Restructured loans - nonaccrual

 

 

6,959

 

 

3,174

 

 

10,133

Restructured loans - accruing

 

 

5,267

 

 

11,251

 

 

16,518

Total nonperforming loans

 

$

46,200

 

$

48,293

 

$

94,493

Based on an analysis of impaired loans at March 31, 2017 and December 31, 2016, an allowance of $8.1 million and $1.8 million, respectively, was allocated to impaired loans. There was approximately $154 thousand and $91 thousand in interest recognized on impaired loans, for the three months ended March 31, 2017 and 2016, 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 $69.6 million and $76.8 million at March 31, 2017 and December 31, 2016 respectively, have been categorized by management as nonaccrual loans.  Interest foregone on nonaccrual loans for the three months ended March 31, 2017 and 2016 was approximately $1.7 million and $890 thousand, respectively.

The following table presents, 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

 

 

March 31, 2017

 

March 31, 2016

 

 

Average Recorded Investment

 

Interest Income Recognized

 

Average Recorded Investment

 

Interest Income Recognized

 

 

(Dollars in thousands)

 

    

 

 

    

 

 

  

 

 

    

 

 

Originated Loans

 

 

 

 

 

 

 

 

 

 

 

 

Commercial & industrial

 

$

37,835

 

$

 8

 

$

38,223

 

$

 7

Owner occupied commercial real estate

 

 

 -

 

 

 -

 

 

809

 

 

 -

Commercial real estate

 

 

5,512

 

 

 -

 

 

5,314

 

 

81

Construction, land & land development

 

 

 -

 

 

 -

 

 

463

 

 

 -

Residential mortgage

 

 

2,658

 

 

 6

 

 

377

 

 

 -

Consumer and other

 

 

210

 

 

 1

 

 

139

 

 

 2

Total originated loans

 

$

46,214

 

$

15

 

$

45,325

 

$

90

 

 

 

 

 

 

 

 

 

 

 

 

 

Acquired Loans

 

 

 

 

 

 

 

 

 

 

 

 

Commercial & industrial

 

$

29,324

 

$

139

 

$

706

 

$

 -

Owner occupied commercial real estate

 

 

8,873

 

 

 -

 

 

434

 

 

 -

Commercial real estate

 

 

1,972

 

 

 -

 

 

1,590

 

 

 -

Construction, land & land development

 

 

1,096

 

 

 -

 

 

 -

 

 

 -

Residential mortgage

 

 

1,436

 

 

 -

 

 

1,409

 

 

 1

Consumer and other

 

 

74

 

 

 -

 

 

 -

 

 

 -

Total acquired loans

 

$

42,774

 

$

139

 

$

4,139

 

$

 1

Total

 

$

88,988

 

$

154

 

$

49,464

 

$

91

 

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

 

 

 

 

 

 

 

 

 

 

 

 

March 31, 2017

 

    

Recorded Investment

    

Unpaid Principal Balance

    

Related Allowance

 

 

(Dollars in thousands)

 

 

 

 

 

 

 

 

 

 

Originated Loans

 

 

 

 

 

 

 

 

 

With no related allowance recorded:

 

 

 

 

 

 

 

 

 

Commercial & industrial

 

$

17,433

 

$

17,601

 

$

 -

Commercial real estate

 

 

2,021

 

 

2,028

 

 

 -

Residential mortgage

 

 

2,614

 

 

2,609

 

 

 -

Consumer and other

 

 

89

 

 

89

 

 

 -

Total with no related allowance recorded:

 

$

22,157

 

$

22,327

 

$

 -

 

 

 

 

 

 

 

 

 

 

With an allowance recorded:

 

 

 

 

 

 

 

 

            

Commercial & industrial

 

$

22,886

 

$

22,886

 

$

6,114

Consumer and other

 

 

119

 

 

119

 

 

120

Total with an allowance recorded:

 

$

23,005

 

$

23,005

 

$

6,234

Total originated loans

 

$

45,162

 

$

45,332

 

$

6,234

 

 

 

 

 

 

 

 

 

 

Acquired Loans

 

 

 

 

 

 

 

 

 

With no related allowance recorded:

 

 

 

 

 

 

 

 

 

Commercial & industrial

 

$

17,559

 

$

17,653

 

$

 -

Owner occupied commercial real estate

 

 

7,490

 

 

7,513

 

 

 -

Commercial real estate

 

 

1,912

 

 

1,937

 

 

 -

Construction, land & land development

 

 

1,336

 

 

1,349

 

 

 -

Residential mortgage

 

 

1,296

 

 

1,298

 

 

 -

Total with no related allowance recorded:

 

$

29,593

 

$

29,750

 

$

 -

 

 

 

 

 

 

 

 

 

 

With an allowance recorded:

 

 

 

 

 

 

 

 

            

Commercial & industrial

 

$

4,458

 

$

4,517

 

$

586

Owner occupied commercial real estate

 

 

1,253

 

 

1,237

 

 

1,064

Consumer and other

 

 

216

 

 

210

 

 

208

Total with an allowance recorded:

 

$

5,927

 

$

5,964

 

$

1,858

Total acquired loans

 

$

35,520

 

$

35,714

 

$

1,858

 

 

 

 

 

 

 

 

 

 

Total:

 

 

 

 

 

 

 

 

 

Commercial & industrial

 

$

62,336

 

$

62,657

 

$

6,700

Real estate

 

 

17,922

 

 

17,971

 

 

1,064

Consumer and other

 

 

424

 

 

418

 

 

328

Total

 

$

80,682

 

$

81,046

 

$

8,092

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2016

 

    

Recorded Investment

    

Unpaid Principal Balance

    

Related Allowance

 

 

(Dollars in thousands)

 

 

 

 

 

 

 

 

 

 

Originated Loans

 

 

 

 

 

 

 

 

 

With no related allowance recorded:

 

 

 

 

 

 

 

 

 

Commercial & industrial

 

$

33,415

 

$

33,671

 

$

 -

Commercial real estate

 

 

7,155

 

 

7,162

 

 

 -

Residential mortgage

 

 

1,254

 

 

1,249

 

 

 -

Consumer and other

 

 

96

 

 

96

 

 

 -

Total with no related allowance recorded:

 

$

41,920

 

$

42,178

 

$

 -

 

 

 

 

 

 

 

 

 

 

With an allowance recorded:

 

 

 

 

 

 

 

 

 

Commercial & industrial

 

$

2,992

 

$

3,038

 

$

394

Consumer and other

 

 

119

 

 

119

 

 

119

Total with an allowance recorded:

 

$

3,111

 

$

3,157

 

$

513

Total originated loans

 

$

45,031

 

$

45,335

 

$

513

 

 

 

 

 

 

 

 

 

 

Acquired Loans

 

 

 

 

 

 

 

 

 

With no related allowance recorded:

 

 

 

 

 

 

 

 

 

Commercial & industrial

 

$

32,922

 

$

33,093

 

$

 -

Owner occupied commercial real estate

 

 

8,942

 

 

8,949

 

 

 -

Commercial real estate

 

 

2,002

 

 

2,026

 

 

 -

Construction, land & land development

 

 

978

 

 

991

 

 

 -

Residential mortgage

 

 

1,692

 

 

1,694

 

 

 -

Consumer and other

 

 

 2

 

 

 2

 

 

 -

Total with no related allowance recorded:

 

$

46,538

 

$

46,755

 

$

 -

 

 

 

 

 

 

 

 

 

 

With an allowance recorded:

 

 

 

 

 

 

 

 

            

Commercial & industrial

 

$

1,753

 

$

1,774

 

$

1,260

Consumer and other

 

 

 2

 

 

 3

 

 

 2

Total with an allowance recorded:

 

$

1,755

 

$

1,777

 

$

1,262

Total acquired loans

 

$

48,293

 

$

48,532

 

$

1,262

 

 

 

 

 

 

 

 

 

 

Total:

 

 

 

 

 

 

 

 

 

Commercial & Industrial

 

$

71,082

 

$

71,576

 

$

1,654

Real Estate

 

 

22,023

 

 

22,071

 

 

 -

Consumer and other

 

 

219

 

 

220

 

 

121

Total

 

$

93,324

 

$

93,867

 

$

1,775

 

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 with the same basic characteristics as Grade 7 loans that 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:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

March 31, 2017

 

 

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

 

$

772,640

 

$

28,259

 

$

26,645

 

$

22,041

 

$

38,294

 

$

1,969

   

$

 -

 

$

889,848

Owner Occupied Commercial Real Estate

 

 

273,067

 

 

4,975

 

 

10,656

 

 

3,715

 

 

 -

 

 

 -

 

 

 -

 

 

292,413

Commercial Real Estate

 

 

712,740

 

 

45,483

 

 

40,944

 

 

7,838

 

 

2,021

 

 

 -

 

 

 -

 

 

809,026

Construction & Land Development

 

 

141,491

 

 

4,548

 

 

1,697

 

 

3,378

 

 

 -

 

 

 -

 

 

 -

 

 

151,114

Residential Mortgage

 

 

119,939

 

 

7,626

 

 

 -

 

 

620

 

 

2,614

 

 

 -

 

 

 -

 

 

130,799

Other Consumer

 

 

8,802

 

 

 4

 

 

56

 

 

30

 

 

119

 

 

 -

 

 

 -

 

 

9,011

Total originated loans

 

$

2,028,679

 

$

90,895

 

$

79,998

 

$

37,622

 

$

43,048

 

$

1,969

 

$

 -

 

$

2,282,211

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Acquired Loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial & Industrial

 

$

58,662

 

$

4,399

 

$

7,618

 

$

37,556

 

$

11,094

 

$

 -

   

$

3,805

 

$

123,134

Owner Occupied Commercial Real Estate

 

 

89,004

 

 

2,322

 

 

9,706

 

 

8,161

 

 

8,743

 

 

 -

 

 

5,246

 

 

123,182

Commercial Real Estate

 

 

246,254

 

 

22,183

 

 

34,288

 

 

4,669

 

 

1,912

 

 

 -

 

 

10,699

 

 

320,005

Construction & Land Development

 

 

31,579

 

 

13,732

 

 

2,955

 

 

1,212

 

 

1,336

 

 

 -

 

 

18

 

 

50,832

Residential Mortgage

 

 

104,000

 

 

579

 

 

1,178

 

 

1,279

 

 

1,296

 

 

 -

 

 

2,708

 

 

111,040

Other Consumer

 

 

1,655

 

 

 -

 

 

 -

 

 

 -

 

 

216

 

 

 -

 

 

 -

 

 

1,871

Total acquired loans

 

$

531,154

 

$

43,215

 

$

55,745

 

$

52,877

 

$

24,597

 

$

 -

 

$

22,476

 

$

730,064

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total loans

 

$

2,559,833

 

$

134,110

 

$

135,743

 

$

90,499

 

$

67,645

 

$

1,969

 

$

22,476

 

$

3,012,275

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 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

   

$

818,352

 

$

11,427

 

$

24,133

 

$

14,088

 

$

34,520

 

$

1,811

   

$

 -

 

$

904,331

Owner Occupied Commercial Real Estate

 

 

247,868

 

 

13,169

 

 

513

 

 

3,326

 

 

 -

 

 

 -

 

 

 -

 

 

264,876

Commercial Real Estate

 

 

716,744

 

 

35,812

 

 

55,230

 

 

6,184

 

 

2,059

 

 

 -

 

 

 -

 

 

816,029

Construction & Land Development

 

 

171,287

 

 

5,590

 

 

1,931

 

 

1,191

 

 

 -

 

 

 -

 

 

 -

 

 

179,999

Residential Mortgage

 

 

118,042

 

 

6,079

 

 

573

 

 

1,497

 

 

1,254

 

 

 -

 

 

 -

 

 

127,445

Other Consumer

 

 

9,032

 

 

 5

 

 

58

 

 

34

 

 

119

 

 

 -

 

 

 -

 

 

9,248

Total originated loans

 

$

2,081,325

 

$

72,082

 

$

82,438

 

$

26,320

 

$

37,952

 

$

1,811

 

$

 -

 

$

2,301,928

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Acquired Loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial & Industrial

 

$

69,304

 

$

2,982

 

$

15,528

 

$

33,850

 

$

23,424

 

$

 -

   

$

4,506

 

$

149,594

Owner Occupied Commercial Real Estate

 

 

94,450

 

 

2,533

 

 

9,788

 

 

8,282

 

 

8,942

 

 

 -

 

 

5,339

 

 

129,334

Commercial Real Estate

 

 

248,583

 

 

23,854

 

 

39,833

 

 

2,643

 

 

2,002

 

 

 -

 

 

10,807

 

 

327,722

Construction & Land Development

 

 

49,849

 

 

12,859

 

 

2,577

 

 

1,623

 

 

978

 

 

 -

 

 

1,819

 

 

69,705

Residential Mortgage

 

 

111,818

 

 

948

 

 

215

 

 

356

 

 

1,692

 

 

 -

 

 

2,717

 

 

117,746

Other Consumer

 

 

1,972

 

 

 -

 

 

214

 

 

 -

 

 

 5

 

 

 -

 

 

 -

 

 

2,191

Total acquired loans

 

$

575,976

 

$

43,176

 

$

68,155

 

$

46,754

 

$

37,043

 

$

 -

 

$

25,188

 

$

796,292

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total loans

 

$

2,657,301

 

$

115,258

 

$

150,593

 

$

73,074

 

$

74,995

 

$

1,811

 

$

25,188

 

$

3,098,220

 

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:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Quarter Ended

 

 

March 31, 2017

 

March 31, 2016

 

 

Number of Contracts

 

Pre-Modification
Outstanding
Recorded
Investment

 

Recorded Investment as of
March 31, 2017

 

Number of
Contracts

 

Pre-Modification
Outstanding
Recorded
Investment

 

Recorded Investment as of
March 31, 2016

 

 

(Dollars in thousands)

 

    

 

    

 

 

    

 

 

  

 

    

 

 

    

 

 

Consumer and other

 

 1

 

 

208

 

 

214

 

 -

 

$

 -

 

$

 -

Total

 

 1

 

$

208

 

$

214

 

 -

 

$

 -

 

$

 -

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 quarter ended March 31, 2017, the Company added $208 thousand in new troubled debt restructuring of which $214 thousand was still outstanding on March 31, 2017.  The decrease in outstanding balance was primarily due to payments received.  For the quarter ended March 31, 2016, the Company did not add new troubled debt restructurings.    

Troubled debt restructurings are individually evaluated for impairment.  The allowance for loan losses included specific reserves of $722 thousand related to $7.2 million of these loans at March 31, 2017.