XML 27 R15.htm IDEA: XBRL DOCUMENT v3.8.0.1
Loans
9 Months Ended
Sep. 30, 2017
LOANS  
LOANS

7. LOANS

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

 

 

 

 

 

 

 

 

 

 

 

 

September 30, 2017

 

    

Originated

    

Acquired

    

Total

 

 

(Dollars in thousands)

 

 

 

 

 

 

 

 

 

 

Commercial & industrial

 

$

1,066,715

 

$

82,135

 

$

1,148,850

Real estate:

 

 

 

 

 

 

 

 

 

Owner occupied commercial real estate

 

 

312,162

 

 

96,236

 

 

408,398

Commercial real estate

 

 

806,327

 

 

262,415

 

 

1,068,742

Construction, land & land development

 

 

146,522

 

 

47,334

 

 

193,856

Residential mortgage

 

 

138,095

 

 

96,994

 

 

235,089

Consumer and other

 

 

15,418

 

 

1,408

 

 

16,826

Total loans held for investment

 

$

2,485,239

 

$

586,522

 

$

3,071,761

 

 

 

 

 

 

 

 

 

 

Total loans held for sale

 

$

17,673

 

$

 -

 

$

17,673

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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 $13.4 million and $17.4 million of net deferred loan origination fees and unamortized premium and discount at September 30, 2017 and December 31, 2016, respectively. Also included in loans at September 30, 2017 and December 31, 2016 was $1.8 million and $3.0 million, respectively, in non-accretable discount on acquired credit impaired loans. Accrued interest receivable on loans was $7.9 million and $7.4 million at September 30, 2017 and December 31, 2016, respectively. Consumer and other loans include overdrafts of $41 thousand and $73 thousand as of September 30, 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 0.4% and 0.5% of total funded loans as of September 30, 2017 and December 31, 2016, respectively.  Energy-related service industry loans represented approximately 1.9% and 2.6% of total funded loans as of September 30, 2017 and December 31, 2016, respectively.  As of September 30, 2017, and December 31, 2016,  $12.1 million and $14.0 million of reserved-based energy loans and $34.3 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 September 30, 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:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

September 30, 2017

 

 

Due in
One Year
or Less

 

Due After
One Year
Through
Five Years

 

Due After
Five Years

 

Total

 

 

(Dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial & industrial

    

$

410,376

 

$

702,880

 

$

35,594

    

$

1,148,850

Real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 Owner occupied commercial real estate

 

 

39,677

 

 

147,336

 

 

221,385

 

 

408,398

 Commercial real estate

 

 

159,098

 

 

672,213

 

 

237,431

 

 

1,068,742

 Construction, land & land development

 

 

71,615

 

 

93,899

 

 

28,342

 

 

193,856

 Residential mortgage

 

 

20,542

 

 

48,336

 

 

166,211

 

 

235,089

Consumer and Other

 

 

4,941

 

 

2,957

 

 

8,928

 

 

16,826

 

 

 

 

 

 

 

 

 

 

 

 

 

Total loans held for investment

 

$

706,249

 

$

1,667,621

 

$

697,891

 

$

3,071,761

 

 

 

 

 

 

 

 

 

 

 

 

 

Fixed rate

 

$

109,487

 

$

393,018

 

$

107,670

 

$

610,175

Adjustable rate(1)

 

 

596,762

 

 

1,274,603

 

 

590,221

 

 

2,461,586

 

 

 

 

 

 

 

 

 

 

 

 

 

Total loans held for investment

 

$

706,249

 

$

1,667,621

 

$

697,891

 

$

3,071,761

(1)

Includes all adjustable rate loans irrespective of the time period to next interest rate reset.

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 nine months ended September 30, 2017 and the year ended December 31, 2016 was as follows:

 

 

 

 

 

 

 

 

 

September 30,

 

December 31,

 

    

2017

    

2016

 

 

(Dollars in thousands)

 

 

 

 

 

 

 

Beginning balance

 

$

5,813

 

$

9,741

Advances

 

 

 -

 

 

503

Repayments

 

 

(5,813)

 

 

(4,431)

Ending Balance

 

$

 -

 

$

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:

 

 

 

 

 

 

 

 

 

 

September 30,

 

December 31,

 

    

2017

    

2016

 

 

(Dollars in thousands)

 

 

 

 

 

 

 

Credit impaired acquired loans:

 

 

 

 

 

 

Outstanding principal balance

 

$

23,182

 

$

30,694

Recorded investment

 

 

20,416

 

 

25,188

Discount, net

 

$

2,766

 

$

5,506

 

 

 

 

 

 

 

Other acquired loans:

 

 

 

 

 

 

Outstanding principal balance

 

 

568,529

 

 

775,709

Deferred fees, net

 

 

(77)

 

 

(174)

Recorded investment

 

 

566,106

 

 

771,104

Discount, net

 

$

2,346

 

$

4,431

 

 

 

 

 

 

 

Total acquired loans:

 

 

 

 

 

 

Outstanding principal balance

 

 

591,711

 

 

806,403

Deferred fees, net

 

 

(77)

 

 

(174)

Recorded investment

 

 

586,522

 

 

796,292

Discount, net

 

$

5,112

 

$

9,937

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

 

 

 

 

 

 

 

 

 

Nine Months Ended  September 30,

 

    

2017

    

2016

 

 

(Dollars in thousands)

 

 

 

 

 

 

 

Balance at beginning of period

 

$

2,544

 

$

967

Reclassifications from non-accretable discount

 

 

(422)

 

 

3,087

Accretion

 

 

(1,166)

 

 

(1,051)

Balance at period end

 

$

956

 

$

3,003

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:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

September 30, 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

 

$

2,800

 

$

50

 

$

2,850

 

$

37,489

 

$

 -

 

$

1,026,376

 

$

1,066,715

Real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owner occupied commercial real estate

 

 

500

 

 

357

 

 

857

 

 

 -

 

 

 -

 

 

311,305

 

 

312,162

Commercial real estate

 

 

5,165

 

 

 -

 

 

5,165

 

 

202

 

 

 -

 

 

800,960

 

 

806,327

Construction, land & land development

 

 

1,212

 

 

222

 

 

1,434

 

 

3,137

 

 

 -

 

 

141,951

 

 

146,522

Residential mortgage

 

 

4,383

 

 

419

 

 

4,802

 

 

1,507

 

 

 -

 

 

131,786

 

 

138,095

Consumer and other

 

 

84

 

 

21

 

 

105

 

 

52

 

 

 -

 

 

15,261

 

 

15,418

Total originated loans

 

$

14,144

 

$

1,069

 

$

15,213

 

$

42,387

 

$

 -

 

$

2,427,639

 

$

2,485,239

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Acquired Loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial & industrial

 

$

218

 

$

 -

 

$

218

 

$

8,707

 

$

3,339

 

$

69,871

 

$

82,135

Real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owner occupied commercial real estate

 

 

4,971

 

 

 -

 

 

4,971

 

 

2,634

 

 

4,283

 

 

84,348

 

 

96,236

Commercial real estate

 

 

1,082

 

 

180

 

 

1,262

 

 

127

 

 

10,323

 

 

250,703

 

 

262,415

Construction, land & land development

 

 

1,144

 

 

3,579

 

 

4,723

 

 

107

 

 

17

 

 

42,487

 

 

47,334

Residential mortgage

 

 

818

 

 

 -

 

 

818

 

 

37

 

 

2,454

 

 

93,685

 

 

96,994

Consumer and other

 

 

 1

 

 

 -

 

 

 1

 

 

212

 

 

 -

 

 

1,195

 

 

1,408

Total acquired loans

 

$

8,234

 

$

3,759

 

$

11,993

 

$

11,824

 

$

20,416

 

$

542,289

 

$

586,522

Total loans held for investment

 

$

22,378

 

$

4,828

 

$

27,206

 

$

54,211

 

$

20,416

 

$

2,969,928

 

$

3,071,761

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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:

 

 

 

 

 

 

 

 

 

 

 

 

September 30, 2017

 

 

Originated

 

Acquired

 

Total

 

 

(Dollars in thousands)

 

 

 

 

 

 

 

 

 

 

Nonaccrual loans

 

$

34,632

 

$

9,024

 

$

43,656

Accruing loans past due 90 days or more

 

 

1,069

 

 

3,759

 

 

4,828

Restructured loans - nonaccrual

 

 

7,755

 

 

2,800

 

 

10,555

Restructured loans - accruing

 

 

4,137

 

 

14,114

 

 

18,251

Total nonperforming loans

 

$

47,593

 

$

29,697

 

$

77,290

 

 

 

 

 

 

 

 

 

 

 

 

 

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 September 30, 2017 and December 31, 2016, an allowance of $7.8 million and $1.8 million, respectively, was allocated to impaired loans. There was approximately $275 thousand and $382 thousand in interest recognized on impaired loans, for the three months ended September 30, 2017 and 2016, respectively.  There was approximately $610 thousand and $757 thousand in interest recognized on impaired loans, for the nine months ended September 30, 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 $54.2 million and $76.8 million at September 30, 2017 and December 31, 2016 respectively, have been categorized by management as nonaccrual loans.  Interest foregone on nonaccrual loans for the three months ended September 30, 2017 and 2016 was approximately $1.0 million and $1.8 million, respectively, and for the nine months ended September 30, 2017 and 2016 was approximately $3.8 million and $3.4 million, 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, 2017

 

September 30, 2016

 

 

Average Recorded Investment

 

Interest Income Recognized

 

Average Recorded Investment

 

Interest Income Recognized

 

 

(Dollars in thousands)

 

    

 

 

    

 

 

  

 

 

    

 

 

Originated Loans

 

 

 

 

 

 

 

 

 

 

 

 

Commercial & industrial

 

$

41,829

 

$

47

 

$

62,932

 

$

38

Owner occupied commercial real estate

 

 

 -

 

 

 -

 

 

1,498

 

 

73

Commercial real estate

 

 

723

 

 

 -

 

 

6,589

 

 

80

Construction, land & land development

 

 

3,016

 

 

 -

 

 

 -

 

 

 -

Residential mortgage

 

 

1,023

 

 

97

 

 

575

 

 

 -

Consumer and other

 

 

75

 

 

 1

 

 

183

 

 

 1

Total originated loans

 

$

46,666

 

$

145

 

$

71,777

 

$

192

 

 

 

 

 

 

 

 

 

 

 

 

 

Acquired Loans

 

 

 

 

 

 

 

 

 

 

 

 

Commercial & industrial

 

$

16,693

 

$

77

 

$

20,362

 

$

63

Owner occupied commercial real estate

 

 

6,918

 

 

 -

 

 

3,029

 

 

 -

Commercial real estate

 

 

42

 

 

 -

 

 

2,304

 

 

48

Construction, land & land development

 

 

1,021

 

 

30

 

 

239

 

 

 -

Residential mortgage

 

 

212

 

 

23

 

 

1,959

 

 

79

Consumer and other

 

 

214

 

 

 -

 

 

 9

 

 

 -

Total acquired loans

 

$

25,100

 

$

130

 

$

27,902

 

$

190

Total

 

$

71,766

 

$

275

 

$

99,679

 

$

382

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nine Months Ended

 

 

September 30, 2017

 

September 30, 2016

 

 

Average Recorded Investment

 

Interest Income Recognized

 

Average Recorded Investment

 

Interest Income Recognized

 

 

(Dollars in thousands)

 

    

 

 

    

 

 

  

 

 

    

 

 

Originated Loans

 

 

 

 

 

 

 

 

 

 

 

 

Commercial & industrial

 

$

39,892

 

$

59

 

$

51,141

 

$

57

Owner occupied commercial real estate

 

 

 -

 

 

 -

 

 

1,030

 

 

73

Commercial real estate

 

 

2,744

 

 

 -

 

 

5,718

 

 

241

Construction, land & land development

 

 

1,005

 

 

 -

 

 

205

 

 

180

Residential mortgage

 

 

1,977

 

 

123

 

 

531

 

 

10

Consumer and other

 

 

136

 

 

 3

 

 

135

 

 

 5

Total originated loans

 

$

45,754

 

$

185

 

$

58,760

 

$

566

 

 

 

 

 

 

 

 

 

 

 

 

 

Acquired Loans

 

 

 

 

 

 

 

 

 

 

 

 

Commercial & industrial

 

$

21,989

 

$

348

 

$

7,372

 

$

63

Owner occupied commercial real estate

 

 

7,977

 

 

 -

 

 

1,431

 

 

 -

Commercial real estate

 

 

1,093

 

 

 -

 

 

1,932

 

 

48

Construction, land & land development

 

 

1,186

 

 

45

 

 

79

 

 

 -

Residential mortgage

 

 

900

 

 

32

 

 

1,691

 

 

80

Consumer and other

 

 

168

 

 

 -

 

 

 4

 

 

 -

Total acquired loans

 

$

33,313

 

$

425

 

$

12,509

 

$

191

Total

 

$

79,067

 

$

610

 

$

71,269

 

$

757

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

 

 

 

 

 

 

 

 

 

 

 

 

September 30, 2017

 

    

Recorded Investment

    

Unpaid Principal Balance

    

Related Allowance

 

 

(Dollars in thousands)

 

 

 

 

 

 

 

 

 

 

Originated Loans

 

 

 

 

 

 

 

 

 

With no related allowance recorded:

 

 

 

 

 

 

 

 

 

Commercial & industrial

 

$

18,372

 

$

18,557

 

$

 -

Commercial real estate

 

 

202

 

 

202

 

 

 -

Construction, land & land development

 

 

174

 

 

178

 

 

 -

Residential mortgage

 

 

1,507

 

 

1,507

 

 

 -

Consumer and other

 

 

20

 

 

21

 

 

 -

Total with no related allowance recorded:

 

$

20,275

 

$

20,465

 

$

 -

 

 

 

 

 

 

 

 

 

 

With an allowance recorded:

 

 

 

 

 

 

 

 

            

Commercial & industrial

 

$

23,233

 

$

23,306

 

$

7,415

Construction, land & land development

 

 

2,964

 

 

2,964

 

 

308

Consumer and other

 

 

52

 

 

52

 

 

29

Total with an allowance recorded:

 

$

26,249

 

$

26,322

 

$

7,752

Total originated loans

 

$

46,524

 

$

46,787

 

$

7,752

 

 

 

 

 

 

 

 

 

 

Acquired Loans

 

 

 

 

 

 

 

 

 

With no related allowance recorded:

 

 

 

 

 

 

 

 

 

Commercial & industrial

 

$

17,762

 

$

17,767

 

$

 -

Owner occupied commercial real estate

 

 

6,880

 

 

6,914

 

 

 -

Commercial real estate

 

 

127

 

 

127

 

 

 -

Construction, land & land development

 

 

920

 

 

933

 

 

 -

Residential mortgage

 

 

18

 

 

18

 

 

 -

Consumer and other

 

 

209

 

 

203

 

 

 -

Total with no related allowance recorded:

 

$

25,916

 

$

25,962

 

$

 -

 

 

 

 

 

 

 

 

 

 

With an allowance recorded:

 

 

 

 

 

 

 

 

            

Residential mortgage

 

$

19

 

$

19

 

$

19

Consumer and other

 

 

 3

 

 

 3

 

 

 3

Total with an allowance recorded:

 

$

22

 

$

22

 

$

22

Total acquired loans

 

$

25,938

 

$

25,984

 

$

22

 

 

 

 

 

 

 

 

 

 

Total:

 

 

 

 

 

 

 

 

 

Commercial & industrial

 

$

59,367

 

$

59,630

 

$

7,415

Real estate

 

 

12,811

 

 

12,862

 

 

327

Consumer and other

 

 

284

 

 

279

 

 

32

Total

 

$

72,462

 

$

72,771

 

$

7,774

 

 

 

 

 

 

 

 

 

 

 

 

 

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:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

September 30, 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

 

$

932,888

 

$

50,276

 

$

2,613

 

$

43,449

 

$

37,489

 

$

 -

   

$

 -

 

$

1,066,715

Owner Occupied Commercial Real Estate

 

 

300,558

 

 

2,678

 

 

8,426

 

 

500

 

 

 -

 

 

 -

 

 

 -

 

 

312,162

Commercial Real Estate

 

 

698,303

 

 

53,421

 

 

44,917

 

 

9,484

 

 

202

 

 

 -

 

 

 -

 

 

806,327

Construction & Land Development

 

 

126,318

 

 

12,688

 

 

 -

 

 

4,379

 

 

3,137

 

 

 -

 

 

 -

 

 

146,522

Residential Mortgage

 

 

127,082

 

 

6,734

 

 

 -

 

 

2,772

 

 

1,507

 

 

 -

 

 

 -

 

 

138,095

Other Consumer

 

 

15,344

 

 

 1

 

 

 -

 

 

21

 

 

52

 

 

 -

 

 

 -

 

 

15,418

Total originated loans

 

$

2,200,493

 

$

125,798

 

$

55,956

 

$

60,605

 

$

42,387

 

$

 -

 

$

 -

 

$

2,485,239

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Acquired Loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial & Industrial

 

$

41,279

 

$

6,755

 

$

12,864

 

$

9,191

 

$

8,707

 

$

 -

   

$

3,339

 

$

82,135

Owner Occupied Commercial Real Estate

 

 

74,781

 

 

10,005

 

 

 -

 

 

4,533

 

 

2,634

 

 

 -

 

 

4,283

 

 

96,236

Commercial Real Estate

 

 

195,202

 

 

39,539

 

 

17,224

 

 

 -

 

 

127

 

 

 -

 

 

10,323

 

 

262,415

Construction & Land Development

 

 

18,870

 

 

24,004

 

 

2,955

 

 

1,381

 

 

107

 

 

 -

 

 

17

 

 

47,334

Residential Mortgage

 

 

92,668

 

 

1,032

 

 

644

 

 

159

 

 

37

 

 

 -

 

 

2,454

 

 

96,994

Other Consumer

 

 

1,196

 

 

 -

 

 

 -

 

 

 -

 

 

212

 

 

 -

 

 

 -

 

 

1,408

Total acquired loans

 

$

423,996

 

$

81,335

 

$

33,687

 

$

15,264

 

$

11,824

 

$

 -

 

$

20,416

 

$

586,522

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total loans

 

$

2,624,489

 

$

207,133

 

$

89,643

 

$

75,869

 

$

54,211

 

$

 -

 

$

20,416

 

$

3,071,761

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nine Months Ended

 

 

September 30, 2017

 

September 30, 2016

 

 

Number of Contracts

 

Pre-Modification
Outstanding
Recorded
Investment

 

Recorded Investment as of

September 30, 2017

 

Number of
Contracts

 

Pre-Modification
Outstanding
Recorded
Investment

 

Recorded Investment as of

September 30, 2016

 

 

(Dollars in thousands)

 

    

 

    

 

 

    

 

 

  

 

    

 

 

    

 

 

Commercial & industrial

 

 3

 

$

2,526

 

$

2,468

 

 3

 

$

8,883

 

$

8,592

Owner occupied commercial real estate

 

 3

 

 

5,501

 

 

5,448

 

 -

 

 

 -

 

 

 -

Construction, land & land development

 

 2

 

 

831

 

 

814

 

 -

 

 

 -

 

 

 -

Consumer and other

 

 1

 

 

208

 

 

208

 

 -

 

 

 -

 

 

 -

Total

 

 9

 

$

9,066

 

$

8,938

 

 3

 

$

8,883

 

$

8,592

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, 2017, the Company added $9.1 million in new troubled debt restructuring of which $8.9 million was still outstanding on September 30, 2017.  The decrease in outstanding balance was primarily due to payments received.  For the nine months ended September 30, 2016, the Company added $8.8 million 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. 

Troubled debt restructurings are individually evaluated for impairment.  The allowance for loan losses included specific reserves of $561 thousand related to $2.2 million of these loans at September 30, 2017.