XML 42 R14.htm IDEA: XBRL DOCUMENT v3.8.0.1
Loans and Allowance for Loan Losses
12 Months Ended
Dec. 31, 2017
Receivables [Abstract]  
Loans and allowance for loan losses

Note (5)—Loans and allowance for loan losses:

Loans outstanding at December 31, 2017 and 2016, by major lending classification are as follows:

 

 

 

December 31,

 

 

 

2017

 

 

2016

 

Commercial and industrial

 

$

715,075

 

 

$

386,233

 

Construction

 

 

448,326

 

 

 

245,905

 

Residential real estate:

 

 

 

 

 

 

 

 

1-to-4 family mortgage

 

 

480,989

 

 

 

294,924

 

Residential line of credit

 

 

194,986

 

 

 

177,190

 

Multi-family mortgage

 

 

62,374

 

 

 

44,977

 

Commercial real estate:

 

 

 

 

 

 

 

 

Owner occupied

 

 

495,872

 

 

 

357,346

 

Non-owner occupied

 

 

551,588

 

 

 

267,902

 

Consumer and other

 

 

217,701

 

 

 

74,307

 

Gross loans

 

 

3,166,911

 

 

 

1,848,784

 

Less: Allowance for loan losses

 

 

(24,041

)

 

 

(21,747

)

Net loans

 

$

3,142,870

 

 

$

1,827,037

 

As of December 31, 2017 and 2016, $968,567 and $565,717, respectively, of 1-to-4 family and multifamily mortgage loans and loans held for sale were pledged to the Federal Home Loan Bank of Cincinnati securing advances against the Bank’s line. As of December 31, 2017 and 2016, $724,312 and $1,072,118, respectively, of commercial and industrial , construction, residential, real estate, commercial real estate, and consumer and other loans were pledged to the Federal Reserve under the Borrower-in-Custody program.

As of December 31, 2017 and 2016, the carrying value of purchased credit impaired loans (“PCI”) loans accounted for under ASC 310-30 Loans and Debt Securities Acquired with Deteriorated Credit Quality, were $88,835 and $16,058, respectively. The following table presents changes in the value of the accretable yield for PCI loans for the periods indicated.

 

 

 

Year Ended

 

 

 

December 31,

 

 

 

2017

 

 

2016

 

 

2015

 

Balance at December 31, 2016

 

$

(2,444

)

 

$

(1,637

)

 

$

 

Additions through the acquisition of the Clayton

   Banks

 

 

(18,868

)

 

 

 

 

 

(1,991

)

Principal reductions and other reclassifications from nonaccretable difference

 

 

(1,841

)

 

 

(3,438

)

 

 

(100

)

Recoveries

 

 

(23

)

 

 

 

 

 

 

Accretion

 

 

5,299

 

 

 

2,631

 

 

 

454

 

Other changes

 

 

195

 

 

 

 

 

 

 

Balance at December 31, 2017

 

$

(17,682

)

 

$

(2,444

)

 

$

(1,637

)

The following provides the allowance for loan losses by portfolio segment and the related investment in loans net of unearned interest for the years December 31, 2017, 2016 and 2015:

 

 

 

Commercial

and industrial

 

 

Construction

 

 

1-to-4

family

residential

mortgage

 

 

Residential

line of credit

 

 

Multi-

family

residential

mortgage

 

 

Commercial

real estate

owner

occupied

 

 

Commercial

real estate

non-owner occupied

 

 

Consumer

and other

 

 

Total

 

Year Ended December 31, 2017

 

Beginning balance -

   December 31, 2016

 

$

5,309

 

 

$

4,940

 

 

$

3,197

 

 

$

1,613

 

 

$

504

 

 

$

3,302

 

 

$

2,019

 

 

$

863

 

 

$

21,747

 

Provision for loan losses

 

 

(2,158

)

 

 

1,138

 

 

 

41

 

 

 

(788

)

 

 

(70

)

 

 

483

 

 

 

(848

)

 

 

1,252

 

 

 

(950

)

Recoveries of loans

   previously charged-off

 

 

1,894

 

 

 

1,084

 

 

 

159

 

 

 

395

 

 

 

 

 

 

61

 

 

 

1,646

 

 

 

532

 

 

 

5,771

 

Loans charged off

 

 

(584

)

 

 

(27

)

 

 

(200

)

 

 

(276

)

 

 

 

 

 

(288

)

 

 

 

 

 

(1,152

)

 

 

(2,527

)

Ending balance -

   December 31, 2017

 

$

4,461

 

 

$

7,135

 

 

$

3,197

 

 

$

944

 

 

$

434

 

 

$

3,558

 

 

$

2,817

 

 

$

1,495

 

 

$

24,041

 

 

 

 

Commercial

and industrial

 

 

Construction

 

 

1-to-4

family

residential mortgage

 

 

Residential

line of credit

 

 

Multi-

family

residential mortgage

 

 

Commercial

real estate

owner

occupied

 

 

Commercial

real estate

non-owner occupied

 

 

Consumer

and other

 

 

Total

 

Year Ended December 31, 2016

 

 

 

 

 

Beginning balance - December 31, 2015

 

$

5,135

 

 

$

5,143

 

 

$

4,176

 

 

$

2,201

 

 

$

311

 

 

$

3,682

 

 

$

2,622

 

 

$

1,190

 

 

$

24,460

 

Provision for loan losses

 

 

212

 

 

 

(417

)

 

 

(882

)

 

 

(630

)

 

 

193

 

 

 

(271

)

 

 

(271

)

 

 

587

 

 

 

(1,479

)

Recoveries of loans

   previously charged-off

 

 

524

 

 

 

216

 

 

 

127

 

 

 

174

 

 

 

 

 

 

140

 

 

 

195

 

 

 

240

 

 

 

1,616

 

Loans charged off

 

 

(562

)

 

 

(2

)

 

 

(224

)

 

 

(132

)

 

 

 

 

 

(249

)

 

 

(527

)

 

 

(1,154

)

 

 

(2,850

)

Ending balance -

   December 31, 2016

 

$

5,309

 

 

$

4,940

 

 

$

3,197

 

 

$

1,613

 

 

$

504

 

 

$

3,302

 

 

$

2,019

 

 

$

863

 

 

$

21,747

 

 

 

 

Commercial

and industrial

 

 

Construction

 

 

1-to-4

family

residential mortgage

 

 

Residential

line of credit

 

 

Multi-

family

residential mortgage

 

 

Commercial

real estate

owner

occupied

 

 

Commercial

real estate

non-owner occupied

 

 

Consumer

and other

 

 

Total

 

Year Ended December 31, 2015

 

 

 

 

 

Beginning balance -

   December 31, 2014

 

$

6,600

 

 

$

3,721

 

 

$

6,364

 

 

$

2,790

 

 

$

184

 

 

$

6,075

 

 

$

2,641

 

 

$

655

 

 

$

29,030

 

Provision for loan losses

 

 

(624

)

 

 

149

 

 

 

(1,521

)

 

 

(645

)

 

 

127

 

 

 

(1,366

)

 

 

(307

)

 

 

1,123

 

 

 

(3,064

)

Recoveries of loans

   previously charged-off

 

 

112

 

 

 

1,354

 

 

 

161

 

 

 

286

 

 

 

 

 

 

35

 

 

 

342

 

 

 

548

 

 

 

2,838

 

Loans charged off

 

 

(953

)

 

 

(81

)

 

 

(828

)

 

 

(230

)

 

 

 

 

 

(1,062

)

 

 

(54

)

 

 

(1,136

)

 

 

(4,344

)

Ending balance - December 31, 2015

 

$

5,135

 

 

$

5,143

 

 

$

4,176

 

 

$

2,201

 

 

$

311

 

 

$

3,682

 

 

$

2,622

 

 

$

1,190

 

 

$

24,460

 

 

The following table provides the allocation of the allowance for loan losses by loan category broken out between loans individually evaluated for impairment and loans collectively evaluated for impairment as of December 31, 2017, 2016 and 2015:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2017

 

 

 

Commercial

and industrial

 

 

Construction

 

 

1-to-4

family

residential mortgage

 

 

Residential

line of credit

 

 

Multi-

family

residential mortgage

 

 

Commercial

real estate

owner

occupied

 

 

Commercial

real estate

non-owner occupied

 

 

Consumer

and other

 

 

Total

 

Amount of allowance allocated to:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated for

   impairment

 

$

20

 

 

$

 

 

$

18

 

 

$

 

 

$

 

 

$

120

 

 

$

33

 

 

$

 

 

$

191

 

Collectively evaluated for

   impairment

 

 

4,441

 

 

 

7,135

 

 

 

3,179

 

 

 

944

 

 

 

434

 

 

 

3,438

 

 

 

2,784

 

 

 

1,495

 

 

 

23,850

 

Acquired with deteriorated

   credit quality

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ending balance -

   December 31, 2017

 

$

4,461

 

 

$

7,135

 

 

$

3,197

 

 

$

944

 

 

$

434

 

 

$

3,558

 

 

$

2,817

 

 

$

1,495

 

 

$

24,041

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2016

 

 

 

Commercial

and industrial

 

 

Construction

 

 

1-to-4

family

residential mortgage

 

 

Residential

line of credit

 

 

Multi-

family

residential mortgage

 

 

Commercial

real estate

owner

occupied

 

 

Commercial

real estate

non-owner occupied

 

 

Consumer

and other

 

 

Total

 

Amount of allowance allocated to:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated for

   impairment

 

$

135

 

 

$

 

 

$

23

 

 

$

 

 

$

 

 

$

113

 

 

$

242

 

 

$

 

 

$

513

 

Collectively evaluated for

   impairment

 

 

5,174

 

 

 

4,940

 

 

 

3,174

 

 

 

1,613

 

 

 

504

 

 

 

3,189

 

 

 

1,777

 

 

 

863

 

 

 

21,234

 

Acquired with deteriorated

   credit quality

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ending balance -

   December 31, 2016

 

$

5,309

 

 

$

4,940

 

 

$

3,197

 

 

$

1,613

 

 

$

504

 

 

$

3,302

 

 

$

2,019

 

 

$

863

 

 

$

21,747

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2015

 

 

 

Commercial

and industrial

 

 

Construction

 

 

1-to-4

family

residential mortgage

 

 

Residential

line of credit

 

 

Multi-

family

residential mortgage

 

 

Commercial

real estate

owner

occupied

 

 

Commercial

real estate

non-owner occupied

 

 

Consumer

and other

 

 

Total

 

Amount of allowance allocated to:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated for

   impairment

 

$

89

 

 

$

5

 

 

$

66

 

 

$

 

 

$

 

 

$

74

 

 

$

739

 

 

$

 

 

$

973

 

Collectively evaluated for

   impairment

 

 

5,046

 

 

 

5,138

 

 

 

4,110

 

 

 

2,201

 

 

 

311

 

 

 

3,608

 

 

 

1,883

 

 

 

1,190

 

 

 

23,487

 

Acquired with deteriorated

   credit quality

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ending balance-

   December 31, 2015

 

$

5,135

 

 

$

5,143

 

 

$

4,176

 

 

$

2,201

 

 

$

311

 

 

$

3,682

 

 

$

2,622

 

 

$

1,190

 

 

$

24,460

 

 

The following table provides the amount of loans by loan category broken between loans individually evaluated for impairment and loans collectively evaluated for impairment as of December 31, 2017, 2016 and 2015:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2017

 

 

 

Commercial

and industrial

 

 

Construction

 

 

1-to-4

family

residential mortgage

 

 

Residential line of credit

 

 

Multi-

family

residential mortgage

 

 

Commercial

real estate

owner

occupied

 

 

Commercial

real estate

non-owner occupied

 

 

Consumer and other

 

 

Total

 

Loans, net of unearned income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated for

   impairment

 

$

1,579

 

 

$

1,289

 

 

$

1,262

 

 

$

-

 

 

$

978

 

 

$

2,520

 

 

$

1,720

 

 

$

25

 

 

$

9,373

 

Collectively evaluated for

   impairment

 

 

711,352

 

 

 

439,309

 

 

 

456,229

 

 

 

194,986

 

 

 

61,376

 

 

 

481,390

 

 

 

531,704

 

 

 

192,357

 

 

 

3,068,703

 

Acquired with deteriorated

   credit quality

 

 

2,144

 

 

 

7,728

 

 

 

23,498

 

 

 

 

 

 

20

 

 

 

11,962

 

 

 

18,164

 

 

 

25,319

 

 

 

88,835

 

Ending balance -

   December 31, 2017

 

$

715,075

 

 

$

448,326

 

 

$

480,989

 

 

$

194,986

 

 

$

62,374

 

 

$

495,872

 

 

$

551,588

 

 

$

217,701

 

 

$

3,166,911

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2016

 

 

 

Commercial

and industrial

 

 

Construction

 

 

1-to-4

family

residential mortgage

 

 

Residential line of credit

 

 

Multi-

family

residential mortgage

 

 

Commercial

real estate

owner

occupied

 

 

Commercial

real estate

non-owner occupied

 

 

Consumer

and other

 

 

Total

 

Loans, net of unearned income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated

   for impairment

 

$

1,476

 

 

$

2,686

 

 

$

2,471

 

 

$

311

 

 

$

1,027

 

 

$

2,752

 

 

$

2,201

 

 

$

27

 

 

$

12,951

 

Collectively evaluated

   for impairment

 

 

384,279

 

 

 

238,900

 

 

 

290,346

 

 

 

176,879

 

 

 

43,922

 

 

 

350,812

 

 

 

260,361

 

 

 

74,276

 

 

 

1,819,775

 

Acquired with deteriorated

   credit quality

 

 

478

 

 

 

4,319

 

 

 

2,107

 

 

 

 

 

 

28

 

 

 

3,782

 

 

 

5,340

 

 

 

4

 

 

 

16,058

 

Ending balance -

   December 31, 2016

 

$

386,233

 

 

$

245,905

 

 

$

294,924

 

 

$

177,190

 

 

$

44,977

 

 

$

357,346

 

 

$

267,902

 

 

$

74,307

 

 

$

1,848,784

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2015

 

 

 

Commercial

and industrial

 

 

Construction

 

 

1-to-4

family

residential mortgage

 

 

Residential

line of credit

 

 

Multi-

family

residential mortgage

 

 

Commercial

real estate

owner

occupied

 

 

Commercial

real estate

non-owner occupied

 

 

Consumer and other

 

 

Total

 

Loans, net of unearned income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated

   for impairment

 

$

1,499

 

 

$

2,866

 

 

$

3,686

 

 

$

 

 

$

1,074

 

 

$

3,000

 

 

$

3,451

 

 

$

 

 

$

15,576

 

Collectively evaluated

   for impairment

 

 

316,418

 

 

 

228,445

 

 

 

284,190

 

 

 

171,526

 

 

 

58,400

 

 

 

329,569

 

 

 

198,741

 

 

 

77,623

 

 

 

1,664,912

 

Acquired with deteriorated

   credit quality

 

 

874

 

 

 

6,859

 

 

 

2,828

 

 

 

 

 

 

36

 

 

 

5,095

 

 

 

5,679

 

 

 

4

 

 

 

21,375

 

Ending balance-

   December 31, 2015

 

$

318,791

 

 

$

238,170

 

 

$

290,704

 

 

$

171,526

 

 

$

59,510

 

 

$

337,664

 

 

$

207,871

 

 

$

77,627

 

 

$

1,701,863

 

The Company categorizes loans into risk categories based on relevant information about the ability of borrowers to service their debt such as: current financial information, historical payment experience, credit documentation, public information, and current economic trends, among other factors. The Company analyzes loans individually by classifying the loans as to credit risk. The Company uses the following definitions for risk ratings:

Watch.    Loans rated as watch includes loans in which management believes conditions have occurred, or may occur, which could result in the loan being downgraded to a worse rated category. Also included in watch are loans rated as special mention, which have a potential weakness that deserves management’s close attention. If left uncorrected, these potential weaknesses may result in deterioration of the repayment prospects for the loan or of the institution’s credit position at some future date.

Substandard.    Loans rated as substandard are inadequately protected by the current net worth and paying capacity of the obligor or of the collateral pledged, in any. Loans so rated have a well-defined weakness or weaknesses that jeopardize the liquidation of the debt. They are characterized by the distinct possibility that the institution will sustain some loss if the deficiencies are not corrected. Also included in this category are loans considered doubtful, which have all the weaknesses previously described and management believes those weaknesses may make collection or liquidation in full, on the basis of currently existing facts, conditions, and values, highly questionable and improbable.

Loans not meeting the criteria above are considered to be pass rated loans.

The following table shows credit quality indicators by portfolio class at December 31, 2017 and 2016:

 

December 31, 2017

 

Pass

 

 

Watch

 

 

Substandard

 

 

Total

 

Loans, excluding purchased credit impaired loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

$

657,595

 

 

$

50,946

 

 

$

4,390

 

 

$

712,931

 

Construction

 

 

431,242

 

 

 

7,388

 

 

 

1,968

 

 

 

440,598

 

Residential real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1-to-4 family mortgage

 

 

440,202

 

 

 

9,522

 

 

 

7,767

 

 

 

457,491

 

Residential line of credit

 

 

192,427

 

 

 

1,184

 

 

 

1,375

 

 

 

194,986

 

Multi-family mortgage

 

 

61,234

 

 

 

142

 

 

 

978

 

 

 

62,354

 

Commercial real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owner occupied

 

 

451,140

 

 

 

28,308

 

 

 

4,462

 

 

 

483,910

 

Non-owner occupied

 

 

517,253

 

 

 

14,199

 

 

 

1,972

 

 

 

533,424

 

Consumer and other

 

 

189,081

 

 

 

2,712

 

 

 

589

 

 

 

192,382

 

Total loans, excluding purchased credit impaired

   loans

 

$

2,940,174

 

 

$

114,401

 

 

$

23,501

 

 

$

3,078,076

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Purchased credit impaired loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

$

 

 

$

1,499

 

 

$

645

 

 

$

2,144

 

Construction

 

 

 

 

 

3,324

 

 

 

4,404

 

 

 

7,728

 

Residential real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1-to-4 family mortgage

 

 

 

 

 

20,284

 

 

 

3,214

 

 

 

23,498

 

Residential line of credit

 

 

 

 

 

 

 

 

 

 

 

 

Multi-family mortgage

 

 

 

 

 

 

 

 

20

 

 

 

20

 

Commercial real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owner occupied

 

 

 

 

 

4,631

 

 

 

7,331

 

 

 

11,962

 

Non-owner occupied

 

 

 

 

 

7,359

 

 

 

10,805

 

 

 

18,164

 

Consumer and other

 

 

 

 

 

19,751

 

 

 

5,568

 

 

 

25,319

 

Total purchased credit impaired loans

 

$

 

 

$

56,848

 

 

$

31,987

 

 

$

88,835

 

Total loans

 

$

2,940,174

 

 

$

171,249

 

 

$

55,488

 

 

$

3,166,911

 

 

December 31, 2016

 

Pass

 

 

Watch

 

 

Substandard

 

 

Total

 

Loans, excluding purchased credit impaired loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

$

351,046

 

 

$

31,074

 

 

$

3,635

 

 

$

385,755

 

Construction

 

 

236,588

 

 

 

4,612

 

 

 

386

 

 

 

241,586

 

Residential real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1-to-4 family mortgage

 

 

277,948

 

 

 

6,945

 

 

 

7,924

 

 

 

292,817

 

Residential line of credit

 

 

173,011

 

 

 

1,875

 

 

 

2,304

 

 

 

177,190

 

Multi-family mortgage

 

 

43,770

 

 

 

152

 

 

 

1,027

 

 

 

44,949

 

Commercial real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owner occupied

 

 

338,698

 

 

 

10,459

 

 

 

4,407

 

 

 

353,564

 

Non-owner occupied

 

 

249,877

 

 

 

10,273

 

 

 

2,412

 

 

 

262,562

 

Consumer and other

 

 

73,454

 

 

 

417

 

 

 

432

 

 

 

74,303

 

Total loans, excluding purchased credit impaired

   loans

 

$

1,744,392

 

 

$

65,807

 

 

$

22,527

 

 

$

1,832,726

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Purchased credit impaired loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

$

 

 

$

 

 

$

478

 

 

$

478

 

Construction

 

 

 

 

 

 

 

 

4,319

 

 

 

4,319

 

Residential real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1-to-4 family mortgage

 

 

 

 

 

 

 

 

2,107

 

 

 

2,107

 

Residential line of credit

 

 

 

 

 

 

 

 

 

 

 

 

Multi-family mortgage

 

 

 

 

 

 

 

 

28

 

 

 

28

 

Commercial real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owner occupied

 

 

 

 

 

 

 

 

3,782

 

 

 

3,782

 

Non-owner occupied

 

 

 

 

 

 

 

 

5,340

 

 

 

5,340

 

Consumer and other

 

 

 

 

 

 

 

 

4

 

 

 

4

 

Total purchased credit impaired loans

 

$

 

 

$

 

 

$

16,058

 

 

$

16,058

 

Total loans

 

$

1,744,392

 

 

$

65,807

 

 

$

38,585

 

 

$

1,848,784

 

 

Nonperforming loans include loans that are no longer accruing interest (nonaccrual loans) and loans past due ninety or more days and still accruing interest. Nonperforming loans and impaired loans are defined differently. Some loans may be included in both categories, whereas other loans may only be included in one category.

 

PCI loans are considered past due or delinquent when the contractual principal or interest due in accordance with the terms of the loan agreement remains unpaid after the due date of the scheduled payment. However, these loans are considered to be performing, even though they may be contractually past due, as any non-payment of contractual principal or interest is considered in the periodic re-estimation of expected cash flows and is included in the resulting recognition of current period covered loan loss provision or future period yield adjustments. The accrual of interest is discontinued on PCI loans if management can no longer reliably estimate future cash flows on the loan. No PCI loans were classified as nonaccrual at December 31, 2017 or December 31, 2016 as the carrying value of the respective loan or pool of loans cash flows were considered estimable and probable of collection. Therefore, interest revenue, through accretion of the difference between the carrying value of the loans and the expected cash flows, is being recognized on all PCI loans. Accretion of interest income amounting to $5,299, $2,631 and $454 was recognized on purchased credit impaired loans during the years ended December 31, 2017, 2016 and 2015, respectively. This includes both the contractual interest income and the purchase accounting contribution through accretion of the liquidity discount and credit mark for changes in estimated cash flows. The total purchase accounting contribution through accretion excluding contractual interest collected for all purchased loans was $5,419, 3,538 and $493 for the years ended December 31, 2017, 2016 and 2015, respectively.

The following table provides the period-end amounts of loans that are past due thirty to eighty-nine days, past due ninety or more days and still accruing interest, loans not accruing interest and loans current on payments accruing interest by category at December 31, 2017 and 2016:

 

December 31, 2017

 

30-89 days

past due

 

 

90 days or more

and accruing

interest

 

 

Non-accrual

loans

 

 

Loans current

on payments

and accruing

interest

 

 

Purchased Credit Impaired loans

 

 

Total

 

Commercial and industrial

 

$

5,859

 

 

$

90

 

 

$

533

 

 

$

706,449

 

 

$

2,144

 

 

$

715,075

 

Construction

 

 

1,412

 

 

 

241

 

 

 

300

 

 

 

438,645

 

 

 

7,728

 

 

 

448,326

 

Residential real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1-to-4 family mortgage

 

 

4,678

 

 

 

956

 

 

 

2,548

 

 

 

449,309

 

 

 

23,498

 

 

 

480,989

 

Residential line of credit

 

 

527

 

 

 

134

 

 

 

699

 

 

 

193,626

 

 

 

 

 

 

194,986

 

Multi-family mortgage

 

 

 

 

 

 

 

 

 

 

 

62,354

 

 

 

20

 

 

 

62,374

 

Commercial real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owner occupied

 

 

521

 

 

 

358

 

 

 

2,582

 

 

 

480,449

 

 

 

11,962

 

 

 

495,872

 

Non-owner occupied

 

 

121

 

 

 

 

 

 

1,371

 

 

 

531,932

 

 

 

18,164

 

 

 

551,588

 

Consumer and other

 

 

1,945

 

 

 

217

 

 

 

68

 

 

 

190,152

 

 

 

25,319

 

 

 

217,701

 

Total

 

$

15,063

 

 

$

1,996

 

 

$

8,101

 

 

$

3,052,916

 

 

$

88,835

 

 

$

3,166,911

 

 

December 31, 2016

 

30-89 days

past due

 

 

90 days or more

and accruing

interest

 

 

Non-accrual

loans

 

 

Loans current

on payments

and accruing

interest

 

 

Purchased Credit Impaired loans

 

 

Total

 

Commercial and industrial

 

$

262

 

 

$

127

 

 

$

1,297

 

 

$

384,069

 

 

$

478

 

 

$

386,233

 

Construction

 

 

441

 

 

 

17

 

 

 

254

 

 

 

240,874

 

 

 

4,319

 

 

 

245,905

 

Residential real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1-to-4 family mortgage

 

 

3,130

 

 

 

697

 

 

 

2,289

 

 

 

286,701

 

 

 

2,107

 

 

 

294,924

 

Residential line of credit

 

 

1,139

 

 

 

433

 

 

 

601

 

 

 

175,017

 

 

 

 

 

 

177,190

 

Multi-family mortgage

 

 

 

 

 

 

 

 

 

 

 

44,949

 

 

 

28

 

 

 

44,977

 

Commercial real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owner occupied

 

 

186

 

 

 

 

 

 

2,007

 

 

 

351,371

 

 

 

3,782

 

 

 

357,346

 

Non-owner occupied

 

 

158

 

 

 

 

 

 

2,251

 

 

 

260,153

 

 

 

5,340

 

 

 

267,902

 

Consumer and other

 

 

433

 

 

 

55

 

 

 

30

 

 

 

73,785

 

 

 

4

 

 

 

74,307

 

Total

 

$

5,749

 

 

$

1,329

 

 

$

8,729

 

 

$

1,816,919

 

 

$

16,058

 

 

$

1,848,784

 

 

Impaired loans recognized in conformity with ASC 310 at December 31, 2017 and 2016, segregated by class, were as follows:  

 

December 31, 2017

 

Recorded

investment

 

 

Unpaid

principal

 

 

Related

allowance

 

With a related allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

$

53

 

 

$

53

 

 

$

20

 

Construction

 

 

 

 

 

 

 

 

 

Residential real estate:

 

 

 

 

 

 

 

 

 

 

 

 

1-to-4 family mortgage

 

 

194

 

 

 

495

 

 

 

18

 

Residential line of credit

 

 

 

 

 

 

 

 

 

Multi-family mortgage

 

 

 

 

 

 

 

 

 

Commercial  real estate:

 

 

 

 

 

 

 

 

 

 

 

 

Owner occupied

 

 

844

 

 

 

1,123

 

 

 

120

 

Non-owner occupied

 

 

144

 

 

 

150

 

 

 

33

 

Total

 

$

1,235

 

 

$

1,821

 

 

$

191

 

With no related allowance recorded

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

$

1,526

 

 

$

1,570

 

 

$

 

Construction

 

 

1,289

 

 

 

1,313

 

 

 

 

Residential real estate:

 

 

 

 

 

 

 

 

 

 

 

 

1-to-4 family mortgage

 

 

1,068

 

 

 

1,072

 

 

 

 

Residential line of credit

 

 

 

 

 

 

 

 

 

Multi-family mortgage

 

 

978

 

 

 

978

 

 

 

 

Commercial  real estate:

 

 

 

 

 

 

 

 

 

 

 

 

Owner occupied

 

 

1,676

 

 

 

2,168

 

 

 

 

Non-owner occupied

 

 

1,576

 

 

 

2,325

 

 

 

 

Consumer and other

 

 

25

 

 

 

25

 

 

 

 

Total

 

$

8,138

 

 

$

9,451

 

 

$

 

Total impaired loans

 

$

9,373

 

 

$

11,272

 

 

$

191

 

 

 

December 31, 2016

 

Recorded

investment

 

 

Unpaid

principal

 

 

Related

allowance

 

With a related allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

$

854

 

 

$

854

 

 

$

135

 

Construction

 

 

 

 

 

 

 

 

 

Residential real estate:

 

 

 

 

 

 

 

 

 

 

 

 

1-to-4 family mortgage

 

 

103

 

 

 

369

 

 

 

23

 

Residential line of credit

 

 

 

 

 

 

 

 

 

Multi-family mortgage

 

 

 

 

 

 

 

 

 

Commercial  real estate:

 

 

 

 

 

 

 

 

 

 

 

 

Owner occupied

 

 

635

 

 

 

654

 

 

 

113

 

Non-owner occupied

 

 

1,151

 

 

 

1,678

 

 

 

242

 

Consumer and other

 

 

1

 

 

 

1

 

 

 

 

Total

 

$

2,744

 

 

$

3,556

 

 

$

513

 

With no related allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

$

622

 

 

$

746

 

 

$

 

Construction

 

 

2,686

 

 

 

2,694

 

 

 

 

Residential real estate:

 

 

 

 

 

 

 

 

 

 

 

 

1-to-4 family mortgage

 

 

2,368

 

 

 

2,370

 

 

 

 

Residential line of credit

 

 

311

 

 

 

321

 

 

 

 

Multi-family mortgage

 

 

1,027

 

 

 

1,027

 

 

 

 

Commercial  real estate:

 

 

 

 

 

 

 

 

 

 

 

 

Owner occupied

 

 

2,117

 

 

 

3,205

 

 

 

 

Non-owner occupied

 

 

1,050

 

 

 

1,781

 

 

 

 

Consumer and other

 

 

26

 

 

 

26

 

 

 

 

Total

 

$

10,207

 

 

$

12,170

 

 

$

 

Total impaired loans

 

$

12,951

 

 

$

15,726

 

 

$

513

 

 

 

 

December 31,

 

 

 

2017

 

 

2016

 

 

2015

 

 

 

Average recorded investment

 

 

Interest income recognized (cash basis)

 

 

Average recorded investment

 

 

Interest income recognized (cash basis)

 

 

Average recorded investment

 

 

Interest income recognized (cash basis)

 

With a related allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

$

454

 

 

$

2

 

 

$

994

 

 

$

17

 

 

$

1,269

 

 

$

22

 

Construction

 

 

 

 

 

 

 

 

154

 

 

 

 

 

 

517

 

 

 

3

 

Residential real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1-to-4 family mortgage

 

 

149

 

 

 

9

 

 

 

1,750

 

 

 

1

 

 

 

2,345

 

 

 

199

 

Residential line of credit

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Multi-family mortgage

 

 

 

 

 

 

 

 

 

 

 

 

 

 

468

 

 

 

 

Commercial real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owner occupied

 

 

740

 

 

 

48

 

 

 

1,756

 

 

 

25

 

 

 

1,938

 

 

 

95

 

Non-owner occupied

 

 

648

 

 

 

5

 

 

 

1,777

 

 

 

 

 

 

3,039

 

 

 

 

Consumer and other

 

 

1

 

 

 

 

 

 

1

 

 

 

 

 

 

 

 

 

 

Total

 

$

1,992

 

 

$

64

 

 

$

6,432

 

 

$

43

 

 

$

9,576

 

 

$

319

 

With no related allowance recorded

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

$

1,074

 

 

$

38

 

 

$

494

 

 

$

20

 

 

$

660

 

 

$

 

Construction

 

 

1,988

 

 

 

46

 

 

 

2,622

 

 

 

132

 

 

 

4,337

 

 

 

127

 

Residential real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1-to-4 family mortgage

 

 

1,718

 

 

 

63

 

 

 

1,329

 

 

 

137

 

 

 

2,815

 

 

 

7

 

Residential line of credit

 

 

156

 

 

 

 

 

 

156

 

 

 

10

 

 

 

 

 

 

 

Multi-family mortgage

 

 

1,003

 

 

 

46

 

 

 

1,051

 

 

 

37

 

 

 

652

 

 

 

25

 

Commercial real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owner occupied

 

 

1,897

 

 

 

122

 

 

 

1,120

 

 

 

119

 

 

 

788

 

 

 

 

Non-owner occupied

 

 

1,313

 

 

 

19

 

 

 

1,050

 

 

 

 

 

 

855

 

 

 

 

Consumer and other

 

 

26

 

 

 

1

 

 

 

13

 

 

 

 

 

 

 

 

 

 

Total

 

$

9,173

 

 

$

335

 

 

$

7,835

 

 

$

455

 

 

$

10,107

 

 

$

159

 

Total impaired loans

 

$

11,164

 

 

$

399

 

 

$

14,267

 

 

$

498

 

 

$

19,683

 

 

$

478

 

 

 

As of December 31, 2017 and 2016, the Company has a recorded investment in troubled debt restructurings of $8,604 and $8,802, respectively. The modifications included extensions of the maturity date and/or a stated rate of interest to one lower than the current market rate. The Company has allocated $172 and $402 of specific reserves for those loans at December 31, 2017 and 2016, respectively, and has committed to lend additional amounts totaling up to $2 and $1, respectively to these customers. Of these loans, $3,205 and $4,265 were classified as non-accrual loans as of December 31, 2017 and 2016.

The following table presents the financial effect of TDRs recorded during the periods indicated:

 

 

Year Ended December 31, 2017

 

Number of loans

 

Pre-modification outstanding recorded investment

 

 

Post-modification outstanding recorded investment

 

 

Charge offs and specific reserves

 

Commercial and industrial

 

2

 

$

627

 

 

$

627

 

 

$

 

Commercial real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owner occupied

 

1

 

 

377

 

 

 

377

 

 

 

 

Non-owner occupied

 

2

 

 

711

 

 

 

711

 

 

 

68

 

Residential real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1-to-4 family mortgage

 

1

 

 

143

 

 

 

143

 

 

 

8

 

Consumer and other

 

1

 

 

25

 

 

 

25

 

 

 

 

Total

 

7

 

$

1,883

 

 

$

1,883

 

 

$

76

 

 

Year Ended December 31, 2016

 

Number of loans

 

Pre-modification outstanding recorded investment

 

 

Post-modification outstanding recorded investment

 

 

Charge offs and specific reserves

 

Commercial real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owner occupied

 

1

 

$

118

 

 

$

118

 

 

$

 

Residential real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1-4 family mortgage

 

5

 

 

1,819

 

 

 

1,819

 

 

 

 

Consumer and other

 

3

 

 

29

 

 

 

29

 

 

 

 

Total

 

9

 

$

1,966

 

 

$

1,966

 

 

$

 

 

Year ended December 31, 2015

 

Number of loans

 

Pre-modification outstanding recorded investment

 

 

Post-modification outstanding recorded investment

 

 

Charge offs and specific reserves

 

Commercial and industrial

 

6

 

$

2,301

 

 

$

2,301

 

 

$

86

 

Commercial real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owner occupied

 

4

 

 

786

 

 

 

786

 

 

 

 

Non-owner occupied

 

1

 

 

133

 

 

 

133

 

 

 

1

 

Residential real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1-4 family mortgage

 

5

 

 

326

 

 

 

326

 

 

 

45

 

Total

 

16

 

$

3,546

 

 

$

3,546

 

 

$

132

 

There were no loans modified as troubled debt restructurings for which there was a payment default within twelve months following the modification during the year ended December 31, 2017 or 2016. The following presents loans modified as troubled debt restructurings for which there was a payment default within twelve months following the modification during the year ended December 31, 2015:

 

 

 

Defaulted

 

 

Charge-offs

and specific

reserves

 

Residential real estate:

 

 

 

 

 

 

 

 

1-to-4 family mortgage

 

$

145

 

 

$

45

 

Total

 

$

145

 

 

$

45

 

 

A loan is considered to be in payment default once it is 90 days contractually past due under the modified terms.

The terms of certain other loans were modified during the years ended December 31, 2017, 2016 and 2015 that did not meet the definition of a troubled debt restructuring. The modification of these loans involved either a modification of the terms of a loan to borrowers who were not experiencing financial difficulties or a delay in a payment that was considered to be insignificant.

In order to determine whether a borrower is experiencing financial difficulty, an evaluation is performed of the probability that the borrower will be in payment default on any of its debt in the foreseeable future without the modification. This evaluation is performed under the company’s internal underwriting policy.