XML 44 R30.htm IDEA: XBRL DOCUMENT v3.6.0.2
Loans (Tables)
12 Months Ended
Dec. 31, 2016
Receivables [Abstract]  
Schedule of Accounts, Notes, Loans and Financing Receivable
Information relating to portfolio, purchase credit impaired (“PCI”), and purchase unimpaired (“PUL”) loans at December 31 is summarized as follows:
 
 
 
2016
 
 
 
Portfolio Loans
 
PCI Loans
 
PUL's
 
Total
 
 
 
(In thousands)
 
Construction and land development
 
$
137,480
 
$
114
 
$
22,522
 
$
160,116
 
Commercial real estate
 
 
1,041,915
 
 
11,257
 
 
304,420
 
 
1,357,592
 
Residential real estate
 
 
784,290
 
 
684
 
 
51,813
 
 
836,787
 
Commercial and financial
 
 
308,731
 
 
941
 
 
60,917
 
 
370,589
 
Consumer
 
 
152,927
 
 
0
 
 
1,018
 
 
153,945
 
Other loans
 
 
507
 
 
0
 
 
0
 
 
507
 
NET LOAN BALANCES (1)
 
$
2,425,850
 
$
12,996
 
$
440,690
 
$
2,879,536
 
 
 
 
2015
 
 
 
Portfolio Loans
 
PCI Loans
 
PUL's
 
Total
 
 
 
(In thousands)
 
Construction and land development
 
$
97,629
 
$
114
 
$
11,044
 
$
108,787
 
Commercial real estate
 
 
776,875
 
 
9,990
 
 
222,513
 
 
1,009,378
 
Residential real estate
 
 
678,131
 
 
922
 
 
44,732
 
 
723,785
 
Commercial and financial
 
 
188,013
 
 
1,083
 
 
39,421
 
 
228,517
 
Consumer
 
 
82,717
 
 
0
 
 
2,639
 
 
85,356
 
Other loans
 
 
507
 
 
0
 
 
0
 
 
507
 
NET LOAN BALANCES (1)
 
$
1,823,872
 
$
12,109
 
$
320,349
 
$
2,156,330
 
 
(1)
Net loan balances at December 31, 2016 and 2015 include deferred costs of $4.4 million  and $7.7 million, respectively.
Certain Loans Acquired In Transfer Not Accounted For As Debt Securities Components Of Purchased Loans
The components of purchased loans are as follows at December 31, 2016 and 2015:
 
 
 
December 31, 2016
 
December 31, 2015
 
 
 
PCI
 
PULs
 
Total
 
PCI
 
PULs
 
Total
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
(In thousands)
 
(In thousands)
 
Construction and land development
 
$
114
 
$
22,522
 
$
22,636
 
$
114
 
$
11,045
 
$
11,159
 
Commercial real estate
 
 
11,257
 
 
304,420
 
 
315,677
 
 
9,990
 
 
222,513
 
 
232,503
 
Residential real estate
 
 
684
 
 
51,813
 
 
52,497
 
 
922
 
 
44,732
 
 
45,654
 
Commercial and financial
 
 
941
 
 
60,917
 
 
61,858
 
 
1,083
 
 
39,420
 
 
40,503
 
Consumer
 
 
0
 
 
1,018
 
 
1,018
 
 
0
 
 
2,639
 
 
2,639
 
Carrying value of acquired loans
 
$
12,996
 
$
440,690
 
$
453,686
 
$
12,109
 
$
320,349
 
$
332,458
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Carrying value, net of allowance of $0 for 2016 and $137 for 2015
 
$
12,996
 
$
440,690
 
$
453,686
 
$
12,109
 
$
320,212
 
$
332,321
 
Contractually Required Principal And Interest Cash Payments Changes
The components of purchased loans are as follows at December 31, 2016 and 2015:
 
 
 
December 31, 2016
 
December 31, 2015
 
 
 
PCI
 
PULs
 
Total
 
PCI
 
PULs
 
Total
 
 
 
(In thousands)
 
(In thousands)
 
Construction and land development
 
$
114
 
$
22,522
 
$
22,636
 
$
114
 
$
11,045
 
$
11,159
 
Commercial real estate
 
 
11,257
 
 
304,420
 
 
315,677
 
 
9,990
 
 
222,513
 
 
232,503
 
Residential real estate
 
 
684
 
 
51,813
 
 
52,497
 
 
922
 
 
44,732
 
 
45,654
 
Commercial and financial
 
 
941
 
 
60,917
 
 
61,858
 
 
1,083
 
 
39,420
 
 
40,503
 
Consumer
 
 
0
 
 
1,018
 
 
1,018
 
 
0
 
 
2,639
 
 
2,639
 
Carrying value of acquired loans
 
$
12,996
 
$
440,690
 
$
453,686
 
$
12,109
 
$
320,349
 
$
332,458
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Carrying value, net of allowance of $0 for 2016 and $137 for 2015
 
$
12,996
 
$
440,690
 
$
453,686
 
$
12,109
 
$
320,212
 
$
332,321
 
 
The table below summarizes the changes in accretable yield for PCI loans during the twelve months ended December 31, 2016, and December 31, 2015. See Note S for information related to PCI loans acquired during the period.
 
 
 
 
 
 
 
 
 
 
 
Reclassifications from
 
 
 
Activity during the twelve month period ending December 31, 2016
 
12/31/2015
 
Additions
 
Deletions
 
Accretion
 
nonaccretable difference
 
12/31/2016
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
(In thousands)
 
Accretable yield
 
$
2,610
 
$
2,052
 
$
(15)
 
$
(1,734)
 
$
894
 
$
3,807
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Carrying value
 
$
12,109
 
 
 
 
 
 
 
 
 
 
 
 
 
$
12,996
 
Allowance for loan losses
 
 
0
 
 
 
 
 
 
 
 
 
 
 
 
 
 
0
 
Carrying value less allowance for loan losses
 
$
12,109
 
 
 
 
 
 
 
 
 
 
 
 
 
$
12,996
 
 
 
 
 
 
 
 
 
 
 
 
Reclassifications from
 
 
 
Activity during the twelve month period ending December 31, 2015
 
12/31/2014
 
Additions
 
Deletions
 
Accretion
 
nonaccretable difference
 
12/31/2015
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
(In thousands)
 
Accretable yield
 
$
1,192
 
$
702
 
$
(357)
 
$
(601)
 
$
1,674
 
$
2,610
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Carrying value of acquired loans
 
$
7,814
 
 
 
 
 
 
 
 
 
 
 
 
 
$
12,109
 
Allowance for loan losses
 
 
(64)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
0
 
Carrying value less allowance for loan losses
 
$
7,750
 
 
 
 
 
 
 
 
 
 
 
 
 
$
12,109
 
 
 
 
 
 
 
 
 
 
 
 
Reclassifications from
 
 
 
Activity during the three month period ending December 31, 2014
 
9/30/2014
 
Additions
 
Deletions
 
Accretion
 
nonaccretable difference
 
12/31/2014
 
 
 
(In thousands)
 
Accretable yield
 
$
0
 
$
1,256
 
$
(50)
 
$
(96)
 
$
82
 
$
1,192
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Carrying value of acquired loans
 
$
0
 
 
 
 
 
 
 
 
 
 
 
 
 
$
7,814
 
Allowance for loan losses
 
 
0
 
 
 
 
 
 
 
 
 
 
 
 
 
 
(64)
 
Carrying value less allowance for loan losses
 
$
0
 
 
 
 
 
 
 
 
 
 
 
 
 
$
7,750
 
Past Due Financing Receivables
The following tables present the contractual aging of the recorded investment in past due loans by class of loans as of December 31, 2016 and 2015:
 
 
 
 
 
 
 
Accruing
 
 
 
 
 
 
 
 
 
Accruing
 
Accruing
 
Greater
 
 
 
 
 
Total
 
 
 
30-59 Days
 
60-89 Days
 
Than
 
 
 
 
 
Financing
 
December 31, 2016
 
Past Due
 
Past Due
 
90 Days
 
Nonaccrual
 
Current
 
Receivables
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Portfolio Loans
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Construction and land development
 
$
0
 
$
0
 
$
0
 
$
438
 
$
137,042
 
$
137,480
 
Commercial real estate
 
 
78
 
 
171
 
 
0
 
 
1,784
 
 
1,039,882
 
 
1,041,915
 
Residential real estate
 
 
1,570
 
 
261
 
 
0
 
 
8,582
 
 
773,877
 
 
784,290
 
Commerical and financial
 
 
30
 
 
0
 
 
0
 
 
49
 
 
308,652
 
 
308,731
 
Consumer
 
 
29
 
 
59
 
 
0
 
 
170
 
 
152,669
 
 
152,927
 
Other
 
 
0
 
 
0
 
 
0
 
 
0
 
 
507
 
 
507
 
Total Loans
 
$
1,707
 
$
491
 
$
0
 
$
11,023
 
$
2,412,629
 
$
2,425,850
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Purchased Loans
 
 
 
 
 
 
 
 
 
 
 
 
 
Construction and land development
 
$
0
 
$
0
 
$
0
 
$
32
 
$
22,490
 
$
22,522
 
Commercial real estate
 
 
345
 
 
485
 
 
0
 
 
1,272
 
 
302,318
 
 
304,420
 
Residential real estate
 
 
153
 
 
0
 
 
0
 
 
1,262
 
 
50,398
 
 
51,813
 
Commerical and financial
 
 
39
 
 
328
 
 
0
 
 
197
 
 
60,353
 
 
60,917
 
Consumer
 
 
37
 
 
0
 
 
0
 
 
0
 
 
981
 
 
1,018
 
Other
 
 
0
 
 
0
 
 
0
 
 
0
 
 
0
 
 
0
 
Total Loans
 
$
574
 
$
813
 
$
0
 
$
2,763
 
$
436,540
 
$
440,690
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Purchased Impaired Loans
 
 
 
 
 
 
 
 
 
 
 
 
 
Construction and land development
 
$
0
 
$
0
 
$
0
 
$
0
 
$
114
 
$
114
 
Commercial real estate
 
 
0
 
 
0
 
 
0
 
 
4,285
 
 
6,972
 
 
11,257
 
Residential real estate
 
 
0
 
 
185
 
 
0
 
 
0
 
 
499
 
 
684
 
Commerical and financial
 
 
0
 
 
0
 
 
0
 
 
0
 
 
941
 
 
941
 
Consumer
 
 
0
 
 
0
 
 
0
 
 
0
 
 
0
 
 
0
 
Other
 
 
0
 
 
0
 
 
0
 
 
0
 
 
0
 
 
0
 
Total Loans
 
$
0
 
$
185
 
$
0
 
$
4,285
 
$
8,526
 
$
12,996
 
 
 
 
Accruing
 
Accruing
 
Greater
 
 
 
 
 
Total
 
 
 
30-59 Days
 
60-89 Days
 
Than
 
 
 
 
 
Financing
 
December 31, 2015
 
Past Due
 
Past Due
 
90 Days
 
Nonaccrual
 
Current
 
Receivables
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Portfolio Loans
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Construction and land development
 
$
665
 
$
0
 
$
0
 
$
269
 
$
96,695
 
$
97,629
 
Commercial real estate
 
 
810
 
 
0
 
 
0
 
 
2,301
 
 
773,764
 
 
776,875
 
Residential real estate
 
 
141
 
 
0
 
 
0
 
 
9,941
 
 
668,049
 
 
678,131
 
Commerical and financial
 
 
59
 
 
0
 
 
0
 
 
0
 
 
187,954
 
 
188,013
 
Consumer
 
 
430
 
 
0
 
 
0
 
 
247
 
 
82,040
 
 
82,717
 
Other
 
 
0
 
 
0
 
 
0
 
 
0
 
 
507
 
 
507
 
Total Loans
 
$
2,105
 
$
0
 
$
0
 
$
12,758
 
$
1,809,009
 
$
1,823,872
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Purchased Loans
 
 
 
 
 
 
 
 
 
 
 
 
 
Construction and land development
 
$
0
 
$
0
 
$
0
 
$
40
 
$
11,004
 
$
11,044
 
Commercial real estate
 
 
179
 
 
0
 
 
0
 
 
2,294
 
 
220,040
 
 
222,513
 
Residential real estate
 
 
66
 
 
0
 
 
0
 
 
0
 
 
44,666
 
 
44,732
 
Commerical and financial
 
 
39
 
 
0
 
 
0
 
 
130
 
 
39,252
 
 
39,421
 
Consumer
 
 
39
 
 
0
 
 
0
 
 
0
 
 
2,600
 
 
2,639
 
Other
 
 
0
 
 
0
 
 
0
 
 
0
 
 
0
 
 
0
 
Total Loans
 
$
323
 
$
0
 
$
0
 
$
2,464
 
$
317,562
 
$
320,349
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Purchased Impaired Loans
 
 
 
 
 
 
 
 
 
 
 
 
 
Construction and land development
 
$
0
 
$
0
 
$
0
 
$
0
 
$
114
 
$
114
 
Commercial real estate
 
 
132
 
 
0
 
 
0
 
 
1,816
 
 
8,042
 
 
9,990
 
Residential real estate
 
 
0
 
 
0
 
 
0
 
 
348
 
 
574
 
 
922
 
Commerical and financial
 
 
0
 
 
0
 
 
0
 
 
0
 
 
1,083
 
 
1,083
 
Consumer
 
 
0
 
 
0
 
 
0
 
 
0
 
 
0
 
 
0
 
Other
 
 
0
 
 
0
 
 
0
 
 
0
 
 
0
 
 
0
 
Total Loans
 
$
132
 
$
0
 
$
0
 
$
2,164
 
$
9,813
 
$
12,109
 
Financing Receivable Credit Quality Indicators
The following tables present the risk category of loans by class of loans based on the most recent analysis performed as of December 31, 2016 and 2015:
 
 
 
Construction
 
 
 
 
 
 
 
 
 
 
 
 
 
& Land
 
Commercial
 
Residential
 
Commercial &
 
Consumer
 
 
 
December 31, 2016
 
Development
 
Real Estate
 
Real Estate
 
Financial
 
Loans
 
Total
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Pass
 
$
148,563
 
$
1,319,696
 
$
811,576
 
$
364,241
 
$
153,730
 
$
2,797,806
 
Special mention
 
 
5,037
 
 
17,184
 
 
1,780
 
 
3,949
 
 
67
 
 
28,017
 
Substandard
 
 
5,497
 
 
7,438
 
 
2,709
 
 
2,153
 
 
134
 
 
17,931
 
Doubtful
 
 
0
 
 
0
 
 
0
 
 
0
 
 
0
 
 
0
 
Nonaccrual
 
 
470
 
 
7,341
 
 
9,844
 
 
246
 
 
170
 
 
18,071
 
Pass - Troubled debt restructures
 
 
44
 
 
4,988
 
 
358
 
 
0
 
 
44
 
 
5,434
 
Troubled debt restructures
 
 
505
 
 
945
 
 
10,520
 
 
0
 
 
307
 
 
12,277
 
Total
 
$
160,116
 
$
1,357,592
 
$
836,787
 
$
370,589
 
$
154,452
 
$
2,879,536
 
 
 
 
Construction
 
 
 
 
 
 
 
 
 
 
 
 
 
& Land
 
Commercial
 
Residential
 
Commercial &
 
Consumer
 
 
 
December 31, 2015
 
Development
 
Real Estate
 
Real Estate
 
Financial
 
Loans
 
Total
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Pass
 
$
100,186
 
$
973,942
 
$
697,907
 
$
226,391
 
$
83,786
 
$
2,082,212
 
Special mention
 
 
3,377
 
 
12,599
 
 
629
 
 
1,209
 
 
1,392
 
 
19,206
 
Substandard
 
 
4,242
 
 
9,278
 
 
3,197
 
 
769
 
 
70
 
 
17,556
 
Doubtful
 
 
0
 
 
0
 
 
0
 
 
0
 
 
0
 
 
0
 
Nonaccrual
 
 
309
 
 
6,410
 
 
10,290
 
 
130
 
 
247
 
 
17,386
 
Pass - Troubled debt restructures
 
 
58
 
 
5,893
 
 
0
 
 
18
 
 
0
 
 
5,969
 
Troubled debt restructures
 
 
615
 
 
1,256
 
 
11,762
 
 
0
 
 
368
 
 
14,001
 
Total
 
$
108,787
 
$
1,009,378
 
$
723,785
 
$
228,517
 
$
85,863
 
$
2,156,330