XML 43 R32.htm IDEA: XBRL DOCUMENT v3.19.2
Loans and Allowance for Loan Losses (Tables)
6 Months Ended
Jun. 30, 2019
Loans and Allowance for Loan Losses  
Schedule of changes in the carrying value

Six Months Ended June 30,

(Dollars in thousands)

    

2019

    

2018

Balance at beginning of period

$

485,119

$

618,803

Net reductions for payments, foreclosures, and accretion

 

(65,139)

 

(67,025)

Change in the allowance for loan losses on acquired loans

 

(19)

 

201

Balance at end of period, net of allowance for loan losses on acquired credit impaired loans

$

419,961

$

551,979

Schedule of changes in allowance for loan losses

   

Non-acquired

   

Acquired Non-Credit

   

Acquired Credit

   

 

(Dollars in thousands)

Loans

Impaired Loans

Impaired Loans

Total

 

Three Months Ended June 30, 2019:

Balance at beginning of period

$

52,008

$

$

4,514

$

56,522

Loans charged-off

 

(1,327)

(1,535)

 

 

(2,862)

Recoveries of loans previously charged off (1)

 

875

116

 

 

991

Net charge-offs

 

(452)

(1,419)

 

 

(1,871)

Provision for loan losses charged to operations

 

2,034

1,419

 

251

 

3,704

Reduction due to loan removals

 

 

(142)

 

(142)

Balance at end of period

$

53,590

$

$

4,623

$

58,213

Three Months Ended June 30, 2018:

Balance at beginning of period

$

45,203

$

$

4,084

$

49,287

Loans charged-off

 

(1,240)

(1,183)

 

 

(2,423)

Recoveries of loans previously charged off (1)

 

1,051

87

 

 

1,138

Net charge-offs

 

(189)

(1,096)

 

 

(1,285)

Provision for loan losses charged to operations

 

2,860

1,096

 

522

 

4,478

Reduction due to loan removals

 

 

(180)

 

(180)

Balance at end of period

$

47,874

$

$

4,426

$

52,300

    

Non-acquired

    

Acquired Non-Credit

    

Acquired Credit

    

 

(Dollars in thousands)

Loans

Impaired Loans

Impaired Loans

Total

 

Six Months Ended June 30, 2019:

Balance at beginning of period

$

51,194

$

$

4,604

$

55,798

Loans charged-off

 

(2,572)

(1,909)

 

 

(4,481)

Recoveries of loans previously charged off (1)

 

1,627

322

 

 

1,949

Net charge-offs

 

(945)

(1,587)

 

 

(2,532)

Provision for loan losses charged to operations

 

3,341

1,587

 

264

 

5,192

Reduction due to loan removals

 

 

(245)

 

(245)

Balance at end of period

$

53,590

$

$

4,623

$

58,213

Six Months Ended June 30, 2018:

Balance at beginning of period

$

43,448

$

$

4,627

$

48,075

Loans charged-off

 

(2,409)

(1,517)

 

 

(3,926)

Recoveries of loans previously charged off (1)

 

1,853

252

 

 

2,105

Net charge-offs

 

(556)

(1,265)

 

 

(1,821)

Provision for losses charged to operations

 

4,982

1,265

 

685

 

6,932

Reduction due to loan removals

 

 

(886)

 

(886)

Balance at end of period

$

47,874

$

$

4,426

$

52,300

(1)– Recoveries related to acquired credit impaired loans are recorded through other noninterest income on the consolidated statement of income and do not run through the ALLL.
Summary of information pertaining to impaired loans

    

Unpaid

    

Recorded

    

Gross

    

    

Contractual

Investment

Recorded

Total

Principal

With No

Investment

Recorded

Related

(Dollars in thousands)

Balance

Allowance

With Allowance

Investment

Allowance

June 30, 2019

Commercial real estate:

Construction and land development

$

36,539

$

321

$

35,809

$

36,130

$

715

Commercial non-owner occupied

 

187

 

85

 

16

 

101

 

1

Commercial owner occupied

 

6,673

 

3,833

 

1,607

 

5,440

 

33

Consumer real estate:

Consumer owner occupied

 

5,989

 

3,983

 

1,583

 

5,566

 

35

Home equity loans

 

2,566

 

1,084

 

1,352

 

2,436

 

125

Commercial and industrial

 

2,708

 

509

 

2,165

 

2,674

 

394

Other income producing property

 

2,333

 

129

 

1,935

 

2,064

 

78

Consumer

 

158

 

 

98

 

98

 

3

Total

$

57,153

$

9,944

$

44,565

$

54,509

$

1,384

December 31, 2018

Commercial real estate:

Construction and land development

$

38,314

$

339

$

37,574

$

37,913

$

788

Commercial non-owner occupied

 

1,157

 

536

 

489

 

1,025

 

70

Commercial owner occupied

 

5,085

 

3,101

 

1,041

 

4,142

 

27

Consumer real estate:

Consumer owner occupied

 

7,291

 

4,992

 

1,769

 

6,761

 

41

Home equity loans

 

2,953

 

1,129

 

1,697

 

2,826

 

142

Commercial and industrial

 

1,332

 

467

 

824

 

1,291

 

416

Other income producing property

 

3,117

 

150

 

2,722

 

2,872

 

142

Consumer

 

211

 

 

188

 

188

 

2

Total

$

59,460

$

10,714

$

46,304

$

57,018

$

1,628

June 30, 2018

Commercial real estate:

Construction and land development

$

42,955

$

600

$

41,792

$

42,392

$

846

Commercial non-owner occupied

 

1,505

 

831

 

517

 

1,348

 

93

Commercial owner occupied

 

5,733

 

3,031

 

1,719

 

4,750

 

44

Consumer real estate:

Consumer owner occupied

 

6,085

 

4,631

 

997

 

5,628

 

30

Home equity loans

 

3,256

 

1,146

 

1,998

 

3,144

 

180

Commercial and industrial

 

1,876

 

724

 

1,110

 

1,834

 

485

Other income producing property

 

3,473

 

234

 

3,006

 

3,240

 

144

Consumer

325

 

 

257

257

7

Total

$

65,208

$

11,197

$

51,396

$

62,593

$

1,829

Summary of average investment in impaired loans and interest income recognized on impaired loans

Three Months Ended June 30,

2019

2018

Average

Average

Investment in

Interest Income

Investment in

Interest Income

(Dollars in thousands)

    

Impaired Loans

    

Recognized

    

Impaired Loans

    

Recognized

Commercial real estate:

    

    

    

    

Construction and land development

$

37,194

$

310

$

44,295

$

298

Commercial non-owner occupied

 

238

 

2

 

1,265

 

9

Commercial owner occupied

 

4,830

 

94

 

5,164

 

72

Consumer real estate:

Consumer owner occupied

 

6,226

 

44

 

5,561

 

44

Home equity loans

 

2,595

 

32

 

3,156

 

36

Commercial and industrial

 

1,994

 

66

 

1,756

 

19

Other income producing property

 

2,210

 

24

 

3,163

 

42

Consumer

 

104

 

 

285

 

Total Impaired Loans

$

55,391

$

572

$

64,645

$

520

Six Months Ended June 30,

2019

2018

Average

Average

Investment in

Interest Income

Investment in

Interest Income

(Dollars in thousands)

    

Impaired Loans

    

Recognized

    

Impaired Loans

    

Recognized

Commercial real estate:

    

    

    

    

Construction and land development

$

37,021

$

791

$

42,811

$

810

Commercial non-owner occupied

 

563

 

4

 

1,362

 

15

Commercial owner occupied

 

4,791

 

161

 

5,196

 

147

Consumer real estate:

Consumer owner occupied

 

6,164

 

93

 

5,630

 

87

Home equity loans

 

2,631

 

64

 

3,077

 

65

Commercial and industrial

 

1,982

 

86

 

1,495

 

36

Other income producing property

 

2,468

 

54

 

3,189

 

88

Consumer

 

144

 

 

248

 

Other loans

 

 

 

 

Total Impaired Loans

$

55,764

$

1,253

$

63,008

$

1,248

Non-acquired loans  
Loans and Allowance for Loan Losses  
Summary of loans

June 30,

December 31,

June 30,

(Dollars in thousands)

    

2019

    

2018

    

2018

 

Non-acquired loans:

    

    

    

Commercial non-owner occupied real estate:

Construction and land development

$

879,724

$

841,445

$

906,890

Commercial non-owner occupied

 

1,723,640

 

1,415,551

 

1,135,235

Total commercial non-owner occupied real estate

 

2,603,364

 

2,256,996

 

2,042,125

Consumer real estate:

Consumer owner occupied

 

2,079,949

 

1,936,265

 

1,733,924

Home equity loans

 

514,242

 

495,148

 

456,946

Total consumer real estate

 

2,594,191

 

2,431,413

 

2,190,870

Commercial owner occupied real estate

 

1,589,987

 

1,517,551

 

1,372,453

Commercial and industrial

 

1,114,513

 

1,054,952

 

941,067

Other income producing property

 

214,203

 

214,353

 

205,507

Consumer

 

503,468

 

448,664

 

416,650

Other loans

 

1,601

 

9,357

 

28,867

Total non-acquired loans

 

8,621,327

 

7,933,286

 

7,197,539

Less allowance for loan losses

 

(53,590)

 

(51,194)

 

(47,874)

Non-acquired loans, net

$

8,567,737

$

7,882,092

$

7,149,665

Schedule of changes in allowance for loan losses

   

Construction

   

Commercial

   

Commercial

   

Consumer

   

   

   

Other Income

   

   

   

& Land

Non-owner

Owner

Owner

Home

Commercial

Producing

Other

(Dollars in thousands)

Development

Occupied

Occupied

Occupied

Equity

& Industrial

Property

Consumer

Loans

Total

Three Months Ended June 30, 2019

Allowance for loan losses:

Balance, March 31, 2019

$

5,371

$

9,740

$

9,629

$

12,058

$

3,273

$

7,249

$

1,387

$

3,195

$

106

$

52,008

Charge-offs

 

(9)

 

(3)

 

 

(48)

 

 

(90)

 

(31)

 

(1,146)

 

 

(1,327)

Recoveries

 

326

 

23

 

41

 

30

 

98

 

138

 

13

 

206

 

 

875

Provision (benefit)

 

30

 

551

 

(144)

 

392

 

(194)

 

198

 

(10)

 

1,317

 

(106)

 

2,034

Balance, June 30, 2019

$

5,718

$

10,311

$

9,526

$

12,432

$

3,177

$

7,495

$

1,359

$

3,572

$

$

53,590

Loans individually evaluated for impairment

$

715

$

1

$

33

$

35

$

125

$

394

$

78

$

3

$

$

1,384

Loans collectively evaluated for impairment

$

5,003

$

10,310

$

9,493

$

12,397

$

3,052

$

7,101

$

1,281

$

3,569

$

$

52,206

Loans:

Loans individually evaluated for impairment

$

36,130

$

101

$

5,440

$

5,566

$

2,436

$

2,674

$

2,064

$

98

$

$

54,509

Loans collectively evaluated for impairment

 

843,594

 

1,723,539

 

1,584,547

 

2,074,383

 

511,806

 

1,111,839

 

212,139

 

503,370

 

1,601

 

8,566,818

Total non-acquired loans

$

879,724

$

1,723,640

$

1,589,987

$

2,079,949

$

514,242

$

1,114,513

$

214,203

$

503,468

$

1,601

$

8,621,327

Three Months Ended June 30, 2018

Allowance for loan losses:

Balance, March 31, 2018

$

5,847

$

6,798

$

8,346

$

10,193

$

3,237

$

6,333

$

1,393

$

2,899

$

157

$

45,203

Charge-offs

 

 

 

(81)

 

 

(5)

 

(59)

 

 

(1,095)

 

 

(1,240)

Recoveries

 

547

 

2

 

25

 

41

 

27

 

199

 

3

 

207

 

 

1,051

Provision (benefit)

 

(207)

 

409

 

317

 

711

 

109

 

238

 

17

 

1,060

 

206

 

2,860

Balance, June 30, 2018

$

6,187

$

7,209

$

8,607

$

10,945

$

3,368

$

6,711

$

1,413

$

3,071

$

363

$

47,874

Loans individually evaluated for impairment

$

846

$

93

$

44

$

30

$

180

$

485

$

144

$

7

$

$

1,829

Loans collectively evaluated for impairment

$

5,341

$

7,116

$

8,563

$

10,915

$

3,188

$

6,226

$

1,269

$

3,064

$

363

$

46,045

Loans:

Loans individually evaluated for impairment

$

42,392

$

1,348

$

4,750

$

5,628

$

3,144

$

1,834

$

3,240

$

257

$

$

62,593

Loans collectively evaluated for impairment

 

864,498

 

1,133,887

 

1,367,703

 

1,728,296

 

453,802

 

939,233

 

202,267

 

416,393

 

28,867

 

7,134,946

Total non-acquired loans

$

906,890

$

1,135,235

$

1,372,453

$

1,733,924

$

456,946

$

941,067

$

205,507

$

416,650

$

28,867

$

7,197,539

    

Construction

    

Commercial

    

Commercial

    

Consumer

    

    

    

Other Income

    

    

    

& Land

Non-owner

Owner

Owner

Home

Commercial

Producing

Other

(Dollars in thousands)

Development

Occupied

Occupied

Occupied

Equity

& Industrial

Property

Consumer

Loans

Total

Six Months Ended June 30, 2019

Allowance for loan losses:

Balance, December 31, 2018

$

5,682

$

8,754

$

9,369

$

11,913

$

3,434

$

7,454

$

1,446

$

3,101

$

41

$

51,194

Charge-offs

 

(9)

 

(3)

 

(12)

 

(85)

 

(15)

 

(109)

 

(31)

 

(2,308)

 

 

(2,572)

Recoveries

 

625

 

45

 

66

 

32

 

134

 

209

 

58

 

458

 

 

1,627

Provision (benefit)

 

(580)

 

1,515

 

103

 

572

 

(376)

 

(59)

 

(114)

 

2,321

 

(41)

 

3,341

Balance, June 30, 2019

$

5,718

$

10,311

$

9,526

$

12,432

$

3,177

$

7,495

$

1,359

$

3,572

$

$

53,590

Six Months Ended June 30, 2018

Allowance for loan losses:

Balance, December 31, 2017

$

5,921

$

6,525

$

8,128

$

9,668

$

3,250

$

5,488

$

1,375

$

2,788

$

305

$

43,448

Charge-offs

 

(35)

 

 

(81)

 

(4)

 

(71)

 

(144)

 

 

(2,074)

 

 

(2,409)

Recoveries

 

989

 

4

 

33

 

64

 

128

 

214

 

11

 

410

 

 

1,853

Provision (benefit)

 

(688)

 

680

 

527

 

1,217

 

61

 

1,153

 

27

 

1,947

 

58

 

4,982

Balance, June 30, 2018

$

6,187

$

7,209

$

8,607

$

10,945

$

3,368

$

6,711

$

1,413

$

3,071

$

363

$

47,874

Schedule of credit risk profile by risk grade of loans

Total Non-acquired Loans

 

June 30,

December 31,

June 30,

 

(Dollars in thousands)

    

2019

    

2018

    

2018

 

Pass

$

8,504,898

$

7,813,938

$

7,082,951

Special mention

 

66,580

 

66,645

 

67,388

Substandard

 

49,849

 

52,703

 

47,200

Doubtful

 

 

 

$

8,621,327

$

7,933,286

$

7,197,539

Aging analysis of past due loans (includes nonaccrual loans), segregated by class of loans

    

30 - 59 Days

    

60 - 89 Days

    

90+ Days

    

Total

    

    

Total

(Dollars in thousands)

Past Due

Past Due

Past Due

Past Due

Current

Loans

June 30, 2019

Commercial real estate:

Construction and land development

$

630

$

54

$

498

$

1,182

$

878,542

$

879,724

Commercial non-owner occupied

 

 

 

 

 

1,723,640

 

1,723,640

Commercial owner occupied

 

1,474

 

4,514

 

1,161

 

7,149

 

1,582,838

 

1,589,987

Consumer real estate:

Consumer owner occupied

 

669

 

215

 

2,953

 

3,837

 

2,076,112

 

2,079,949

Home equity loans

 

424

 

136

 

592

 

1,152

 

513,090

 

514,242

Commercial and industrial

 

1,007

 

369

 

107

 

1,483

 

1,113,030

 

1,114,513

Other income producing property

 

674

 

514

 

110

 

1,298

 

212,905

 

214,203

Consumer

 

676

 

415

 

746

 

1,837

 

501,631

 

503,468

Other loans

 

 

 

 

 

1,601

 

1,601

$

5,554

$

6,217

$

6,167

$

17,938

$

8,603,389

$

8,621,327

December 31, 2018

Commercial real estate:

Construction and land development

$

693

$

305

$

452

$

1,450

$

839,995

$

841,445

Commercial non-owner occupied

 

68

 

18

 

396

 

482

 

1,415,069

 

1,415,551

Commercial owner occupied

 

1,639

 

1,495

 

904

 

4,038

 

1,513,513

 

1,517,551

Consumer real estate:

Consumer owner occupied

 

1,460

 

789

 

943

 

3,192

 

1,933,073

 

1,936,265

Home equity loans

 

744

 

532

 

713

 

1,989

 

493,159

 

495,148

Commercial and industrial

 

898

 

120

 

573

 

1,591

 

1,053,361

 

1,054,952

Other income producing property

 

169

 

26

 

289

 

484

 

213,869

 

214,353

Consumer

 

437

 

174

 

718

 

1,329

 

447,335

 

448,664

Other loans

 

 

 

 

 

9,357

 

9,357

$

6,108

$

3,459

$

4,988

$

14,555

$

7,918,731

$

7,933,286

June 30, 2018

Commercial real estate:

Construction and land development

$

1,222

$

$

344

$

1,566

$

905,324

$

906,890

Commercial non-owner occupied

 

354

 

19

 

659

 

1,032

 

1,134,203

 

1,135,235

Commercial owner occupied

 

1,578

 

1,599

 

1,314

 

4,491

 

1,367,962

 

1,372,453

Consumer real estate:

Consumer owner occupied

 

479

 

387

 

900

 

1,766

 

1,732,158

 

1,733,924

Home equity loans

 

913

 

473

 

1,114

 

2,500

 

454,446

 

456,946

Commercial and industrial

 

762

 

94

 

815

 

1,671

 

939,396

 

941,067

Other income producing property

 

157

 

5

 

259

 

421

 

205,086

 

205,507

Consumer

 

475

 

202

 

557

 

1,234

 

415,416

 

416,650

Other loans

 

 

 

 

 

28,867

 

28,867

$

5,940

$

2,779

$

5,962

$

14,681

$

7,182,858

$

7,197,539

Non-acquired loans | Consumer  
Loans and Allowance for Loan Losses  
Schedule of credit risk profile by risk grade of loans

Consumer Owner Occupied

Home Equity

Consumer

 

June 30,

December 31,

June 30,

June 30,

December 31,

June 30,

June 30,

December 31,

June 30,

 

(Dollars in thousands)

    

2019

    

2018

    

2018

    

2019

    

2018

    

2018

    

2019

    

2018

    

2018

 

Pass

$

2,052,808

$

1,909,427

$

1,706,574

$

502,305

$

481,607

$

443,953

$

501,474

$

446,823

$

415,053

Special mention

 

9,936

 

11,304

 

12,566

 

5,731

 

7,293

 

6,805

 

443

 

437

 

623

Substandard

 

17,205

 

15,534

 

14,784

 

6,206

 

6,248

 

6,188

 

1,551

 

1,404

 

974

Doubtful

 

 

 

 

 

 

 

 

 

$

2,079,949

$

1,936,265

$

1,733,924

$

514,242

$

495,148

$

456,946

$

503,468

$

448,664

$

416,650

Other

Consumer Total

 

    

June 30, 2019

    

December 31, 2018

    

June 30, 2018

    

June 30, 2019

    

December 31, 2018

    

June 30, 2018

 

Pass

$

1,601

$

9,357

$

28,867

$

3,058,188

$

2,847,214

$

2,594,447

Special mention

 

 

 

 

16,110

 

19,034

 

19,994

Substandard

 

 

 

 

24,962

 

23,186

 

21,946

Doubtful

 

 

 

 

 

 

$

1,601

$

9,357

$

28,867

$

3,099,260

$

2,889,434

$

2,636,387

Non-acquired loans | Commercial loans  
Loans and Allowance for Loan Losses  
Schedule of credit risk profile by risk grade of loans

Construction & Development

Commercial Non-owner Occupied

Commercial Owner Occupied

 

June 30,

December 31,

June 30,

June 30,

December 31,

June 30,

June 30,

December 31,

June 30,

 

(Dollars in thousands)

    

2019

    

2018

    

2018

    

2019

    

2018

    

2018

    

2019

    

2018

    

2018

 

Pass

$

871,393

$

832,612

$

895,887

$

1,714,606

$

1,407,744

$

1,126,099

$

1,561,594

$

1,480,267

$

1,343,624

Special mention

 

5,948

 

6,015

 

7,858

 

7,557

 

6,427

 

7,378

 

16,310

 

24,576

 

18,808

Substandard

 

2,383

 

2,818

 

3,145

 

1,477

 

1,380

 

1,758

 

12,083

 

12,708

 

10,021

Doubtful

 

 

 

 

 

 

 

 

 

$

879,724

$

841,445

$

906,890

$

1,723,640

$

1,415,551

$

1,135,235

$

1,589,987

$

1,517,551

$

1,372,453

Commercial & Industrial

Other Income Producing Property

Commercial Total

 

June 30,

December 31,

June 30,

June 30,

December 31,

June 30,

June 30,

December 31,

June 30,

 

    

2019

    

2018

    

2018

    

2019

    

2018

    

2018

    

2019

    

2018

    

2018

 

Pass

$

1,090,519

$

1,037,915

$

923,995

$

208,598

$

208,186

$

198,899

$

5,446,710

$

4,966,724

$

4,488,504

Special mention

 

16,279

 

5,887

 

8,522

 

4,376

 

4,706

 

4,828

 

50,470

 

47,611

 

47,394

Substandard

 

7,715

 

11,150

 

8,550

 

1,229

 

1,461

 

1,780

 

24,887

 

29,517

 

25,254

Doubtful

 

 

 

 

 

 

 

 

 

$

1,114,513

$

1,054,952

$

941,067

$

214,203

$

214,353

$

205,507

$

5,522,067

$

5,043,852

$

4,561,152

Acquired credit impaired loans  
Loans and Allowance for Loan Losses  
Summary of loans

June 30,

December 31,

June 30,

(Dollars in thousands)

    

2019

    

2018

    

2018

 

Acquired credit impaired loans:

    

    

    

Commercial real estate

$

164,540

$

196,764

$

227,739

Commercial real estate—construction and development

 

27,014

 

32,942

 

40,951

Residential real estate

 

184,208

 

207,482

 

229,502

Consumer

 

38,624

 

42,492

 

45,633

Commercial and industrial

 

10,198

 

10,043

 

12,580

Acquired credit impaired loans

 

424,584

 

489,723

 

556,405

Less allowance for loan losses

 

(4,623)

 

(4,604)

 

(4,426)

Acquired credit impaired loans, net

$

419,961

$

485,119

$

551,979

Schedule of contractual loan payments receivable, estimates of amounts not expected to be collected, other fair value adjustments and the resulting carrying values

June 30,

December 31,

June 30,

(Dollars in thousands)

    

2019

    

2018

    

2018

 

Contractual principal and interest

$

538,730

$

626,691

$

717,180

Non-accretable difference

 

(18,156)

 

(24,818)

 

(43,397)

Cash flows expected to be collected

 

520,574

 

601,873

 

673,783

Accretable yield

 

(100,613)

 

(116,754)

 

(121,804)

Carrying value

$

419,961

$

485,119

$

551,979

Schedule of refined accretable yield balance

Six Months Ended June 30,

(Dollars in thousands)

    

2019

    

2018

Balance at beginning of period

$

116,754

$

133,096

PSC acquisition Day 1 adjustment

(1,460)

Contractual interest income

 

(14,189)

 

(17,050)

Accretion on acquired credit impaired loans

(10,287)

(9,013)

Reclass of nonaccretable difference due to improvement in expected cash flows

 

8,468

 

16,453

Other changes, net

 

(133)

 

(222)

Balance at end of period

$

100,613

$

121,804

Schedule of changes in allowance for loan losses

   

   

Commercial

   

   

   

   

Real Estate-

Commercial

Construction and

Residential

Commercial

(Dollars in thousands)

Real Estate

Development

Real Estate

Consumer

and Industrial

Total

Three Months Ended June 30, 2019

Allowance for loan losses:

Balance, March 31, 2019

$

847

$

717

$

2,164

$

707

$

79

$

4,514

Provision (benefit) for loan losses

 

162

 

81

 

279

 

(237)

 

(34)

 

251

Reduction due to loan removals

 

 

 

(97)

 

 

(45)

 

(142)

Balance, June 30, 2019

$

1,009

$

798

$

2,346

$

470

$

$

4,623

Loans individually evaluated for impairment

$

$

$

$

$

$

Loans collectively evaluated for impairment

$

1,009

$

798

$

2,346

$

470

$

$

4,623

Loans:*

Loans individually evaluated for impairment

$

$

$

$

$

$

Loans collectively evaluated for impairment

 

164,540

 

27,014

 

184,208

 

38,624

 

10,198

 

424,584

Total acquired credit impaired loans

$

164,540

$

27,014

$

184,208

$

38,624

$

10,198

$

424,584

Three Months Ended June 30, 2018

Allowance for loan losses:

Balance , March 31, 2018

$

261

$

215

$

2,509

$

594

$

505

$

4,084

Provision (benefit) for loan losses

 

375

 

390

 

137

 

(19)

 

(361)

 

522

Reduction due to loan removals

 

 

(29)

 

(132)

 

(3)

 

(16)

 

(180)

Balance, June 30, 2018

$

636

$

576

$

2,514

$

572

$

128

$

4,426

Loans individually evaluated for impairment

$

$

$

$

$

$

Loans collectively evaluated for impairment

$

636

$

576

$

2,514

$

572

$

128

$

4,426

Loans:*

Loans individually evaluated for impairment

$

$

$

$

$

$

Loans collectively evaluated for impairment

 

227,739

 

40,951

 

229,502

 

45,633

 

12,580

 

556,405

Total acquired credit impaired loans

$

227,739

$

40,951

$

229,502

$

45,633

$

12,580

$

556,405

    

    

Commercial

    

    

    

    

Real Estate-

Commercial

Construction and

Residential

Commercial

(Dollars in thousands)

Real Estate

Development

Real Estate

Consumer

and Industrial

Total

Six Months Ended June 30, 2019

Allowance for loan losses:

Balance, December 31, 2018

$

801

$

717

$

2,246

$

761

$

79

$

4,604

Provision (benefit) for loan losses

 

213

 

81

 

295

 

(291)

 

(34)

 

264

Reduction due to loan removals

 

(5)

 

 

(195)

 

 

(45)

 

(245)

Balance, June 30, 2019

$

1,009

$

798

$

2,346

$

470

$

$

4,623

Six Months Ended June 30, 2018

Allowance for loan losses:

Balance, December 31, 2017

$

288

$

180

$

3,553

$

461

$

145

$

4,627

Provision (benefit) for loan losses

 

361

 

478

 

(807)

 

114

 

539

 

685

Reduction due to loan removals

 

(13)

 

(82)

 

(232)

 

(3)

 

(556)

 

(886)

Balance, June 30, 2018

$

636

$

576

$

2,514

$

572

$

128

$

4,426

*— The carrying value of acquired credit impaired loans includes a non-accretable difference which is primarily associated with the assessment of credit quality of acquired loans.

Schedule of credit risk profile by risk grade of loans

Commercial Real Estate—

 

Construction and

 

Commercial Real Estate

Development

 

    

June 30,

December 31,

June 30,

June 30,

December 31,

June 30,

 

(Dollars in thousands)

    

2019

    

2018

    

2018

    

2019

    

2018

    

2018

 

Pass

$

132,852

$

160,788

$

177,996

$

18,665

$

20,293

$

25,243

Special mention

 

13,811

 

14,393

 

22,568

 

3,181

 

3,001

 

4,884

Substandard

 

17,877

 

21,583

 

27,175

 

5,168

 

9,648

 

10,824

Doubtful

 

 

 

 

 

 

$

164,540

$

196,764

$

227,739

$

27,014

$

32,942

$

40,951

Residential Real Estate

Consumer

Commercial & Industrial

 

June 30,

December 31,

June 30,

June 30,

December 31,

June 30,

June 30,

December 31,

June 30,

 

    

2019

    

2018

    

2018

    

2019

    

2018

    

2018

    

2019

    

2018

    

2018

 

Pass

$

93,303

$

104,181

$

116,461

$

4,896

$

5,751

$

6,144

$

6,389

$

5,093

$

6,161

Special mention

 

39,020

 

41,964

 

46,089

 

13,250

 

14,484

 

15,613

 

508

 

546

 

1,139

Substandard

 

51,885

 

61,337

 

66,952

 

20,478

 

22,257

 

23,876

 

3,301

 

4,404

 

5,280

Doubtful

 

 

 

 

 

 

 

 

 

$

184,208

$

207,482

$

229,502

$

38,624

$

42,492

$

45,633

$

10,198

$

10,043

$

12,580

Total Acquired

Credit Impaired Loans

June 30,

December 31,

June 30,

    

2019

    

2018

    

2018

 

Pass

$

256,105

$

296,106

$

332,005

Special mention

 

69,770

 

74,388

 

90,293

Substandard

 

98,709

 

119,229

 

134,107

Doubtful

 

 

 

$

424,584

$

489,723

$

556,405

Aging analysis of past due loans (includes nonaccrual loans), segregated by class of loans

    

30 - 59 Days

    

60 - 89 Days

    

90+ Days

    

Total

    

    

Total

(Dollars in thousands)

Past Due

Past Due

Past Due

Past Due

Current

Loans

June 30, 2019

Commercial real estate

$

883

$

244

$

4,263

$

5,390

$

159,150

$

164,540

Commercial real estate—construction and development

 

126

 

 

152

 

278

 

26,736

 

27,014

Residential real estate

 

3,011

 

2,101

 

4,302

 

9,414

 

174,794

 

184,208

Consumer

 

567

 

174

 

664

 

1,405

 

37,219

 

38,624

Commercial and industrial

 

49

 

 

80

 

129

 

10,069

 

10,198

$

4,636

$

2,519

$

9,461

$

16,616

$

407,968

$

424,584

December 31, 2018

Commercial real estate

$

876

$

112

$

4,533

$

5,521

$

191,243

$

196,764

Commercial real estate—construction and development

 

115

 

12

 

2,816

 

2,943

 

29,999

 

32,942

Residential real estate

 

4,620

 

1,251

 

8,487

 

14,358

 

193,124

 

207,482

Consumer

 

722

 

90

 

839

 

1,651

 

40,841

 

42,492

Commercial and industrial

 

2,437

 

 

88

 

2,525

 

7,518

 

10,043

$

8,770

$

1,465

$

16,763

$

26,998

$

462,725

$

489,723

June 30, 2018

Commercial real estate

$

621

$

553

$

7,637

$

8,811

$

218,928

$

227,739

Commercial real estate—construction and development

 

175

 

 

3,212

 

3,387

 

37,564

 

40,951

Residential real estate

 

5,279

 

3,989

 

6,948

 

16,216

 

213,286

 

229,502

Consumer

 

767

 

174

 

763

 

1,704

 

43,929

 

45,633

Commercial and industrial

 

125

 

386

 

465

 

976

 

11,604

 

12,580

$

6,967

$

5,102

$

19,025

$

31,094

$

525,311

$

556,405

Non acquired non-accrual loans  
Loans and Allowance for Loan Losses  
Summary of information pertaining to nonaccrual loans by class

June 30,

December 31,

June 30,

(Dollars in thousands)

    

2019

    

2018

    

2018

 

Commercial non-owner occupied real estate:

    

    

    

Construction and land development

$

299

$

424

$

423

Commercial non-owner occupied

 

481

 

831

 

1,109

Total commercial non-owner occupied real estate

 

780

 

1,255

 

1,532

Consumer real estate:

Consumer owner occupied

 

6,688

 

7,109

 

6,465

Home equity loans

 

1,740

 

2,333

 

2,308

Total consumer real estate

 

8,428

 

9,442

 

8,773

Commercial owner occupied real estate

 

3,459

 

1,068

 

1,526

Commercial and industrial

 

285

 

647

 

811

Other income producing property

 

351

 

500

 

323

Consumer

 

1,351

 

1,267

 

893

Restructured loans

 

671

 

648

 

902

Total loans on nonaccrual status

$

15,325

$

14,827

$

14,760

Acquired non-credit impaired loans  
Loans and Allowance for Loan Losses  
Summary of loans

June 30,

December 31,

June 30,

(Dollars in thousands)

2019

2018

2018

Acquired non-credit impaired loans:

    

    

    

    

    

    

 

Commercial non-owner occupied real estate:

Construction and land development

$

60,391

$

165,070

$

281,282

Commercial non-owner occupied

 

595,367

 

679,253

 

752,465

Total commercial non-owner occupied real estate

 

655,758

 

844,323

 

1,033,747

Consumer real estate:

Consumer owner occupied

 

577,284

 

628,813

 

676,596

Home equity loans

 

208,777

 

242,425

 

278,906

Total consumer real estate

 

786,061

 

871,238

 

955,502

Commercial owner occupied real estate

 

376,187

 

421,841

 

486,254

Commercial and industrial

 

151,579

 

212,537

 

304,864

Other income producing property

 

111,006

 

133,110

 

169,392

Consumer

 

99,690

 

111,777

 

126,665

Acquired non-credit impaired loans

$

2,180,281

$

2,594,826

$

3,076,424

Schedule of changes in allowance for loan losses

    

Construction

    

Commercial

    

Commercial

    

Consumer

    

    

    

Other Income

    

    

 

& Land

Non-owner

Owner

Owner

Home

Commercial

Producing

 

(Dollars in thousands)

Development

Occupied

Occupied

Occupied

Equity

& Industrial

Property

Consumer

Total

 

Three Months Ended June 30, 2019

Allowance for loan losses:

Balance at beginning of period

$

$

$

$

$

$

$

$

$

Charge-offs

 

 

 

(786)

 

(6)

 

(168)

 

(506)

 

 

(69)

 

(1,535)

Recoveries

 

1

 

 

 

3

 

24

 

6

 

71

 

11

 

116

Provision (benefit)

 

(1)

 

 

786

 

3

 

144

 

500

 

(71)

 

58

 

1,419

Balance, June 30, 2019

$

$

$

$

$

$

$

$

$

Loans individually evaluated for impairment

$

$

$

$

$

$

$

$

$

Loans collectively evaluated for impairment

$

$

$

$

$

$

$

$

$

Loans:

Loans individually evaluated for impairment

$

$

$

$

$

$

$

$

$

Loans collectively evaluated for impairment

 

60,391

 

595,367

 

376,187

 

577,284

 

208,777

 

151,579

 

111,006

 

99,690

 

2,180,281

Total acquired non-credit impaired loans

$

60,391

$

595,367

$

376,187

$

577,284

$

208,777

$

151,579

$

111,006

$

99,690

$

2,180,281

Three Months Ended June 30, 2018

Allowance for loan losses:

Balance at beginning of period

$

$

$

$

$

$

$

$

$

Charge-offs

 

(106)

 

 

(28)

 

 

(158)

 

(764)

 

 

(127)

 

(1,183)

Recoveries

 

6

 

 

 

5

 

28

 

2

 

 

46

 

87

Provision (benefit)

 

100

 

 

28

 

(5)

 

130

 

762

 

 

81

 

1,096

Balance, June 30, 2018

$

$

$

$

$

$

$

$

$

Loans individually evaluated for impairment

$

$

$

$

$

$

$

$

$

Loans collectively evaluated for impairment

$

$

$

$

$

$

$

$

$

Loans:

Loans individually evaluated for impairment

$

$

$

$

$

$

$

$

$

Loans collectively evaluated for impairment

 

281,282

 

752,465

 

486,254

 

676,596

 

278,906

 

304,864

 

169,392

 

126,665

 

3,076,424

Total acquired non-credit impaired loans

$

281,282

$

752,465

$

486,254

$

676,596

$

278,906

$

304,864

$

169,392

$

126,665

$

3,076,424

    

Construction

    

Commercial

    

Commercial

    

Consumer

    

    

    

    

    

Other Income

    

    

    

    

 

& Land

Non-owner

Owner

Owner

Home

Commercial

Producing

 

(Dollars in thousands)

Development

Occupied

Occupied

Occupied

Equity

& Industrial

Property

Consumer

Total

 

Six Months Ended June 30, 2019

Allowance for loan losses:

Balance, December 31, 2018

$

$

$

$

$

$

$

$

$

Charge-offs

 

(6)

 

 

(786)

 

(6)

 

(240)

 

(640)

 

(26)

 

(205)

 

(1,909)

Recoveries

 

2

 

 

 

5

 

46

 

171

 

71

 

27

 

322

Provision (benefit)

 

4

 

 

786

 

1

 

194

 

469

 

(45)

 

178

 

1,587

Balance, June 30, 2019

$

$

$

$

$

$

$

$

$

Six Months Ended June 30, 2018

Allowance for loan losses:

Balance, December 31, 2017

$

$

$

$

$

$

$

$

$

Charge-offs

 

(107)

 

 

(28)

 

(70)

 

(240)

 

(807)

 

 

(265)

 

(1,517)

Recoveries

 

7

 

 

 

62

 

79

 

55

 

 

49

 

252

Provision (benefit)

 

100

 

 

28

 

8

 

161

 

752

 

 

216

 

1,265

Balance, June 30, 2018

$

$

$

$

$

$

$

$

$

Schedule of credit risk profile by risk grade of loans

Total Acquired

Non-credit Impaired Loans

June 30,

December 31,

June 30,

(Dollars in thousands)

    

2019

    

2018

    

2018

 

Pass

$

2,109,875

$

2,523,010

$

3,006,269

Special mention

 

41,016

 

48,716

 

46,650

Substandard

 

29,390

 

23,100

 

23,505

Doubtful

 

 

 

$

2,180,281

$

2,594,826

$

3,076,424

Aging analysis of past due loans (includes nonaccrual loans), segregated by class of loans

    

30 - 59 Days

    

60 - 89 Days

    

90+ Days

    

Total

    

    

Total

(Dollars in thousands)

Past Due

Past Due

Past Due

Past Due

Current

Loans

June 30, 2019

Commercial real estate:

Construction and land development

$

169

$

169

$

317

$

655

$

59,736

$

60,391

Commercial non-owner occupied

 

640

 

 

265

 

905

 

594,462

 

595,367

Commercial owner occupied

 

933

 

366

 

891

 

2,190

 

373,997

 

376,187

Consumer real estate:

Consumer owner occupied

 

970

 

 

413

 

1,383

 

575,901

 

577,284

Home equity loans

 

1,107

 

322

 

587

 

2,016

 

206,761

 

208,777

Commercial and industrial

 

1,266

 

1,543

 

323

 

3,132

 

148,447

 

151,579

Other income producing property

 

897

 

10

 

109

 

1,016

 

109,990

 

111,006

Consumer

 

424

 

194

 

323

 

941

 

98,749

 

99,690

$

6,406

$

2,604

$

3,228

$

12,238

$

2,168,043

$

2,180,281

December 31, 2018

Commercial real estate:

Construction and land development

$

647

$

45

$

365

$

1,057

$

164,013

$

165,070

Commercial non-owner occupied

 

607

 

21

 

283

 

911

 

678,342

 

679,253

Commercial owner occupied

 

964

 

1,006

 

 

1,970

 

419,871

 

421,841

Consumer real estate:

Consumer owner occupied

 

1,127

 

621

 

789

 

2,537

 

626,276

 

628,813

Home equity loans

 

1,286

 

442

 

2,209

 

3,937

 

238,488

 

242,425

Commercial and industrial

 

2,648

 

130

 

19

 

2,797

 

209,740

 

212,537

Other income producing property

 

603

 

276

 

129

 

1,008

 

132,102

 

133,110

Consumer

 

574

 

209

 

532

 

1,315

 

110,462

 

111,777

$

8,456

$

2,750

$

4,326

$

15,532

$

2,579,294

$

2,594,826

June 30, 2018

Commercial real estate:

Construction and land development

$

666

$

66

$

309

$

1,041

$

280,241

$

281,282

Commercial non-owner occupied

 

2,936

 

 

157

 

3,093

 

749,372

 

752,465

Commercial owner occupied

 

1,121

 

11

 

737

 

1,869

 

484,385

 

486,254

Consumer real estate:

Consumer owner occupied

 

1,434

 

207

 

860

 

2,501

 

674,095

 

676,596

Home equity loans

 

1,656

 

326

 

2,197

 

4,179

 

274,727

 

278,906

Commercial and industrial

 

115

 

118

 

21

 

254

 

304,610

 

304,864

Other income producing property

 

544

 

14

 

145

 

703

 

168,689

 

169,392

Consumer

 

436

 

717

 

296

 

1,449

 

125,216

 

126,665

$

8,908

$

1,459

$

4,722

$

15,089

$

3,061,335

$

3,076,424

Summary of information pertaining to nonaccrual loans by class

June 30,

December 31,

June 30,

(Dollars in thousands)

    

2019

    

2018

    

2018

Commercial non-owner occupied real estate:

Construction and land development

$

1,207

$

252

$

369

Commercial non-owner occupied

277

283

Total commercial non-owner occupied real estate

1,484

535

369

Consumer real estate:

Consumer owner occupied

1,699

3,864

2,136

Home equity loans

3,023

4,512

4,234

Total consumer real estate

4,722

8,376

6,370

Commercial owner occupied real estate

1,108

1,470

885

Commercial and industrial

964

1,296

101

Other income producing property

228

244

254

Consumer

1,442

1,568

1,394

Total loans on nonaccrual status

$

9,948

$

13,489

$

9,373

Acquired non-credit impaired loans | Commercial loans  
Loans and Allowance for Loan Losses  
Schedule of credit risk profile by risk grade of loans

Commercial Non-owner

 

Construction & Development

Occupied

Commercial Owner Occupied

 

June 30,

December 31,

June 30,

June 30,

December 31,

June 30,

June 30,

December 31,

June 30,

 

(Dollars in thousands)

    

2019

    

2018

    

2018

    

2019

    

2018

    

2018

    

2019

    

2018

    

2018

 

Pass

$

58,165

$

163,777

$

279,239

$

583,416

$

665,913

$

738,293

$

359,783

$

411,783

$

479,399

Special mention

 

821

 

838

 

1,449

 

5,753

 

13,018

 

14,164

 

12,841

 

5,664

 

5,871

Substandard

 

1,405

 

455

 

594

 

6,198

 

322

 

8

 

3,563

 

4,394

 

984

Doubtful

 

 

 

 

 

 

 

 

 

$

60,391

$

165,070

$

281,282

$

595,367

$

679,253

$

752,465

$

376,187

$

421,841

$

486,254

Other Income Producing

Commercial & Industrial

Property

Commercial Total

June 30,

December 31,

June 30,

June 30,

December 31,

June 30,

June 30,

December 31,

June 30,

    

2019

    

2018

    

2018

    

2019

    

2018

    

2018

    

2019

    

2018

    

2018

 

Pass

$

145,733

$

202,399

$

291,755

$

103,325

$

125,399

$

165,188

$

1,250,422

$

1,569,271

$

1,953,874

Special mention

 

2,616

 

6,523

 

5,248

 

6,140

 

6,419

 

3,381

 

28,171

 

32,462

 

30,113

Substandard

 

3,230

 

3,615

 

7,861

 

1,541

 

1,292

 

823

 

15,937

 

10,078

 

10,270

Doubtful

 

 

 

 

 

 

 

 

 

$

151,579

$

212,537

$

304,864

$

111,006

$

133,110

$

169,392

$

1,294,530

$

1,611,811

$

1,994,257

Acquired non-credit impaired loans | Consumer  
Loans and Allowance for Loan Losses  
Schedule of credit risk profile by risk grade of loans

Consumer Owner Occupied

Home Equity

Consumer

June 30,

December 31,

June 30,

June 30,

December 31,

June 30,

June 30,

December 31,

June 30,

(Dollars in thousands)

    

2019

    

2018

    

2018

    

2019

    

2018

    

2018

    

2019

    

2018

    

2018

 

Pass

$

566,433

$

617,391

$

664,594

$

196,254

$

227,515

$

263,994

$

96,766

$

108,833

$

123,807

Special mention

 

6,749

 

7,868

 

7,495

 

5,459

 

7,688

 

8,319

 

637

 

698

 

723

Substandard

 

4,102

 

3,554

 

4,507

 

7,064

 

7,222

 

6,593

 

2,287

 

2,246

 

2,135

Doubtful

 

 

 

 

 

 

 

 

 

$

577,284

$

628,813

$

676,596

$

208,777

$

242,425

$

278,906

$

99,690

$

111,777

$

126,665

Consumer Total

June 30,

December 31,

June 30,

2019

    

2018

    

2018

 

Pass

$

859,453

$

953,739

$

1,052,395

Special mention

 

12,845

 

16,254

 

16,537

Substandard

 

13,453

 

13,022

 

13,235

Doubtful

 

 

 

$

885,751

$

983,015

$

1,082,167