XML 38 R27.htm IDEA: XBRL DOCUMENT v3.10.0.1
Loans and Asset Quality Information (Tables)
6 Months Ended
Jun. 30, 2018
Summary of the major categories of total loans outstanding

The following is a summary of the major categories of total loans outstanding:

 

($ in thousands)  June 30, 2018   December 31, 2017   June 30, 2017 
   Amount   Percentage   Amount   Percentage   Amount   Percentage 
All  loans:                              
                               
Commercial, financial, and agricultural  $417,366    10%   $381,130    10%   $383,834    11% 
Real estate – construction, land development & other land loans   600,031    14%    539,020    13%    446,661    13% 
Real estate – mortgage – residential (1-4 family) first mortgages   1,000,189    24%    972,772    24%    783,759    23% 
Real estate – mortgage – home equity loans / lines of credit   369,875    9%    379,978    9%    320,953    10% 
Real estate – mortgage – commercial and other   1,690,175    41%    1,696,107    42%    1,384,569    41% 
Installment loans to individuals   71,823    2%    74,348    2%    57,008    2% 
    Subtotal   4,149,459    100%    4,043,355    100%    3,376,784    100% 
Unamortized net deferred loan fees   (69)        (986)        (808)     
    Total loans  $4,149,390        $4,042,369        $3,375,976      
Schedule of activity in purchased credit impaired loans

The following table presents changes in the carrying value of PCI loans.

 

($ in thousands)

 

 

 

Purchased Credit Impaired Loans

  For the Six
Months Ended
June 30,
2018
   For the Year
Ended
December 31,
2017
 
Balance at beginning of period  $23,165    514 
Additions due to acquisition of Carolina Bank       19,254 
Additions due to acquisition of Asheville Savings Bank       9,886 
Change due to payments received and accretion   (2,328)   (6,016)
Change due to loan charge-offs   (10)   (12)
Transfers to foreclosed real estate       (69)
Other   5    (392)
Balance at end of period  $20,832    23,165 

 

The following table presents changes in the accretable yield for PCI loans.

 

($ in thousands)

 

 

 

Accretable Yield for PCI loans

  For the Six
Months Ended
June 30,
2018
   For the Year
Ended
December 31,
2017
 
Balance at beginning of period  $4,688     
Additions due to acquisition of Carolina Bank       3,617 
Additions due to acquisition of Asheville Savings Bank       1,804 
Accretion   (784)   (1,846)
Reclassification from (to) nonaccretable difference   206    423 
Other, net   48    690 
Balance at end of period  $4,158    4,688 
Summary of nonperforming assets

Nonperforming assets are defined as nonaccrual loans, restructured loans, loans past due 90 or more days and still accruing interest, and foreclosed real estate. Nonperforming assets are summarized as follows.

 

($ in thousands)  June 30,
2018
   December 31,
2017
   June 30,
2017
 
             
Nonperforming assets               
Nonaccrual loans  $25,494    20,968    22,795 
Restructured loans - accruing   17,386    19,834    21,019 
Accruing loans > 90 days past due            
     Total nonperforming loans   42,880    40,802    43,814 
Foreclosed real estate   8,296    12,571    11,196 
Total nonperforming assets  $51,176    53,373    55,010 
                
       Purchased credit impaired loans not included above (1)  $20,832    23,165    16,846 

 

(1) In the March 3, 2017 acquisition of Carolina Bank, and the October 1, 2017 acquisition of Asheville Savings Bank, the Company acquired $19.3 million and $9.9 million, respectively, in PCI loans in accordance with ASC 310-30 accounting guidance. These loans are excluded from nonperforming loans, including $0.5 million, $0.6 million, and $0.4 million in PCI loans at June 30, 2018, December 31, 2017, and June 30, 2017, respectively, that were contractually past due 90 days or more.

Schedule of nonaccrual loans

The following is a summary of the Company’s nonaccrual loans by major categories.

 

($ in thousands)  June 30,
2018
   December 31,
2017
 
Commercial, financial, and agricultural  $3,407    1,001 
Real estate – construction, land development & other land loans   1,374    1,822 
Real estate – mortgage – residential (1-4 family) first mortgages   11,513    12,201 
Real estate – mortgage – home equity loans / lines of credit   1,765    2,524 
Real estate – mortgage – commercial and other   7,292    3,345 
Installment loans to individuals   143    75 
  Total  $25,494    20,968 
Schedule of analysis of the payment status of loans

The following table presents an analysis of the payment status of the Company’s loans as of June 30, 2018.

 

($ in thousands)  Accruing
30-59
Days Past
Due
   Accruing
60-89 Days
Past Due
   Accruing
90 Days or
More Past
Due
   Nonaccrual
Loans
   Accruing
Current
   Total Loans
Receivable
 
                         
Commercial, financial, and agricultural  $1,398    28        3,407    412,264    417,097 
Real estate – construction, land development & other land loans   913    276        1,374    597,143    599,706 
Real estate – mortgage – residential (1-4 family) first mortgages   4,708    692        11,513    975,883    992,796 
Real estate – mortgage – home equity loans / lines of credit   1,189    171        1,765    366,377    369,502 
Real estate – mortgage – commercial and other   2,604    560        7,292    1,667,577    1,678,033 
Installment loans to individuals   279    148        143    70,923    71,493 
Purchased credit impaired   452    163    463        19,754    20,832 
  Total  $11,543    2,038    463    25,494    4,109,921    4,149,459 
Unamortized net deferred loan fees                            (69)
           Total loans                           $4,149,390 

 

The following table presents an analysis of the payment status of the Company’s loans as of December 31, 2017.

 

($ in thousands)  Accruing
30-59
Days Past
Due
   Accruing
60-89
Days Past
Due
   Accruing
90 Days or
More Past
Due
   Nonaccrual
Loans
   Accruing
Current
   Total Loans
Receivable
 
                         
Commercial, financial, and agricultural  $89    151        1,001    379,241    380,482 
Real estate – construction, land development & other land loans   1,154    214        1,822    535,423    538,613 
Real estate – mortgage – residential (1-4 family) first mortgages   6,777    1,370        12,201    943,565    963,913 
Real estate – mortgage – home equity loans / lines of credit   1,347    10        2,524    375,814    379,695 
Real estate – mortgage – commercial and other   1,270    451        3,345    1,678,529    1,683,595 
Installment loans to individuals   445    95        75    73,277    73,892 
Purchased credit impaired   821    77    601        21,666    23,165 
  Total  $11,903    2,368    601    20,968    4,007,515    4,043,355 
Unamortized net deferred loan fees                            (986)
           Total loans                           $4,042,369
Schedule of activity in the allowance for loan losses for non-covered and covered loans

The following table presents the activity in the allowance for loan losses for all loans for the three and six months ended June 30, 2018.

 

 

($ in thousands)

  Commercial,
Financial,
and
Agricultural
   Real Estate

Construction,
Land
Development
& Other Land
Loans
   Real Estate

Residential
(1-4 Family)
First
Mortgages
   Real Estate
– Mortgage

Home
Equity
Lines of
Credit
   Real Estate
– Mortgage

Commercial
and Other
   Installment
Loans to
Individuals
   Unallo
-cated
   Total 
                     
As of and for the three months ended June 30, 2018
Beginning balance  $2,536    2,317    5,892    2,266    5,991    844    3,452    23,298 
Charge-offs   (370)   (30)   (172)   (10)   (271)   (144)       (997)
Recoveries   313    341    371    90    542    50        1,707 
Provisions   (211)   64    968    (96)   1,033    147    (2,615)   (710)
Ending balance  $2,268    2,692    7,059    2,250    7,295    897    837    23,298 
                                         
As of and for the six months ended June 30, 2018
                                         
Beginning balance  $3,111    2,816    6,147    1,827    6,475    950    1,972    23,298 
Charge-offs   (609)   (32)   (415)   (186)   (312)   (262)       (1,816)
Recoveries   812    3,387    516    243    1,124    103        6,185 
Provisions   (1,046)   (3,479)   811    366    8    106    (1,135)   (4,369)
Ending balance  $2,268    2,692    7,059    2,250    7,295    897    837    23,298 
                                         
Ending balances as of June 30, 2018:  Allowance for loan losses
Individually evaluated for impairment  $277    302    2,756    415    1,231    6        4,987 
Collectively evaluated for impairment  $1,991    2,390    4,133    1,794    6,052    891    837    18,088 
Purchased credit impaired  $        170    41    12            223 
                                         
Loans receivable as of June 30, 2018:                                        
Ending balance – total  $417,366    600,031    1,000,189    369,875    1,690,175    71,823        4,149,459 
Unamortized net deferred loan fees                                      (69)
Total loans                                     $4,149,390 
                                         
Ending balances as of June 30, 2018: Loans
Individually evaluated for impairment  $3,208    3,549    15,247    671    10,333    10        33,018 
Collectively evaluated for impairment  $413,889    596,157    977,549    368,831    1,667,700    71,483        4,095,609 
Purchased credit impaired  $269    325    7,393    373    12,142    330        20,832 

 

The following table presents the activity in the allowance for loan losses for the year ended December 31, 2017.

 

 

($ in thousands)

  Commercial,
Financial,
and
Agricultural
   Real Estate

Construction,
Land
Development,
& Other
Land Loans
   Real Estate

Residential
(1-4 Family)
First
Mortgages
   Real Estate
– Mortgage
– Home
Equity
Lines of
Credit
   Real Estate
– Mortgage

Commercial
and Other
   Installment
Loans to
Individuals
   Unallo
-cated
   Total 
                     
As of and for the year ended December 31, 2017
Beginning balance  $3,829    2,691    7,704    2,420    5,098    1,145    894    23,781 
Charge-offs   (1,622)   (589)   (2,641)   (978)   (1,182)   (799)       (7,811)
Recoveries   1,311    2,579    1,076    333    1,027    279        6,605 
Provisions   (407)   (1,865)   8    52    1,532    325    1,078    723 
Ending balance  $3,111    2,816    6,147    1,827    6,475    950    1,972    23,298 
                                         
Ending balances as of December 31, 2017:  Allowance for loan losses
Individually evaluated for impairment  $215    18    1,099        232            1,564 
Collectively evaluated for impairment  $2,896    2,798    4,831    1,788    6,226    950    1,972    21,461 
Purchased credit impaired  $        217    39    17            273 
                                         
Loans receivable as of December 31, 2017:
Ending balance – total  $381,130    539,020    972,772    379,978    1,696,107    74,348        4,043,355 
Unamortized net deferred loan fees                                      (986)
Total loans                                     $4,042,369 
                                         
Ending balances as of December 31, 2017: Loans
Individually evaluated for impairment  $579    2,975    14,800    368    8,493            27,215 
Collectively evaluated for impairment  $379,903    535,638    949,113    379,327    1,675,102    73,892        3,992,975 
Purchased credit impaired  $648    407    8,859    283    12,512    456        23,165 

 

The following table presents the activity in the allowance for loan losses for all loans for the three and six months ended June 30, 2017.

 

 

($ in thousands)

  Commercial,
Financial,
and
Agricultural
   Real Estate

Construction,
Land
Development
& Other Land
Loans
   Real Estate

Residential
(1-4 Family)
First
Mortgages
   Real Estate
– Mortgage
– Home
Equity
Lines of
Credit
   Real Estate
– Mortgage

Commercial
and Other
   Installment
Loans to
Individuals
   Unallo
-cated
   Total 
                     
As of and for the three months ended June 30, 2017
Beginning balance  $3,792    2,764    7,376    2,138    5,979    1,067    430    23,546 
Charge-offs   (814)   (92)   (353)   (347)   (88)   (172)       (1,866)
Recoveries   220    981    440    65    555    84        2,345 
Provisions   232    (977)   (378)   201    (293)   95    1,120     
Ending balance  $3,430    2,676    7,085    2,057    6,153    1,074    1,550    24,025 
                                         
As of and for the six months ended June 30, 2017
                                         
Beginning balance  $3,829    2,691    7,704    2,420    5,098    1,145    894    23,781 
Charge-offs   (1,204)   (269)   (1,247)   (578)   (414)   (359)       (4,071)
Recoveries   518    1,471    636    130    698    139        3,592 
Provisions   287    (1,217)   (8)   85    771    149    656    723 
Ending balance  $3,430    2,676    7,085    2,057    6,153    1,074    1,550    24,025 
                                         
Ending balances as of June 30, 2017:  Allowance for loan losses
Individually evaluated for impairment  $8    182    1,304        424            1,918 
Collectively evaluated for impairment  $3,422    2,494    5,781    2,057    5,729    1,074    1,550    22,107 
Purchased credit impaired  $                             
                                         
Loans receivable as of June 30, 2017:
Ending balance – total  $383,834    446,661    783,759    320,953    1,384,569    57,008        3,376,784 
Unamortized net deferred loan fees                                      (808)
Total loans                                     $3,375,976 
                                         
Ending balances as of June 30, 2017: Loans
Individually evaluated for impairment  $235    3,250    17,083    54    9,053            29,675 
Collectively evaluated for impairment  $383,330    442,956    763,224    320,174    1,363,629    56,950        3,330,263 
Purchased credit impaired  $269    455    3,452    725    11,887    58        16,846 
Schedule of impaired loans individually evaluated

The following table presents loans individually evaluated for impairment by class of loans, excluding PCI loans, as of June 30, 2018.

 

 

($ in thousands)

  Recorded
Investment
   Unpaid
Principal
Balance
   Related
Allowance
   Average
Recorded
Investment
 
Impaired loans with no related allowance recorded:                    
                     
Commercial, financial, and agricultural  $2,530    2,580        928 
Real estate – mortgage – construction, land development & other land loans   2,948    3,429        2,901 
Real estate – mortgage – residential (1-4 family) first mortgages   4,514    5,118        4,885 
Real estate – mortgage –home equity loans / lines of credit   23    35        138 
Real estate – mortgage –commercial and other   3,494    3,685        3,441 
Installment loans to individuals       3         
Total impaired loans with no allowance  $13,509    14,850        12,293 
                     
                     
Impaired loans with an allowance recorded:                    
                     
Commercial, financial, and agricultural  $678    708    277    479 
Real estate – mortgage – construction, land development & other land loans   601    723    302    355 
Real estate – mortgage – residential (1-4 family) first mortgages   10,733    11,347    2,756    9,724 
Real estate – mortgage –home equity loans / lines of credit   648    776    415    216 
Real estate – mortgage –commercial and other   6,839    6,942    1,231    5,856 
Installment loans to individuals   10    15    6    3 
Total impaired loans with allowance  $19,509    20,511    4,987    16,633 

 

Interest income recorded on impaired loans during the six months ended June 30, 2018 was insignificant.

 

The following table presents loans individually evaluated for impairment by class of loans, excluding PCI loans, as of December 31, 2017.

 

 

($ in thousands)

  Recorded
Investment
   Unpaid
Principal
Balance
   Related
Allowance
   Average
Recorded
Investment
 
Impaired loans with no related allowance recorded:                    
                     
Commercial, financial, and agricultural  $183    425        276 
Real estate – mortgage – construction, land development & other land loans   2,743    3,941        2,846 
Real estate – mortgage – residential (1-4 family) first mortgages   5,205    5,728        7,067 
Real estate – mortgage –home equity loans / lines of credit   368    387        129 
Real estate – mortgage –commercial and other   3,066    3,321        3,143 
Installment loans to individuals                
Total impaired loans with no allowance  $11,565    13,802        13,461 
                     
                     
Impaired loans with an allowance recorded:                    
                     
Commercial, financial, and agricultural  $396    396    215    214 
Real estate – mortgage – construction, land development & other land loans   232    241    18    503 
Real estate – mortgage – residential (1-4 family) first mortgages   9,595    9,829    1,099    10,077 
Real estate – mortgage –home equity loans / lines of credit               66 
Real estate – mortgage –commercial and other   5,427    5,427    232    5,369 
Installment loans to individuals                
Total impaired loans with allowance  $15,650    15,893    1,564    16,229 
Schedule of recorded investment in loans by credit quality indicators

The following table presents the Company’s recorded investment in loans by credit quality indicators as of June 30, 2018.

 

($ in thousands)    
   Pass   Special
Mention Loans
   Classified
Accruing Loans
   Classified
Nonaccrual
Loans
   Total 
                     
Commercial, financial, and agricultural  $410,434    2,322    934    3,407    417,097 
Real estate – construction, land development & other land loans   586,310    6,812    5,210    1,374    599,706 
Real estate – mortgage – residential (1-4 family) first mortgages   941,399    13,829    26,055    11,513    992,796 
Real estate – mortgage – home equity loans / lines of credit   357,507    1,698    8,532    1,765    369,502 
Real estate – mortgage – commercial and other   1,648,367    16,644    5,730    7,292    1,678,033 
Installment loans to individuals   70,776    215    359    143    71,493 
Purchased credit impaired   6,376    7,059    7,397        20,832 
  Total  $4,021,169    48,579    54,217    25,494    4,149,459 
Unamortized net deferred loan fees                       (69)
            Total loans                       4,149,390 

 

The following table presents the Company’s recorded investment in loans by credit quality indicators as of December 31, 2017.

 

($ in thousands)    
   Pass   Special
Mention Loans
   Classified
Accruing Loans
   Classified
Nonaccrual
Loans
   Total 
                     
Commercial, financial, and agricultural  $368,658    9,901    922    1,001    380,482 
Real estate – construction, land development & other land loans   523,642    7,129    6,020    1,822    538,613 
Real estate – mortgage – residential (1-4 family) first mortgages   905,111    16,235    30,366    12,201    963,913 
Real estate – mortgage – home equity loans / lines of credit   365,982    3,784    7,405    2,524    379,695 
Real estate – mortgage – commercial and other   1,647,725    23,335    9,190    3,345    1,683,595 
Installment loans to individuals   73,379    222    216    75    73,892 
Purchased credit impaired   6,541    12,309    4,315        23,165 
  Total  $3,891,038    72,915    58,434    20,968    4,043,355 
Unamortized net deferred loan fees                       (986)
            Total loans                       4,042,369
Schedule of information related to loans modified in a troubled debt restructuring

The following table presents information related to loans modified in a troubled debt restructuring during the three months ended June 30, 2018 and 2017.

 

($ in thousands)  For three months ended
June 30, 2018
   For the three months ended
June 30, 2017
 
   Number of
Contracts
   Pre-
Modification
Restructured
Balances
   Post-
Modification
Restructured
Balances
   Number of
Contracts
   Pre-
Modification
Restructured
Balances
   Post-
Modification
Restructured
Balances
 
TDRs – Accruing                              
Commercial, financial, and agricultural      $   $       $   $ 
Real estate – construction, land development & other land loans                        
Real estate – mortgage – residential (1-4 family) first mortgages   1    18    18             
Real estate – mortgage – home equity loans / lines of credit                        
Real estate – mortgage – commercial and other               3    1,000    1,000 
Installment loans to individuals                        
                               
TDRs – Nonaccrual                              
Commercial, financial, and agricultural               1    38    25 
Real estate – construction, land development & other land loans               1    32    32 
Real estate – mortgage – residential (1-4 family) first mortgages               1    215    215 
Real estate – mortgage – home equity loans / lines of credit                        
Real estate – mortgage – commercial and other                        
Installment loans to individuals                        
Total TDRs arising during period   1   $18   $18    6   $1,285   $1,272 

 

The following table presents information related to loans modified in a troubled debt restructuring during the six months ended June 30, 2018 and 2017.

 

($ in thousands)  For six months ended
June 30, 2018
   For the six months ended
June 30, 2017
 
   Number of
Contracts
   Pre-
Modification
Restructured
Balances
   Post-
Modification
Restructured
Balances
   Number of
Contracts
   Pre-
Modification
Restructured
Balances
   Post-
Modification
Restructured
Balances
 
TDRs – Accruing                              
Commercial, financial, and agricultural      $   $       $   $ 
Real estate – construction, land development & other land loans                        
Real estate – mortgage – residential (1-4 family) first mortgages   1    18    18             
Real estate – mortgage – home equity loans / lines of credit                        
Real estate – mortgage – commercial and other               5    3,550    3,525 
Installment loans to individuals                        
                               
TDRs – Nonaccrual                              
Commercial, financial, and agricultural               1    38    25 
Real estate – construction, land development & other land loans   1    61    61    1    32    32 
Real estate – mortgage – residential (1-4 family) first mortgages   2    254    264    1    215    215 
Real estate – mortgage – home equity loans / lines of credit                        
Real estate – mortgage – commercial and other                        
Installment loans to individuals                        
Total TDRs arising during period   4   $333   $343    8   $3,835   $3,797 
Schedule of accruing restructured loans that defaulted in the period

Accruing restructured loans that were modified in the previous 12 months and that defaulted during the three months ended June 30, 2018 and 2017 are presented in the table below. The Company considers a loan to have defaulted when it becomes 90 or more days delinquent under the modified terms, has been transferred to nonaccrual status, or has been transferred to foreclosed real estate.

 

($ in thousands)  For the three months ended
June 30, 2018
   For the three months ended
June 30, 2017
 
   Number of
Contracts
   Recorded
Investment
   Number of
Contracts
   Recorded
Investment
 
                 
Accruing TDRs that subsequently defaulted                    
Real estate – mortgage – residential (1-4 family first mortgages)   1   $60    1   $254 
Real estate – mortgage – commercial and other   2    763         
                     
Total accruing TDRs that subsequently defaulted   3   $823    1   $254 

 

Accruing restructured loans that were modified in the previous 12 months and that defaulted during the six months ended June 30, 2018 and 2017 are presented in the table below

 

($ in thousands)  For the six months ended
June 30, 2018
   For the six months ended
June 30, 2017
 
   Number of
Contracts
   Recorded
Investment
   Number of
Contracts
   Recorded
Investment
 
                 
Accruing TDRs that subsequently defaulted                    
Real estate – mortgage – residential (1-4 family first mortgages)   1   $60    2   $880 
Real estate – mortgage – commercial and other   3    1,333         
                     
Total accruing TDRs that subsequently defaulted   4   $1,393    2   $880 
Asheville Savings Bank [Member]  
Summary of contractually required payments expected at acquisition date

The following table relates to acquired Asheville Savings Bank PCI loans and summarizes the contractually required payments, which includes principal and interest, expected cash flows to be collected, and the fair value of acquired PCI loans at the acquisition date.

 

($ in thousands)  Asheville Savings Bank
Acquisition on
October 1, 2017
 
Contractually required payments  $13,424 
Nonaccretable difference   (1,734)
Cash flows expected to be collected at acquisition   11,690 
Accretable yield   (1,804)
Fair value of PCI loans at acquisition date  $9,886 

 

Summary of contractually required payments not expected at acquisition date

The following table relates to acquired Asheville Savings Bank purchased non-impaired loans and provides the contractually required payments, fair value, and estimate of contractual cash flows not expected to be collected at the acquisition date.

 

($ in thousands)

  Asheville Savings Bank
Acquisition on
October 1, 2017
 
Contractually required payments  $727,706 
Fair value of acquired loans at acquisition date   595,167 
Contractual cash flows not expected to be collected   7,000 
Carolina Bank [Member]  
Summary of contractually required payments expected at acquisition date

The following table relates to Carolina Bank PCI loans and summarizes the contractually required payments, which includes principal and interest, expected cash flows to be collected, and the fair value of acquired PCI loans at the acquisition date.

 

($ in thousands)

 

  Carolina Bank Acquisition
on March 3, 2017
 
Contractually required payments  $27,108 
Nonaccretable difference   (4,237)
Cash flows expected to be collected at acquisition   22,871 
Accretable yield   (3,617)
Fair value of PCI loans at acquisition date  $19,254 

 

Summary of contractually required payments not expected at acquisition date

The following table relates to acquired Carolina Bank purchased non-impaired loans and provides the contractually required payments, fair value, and estimate of contractual cash flows not expected to be collected at the acquisition date.

 

($ in thousands)

 

  Carolina Bank Acquisition
on March 3, 2017
 
Contractually required payments  $569,980 
Fair value of acquired loans at acquisition date   478,515 
Contractual cash flows not expected to be collected   3,650