XML 49 R32.htm IDEA: XBRL DOCUMENT v3.19.3
Loans (Tables)
9 Months Ended
Sep. 30, 2019
Loans and Leases Receivable Disclosure [Abstract]  
Summary of Loans, Net of Unearned Fees
Loans are summarized as follows:
Dollars in thousands
 
September 30,
2019
 
December 31,
2018
Commercial
 
$
199,391

 
$
194,315

Commercial real estate
 
 

 
 

Owner-occupied
 
255,828

 
257,256

Non-owner occupied
 
567,670

 
573,932

Construction and development
 
 

 
 

Land and land development
 
69,589

 
68,833

Construction
 
56,255

 
24,731

Residential real estate
 
 

 
 

Non-jumbo
 
359,399

 
336,977

Jumbo
 
69,815

 
73,599

Home equity
 
78,493

 
80,910

Mortgage warehouse lines
 
145,039

 
39,140

Consumer
 
36,982

 
32,460

Other
 
13,371

 
12,899

Total loans, net of unearned fees
 
1,851,832

 
1,695,052

Less allowance for loan losses
 
12,941

 
13,047

Loans, net
 
$
1,838,891

 
$
1,682,005

Schedule of Acquired Loans
The outstanding balance and the recorded investment of acquired loans included in the consolidated balance sheet at September 30, 2019 and December 31, 2018 are as follows:

 
 
Acquired Loans
 
 
September 30, 2019
 
December 31, 2018
Dollars in thousands
 
Purchased Credit Impaired
 
Purchased Performing
 
Total
 
Purchased Credit Impaired
 
Purchased Performing
 
Total
Outstanding balance
 
$
4,160

 
$
143,441

 
$
147,601

 
$
4,275

 
$
138,167

 
$
142,442

 
 
 
 
 
 
 
 
 
 
 
 
 
Recorded investment
 
 
 
 
 
 
 
 
 
 
 
 
Commercial
 
$

 
$
3,688

 
$
3,688

 
$

 
$
3,934

 
$
3,934

Commercial real estate
 
 
 
 
 
 
 
 
 
 
 
 
Owner-occupied
 

 
18,221

 
18,221

 

 
16,133

 
16,133

Non-owner occupied
 
1,194

 
16,285

 
17,479

 
1,162

 
23,431

 
24,593

Construction and development
 
 
 
 
 
 
 
 
 
 
 
 
Land and land development
 

 
3,369

 
3,369

 

 
5,161

 
5,161

Construction
 

 

 

 

 

 

Residential real estate
 
 
 
 
 
 
 
 
 
 
 
 
Non-jumbo
 
1,265

 
89,697

 
90,962

 
1,374

 
77,894

 
79,268

Jumbo
 
953

 
3,098

 
4,051

 
975

 
2,577

 
3,552

Home equity
 

 
2,312

 
2,312

 

 
2,805

 
2,805

Consumer
 

 
4,883

 
4,883

 

 
4,630

 
4,630

Other
 

 
13

 
13

 

 
122

 
122

Total recorded investment
 
$
3,412

 
$
141,566

 
$
144,978

 
$
3,511

 
$
136,687

 
$
140,198

Summary of Change in Accretable Yield PCI Loans
The following table presents a summary of the change in the accretable yield of the purchased credit impaired ("PCI") loan portfolio for the three and nine months ended September 30, 2019 and 2018:
 
 
For the Three Months Ended September 30,
 
For the Nine Months Ended September 30,
Dollars in thousands
 
2019
 
2018
 
2019
 
2018
Accretable yield
 
$
597

 
$
676

 
$
632

 
$
745

Accretion
 
(12
)
 
(12
)
 
(46
)
 
(81
)
Reclassification of nonaccretable difference due to improvement
    in expected cash flows
 

 

 

 

Other changes, net
 

 

 
(1
)
 

Accretable yield, September 30
 
$
585

 
$
664

 
$
585

 
$
664

Schedule of Contractual Aging of Recorded Investment In Past Due Loans By Class
The following table presents the contractual aging of the recorded investment in past due loans by class as of September 30, 2019 and December 31, 2018.
 
At September 30, 2019
 
Past Due
 
 
 
> 90 days and Accruing
Dollars in thousands
30-59 days
 
60-89 days
 
> 90 days
 
Total
 
Current
 
Commercial
$
405

 
$
50

 
$
483

 
$
938

 
$
198,453

 
$

Commercial real estate
 

 
 

 
 

 
 

 
 

 
 

Owner-occupied
137

 
175

 
3,859

 
4,171

 
251,657

 

Non-owner occupied
259

 

 
1,784

 
2,043

 
565,627

 

Construction and development
 

 
 

 
 

 
 

 
 

 
 

Land and land development
67

 
21

 
168

 
256

 
69,333

 

Construction

 

 

 

 
56,255

 

Residential mortgage
 

 
 

 
 

 
 

 
 

 
 

Non-jumbo
3,390

 
1,516

 
2,182

 
7,088

 
352,311

 

Jumbo
952

 

 

 
952

 
68,863

 

Home equity
74

 
218

 
56

 
348

 
78,145

 

Mortgage warehouse lines

 

 

 

 
145,039

 

Consumer
344

 
108

 
79

 
531

 
36,451

 
39

Other

 

 
100

 
100

 
13,271

 

Total
$
5,628

 
$
2,088

 
$
8,711

 
$
16,427

 
$
1,835,405

 
$
39

 
 
At December 31, 2018
 
Past Due
 
 
 
> 90 days and Accruing
Dollars in thousands
30-59 days
 
60-89 days
 
> 90 days
 
Total
 
Current
 
Commercial
$
254

 
$
51

 
$
483

 
$
788

 
$
193,527

 
$

Commercial real estate
 

 
 

 
 

 
 

 
 

 
 

Owner-occupied

 

 
612

 
612

 
256,644

 

Non-owner occupied
156

 
255

 
1,756

 
2,167

 
571,765

 

Construction and development
 
 
 

 
 

 
 

 
 

 
 

Land and land development
190

 
4

 
3,174

 
3,368

 
65,465

 

Construction

 

 

 

 
24,731

 

Residential mortgage
 

 
 

 
 

 
 

 
 

 
 

Non-jumbo
4,120

 
2,235

 
3,753

 
10,108

 
326,869

 

Jumbo

 

 
675

 
675

 
72,924

 

Home equity
754

 
261

 
181

 
1,196

 
79,714

 

Mortgage warehouse lines

 

 

 

 
39,140

 

Consumer
502

 
121

 
125

 
748

 
31,712

 
36

Other
31

 

 

 
31

 
12,868

 

Total
$
6,007

 
$
2,927

 
$
10,759

 
$
19,693

 
$
1,675,359

 
$
36

Schedule of Financing Receivables, Non Accrual Status
The following table presents the nonaccrual loans included in the net balance of loans at September 30, 2019 and December 31, 2018.
 
 
September 30,
 
December 31,
Dollars in thousands
 
2019
 
2018
Commercial
 
$
835

 
$
935

Commercial real estate
 
 

 
 

Owner-occupied
 
4,024

 
1,028

Non-owner occupied
 
3,013

 
2,210

Construction and development
 
 

 
 

Land & land development
 
191

 
3,198

Construction
 

 

Residential mortgage
 
 

 
 

Non-jumbo
 
4,299

 
6,532

Jumbo
 

 
675

Home equity
 
162

 
299

Mortgage warehouse lines
 

 

Consumer
 
76

 
112

Other
 
100

 

Total
 
$
12,700

 
$
14,989

Impaired Financing Receivables
The following tables present loans individually evaluated for impairment at September 30, 2019 and December 31, 2018.
 
September 30, 2019
Dollars in thousands
Recorded
Investment
 
Unpaid
Principal Balance
 
Related
Allowance
 
Average
Impaired
Balance
 
Interest Income
Recognized
while impaired
 
 
 
 
 
 
 
 
 
 
Without a related allowance
 
 
 
 
 
 
 
 
 
Commercial
$
4,813

 
$
4,813

 
$

 
$
5,193

 
$
304

Commercial real estate
 

 
 

 
 

 
 

 
 

Owner-occupied
7,245

 
7,246

 

 
7,637

 
229

Non-owner occupied
10,683

 
10,690

 

 
10,127

 
502

Construction and development
 

 
 

 
 

 
 

 
 

Land & land development
954

 
954

 

 
1,209

 
70

Construction

 

 

 

 

Residential real estate
 

 
 

 
 

 
 

 
 

Non-jumbo
3,472

 
3,478

 

 
3,966

 
217

Jumbo
4,000

 
3,999

 

 
4,029

 
221

Home equity
523

 
523

 

 
523

 
29

Mortgage warehouse lines

 

 

 

 

Consumer
14

 
14

 

 
14

 
1

Total without a related allowance
$
31,704

 
$
31,717

 
$

 
$
32,698

 
$
1,573

 
 
 
 
 
 
 
 
 
 
With a related allowance
 

 
 

 
 

 
 

 
 

Commercial
$
116

 
$
116

 
$
12

 
$
54

 
$
2

Commercial real estate
 

 
 

 
 

 
 

 
 

Owner-occupied
3,884

 
3,888

 
414

 
3,903

 
113

Non-owner occupied

 

 

 

 

Construction and development
 

 
 

 
 

 
 

 
 

Land & land development
1,025

 
1,026

 
595

 
1,036

 
52

Construction

 

 

 

 

Residential real estate
 
 
 
 
 
 
 
 
 
Non-jumbo
1,831

 
1,829

 
201

 
2,145

 
72

Jumbo

 

 

 

 

Home equity

 

 

 

 

Mortgage warehouse lines

 

 

 

 

Consumer

 

 

 

 

Total with a related allowance
$
6,856

 
$
6,859

 
$
1,222

 
$
7,138

 
$
239

 
 
 
 
 
 
 
 
 
 
Total
 

 
 

 
 

 
 

 
 

Commercial
$
28,720

 
$
28,733

 
$
1,021

 
$
29,159

 
$
1,272

Residential real estate
9,826

 
9,829

 
201

 
10,663

 
539

Consumer
14

 
14

 

 
14

 
1

Total
$
38,560

 
$
38,576

 
$
1,222

 
$
39,836

 
$
1,812


The table above does not include PCI loans.




 
December 31, 2018
Dollars in thousands
Recorded
Investment
 
Unpaid
Principal Balance
 
Related
Allowance
 
Average
Impaired
Balance
 
Interest Income
Recognized
while impaired
 
 
 
 
 
 
 
 
 
 
Without a related allowance
 
 
 
 
 
 
 
 
 
Commercial
$
1,019

 
$
1,253

 
$

 
$
321

 
$
16

Commercial real estate
 

 
 

 
 

 
 

 
 

Owner-occupied
8,600

 
8,605

 

 
7,730

 
318

Non-owner occupied
9,666

 
9,673

 

 
9,753

 
493

Construction and development
 
 
 

 
 

 
 

 
 

Land & land development
4,767

 
4,767

 

 
4,947

 
102

Construction

 

 

 

 

Residential real estate
 

 
 

 
 

 
 

 
 

Non-jumbo
3,279

 
3,284

 

 
3,401

 
180

Jumbo
4,132

 
4,130

 

 
3,517

 
166

Home equity
523

 
523

 

 
523

 
30

Mortgage warehouse lines

 

 

 

 

Consumer
9

 
10

 

 
13

 
1

Total without a related allowance
$
31,995

 
$
32,245

 
$

 
$
30,205

 
$
1,306

 
 
 
 
 
 
 
 
 
 
With a related allowance
 

 
 

 
 

 
 

 
 

Commercial
$
3,343

 
$
3,342

 
$
682

 
$
705

 
$
39

Commercial real estate
 

 
 

 
 

 
 

 
 

Owner-occupied
2,969

 
2,969

 
462

 
2,397

 
117

Non-owner occupied
189

 
191

 
9

 
226

 
16

Construction and development
 
 
 

 
 

 
 

 
 

Land & land development
1,057

 
1,057

 
298

 
1,073

 
56

Construction

 

 

 

 

Residential real estate
 

 
 

 
 

 
 

 
 

Non-jumbo
2,982

 
2,981

 
585

 
2,539

 
98

Jumbo
821

 
822

 
106

 
827

 
48

Home equity

 

 

 

 

Mortgage warehouse lines

 

 

 

 

Consumer

 

 

 

 

Total with a related allowance
$
11,361

 
$
11,362

 
$
2,142

 
$
7,767

 
$
374

 
 
 
 
 
 
 
 
 
 
Total
 

 
 

 
 

 
 

 
 

Commercial
$
31,610

 
$
31,857

 
$
1,451

 
$
27,152

 
$
1,157

Residential real estate
11,737

 
11,740

 
691

 
10,807

 
522

Consumer
9

 
10

 

 
13

 
1

Total
$
43,356

 
$
43,607

 
$
2,142

 
$
37,972

 
$
1,680



The table above does not include PCI loans.
Troubled Debt Restructurings on Financing Receivables [Table Text Block]
The following tables present by class the TDRs that were restructured during the three and nine months ended September 30, 2019 and September 30, 2018 . Generally, the modifications were extensions of term, modifying the payment terms from principal and interest to interest only for an extended period, or reduction in interest rate.  All TDRs are evaluated individually for allowance for loan loss purposes.

 
For the Three Months Ended 
 September 30, 2019
 
For the Three Months Ended 
 September 30, 2018
Dollars in thousands
Number of
Modifications
 
Pre-modification
Recorded
Investment
 
Post-modification
Recorded
Investment
 
Number of
Modifications
 
Pre-modification
Recorded
Investment
 
Post-modification
Recorded
Investment
Residential real estate
 
 
 
 
 
 
 
 
 
 
 
Non-jumbo

 
$

 
$

 
2

 
$
94

 
$
94

Total

 
$

 
$

 
2

 
$
94

 
$
94


 
For the Nine Months Ended 
 September 30, 2019
 
For the Nine Months Ended 
 September 30, 2018
Dollars in thousands
Number of
Modifications
 
Pre-modification
Recorded
Investment
 
Post-modification
Recorded
Investment
 
Number of
Modifications
 
Pre-modification
Recorded
Investment
 
Post-modification
Recorded
Investment
Commercial

 
$

 
$

 
2

 
$
157

 
$
157

Commercial real estate
 
 
 
 
 
 
 
 
 
 
 
Owner-occupied
1

 
325

 
325

 

 

 

Non-owner occupied
4

 
324

 
324

 

 

 

Residential real estate
 
 
 
 
 
 
 
 
 
 
 
Non-jumbo
7

 
410

 
410

 
8

 
899

 
899

Consumer
1

 
16

 
16

 

 

 

Total
13

 
$
1,075

 
$
1,075

 
10

 
$
1,056

 
$
1,056



Schedule of Defaults During Stated Period of Trouble Debt Restructurings
The following tables present defaults during the stated period of TDRs that were restructured during the past twelve months. For purposes of these tables, a default is considered as either the loan was past due 30 days or more at any time during the period, or the loan was fully or partially charged off during the period.

 
For the Three Months Ended 
 September 30, 2019
 
For the Three Months Ended 
 September 30, 2018
Dollars in thousands
Number
of
Defaults
 
Recorded
Investment
at Default Date
 
Number
of
Defaults
 
Recorded
Investment
at Default Date
Commercial real estate


 


 
 
 
 
Non-owner occupied
1

 
$
126

 

 
$

Residential real estate


 


 
 
 
 
Non-jumbo
3

 
174

 

 

Total
4

 
$
300

 

 
$



 
For the Nine Months Ended 
 September 30, 2019
 
For the Nine Months Ended 
 September 30, 2018
Dollars in thousands
Number
of
Defaults
 
Recorded
Investment
at Default Date
 
Number
of
Defaults
 
Recorded
Investment
at Default Date
Commercial

 
$

 
2

 
$
157

Commercial real estate
 
 
 
 
 
 
 
Non-owner occupied
1

 
126

 
1

 
341

Residential real estate
 
 
 
 
 
 
 
Non-jumbo
3

 
174

 
3

 
628

Total
4

 
$
300

 
6

 
$
1,126



Schedule of the Activity Regarding TDRs by Loan Type
The following tables detail the activity regarding TDRs by loan type, net of fees, for the three and nine months ended September 30, 2019, and the related allowance on TDRs.
For the Three Months Ended September 30, 2019
 
Construction & Land Development
 
 
 
Commercial Real Estate
 
Residential Real Estate
 
 
 
 
 
 
 
 
Dollars in thousands
Land &
Land
Develop-
ment
 
Construc-
tion
 
Commer-
cial
 
Owner
Occupied
 
Non-
Owner
Occupied
 
Non-
jumbo
 
Jumbo
 
Home
Equity
 
Mortgage Warehouse Lines
 
Con-
sumer
 
Other
 
Total
Troubled debt restructurings
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Balance July 1, 2019
$
2,123

 
$

 
$
233

 
$
9,588

 
$
5,624

 
$
4,695

 
$
3,380

 
$
523

 
$

 
$
15

 
$

 
$
26,181

Additions

 

 

 

 

 

 

 

 

 

 

 

Charge-offs

 

 

 

 

 

 

 

 

 

 

 

Net (paydowns) advances
(144
)
 

 
(21
)
 
(58
)
 
(49
)
 
(33
)
 
(12
)
 

 

 
(1
)
 

 
(318
)
Transfer into foreclosed properties

 

 

 

 

 

 

 

 

 

 

 

Refinance out of TDR status

 

 

 

 

 

 

 

 

 

 

 

Balance, September 30, 2019
$
1,979

 
$

 
$
212

 
$
9,530

 
$
5,575

 
$
4,662

 
$
3,368

 
$
523

 
$

 
$
14

 
$

 
$
25,863

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Allowance related to troubled debt restructurings
$
595

 
$

 
$
4

 
$
251

 
$

 
$
199

 
$

 
$

 
$

 
$

 
$

 
$
1,049


For the Nine Months Ended September 30, 2019
 
Construction & Land Development
 
 
 
Commercial Real Estate
 
Residential Real Estate
 
 
 
 
 
 
 
 
Dollars in thousands
Land &
Land
Develop-
ment
 
Construc-
tion
 
Commer-
cial
 
Owner
Occupied
 
Non-
Owner
Occupied
 
Non-
jumbo
 
Jumbo
 
Home
Equity
 
Mortgage Warehouse Lines
 
Con-
sumer
 
Other
 
Total
Troubled debt restructurings
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Balance January 1, 2019
$
2,654

 
$

 
$
273

 
$
9,365

 
$
5,404

 
$
4,490

 
$
4,278

 
$
523

 
$

 
$
10

 
$

 
$
26,997

Additions

 

 

 
325

 
324

 
410

 

 

 

 
16

 

 
1,075

Charge-offs

 

 

 

 

 

 

 

 

 

 

 

Net (paydowns) advances
(675
)
 

 
(61
)
 
(160
)
 
(153
)
 
(238
)
 
(910
)
 

 

 
(12
)
 

 
(2,209
)
Transfer into foreclosed properties

 

 

 

 

 

 

 

 

 

 

 

Refinance out of TDR status

 

 

 

 

 

 

 

 

 

 

 

Balance, September 30, 2019
$
1,979

 
$

 
$
212

 
$
9,530

 
$
5,575

 
$
4,662

 
$
3,368

 
$
523

 
$

 
$
14

 
$

 
$
25,863

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Allowance related to troubled debt restructurings
$
595

 
$

 
$
4

 
$
251

 
$

 
$
199

 
$

 
$

 
$

 
$

 
$

 
$
1,049


Financing Receivable Credit Quality Indicators
The following table presents the recorded investment in construction and development, commercial, and commercial real estate loans which are generally evaluated based upon our internal risk ratings.
Loan Risk Profile by Internal Risk Rating
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Construction and Development
 
 
 
 
 
Commercial Real Estate
 
 
 
 
Land and Land Development
 
Construction
 
Commercial
 
Owner Occupied
 
Non-Owner Occupied
 
Mortgage Warehouse Lines
Dollars in thousands
9/30/2019
 
12/31/2018
 
9/30/2019
 
12/31/2018
 
9/30/2019
 
12/31/2018
 
9/30/2019
 
12/31/2018
 
9/30/2019
 
12/31/2018
 
9/30/2019
12/31/2018
Pass
$
67,740

 
$
63,743

 
$
56,115

 
$
24,589

 
$
192,576

 
$
182,651

 
$
248,890

 
$
250,254

 
$
558,634

 
$
565,715

 
$
145,039

$
39,140

OLEM (Special Mention)
454

 
472

 
140

 
142

 
1,333

 
6,748

 
2,602

 
1,864

 
1,643

 
1,554

 


Substandard
1,395

 
4,618

 

 

 
5,482

 
4,916

 
4,336

 
5,138

 
7,393

 
6,663

 


Doubtful

 

 

 

 

 

 

 

 

 

 


Loss

 

 

 

 

 

 

 

 

 

 


Total
$
69,589

 
$
68,833

 
$
56,255

 
$
24,731

 
$
199,391

 
$
194,315

 
$
255,828

 
$
257,256

 
$
567,670

 
$
573,932

 
$
145,039

$
39,140

Schedule of Recorded Investment Evaluated Based on Aging Status of Loans and Payment Activity
The following table presents the recorded investment and payment activity in consumer, residential real estate, and home equity loans, which are generally evaluated based on the aging status of the loans.
 
Performing
 
Nonperforming
Dollars in thousands
9/30/2019
 
12/31/2018
 
9/30/2019
 
12/31/2018
Residential real estate
 
 
 
 
 
 
 
Non-jumbo
$
355,100

 
$
330,445

 
$
4,299

 
$
6,532

Jumbo
69,815

 
72,924

 

 
675

Home Equity
78,331

 
80,611

 
162

 
299

Consumer
36,868

 
32,312

 
114

 
148

Other
13,271

 
12,899

 
100

 

Total
$
553,385

 
$
529,191

 
$
4,675

 
$
7,654