XML 112 R13.htm IDEA: XBRL DOCUMENT v3.19.3
Loans Acquired
9 Months Ended
Sep. 30, 2019
Receivables [Abstract]  
Loans Acquired LOANS ACQUIRED
 
The Company accounts for its acquisitions under ASC Topic 805, Business Combinations, which requires the use of the acquisition method of accounting. All identifiable assets acquired, including loans, are recorded at fair value. No allowance for loan losses related to the loans acquired is recorded on the acquisition date as the fair value of the loans acquired incorporates assumptions regarding credit risk. Loans acquired are recorded at fair value in accordance with the fair value methodology prescribed in ASC Topic 820, Fair Value Measurement. The fair value estimates associated with the loans include estimates related to expected prepayments and the amount and timing of undiscounted expected principal, interest and other cash flows.

The Company evaluates non-impaired loans acquired in accordance with the provisions of ASC Topic 310-20, Nonrefundable Fees and Other Costs. The fair value discount on these loans is accreted into interest income over the weighted average life of the loans using a constant yield method. The Company evaluates purchased impaired loans in accordance with the provisions of ASC Topic 310-30, Loans and Debt Securities Acquired with Deteriorated Credit Quality. Purchased loans are considered impaired if there is evidence of credit deterioration since origination and if it is probable that not all contractually required payments will be collected.
 
For impaired loans accounted for under ASC Topic 310-30, the Company continues to estimate cash flows expected to be collected on purchased credit impaired loans. The Company evaluates, at each balance sheet date, whether the present value of the purchased credit impaired loans determined using the effective interest rates has decreased significantly and if so, recognize a provision for loan loss in the consolidated statement of income. For any significant increases in cash flows expected to be collected, the Company adjusts the amount of accretable yield recognized on a prospective basis over the remaining life of the purchased credit impaired loan.

During the second quarter 2019, the Company evaluated $1.097 billion of net loans ($1.127 billion gross loans less $30.6 million discount) purchased in conjunction with the acquisition of Reliance, described in Note 2, Acquisitions, in accordance with the provisions of ASC Topic 310-20. The Company evaluated the remaining $176,000 of net loans ($385,000 gross loans less $209,000 discount) purchased in conjunction with the acquisition of Reliance for impairment in accordance with the provisions of ASC Topic 310-30.
 
The following table reflects the carrying value of all loans acquired as of September 30, 2019 and December 31, 2018

 
Loans Acquired
(In thousands)
September 30, 2019
 
December 31, 2018
Consumer:
 

 
 

Other consumer
$
7,431

 
$
15,658

Real estate:
 
 
 
Construction
362,000

 
429,605

Single family residential
504,490

 
566,188

Other commercial
2,134,973

 
1,848,679

Total real estate
3,001,463

 
2,844,472

Commercial:
 
 
 
Commercial
349,821

 
430,914

Agricultural
872

 
1,739

Total commercial
350,693

 
432,653

Total loans acquired (1)
$
3,359,587

 
$
3,292,783

________________________
(1)    Loans acquired are reported net of a $597,000 and $95,000 allowance at September 30, 2019 and December 31, 2018, respectively.

Nonaccrual loans acquired, excluding purchased credit impaired loans accounted for under ASC Topic 310-30, segregated by class of loans, are as follows (see Note 4, Loans and Allowance for Loan Losses, for discussion of nonaccrual loans):

(In thousands)
September 30, 2019
 
December 31, 2018
 
 
 
 
Consumer:
 

 
 

Other consumer
$
71

 
$
140

Real estate:
 
 
 
Construction
48

 
114

Single family residential
4,492

 
6,603

Other commercial
1,029

 
1,167

Total real estate
5,569


7,884

Commercial:
 
 
 
Commercial
1,636

 
13,578

Agricultural
23

 
38

Total commercial
1,659


13,616

Total
$
7,299


$
21,640



An age analysis of past due loans acquired segregated by class of loans, is as follows (see Note 4, Loans and Allowance for Loan Losses, for discussion of past due loans):

(In thousands)
Gross
30-89 Days
Past Due
 
90 Days
or More
Past Due
 
Total
Past Due
 
Current
 
Total
Loans
 
90 Days
Past Due &
Accruing
 
 
 
 
 
 
 
 
 
 
 
 
September 30, 2019
 

 
 

 
 

 
 

 
 

 
 

Consumer:
 

 
 

 
 

 
 

 
 

 
 

Other consumer
$
131

 
$
36

 
$
167

 
$
7,264

 
$
7,431

 
$
4

Real estate:
 
 
 
 
 
 
 
 
 
 
 
Construction
30

 
12

 
42

 
361,958

 
362,000

 

Single family residential
3,664

 
1,790

 
5,454

 
499,036

 
504,490

 
17

Other commercial
1,888

 
943

 
2,831

 
2,132,142

 
2,134,973

 

Total real estate
5,582


2,745


8,327


2,993,136


3,001,463

 
17

Commercial:
 
 
 
 
 
 
 
 
 
 
 
Commercial
607

 
724

 
1,331

 
348,490

 
349,821

 

Agricultural

 

 

 
872

 
872

 

Total commercial
607


724


1,331


349,362


350,693

 

 
 
 
 
 
 
 
 
 
 
 
 
Total
$
6,320


$
3,505


$
9,825


$
3,349,762


$
3,359,587

 
$
21

December 31, 2018
 
 
 
 
 
 
 
 
 
 
 
Consumer:
 
 
 
 
 
 
 
 
 
 
 
Other consumer
$
337

 
$
49

 
$
386

 
$
15,272

 
$
15,658

 
$
2

Real estate:
 
 
 
 
 
 
 
 
 
 
 
Construction
8,283

 
27

 
8,310

 
421,295

 
429,605

 

Single family residential
4,706

 
3,049

 
7,755

 
558,433

 
566,188

 

Other commercial
168

 
577

 
745

 
1,847,934

 
1,848,679

 

Total real estate
13,157

 
3,653

 
16,810

 
2,827,662

 
2,844,472

 

Commercial:
 
 
 
 
 
 
 
 
 
 
 
Commercial
1,302

 
9,542

 
10,844

 
420,070

 
430,914

 

Agricultural
31

 
5

 
36

 
1,703

 
1,739

 

Total commercial
1,333

 
9,547

 
10,880

 
421,773

 
432,653

 

 
 
 
 
 
 
 
 
 
 
 
 
Total
$
14,827

 
$
13,249

 
$
28,076

 
$
3,264,707

 
$
3,292,783

 
$
2



The following table presents a summary of loans acquired by credit risk rating, segregated by class of loans (see Note 4, Loans and Allowance for Loan Losses, for discussion of loan risk rating). Loans accounted for under ASC Topic 310-30 are all included in Risk Rate 1-4 in this table.

(In thousands)
Risk Rate
1-4
 
Risk Rate
5
 
Risk Rate
6
 
Risk Rate
7
 
Risk Rate
8
 
Total
 
 
 
 
 
 
 
 
 
 
 
 
September 30, 2019
 

 
 

 
 

 
 

 
 

 
 

Consumer:
 

 
 

 
 

 
 

 
 

 
 

Other consumer
$
7,285

 
$

 
$
146

 
$

 
$

 
$
7,431

Real estate:
 
 
 
 
 
 
 
 
 
 
 
Construction
344,075

 
17,874

 
51

 

 

 
362,000

Single family residential
492,826

 
1,224

 
10,312

 
128

 

 
504,490

Other commercial
2,085,649

 
26,207

 
23,117

 

 

 
2,134,973

Total real estate
2,922,550


45,305


33,480


128




3,001,463

Commercial:
 
 
 
 
 
 
 
 
 
 
 
Commercial
341,385

 
1,491

 
6,945

 

 

 
349,821

Agricultural
804

 

 
68

 

 

 
872

Total commercial
342,189


1,491


7,013






350,693

 
 
 
 
 
 
 
 
 
 
 
 
Total
$
3,272,024


$
46,796


$
40,639


$
128


$


$
3,359,587

December 31, 2018
 
 
 
 
 
 
 
 
 
 
 
Consumer:
 
 
 
 
 
 
 
 
 
 
 
Other consumer
$
15,380

 
$

 
$
278

 
$

 
$

 
$
15,658

Real estate:
 
 
 
 
 
 
 
 
 
 
 
Construction
393,122

 
27,621

 
8,862

 

 

 
429,605

Single family residential
553,460

 
2,081

 
10,299

 
348

 

 
566,188

Other commercial
1,822,179

 
9,137

 
17,363

 

 

 
1,848,679

Total real estate
2,768,761

 
38,839

 
36,524

 
348

 

 
2,844,472

Commercial:
 
 
 
 
 
 
 
 
 
 
 
Commercial
401,300

 
12,416

 
17,198

 

 

 
430,914

Agricultural
1,642

 

 
97

 

 

 
1,739

Total commercial
402,942

 
12,416

 
17,295

 

 

 
432,653

 
 
 
 
 
 
 
 
 
 
 
 
Total
$
3,187,083

 
$
51,255

 
$
54,097

 
$
348

 
$

 
$
3,292,783



Loans acquired were individually evaluated and recorded at estimated fair value, including estimated credit losses, at the time of acquisition. These loans are systematically reviewed by the Company to determine the risk of losses that may exceed those identified at the time of the acquisition. Techniques used in determining risk of loss are similar to the Company’s legacy loan portfolio, with most focus being placed on those loans which include the larger loan relationships and those loans which exhibit higher risk characteristics.

In addition to the accretable yield on loans acquired not considered to be impaired, the amount of the estimated cash flows expected to be received from the purchased credit impaired loans in excess of the fair values recorded for the purchased credit impaired loans is referred to as the accretable yield. The accretable yield is recognized as interest income over the estimated lives of the loans. Each quarter, the Company estimates the cash flows expected to be collected from the acquired purchased credit impaired loans, and adjustments may or may not be required. This has resulted in an increase in interest income that is spread on a level-yield basis over the remaining expected lives of the loans.


Changes in the carrying amount of the accretable yield for all purchased impaired loans were as follows for the three and nine months ended September 30, 2019 and 2018.

 
Three Months Ended
September 30, 2019
 
Nine Months Ended
September 30, 2019
(In thousands)
Accretable
Yield
 
Carrying
Amount of
Loans
 
Accretable
Yield
 
Carrying
Amount of
Loans
Beginning balance
$
1,461

 
$
3,487

 
$
1,460

 
$
4,050

Additions

 

 

 
175

Accretable yield adjustments
10

 

 
38

 

Accretion
(12
)
 
12

 
(39
)
 
39

Payments and other reductions, net

 
(422
)
 

 
(1,187
)
Balance, ending
$
1,459

 
$
3,077

 
$
1,459

 
$
3,077


 
Three Months Ended
September 30, 2018
 
Nine Months Ended
September 30, 2018
(In thousands)
Accretable
Yield
 
Carrying
Amount of
Loans
 
Accretable
Yield
 
Carrying
Amount of
Loans
Beginning balance
$
1,382

 
$
13,995

 
$
620

 
$
17,116

Additions

 

 

 

Accretable yield adjustments
717

 

 
1,895

 

Accretion
(635
)
 
635

 
(1,051
)
 
1,051

Payments and other reductions, net

 
(9,664
)
 

 
(13,201
)
Balance, ending
$
1,464

 
$
4,966

 
$
1,464

 
$
4,966



Purchased impaired loans are evaluated on an individual borrower basis. Because some loans evaluated by the Company were determined to have experienced impairment in the estimated credit quality or cash flows, the Company recorded a provision and established an allowance for loan loss for loans acquired resulting in a total allowance on loans acquired of $597,000 at September 30, 2019 and $95,000 at December 31, 2018. The provision on loans acquired for the three and nine months ended September 30, 2019 was $0 and $2,464,000, respectively. The provision on loans acquired for the three and nine months ended September 30, 2018 was $0 and $1,837,000, respectively.