XML 24 R12.htm IDEA: XBRL DOCUMENT v3.10.0.1
Loans
12 Months Ended
Dec. 31, 2018
Loans  
Loans

NOTE 4: Loans

 

Major classifications of loans are summarized as follows:

 

 

 

 

 

 

 

 

 

 

 

December 31, 

 

(Dollars in thousands)

    

2018

    

2017

 

Real estate – residential mortgage

 

$

184,901

 

$

184,863

 

Real estate – construction 1

 

 

54,461

 

 

44,782

 

Commercial, financial and agricultural 2

 

 

455,935

 

 

437,884

 

Equity lines

 

 

55,660

 

 

55,237

 

Consumer

 

 

15,009

 

 

13,018

 

Consumer finance

 

 

296,154

 

 

292,004

 

 

 

 

1,062,120

 

 

1,027,788

 

Less allowance for loan losses

 

 

(34,023)

 

 

(35,726)

 

Loans, net

 

$

1,028,097

 

$

992,062

 


1

Includes the Corporation’s real estate construction lending and consumer real estate lot lending.

2

Includes the Corporation’s commercial real estate lending, land acquisition and development lending, builder line lending and commercial business lending.

 

Consumer loans included $275,000 and $290,000 of demand deposit overdrafts at December 31, 2018 and 2017, respectively.

 

The outstanding principal balance and the carrying amount of loans acquired pursuant to the Corporation's acquisition of CVB on October 1, 2013 (or acquired loans) that were recorded at fair value at the acquisition date and are included in the Consolidated Balance Sheets are as follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  

 

 

 

 

December 31, 2018

 

December 31, 2017

 

 

 

Acquired Loans -

  

Acquired Loans -

  

 

 

  

Acquired Loans -

  

Acquired Loans -

  

 

 

 

 

 

Purchased

 

Purchased

 

Acquired Loans -

 

Purchased

 

Purchased

 

Acquired Loans -

 

(Dollars in thousands)

 

Credit Impaired

 

Performing

 

Total

 

Credit Impaired

 

Performing

 

Total

 

Outstanding principal balance

 

$

9,734

 

$

38,768

 

$

48,502

 

$

12,856

 

$

45,083

 

$

57,939

 

Carrying amount

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate – residential mortgage

 

$

284

 

$

8,823

 

$

9,107

 

$

492

 

$

10,855

 

$

11,347

 

Commercial, financial and agricultural1

 

 

1,461

 

 

18,982

 

 

20,443

 

 

2,472

 

 

22,305

 

 

24,777

 

Equity lines

 

 

90

 

 

9,063

 

 

9,153

 

 

139

 

 

9,621

 

 

9,760

 

Consumer

 

 

 —

 

 

 6

 

 

 6

 

 

 —

 

 

12

 

 

12

 

Total acquired loans

 

$

1,835

 

$

36,874

 

$

38,709

 

$

3,103

 

$

42,793

 

$

45,896

 


1

Includes acquired loans classified by the Corporation as commercial real estate lending, land acquisition and development lending, builder line lending and commercial business lending.

 

The following table presents a summary of the change in the accretable yield of the PCI loan portfolio:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Year Ended December 31, 

 

(Dollars in thousands)

    

2018

 

2017

 

Accretable yield, balance at beginning of period

 

$

7,304

 

$

8,636

 

Accretion

 

 

(3,737)

 

 

(2,657)

 

Reclassification of nonaccretable difference due to improvement in expected cash flows

 

 

2,191

 

 

1,641

 

Other changes, net

 

 

229

 

 

(316)

 

Accretable yield, balance at end of period

 

$

5,987

 

$

7,304

 

 

Loans on nonaccrual status at December 31, 2018 and 2017 were as follows:

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 

 

(Dollars in thousands)

    

2018

    

2017

 

Real estate – residential mortgage

 

$

594

 

$

830

 

Commercial, financial and agricultural:

 

 

 

 

 

 

 

Commercial real estate lending

 

 

 —

 

 

3,796

 

Commercial business lending

 

 

24

 

 

34

 

Equity lines

 

 

883

 

 

651

 

Consumer finance

 

 

712

 

 

764

 

Total loans on nonaccrual status

 

$

2,213

 

$

6,075

 

 

If interest income had been recognized on nonaccrual loans at their stated rates during the years ended December 31, 2018, 2017 and 2016, interest income would have increased by approximately $325,000,  $462,000 and $304,000, respectively.

 

The past due status of loans as of December 31, 2018 was as follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

 

 

  

 

 

  

90+ Days

 

 

 

30 - 59 Days

 

60 - 89 Days

 

90+ Days

 

Total

 

 

 

 

 

 

 

 

 

 

Past Due and

 

(Dollars in thousands)

 

Past Due

 

Past Due

 

Past Due

 

Past Due

 

PCI

 

Current1

 

Total Loans

 

Accruing

 

Real estate – residential mortgage

 

$

1,221

 

$

 —

 

$

37

 

$

1,258

 

$

284

 

$

183,359

 

$

184,901

 

$

 9

 

Real estate – construction:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction lending

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

42,051

 

 

42,051

 

 

 —

 

Consumer lot lending

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

12,410

 

 

12,410

 

 

 —

 

Commercial, financial and agricultural:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate lending

 

 

 —

 

 

 —

 

 

315

 

 

315

 

 

1,461

 

 

309,057

 

 

310,833

 

 

315

 

Land acquisition and development lending

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

43,404

 

 

43,404

 

 

 —

 

Builder line lending

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

31,201

 

 

31,201

 

 

 —

 

Commercial business lending

 

 

163

 

 

19

 

 

24

 

 

206

 

 

 —

 

 

70,291

 

 

70,497

 

 

 —

 

Equity lines

 

 

46

 

 

584

 

 

325

 

 

955

 

 

90

 

 

54,615

 

 

55,660

 

 

 —

 

Consumer

 

 

31

 

 

 —

 

 

 —

 

 

31

 

 

 —

 

 

14,978

 

 

15,009

 

 

 —

 

Consumer finance

 

 

11,419

 

 

1,965

 

 

712

 

 

14,096

 

 

 —

 

 

282,058

 

 

296,154

 

 

 —

 

Total

 

$

12,880

 

$

2,568

 

$

1,413

 

$

16,861

 

$

1,835

 

$

1,043,424

 

$

1,062,120

 

$

324

 


1

For the purposes of the table above, “Current” includes loans that are 1-29 days past due.

 

The table above includes nonaccrual loans that are current of $458,000, 30-59 days past due of $97,000, 60‑89 days past due of $560,000 and 90+ days past due of $1.10 million.

 

The past due status of loans as of December 31, 2017 was as follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

 

 

  

 

 

  

90+ Days

 

 

 

30 - 59 Days

 

60 - 89 Days

 

90+ Days

 

Total

 

 

 

 

 

 

 

 

 

 

Past Due and

 

(Dollars in thousands)

 

Past Due

 

Past Due

 

Past Due

 

Past Due

 

PCI

 

Current1

 

Total Loans

 

Accruing

 

Real estate – residential mortgage

 

$

1,905

 

$

14

 

$

245

 

$

2,164

 

$

492

 

$

182,207

 

$

184,863

 

$

90

 

Real estate – construction:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction lending

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

41,449

 

 

41,449

 

 

 —

 

Consumer lot lending

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

3,333

 

 

3,333

 

 

 —

 

Commercial, financial and agricultural:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate lending

 

 

241

 

 

 —

 

 

3,874

 

 

4,115

 

 

2,472

 

 

297,903

 

 

304,490

 

 

78

 

Land acquisition and development lending

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

39,844

 

 

39,844

 

 

 —

 

Builder line lending

 

 

685

 

 

 —

 

 

 —

 

 

685

 

 

 —

 

 

28,911

 

 

29,596

 

 

 —

 

Commercial business lending

 

 

 —

 

 

 —

 

 

 2

 

 

 2

 

 

 —

 

 

63,952

 

 

63,954

 

 

 2

 

Equity lines

 

 

550

 

 

 —

 

 

136

 

 

686

 

 

139

 

 

54,412

 

 

55,237

 

 

136

 

Consumer

 

 

 9

 

 

 —

 

 

 —

 

 

 9

 

 

 —

 

 

13,009

 

 

13,018

 

 

 —

 

Consumer finance

 

 

12,273

 

 

2,061

 

 

764

 

 

15,098

 

 

 —

 

 

276,906

 

 

292,004

 

 

 —

 

Total

 

$

15,663

 

$

2,075

 

$

5,021

 

$

22,759

 

$

3,103

 

$

1,001,926

 

$

1,027,788

 

$

306

 


1

For the purposes of the table above, “Current” includes loans that are 1-29 days past due.

 

The table above includes nonaccrual loans that are current of $890,000, 30-59 days past due of $458,000, 60‑89 days past due of $14,000 and 90+ days past due of $4.71 million.

 

Loan modifications that were classified as TDRs, and the recorded investment in those loans at the time of their modification, during the years ended December 31, 2018, 2017 and 2016 were as follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Year Ended December 31, 

 

 

 

2018

 

2017

 

2016

 

 

 

Number of

 

Recorded

 

Number of

 

Recorded

 

Number of

 

Recorded

 

(Dollars in thousands)

 

Loans

 

Investment

 

Loans

 

Investment

 

Loans

 

Investment

 

Real estate – residential mortgage

 

 1

 

$

140

 

 2

 

$

365

 

 5

 

$

1,136

 

Commercial, financial and agricultural:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate lending

 

 —

 

 

 —

 

 7

 

 

6,800

 

 3

 

 

227

 

Commercial business lending

 

 —

 

 

 —

 

 —

 

 

 —

 

 2

 

 

125

 

Consumer

 

 1

 

 

 5

 

 —

 

 

 —

 

 1

 

 

291

 

Total

 

 2

 

$

145

 

 9

 

$

7,165

 

11

 

$

1,779

 

 

One TDR during the year ended December 31, 2018, nine during the year ended December 31, 2017 and ten during the year ended December 31, 2016 included modifications of the loan’s interest rate.  One TDR during the year ended December 31, 2018 included a modification of the loan’s payment structure.  Three TDRs during the year ended December 31, 2017 and one during the year ended December 31, 2016 included a modification of the term of the loan.

 

All TDRs are considered impaired loans and are individually evaluated in the determination of the allowance for loan losses. A TDR payment default occurs when, within 12 months of the original TDR modification, either a full or partial charge-off occurs or a TDR becomes 90 days or more past due.  The specific reserve associated with a TDR is reevaluated when a TDR payment default occurs. There were no TDR payment defaults during the year ended December 31, 2018. During the year ended December 31, 2017, TDR payment defaults occurred on three loans totaling $4.65 million that were part of a single commercial relationship and became more than 90 days past due. 

 

Impaired loans, which included TDRs of $5.45 million, and the related allowance at December 31, 2018 were as follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    

 

 

    

 

 

 

 

 

 

 

 

    

 

 

    

 

 

 

 

 

 

 

Recorded

 

Recorded

 

 

 

 

 

 

 

 

 

 

 

Investment

 

Investment

 

 

 

Average

 

 

 

 

 

Unpaid

 

in Loans

 

in Loans

 

 

 

Balance-

 

Interest

 

 

 

Principal

 

without

 

with

 

Related

 

Impaired

 

Income

 

(Dollars in thousands)

 

Balance

 

Specific Reserve

 

Specific Reserve

 

Allowance

 

Loans

 

Recognized

 

Real estate – residential mortgage

 

$

3,057

 

$

1,288

 

$

1,677

 

$

92

 

$

3,056

 

$

142

 

Commercial, financial and agricultural:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate lending

 

 

2,468

 

 

1,498

 

 

927

 

 

10

 

 

2,653

 

 

132

 

Commercial business lending

 

 

33

 

 

25

 

 

 —

 

 

 —

 

 

26

 

 

 —

 

Equity lines

 

 

365

 

 

31

 

 

326

 

 

326

 

 

359

 

 

 2

 

Consumer

 

 

 5

 

 

 —

 

 

 5

 

 

 —

 

 

 5

 

 

 —

 

Total

 

$

5,928

 

$

2,842

 

$

2,935

 

$

428

 

$

6,099

 

$

276

 

 

Impaired loans, which consisted solely of TDRs, and the related allowance at December 31, 2017 were as follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    

 

 

    

 

 

 

 

 

 

 

 

    

 

 

    

 

 

 

 

 

 

 

Recorded

 

Recorded

 

 

 

 

 

 

 

 

 

 

 

Investment

 

Investment

 

 

 

Average

 

 

 

 

 

Unpaid

 

in Loans

 

in Loans

 

 

 

Balance-

 

Interest

 

 

 

Principal

 

without

 

with

 

Related

 

Impaired

 

Income

 

(Dollars in thousands)

 

Balance

 

Specific Reserve

 

Specific Reserve

 

Allowance

 

Loans

 

Recognized

 

Real estate – residential mortgage

 

$

3,745

 

$

1,603

 

$

2,033

 

$

214

 

$

3,743

 

$

184

 

Commercial, financial and agricultural:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate lending

 

 

6,981

 

 

2,841

 

 

4,031

 

 

615

 

 

7,818

 

 

168

 

Commercial business lending

 

 

41

 

 

35

 

 

 —

 

 

 —

 

 

45

 

 

 —

 

Equity lines

 

 

32

 

 

31

 

 

 —

 

 

 —

 

 

32

 

 

 2

 

Consumer

 

 

321

 

 

322

 

 

 —

 

 

 —

 

 

321

 

 

13

 

Total

 

$

11,120

 

$

4,832

 

$

6,064

 

$

829

 

$

11,959

 

$

367