XML 27 R13.htm IDEA: XBRL DOCUMENT v3.3.1.900
Loans and Allowance for Loan and Lease Losses
12 Months Ended
Dec. 31, 2015
Loans and Allowance for Loan and Lease Losses  
Loans and Allowance for Loan and Lease Losses

Note 5. Loans and Allowance for Loan and Lease Losses

 

The following table provides a summary of outstanding loan balances:

 

                                                                                                                                                                                    

 

 

December 31, 2015

 

December 31, 2014

 

 

 

Non-PCI
Loans

 

PCI
Loans

 

Total Loans
Receivable

 

Non-PCI
Loans

 

PCI
Loans

 

Total Loans
Receivable

 

 

 

 

(dollars in thousands)

 

Real Estate Secured

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

  $

573,559

 

  $

5,685

 

  $

579,244

 

  $

584,056

 

  $

4,416

 

  $

588,472

 

Residential 1 to 4 family

 

 

165,256

 

 

573

 

 

165,829

 

 

126,640

 

 

561

 

 

127,201

 

Farmland

 

 

120,566

 

 

-    

 

 

120,566

 

 

96,708

 

 

1,665

 

 

98,373

 

Multi-family residential

 

 

79,381

 

 

-    

 

 

79,381

 

 

78,645

 

 

-    

 

 

78,645

 

Construction and land

 

 

35,387

 

 

282

 

 

35,669

 

 

43,809

 

 

851

 

 

44,660

 

Home equity lines of credit

 

 

31,387

 

 

-    

 

 

31,387

 

 

38,252

 

 

-    

 

 

38,252

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Total real estate secured

 

 

1,005,536

 

 

6,540

 

 

1,012,076

 

 

968,110

 

 

7,493

 

 

975,603

 

Commercial

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

 

164,025

 

 

783

 

 

164,808

 

 

153,403

 

 

1,384

 

 

154,787

 

Agriculture

 

 

62,911

 

 

1,452

 

 

64,363

 

 

53,678

 

 

1,423

 

 

55,101

 

Other

 

 

-    

 

 

-    

 

 

-    

 

 

14

 

 

-    

 

 

14

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Total commercial

 

 

226,936

 

 

2,235

 

 

229,171

 

 

207,095

 

 

2,807

 

 

209,902

 

Consumer

 

 

6,033

 

 

-    

 

 

6,033

 

 

7,978

 

 

-    

 

 

7,978

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Total gross loans held for investment

 

 

1,238,505

 

 

8,775

 

 

1,247,280

 

 

1,183,183

 

 

10,300

 

 

1,193,483

 

Net deferred loan fees

 

 

(1,132

)

 

-    

 

 

(1,132

)

 

(1,445

)

 

-    

 

 

(1,445

)

Allowance for loan and lease losses

 

 

(17,373

)

 

(79

)

 

(17,452

)

 

(16,802

)

 

-    

 

 

(16,802

)

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Total net loans held for investment

 

  $

1,220,000

 

  $

8,696

 

  $

1,228,696

 

  $

1,164,936

 

  $

10,300

 

  $

1,175,236

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Loans held for sale

 


  $

9,755

 


  $


-    

 


  $

9,755

 


  $

2,586

 


  $


-    

 


  $

2,586

 

 

Non-PCI loans acquired in the MISN Transaction totaled $163.8 million and $229.4 million as of December 31, 2015 and 2014, respectively, and are included in total non-PCI loans in the table above. The decline in MISN loan balances is attributable to loan prepayments, payoffs, and scheduled principal reduction. Loans held for sale consist of single-family residential mortgage loans under contract to be sold in the secondary market. In most cases these loans are sold within thirty to sixty days.

 

Concentration of Credit Risk

 

The Company held loans that were collateralized by various forms of real estate, including residential 1 to 4 family loans originated and held for sale, totaling $1.0 billion and $978.2 million at December 31, 2015 and 2014, respectively. These loans are generally made to borrowers located in the counties of San Luis Obispo, Santa Barbara, and Ventura. The Company attempts to reduce its concentration of credit risk by making loans which are diversified by product type. While Management believes that the collateral presently securing this portfolio is adequate, there can be no assurance that deterioration in the California real estate market, or the impact of the current California drought on our real estate collateralized loans, would not expose the Company to significantly greater credit risk.

 

Loans Serviced for Others

 

Loans serviced for others are not included in the Company's consolidated financial statements. The unpaid principal balance of loans serviced for others, exclusive of Small Business Administration ("SBA") loans, was $38.0 million and $44.8 million at December 31, 2015 and 2014, respectively. Periodically, the Company originates SBA loans for sale for which it retains the servicing of the guaranteed portion of the loan sold. At December 31, 2015 and 2014, the unpaid principal balance of SBA loans serviced for others totaled $8.5 million and $13.0 million, respectively. The Company did not sell any SBA loans in 2015. Gains related to the sale of SBA loans totaled $43 thousand, and $0.4 million for the years ended December 31, 2014 and 2013. The gain on sale of SBA loans is included as a component of other income in non-interest income.

 

Pledged Loans

 

At December 31, 2015, the Bank has pledged $643.0 million of loans to the FHLB of San Francisco to secure a credit facility totaling $437.0 million under a blanket lien. Of this credit facility, $11.5 million is available as a line of credit, while the remainder is available for potential future borrowings. The Bank also has a collateralized borrowing line with the Federal Reserve Bank of San Francisco, which is secured by $6.2 million of loans at December 31, 2015.

 

Purchased Credit Impaired Loans

 

As part of the MISN Transaction, described in Note 2. Business Combination, of these consolidated financial statements, the Company acquired certain loans classified as PCI loans. These loans have exhibited evidence of deterioration in credit quality since their origination, and at their acquisition it was deemed probable all contractually required payments would not be collected.

 

The table below summarizes the unpaid principal balance and carrying amount of PCI loans as of December 31, 2015 and 2014:

 

                                                                                                                                                                                    

 

 

December 31, 2015

 

December 31, 2014

 

 

 

Unpaid Principal
Balance

 

Carrying
Amount

 

Unpaid Principal
Balance

 

Carrying
Amount

 

 

 

 

(dollars in thousands)

 

Real Estate Secured

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

  $

7,139 

 

  $

5,685 

 

  $

6,109 

 

  $

4,416 

 

Residential 1 to 4 family

 

 

875 

 

 

573 

 

 

886 

 

 

561 

 

Construction and land

 

 

382 

 

 

282 

 

 

993 

 

 

851 

 

Farmland

 

 

-    

 

 

-    

 

 

2,027 

 

 

1,665 

 

​  

​  

​  

​  

​  

​  

​  

​  

Total real estate secured

 

 

8,396 

 

 

6,540 

 

 

10,015 

 

 

7,493 

 

Commercial

 

 

 

 

 

 

 

 

 

 

 

 

 

Agriculture

 

 

1,500 

 

 

1,452 

 

 

1,492 

 

 

1,423 

 

Commercial and industrial

 

 

1,211 

 

 

783 

 

 

1,883 

 

 

1,384 

 

​  

​  

​  

​  

​  

​  

​  

​  

Total commercial

 

 

2,711 

 

 

2,235 

 

 

3,375 

 

 

2,807 

 

​  

​  

​  

​  

​  

​  

​  

​  

Total PCI loans                     

 

  $

11,107 

 

  $

8,775 

 

  $

13,390 

 

  $

10,300 

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

 

The following table summarizes the contractually required payments, cash flows expected to be collected, and the fair value of PCI loans as of the date of the MISN Transaction:

 

                                                                                                                                                                                    

 

 

February 28, 2014

 

 

 

(dollars in thousands)

 

Contractually required payments including interest

 

$
19,827

 

Nonaccretable difference

 

(2,320

)

​  

Cash flows expected to be collected

 

17,507

 

Accretable difference

 

(4,673

)

​  

Fair value at acquisition

 

$
12,834

 

​  

​  

 

The following table summarizes the accretable yield, or income expected to be collected on PCI loans:

                                                                                                                                                                                    

 

 

For the Year Ended
December 31,

 

 

 

2015

 

2014

 

 

 

 

(dollars in thousands)

 

Beginning balance

 

  $

4,374

 

  $

-    

 

Additions (1)

 

 

-    

 

 

4,673

 

Accretion of income

 

 

(1,431

)

 

(1,362

)

Reclassifications from nonaccretable difference (2)

 

 

878

 

 

1,063

 

​  

​  

​  

​  

Ending balance

 

  $

3,821

 

  $

4,374

 

​  

​  

​  

​  

​  

​  

​  

​  

 

 

 

 

(1)          

Attributable to loans acquired in the MISN Transaction.

(2)          

Reclassification from nonaccretable difference is attributed to positive changes in expected future cash flows on certain PCI loans.

 

Impaired Loans

 

The following tables provide a summary of the Company's recorded investment in non-PCI and PCI impaired loans as of and for the periods presented. The Company did not have any PCI loans at December 31, 2013.

 

                                                                                                                                                                                    

 

 

For the Year Ended December 31, 2015

 

 

 

Recorded
Investment

 

Unpaid
Principal
Balance

 

Specific
Allowance for
Impaired Loans

 

Average
Recorded
Investment

 

Interest
Income
Recognized

 

 

 

 

(dollars in thousands)

 

Non-PCI Loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Without Related Allowance

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real Estate Secured

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction and land

 

  $

5,138 

 

  $

9,615 

 

  $

-    

 

  $

5,784 

 

  $

72 

 

Commercial

 

 

3,855 

 

 

5,328 

 

 

-    

 

 

4,097 

 

 

141 

 

Residential 1 to 4 family

 

 

694 

 

 

860 

 

 

-    

 

 

620 

 

 

12 

 

Farmland

 

 

587 

 

 

588 

 

 

-    

 

 

564 

 

 

34 

 

Home equity lines of credit

 

 

85 

 

 

86 

 

 

-    

 

 

112 

 

 

-    

 

Commercial

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

 

2,295 

 

 

2,510 

 

 

-    

 

 

3,292 

 

 

46 

 

Agriculture

 

 

724 

 

 

815 

 

 

-    

 

 

682 

 

 

 

Consumer

 

 

146 

 

 

204 

 

 

-    

 

 

148 

 

 

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Total

 

 

13,524 

 

 

20,006 

 

 

-    

 

 

15,299 

 

 

319 

 

With Related Allowance

 

 


 

 

 


 

 

 


 

 

 


 

 

 


 

 

Real Estate Secured

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

 

435 

 

 

665 

 

 

59 

 

 

468 

 

 

-    

 

Commercial

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

 

1,944 

 

 

1,972 

 

 

156 

 

 

1,300 

 

 

66 

 

Agriculture

 

 

400 

 

 

400 

 

 

39 

 

 

80 

 

 

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Total

 

 

2,779 

 

 

3,037 

 

 

254 

 

 

1,848 

 

 

69 

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Total Non-PCI impaired loans

 

  $

16,303 

 

  $

23,043 

 

  $

254 

 

  $

17,147 

 

  $

388 

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

 

                                                                                                                                                                                    

 

 

 

For the Year Ended December 31, 2015

 

 

 

Recorded
Investment

 

Unpaid
Principal
Balance

 

Specific
Allowance for
Impaired Loans

 

Average
Recorded
Investment

 

Interest
Income
Recognized

 

 

 

 

(dollars in thousands)

 

PCI Loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Without Related Allowance

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real Estate Secured

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

  $

5,156 

 

  $

6,601 

 

  $

-    

 

  $

5,269 

 

  $

934 

 

Residential 1 to 4 family

 

 

573 

 

 

875 

 

 

-    

 

 

567 

 

 

68 

 

Construction and land

 

 

53 

 

 

152 

 

 

-    

 

 

455 

 

 

75 

 

Commercial

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Agriculture

 

 

1,452 

 

 

1,500 

 

 

-    

 

 

1,440 

 

 

116 

 

Commercial and industrial

 

 

297 

 

 

712 

 

 

-    

 

 

573 

 

 

127 

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Total

 

 

7,531 

 

 

9,840 

 

 

-    

 

 

8,304 

 

 

1,320 

 

With Related Allowance

 

 


 

 

 


 

 

 


 

 

 


 

 

 


 

 

Real Estate Secured

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

 

529 

 

 

538 

 

 

41 

 

 

535 

 

 

48 

 

Construction and land

 

 

229 

 

 

230 

 

 

 

 

263 

 

 

20 

 

Commercial

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

 

486 

 

 

499 

 

 

33 

 

 

528 

 

 

44 

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Total

 

 

1,244 

 

 

1,267 

 

 

79 

 

 

1,326 

 

 

112 

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Total PCI loans

 

  $

8,775 

 

  $

11,107 

 

  $

79 

 

  $

9,630 

 

  $

1,432 

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

 

                                                                                                                                                                                    

 

 

 

For the Year Ended December 31, 2014

 

 

 

Recorded
Investment

 

Unpaid
Principal
Balance

 

Specific
Allowance for
Impaired Loans

 

Average
Recorded
Investment

 

Interest
Income
Recognized

 

 

 

 

(dollars in thousands)

 

Non-PCI Loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Without Related Allowance

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real Estate Secured

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

  $

4,000 

 

  $

6,255 

 

  $

-    

 

  $

3,814 

 

  $

132 

 

Construction and land

 

 

1,470 

 

 

2,355 

 

 

-    

 

 

2,190 

 

 

135 

 

Farmland

 

 

283 

 

 

282 

 

 

-    

 

 

291 

 

 

16 

 

Residential 1 to 4 family

 

 

260 

 

 

383 

 

 

-    

 

 

349 

 

 

18 

 

Home equity lines of credit

 

 

258 

 

 

340 

 

 

-    

 

 

258 

 

 

-    

 

Commercial

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

 

2,875 

 

 

3,967 

 

 

-    

 

 

3,994 

 

 

162 

 

Agriculture

 

 

720 

 

 

760 

 

 

-    

 

 

724 

 

 

-    

 

Consumer

 

 

112 

 

 

201 

 

 

-    

 

 

117 

 

 

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Total

 

 

9,978 

 

 

14,543 

 

 

-    

 

 

11,737 

 

 

467 

 

With Related Allowance

 

 


 

 

 


 

 

 


 

 

 


 

 

 


 

 

Real Estate Secured

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction and land

 

 

4,876 

 

 

8,499 

 

 

1,472 

 

 

5,268 

 

 

 

Commercial

 

 

498 

 

 

688 

 

 

148 

 

 

502 

 

 

-    

 

Commercial

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

 

1,043 

 

 

1,054 

 

 

151 

 

 

1,272 

 

 

64 

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Total

 

 

6,417 

 

 

10,241 

 

 

1,771 

 

 

7,042 

 

 

67 

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Total Non-PCI impaired loans

 

  $

16,395 

 

  $

24,784 

 

  $

1,771 

 

  $

18,779 

 

  $

534 

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

 

                                                                                                                                                                                    

 

 

 

For the Year Ended December 31, 2014

 

 

 

Recorded
Investment

 

Unpaid
Principal
Balance

 

Specific
Allowance for
Impaired Loans

 

Average
Recorded
Investment

 

Interest
Income
Recognized

 

 

 

 

(dollars in thousands)

 

PCI Loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Without Related Allowance

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real Estate Secured

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

  $

4,432 

 

  $

6,109 

 

  $

-    

 

  $

4,978 

 

  $

673 

 

Farmland

 

 

1,673 

 

 

2,027 

 

 

-    

 

 

1,698 

 

 

98 

 

Construction and land

 

 

853 

 

 

993 

 

 

-    

 

 

921 

 

 

69 

 

Residential 1 to 4 family

 

 

564 

 

 

886 

 

 

-    

 

 

580 

 

 

43 

 

Home equity lines of credit

 

 

-    

 

 

-    

 

 

-    

 

 

61 

 

 

21 

 

Commercial

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Agriculture

 

 

1,431 

 

 

1,492 

 

 

-    

 

 

1,326 

 

 

92 

 

Commercial and industrial

 

 

1,388 

 

 

1,883 

 

 

-    

 

 

2,089 

 

 

366 

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Total PCI loans

 

  $

10,341 

 

  $

13,390 

 

  $

-    

 

  $

11,653 

 

  $

1,362 

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

 

                                                                                                                                                                                    

 

 

 

For the Year Ended
December 31, 2013

 

 

 

Average
Recorded
Investment

 

Interest
Income
Recognized

 

 

 

 

(dollars in thousands)

 

Non-PCI Loans

 

 

 

 

 

 

 

Without Related Allowance

 

 

 

 

 

 

 

Real Estate Secured

 

 

 

 

 

 

 

Construction and land

 

  $

1,320 

 

  $

49 

 

Residential 1 to 4 family

 

 

870 

 

 

16 

 

Commercial

 

 

775 

 

 

 

Home equity lines of credit

 

 

28 

 

 

-    

 

Commercial

 

 

 

 

 

 

 

Commercial and industrial

 

 

2,162 

 

 

27 

 

Agriculture

 

 

936 

 

 

-    

 

Consumer

 

 

68 

 

 

-    

 

​  

​  

​  

​  

Total

 

 

6,159 

 

 

97 

 

With Related Allowance

 

 

 

 

 

 

 

Real Estate Secured

 

 

 

 

 

 

 

Construction and land

 

 

6,558 

 

 

44 

 

Commercial

 

 

 

 

 

 

 

Commercial and industrial

 

 

2,522 

 

 

25 

 

​  

​  

​  

​  

Total

 

 

9,080 

 

 

69 

 

​  

​  

​  

​  

Total Non-PCI impaired loans

 

  $

15,239 

 

  $

166 

 

​  

​  

​  

​  

​  

​  

​  

​  

 

The Company did not record income from the receipt of cash payments related to non-accruing loans during the years ended December 31, 2015, 2014 and 2013. If interest on non-accruing loans had been recognized at the original interest rates stipulated in the respective loan agreements, interest income would have increased $0.6 million, $0.6 million and $0.8 million in 2015, 2014 and 2013, respectively. Interest income recognized on impaired loans in the tables above represents interest the Company recognized on accruing TDRs.

 

At December 31, 2015, there were no residential 1 to 4 family loans in process of foreclosure, or residential 1 to 4 family properties included in foreclosed assets.

 

Troubled Debt Restructurings

 

The majority of the Bank's TDRs were granted concessions with respect to interest rates, payment structure and/or maturity. Modifications to loans as TDRs during the years ended December 31, 2015, and 2014 were primarily comprised of extensions of a loan's maturity at the loan's original interest rate, which was lower than the market rate of interest for new credit with similar risk. Extensions of maturity were for periods ranging from 6 months to 10 years. At December 31, 2015, the Company was not committed to lend any additional funds to borrowers with loans modified as TDRs. As of December 31, 2015 the Company had established valuation allowances for loans modified as TDRs totaling $0.3 million during 2015.

 

The following table provides a summary of loans classified s TDRs as of the dates indicated below:

 

                                                                                                                                                                                    

 

 

December 31, 2015

 

December 31, 2014

 

 

 

Accrual

 

Non-accrual

 

Total

 

Accrual

 

Non-accrual

 

Total

 

 

 

 

(dollars in thousands)

 

Non-PCI loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate secured

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction and land

 

  $

1,171 

 

  $

3,968 

 

  $

5,139 

 

  $

1,109 

 

  $

5,149 

 

  $

6,258 

 

Commercial

 

 

2,395 

 

 

435 

 

 

2,830 

 

 

2,449 

 

 

78 

 

 

2,527 

 

Farmland

 

 

504 

 

 

82 

 

 

586 

 

 

283 

 

 

-    

 

 

283 

 

Residential 1 to 4 family

 

 

613 

 

 

81 

 

 

694 

 

 

130 

 

 

130 

 

 

260 

 

Commercial

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

 

2,698 

 

 

1,515 

 

 

4,213 

 

 

2,177 

 

 

1,593 

 

 

3,770 

 

Agriculture

 

 

1,124 

 

 

-    

 

 

1,124 

 

 

34 

 

 

-    

 

 

34 

 

Consumer

 

 

114 

 

 

10 

 

 

124 

 

 

69 

 

 

-    

 

 

69 

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Total non-PCI loans

 

 

8,619 

 

 

6,091 

 

 

14,710 

 

 

6,251 

 

 

6,950 

 

 

13,201 

 

PCI loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate secured

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

 

922 

 

 

46 

 

 

968 

 

 

223 

 

 

-    

 

 

223 

 

Construction and land

 

 

54 

 

 

-    

 

 

54 

 

 

-    

 

 

-    

 

 

-    

 

Commercial

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

 

461 

 

 

66 

 

 

527 

 

 

37 

 

 

107 

 

 

144 

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Total PCI loans

 

 

1,437 

 

 

112 

 

 

1,549 

 

 

260 

 

 

107 

 

 

367 

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Total TDRs

 

  $

10,056 

 

  $

6,203 

 

  $

16,259 

 

  $

6,511 

 

  $

7,057 

 

  $

13,568 

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

 

The following tables summarize loan modifications which resulted in TDRs during the periods presented below:

 

                                                                                                                                                                                    

 

 

For the Year Ended
December 31, 2015

 

 

 

Number of
TDRs

 

Pre-Modification
Outstanding Recorded
Investment

 

Post-Modification
Outstanding Recorded
Investment

 

 

 

 

(dollars in thousands)

 

Non-PCI Loans

 

 

 

 

 

 

 

 

 

 

Real Estate Secured

 

 

 

 

 

 

 

 

 

 

Commercial

 

 

 

  $

1,102 

 

  $

1,102 

 

Farmland

 

 

 

 

814 

 

 

814 

 

Residential 1 to 4 family          

 

 

 

 

753 

 

 

753 

 

Construction and land

 

 

 

 

97 

 

 

97 

 

Commercial

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

 

15 

 

 

3,414 

 

 

3,414 

 

Agriculture

 

 

 

 

2,085 

 

 

2,085 

 

Consumer

 

 

 

 

68 

 

 

68 

 

PCI Loans

 

 

 

 

 

 

 

 

 

 

Real Estate Secured

 

 

 

 

 

 

 

 

 

 

Commercial

 

 

 

 

993 

 

 

993 

 

Construction and land

 

 

 

 

50 

 

 

50 

 

Commercial

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

 

 

 

497 

 

 

497 

 

​  

​  

​  

​  

​  

​  

Total

 

 

44 

 

  $

9,873 

 

  $

9,873 

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

 

                                                                                                                                                                                    

 

 

 

For the Year Ended
December 31, 2014

 

 

 

Number of
TDRs

 

Pre-Modification
Outstanding Recorded
Investment

 

Post-Modification
Outstanding Recorded
Investment

 

 

 

 

(dollars in thousands)

 

Non-PCI Loans

 

 

 

 

 

 

 

 

 

 

Real Estate Secured

 

 

 

 

 

 

 

 

 

 

Construction and land          

 

 

 

  $

811 

 

  $

811 

 

Commercial

 

 

 

 

312 

 

 

312 

 

Residential 1 to 4 family          

 

 

 

 

39 

 

 

39 

 

Commercial

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

 

20 

 

 

2,132 

 

 

2,132 

 

Agriculture

 

 

 

 

662 

 

 

662 

 

Consumer

 

 

 

 

73 

 

 

73 

 

PCI Loans

 

 

 

 

 

 

 

 

 

 

Real Estate Secured

 

 

 

 

 

 

 

 

 

 

Commercial

 

 

 

 

230 

 

 

230 

 

Commercial

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

 

 

 

177 

 

 

177 

 

​  

​  

​  

​  

​  

​  

Total

 

 

33 

 

  $

4,436 

 

  $

4,436 

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

 

                                                                                                                                                                                    

 

 

 

For the Year Ended
December 31, 2013

 

 

 

Number of
TDRs

 

Pre-Modification
Outstanding Recorded
Investment

 

Post-Modification
Outstanding Recorded
Investment

 

 

 

 

(dollars in thousands)

 

Non-PCI Loans

 

 

 

 

 

 

 

 

 

 

Real Estate Secured

 

 

 

 

 

 

 

 

 

 

Construction and land          

 

 

 

  $

1,254 

 

  $

1,254 

 

Commercial

 

 

 

 

339 

 

 

339 

 

Residential 1 to 4 family          

 

 

 

 

139 

 

 

139 

 

Commercial

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

 

10 

 

 

2,141 

 

 

2,141 

 

Agriculture

 

 

 

 

67 

 

 

67 

 

​  

​  

​  

​  

​  

​  

Total

 

 

16 

 

  $

3,940 

 

  $

3,940 

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

 

The following tables summarize loans that were modified as troubled debt restructurings within the twelve months prior to the balance sheet date, and for which there was a payment default during the periods presented below:

 

                                                                                                                                                                                    

 

 

For the Years Ended December 31,

 

 

 

2015

 

2014

 

2013

 

 

 

Number of
TDRs

 

Recorded
Investment

 

Number of
TDRs

 

Recorded
Investment

 

Number of
TDRs

 

Recorded
Investment

 

 

 

 

(dollars in thousands)

 

Non-PCI Loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real Estate Secured

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential 1 to 4 family

 

 

-    

 

  $

-    

 

 

-    

 

  $

-    

 

 

 

  $

97 

 

Commercial

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

 

 

 

18 

 

 

 

 

233 

 

 

 

 

843 

 

Agriculture

 

 

-    

 

 

-    

 

 

-    

 

 

-    

 

 

 

 

18 

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Total

 

 

 

  $

18 

 

 

 

  $

233 

 

 

 

  $

958 

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

 

Allowance for Loan and Lease Losses

 

The following table summarizes the activity in the allowance for loan and lease losses by portfolio segment for the periods presented below:

 

                                                                                                                                                                                    

 

 

For the Year Ended December 31, 2015

 

 

 

Balance
December 31,
2014

 

Charge-offs

 

Recoveries

 

Provision for
Loan and
Lease Losses

 

Balance
December 31,
2015

 

 

 

 

(dollars in thousands)

 

Other real estate secured

 

  $

9,129

 

  $

(218

)

  $

99

 

  $

2,151

 

  $

11,161

 

Commercial

 

 

5,125

 

 

(190

)

 

919

 

 

(482

)

 

5,372

 

Construction and land

 

 

2,000

 

 

(34

)

 

67

 

 

(1,410

)

 

623

 

Consumer

 

 

202

 

 

(7

)

 

14

 

 

(36

)

 

173

 

Unallocated

 

 

346

 

 

-    

 

 

-    

 

 

(223

)

 

123

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Total

 

  $

16,802

 

  $

(449

)

  $

1,099

 

  $

-    

 

  $

17,452

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

 

                                                                                                                                                                                    

 

 

 

For the Year Ended December 31, 2014

 

 

 

Balance
December 31,
2013

 

Charge-offs

 

Recoveries

 

Provision for
Loan and
Lease Losses

 

Balance
December 31,
2014

 

 

 

 

(dollars in thousands)

 

Other real estate secured

 

  $

9,025

 

  $

(1,119

)

  $

37

 

  $

1,186

 

  $

9,129

 

Commercial

 

 

4,781

 

 

(758

)

 

765

 

 

337

 

 

5,125

 

Construction and land

 

 

3,660

 

 

(29

)

 

42

 

 

(1,673

)

 

2,000

 

Consumer

 

 

131

 

 

(8

)

 

13

 

 

66

 

 

202

 

Unallocated

 

 

262

 

 

-    

 

 

-    

 

 

84

 

 

346

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Total

 

  $

17,859

 

  $

(1,914

)

  $

857

 

  $

-    

 

  $

16,802

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

 

                                                                                                                                                                                    

 

 

 

For the Year Ended December 31, 2013

 

 

 

Balance
December 31,
2012

 

Charge-offs

 

Recoveries

 

Provision for
Loan and
Lease Losses

 

Balance
December 31,
2013

 

 

 

 

(dollars in thousands)

 

Other real estate secured

 

  $

7,147

 

  $

(131

)

  $

361

 

  $

1,648

 

  $

9,025

 

Commercial

 

 

6,115

 

 

(1,281

)

 

1,112

 

 

(1,165

)

 

4,781

 

Construction and land

 

 

4,641

 

 

(203

)

 

226

 

 

(1,004

)

 

3,660

 

Consumer

 

 

102

 

 

(411

)

 

68

 

 

372

 

 

131

 

Unallocated

 

 

113

 

 

-    

 

 

-    

 

 

149

 

 

262

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Total

 

  $

18,118

 

  $

(2,026

)

  $

1,767

 

  $

-    

 

  $

17,859

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

 

The following tables disaggregate the allowance for loan and lease losses and the recorded investment in loans by impairment methodology as of the dates presented below:

 

                                                                                                                                                                                    

 

 

December 31, 2015

 

 

 

Allowance for Loan and Lease Losses

 

Recorded Investment in Loans

 

 

 

Individually
Evaluated for
Impairment

 

Collectively
Evaluated for
Impairment

 

Loans
Acquired with
Deteriorated
Credit Quality

 

Individually
Evaluated for
Impairment

 

Collectively
Evaluated for
Impairment

 

Loans
Acquired with
Deteriorated
Credit Quality

 

 

 

 

(dollars in thousands)

 

Other real estate secured

 

  $

59 

 

  $

11,061 

 

  $

41 

 

  $

5,656 

 

  $

964,493 

 

  $

6,258 

 

Commercial

 

 

195 

 

 

5,144 

 

 

33 

 

 

5,363 

 

 

221,573 

 

 

2,235 

 

Construction and land

 

 

-    

 

 

618 

 

 

 

 

5,138 

 

 

30,249 

 

 

282 

 

Consumer

 

 

-    

 

 

173 

 

 

-    

 

 

146 

 

 

5,887 

 

 

-    

 

Unallocated

 

 

-    

 

 

123 

 

 

-    

 

 

-    

 

 

-    

 

 

-    

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Total

 

  $

254 

 

  $

17,119 

 

  $

79 

 

  $

16,303 

 

  $

1,222,202 

 

  $

8,775 

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

 

                                                                                                                                                                                    

 

 

 

December 31, 2014

 

 

 

Allowance for Loan and Lease Losses

 

Recorded Investment in Loans

 

 

 

Individually
Evaluated for
Impairment

 

Collectively
Evaluated for
Impairment

 

Loans
Acquired with
Deteriorated
Credit Quality

 

Individually
Evaluated for
Impairment

 

Collectively
Evaluated for
Impairment

 

Loans
Acquired with
Deteriorated
Credit Quality

 

 

 

 

(dollars in thousands)

 

Other real estate secured

 

  $

148 

 

  $

8,981 

 

  $

-    

 

  $

5,299 

 

  $

918,975 

 

  $

6,669 

 

Commercial

 

 

151 

 

 

4,974 

 

 

-    

 

 

4,633 

 

 

202,450 

 

 

2,819 

 

Construction and land

 

 

1,472 

 

 

528 

 

 

-    

 

 

6,346 

 

 

37,461 

 

 

853 

 

Consumer

 

 

-    

 

 

202 

 

 

-    

 

 

112 

 

 

7,866 

 

 

-    

 

Unallocated

 

 

-    

 

 

346 

 

 

-    

 

 

-    

 

 

-    

 

 

-    

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Total

 

  $

1,771 

 

  $

15,031 

 

  $

-    

 

  $

16,390 

 

  $

1,166,752 

 

  $

10,341 

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

 

At December 31, 2015, total gross loans of $1.2 billion in the table above include $172.6 million of loans acquired in the MISN Transaction. Loans acquired in the MISN Transaction were initially recorded at fair value, and had no related ALLL on the acquisition date. At December 31, 2015 and 2014 the ALLL for acquired non-PCI loans, which were acquired in the MISN Transaction, was $0.3 million and $1.0 million, respectively, and is included in the ALLL for loans collectively evaluated for impairment. The incremental ALLL allocation for acquired non-PCI loans was not due to deterioration in credit quality, but rather due to accelerated accretion of purchase discounts attributable to loan paydowns and payoffs. The ALLL for PCI loans was $0.1 million as of December 31, 2015, and is attributable to unfavorable changes in expected future cash flows on certain PCI loans. There was no ALLL for PCI loans at December 31, 2014.

 

Reserve for Off-Balance Sheet Loan Commitments

 

The Company has exposure to losses from unfunded loan commitments and letters of credit. Estimated losses inherent in the outstanding balance of these commitments is not included in the ALLL, but is recorded separately, and included as a component of other liabilities in the consolidated balance sheets. The balance of the reserve for off-balance sheet commitments was $0.5 million at December 31, 2015 and 2014.

 

Credit Quality

 

The following tables stratify loans held for investment by the Company's internal risk grading system:

 

                                                                                                                                                                                    

 

 

December 31, 2015

 

 

 

Credit Risk Grades

 

 

 

 

 

Pass

 

Special
Mention

 

Substandard

 

Doubtful

 

Total

 

 

 

 

(dollars in thousands)

 

Non-PCI loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate secured

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

  $

545,614 

 

  $

4,402 

 

  $

23,543 

 

  $

-    

 

  $

573,559 

 

Residential 1 to 4 family

 

 

164,226 

 

 

405 

 

 

625 

 

 

-    

 

 

165,256 

 

Farmland

 

 

118,740 

 

 

245 

 

 

1,581 

 

 

-    

 

 

120,566 

 

Multi-family residential

 

 

79,381 

 

 

-    

 

 

-    

 

 

-    

 

 

79,381 

 

Construction and land

 

 

30,219 

 

 

939 

 

 

4,229 

 

 

-    

 

 

35,387 

 

Home equity lines of credit

 

 

31,103 

 

 

-    

 

 

284 

 

 

-    

 

 

31,387 

 

Commercial

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

 

152,979 

 

 

4,730 

 

 

6,316 

 

 

-    

 

 

164,025 

 

Agriculture

 

 

61,340 

 

 

98 

 

 

1,473 

 

 

-    

 

 

62,911 

 

Consumer

 

 

5,922 

 

 

-    

 

 

111 

 

 

-    

 

 

6,033 

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Total non-PCI loans

 

 

1,189,524 

 

 

10,819 

 

 

38,162 

 

 

-    

 

 

1,238,505 

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

PCI loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate secured

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

 

-    

 

 

1,094 

 

 

4,591 

 

 

-    

 

 

5,685 

 

Residential 1 to 4 family

 

 

455 

 

 

-    

 

 

118 

 

 

-    

 

 

573 

 

Construction and land

 

 

228 

 

 

54 

 

 

-    

 

 

-    

 

 

282 

 

Commercial

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Agriculture

 

 

-    

 

 

-    

 

 

1,452 

 

 

-    

 

 

1,452 

 

Commercial and industrial

 

 

75 

 

 

81 

 

 

627 

 

 

-    

 

 

783 

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Total PCI loans

 

 

758 

 

 

1,229 

 

 

6,788 

 

 

-    

 

 

8,775 

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Total loans held for investment        

 

  $

1,190,282 

 

  $

12,048 

 

  $

44,950 

 

  $

-    

 

  $

1,247,280 

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

 

                                                                                                                                                                                    

 

 

 

December 31, 2014

 

 

 

Credit Risk Grades

 

 

 

 

 

Pass

 

Special
Mention

 

Substandard

 

Doubtful

 

Total

 

 

 

 

(dollars in thousands)

 

Non-PCI Loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real Estate Secured

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

  $

560,478 

 

  $

3,010 

 

  $

20,568 

 

  $

-    

 

  $

584,056 

 

Residential 1 to 4 family

 

 

125,733 

 

 

199 

 

 

708 

 

 

-    

 

 

126,640 

 

Farmland

 

 

92,481 

 

 

2,665 

 

 

1,562 

 

 

-    

 

 

96,708 

 

Multi-family residential

 

 

78,023 

 

 

-    

 

 

622 

 

 

-    

 

 

78,645 

 

Construction and land

 

 

37,422 

 

 

-    

 

 

6,387 

 

 

-    

 

 

43,809 

 

Home equity lines of credit

 

 

37,638 

 

 

-    

 

 

614 

 

 

-    

 

 

38,252 

 

Commercial

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

 

138,202 

 

 

2,943 

 

 

12,104 

 

 

154 

 

 

153,403 

 

Agriculture

 

 

52,678 

 

 

280 

 

 

720 

 

 

-    

 

 

53,678 

 

Other

 

 

-    

 

 

-    

 

 

14 

 

 

-    

 

 

14 

 

Consumer

 

 

7,873 

 

 

-    

 

 

105 

 

 

-    

 

 

7,978 

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Total non-PCI loans

 

 

1,130,528 

 

 

9,097 

 

 

43,404 

 

 

154 

 

 

1,183,183 

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

PCI Loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real Estate Secured

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

 

126 

 

 

680 

 

 

3,610 

 

 

-    

 

 

4,416 

 

Farmland

 

 

-    

 

 

-    

 

 

1,665 

 

 

-    

 

 

1,665 

 

Construction and land

 

 

294 

 

 

-    

 

 

557 

 

 

-    

 

 

851 

 

Residential 1 to 4 family

 

 

-    

 

 

-    

 

 

561 

 

 

-    

 

 

561 

 

Commercial

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Agriculture

 

 

-    

 

 

-    

 

 

1,423 

 

 

-    

 

 

1,423 

 

Commercial and industrial

 

 

36 

 

 

97 

 

 

1,175 

 

 

76 

 

 

1,384 

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Total PCI loans

 

 

456 

 

 

777 

 

 

8,991 

 

 

76 

 

 

10,300 

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Total loans held for investment        

 

  $

1,130,984 

 

  $

9,874 

 

  $

52,395 

 

  $

230 

 

  $

1,193,483 

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

 

Aging of Loans Held for Investment

 

The following tables summarize the aging of loans held for investment as of the dates indicated below:

 

                                                                                                                                                                                    

 

 

December 31, 2015

 

 

 

 

 

Days Past Due

 

 

 

 

 

 

 

Current

 

30-59

 

60-89

 

90+ and Still
Accruing

 

Non-
Accruing (1)

 

Total

 

 

 

 

(dollars in thousands)

 

Non-PCI loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real Estate Secured

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

  $

571,665 

 

  $

-    

 

  $

-    

 

  $

-    

 

  $

1,894 

 

  $

573,559 

 

Residential 1 to 4 family

 

 

165,176 

 

 

-    

 

 

-    

 

 

-    

 

 

80 

 

 

165,256 

 

Farmland

 

 

120,483 

 

 

-    

 

 

-    

 

 

-    

 

 

83 

 

 

120,566 

 

Multi-family residential

 

 

79,381 

 

 

-    

 

 

-    

 

 

-    

 

 

-    

 

 

79,381 

 

Construction and land

 

 

31,419 

 

 

-    

 

 

-    

 

 

-    

 

 

3,968 

 

 

35,387 

 

Home equity lines of credit

 

 

31,303 

 

 

-    

 

 

-    

 

 

-    

 

 

84 

 

 

31,387 

 

Commercial

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

 

162,223 

 

 

66 

 

 

195 

 

 

-    

 

 

1,541 

 

 

164,025 

 

Agriculture

 

 

62,911 

 

 

-    

 

 

-    

 

 

-    

 

 

-    

 

 

62,911 

 

Consumer

 

 

6,000 

 

 

-    

 

 

-    

 

 

-    

 

 

33 

 

 

6,033 

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Total non-PCI loans

 

 

1,230,561 

 

 

66 

 

 

195 

 

 

-    

 

 

7,683 

 

 

1,238,505 

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

PCI loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate secured

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

 

5,639 

 

 

-    

 

 

-    

 

 

-    

 

 

46 

 

 

5,685 

 

Residential 1 to 4 family

 

 

573 

 

 

-    

 

 

-    

 

 

-    

 

 

-    

 

 

573 

 

Construction and land

 

 

282 

 

 

-    

 

 

-    

 

 

-    

 

 

-    

 

 

282 

 

Commercial

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Agriculture

 

 

1,452 

 

 

-    

 

 

-    

 

 

-    

 

 

-    

 

 

1,452 

 

Commercial and industrial

 

 

694 

 

 

-    

 

 

-    

 

 

-    

 

 

89 

 

 

783 

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Total PCI loans

 

 

8,640 

 

 

-    

 

 

-    

 

 

-    

 

 

135 

 

 

8,775 

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Total loans held for investment                

 

  $

1,239,201 

 

  $

66 

 

  $

195 

 

  $

-    

 

  $

7,818 

 

  $

1,247,280 

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

 

 

 

 

(1)          

At December 31, 2015, $6.4 million of non-accruing loans were current, $28 thousand were 30-59 days past due, $26 thousand were 60-89 days past due, and $1.4 million were 90+ days past due.

 

                                                                                                                                                                                    

 

 

December 31, 2014

 

 

 

 

 

Days Past Due

 

 

 

 

 

 

 

Current

 

30-59

 

60-89

 

90+ and Still
Accruing

 

Non-
Accruing (1)

 

Total

 

 

 

 

(dollars in thousands)

 

Non-PCI Loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real Estate Secured

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

  $

581,971 

 

  $

-    

 

  $

-    

 

  $

-    

 

  $

2,085 

 

  $

584,056 

 

Residential 1 to 4 family

 

 

126,516 

 

 

-    

 

 

-    

 

 

-    

 

 

124 

 

 

126,640 

 

Farmland

 

 

96,708 

 

 

-    

 

 

-    

 

 

-    

 

 

-    

 

 

96,708 

 

Multi-family residential

 

 

78,645 

 

 

-    

 

 

-    

 

 

-    

 

 

-    

 

 

78,645 

 

Construction and land

 

 

38,572 

 

 

-    

 

 

-    

 

 

-    

 

 

5,237 

 

 

43,809 

 

Home equity lines of credit

 

 

37,994 

 

 

-    

 

 

-    

 

 

-    

 

 

258 

 

 

38,252 

 

Commercial

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

 

151,656 

 

 

-    

 

 

21 

 

 

-    

 

 

1,726 

 

 

153,403 

 

Agriculture

 

 

52,992 

 

 

-    

 

 

-    

 

 

-    

 

 

686 

 

 

53,678 

 

Other

 

 

14 

 

 

-    

 

 

-    

 

 

-    

 

 

-    

 

 

14 

 

Consumer

 

 

7,876 

 

 

56 

 

 

 

 

-    

 

 

43 

 

 

7,978 

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Total non-PCI loans

 

 

1,172,944 

 

 

56 

 

 

24 

 

 

-    

 

 

10,159 

 

 

1,183,183 

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

PCI Loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real Estate Secured

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

 

4,416 

 

 

-    

 

 

-    

 

 

-    

 

 

-    

 

 

4,416 

 

Farmland

 

 

1,665 

 

 

-    

 

 

-    

 

 

-    

 

 

-    

 

 

1,665 

 

Construction and land

 

 

851 

 

 

-    

 

 

-    

 

 

-    

 

 

-    

 

 

851 

 

Residential 1 to 4 family

 

 

561 

 

 

-    

 

 

-    

 

 

-    

 

 

-    

 

 

561 

 

Commercial

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Agriculture

 

 

1,423 

 

 

-    

 

 

-    

 

 

-    

 

 

-    

 

 

1,423 

 

Commercial and industrial

 

 

1,008 

 

 

-    

 

 

-    

 

 

-    

 

 

376 

 

 

1,384 

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Total PCI loans

 

 

9,924 

 

 

-    

 

 

-    

 

 

-    

 

 

376 

 

 

10,300 

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Total loans held for investment          

 

  $

1,182,868 

 

  $

56 

 

  $

24 

 

  $

-    

 

  $

10,535 

 

  $

1,193,483 

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

 

 

 

 

(1)          

At December 31, 2014, $8.5 million of non-accruing loans were current, $0.2 million were 30-59 days past due, $0.8 million were 60-89 days past due, and $1.0 million were 90+ days past due.