XML 26 R12.htm IDEA: XBRL DOCUMENT v3.5.0.2
Loans and Allowance for Loan and Lease Losses
6 Months Ended
Jun. 30, 2016
Loans and Allowance for Loan and Lease Losses  
Loans and Allowance for Loan and Lease Losses

Note 4. Loans and Allowance for Loan and Lease Losses

 

The following table provides a summary of outstanding loan balances as of June 30, 2016 and December 31, 2015:

 

 

 

June 30, 2016

 

December 31, 2015

 

 

 

Non-PCI

 

PCI

 

Total Loans

 

Non-PCI

 

PCI

 

Total Loans

 

 

 

Loans

 

Loans

 

Receivable

 

Loans

 

Loans

 

Receivable

 

 

 

(dollars in thousands)

 

Real Estate Secured

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

  $

612,766

 

  $

5,634

 

  $

618,400

 

  $

573,559

 

  $

5,685

 

  $

579,244

 

Residential 1 to 4 family

 

183,976

 

121

 

184,097

 

165,256

 

573

 

165,829

 

Farmland

 

131,574

 

-

 

131,574

 

120,566

 

-

 

120,566

 

Multi-family residential

 

85,254

 

-

 

85,254

 

79,381

 

-

 

79,381

 

Construction and land

 

36,494

 

259

 

36,753

 

35,387

 

282

 

35,669

 

Home equity lines of credit

 

27,991

 

-

 

27,991

 

31,387

 

-

 

31,387

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total real estate secured

 

1,078,055

 

6,014

 

1,084,069

 

1,005,536

 

6,540

 

1,012,076

 

Commercial

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

182,102

 

543

 

182,645

 

164,025

 

783

 

164,808

 

Agriculture

 

60,601

 

1,460

 

62,061

 

62,911

 

1,452

 

64,363

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total commercial

 

242,703

 

2,003

 

244,706

 

226,936

 

2,235

 

229,171

 

Consumer

 

4,944

 

-

 

4,944

 

6,033

 

-

 

6,033

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total loans held for investment

 

1,325,702

 

8,017

 

1,333,719

 

1,238,505

 

8,775

 

1,247,280

 

Deferred loan fees

 

(1,181)

 

-

 

(1,181)

 

(1,132)

 

-

 

(1,132)

 

Allowance for loan and lease losses

 

(17,371)

 

(77)

 

(17,448)

 

(17,373)

 

(79)

 

(17,452)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total net loans held for investment

 

  $

1,307,150

 

  $

7,940

 

  $

1,315,090

 

  $

1,220,000

 

  $

8,696

 

  $

1,228,696

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans held for sale

 

  $

8,534

 

  $

-

 

  $

8,534

 

  $

9,755

 

  $

-

 

  $

9,755

 

 

Acquired non-PCI loans totaled $145.9 million and $163.8 million as of June 30, 2016 and December 31, 2015, respectively, and are included in total non-PCI loans in the table above.  The decline in these 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 $1.1 billion at June 30, 2016 and $1.0 billion at December 31, 2015, 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 $35.8 million and $38.0 million at June 30, 2016 and December 31, 2015, respectively.  Periodically, the Company originates SBA loans for sale for which it retains the servicing of the guaranteed portion of the loan sold.  At June 30, 2016 and December 31, 2015, the unpaid principal balance of SBA loans serviced for others totaled $7.3 million and $8.5 million, respectively.  The Company did not sell any SBA loans during the six months ended June 30, 2016 and 2015.

 

Pledged Loans

 

At June 30, 2016, the Bank has pledged $702.6 million of loans to the FHLB of San Francisco to secure a credit facility totaling $484.9 million under a blanket lien. Of this credit facility, $10.2 million is available as a line of credit, while the remainder is available for potential future borrowings.

 

Purchased Credit Impaired Loans

 

As part of the acquisition of Mission Community Bancorp in 2014 (the “MISN Transaction”), 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 June 30, 2016 and December 31, 2015:

 

 

 

June 30, 2016

 

December 31, 2015

 

 

 

 

Unpaid Principal
Balance

 

Carrying
Amount

 

Unpaid Principal
Balance

 

 

Carrying
Amount

 

 

 

 

(dollars in thousands)

 

Real Estate Secured

 

 

 

 

 

 

 

 

 

Commercial

 

  $

7,006

 

  $

5,634

 

  $

7,139

 

  $

5,685

 

Construction and land

 

345

 

259

 

382

 

282

 

Residential 1 to 4 family

 

196

 

121

 

875

 

573

 

 

 

 

 

 

 

 

 

 

 

Total real estate secured

 

7,547

 

6,014

 

8,396

 

6,540

 

Commercial

 

 

 

 

 

 

 

 

 

Agriculture

 

1,500

 

1,460

 

1,500

 

1,452

 

Commercial and industrial

 

846

 

543

 

1,211

 

783

 

 

 

 

 

 

 

 

 

 

 

Total commercial

 

2,346

 

2,003

 

2,711

 

2,235

 

 

 

 

 

 

 

 

 

 

 

Total PCI loans

 

  $

9,893

 

  $

8,017

 

  $

11,107

 

  $

8,775

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

The following table summarizes activity in the accretable yield, or income expected to be collected on PCI loans for the three and six months ended June 30, 2016 and 2015:

 

 

 

For the Three Months Ended,

 

For the Six Months Ended,

 

 

 

 

June 30,

 

June 30,

 

 

 

2016

 

2015

 

2016

 

2015

 

 

 

 

(dollars in thousands)

 

 

Beginning balance

 

$

3,718

 

$

4,243

 

$

3,821

 

$

4,374

 

Accretion of income

 

(439)

 

(254)

 

(655)

 

(932)

 

Reclassifications (to) from nonaccretable difference (1)

 

(10)

 

475

 

103

 

1,022

 

 

 

 

 

 

 

 

 

 

 

Ending balance

 

$

3,269

 

$

4,464

 

$

3,269

 

$

4,464

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1)

Reclassification (to) from nonaccretable difference is attributed to changes in expected future cash flows on 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:

 

 

 

 

 

 

 

 

 

For the Three Months Ended

 

For the Six Months Ended

 

 

 

June 30, 2016

 

June 30, 2016

 

June 30, 2016

 

 

 

 

 

Unpaid

 

Specific

 

Average

 

Interest

 

Average

 

Interest

 

 

 

Recorded

 

Principal

 

Allowance for

 

Recorded

 

Income

 

Recorded

 

Income

 

 

 

Investment

 

Balance

 

Impaired Loans

 

Investment

 

Recognized

 

Investment

 

Recognized

 

 

 

(dollars in thousands)

 

Non-PCI Loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Without Related Allowance

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real Estate Secured

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction and land

 

  $

4,838

 

  $

9,438

 

  $

-   

 

  $

5,067

 

  $

19

 

  $

5,091

 

  $

42

 

Commercial

 

2,429

 

3,531

 

-    

 

3,179

 

31

 

3,451

 

62

 

Farmland

 

401

 

406

 

-    

 

673

 

11

 

644

 

23

 

Residential 1 to 4 family

 

274

 

426

 

-    

 

278

 

5

 

416

 

10

 

Home equity lines of credit

 

84

 

86

 

-    

 

65

 

-   

 

72

 

-   

 

Commercial

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

2,931

 

3,171

 

-   

 

2,913

 

38

 

2,750

 

82

 

Agriculture

 

1,369

 

1,459

 

-   

 

1,112

 

12

 

983

 

21

 

Consumer

 

226

 

242

 

-   

 

184

 

2

 

172

 

3

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

12,552

 

18,759

 

-   

 

13,471

 

118

 

13,579

 

243

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

With Related Allowance

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real Estate Secured

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

283

 

303

 

36

 

286

 

4

 

289

 

8

 

Commercial

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

2,191

 

2,246

 

185

 

2,257

 

24

 

2,110

 

53

 

Agriculture

 

363

 

369

 

88

 

373

 

-   

 

382

 

3

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

2,837

 

2,918

 

309

 

2,916

 

28

 

2,781

 

64

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Non-PCI impaired loans

 

  $

15,389

 

  $

21,677

 

  $

309

 

  $

16,387

 

  $

146

 

  $

16,360

 

  $

307

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the Three Months Ended

 

For the Six Months Ended

 

 

 

June 30, 2016

 

June 30, 2016

 

June 30, 2016

 

 

 

 

 

Unpaid

 

Specific

 

Average

 

Interest

 

Average

 

Interest

 

 

 

Recorded

 

Principal

 

Allowance for

 

Recorded

 

Income

 

Recorded

 

Income

 

 

 

Investment

 

Balance

 

Impaired Loans

 

Investment

 

Recognized

 

Investment

 

Recognized

 

 

 

(dollars in thousands)

 

PCI Loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Without Related Allowance

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real Estate Secured

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

  $

5,116

 

  $

6,486

 

  $

-  

 

  $

5,126

 

  $

124

 

  $

5,136

 

  $

246

 

Residential 1 to 4 family

 

121

 

196

 

-  

 

349

 

231

 

423

 

249

 

Construction and land

 

59

 

145

 

-  

 

58

 

9

 

56

 

18

 

Commercial

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Agriculture

 

1,460

 

1,500

 

-  

 

1,457

 

30

 

1,455

 

57

 

Commercial and industrial

 

127

 

429

 

-  

 

185

 

26

 

231

 

45

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

6,883

 

8,756

 

-  

 

7,175

 

420

 

7,301

 

615

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

With Related Allowance

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real Estate Secured

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

518

 

520

 

40

 

521

 

9

 

524

 

19

 

Construction and land

 

200

 

200

 

5

 

206

 

3

 

213

 

7

 

Commercial

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

416

 

417

 

32

 

428

 

7

 

439

 

14

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

1,134

 

1,137

 

77

 

1,155

 

19

 

1,176

 

40

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total PCI loans

 

  $

8,017

 

  $

9,893

 

  $

77

 

  $

8,330

 

  $

439

 

  $

8,477

 

  $

655

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the Three Months Ended

 

For the Six Months Ended

 

 

 

December 31, 2015

 

June 30, 2015

 

June 30, 2015

 

 

 

 

 

Unpaid

 

Specific

 

Average

 

Interest

 

Average

 

Interest

 

 

 

Recorded

 

Principal

 

Allowance for

 

Recorded

 

Income

 

Recorded

 

Income

 

 

 

Investment

 

Balance

 

Impaired Loans

 

Investment

 

Recognized

 

Investment

 

Recognized

 

 

 

(dollars in thousands)

 

Non-PCI Loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Without Related Allowance

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real Estate Secured

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction and land

 

  $

5,138

 

  $

9,615

 

  $

-     

 

  $

1,496

 

  $

24

 

  $

1,570

 

  $

47

 

Commercial

 

3,855

 

5,328

 

-     

 

4,263

 

38

 

4,211

 

75

 

Residential 1 to 4 family

 

694

 

860

 

-     

 

680

 

1

 

540

 

1

 

Farmland

 

587

 

588

 

-     

 

725

 

3

 

578

 

19

 

Home equity lines of credit

 

85

 

86

 

-     

 

66

 

-     

 

130

 

-  

 

Commercial

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

2,295

 

2,510

 

-     

 

3,993

 

12

 

3,680

 

34

 

Agriculture

 

724

 

815

 

-     

 

657

 

1

 

678

 

1

 

Consumer

 

146

 

204

 

-     

 

160

 

1

 

144

 

3

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

13,524

 

20,006

 

-     

 

12,040

 

80

 

11,531

 

180

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

With Related Allowance

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real Estate Secured

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

435

 

665

 

59

 

476

 

-     

 

483

 

-     

 

Land

 

-     

 

-     

 

-     

 

4,637

 

-     

 

4,666

 

-     

 

Commercial

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

1,944

 

1,972

 

156

 

980

 

16

 

967

 

29

 

Agriculture

 

400

 

400

 

39

 

-     

 

-     

 

-     

 

-     

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

2,779

 

3,037

 

254

 

6,093

 

16

 

6,116

 

29

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Non-PCI impaired loans

 

  $

16,303

 

  $

23,043

 

  $

254

 

  $

18,133

 

  $

96

 

  $

17,647

 

  $

209

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the Three Months Ended

 

For the Six Months Ended

 

 

 

December 31, 2015

 

June 30, 2015

 

June 30, 2015

 

 

 

 

 

Unpaid

 

Specific

 

Average

 

Interest

 

Average

 

Interest

 

 

 

Recorded

 

Principal

 

Allowance for

 

Recorded

 

Income

 

Recorded

 

Income

 

 

 

Investment

 

Balance

 

Impaired Loans

 

Investment

 

Recognized

 

Investment

 

Recognized

 

 

 

(dollars in thousands)

 

PCI Loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Without Related Allowance

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real Estate Secured

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

  $

5,156

 

  $

6,601

 

  $

-    

 

  $

4,951

 

  $

125

 

  $

5,073

 

  $

665

 

Residential 1 to 4 family

 

573

 

875

 

-    

 

449

 

13

 

450

 

24

 

Construction and land

 

53

 

152

 

-    

 

555

 

20

 

556

 

38

 

Commercial

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Agriculture

 

1,452

 

1,500

 

-    

 

1,435

 

29

 

1,433

 

58

 

Commercial and industrial

 

297

 

712

 

-    

 

552

 

30

 

602

 

60

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

7,531

 

9,840

 

-    

 

7,942

 

217

 

8,114

 

845

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

With Related Allowance

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real Estate Secured

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

529

 

538

 

41

 

806

 

19

 

800

 

49

 

Construction and land

 

229

 

230

 

5

 

274

 

5

 

280

 

10

 

Residential 1 to 4 family

 

-    

 

-    

 

-    

 

115

 

3

 

114

 

6

 

Commercial

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

486

 

499

 

33

 

661

 

11

 

671

 

22

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

1,244

 

1,267

 

79

 

1,856

 

38

 

1,865

 

87

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total PCI loans

 

  $

8,775

 

  $

11,107

 

  $

79

 

  $

9,798

 

  $

255

 

  $

9,979

 

  $

932

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

The Company did not record income from the receipt of cash payments related to non-accruing loans during the six month periods ended June 30, 2016 and 2015.  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 $0.2 million for the three month periods ended June 30, 2016 and 2015, respectively, and $0.3 million and $0.4 million for the six month periods ended June 30, 2016 and 2015, respectively.  Interest income recognized on impaired loans in the tables above represents interest the Company recognized on accruing TDRs, as well as accruing PCI loans.

 

At June 30, 2016, the Company had two home equity lines of credit loans, secured by residential 1 to 4 family real estate, that were in the process of foreclosure.  These loans totaled $0.1 million at June 30, 2016.  There were no residential 1 to 4 family properties included in foreclosed assets as of June 30, 2016.

 

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 three and six month periods ended June 30, 2016 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 June 30, 2016, the Company was not committed to lend any additional funds to borrowers with loans modified as TDRs.  As of June 30, 2016 the Company had established valuation allowances for loans modified as TDRs totaling $0.3 million.

 

The following table provides a summary of loans classified as TDRs as of June 30, 2016 and December 31, 2015:

 

 

 

June 30, 2016

 

December 31, 2015

 

 

Accrual

 

Non-accrual

 

Total

 

Accrual

 

Non-accrual

 

Total

 

 

(dollars in thousands)

Non-PCI loans

 

 

 

 

 

 

 

 

 

 

 

 

Real estate secured

 

 

 

 

 

 

 

 

 

 

 

 

Construction and land

 

$

791

 

$

3,836

 

$

4,627

 

$

1,171

 

$

3,968

 

$

5,139

Commercial

 

2,480

 

123

 

2,603

 

2,395

 

435

 

2,830

Farmland

 

324

 

77

 

401

 

504

 

82

 

586

Residential 1 to 4 family

 

274

 

-

 

274

 

613

 

81

 

694

Commercial

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

3,297

 

1,554

 

4,851

 

2,698

 

1,515

 

4,213

Agriculture

 

1,369

 

363

 

1,732

 

1,124

 

-

 

1,124

Consumer

 

109

 

9

 

118

 

114

 

10

 

124

Total non-PCI loans

 

8,644

 

5,962

 

14,606

 

8,619

 

6,091

 

14,710

PCI loans

 

 

 

 

 

 

 

 

 

 

 

 

Real estate secured

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

910

 

31

 

941

 

922

 

46

 

968

Construction and land

 

59

 

-

 

59

 

54

 

-

 

54

Commercial

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

417

 

38

 

455

 

461

 

66

 

527

Total PCI loans

 

1,386

 

69

 

1,455

 

1,437

 

112

 

1,549

Total TDRs

 

$

10,030

 

$

6,031

 

$

16,061

 

$

10,056

 

$

6,203

 

$

16,259

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

For the Three Months Ended

 

For the Six Months Ended

 

 

 

June 30, 2016

 

June 30, 2016

 

 

 

 

 

Pre-Modification

 

Post-Modification

 

 

 

Pre-Modification

 

Post-Modification

 

 

 

 

 

Outstanding

 

Outstanding

 

 

 

Outstanding

 

Outstanding

 

 

 

Number of

 

Recorded

 

Recorded

 

Number of

 

Recorded

 

Recorded

 

 

 

TDRs

 

Investment

 

Investment

 

TDRs

 

Investment

 

Investment

 

 

 

(dollars in thousands)

 

Non-PCI Loans

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

5

 

$

183

 

$

183

 

13

 

$

1,528

 

$

1,528

 

Agriculture

 

-

 

-

 

-

 

1

 

10

 

10

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total TDRs

 

5

 

$

183

 

$

183

 

14

 

$

1,538

 

$

1,538

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the Three Months Ended

 

For the Six Months Ended

 

 

 

June 30, 2015

 

June 30, 2015

 

 

 

 

 

Pre-Modification

 

Post-Modification

 

 

 

Pre-Modification

 

Post-Modification

 

 

 

 

 

Outstanding

 

Outstanding

 

 

 

Outstanding

 

Outstanding

 

 

 

Number of

 

Recorded

 

Recorded

 

Number of

 

Recorded

 

Recorded

 

 

 

TDRs

 

Investment

 

Investment

 

TDRs

 

Investment

 

Investment

 

 

 

(dollars in thousands)

 

Non-PCI Loans

 

 

 

 

 

 

 

 

 

 

 

 

 

Real Estate Secured

 

 

 

 

 

 

 

 

 

 

 

 

 

Farmland

 

1

 

$

498

 

$

498

 

1

 

$

498

 

$

498

 

Commercial

 

1

 

106

 

106

 

4

 

670

 

670

 

Land

 

1

 

97

 

97

 

1

 

97

 

97

 

Residential 1 to 4 family

 

1

 

90

 

90

 

3

 

624

 

624

 

Commercial

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

5

 

1,926

 

1,926

 

9

 

2,113

 

2,113

 

Agriculture

 

-

 

-

 

-

 

1

 

898

 

898

 

Consumer

 

-

 

-

 

-

 

1

 

57

 

57

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total non-PCI loans

 

9

 

2,717

 

2,717

 

20

 

4,957

 

4,957

 

PCI Loans

 

 

 

 

 

 

 

 

 

 

 

 

 

Real Estate Secured

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

4

 

645

 

645

 

4

 

645

 

645

 

Land

 

1

 

50

 

50

 

1

 

50

 

50

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total PCI loans

 

5

 

695

 

695

 

5

 

695

 

695

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total TDRs

 

14

 

$

3,412

 

$

3,412

 

25

 

$

5,652

 

$

5,652

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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 Three Months Ended

 

For the Six Months Ended

 

 

 

June 30, 2016

 

June 30, 2016

 

 

 

Number of

 

Recorded

 

Number of

 

Recorded

 

 

 

TDRs

 

Investment

 

TDRs

 

Investment

 

Non-PCI Loans

 

(dollars in thousands)

 

Real Estate Secured

 

 

 

 

 

 

 

 

 

Farmland

 

-

 

$

-

 

1

 

$

80

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

-

 

$

-

 

1

 

$

80

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the Three Months Ended

 

For the Six Months Ended

 

 

 

June 30, 2015

 

June 30, 2015

 

 

 

Number of
TDRs

 

Recorded
Investment

 

Number of
TDRs

 

Recorded
Investment

 

Non-PCI Loans

 

(dollars in thousands)

 

Commercial

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

-

 

$

-

 

1

 

$

18

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

-

 

$

-

 

1

 

$

18

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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 Three Months Ended June 30, 2016

 

 

 

Balance
March 31,
2016

 

Charge-offs

 

Recoveries

 

Provision for
Loan and
Lease Losses

 

Balance
June 30,
2016

 

 

 

(dollars in thousands)

 

Other real estate secured

 

$

10,831

 

$

-

 

$

621

 

$

(798)

 

$

10,654

 

Commercial

 

5,592

 

(4)

 

129

 

(108)

 

5,609

 

Construction and land

 

558

 

-

 

131

 

(198)

 

491

 

Consumer

 

159

 

(2)

 

8

 

17

 

182

 

Unallocated

 

425

 

 

 

 

 

87

 

512

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

17,565

 

$

(6)

 

$

889

 

$

(1,000)

 

$

17,448

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the Six Months Ended June 30, 2016

 

 

 

Balance
December 31,
2015

 

Charge-offs

 

Recoveries

 

Provision for
Loan and
Lease Losses

 

Balance
June 30,
2016

 

 

 

(dollars in thousands)

 

Other real estate secured

 

$

11,161

 

 

-

 

$

626

 

$

(1,133)

 

$

10,654

 

Commercial

 

5,372

 

(12)

 

230

 

19

 

5,609

 

Construction and land

 

623

 

-

 

144

 

(276)

 

491

 

Consumer

 

173

 

(4)

 

12

 

1

 

182

 

Unallocated

 

123

 

 

 

 

 

389

 

512

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

17,452

 

$

(16)

 

$

1,012

 

$

(1,000)

 

$

17,448

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the Three Months Ended June 30, 2015

 

 

 

Balance
March 31,
2015

 

Charge-offs

 

Recoveries

 

Provision for
Loan and
Lease Losses

 

Balance
June 30,
2015

 

 

 

(dollars in thousands)

 

Other real estate secured

 

$

9,374

 

$

(16)

 

$

73

 

$

204

 

$

9,635

 

Commercial

 

4,495

 

(143)

 

142

 

499

 

4,993

 

Construction and land

 

2,044

 

-  

 

13

 

(117)

 

1,940

 

Consumer

 

190

 

(5)

 

5

 

(19)

 

171

 

Unallocated

 

810

 

 

 

 

 

(567)

 

243

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

16,913

 

$

(164)

 

$

233

 

$

-

 

$

16,982

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the Six Months Ended June 30, 2015

 

 

 

Balance
December 31,
2014

 

Charge-offs

 

Recoveries

 

Provision for
Loan and
Lease Losses

 

Balance
June 30,
2015

 

 

 

(dollars in thousands)

 

Other real estate secured

 

$

9,129

 

$

(55)

 

$

76

 

$

485

 

$

9,635

 

Commercial

 

5,125

 

(143)

 

309

 

(298)

 

4,993

 

Construction and land

 

2,000

 

(34)

 

24

 

(50)

 

1,940

 

Consumer

 

202

 

(5)

 

8

 

(34)

 

171

 

Unallocated

 

346

 

 

 

 

 

(103)

 

243

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

16,802

 

$

(237)

 

$

417

 

$

-  

 

$

16,982

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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:

 

 

 

June 30, 2016

 

 

 

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

 

  $

36

 

  $

10,578

 

  $

40

 

  $

3,471

 

  $

1,038,090

 

  $

5,755

 

Commercial

 

273

 

5,304

 

32

 

6,854

 

235,849

 

2,003

 

Construction and land

 

-

 

486

 

5

 

4,838

 

31,656

 

259

 

Consumer

 

-

 

182

 

-

 

226

 

4,718

 

-

 

Unallocated

 

-

 

512

 

-

 

-

 

-

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

  $

309 

 

  $

17,062

 

  $

77

 

  $

15,389

 

  $

1,310,313

 

  $

8,017

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

5,138

 

30,249

 

282

 

Consumer

 

-

 

173

 

-

 

146

 

5,887

 

-

 

Unallocated

 

-

 

123

 

-

 

-

 

-

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

  $

254

 

  $

17,119

 

  $

79

 

  $

16,303

 

  $

1,222,202

 

  $

8,775

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

At June 30, 2016, total gross loans of $1.3 billion in the table above include $153.9 million of non-PCI and PCI loans acquired in the MISN Transaction.  These loans were initially recorded at fair value, and had no related ALLL on the acquisition date.  At June 30, 2016 and December 31, 2015 the ALLL for acquired non-PCI loans was $0.2 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 June 30, 2016 and December 31, 2015, and is attributable to unfavorable changes in expected future cash flows on certain PCI loans.

 

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 June 30, 2016 and December 31, 2015.

 

Credit Quality

 

The following tables stratify loans held for investment by the Company’s internal risk grading system as of June 30, 2016 and December 31, 2015:

 

 

 

June 30, 2016

 

 

 

Credit Risk Grades

 

 

 

 

 

 

 

Special

 

 

 

 

 

 

 

 

 

Pass

 

Mention

 

Substandard

 

Doubtful

 

Total

 

 

 

(dollars in thousands)

 

Non-PCI loans

 

 

 

 

 

 

 

 

 

 

 

Real estate secured

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

  $

593,942

 

  $

4,007

 

  $

14,817

 

  $

-   

 

  $

612,766

 

Residential 1 to 4 family

 

183,370

 

105

 

501

 

-   

 

183,976

 

Farmland

 

129,820

 

470

 

1,284

 

-   

 

131,574

 

Multi-family residential

 

85,254

 

-   

 

-   

 

-   

 

85,254

 

Construction and land

 

32,309

 

-   

 

4,185

 

-   

 

36,494

 

Home equity lines of credit

 

27,774

 

-   

 

217

 

-   

 

27,991

 

Commercial

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

171,385

 

702

 

10,015

 

-   

 

182,102

 

Agriculture

 

53,941

 

1,062

 

5,598

 

-   

 

60,601

 

Consumer

 

4,749

 

12

 

183

 

-   

 

4,944

 

 

 

 

 

 

 

 

 

 

 

 

 

Total non-PCI loans

 

1,282,544

 

6,358

 

36,800

 

-   

 

1,325,702

 

 

 

 

 

 

 

 

 

 

 

 

 

PCI loans

 

 

 

 

 

 

 

 

 

 

 

Real estate secured

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

152

 

2,234

 

3,248

 

-   

 

5,634

 

Construction and land

 

259

 

-   

 

-   

 

-   

 

259

 

Residential 1 to 4 family

 

-   

 

121

 

-   

 

-   

 

121

 

Commercial

 

 

 

 

 

 

 

 

 

 

 

Agriculture

 

-   

 

-   

 

1,460

 

-   

 

1,460

 

Commercial and industrial

 

57

 

11

 

475

 

-   

 

543

 

 

 

 

 

 

 

 

 

 

 

 

 

Total PCI loans

 

468

 

2,366

 

5,183

 

-   

 

8,017

 

 

 

 

 

 

 

 

 

 

 

 

 

Total loans held for investment

 

  $

1,283,012

 

  $

8,724

 

  $

41,983

 

  $

-   

 

  $

1,333,719

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2015

 

 

Credit Risk Grades

 

 

 

 

 

 

Special

 

 

 

 

 

 

 

 

Pass

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Aging of Loans Held for Investment

 

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

 

 

 

 

June 30, 2016

 

 

 

 

Days Past Due

 

 

 

 

 

 

 

 

 

 

 

 

90+ and Still

 

Non-

 

 

 

 

Current

 

30-59

 

60-89

 

Accruing

 

Accruing (1)

 

Total

 

 

(dollars in thousands)

Non-PCI loans

 

 

 

 

 

 

 

 

 

 

 

 

Real Estate Secured

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

  $

612,533

 

  $

-    

 

  $

-    

 

  $

-    

 

  $

233

 

  $

612,766

Residential 1 to 4 family

 

183,976

 

-    

 

-    

 

-    

 

-    

 

183,976

Farmland

 

131,497

 

-    

 

-    

 

-    

 

77

 

131,574

Multi-family residential

 

85,254

 

-    

 

-    

 

-    

 

-    

 

85,254

Construction and land

 

32,448

 

-    

 

-    

 

-    

 

4,046

 

36,494

Home equity lines of credit

 

27,907

 

-    

 

-    

 

-    

 

84

 

27,991

Commercial

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

180,276

 

-    

 

-    

 

-    

 

1,826

 

182,102

Agriculture

 

59,760

 

97

 

381

 

-    

 

363

 

60,601

Consumer

 

4,827

 

-    

 

-    

 

-    

 

117

 

4,944

 

 

 

 

 

 

 

 

 

 

 

 

 

Total non-PCI loans

 

1,318,478

 

97

 

381

 

-    

 

6,746

 

1,325,702

 

 

 

 

 

 

 

 

 

 

 

 

 

PCI loans

 

 

 

 

 

 

 

 

 

 

 

 

Real estate secured

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

5,603

 

-    

 

-    

 

-    

 

31

 

5,634

Construction and land

 

259

 

-    

 

-    

 

-    

 

-    

 

259

Residential 1 to 4 family

 

121

 

-    

 

-    

 

-    

 

-    

 

121

Commercial

 

 

 

 

 

 

 

 

 

 

 

 

Agriculture

 

1,460

 

-    

 

-    

 

-    

 

-    

 

1,460

Commercial and industrial

 

503

 

-    

 

-    

 

-    

 

40

 

543

 

 

 

 

 

 

 

 

 

 

 

 

 

Total PCI loans

 

7,946

 

-    

 

-    

 

-    

 

71

 

8,017

 

 

 

 

 

 

 

 

 

 

 

 

 

Total loans held for investment

 

  $

1,326,424

 

  $

97

 

  $

381

 

  $

-    

 

  $

6,817

 

  $

1,333,719

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1)

At June 30, 2016, $6.1 million of non-accruing loans were current, $0.1 million were 30-59 days past due, $0.1 million were 60-89 days past due, and $0.5 million were 90+ days past due.

 

 

 

December 31, 2015

 

 

 

 

 

Days Past Due

 

 

 

 

 

 

 

 

 

 

 

 

 

90+ and Still

 

Non-

 

 

 

 

 

Current

 

30-59

 

60-89

 

Accruing

 

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.