Loans | (4 ) Loans A summary of net loans held for investment by loan type at the dates indicated is as follows: September 30, December 31, 2016 2015 (In thousands) Commercial and residential real estate $ 1,752,113 $ 1,281,701 Construction 75,603 107,170 Commercial 400,281 323,552 Agricultural 18,245 9,294 Consumer 81,766 66,288 SBA 51,480 25,645 Other 33,162 631 Total gross loans 2,412,650 1,814,281 Deferred costs, net 349 255 Loans, held for investment, net 2,412,999 1,814,536 Less allowance for loan losses (23,300) (23,000) Net loans, held for investment $ 2,389,699 $ 1,791,536 I n the second and third quarters of 2016 , the Company purchased $22.7 million and $2 9.3 million , respectively, in performing loans included in our Real Estate portfolio segment. In the third quarter of 2015 , the Company purchased $20.1 million in performing loans included in our Real Estate portfolio segment. Activity in the allowance for loan losses for the period indicated is as follows: Three Months Ended September 30, Nine Months Ended September 30, 2016 2015 2016 2015 (In thousands) Balance, beginning of period $ 23,050 $ 22,850 $ 23,000 $ 22,490 Provision for loan losses 27 14 53 104 Loans charged-off (72) (75) (431) (172) Recoveries on loans previously charged-off 295 101 678 468 Balance, end of period $ 23,300 $ 22,890 $ 23,300 $ 22,890 The Company’s additional disclosures relating to loans and the allowance for loan losses are broken out into two subsets , portfolio segment and class. The portfolio segment level is defined as the level where financing receivables are aggregated in developing the Company’s systematic method for calculating its allowance for loan losses. The class level is the second level at which credit information is presented and represents the categorization of financing related receivables at a slightly less aggregated level than the portfolio segment level. Because d ata presented according to class is dependent upon the underlying purpose of the loan, whereas loan data organized by portfolio segment is determined by the loan’s underlying collateral, disclosures broken out by portfolio segment versus class may not be in agreement. The disclosures in this footnote include both Non-PCI and PCI loans. As of September 30, 2016 PCI loans acquired in the Home State transaction are not considered material and as a result separate PCI disclosures are not included. The following tables provide detail for the ending balances in the Company’s allowance for loan losses and loans held for investment, broken down by portfolio segment as of the dates indicated. In addition, the tables also provide a roll - forward by portfolio segment of the allowance for loan losses for the three and nine months ended September 30, 2016 and September 30, 2015 . The detail provided for the amount of the allowance for loan losses and loans individually versus collectively evaluated for impairment (i.e., the specific component versus the general component of the allowance for loan losses) corresponds to the Company’s systematic methodology for estimating its allowance for loan losses. Real Estate Consumer and Installment Commercial and Other Total (In thousands) Allowance for Loan Losses Balance as of December 31, 2015 $ 20,306 $ 71 $ 2,623 $ 23,000 Charge-offs (213) (12) (206) (431) Recoveries 235 13 430 678 Provision (credit) (143) (15) 211 53 Balance as of September 30, 2016 $ 20,185 $ 57 $ 3,058 $ 23,300 Balance as of June 30, 2016 $ 20,171 $ 75 $ 2,804 $ 23,050 Charge-offs (9) (5) (58) (72) Recoveries 150 2 143 295 Provision (credit) (127) (15) 169 27 Balance as of September 30, 2016 $ 20,185 $ 57 $ 3,058 $ 23,300 Balances at September 30, 2016: Allowance for Loan Losses Individually evaluated $ 301 $ - $ 274 $ 575 Collectively evaluated 19,884 57 2,784 22,725 Total $ 20,185 $ 57 $ 3,058 $ 23,300 Loans Individually evaluated $ 24,783 $ - $ 5,412 $ 30,195 Collectively evaluated 1,990,126 5,995 386,683 2,382,804 Total $ 2,014,909 $ 5,995 $ 392,095 $ 2,412,999 Real Estate Consumer and Installment Commercial and Other Total (In thousands) Allowance for Loan Losses Balance as of December 31, 2014 $ 19,607 $ 39 $ 2,844 $ 22,490 Charge-offs (21) (9) (142) (172) Recoveries 138 21 309 468 Provision (credit) 368 10 (274) 104 Balance as of September 30, 2015 $ 20,092 $ 61 $ 2,737 $ 22,890 Allowance for Loan Losses Balance as of June 30, 2015 $ 20,006 $ 54 $ 2,790 $ 22,850 Charge-offs (14) (5) (56) (75) Recoveries 66 9 26 101 Provision (credit) 34 3 (23) 14 Balance as of September 30, 2015 $ 20,092 $ 61 $ 2,737 $ 22,890 Balances at December 31, 2015: Allowance for Loan Losses Individually evaluated $ 282 $ - $ 11 $ 293 Collectively evaluated 20,024 71 2,612 22,707 Total $ 20,306 $ 71 $ 2,623 $ 23,000 Loans Individually evaluated $ 23,846 $ 2 $ 2,305 $ 26,153 Collectively evaluated 1,489,211 5,716 293,456 1,788,383 Total $ 1,513,057 $ 5,718 $ 295,761 $ 1,814,536 The following tables provide additional detail with respect to impaired loans broken out according to class as of the dates indicated. The recorded investment included in the following table represents customer balances net of any partial charge-offs recognized on the loans , net of any deferred fees and costs . The unpaid balance represents the recorded balance prior to any partial charge-offs. Interest income recognized year-to-date may exclude an immaterial amount of interest income on matured loans that are 90 days or more past due, but that are in the process of being renewed and thus are still accruing. September 30, 2016 Recorded Investment Unpaid Balance Related Allowance Average Recorded Investment YTD Interest Income Recognized YTD (In thousands) Impaired loans with no related allowance: Commercial and residential real estate $ 12,832 $ 12,862 $ - $ 12,225 $ 1,248 Construction - - - 740 - Commercial 591 591 - 248 13 Consumer 19 19 - 142 1 Other 754 1,124 - 412 - Total $ 14,196 $ 14,596 $ - $ 13,767 $ 1,262 Impaired loans with a related allowance: Commercial and residential real estate $ 11,450 $ 11,561 $ 293 $ 10,296 $ 317 Construction - - - - - Commercial 3,500 3,542 28 2,079 110 Consumer 379 467 8 410 7 Other 670 723 246 336 - Total $ 15,999 $ 16,293 $ 575 $ 13,121 $ 434 Total impaired loans: Commercial and residential real estate $ 24,282 $ 24,423 $ 293 $ 22,521 $ 1,565 Construction - - - 740 - Commercial 4,091 4,133 28 2,327 123 Consumer 398 486 8 552 8 Other 1,424 1,847 246 748 - Total impaired loans $ 30,195 $ 30,889 $ 575 $ 26,888 $ 1,696 December 31, 2015 Recorded Investment Unpaid Balance Related Allowance Average Recorded Investment YTD Interest Income Recognized YTD (In thousands) Impaired loans with no related allowance: Commercial and residential real estate $ 12,756 $ 14,472 $ - $ 14,194 $ 242 Construction 986 986 - 789 - Commercial - - - 19 - Consumer 271 310 - 307 5 Other 250 588 - 171 - Total $ 14,263 $ 16,356 $ - $ 15,480 $ 247 Impaired loans with a related allowance: Commercial and residential real estate $ 10,232 $ 10,472 $ 268 $ 9,989 $ 388 Construction - - - - - Commercial 1,204 1,220 11 492 18 Consumer 454 529 14 493 13 Other - - - - - Total $ 11,890 $ 12,221 $ 293 $ 10,974 $ 419 Total impaired loans: Commercial and residential real estate $ 22,988 $ 24,944 $ 268 $ 24,183 $ 630 Construction 986 986 - 789 - Commercial 1,204 1,220 11 511 18 Consumer 725 839 14 800 18 Other 250 588 - 171 - Total impaired loans $ 26,153 $ 28,577 $ 293 $ 26,454 $ 666 The interest income recognized on impaired loans in the third quarter was $1,180,000 ; of this $969,000 was recognized on impaired loans with no related allowance and $211,000 was recognized on loans with a related allowance. The majority of the $969,000 was comprised of a $775,000 interest recovery on a commercial real estate nonaccrual loan in the third quarter 2016. The gross year-to-date interest income that would have been recorded had the nonaccrual loans been current in accordance with their original terms was $209,000 for the nine months ended September 30 , 2016 and $ 510,000 for the nine months ended September 30 , 2015. For the three months ended September 30, 2016 and September 30, 2015, gross interest income that would have been recorded on nonaccrual loans, had the loans been current in accordance with their original terms, was approximately $77,000 and $171,000 respectively. During the three and nine months ended September 30, 2016, approximately $83,000 and $332,000 , respectively, in cash-basis interes t income was recognized on the C ompany’s largest nonaccrual loan. This loan was moved into accruing status in September 2016. No cash-basis interest income was recognized in the first nine months of 2015. The following tables summarize, by class, loans classified as past due in excess of 30 days or more, in addition to those loans classified as nonaccrual: September 30, 2016 30-89 Days Past Due 90 Days + Past Due and Still Accruing Nonaccrual Total Nonaccrual and Past Due Total Loans, Held for Investment (In thousands) Commercial and residential real estate $ 803 $ - $ 3,008 $ 3,811 $ 1,752,366 Construction - - - - 75,614 Commercial 1,090 335 828 2,253 400,339 Consumer 57 - 248 305 81,778 Other 207 - 1,423 1,630 102,902 Total $ 2,157 $ 335 $ 5,507 $ 7,999 $ 2,412,999 December 31, 2015 30-89 Days Past Due 90 Days + Past Due and Still Accruing Nonaccrual Total Nonaccrual and Past Due Total Loans, Held for Investment (In thousands) Commercial and residential real estate $ 653 $ - $ 11,905 $ 12,558 $ 1,281,881 Construction - - 986 986 107,185 Commercial 1,147 - 874 2,021 323,598 Consumer 291 - 459 750 66,297 Other - - 250 250 35,575 Total $ 2,091 $ - $ 14,474 $ 16,565 $ 1,814,536 The Company categorizes loans into risk categories based on relevant information about the ability of a particular borrower to service its debt, such as: current financial information, historical payment experience, credit do cumentation, public information and current economic trends, among other factors. The Company uses the following definitions for risk ratings, which are consistent with the definitions used in supervisory guidance: Substandard . Loans classified as substandard are inadequately protected by the current net worth and paying capacity of the obligor or of the collateral, if any, pledged to secure the loan. Loans so classified have a well-defined weakness or weaknesses that jeopardize the collection of the debt. They are characterized by the distinct possibility that the Company will sustain some loss if the deficiencies are not corrected. Doubtful . Loans classified as doubtful have all the weaknesses inherent in those classified as substandard, with the added characteristic that the weaknesses make collection or liquidation in full, on the basis of currently existing f acts, conditions and values, highly questionable and improbable. Loans not meeting the criteria above are considered to be non-classified loans. The following tables provide detail for the risk categories of loans, by class of loans, based on the most recent credit analysis performed as of the dates indicated: September 30, 2016 Commercial & Residential Real Estate Construction Commercial Consumer Other Total (In thousands) Non-classified $ 1,725,406 $ 75,603 $ 395,917 $ 81,351 $ 100,335 $ 2,378,612 Substandard 26,707 - 4,364 415 2,552 34,038 Doubtful - - - - - - Subtotal 1,752,113 75,603 400,281 81,766 102,887 2,412,650 Deferred costs, net 253 11 58 12 15 349 Loans, held for investment, net $ 1,752,366 $ 75,614 $ 400,339 $ 81,778 $ 102,902 $ 2,412,999 December 31, 2015 Commercial & Residential Real Estate Construction Commercial Consumer Other Total (In thousands) Non-classified $ 1,260,134 $ 106,184 $ 322,650 $ 65,365 $ 34,194 $ 1,788,527 Substandard 21,567 986 902 923 1,376 25,754 Doubtful - - - - - - Subtotal 1,281,701 107,170 323,552 66,288 35,570 1,814,281 Deferred costs, net 180 15 46 9 5 255 Loans, held for investment, net $ 1,281,881 $ 107,185 $ 323,598 $ 66,297 $ 35,575 $ 1,814,536 The book balance of TDRs at September 30 , 2016 and December 31, 2015 was $ 24,431,000 and $ 22,391,000 , respectively. Management established approximately $310,000 and $ 276,000 in specific reserves with respect to these loans as of September 30 , 2016 and December 31, 201 5 , respectively. The Company had an additional $1,864,000 and $953,000 committed on loans classified as TDRs at September 30, 2016 and December 31, 201 5 , respectively. During the nine months ended September 30, 2016, the terms of three loans totaling $4,765,000, were modified in troubled debt restructurings. The modification of the terms of such loans included t wo restructurings of payment terms and one renewal of a loan with a stated interest rate below market. During the three months ended September 30, 2016 the repayment terms of a single loan with a balance of $2,900,000 were modified in a troubled debt restructuring. During the three and nine months ended September 30, 2015 there were no material modifications of loans designated as TDRs. For reporting purposes, a loan is considered to be in payment default once it is 90 days contractually past due under the modified terms. There were no defaults on TDRs during the three and nine months ended September 30 , 2016 or September 30, 2015 . |