Loans | (4) Loans A summary of net loans held for investment by loan type at the dates indicated is as follows: March 31, December 31, 2017 2016 (In thousands) Commercial and residential real estate $ 1,800,194 $ 1,768,424 Construction 103,682 88,451 Commercial 451,708 432,083 Agricultural 15,878 16,690 Consumer 120,231 125,264 SBA 45,654 52,380 Other 32,447 31,778 Total gross loans 2,569,794 2,515,070 Deferred costs and (fees) 5 (61) Loans, held for investment, net 2,569,799 2,515,009 Less allowance for loan losses (23,175) (23,250) Net loans, held for investment $ 2,546,624 $ 2,491,759 In the first quarter of 2017, the Company purchased $25.8 million in equipment leases included in c ommercial loans in the above table. During 2016, excluding the Home State transaction , the Company purchased $109.5 million in performing loans included in commercial and residential r eal e state and c onsumer loans in the above table. The Company recognized a $271,000 gain on the sale of its $2.0 million credit card loan portfolio during the first quarter 2017. Activity in the allowance for loan losses for the period indicated is as follows: Three Months Ended March 31, 2017 2016 (In thousands) Balance, beginning of period $ 23,250 $ 23,000 Provision for loan losses 5 16 Loans charged-off (125) (302) Recoveries on loans previously charged-off 45 311 Balance, end of period $ 23,175 $ 23,025 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 March 31, 2017 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 months ended March 31, 2017 and March 31, 2016. 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 January 1, 2017 $ 20,082 $ 105 $ 3,063 $ 23,250 Charge-offs (8) (3) (114) (125) Recoveries 14 6 25 45 Provision (credit) (237) (3) 245 5 Balance as of March 31, 2017 $ 19,851 $ 105 $ 3,219 $ 23,175 Balances at March 31, 2017: Allowance for Loan Losses Individually evaluated $ 19 $ - $ 159 $ 178 Collectively evaluated 19,832 105 3,060 22,997 Total $ 19,851 $ 105 $ 3,219 $ 23,175 Loans Individually evaluated $ 21,358 $ 2 $ 6,937 $ 28,297 Collectively evaluated 2,060,644 51,929 428,929 2,541,502 Total $ 2,082,002 $ 51,931 $ 435,866 $ 2,569,799 Real Estate Consumer and Installment Commercial and Other Total (In thousands) Allowance for Loan Losses Balance as of January 1, 2016 $ 20,306 $ 71 $ 2,623 $ 23,000 Charge-offs (204) (2) (96) (302) Recoveries 34 5 272 311 Provision (credit) 207 1 (192) 16 Balance as of March 31, 2016 $ 20,343 $ 75 $ 2,607 $ 23,025 Balances at December 31, 2016: Allowance for Loan Losses Individually evaluated $ 29 $ - $ 193 $ 222 Collectively evaluated 20,053 105 2,870 23,028 Total $ 20,082 $ 105 $ 3,063 $ 23,250 Loans Individually evaluated $ 22,728 $ 2 $ 7,645 $ 30,375 Collectively evaluated 2,024,524 55,182 404,928 2,484,634 Total $ 2,047,252 $ 55,184 $ 412,573 $ 2,515,009 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. March 31, 2017 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 $ 19,612 $ 21,201 $ - $ 20,045 $ 346 Construction - - - - - Commercial 850 856 - 536 17 Consumer 19 20 - 19 - Other 1,050 1,917 - 934 6 Total $ 21,531 $ 23,994 $ - $ 21,534 $ 369 Impaired loans with a related allowance: Commercial and residential real estate $ 1,034 $ 1,137 $ 11 $ 1,401 $ 11 Construction - - - - - Commercial 5,044 5,100 132 5,708 62 Consumer 291 372 8 299 2 Other 397 444 27 397 - Total $ 6,766 $ 7,053 $ 178 $ 7,805 $ 75 Total impaired loans: Commercial and residential real estate $ 20,646 $ 22,338 $ 11 $ 21,446 $ 357 Construction - - - - - Commercial 5,894 5,956 132 6,244 79 Consumer 310 392 8 318 2 Other 1,447 2,361 27 1,331 6 Total impaired loans $ 28,297 $ 31,047 $ 178 $ 29,339 $ 444 December 31, 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 $ 20,477 $ 21,140 $ - $ 13,875 $ 1,911 Construction - - - 592 - Commercial 222 229 - 243 16 Consumer 18 19 - 117 2 Other 817 1,625 - 493 - Total $ 21,534 $ 23,013 $ - $ 15,320 $ 1,929 Impaired loans with a related allowance: Commercial and residential real estate $ 1,767 $ 1,890 $ 19 $ 8,590 $ 44 Construction - - - - - Commercial 6,371 6,423 155 2,937 309 Consumer 306 383 9 389 9 Other 397 444 39 348 - Total $ 8,841 $ 9,140 $ 222 $ 12,264 $ 362 Total impaired loans: Commercial and residential real estate $ 22,244 $ 23,030 $ 19 $ 22,465 $ 1,955 Construction - - - 592 - Commercial 6,593 6,652 155 3,180 325 Consumer 324 402 9 506 11 Other 1,214 2,069 39 841 - Total impaired loans $ 30,375 $ 32,153 $ 222 $ 27,584 $ 2,291 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 $90,000 for the three months ended March 31, 2017 and $ 75,000 for the three months ended March 31, 2016 . During the three months ended March 31, 2016, approximately $124,000 in cash-basis interest income was recognized on the Company’s largest nonaccrual loan. This loan was moved into accruing status in September 2016. No cash-basis interest income was recognized in the first three months of 2017. 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: March 31, 2017 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 $ 1,951 $ - $ 2,539 $ 4,490 $ 1,800,198 Construction - - - - 103,682 Commercial 858 - 1,022 1,880 451,709 Consumer 280 - 191 471 120,231 Other 769 - 1,350 2,119 93,979 Total $ 3,858 $ - $ 5,102 $ 8,960 $ 2,569,799 December 31, 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 $ 1,258 $ - $ 2,835 $ 4,093 $ 1,768,381 Construction - - - - 88,449 Commercial 37 - 1,094 1,131 432,072 Consumer 42 - 201 243 125,261 Other - - 1,117 1,117 100,846 Total $ 1,337 $ - $ 5,247 $ 6,584 $ 2,515,009 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 documentation, 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 facts, 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: March 31, 2017 Commercial & Residential Real Estate Construction Commercial Consumer Other Total (In thousands) Non-classified $ 1,777,228 $ 103,682 $ 447,573 $ 119,910 $ 91,457 $ 2,539,850 Substandard 22,966 - 4,135 321 2,522 29,944 Doubtful - - - - - - Subtotal 1,800,194 103,682 451,708 120,231 93,979 2,569,794 Deferred costs and fees 4 - 1 - - 5 Loans, held for investment, net $ 1,800,198 $ 103,682 $ 451,709 $ 120,231 $ 93,979 $ 2,569,799 December 31, 2016 Commercial & Residential Real Estate Construction Commercial Consumer Other Total (In thousands) Non-classified $ 1,742,974 $ 88,451 $ 427,278 $ 124,932 $ 98,561 $ 2,482,196 Substandard 25,450 - 4,805 332 2,287 32,874 Doubtful - - - - - - Subtotal 1,768,424 88,451 432,083 125,264 100,848 2,515,070 Deferred costs and fees (43) (2) (11) (3) (2) (61) Loans, held for investment, net $ 1,768,381 $ 88,449 $ 432,072 $ 125,261 $ 100,846 $ 2,515,009 The book balance of TDRs at March 31, 2017 and December 31, 2016 was $ 23,554,000 and $ 25,219,000 , respectively. Management established approximately $50,000 and $ 74,000 in specific reserves for these loans as of March 31, 2017 and December 31, 2016, respectively. The Company had an additional $3,586,000 and $2,238,000 committed on loans classified as TDRs at March 31, 2017 and December 31, 2016, respectively. During the three months ended March 31, 2017, the terms of five loans totaling $1,031,000, were modified in troubled debt restructurings. The modification of the terms of such loans included three restructurings of payment terms and two loan renewals with terms more favorable to the borrowers than would otherwise be available based on the borrower's financial strength. During the three months ended March 31, 2016 there were no modifications of loans designated as TDRs. There were no material charge offs or provisions recorded during the three months ended March 31, 2017 or March 31, 2016 on 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 months ended March 31, 2017 or March 31, 2016. |