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, 2017 2016 (In thousands) Commercial and residential real estate $ 1,892,828 $ 1,768,424 Construction 81,826 88,451 Commercial 449,450 432,083 Agricultural 15,824 16,690 Consumer 124,625 125,264 SBA 45,935 52,380 Other 51,004 31,778 Total gross loans 2,661,492 2,515,070 Deferred costs and (fees) 60 (61) Loans, held for investment, net 2,661,552 2,515,009 Less allowance for loan losses (22,900) (23,250) Net loans, held for investment $ 2,638,652 $ 2,491,759 In the first nine months of 2017, the Company purchased $79.2 million of performing loans included in commercial and residential real estate, commercial and consumer 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 real estate and consumer 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 September 30, Nine Months Ended September 30, 2017 2016 2017 2016 (In thousands) Balance, beginning of period $ 23,125 $ 23,050 $ 23,250 $ 23,000 Provision for loan losses 497 27 708 53 Loans charged-off (970) (72) (1,433) (431) Recoveries on loans previously charged-off 248 295 375 678 Balance, end of period $ 22,900 $ 23,300 $ 22,900 $ 23,300 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, 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 and nine months ended September 30, 2017 and S eptembe r 30, 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 (383) (92) (958) (1,433) Recoveries 86 11 278 375 Provision (credit) (915) 159 1,464 708 Balance as of September 30, 2017 $ 18,870 $ 183 $ 3,847 $ 22,900 Balance as of July 1, 2017 $ 19,400 $ 193 $ 3,532 $ 23,125 Charge-offs (250) (75) (645) (970) Recoveries 21 4 223 248 Provision (credit) (301) 61 737 497 Balance as of September 30, 2017 $ 18,870 $ 183 $ 3,847 $ 22,900 Balances at September 30, 2017: Allowance for Loan Losses Individually evaluated $ 27 $ - $ 671 $ 698 Collectively evaluated 18,843 183 3,176 22,202 Total $ 18,870 $ 183 $ 3,847 $ 22,900 Loans Individually evaluated $ 10,155 $ 1 $ 5,577 $ 15,733 Collectively evaluated 2,129,684 60,482 455,653 2,645,819 Total $ 2,139,839 $ 60,483 $ 461,230 $ 2,661,552 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 (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 Allowance for Loan Losses Balance as of July 1, 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 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. September 30, 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 $ 9,974 $ 10,479 $ - $ 17,713 $ 1,967 Construction - - - - - Commercial 843 1,336 - 856 126 Consumer 17 19 - 18 - Other 571 1,412 - 775 18 Total $ 11,405 $ 13,246 $ - $ 19,362 $ 2,111 Impaired loans with a related allowance: Commercial and residential real estate $ 27 $ 135 $ 1 $ 962 $ - Construction - - - - - Commercial 2,186 2,262 69 4,126 54 Consumer 579 665 8 366 16 Other 1,536 1,591 620 793 4 Total $ 4,328 $ 4,653 $ 698 $ 6,247 $ 74 Total impaired loans: Commercial and residential real estate $ 10,001 $ 10,614 $ 1 $ 18,675 $ 1,967 Construction - - - - - Commercial 3,029 3,598 69 4,982 180 Consumer 596 684 8 384 16 Other 2,107 3,003 620 1,568 22 Total impaired loans $ 15,733 $ 17,899 $ 698 $ 25,609 $ 2,185 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 $173,000 for the nine months ended September 30 , 2017 and $ 209,000 for the nine months ended September 30 , 2016 . The gross quarter-to-date interest income that would have been recorded had the nonaccrual loans been current in accordance with their original terms was $24,000 for the third quarter 2017 and $77,000 for the third quarter 2016. During the three and nine months ended September 30 , 2016, approximately $83,000 and $332,000 , respectively, in cash-basis interest income was recognized on the Company’s largest nonaccrual loan. This loan was moved into accruing status in September 2016 and was paid off in the third quarter 2017. As a result of the payoff of this nonaccrual loan in the third quarter 2017, $892,000 in interest income was recognized as a result of the previous application of payments to principal while on nonaccrual. No cash-basis interest income was recognized in the first nine 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: September 30, 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 $ 113 $ - $ 1,722 $ 1,835 $ 1,892,870 Construction - - - - 81,828 Commercial 8,879 - 844 9,723 449,460 Consumer 137 - 264 401 124,628 Other - - 1,914 1,914 112,766 Total $ 9,129 $ - $ 4,744 $ 13,873 $ 2,661,552 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: September 30, 2017 Commercial & Residential Real Estate Construction Commercial Consumer Other Total (In thousands) Non-classified $ 1,880,451 $ 81,826 $ 438,512 $ 124,248 $ 108,269 $ 2,633,306 Substandard 12,377 - 10,938 377 4,494 28,186 Doubtful - - - - - - Subtotal 1,892,828 81,826 449,450 124,625 112,763 2,661,492 Deferred costs and fees 42 2 10 3 3 60 Loans, held for investment, net $ 1,892,870 $ 81,828 $ 449,460 $ 124,628 $ 112,766 $ 2,661,552 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 fees and costs (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 September 30 , 2017 and December 31, 2016, was $ 12,405,000 and $ 25,219,000 , respectively. Management established approximately $141,000 and $ 74,000 in specific reserves for these loans as of September 30 , 2017 and December 31, 2016, respectively. The Company had an additional $3,101,000 and $2,238,000 committed on loans classified as TDRs at September 30 , 2017 and December 31, 2016, respectively. During the nine months ended September 30 , 2017, the terms of 23 loans totaling $4,543,000, were modified in troubled debt restructurings. The modification of the terms of such loans included 12 restructurings of payment terms and 11 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 September 30 , 2017, the terms of four loans totaling $475,000 , were modified in troubled debt restructurings. The modification of the terms of such loans included two 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 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 two 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 terms of a single loan with a balance of $2,900,000 were modified in troubled debt restructurings. There were no material charge-offs or provisions recorded during the three and nine months ended September 30 , 2017 or September 30 , 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 nine months ended September 30 , 2017 or September 30 , 2016. |