Loans | (4) Loans A summary of net loans held for investment by loan type at the dates indicated is as follows: June 30, December 31, 2018 2017 (In thousands) Commercial and residential real estate $ 2,023,729 $ 1,977,431 Construction 122,789 99,965 Commercial 547,206 523,355 Agricultural 15,555 16,995 Consumer 124,396 143,066 SBA 40,324 44,121 Other 623 866 Total gross loans 2,874,622 2,805,799 Deferred costs and (fees) 333 (136) Loans, held for investment, net 2,874,955 2,805,663 Less allowance for loan losses (23,750) (23,250) Net loans, held for investment $ 2,851,205 $ 2,782,413 In the first six months of 2018, the Company purchased $4,920,000 of performing loans included in commercial and residential real estate and commercial loan portfolio segments. During 2017, excluding the Castle Rock transaction, the Company purchased $98,940,000 in performing loans included in commercial and residential real estate, commercial and consumer loan portfolio segments. 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 June 30, Six Months Ended June 30, 2018 2017 2018 2017 (In thousands) Balance, beginning of period $ 23,350 $ 23,175 $ 23,250 $ 23,250 Provision for loan losses 530 206 718 211 Loans charged-off (332) (338) (593) (463) Recoveries on loans previously charged-off 202 82 375 127 Balance, end of period $ 23,750 $ 23,125 $ 23,750 $ 23,125 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 June 30 , 2018, PCI loans acquired in the Castle Rock and Home State transactions 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 six months ended June 30 , 2018 and June 30 , 2017 . 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, 2018 $ 18,545 $ 310 $ 4,395 $ 23,250 Charge-offs (1) (298) (294) (593) Recoveries 316 7 52 375 Provision (credit) (802) 193 1,327 718 Balance as of June 30, 2018 $ 18,058 $ 212 $ 5,480 $ 23,750 Balance as of April 1, 2018 $ 18,317 $ 254 $ 4,779 $ 23,350 Charge-offs - (138) (194) (332) Recoveries 178 4 20 202 Provision (credit) (437) 92 875 530 Balance as of June 30, 2018 $ 18,058 $ 212 $ 5,480 $ 23,750 Balances at June 30, 2018: Allowance for Loan Losses Individually evaluated $ - $ - $ 2,157 $ 2,157 Collectively evaluated 18,058 212 3,323 21,593 Total $ 18,058 $ 212 $ 5,480 $ 23,750 Loans Individually evaluated $ 9,265 $ - $ 12,379 $ 21,644 Collectively evaluated 2,283,208 61,030 509,073 2,853,311 Total $ 2,292,473 $ 61,030 $ 521,452 $ 2,874,955 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 (133) (17) (313) (463) Recoveries 65 7 55 127 Provision (credit) (614) 98 727 211 Balance as of June 30, 2017 $ 19,400 $ 193 $ 3,532 $ 23,125 Allowance for Loan Losses Balance as of April 1, 2017 $ 19,851 $ 105 $ 3,219 $ 23,175 Charge-offs (125) (14) (199) (338) Recoveries 51 1 30 82 Provision (credit) (377) 101 482 206 Balance as of June 30, 2017 $ 19,400 $ 193 $ 3,532 $ 23,125 Balances at December 31, 2017: Allowance for Loan Losses Individually evaluated $ 1 $ - $ 1,121 $ 1,122 Collectively evaluated 18,544 310 3,274 22,128 Total $ 18,545 $ 310 $ 4,395 $ 23,250 Loans Individually evaluated $ 11,256 $ 1 $ 12,363 $ 23,620 Collectively evaluated 2,225,944 74,675 481,424 2,782,043 Total $ 2,237,200 $ 74,676 $ 493,787 $ 2,805,663 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 costs and fees . 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. June 30, 2018 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 $ 7,902 $ 8,443 $ - $ 9,231 $ 183 Construction - - - - - Commercial 691 1,216 - 3,073 29 Consumer 274 291 - 261 3 Other 2,084 2,669 - 2,230 34 Total $ 10,951 $ 12,619 $ - $ 14,795 $ 249 Impaired loans with a related allowance: Commercial and residential real estate $ 47 $ 47 $ - $ 39 $ - Construction - - - - - Commercial 10,532 10,649 2,157 7,980 206 Consumer 114 130 - 142 3 Other - - - - - Total $ 10,693 $ 10,826 $ 2,157 $ 8,161 $ 209 Total impaired loans: Commercial and residential real estate $ 7,949 $ 8,490 $ - $ 9,270 $ 183 Construction - - - - - Commercial 11,223 11,865 2,157 11,053 235 Consumer 388 421 - 403 6 Other 2,084 2,669 - 2,230 34 Total impaired loans $ 21,644 $ 23,445 $ 2,157 $ 22,956 $ 458 December 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 $ 9,981 $ 10,705 $ - $ 16,166 $ 2,052 Construction - - - - - Commercial 1,006 1,553 - 886 195 Consumer 367 425 - 88 - Other 2,233 2,838 - 1,066 62 Total $ 13,587 $ 15,521 $ - $ 18,206 $ 2,309 Impaired loans with a related allowance: Commercial and residential real estate $ 46 $ 157 $ 1 $ 779 $ - Construction - - - - - Commercial 9,807 9,899 1,120 5,262 447 Consumer 180 214 1 329 18 Other - - - 635 6 Total $ 10,033 $ 10,270 $ 1,122 $ 7,005 $ 471 Total impaired loans: Commercial and residential real estate $ 10,027 $ 10,862 $ 1 $ 16,945 $ 2,052 Construction - - - - - Commercial 10,813 11,452 1,120 6,148 642 Consumer 547 639 1 417 18 Other 2,233 2,838 - 1,701 68 Total impaired loans $ 23,620 $ 25,791 $ 1,122 $ 25,211 $ 2,780 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: June 30, 2018 30-89 Days Past Due 90 Days + Past Due and Still Accruing 90 Days + Past Due and Nonaccrual Total Nonaccrual and Past Due Total Loans, Held for Investment (In thousands) Commercial and residential real estate $ 182 $ - $ 176 $ 358 $ 2,023,964 Construction - - - - 122,803 Commercial 707 170 3,144 4,021 547,269 Consumer 455 200 47 702 124,410 Other 1,202 - 1,138 2,340 56,509 Total $ 2,546 $ 370 $ 4,505 $ 7,421 $ 2,874,955 December 31, 2017 30-89 Days Past Due 90 Days + Past Due and Still Accruing 90 Days + Past Due and Nonaccrual Total Nonaccrual and Past Due Total Loans, Held for Investment (In thousands) Commercial and residential real estate $ 410 $ - $ 1,750 $ 2,160 $ 1,977,335 Construction - - - - 99,960 Commercial 1,663 - 2,079 3,742 523,330 Consumer 469 - 444 913 143,059 Other 327 - 1,281 1,608 61,979 Total $ 2,869 $ - $ 5,554 $ 8,423 $ 2,805,663 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 $147,000 for the six months ended June 30 , 2018 and $ 149,000 for the six months ended June 30, 2017 . 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 $61,000 for the second quarter 2018 and $59,000 for the second quarter 2017 . 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: June 30, 2018 Commercial & Residential Real Estate Construction Commercial Consumer Other Total (In thousands) Non-classified $ 2,014,620 $ 122,789 $ 536,337 $ 124,052 $ 51,901 $ 2,849,699 Substandard 9,109 - 10,869 344 4,601 24,923 Doubtful - - - - - - Subtotal 2,023,729 122,789 547,206 124,396 56,502 2,874,622 Deferred costs and (fees) 235 14 63 14 7 333 Loans, held for investment, net $ 2,023,964 $ 122,803 $ 547,269 $ 124,410 $ 56,509 $ 2,874,955 December 31, 2017 Commercial & Residential Real Estate Construction Commercial Consumer Other Total (In thousands) Non-classified $ 1,964,934 $ 99,965 $ 513,563 $ 142,512 $ 57,256 $ 2,778,230 Substandard 12,497 - 9,792 554 4,726 27,569 Doubtful - - - - - - Subtotal 1,977,431 99,965 523,355 143,066 61,982 2,805,799 Deferred ( fees ) and costs (96) (5) (25) (7) (3) (136) Loans, held for investment, net $ 1,977,335 $ 99,960 $ 523,330 $ 143,059 $ 61,979 $ 2,805,663 The book balance of TDRs at June 30 , 2018 and December 31, 2017, was $ 16,977,000 and $ 19,256,000 , respectively. Management established approximately $17,000 and $ 53,000 in specific reserves for these loans as of June 30 , 201 8 and December 31, 201 7 , respectively. The Company had an additional $3,402,000 and $4,181,000 committed on loans classified as TDRs at June 30 , 2018 and December 31, 2017 , respectively . During the six months ended June 30 , 2018, the terms of five loans totaling $1,064,000 , were modified in troubled debt restructurings . The modifications of the terms of the five loans included four restructurings of payment terms and one renewal of a loan with a term more favorable to the borrower than would otherwise be available based on the borrower’s financial strength . During the three months ended June 30, 2018, the terms of three loans totaling $134,000 , were modified in troubled debt restructurings. The modifications of the terms of the three loans included two restructurings of payment terms and one renewal of a loan with a term more favorable to the borrower than would otherwise be available based on the borrower’s financial strength . During the six months ended June 30 , 2017, the terms of 19 loans totaling $4,067,000 were modified in troubled debt restructurings. The modification of the terms of such loans included ten restructurings of payment terms and nine l oan 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 June 30, 2017, the terms of 14 loans totaling $3,036,000 , were modified in troubled debt restructurings. The modification of the terms of such loans included seven restructurings of payment terms and seven loan renewals with terms more favorable to the borrowers than would otherwise be available based on the borrower’s financial strength . There were no material charge-offs or provisions recorded during the three and six months ended June 30 , 2018 or June 30 , 2017 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 was a single default on a TDR in the second quarter 2018 with a balance of $22,000 . There were no defaults on TDRs during the six months ended June 30 , 201 7 . |