5. Loans | 3 Months Ended |
Dec. 31, 2014 |
Notes | |
5. Loans | 5. Loans |
|
|
Loans consist of the following at the dates indicated: |
|
|
| | December 31, | | | June 30, | | | | | | | | | | | | | | | |
| | 2014 | | | 2014 | | | | | | | | | | | | | | | |
Retail consumer loans: | | | | | | | | | | | | | | | | | | | | |
One-to-four family | $ | 647,806 | | $ | 660,200 | | | | | | | | | | | | | | | |
Home equity lines of credit | | 201,712 | | | 148,379 | | | | | | | | | | | | | | | |
Construction and land/lots | | 54,382 | | | 59,249 | | | | | | | | | | | | | | | |
Indirect auto finance | | 21,669 | | | 8,833 | | | | | | | | | | | | | | | |
Consumer | | 4,758 | | | 6,331 | | | | | | | | | | | | | | | |
Total retail consumer loans | | 930,327 | | | 882,992 | | | | | | | | | | | | | | | |
Commercial loans: | | | | | | | | | | | | | | | | | | | | |
Commercial real estate | | 454,899 | | | 377,769 | | | | | | | | | | | | | | | |
Construction and development | | 64,610 | | | 56,457 | | | | | | | | | | | | | | | |
Commercial and industrial | | 92,267 | | | 74,435 | | | | | | | | | | | | | | | |
Municipal leases | | 108,525 | | | 106,215 | | | | | | | | | | | | | | | |
Total commercial loans | | 720,301 | | | 614,876 | | | | | | | | | | | | | | | |
Total loans | | 1,650,628 | | | 1,497,868 | | | | | | | | | | | | | | | |
Deferred loan fees, net | | -642 | | | -1,340 | | | | | | | | | | | | | | | |
Total loans, net of deferred loan fees and discount | | 1,649,986 | | | 1,496,528 | | | | | | | | | | | | | | | |
Allowance for loan and lease losses | | -23,356 | | | -23,429 | | | | | | | | | | | | | | | |
Loans, net | $ | 1,626,630 | | $ | 1,473,099 | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | |
|
|
All the qualifying first mortgage loans, home equity lines of credit, and FHLB Stock are pledged as collateral by a blanket pledge to secure any outstanding FHLB advances. |
|
|
|
The Company’s total non-purchased and purchased performing loans by segment, class, and risk grade at the dates indicated follow: |
|
|
|
| | | | | Special | | | | | | | | | | | | | | | | | |
| | Pass | | | Mention | | | Substandard | | | Doubtful | | | Loss | | | Total | | | | | |
31-Dec-14 | | | | | | | | | | | | | | | | | | | | | | |
Retail consumer loans: | | | | | | | | | | | | | | | | | | | | | | |
One-to-four family | $ | 591,147 | | $ | 14,542 | | $ | 29,763 | | $ | 2,958 | | $ | 28 | | $ | 638,438 | | | | | |
Home equity lines of credit | | 195,438 | | | 758 | | | 4,583 | | | 424 | | | 92 | | | 201,295 | | | | | |
Construction and land/lots | | 50,362 | | | 951 | | | 2,050 | | | 137 | | | - | | | 53,500 | | | | | |
Indirect auto finance | | 21,622 | | | 47 | | | - | | | - | | | - | | | 21,669 | | | | | |
Consumer | | 3,976 | | | 78 | | | 644 | | | 10 | | | 36 | | | 4,744 | | | | | |
Commercial loans: | | | | | | | | | | | | | | | | | | | | | | |
Commercial real estate | | 367,531 | | | 20,096 | | | 19,794 | | | 1,369 | | | 1 | | | 408,791 | | | | | |
Construction and development | | 47,858 | | | 2,482 | | | 7,339 | | | - | | | 1 | | | 57,680 | | | | | |
Commercial and industrial | | 82,352 | | | 1,428 | | | 1,599 | | | - | | | 3 | | | 85,382 | | | | | |
Municipal leases | | 106,159 | | | 1,789 | | | 577 | | | - | | | - | | | 108,525 | | | | | |
Total loans | $ | 1,466,445 | | $ | 42,171 | | $ | 66,349 | | $ | 4,898 | | $ | 161 | | $ | 1,580,024 | | | | | |
|
| | | | | Special | | | | | | | | | | | | | | | | | |
| | Pass | | | Mention | | | Substandard | | | Doubtful | | | Loss | | | Total | | | | | |
30-Jun-14 | | | | | | | | | | | | | | | | | | | | | | |
Retail consumer loans: | | | | | | | | | | | | | | | | | | | | | | |
One-to-four family | $ | 602,409 | | $ | 17,639 | | $ | 28,974 | | $ | 2,907 | | $ | 10 | | $ | 651,939 | | | | | |
Home equity lines of credit | | 141,008 | | | 1,605 | | | 4,967 | | | 420 | | | 2 | | | 148,002 | | | | | |
Construction and land/lots | | 55,374 | | | 1,878 | | | 807 | | | 113 | | | - | | | 58,172 | | | | | |
Indirect auto finance | | 8,801 | | | 32 | | | - | | | - | | | - | | | 8,833 | | | | | |
Consumer | | 6,115 | | | 62 | | | 97 | | | 13 | | | 3 | | | 6,290 | | | | | |
Commercial loans: | | | | | | | | | | | | | | | | | | | | | | |
Commercial real estate | | 313,437 | | | 16,931 | | | 19,746 | | | 1,944 | | | - | | | 352,058 | | | | | |
Construction and development | | 41,336 | | | 2,927 | | | 5,972 | | | 570 | | | - | | | 50,805 | | | | | |
Commercial and industrial | | 66,481 | | | 873 | | | 1,723 | | | - | | | 3 | | | 69,080 | | | | | |
Municipal leases | | 104,404 | | | 1,811 | | | - | | | - | | | - | | | 106,215 | | | | | |
Total loans | $ | 1,339,365 | | $ | 43,758 | | $ | 62,286 | | $ | 5,967 | | $ | 18 | | $ | 1,451,394 | | | | | |
|
|
|
|
The Company’s total PCI loans by segment, class, and risk grade at the dates indicated follow: |
|
|
|
| | | | | Special | | | | | | | | | | | | | | | | | |
| | Pass | | | Mention | | | Substandard | | | Doubtful | | | Loss | | | Total | | | | | |
31-Dec-14 | | | | | | | | | | | | | | | | | | | | | | |
Retail consumer loans: | | | | | | | | | | | | | | | | | | | | | | |
One-to-four family | $ | 4,777 | | $ | 996 | | $ | 3,595 | | $ | - | | $ | - | | $ | 9,368 | | | | | |
Home equity lines of credit | | 130 | | | - | | | 287 | | | - | | | - | | | 417 | | | | | |
Construction and land/lots | | 445 | | | - | | | 437 | | | - | | | - | | | 882 | | | | | |
Indirect auto finance | | - | | | - | | | - | | | - | | | - | | | - | | | | | |
Consumer | | 14 | | | - | | | - | | | - | | | - | | | 14 | | | | | |
Commercial loans: | | | | | | | | | | | | | | | | | | | | | | |
Commercial real estate | | 32,422 | | | 5,425 | | | 8,261 | | | - | | | - | | | 46,108 | | | | | |
Construction and development | | 1,698 | | | 408 | | | 4,824 | | | - | | | - | | | 6,930 | | | | | |
Commercial and industrial | | 5,437 | | | 398 | | | 1,050 | | | - | | | - | | | 6,885 | | | | | |
Municipal leases | | - | | | - | | | - | | | - | | | - | | | - | | | | | |
Total loans | $ | 44,923 | | $ | 7,227 | | $ | 18,454 | | $ | - | | $ | - | | $ | 70,604 | | | | | |
|
| | | | | Special | | | | | | | | | | | | | | | | | |
| | Pass | | | Mention | | | Substandard | | | Doubtful | | | Loss | | | Total | | | | | |
30-Jun-14 | | | | | | | | | | | | | | | | | | | | | | |
Retail consumer loans: | | | | | | | | | | | | | | | | | | | | | | |
One-to-four family | $ | 4,904 | | $ | - | | $ | 3,357 | | $ | - | | $ | - | | $ | 8,261 | | | | | |
Home equity lines of credit | | 7 | | | - | | | 370 | | | - | | | - | | | 377 | | | | | |
Construction and land/lots | | 791 | | | - | | | 286 | | | - | | | - | | | 1,077 | | | | | |
Indirect auto finance | | - | | | - | | | - | | | - | | | - | | | - | | | | | |
Consumer | | 41 | | | - | | | - | | | - | | | - | | | 41 | | | | | |
Commercial loans: | | | | | | | | | | | | | | | | | | | | | | |
Commercial real estate | | 20,853 | | | - | | | 4,858 | | | - | | | - | | | 25,711 | | | | | |
Construction and development | | 2,443 | | | 2,169 | | | 1,040 | | | - | | | - | | | 5,652 | | | | | |
Commercial and industrial | | 4,647 | | | - | | | 708 | | | - | | | - | | | 5,355 | | | | | |
Municipal leases | | - | | | - | | | - | | | - | | | - | | | - | | | | | |
Total loans | $ | 33,686 | | $ | 2,169 | | $ | 10,619 | | $ | - | | $ | - | | $ | 46,474 | | | | | |
|
|
|
|
The Company’s total loans by segment, class, and delinquency status at the dates indicated follows: |
|
|
|
| | Past Due | | | | | | Total | | | | | | | | |
| | 30-89 Days | | | 90 Days+ | | | Total | | | Current | | | Loans | | | | | | | | |
31-Dec-14 | | | | | | | | | | | | | | | | | | | | | | |
Retail consumer loans: | | | | | | | | | | | | | | | | | | | | | | |
One-to-four family | $ | 6,076 | | $ | 7,516 | | $ | 13,592 | | $ | 634,214 | | $ | 647,806 | | | | | | | | |
Home equity lines of credit | | 660 | | | 574 | | | 1,234 | | | 200,478 | | | 201,712 | | | | | | | | |
Construction and land/lots | | 268 | | | 554 | | | 822 | | | 53,560 | | | 54,382 | | | | | | | | |
Indirect auto finance | | 39 | | | - | | | 39 | | | 21,630 | | | 21,669 | | | | | | | | |
Consumer | | 53 | | | 29 | | | 82 | | | 4,676 | | | 4,758 | | | | | | | | |
Commercial loans: | | | | | | | | | | | | | | | | | | | | | | |
Commercial real estate | | 1,533 | | | 7,111 | | | 8,644 | | | 446,255 | | | 454,899 | | | | | | | | |
Construction and development | | 3,208 | | | 3,341 | | | 6,549 | | | 58,061 | | | 64,610 | | | | | | | | |
Commercial and industrial | | 2,117 | | | 981 | | | 3,098 | | | 89,169 | | | 92,267 | | | | | | | | |
Municipal leases | | 274 | | | 303 | | | 577 | | | 107,948 | | | 108,525 | | | | | | | | |
Total loans | $ | 14,228 | | $ | 20,409 | | $ | 34,637 | | $ | 1,615,991 | | $ | 1,650,628 | | | | | | | | |
|
|
|
|
The table above includes PCI loans of $4,896 30-89 days past due and $4,939 90 days or more past due as of December 31, 2014. |
|
|
|
| | Past Due | | | | | | Total | | | | | | | | |
| | 30-89 Days | | | 90 Days+ | | | Total | | | Current | | | Loans | | | | | | | | |
30-Jun-14 | | | | | | | | | | | | | | | | | | | | | | |
Retail consumer loans: | | | | | | | | | | | | | | | | | | | | | | |
One-to-four family | $ | 4,929 | | $ | 8,208 | | $ | 13,137 | | $ | 647,063 | | $ | 660,200 | | | | | | | | |
Home equity lines of credit | | 400 | | | 939 | | | 1,339 | | | 147,040 | | | 148,379 | | | | | | | | |
Construction and land/lots | | 508 | | | 122 | | | 630 | | | 58,619 | | | 59,249 | | | | | | | | |
Indirect auto finance | | - | | | - | | | - | | | 8,833 | | | 8,833 | | | | | | | | |
Consumer | | 34 | | | 16 | | | 50 | | | 6,281 | | | 6,331 | | | | | | | | |
Commercial loans: | | | | | | | | | | | | | | | | | | | | | | |
Commercial real estate | | 306 | | | 6,729 | | | 7,035 | | | 370,734 | | | 377,769 | | | | | | | | |
Construction and development | | 1,165 | | | 3,789 | | | 4,954 | | | 51,503 | | | 56,457 | | | | | | | | |
Commercial and industrial | | 183 | | | 576 | | | 759 | | | 73,676 | | | 74,435 | | | | | | | | |
Municipal leases | | - | | | - | | | - | | | 106,215 | | | 106,215 | | | | | | | | |
Total loans | $ | 7,525 | | $ | 20,379 | | $ | 27,904 | | $ | 1,469,964 | | $ | 1,497,868 | | | | | | | | |
|
|
The table above includes PCI loans of $1,817 30-89 days past due and $4,189 90 days or more past due as of June 30, 2014. |
|
|
|
|
|
The Company’s recorded investment in loans, by segment and class, that are not accruing interest or are 90 days or more past due and still accruing interest at the dates indicated follow: |
|
| | 31-Dec-14 | | | 30-Jun-14 | | | | | | | | | | | |
| | | | | 90 Days + & | | | | | | 90 Days + & | | | | | | | | | | | |
| | Nonaccruing | | | still accruing | | | Nonaccruing | | | still accruing | | | | | | | | | | | |
Retail consumer loans: | | | | | | | | | | | | | | | | | | | | | | |
One-to-four family | $ | 13,802 | | $ | - | | $ | 14,917 | | $ | - | | | | | | | | | | | |
Home equity lines of credit | | 2,390 | | | - | | | 2,749 | | | - | | | | | | | | | | | |
Construction and land/lots | | 591 | | | - | | | 443 | | | - | | | | | | | | | | | |
Indirect auto finance | | - | | | - | | | - | | | - | | | | | | | | | | | |
Consumer | | 107 | | | - | | | 27 | | | - | | | | | | | | | | | |
Commercial loans: | | | | | | | | | | | | | | | | | | | | | | |
Commercial real estate | | 10,046 | | | - | | | 12,953 | | | - | | | | | | | | | | | |
Construction and development | | 4,947 | | | - | | | 5,697 | | | - | | | | | | | | | | | |
Commercial and industrial | | 1,204 | | | - | | | 1,134 | | | - | | | | | | | | | | | |
Municipal leases | | 578 | | | - | | | - | | | - | | | | | | | | | | | |
Total loans | $ | 33,665 | | $ | - | | $ | 37,920 | | $ | - | | | | | | | | | | | |
|
PCI loans totaling $10,233 at December 31, 2014 and $9,220 at June 30, 2014 are excluded from nonaccruing loans due to the accretion of discounts established in accordance with the acquisition method of accounting for business combinations. |
|
|
|
|
|
|
|
Troubled debt restructurings (“TDRs”) are loans which have renegotiated loan terms to assist borrowers who are unable to meet the original terms of their loans. Such modifications to loan terms may include a lower interest rate, a reduction in principal, or a longer term to maturity. Additionally, all TDRs are considered impaired. |
|
|
The Company’s loans that were performing under the payment terms of TDRs that were excluded from nonaccruing loans above at the dates indicated follow: |
|
|
| | December 31, | | | June 30, | | | | | | | | | | | | | | | | | |
| | 2014 | | | 2014 | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | |
Performing TDRs included in impaired loans | $ | 20,143 | | $ | 22,179 | | | | | | | | | | | | | | | | | |
|
|
|
|
An analysis of the allowance for loan losses by segment for the periods shown was as follows: |
|
| Three Months Ended December 31, 2014 | | Three Months Ended December 31, 2013 | | | | | | | | | | | |
| Retail | | | | | | Retail | | | | | | | | | | | | | | | |
| Consumer | | Commercial | | Total | | Consumer | | Commercial | | Total | | | | | | | | | | | |
Balance at beginning of period | $14,945 | | $8,135 | | $23,080 | | $19,731 | | $9,469 | | $29,200 | | | | | | | | | | | |
Provision for (recovery of) loan losses | -254 | | 254 | | - | | 333 | | -1,033 | | -700 | | | | | | | | | | | |
Charge-offs | -577 | | -130 | | -707 | | -2,622 | | -113 | | -2,735 | | | | | | | | | | | |
Recoveries | 489 | | 494 | | 983 | | 775 | | 585 | | 1,360 | | | | | | | | | | | |
Balance at end of period | $14,603 | | $8,753 | | $23,356 | | $18,217 | | $8,908 | | $27,125 | | | | | | | | | | | |
|
| Six Months Ended December 31, 2014 | | Six Months Ended December 31, 2013 | | | | | | | | | | | |
| Retail | | | | | | Retail | | | | | | | | | | | | | | | |
| Consumer | | Commercial | | Total | | Consumer | | Commercial | | Total | | | | | | | | | | | |
Balance at beginning of period | $15,731 | | $7,698 | | $23,429 | | $21,952 | | $10,121 | | $32,073 | | | | | | | | | | | |
Provision for (recovery of) loan losses | -928 | | 678 | | -250 | | -1,276 | | -1,724 | | -3,000 | | | | | | | | | | | |
Charge-offs | -1,056 | | -327 | | -1,383 | | -3,366 | | -297 | | -3,663 | | | | | | | | | | | |
Recoveries | 856 | | 704 | | 1,560 | | 907 | | 808 | | 1,715 | | | | | | | | | | | |
Balance at end of period | $14,603 | | $8,753 | | $23,356 | | $18,217 | | $8,908 | | $27,125 | | | | | | | | | | | |
|
|
|
|
|
The Company’s ending balances of loans and the related allowance, by segment and class, at the dates indicated follows: |
|
| Allowance for Loan Losses | | | Total Loans Receivable |
| | | | Loans | | | | | | | | | | | | Loans | | | | | | |
| | | | individually | | | Loans | | | | | | | | | individually | | | Loans | | | |
| | | | evaluated for | | | Collectively | | | | | | | | | evaluated for | | | Collectively | | | |
| PCI | | | impairment | | | Evaluated | | | Total | | | PCI | | | impairment | | | Evaluated | | | Total |
31-Dec-14 | | | | | | | | | | | | | | | | | | | | | | |
Retail consumer loans: | | | | | | | | | | | | | | | | | | | | | | |
One-to-four family | $- | | $ | 492 | | $ | 8,423 | | $ | 8,915 | | $ | 9,368 | | $ | 22,659 | | $ | 615,779 | | $ | 647,806 |
Home equity | - | | | 244 | | | 2,518 | | | 2,762 | | | 417 | | | 2,491 | | | 198,804 | | | 201,712 |
Construction and land/lots | - | | | 602 | | | 1,907 | | | 2,509 | | | 882 | | | 2,157 | | | 51,343 | | | 54,382 |
Indirect auto finance | - | | | - | | | 288 | | | 288 | | | - | | | - | | | 21,669 | | | 21,669 |
Consumer | - | | | 36 | | | 93 | | | 129 | | | 14 | | | 29 | | | 4,715 | | | 4,758 |
Commercial loans: | | | | | | | | | | | | | | | | | | | | | | |
Commercial real estate | - | | | 18 | | | 5,694 | | | 5,712 | | | 46,108 | | | 14,837 | | | 393,954 | | | 454,899 |
Construction and development | - | | | 55 | | | 1,562 | | | 1,617 | | | 6,930 | | | 4,678 | | | 53,002 | | | 64,610 |
Commercial and industrial | - | | | 3 | | | 724 | | | 727 | | | 6,885 | | | 2,125 | | | 83,257 | | | 92,267 |
Municipal leases | - | | | - | | | 697 | | | 697 | | | - | | | 303 | | | 108,222 | | | 108,525 |
Total | $- | | $ | 1,450 | | $ | 21,906 | | $ | 23,356 | | $ | 70,604 | | $ | 49,279 | | $ | 1,530,745 | | $ | 1,650,628 |
| | | | | | | | | | | | | | | | | | | | | | |
30-Jun-14 | | | | | | | | | | | | | | | | | | | | | | |
Retail consumer loans: | | | | | | | | | | | | | | | | | | | | | | |
One-to-four family | $- | | $ | 493 | | $ | 10,034 | | $ | 10,527 | | $ | 8,261 | | $ | 23,929 | | $ | 628,010 | | $ | 660,200 |
Home equity | - | | | 134 | | | 2,353 | | | 2,487 | | | 377 | | | 3,014 | | | 144,988 | | | 148,379 |
Construction and land/lots | - | | | 379 | | | 2,041 | | | 2,420 | | | 1,077 | | | 1,735 | | | 56,437 | | | 59,249 |
Indirect auto finance | - | | | - | | | 113 | | | 113 | | | - | | | - | | | 8,833 | | | 8,833 |
Consumer | - | | | 3 | | | 181 | | | 184 | | | 41 | | | 10 | | | 6,280 | | | 6,331 |
Commercial loans: | | | | | | | | | | | | | | | | | | | | | | |
Commercial real estate | - | | | 26 | | | 5,413 | | | 5,439 | | | 25,711 | | | 13,784 | | | 338,274 | | | 377,769 |
Construction and development | - | | | 26 | | | 1,215 | | | 1,241 | | | 5,652 | | | 5,571 | | | 45,234 | | | 56,457 |
Commercial and industrial | - | | | 3 | | | 246 | | | 249 | | | 5,355 | | | 2,378 | | | 66,702 | | | 74,435 |
Municipal leases | - | | | - | | | 769 | | | 769 | | | - | | | - | | | 106,215 | | | 106,215 |
Total | $- | | $ | 1,064 | | $ | 22,365 | | $ | 23,429 | | $ | 46,474 | | $ | 50,421 | | $ | 1,400,973 | | $ | 1,497,868 |
|
|
In December 2014, the Company purchased $40,914 of home equity lines of credit from a third party. The credit risk characteristics are different for these loans since they were not originated by the Company and the collateral is located outside the Company’s market area, primarily in several western states. These loans were originated in 2014, have an average FICO score of 757 and loan to values of less than 90%. The Company established an allowance for loan losses based on the historical losses in the states where these loans were originated. The Company will monitor the performance of these loans and adjust the allowance for loan losses as necessary. |
|
The allowance for loan losses excludes loans acquired from BankGreenville, Jefferson, and Bank of Commerce as the loans acquired from these acquisitions are excluded from the allowance for loan losses in accordance with the acquisition method of accounting for business combinations. The Company recorded these loans at fair value, which includes a credit discount, therefore, no allowance for loan losses is established for these acquired loans unless the credit quality deteriorates further subsequent to the acquisition. |
|
|
|
The Company’s impaired loans and the related allowance, by segment and class, at the dates indicated follows: |
|
| Total Impaired Loans | | | | | | | | |
| | | | | Recorded | | | Recorded | | | | | | | | | | | | | | |
| | | | | Investment | | | Investment | | | | | | | | | | | | | | |
| | Unpaid | | | With a | | | With No | | | | | | Related | | | | | | | | |
| | Principal | | | Recorded | | | Recorded | | | | | | Recorded | | | | | | | | |
| | Balance | | | Allowance | | | Allowance | | | Total | | | Allowance | | | | | | | | |
31-Dec-14 | | | | | | | | | | | | | | | | | | | | | | |
Retail consumer loans: | | | | | | | | | | | | | | | | | | | | | | |
One-to-four family | | $32,145 | | | $13,029 | | | $15,872 | | | $28,901 | | $ | $578 | | | | | | | | |
Home equity lines of credit | | 5,757 | | | 2,982 | | | 1,160 | | | 4,142 | | | 182 | | | | | | | | |
Construction and land/lots | | 3,679 | | | 1,696 | | | 325 | | | 2,021 | | | 606 | | | | | | | | |
Indirect auto finance | | 31 | | | - | | | - | | | - | | | - | | | | | | | | |
Consumer | | 1,449 | | | 52 | | | 29 | | | 81 | | | 4 | | | | | | | | |
Commercial loans: | | | | | | | | | | | | | | | | | | | | | | |
Commercial real estate | | 17,068 | | | 1,984 | | | 11,840 | | | 13,824 | | | 44 | | | | | | | | |
Construction and development | | 8,021 | | | 2,050 | | | 3,168 | | | 5,218 | | | 84 | | | | | | | | |
Commercial and industrial | | 2,789 | | | 389 | | | 1,777 | | | 2,166 | | | 6 | | | | | | | | |
Municipal leases | | 578 | | | 274 | | | 304 | | | 578 | | | 1 | | | | | | | | |
Total impaired loans | | $71,517 | | | $22,456 | | | $34,475 | | | $56,931 | | | $1,505 | | | | | | | | |
|
| Total Impaired Loans | | | | | | | | |
| | | | | Recorded | | | Recorded | | | | | | | | | | | | | | |
| | | | | Investment | | | Investment | | | | | | | | | | | | | | |
| | Unpaid | | | With a | | | With No | | | | | | Related | | | | | | | | |
| | Principal | | | Recorded | | | Recorded | | | | | | Recorded | | | | | | | | |
| | Balance | | | Allowance | | | Allowance | | | Total | | | Allowance | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | |
30-Jun-14 | | | | | | | | | | | | | | | | | | | | | | |
Retail consumer loans: | | | | | | | | | | | | | | | | | | | | | | |
One-to-four family | | $34,243 | | | $12,946 | | | $18,047 | | | $30,993 | | | $618 | | | | | | | | |
Home equity lines of credit | | 6,161 | | | 2,110 | | | 2,299 | | | 4,409 | | | 160 | | | | | | | | |
Construction and land/lots | | 3,287 | | | 1,053 | | | 793 | | | 1,846 | | | 383 | | | | | | | | |
Indirect auto finance | | - | | | - | | | - | | | - | | | - | | | | | | | | |
Consumer | | 364 | | | 16 | | | 11 | | | 27 | | | 3 | | | | | | | | |
Commercial loans: | | | | | | | | | | | | | | | | | | | | | | |
Commercial real estate | | 18,558 | | | 1,714 | | | 13,082 | | | 14,796 | | | 59 | | | | | | | | |
Construction and development | | 9,091 | | | 928 | | | 4,930 | | | 5,858 | | | 48 | | | | | | | | |
Commercial and industrial | | 2,987 | | | 313 | | | 2,030 | | | 2,343 | | | 7 | | | | | | | | |
Municipal leases | | - | | | - | | | - | | | - | | | - | | | | | | | | |
Total impaired loans | | $74,691 | | | $19,080 | | | $41,192 | | | $60,272 | | | $1,278 | | | | | | | | |
|
Impaired loans above excludes $10,233 at December 31, 2014 and $9,220 at June 30, 2014 in PCI loans due to the accretion of discounts established in accordance with the acquisition method of accounting for business combinations. |
|
|
|
|
|
|
The table above includes $7,652 and $12,406, of impaired loans that were not individually evaluated at December 31, 2014 and June 30, 2014, respectively, because these loans did not meet the Company’s threshold for individual impairment evaluation. The recorded allowance above includes $55 and $427 related to these loans that were not individually evaluated at December 31, 2014 and June 30, 2014, respectively. |
|
|
The Company’s average recorded investment in loans individually evaluated for impairment and interest income recognized on impaired loans for the three and six months ended December 31, 2014 and 2013 was as follows: |
|
|
|
| Three Months Ended | | | | | | | | | | |
| | 31-Dec-14 | | 31-Dec-13 | | | | | | | | | | |
| | | Average | | | Interest | | | Average | | | Interest | | | | | | | | | | |
| | | Recorded | | | Income | | | Recorded | | | Income | | | | | | | | | | |
| | | Investment | | | Recognized | | | Investment | | | Recognized | | | | | | | | | | |
Retail consumer loans: | | | | | | | | | | | | | | | | | | | | | | |
One-to-four family | | $ | 30,295 | | $ | 389 | | $ | 41,383 | | $ | 538 | | | | | | | | | | |
Home equity lines of credit | | | 4,405 | | | 58 | | | 5,721 | | | 66 | | | | | | | | | | |
Construction and land/lots | | | 2,186 | | | 34 | | | 2,044 | | | 50 | | | | | | | | | | |
Indirect auto finance | | | - | | | - | | | - | | | - | | | | | | | | | | |
Consumer | | | 58 | | | 5 | | | 45 | | | 2 | | | | | | | | | | |
Commercial loans: | | | | | | | | | | | | | | | | | | | | | | |
Commercial real estate | | | 16,144 | | | 113 | | | 25,013 | | | 214 | | | | | | | | | | |
Construction and development | | | 5,646 | | | 29 | | | 8,233 | | | 49 | | | | | | | | | | |
Commercial and industrial | | | 2,615 | | | 23 | | | 2,682 | | | 47 | | | | | | | | | | |
Municipal leases | | | 441 | | | 20 | | | - | | | - | | | | | | | | | | |
Total loans | | $ | 61,790 | | $ | 671 | | $ | 85,120 | | $ | 966 | | | | | | | | | | |
|
|
| Six Months Ended | | | | | | | | | | |
| | 31-Dec-14 | | 31-Dec-13 | | | | | | | | | | |
| | | Average | | | Interest | | | Average | | | Interest | | | | | | | | | | |
| | | Recorded | | | Income | | | Recorded | | | Income | | | | | | | | | | |
| | | Investment | | | Recognized | | | Investment | | | Recognized | | | | | | | | | | |
Retail consumer loans: | | | | | | | | | | | | | | | | | | | | | | |
One-to-four family | | $ | 33,445 | | $ | 826 | | $ | 44,257 | | $ | 966 | | | | | | | | | | |
Home equity lines of credit | | | 5,001 | | | 126 | | | 6,052 | | | 153 | | | | | | | | | | |
Construction and land/lots | | | 2,084 | | | 82 | | | 2,307 | | | 93 | | | | | | | | | | |
Indirect auto finance | | | - | | | - | | | - | | | - | | | | | | | | | | |
Consumer | | | 41 | | | 10 | | | 53 | | | 3 | | | | | | | | | | |
Commercial loans: | | | | | | | | | | | | | | | | | | | | | | |
Commercial real estate | | | 18,698 | | | 251 | | | 25,969 | | | 386 | | | | | | | | | | |
Construction and development | | | 6,200 | | | 64 | | | 10,033 | | | 92 | | | | | | | | | | |
Commercial and industrial | | | 2,710 | | | 52 | | | 2,808 | | | 90 | | | | | | | | | | |
Municipal leases | | | 176 | | | 20 | | | - | | | - | | | | | | | | | | |
Total loans | | $ | 68,355 | | $ | 1,431 | | $ | 91,479 | | $ | 1,783 | | | | | | | | | | |
|
|
|
|
A summary of changes in the accretable yield for PCI loans for the three and six months ended December 31, 2014 and 2013 was as follows: |
|
|
| Three Months Ended | | | | | | | | | | | | | | | | | |
| | December 31, | | | December 31, | | | | | | | | | | | | | | | | | |
| | 2014 | | | 2013 | | | | | | | | | | | | | | | | | |
Accretable yield, beginning of period | $ | 12,535 | | $ | 1,735 | | | | | | | | | | | | | | | | | |
Interest income | | -2,200 | | | -125 | | | | | | | | | | | | | | | | | |
Accretable yield, end of period | $ | 10,335 | | $ | 1,610 | | | | | | | | | | | | | | | | | |
|
| Six Months Ended | | | | | | | | | | | | | | | | | |
| | December 31, | | | December 31, | | | | | | | | | | | | | | | | | |
| | 2014 | | | 2013 | | | | | | | | | | | | | | | | | |
Accretable yield, beginning of period | $ | 6,151 | | $ | - | | | | | | | | | | | | | | | | | |
Addition from the BankGreenville acquisition | | - | | | 1,835 | | | | | | | | | | | | | | | | | |
Addition from the Bank of Commerce acquisition | | 7,315 | | | - | | | | | | | | | | | | | | | | | |
Interest income | | -3,131 | | | -225 | | | | | | | | | | | | | | | | | |
Accretable yield, end of period | $ | 10,335 | | $ | 1,610 | | | | | | | | | | | | | | | | | |
|
|
|
|
|
The following table presents the purchased performing loans receivable for Bank of Commerce at July 31, 2014 (the acquisition date): |
|
| | | July 31, | | | | | | | | | | | | | | | | | | | |
| | | 2014 | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | |
Contractually required principal payments receivable | | $ | 47,291 | | | | | | | | | | | | | | | | | | | |
Adjustment for credit, interest rate, and liquidity | | | 1,159 | | | | | | | | | | | | | | | | | | | |
Balance of purchased loans receivable | | $ | 46,132 | | | | | | | | | | | | | | | | | | | |
|
|
|
|
The following table presents the PCI loans for Bank of Commerce at July 31, 2014 (the acquisition date): |
|
|
| | July 31, | | | | | | | | | | | | | | | | | | | | |
| | 2014 | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | |
Contractually required principal and interest payments receivable | $ | 49,870 | | | | | | | | | | | | | | | | | | | | |
Amounts not expected to be collected – nonaccretable difference | | 2,300 | | | | | | | | | | | | | | | | | | | | |
Estimated payments expected to be received | | 47,570 | | | | | | | | | | | | | | | | | | | | |
Accretable yield | | 7,315 | | | | | | | | | | | | | | | | | | | | |
Fair value of PCI loans | $ | 40,255 | | | | | | | | | | | | | | | | | | | | |
|
|
|
|
For the three and six months ended December 31, 2014 and 2013, the following table presents a breakdown of the types of concessions made on TDRs by loan class: |
|
|
| Three Months Ended | | Three Months Ended | | | | | | | |
| 31-Dec-14 | | 31-Dec-13 | | | | | | | |
| Number of Loans | | | Pre Modification Outstanding Recorded Investment | | | Post Modification Outstanding Recorded Investment | | Number of Loans | | | Pre Modification Outstanding Recorded Investment | | | Post Modification Outstanding Recorded Investment | | | | | | | |
Below market interest rate: | | | | | | | | | | | | | | | | | | | | | | |
Retail consumer: | | | | | | | | | | | | | | | | | | | | | | |
One-to-four family | 1 | | $ | 61 | | $ | 61 | | 1 | | $ | 128 | | $ | 128 | | | | | | | |
Home equity lines of credit | - | | | - | | | - | | 2 | | | 346 | | | 345 | | | | | | | |
Construction and land/lots | 1 | | | 110 | | | 109 | | - | | | - | | | - | | | | | | | |
Total | 2 | | $ | 171 | | $ | 170 | | 3 | | $ | 474 | | $ | 473 | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | |
Extended term: | | | | | | | | | | | | | | | | | | | | | | |
Retail consumer: | | | | | | | | | | | | | | | | | | | | | | |
One-to-four family | - | | $ | - | | $ | - | | 1 | | $ | 2 | | $ | 2 | | | | | | | |
Home equity lines of credit | 2 | | | 44 | | | 44 | | - | | | - | | | - | | | | | | | |
Consumer | 2 | | | 10 | | | 9 | | - | | | - | | | - | | | | | | | |
Total | 4 | | $ | 54 | | $ | 53 | | 1 | | $ | 2 | | $ | 2 | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | |
Other TDRs: | | | | | | | | | | | | | | | | | | | | | | |
Retail consumer: | | | | | | | | | | | | | | | | | | | | | | |
One-to-four family | 6 | | $ | 280 | | $ | 251 | | 3 | | $ | 203 | | $ | 202 | | | | | | | |
Home equity lines of credit | - | | | - | | | - | | 1 | | | 4 | | | 4 | | | | | | | |
Total | 6 | | $ | 280 | | $ | 251 | | 4 | | $ | 207 | | $ | 206 | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | |
Total | 12 | | $ | 505 | | $ | 474 | | 8 | | $ | 683 | | $ | 681 | | | | | | | |
|
|
| Six Months Ended | | Six Months Ended | | | | | | | |
| 31-Dec-14 | | 31-Dec-13 | | | | | | | |
| Number of Loans | | | Pre Modification Outstanding Recorded Investment | | | Post Modification Outstanding Recorded Investment | | Number of Loans | | | Pre Modification Outstanding Recorded Investment | | | Post Modification Outstanding Recorded Investment | | | | | | | |
Below market interest rate: | | | | | | | | | | | | | | | | | | | | | | |
Retail consumer: | | | | | | | | | | | | | | | | | | | | | | |
One-to-four family | 1 | | $ | 61 | | $ | 61 | | 3 | | $ | 146 | | $ | 144 | | | | | | | |
Home equity lines of credit | - | | | - | | | - | | 2 | | | 346 | | | 345 | | | | | | | |
Construction and land/lots | 1 | | | 110 | | | 109 | | - | | | - | | | - | | | | | | | |
Total | 2 | | $ | 171 | | $ | 170 | | 5 | | $ | 492 | | $ | 489 | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | |
Extended term: | | | | | | | | | | | | | | | | | | | | | | |
Retail consumer: | | | | | | | | | | | | | | | | | | | | | | |
One-to-four family | 1 | | $ | 146 | | $ | 147 | | 1 | | $ | 2 | | $ | 2 | | | | | | | |
Home equity lines of credit | 3 | | | 91 | | | 89 | | - | | | - | | | - | | | | | | | |
Consumer | 2 | | | 10 | | | 9 | | - | | | - | | | - | | | | | | | |
Total | 6 | | $ | 247 | | $ | 245 | | 1 | | $ | 2 | | $ | 2 | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | |
Other TDRs: | | | | | | | | | | | | | | | | | | | | | | |
Retail consumer: | | | | | | | | | | | | | | | | | | | | | | |
One-to-four family | 10 | | $ | 585 | | $ | 571 | | 6 | | $ | 392 | | $ | 396 | | | | | | | |
Home equity lines of credit | 1 | | | 100 | | | 99 | | 2 | | | 42 | | | 4 | | | | | | | |
Construction and land/lots | 1 | | | 106 | | | 104 | | 1 | | | 135 | | | 133 | | | | | | | |
Total | 12 | | $ | 791 | | $ | 774 | | 9 | | $ | 569 | | $ | 533 | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | |
Total | 20 | | $ | 1,209 | | $ | 1,189 | | 15 | | $ | 1,063 | | $ | 1,024 | | | | | | | |
|
|
|
|
|
The following table presents loans that were modified as TDRs within the previous 12 months and for which there was a payment default during the three and six months ended December 31, 2014 and 2013: |
|
|
|
| Three Months Ended | | Three Months Ended | | | | | | | | | | | | | |
| 31-Dec-14 | | 31-Dec-13 | | | | | | | | | | | | | |
| Number of | | | Recorded | | Number of | | | Recorded | | | | | | | | | | | | | |
| Loans | | | Investment | | Loans | | | Investment | | | | | | | | | | | | | |
Below market interest rate: | | | | | | | | | | | | | | | | | | | | | | |
Retail consumer: | | | | | | | | | | | | | | | | | | | | | | |
One-to-four family | - | | $ | - | | 4 | | $ | 2,374 | | | | | | | | | | | | | |
Total | - | | $ | - | | 4 | | $ | 2,374 | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | |
Extended payment terms: | - | | $ | - | | - | | $ | - | | | | | | | | | | | | | |
Total | - | | $ | - | | - | | $ | - | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | |
Other TDRs: | | | | | | | | | | | | | | | | | | | | | | |
Retail consumer: | | | | | | | | | | | | | | | | | | | | | | |
One-to-four family | 3 | | $ | 90 | | 16 | | $ | 1,185 | | | | | | | | | | | | | |
Home equity lines of credit | - | | | - | | 7 | | | 77 | | | | | | | | | | | | | |
Construction and land/lots | - | | | - | | 5 | | | 176 | | | | | | | | | | | | | |
Total | 3 | | $ | 90 | | 28 | | $ | 1,438 | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | |
Total | 3 | | $ | 90 | | 32 | | $ | 3,812 | | | | | | | | | | | | | |
|
| Six Months Ended | | Six Months Ended | | | | | | | | | | | | | |
| 31-Dec-14 | | 31-Dec-13 | | | | | | | | | | | | | |
| Number of | | | Recorded | | Number of | | | Recorded | | | | | | | | | | | | | |
| Loans | | | Investment | | Loans | | | Investment | | | | | | | | | | | | | |
Below market interest rate: | | | | | | | | | | | | | | | | | | | | | | |
Retail consumer: | | | | | | | | | | | | | | | | | | | | | | |
One-to-four family | - | | $ | - | | 4 | | $ | 2,374 | | | | | | | | | | | | | |
Total | - | | $ | - | | 4 | | $ | 2,374 | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | |
Extended payment terms: | - | | $ | - | | - | | $ | - | | | | | | | | | | | | | |
Total | - | | $ | - | | - | | $ | - | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | |
Other TDRs: | | | | | | | | | | | | | | | | | | | | | | |
Retail consumer: | | | | | | | | | | | | | | | | | | | | | | |
One-to-four family | 7 | | $ | 400 | | 17 | | $ | 1,187 | | | | | | | | | | | | | |
Home equity lines of credit | - | | | - | | 7 | | | 77 | | | | | | | | | | | | | |
Construction and land/lots | - | | | - | | 5 | | | 176 | | | | | | | | | | | | | |
Total | 7 | | $ | 400 | | 29 | | $ | 1,440 | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | |
Total | 7 | | $ | 400 | | 33 | | $ | 3,814 | | | | | | | | | | | | | |
|
|
|
|
Other TDRs include TDRs that have a below market interest rate and extended payment terms. The Company does not typically forgive principal when restructuring troubled debt. |
|
In the determination of the allowance for loan losses, management considers TDRs for all loan classes, and the subsequent nonperformance in accordance with their modified terms, by measuring impairment on a loan-by-loan basis based on either the value of the loan’s expected future cash flows discounted at the loan’s original effective interest rate or on the collateral value, net of the estimated costs of disposal, if the loan is collateral dependent. |
|