Loans and Allowance for Loan Losses | Note 3 — Loans and Allowance for Loan Losses Loans are summarized as follows: March 31, December 31, (Dollars in thousands) 2019 2018 Loans held for investment: Commercial real estate loans: Real estate term $ 899,509 $ 891,131 Construction and land development 322,132 324,506 Total commercial real estate loans 1,221,641 1,215,637 Commercial and industrial loans 293,895 295,569 Consumer loans: Residential and home equity 150,608 155,601 Consumer and other 15,087 16,621 Total consumer loans 165,695 172,222 Total gross loans 1,681,231 1,683,428 Net deferred loan fees (4,342 ) (4,526 ) Total loans held for investment 1,676,889 1,678,902 Allowance for loan losses (25,923 ) (25,245 ) Total loans held for investment, net $ 1,650,966 $ 1,653,657 Changes in the allowance for loan losses (“ALLL”) are as follows: Three Months Ended March 31, 2019 Real Construction Commercial Residential Consumer Estate and Land and and and (Dollars in thousands) Term Development Industrial Home Equity Other Total Balance at beginning of period $ 9,968 $ 7,022 $ 7,227 $ 729 $ 299 $ 25,245 Additions: Provisions for loan losses 204 133 1,281 72 (140 ) 1,550 Deductions: Gross loan charge-offs - (5 ) (1,086 ) (19 ) (64 ) (1,174 ) Recoveries - 32 180 22 68 302 Net loan (charge-offs) / recoveries - 27 (906 ) 3 4 (872 ) Balance at end of period $ 10,172 $ 7,182 $ 7,602 $ 804 $ 163 $ 25,923 Three Months Ended March 31, 2018 Real Construction Commercial Residential Consumer Estate and Land and and and (Dollars in thousands) Term Development Industrial Home Equity Other Total Balance at beginning of period $ 6,706 $ 6,309 $ 4,314 $ 815 $ 159 $ 18,303 Additions: Provisions for loan losses 531 474 1,325 (200 ) (80 ) 2,050 Deductions: Gross loan charge-offs - - (193 ) - (65 ) (258 ) Recoveries 12 25 516 27 56 636 Net loan (charge-offs) / recoveries 12 25 323 27 (9 ) 378 Balance at end of period $ 7,249 $ 6,808 $ 5,962 $ 642 $ 70 $ 20,731 Note 3 — Loans and Allowance for Loan Losses – Continued Non-accrual loans are summarized as follows: March 31, December 31, (Dollars in thousands) 2019 2018 Non-accrual loans, not troubled debt restructured: Real estate term $ 355 $ 309 Construction and land development 429 - Commercial and industrial 216 347 Residential and home equity 51 - Consumer and other 17 - Total non-accrual loans, not troubled debt restructured 1,068 656 Troubled debt restructured loans, non-accrual: Real estate term 1,420 1,449 Construction and land development - - Commercial and industrial 130 150 Residential and home equity - - Consumer and other - - Total troubled debt restructured loans, non-accrual 1,550 1,599 Total non-accrual loans $ 2,618 $ 2,255 As of March 31, 2019, and December 31, 2018, there are $2.07 million and $ 2.24 million, respectively, in Purchased Credit Impaired (“PCI”) loans that are not performing to the original contractual terms. Including these PCI loans, total non-accrual loans are $4.7 million and $4.5 million at March 31, 2019, and December 31, 2018. Troubled debt restructured (“TDR”) loans are summarized as follows: March 31, December 31, (Dollars in thousands) 2019 2018 Accruing troubled debt restructured loans $ 12,374 $ 5,912 Non-accrual troubled debt restructured loans 1,550 1,599 Total troubled debt restructured loans $ 13,924 $ 7,511 There were no PCI TDR non-performing loans as of March 31, 2019 and December 31, 2018. A restructured loan is considered a troubled debt restructured loan (“TDR”), if the Company, for economic or legal reasons related to the debtor’s financial difficulties, grants a concession in terms or a below-market interest rate to the debtor that it would not otherwise consider. Each TDR loan is separately negotiated with the borrower and includes terms and conditions that reflect the borrower’s prospective ability to service the debt as modified. The following tables present TDRs that occurred during the periods presented and the TDRs for which the payment default occurred within twelve months of the restructure date. A default on a restructured loan results in a transfer to nonaccrual status, a charge-off or a combination of both. Note 3 — Loans and Allowance for Loan Losses – Continued March 31, 2019 Real Construction Commercial Residential Consumer Estate and Land and and and (Dollars in thousands) Term Development Industrial Home Equity Other Total TDRs that occurred during the period (1) (2) Number of loans 4 - 7 1 - 12 Pre-modification balance $ 4,256 $ - $ 2,391 $ 18 $ - $ 6,665 Post-modification balance $ 4,256 $ - $ 2,391 $ 18 $ - $ 6,665 TDRs that subsequently defaulted Number of loans - - - - - - Recorded balance $ - $ - $ - $ - $ - $ - March 31, 2018 Real Construction Commercial Residential Consumer Estate and Land and and Home and (Dollars in thousands) Term Development Industrial Equity Other Total TDRs that occurred during the period (1) (2) Number of loans 2 - 3 - - 5 Pre-modification balance $ 1,592 $ - $ 211 $ - $ - $ 1,803 Post-modification balance $ 1,592 $ - $ 211 $ - $ - $ 1,803 TDRs that subsequently defaulted Number of loans 2 - 3 - - 5 Recorded balance $ 1,449 $ - $ 150 $ - $ - $ 1,599 (1) Since most loans were already considered classified and/or on non-accrual status prior to restructuring, the modifications did not have a material effect on the Company’s determination of the allowance for loan losses. (2) Generally, these modifications do not fit into one separate type, such as rate, term, amount, interest-only or payment, but instead are a combination of multiple types of modifications; therefore, they are disclosed in aggregate. Current and past due loans held for investment (accruing and non-accruing) are summarized as follows: March 31, 2019 Purchased 30-89 Days 90+ Days Non- Total Credit Total (Dollars in thousands) Current Past Due Past Due accrual Past Due Impaired Loans Commercial real estate: Real estate term $ 895,363 $ 1,453 $ - $ 1,775 $ 3,228 $ 918 $ 899,509 Construction and land development 320,160 1,314 - 429 1,743 229 322,132 Total commercial real estate 1,215,523 2,767 - 2,204 4,971 1,147 1,221,641 Commercial and industrial 287,012 3,039 - 346 3,385 3,498 293,895 Consumer: Residential and home equity 149,845 712 - 51 763 - 150,608 Consumer and other 14,825 229 16 17 262 - 15,087 Total consumer 164,670 941 16 68 1,025 - 165,695 Total gross loans $ 1,667,205 $ 6,747 $ 16 $ 2,618 $ 9,381 $ 4,645 $ 1,681,231 Note 3 — Loans and Allowance for Loan Losses – Continued December 31, 2018 Purchased 30-89 Days 90+ Days Non- Total Credit Total (Dollars in thousands) Current Past Due Past Due accrual Past Due Impaired Loans Commercial real estate: Real estate term $ 886,974 $ 1,467 $ - $ 1,758 $ 3,225 $ 932 $ 891,131 Construction and land development 321,389 2,833 - - 2,833 284 324,506 Total commercial real estate 1,208,363 4,300 - 1,758 6,058 1,216 1,215,637 Commercial and industrial 288,328 3,225 - 497 3,722 3,519 295,569 Consumer: Residential and home equity 154,368 1,233 - - 1,233 - 155,601 Consumer and other 16,180 424 17 - 441 - 16,621 Total consumer 170,548 1,657 17 - 1,674 - 172,222 Total gross loans $ 1,667,239 $ 9,182 $ 17 $ 2,255 $ 11,454 $ 4,735 $ 1,683,428 Credit Quality Indicators: In addition to past due and non-accrual criteria, the Company also analyzes loans using a loan grading system. Performance-based grading follows the Company’s definitions of Pass, Special Mention, Substandard and Doubtful, which are consistent with published definitions of regulatory risk classifications. Definitions of Pass, Special Mention, Substandard, and Doubtful are summarized as follows: Pass : A Pass asset is higher quality and does not fit any of the other categories described below. The likelihood of loss is considered remote. Special Mention : A Special Mention asset has potential weaknesses that may be temporary or, if left uncorrected, may result in a loss. While concerns exist, the Company is currently protected and loss is considered unlikely and not imminent. Substandard : A Substandard asset is inadequately protected by the current sound net worth and paying capacity of the obligor or of the collateral pledged, if any. Assets so classified have well defined weaknesses and are characterized by the distinct possibility that the Company may sustain some loss if deficiencies are not corrected. Doubtful : A Doubtful asset has all the weaknesses inherent in a Substandard asset with the added characteristics that the weaknesses make collection or liquidation in full highly questionable. For Consumer loans, the Company generally assigns internal risk grades similar to those described above based on payment performance. Outstanding loan balances (accruing and non-accruing) categorized by these credit quality indicators are summarized as follows: March 31, 2019 Special Total Total (Dollars in thousands) Pass Mention Substandard Doubtful Loans Allowance Commercial real estate: Real estate term $ 874,115 $ 10,715 $ 14,679 $ - $ 899,509 $ 10,172 Construction and land development 313,427 6,288 2,417 - 322,132 7,182 Total commercial real estate 1,187,542 17,003 17,096 - 1,221,641 17,354 Commercial and industrial 260,642 20,014 13,239 - 293,895 7,602 Consumer loans: Residential and home equity 146,209 - 4,399 - 150,608 804 Consumer and other 15,081 - 6 - 15,087 163 Total consumer 161,290 - 4,405 - 165,695 967 Total $ 1,609,474 $ 37,017 $ 34,740 $ - $ 1,681,231 $ 25,923 Note 3 — Loans and Allowance for Loan Losses – Continued December 31, 2018 Special Total Total (Dollars in thousands) Pass Mention Substandard Doubtful Loans Allowance Commercial real estate: Real estate term $ 865,472 $ 14,339 $ 11,320 $ - $ 891,131 $ 9,968 Construction and land development 322,625 1,332 549 - 324,506 7,022 Total commercial real estate 1,188,097 15,671 11,869 - 1,215,637 16,990 Commercial and industrial 271,825 10,138 13,606 - 295,569 7,227 Consumer loans: Residential and home equity 150,590 620 4,391 - 155,601 729 Consumer and other 16,574 29 18 - 16,621 299 Total consumer 167,164 649 4,409 - 172,222 1,028 Total $ 1,627,086 $ 26,458 $ 29,884 $ - $ 1,683,428 $ 25,245 The ALLL and outstanding loan balances reviewed according to the Company’s impairment method are summarized as follows: March 31, 2019 Real Construction Commercial Residential Consumer Estate and Land and and and (Dollars in thousands) Term Development Industrial Home Equity Other Total Allowance for loan losses: Individually evaluated for impairment $ 229 $ 133 $ 1,929 $ 130 $ - $ 2,421 Collectively evaluated for impairment 9,943 7,049 5,673 674 163 23,502 Purchased credit-impaired loans - - - - - - Total $ 10,172 $ 7,182 $ 7,602 $ 804 $ 163 $ 25,923 Outstanding loan balances: Individually evaluated for impairment $ 13,763 $ 1,882 $ 9,497 $ 4,483 $ - $ 29,625 Collectively evaluated for impairment 884,828 320,021 280,900 146,125 15,087 1,646,961 Purchased credit-impaired loans 918 229 3,498 - - 4,645 Total gross loans $ 899,509 $ 322,132 $ 293,895 $ 150,608 $ 15,087 $ 1,681,231 December 31, 2018 Real Construction Commercial Residential Consumer Estate and Land and and and (Dollars in thousands) Term Development Industrial Home Equity Other Total Allowance for loan losses: Individually evaluated for impairment $ 324 $ - $ 1,781 $ 55 $ - $ 2,160 Collectively evaluated for impairment 9,644 7,022 5,446 674 299 23,085 Purchased credit-impaired loans - - - - - - Total $ 9,968 $ 7,022 $ 7,227 $ 729 $ 299 $ 25,245 Outstanding loan balances: Individually evaluated for impairment $ 9,689 $ 268 $ 9,581 $ 4,095 $ - $ 23,633 Collectively evaluated for impairment 880,510 323,954 282,469 151,506 16,621 1,655,060 Purchased credit-impaired loans 932 284 3,519 - - 4,735 Total gross loans $ 891,131 $ 324,506 $ 295,569 $ 155,601 $ 16,621 $ 1,683,428 Note 3 — Loans and Allowance for Loan Losses – Continued Information on impaired loans, excluding PCI loans, is summarized as follows: March 31, 2019 Recorded Investment Unpaid Total Principal With No With Recorded Related (Dollars in thousands) Balance Allowance Allowance Investment Allowance Commercial real estate: Real estate term $ 13,763 $ 11,317 $ 2,446 $ 13,763 $ 229 Construction and land development 2,585 - 1,882 1,882 133 Total commercial real estate 16,348 11,317 4,328 15,645 362 Commercial and industrial 10,012 3,236 6,261 9,497 1,929 Consumer loans: Residential and home equity 4,483 2,499 1,984 4,483 130 Consumer and other - - - - - Total consumer 4,483 2,499 1,984 4,483 130 Total $ 30,843 $ 17,052 $ 12,573 $ 29,625 $ 2,421 December 31, 2018 Recorded Investment Unpaid Total Principal With No With Recorded Related (Dollars in thousands) Balance Allowance Allowance Investment Allowance Commercial real estate: Real estate term $ 9,689 $ 3,823 $ 5,866 $ 9,689 $ 324 Construction and land development 997 268 - 268 - Total commercial real estate 10,686 4,091 5,866 9,957 324 Commercial and industrial 10,113 5,494 4,087 9,581 1,781 Consumer loans: Residential and home equity 4,095 3,046 1,049 4,095 55 Consumer and other - - - - - Total consumer 4,095 3,046 1,049 4,095 55 Total $ 24,894 $ 12,631 $ 11,002 $ 23,633 $ 2,160 The interest income recognized on impaired loans, excluding PCI loans, was as follows: Three Months Ended March 31, 2019 March 31, 2018 Average Interest Average Interest Recorded Income Recorded Income (Dollars in thousands) Investment Recognition Investment Recognition Commercial real estate: Real estate term $ 10,117 $ 123 $ 9,332 $ 108 Construction and land development 1,087 17 2,676 39 Total commercial real estate 11,204 140 12,008 147 Commercial and industrial 9,414 155 10,901 132 Consumer loans: Residential and home equity 3,172 47 1,700 21 Consumer and other - - - - Total consumer 3,172 47 1,700 21 Total $ 23,790 $ 342 $ 24,609 $ 300 Note 3 — Loans and Allowance for Loan Losses – Continued Purchased credit-impaired loans and purchased non-credit-impaired loans . Purchased loans, including loans acquired in business combinations, are recorded at their fair value at the acquisition date. Credit discounts are included in the determination of fair value; therefore, an allowance for loan and lease losses is not recorded at the acquisition date. Acquired loans are evaluated upon acquisition and classified as either purchased credit-impaired (PCI) or purchased non-credit-impaired. PCI loans reflect credit deterioration since origination such that it is probable at acquisition that the Company will be unable to collect all contractually required payments. The outstanding contractual unpaid principal balance of PCI loans, excluding acquisition accounting adjustments, was $7.4 million at March 31, 2019 and $7.7 million at December 31, 2018. The carrying balance of PCI loans was $4.6 million at March 31, 2019 and $4.7 million at December 31, 2018. The following table presents the changes in the accretable yield for PCI loans for the three months ended March 31, 2019, and 2018: Three Months Ended March 31, (Dollars in thousands) 2019 2018 Balance, beginning of period $ 5,884 $ 8,536 Accretion to interest income (528 ) (1,166 ) Reclassification from non-accretable difference 95 - Balance, end of period $ 5,451 $ 7,370 As of March 31, 2019 and December 31, 2018, the non-accretable difference between the contractually required payments and cash flows expected to be collected were $2.8 million and $2.9 million, respectively. Loans and Deposits to affiliates — The Company has entered into loan transactions with certain directors, affiliated companies and executive committee members (“affiliates”). Such transactions were made in the ordinary course of business on substantially the same terms and conditions, including interest rates and collateral, as those prevailing at the same time for comparable transactions with other customers, and did not, in the opinion of management, involve more than normal credit risk or present other unfavorable features. Total outstanding loans with affiliates were approximately $5.8 million and $5.6 million as of March 31, 2019, and December 31, 2018, respectively. Available lines of credit for loans and credit cards to affiliates were approximately $712,000 and $951,000 as of March 31, 2019, and December 31, 2018, respectively. Deposits from affiliates were $7.8 million and $8.8 million as of March 31, 2019 and December 31, 2018, respectively. |