Loans and Allowance for Loan Losses | Note 3 — Loans and Allowance for Loan Losses Loans are summarized as follows: September 30, December 31, (Dollars in thousands) 2019 2018 Loans held for investment: Commercial real estate loans: Real estate term $ 945,999 $ 891,131 Construction and land development 285,838 324,506 Total commercial real estate loans 1,231,837 1,215,637 Commercial and industrial loans 275,881 295,569 Consumer loans: Residential and home equity 156,718 155,601 Consumer and other 14,974 16,621 Total consumer loans 171,692 172,222 Total gross loans 1,679,410 1,683,428 Net deferred loan fees (4,263 ) (4,526 ) Total loans held for investment 1,675,147 1,678,902 Allowance for loan losses (30,471 ) (25,245 ) Total loans held for investment, net $ 1,644,676 $ 1,653,657 Changes in the allowance for loan losses (“ALLL”) are as follows: Three Months Ended September 30, 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 $ 10,472 $ 7,387 $ 9,237 $ 772 $ 171 $ 28,039 Additions: Provisions/(reversals of) for loan losses 1,693 (451 ) 928 (69 ) (1 ) 2,100 Deductions: Gross loan charge-offs - - (350 ) - (89 ) (439 ) Recoveries - 253 462 2 54 771 Net loan (charge-offs) / recoveries - 253 112 2 (35 ) 332 Balance at end of period $ 12,165 $ 7,189 $ 10,277 $ 705 $ 135 $ 30,471 Three Months Ended September 30, 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 $ 9,028 $ 6,789 $ 5,780 $ 659 $ 52 $ 22,308 Additions: Provisions for loan losses 469 892 455 14 95 1,925 Deductions: Gross loan charge-offs (294 ) - (945 ) - (105 ) (1,344 ) Recoveries 46 6 312 2 54 420 Net loan (charge-offs) / recoveries (248 ) 6 (633 ) 2 (51 ) (924 ) Balance at end of period $ 9,249 $ 7,687 $ 5,602 $ 675 $ 96 $ 23,309 Note 3 — Loans and Allowance for Loan Losses – Continued Nine Months Ended September 30, 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/(reversals of) for loan losses 2,173 (432 ) 4,174 (39 ) (76 ) 5,800 Deductions: Gross loan charge-offs - (5 ) (1,933 ) (19 ) (263 ) (2,220 ) Recoveries 24 604 809 34 175 1,646 Net loan (charge-offs) / recoveries 24 599 (1,124 ) 15 (88 ) (574 ) Balance at end of period $ 12,165 $ 7,189 $ 10,277 $ 705 $ 135 $ 30,471 Nine Months Ended September 30, 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/(reversals of) for loan losses 2,779 1,301 1,522 (223 ) 71 5,450 Deductions: Gross loan charge-offs (294 ) - (1,235 ) - (277 ) (1,806 ) Recoveries 58 77 1,001 83 143 1,362 Net loan (charge-offs) / recoveries (236 ) 77 (234 ) 83 (134 ) (444 ) Balance at end of period $ 9,249 $ 7,687 $ 5,602 $ 675 $ 96 $ 23,309 Non-accrual loans are summarized as follows: September 30, December 31, (Dollars in thousands) 2019 2018 Non-accrual loans, not troubled debt restructured: Real estate term $ 174 $ 309 Construction and land development - - Commercial and industrial 851 347 Residential and home equity 47 - Consumer and other 1 - Total non-accrual loans, not troubled debt restructured 1,073 656 Troubled debt restructured loans, non-accrual: Real estate term 1,328 1,449 Construction and land development - - Commercial and industrial 104 150 Residential and home equity - - Consumer and other - - Total troubled debt restructured loans, non-accrual 1,432 1,599 Total non-accrual loans $ 2,505 $ 2,255 As of September 30, 2019, and December 31, 2018, there were $1.7 million and $2.2 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 $4.3 million and $4.5 million at September 30, 2019, and December 31, 2018, respectively. Note 3 — Loans and Allowance for Loan Losses – Continued Troubled debt restructured (“TDR”) loans are summarized as follows: September 30, December 31, (Dollars in thousands) 2019 2018 Accruing troubled debt restructured loans $ 25,452 $ 5,912 Non-accrual troubled debt restructured loans 1,432 1,599 Total troubled debt restructured loans $ 26,884 $ 7,511 There were no PCI TDR non-performing loans as of September 30, 2019 and December 31, 2018. A restructured loan is considered a troubled debt restructuring (“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 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 TDR results in a transfer to nonaccrual status, a charge-off or a combination of both. Nine Months Ended September 30, 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 7 1 28 3 - 39 Pre-modification balance $ 5,297 $ 4,075 $ 11,376 $ 1,409 $ - $ 22,157 Post-modification balance $ 5,297 $ 4,075 $ 11,376 $ 1,409 $ - $ 22,157 TDRs that subsequently defaulted Number of loans - - 1 - - 1 Recorded balance $ - $ - $ 18 $ - $ - $ 18 Nine Months Ended September 30, 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. Note 3 — Loans and Allowance for Loan Losses – Continued Current and past due loans held for investment (accruing and non-accruing) are summarized as follows: September 30, 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 $ 938,901 $ 4,705 $ - $ 1,502 $ 6,207 $ 891 $ 945,999 Construction and land development 285,297 436 - - 436 105 285,838 Total commercial real estate 1,224,198 5,141 - 1,502 6,643 996 1,231,837 Commercial and industrial 268,884 2,354 - 955 3,309 3,688 275,881 Consumer: Residential and home equity 156,499 172 - 47 219 - 156,718 Consumer and other 14,579 387 7 1 395 - 14,974 Total consumer 171,078 559 7 48 614 - 171,692 Total gross loans $ 1,664,160 $ 8,054 $ 7 $ 2,505 $ 10,566 $ 4,684 $ 1,679,410 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 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. Note 3 — Loans and Allowance for Loan Losses – Continued 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: September 30, 2019 Special Total Total (Dollars in thousands) Pass Mention Substandard Doubtful Loans Allowance Commercial real estate: Real estate term $ 899,387 $ 27,399 $ 19,213 $ - $ 945,999 $ 12,165 Construction and land development 281,454 - 4,384 - 285,838 7,189 Total commercial real estate 1,180,841 27,399 23,597 - 1,231,837 19,354 Commercial and industrial 252,336 4,014 19,531 - 275,881 10,277 Consumer loans: Residential and home equity 152,147 547 4,024 - 156,718 705 Consumer and other 14,958 14 2 - 14,974 135 Total consumer 167,105 561 4,026 - 171,692 840 Total $ 1,600,282 $ 31,974 $ 47,154 $ - $ 1,679,410 $ 30,471 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 methods are summarized as follows: September 30, 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 $ 376 $ 1,264 $ 4,641 $ 3 $ - $ 6,284 Collectively evaluated for impairment 11,306 5,908 5,636 702 135 23,687 Purchased credit-impaired loans 483 17 - - - 500 Total $ 12,165 $ 7,189 $ 10,277 $ 705 $ 135 $ 30,471 Outstanding loan balances: Individually evaluated for impairment $ 16,247 $ 4,274 $ 13,523 $ 3,732 $ - $ 37,776 Collectively evaluated for impairment 928,861 281,459 258,670 152,986 14,974 1,636,950 Purchased credit-impaired loans 891 105 3,688 - - 4,684 Total gross loans $ 945,999 $ 285,838 $ 275,881 $ 156,718 $ 14,974 $ 1,679,410 Note 3 — Loans and Allowance for Loan Losses – Continued 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 Information on impaired loans, excluding PCI loans, is summarized as follows: September 30, 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 $ 16,246 $ 13,844 $ 2,403 $ 16,247 $ 376 Construction and land development 4,274 61 4,213 4,274 1,264 Total commercial real estate 20,520 13,905 6,616 20,521 1,640 Commercial and industrial 13,555 2,222 11,301 13,523 4,641 Consumer loans: Residential and home equity 3,732 2,921 811 3,732 3 Consumer and other - - - - - Total consumer 3,732 2,921 811 3,732 3 Total $ 37,807 $ 19,048 $ 18,728 $ 37,776 $ 6,284 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 Note 3 — Loans and Allowance for Loan Losses – Continued Interest income recognized on the average recorded investment of impaired loans, excluding PCI loans, was as follows: Three Months Ended September 30, 2019 September 30, 2018 Average Interest Average Interest Recorded Income Recorded Income (Dollars in thousands) Investment Recognition Investment Recognition Commercial real estate: Real estate term $ 16,707 $ 233 $ 10,127 $ 111 Construction and land development 5,174 103 1,043 16 Total commercial real estate 21,881 336 11,170 127 Commercial and industrial 14,319 253 10,049 140 Consumer loans: Residential and home equity 3,837 55 2,728 33 Consumer and other - - - - Total consumer 3,837 55 2,728 33 Total $ 40,037 $ 644 $ 23,947 $ 300 Nine Months Ended September 30, 2019 September 30, 2018 Average Interest Average Interest Recorded Income Recorded Income (Dollars in thousands) Investment Recognition Investment Recognition Commercial real estate: Real estate term $ 13,585 $ 538 $ 8,366 $ 257 Construction and land development 3,431 191 1,716 90 Total commercial real estate 17,016 729 10,082 347 Commercial and industrial 11,990 578 7,198 268 Consumer loans: Residential and home equity 3,371 146 2,175 76 Consumer and other - - - - Total consumer 3,371 146 2,175 76 Total $ 32,377 $ 1,453 $ 19,455 $ 691 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 $7.5 million at September 30, 2019 and $7.7 million at December 31, 2018. The carrying balance of PCI loans was $4.7 million at September 30, 2019 and $4.7 million at December 31, 2018. The following table presents the changes in the accretable yield for purchased loans for the nine months ended September 30, 2019, and 2018: Nine Months Ended September 30, (Dollars in thousands) 2019 2018 Balance, beginning of period $ 5,884 $ 8,536 Accretion to interest income (1,418 ) (2,165 ) Reclassification from non-accretable difference 96 189 Balance, end of period $ 4,562 $ 6,560 Note 3 — Loans and Allowance for Loan Losses – Continued As of September 30, 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 officers (“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 $3.3 million and $5.6 million as of September 30, 2019, and December 31, 2018, respectively. Available lines of credit for loans and credit cards to affiliates were approximately $274,000 and $951,000 as of September 30, 2019, and December 31, 2018, respectively. Deposits from affiliates were $2.9 million and $8.8 million as of September 30, 2019 and December 31, 2018, respectively. |