Quarterly report pursuant to Section 13 or 15(d)

LOANS AND ALLOWANCE FOR LOAN LOSSES (Tables)

v3.2.0.727
LOANS AND ALLOWANCE FOR LOAN LOSSES (Tables)
6 Months Ended
Jun. 30, 2015
LOANS AND ALLOWANCE FOR LOAN LOSSES [Abstract]  
Loans Stated at Face Amount, Net of Unearned Income

Loans are stated at their face amount, net of deferred fees and costs, and consist of the following at June 30, 2015 and December 31, 2014 (dollars in thousands):

 

 

 

 

 

 

 

 

June 30,

 

December 31,

 

2015

 

2014

Commercial:

 

 

 

 

 

Commercial Construction

$

378,204 

 

$

341,280 

Commercial Real Estate - Owner Occupied

 

874,582 

 

 

875,443 

Commercial Real Estate - Non-Owner Occupied

 

1,569,306 

 

 

1,509,159 

Raw Land and Lots

 

201,630 

 

 

211,225 

Single Family Investment Real Estate

 

435,068 

 

 

412,494 

Commercial and Industrial

 

450,682 

 

 

393,776 

Other Commercial

 

90,556 

 

 

81,106 

Consumer:

 

 

 

 

 

Mortgage

 

470,707 

 

 

478,151 

Consumer Construction

 

65,105 

 

 

74,168 

Indirect Auto

 

208,195 

 

 

199,411 

Indirect Marine

 

42,306 

 

 

43,190 

HELOCs

 

488,891 

 

 

500,579 

Credit Card

 

26,349 

 

 

24,225 

Other Consumer

 

208,804 

 

 

201,789 

       Total

$

5,510,385 

 

$

5,345,996 

 

Summary of Aging of the Loan Portfolio by Class

 

The following table shows the aging of the Company’s loan portfolio, by class, at June 30, 2015 (dollars in thousands):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

30-59 Days Past Due

 

60-89 Days Past Due

 

Greater Than 90 Days and still Accruing

 

PCI

 

Nonaccrual

 

Current

 

Total Loans

Commercial:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial Construction

$

 -

 

$

 -

 

$

126 

 

$

2,921 

 

$

1,907 

 

$

373,250 

 

$

378,204 

Commercial Real Estate - Owner Occupied

 

169 

 

 

341 

 

 

705 

 

 

29,838 

 

 

3,625 

 

 

839,904 

 

 

874,582 

Commercial Real Estate - Non-Owner Occupied

 

3,336 

 

 

1,199 

 

 

798 

 

 

20,016 

 

 

200 

 

 

1,543,757 

 

 

1,569,306 

Raw Land and Lots

 

135 

 

 

207 

 

 

128 

 

 

5,103 

 

 

403 

 

 

195,654 

 

 

201,630 

Single Family Investment Real Estate

 

487 

 

 

232 

 

 

515 

 

 

15,504 

 

 

782 

 

 

417,548 

 

 

435,068 

Commercial and Industrial

 

1,727 

 

 

285 

 

 

509 

 

 

3,025 

 

 

1,074 

 

 

444,062 

 

 

450,682 

Other Commercial

 

566 

 

 

10 

 

 

 -

 

 

1,112 

 

 

65 

 

 

88,803 

 

 

90,556 

Consumer:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Mortgage

 

1,760 

 

 

3,872 

 

 

4,329 

 

 

6,605 

 

 

1,054 

 

 

453,087 

 

 

470,707 

Consumer Construction

 

 -

 

 

 -

 

 

819 

 

 

508 

 

 

 -

 

 

63,778 

 

 

65,105 

Indirect Auto

 

1,631 

 

 

229 

 

 

215 

 

 

 -

 

 

 -

 

 

206,120 

 

 

208,195 

Indirect Marine

 

374 

 

 

 -

 

 

 -

 

 

 -

 

 

48 

 

 

41,884 

 

 

42,306 

HELOCs

 

2,516 

 

 

387 

 

 

1,289 

 

 

1,840 

 

 

161 

 

 

482,698 

 

 

488,891 

Credit Card

 

161 

 

 

70 

 

 

180 

 

 

 -

 

 

 -

 

 

25,938 

 

 

26,349 

Other Consumer

 

2,285 

 

 

612 

 

 

1,290 

 

 

1,369 

 

 

202 

 

 

203,046 

 

 

208,804 

Total

$

15,147 

 

$

7,444 

 

$

10,903 

 

$

87,841 

 

$

9,521 

 

$

5,379,529 

 

$

5,510,385 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

The following table shows the aging of the Company’s loan portfolio, by class, at December 31, 2014 (dollars in thousands):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

30-59 Days Past Due

 

60-89 Days Past Due

 

Greater Than 90 Days and still Accruing

 

PCI

 

Nonaccrual

 

Current

 

Total Loans

Commercial:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial Construction

$

815 

 

$

 -

 

$

 -

 

$

3,782 

 

$

968 

 

$

335,715 

 

$

341,280 

Commercial Real Estate - Owner Occupied

 

621 

 

 

1,542 

 

 

1,683 

 

 

31,167 

 

 

1,060 

 

 

839,370 

 

 

875,443 

Commercial Real Estate - Non-Owner Occupied

 

3,984 

 

 

237 

 

 

91 

 

 

28,869 

 

 

5,902 

 

 

1,470,076 

 

 

1,509,159 

Raw Land and Lots

 

145 

 

 

44 

 

 

194 

 

 

7,427 

 

 

2,359 

 

 

201,056 

 

 

211,225 

Single Family Investment Real Estate

 

2,825 

 

 

338 

 

 

734 

 

 

16,879 

 

 

2,070 

 

 

389,648 

 

 

412,494 

Commercial and Industrial

 

1,250 

 

 

529 

 

 

549 

 

 

3,855 

 

 

3,286 

 

 

384,307 

 

 

393,776 

Other Commercial

 

42 

 

 

 

 

 -

 

 

2,256 

 

 

74 

 

 

78,732 

 

 

81,106 

Consumer:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Mortgage

 

12,851 

 

 

4,300 

 

 

4,095 

 

 

7,394 

 

 

2,485 

 

 

447,026 

 

 

478,151 

Consumer Construction

 

120 

 

 

 -

 

 

844 

 

 

516 

 

 

 -

 

 

72,688 

 

 

74,168 

Indirect Auto

 

1,593 

 

 

263 

 

 

317 

 

 

 -

 

 

 -

 

 

197,238 

 

 

199,411 

Indirect Marine

 

150 

 

 

 -

 

 

 -

 

 

 -

 

 

201 

 

 

42,839 

 

 

43,190 

HELOCs

 

3,082 

 

 

955 

 

 

820 

 

 

2,000 

 

 

258 

 

 

493,464 

 

 

500,579 

Credit Card

 

232 

 

 

108 

 

 

219 

 

 

 -

 

 

 -

 

 

23,666 

 

 

24,225 

Other Consumer

 

1,587 

 

 

412 

 

 

501 

 

 

1,643 

 

 

592 

 

 

197,054 

 

 

201,789 

Total

$

29,297 

 

$

8,730 

 

$

10,047 

 

$

105,788 

 

$

19,255 

 

$

5,172,879 

 

$

5,345,996 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Summary of Aging of the Acquired with Deteriorated Credit Quality Loan Portfolio by Class

The following table shows the PCI commercial and consumer loan portfolios, by class and their delinquency status, at June 30, 2015 (dollars in thousands):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

30-89 Days Past Due

 

Greater than 90 Days

 

Current

 

Total

Commercial:

 

 

 

 

 

 

 

 

 

 

 

Commercial Construction

$

 -

 

$

609 

 

$

2,312 

 

$

2,921 

Commercial Real Estate - Owner Occupied

 

1,029 

 

 

1,484 

 

 

27,325 

 

 

29,838 

Commercial Real Estate - Non-Owner Occupied

 

1,775 

 

 

321 

 

 

17,920 

 

 

20,016 

Raw Land and Lots

 

376 

 

 

105 

 

 

4,622 

 

 

5,103 

Single Family Investment Real Estate

 

425 

 

 

686 

 

 

14,393 

 

 

15,504 

Commercial and Industrial

 

226 

 

 

68 

 

 

2,731 

 

 

3,025 

Other Commercial

 

120 

 

 

184 

 

 

808 

 

 

1,112 

Consumer:

 

 

 

 

 

 

 

 

 

 

 

Mortgage

 

916 

 

 

2,557 

 

 

3,132 

 

 

6,605 

Consumer Construction

 

 -

 

 

508 

 

 

 -

 

 

508 

HELOCs

 

210 

 

 

501 

 

 

1,129 

 

 

1,840 

Other Consumer

 

48 

 

 

152 

 

 

1,169 

 

 

1,369 

Total

$

5,125 

 

$

7,175 

 

$

75,541 

 

$

87,841 

 

 

 

 

 

 

 

 

 

 

 

 

 

The following table shows the PCI commercial and consumer loan portfolios, by class and their delinquency status, at December 31, 2014 (dollars in thousands):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

30-89 Days Past Due

 

Greater than 90 Days

 

Current

 

Total

Commercial:

 

 

 

 

 

 

 

 

 

 

 

Commercial Construction

$

 -

 

$

652 

 

$

3,130 

 

$

3,782 

Commercial Real Estate - Owner Occupied

 

1,138 

 

 

843 

 

 

29,186 

 

 

31,167 

Commercial Real Estate - Non-Owner Occupied

 

523 

 

 

1,255 

 

 

27,091 

 

 

28,869 

Raw Land and Lots

 

522 

 

 

 -

 

 

6,905 

 

 

7,427 

Single Family Investment Real Estate

 

1,327 

 

 

1,311 

 

 

14,241 

 

 

16,879 

Commercial and Industrial

 

144 

 

 

538 

 

 

3,173 

 

 

3,855 

Other Commercial

 

107 

 

 

1,133 

 

 

1,016 

 

 

2,256 

Consumer:

 

 

 

 

 

 

 

 

 

 

 

Mortgage

 

1,975 

 

 

2,866 

 

 

2,553 

 

 

7,394 

Consumer Construction

 

 -

 

 

516 

 

 

 -

 

 

516 

HELOCs

 

356 

 

 

728 

 

 

916 

 

 

2,000 

Other Consumer

 

89 

 

 

171 

 

 

1,383 

 

 

1,643 

Total

$

6,181 

 

$

10,013 

 

$

89,594 

 

$

105,788 

 

Impaired Loans by Class

The following table shows the Company’s impaired loans, excluding PCI loans related to the StellarOne acquisition, by class at June 30, 2015 (dollars in thousands):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Recorded Investment

 

Unpaid Principal Balance

 

Related Allowance

 

YTD Average Investment

 

Interest Income Recognized

Loans without a specific allowance

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial Construction

$

6,506 

 

$

6,783 

 

$

 -

 

$

5,897 

 

$

135 

Commercial Real Estate - Owner Occupied

 

12,917 

 

 

13,182 

 

 

 -

 

 

12,664 

 

 

258 

Commercial Real Estate - Non-Owner Occupied

 

12,566 

 

 

12,882 

 

 

 -

 

 

12,880 

 

 

317 

Raw Land and Lots

 

39,679 

 

 

39,887 

 

 

 -

 

 

40,698 

 

 

1,179 

Single Family Investment Real Estate

 

2,805 

 

 

3,214 

 

 

 -

 

 

3,001 

 

 

54 

Commercial and Industrial

 

3,361 

 

 

4,070 

 

 

 -

 

 

3,533 

 

 

67 

Other Commercial

 

923 

 

 

928 

 

 

 -

 

 

954 

 

 

28 

Consumer:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Mortgage

 

1,568 

 

 

1,582 

 

 

 -

 

 

1,580 

 

 

29 

Indirect Auto

 

 -

 

 

 

 

 -

 

 

 

 

 -

HELOCs

 

779 

 

 

911 

 

 

 -

 

 

856 

 

 

10 

Other Consumer

 

82 

 

 

204 

 

 

 -

 

 

149 

 

 

 -

Total impaired loans without a specific allowance

$

81,186 

 

$

83,647 

 

$

 -

 

$

82,213 

 

$

2,077 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans with a specific allowance

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial Construction

$

370 

 

$

370 

 

$

10 

 

$

485 

 

$

10 

Commercial Real Estate - Owner Occupied

 

5,162 

 

 

5,177 

 

 

656 

 

 

5,343 

 

 

83 

Commercial Real Estate - Non-Owner Occupied

 

937 

 

 

937 

 

 

81 

 

 

932 

 

 

27 

Raw Land and Lots

 

717 

 

 

717 

 

 

19 

 

 

760 

 

 

17 

Single Family Investment Real Estate

 

2,742 

 

 

2,766 

 

 

182 

 

 

2,859 

 

 

68 

Commercial and Industrial

 

2,228 

 

 

2,279 

 

 

474 

 

 

2,308 

 

 

50 

Other Commercial

 

469 

 

 

490 

 

 

41 

 

 

507 

 

 

11 

Consumer:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Mortgage

 

1,395 

 

 

1,448 

 

 

29 

 

 

1,425 

 

 

Consumer Construction

 

376 

 

 

376 

 

 

33 

 

 

378 

 

 

Indirect Marine

 

48 

 

 

149 

 

 

 

 

54 

 

 

 -

Other Consumer

 

226 

 

 

345 

 

 

84 

 

 

276 

 

 

Total impaired loans with a specific allowance

$

14,670 

 

$

15,054 

 

$

1,610 

 

$

15,327 

 

$

282 

Total impaired loans

$

95,856 

 

$

98,701 

 

$

1,610 

 

$

97,540 

 

$

2,359 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

The following table shows the Company’s impaired loans, by class, at December 31, 2014 (dollars in thousands):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Recorded Investment

 

Unpaid Principal Balance

 

Related Allowance

 

YTD Average Investment

 

Interest Income Recognized

Loans without a specific allowance

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial Construction

$

5,281 

 

$

5,367 

 

$

 -

 

$

5,755 

 

$

165 

Commercial Real Estate - Owner Occupied

 

15,722 

 

 

16,430 

 

 

 -

 

 

16,774 

 

 

737 

Commercial Real Estate - Non-Owner Occupied

 

22,917 

 

 

22,917 

 

 

 -

 

 

23,209 

 

 

1,116 

Raw Land and Lots

 

44,790 

 

 

47,662 

 

 

 -

 

 

47,988 

 

 

2,124 

Single Family Investment Real Estate

 

4,197 

 

 

4,881 

 

 

 -

 

 

6,534 

 

 

170 

Commercial and Industrial

 

4,453 

 

 

7,933 

 

 

 -

 

 

5,070 

 

 

121 

Other Commercial

 

1,536 

 

 

1,538 

 

 

 -

 

 

1,624 

 

 

90 

Consumer:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Mortgage

 

1,571 

 

 

1,582 

 

 

 -

 

 

1,583 

 

 

58 

Indirect Auto

 

 -

 

 

 

 

 -

 

 

 

 

 -

Indirect Marine

 

201 

 

 

505 

 

 

 -

 

 

281 

 

 

 -

HELOCs

 

559 

 

 

699 

 

 

 -

 

 

573 

 

 

Other Consumer

 

89 

 

 

208 

 

 

 -

 

 

107 

 

 

 -

Total impaired loans without a specific allowance

$

101,316 

 

$

109,728 

 

$

 -

 

$

109,502 

 

$

4,589 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans with a specific allowance

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial Construction

$

570 

 

$

570 

 

$

51 

 

$

506 

 

$

13 

Commercial Real Estate - Owner Occupied

 

5,951 

 

 

5,999 

 

 

355 

 

 

5,946 

 

 

280 

Commercial Real Estate - Non-Owner Occupied

 

10,575 

 

 

10,572 

 

 

2,017 

 

 

10,823 

 

 

474 

Raw Land and Lots

 

1,343 

 

 

1,373 

 

 

98 

 

 

1,472 

 

 

59 

Single Family Investment Real Estate

 

4,125 

 

 

4,144 

 

 

562 

 

 

4,293 

 

 

159 

Commercial and Industrial

 

2,938 

 

 

3,009 

 

 

582 

 

 

3,125 

 

 

138 

Other Commercial

 

359 

 

 

378 

 

 

32 

 

 

442 

 

 

29 

Consumer:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Mortgage

 

3,323 

 

 

3,375 

 

 

481 

 

 

3,381 

 

 

60 

Consumer Construction

 

375 

 

 

375 

 

 

34 

 

 

373 

 

 

19 

Indirect Marine

 

192 

 

 

192 

 

 

 

 

199 

 

 

15 

HELOCs

 

434 

 

 

434 

 

 

 

 

436 

 

 

17 

Other Consumer

 

679 

 

 

706 

 

 

310 

 

 

686 

 

 

19 

Total impaired loans with a specific allowance

$

30,864 

 

$

31,127 

 

$

4,531 

 

$

31,682 

 

$

1,282 

Total impaired loans

$

132,180 

 

$

140,855 

 

$

4,531 

 

$

141,184 

 

$

5,871 

 

Summary of Modified Loans that Continue to Accrue Interest Under the Terms of Restructuring Agreement

The following table provides a summary, by class, of modified loans that continue to accrue interest under the terms of the restructuring agreement, which are considered to be performing, and modified loans that have been placed on nonaccrual status, which are considered to be nonperforming, as of June 30, 2015 and December 31, 2014 (dollars in thousands):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

June 30, 2015

 

December 31, 2014

 

No. of Loans

 

Recorded Investment

 

Outstanding Commitment

 

No. of Loans

 

Recorded Investment

 

Outstanding Commitment

Performing

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial Construction

 

$

296 

 

$

 -

 

 

$

707 

 

$

 -

Commercial Real Estate - Owner Occupied

 

 

1,659 

 

 

 -

 

 

 

682 

 

 

 -

Commercial Real Estate - Non-Owner Occupied

 

 

2,448 

 

 

 -

 

 

 

3,362 

 

 

 -

Raw Land and Lots

 

 

13,995 

 

 

 -

 

 

 

14,777 

 

 

 -

Single Family Investment Real Estate

 

 

446 

 

 

 -

 

 

 

1,046 

 

 

 -

Commercial and Industrial

 

 

50 

 

 

 -

 

 

 

722 

 

 

 -

Other Commercial

 

 

213 

 

 

 -

 

 

 

191 

 

 

 -

Consumer:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Mortgage

 

 

740 

 

 

 -

 

 

 

1,244 

 

 

 -

Other Consumer

 

 

33 

 

 

 -

 

 

 

98 

 

 

 -

Total performing

27 

 

$

19,880 

 

$

 -

 

42 

 

$

22,829 

 

$

 -

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nonperforming

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial Construction

 

$

260 

 

$

 -

 

 

$

253 

 

$

 -

Commercial Real Estate - Owner Occupied

 

 

142 

 

 

 -

 

 

 

153 

 

 

 -

Commercial Real Estate - Non-Owner Occupied

 

 

200 

 

 

 -

 

 

 

539 

 

 

 -

Raw Land and Lots

 

 

34 

 

 

 -

 

 

 

1,053 

 

 

 -

Single Family Investment Real Estate

 

 

237 

 

 

 -

 

 

 

433 

 

 

 -

Commercial and Industrial

 

 

513 

 

 

 -

 

 

 

616 

 

 

 -

Other Commercial

 

 

65 

 

 

 -

 

 

 

74 

 

 

 -

Consumer:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Mortgage

 

 

756 

 

 

 -

 

 

 

770 

 

 

 -

Other Consumer

 

 

37 

 

 

 -

 

 

 

57 

 

 

 -

Total nonperforming

14 

 

$

2,244 

 

$

 -

 

16 

 

$

3,948 

 

$

 -

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total performing and nonperforming

41 

 

$

22,124 

 

$

 -

 

58 

 

$

26,777 

 

$

 -

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Schedule of TDR by Class and Modification Type

The following table shows, by class and modification type, TDRs that occurred during the three and six months ended June 30, 2015 (dollars in thousands):

 

 

 

 

 

 

 

 

 

 

 

Three months ended

 

Six months ended

 

June 30, 2015

 

June 30, 2015

 

No. of Loans

 

Recorded Investment at Period End

 

No. of Loans

 

Recorded Investment at Period End

Term modification, at a market rate

 

 

 

 

 

 

 

 

 

Commercial:

 

 

 

 

 

 

 

 

 

Commercial Real Estate - Owner Occupied

 

$

120 

 

 

$

120 

Commercial and Industrial

 -

 

 

 -

 

 

 

18 

Total loan term extended at a market rate

 

$

120 

 

 

$

138 

 

 

 

 

 

 

 

 

 

 

Term modification, below market rate

 

 

 

 

 

 

 

 

 

Commercial:

 

 

 

 

 

 

 

 

 

Commercial Real Estate - Owner Occupied

 

$

873 

 

 

$

873 

Total loan term extended at a below market rate

 

$

873 

 

 

$

873 

 

 

 

 

 

 

 

 

 

 

Total

 

$

993 

 

 

$

1,011 

 

 

 

 

 

 

 

 

 

 

 

 

The following table shows, by class and modification type, TDRs that occurred during the three and six months ended June 30, 2014 (dollars in thousands):

 

 

 

 

 

 

 

 

 

 

 

Three months ended

 

Six months ended

 

June 30, 2014

 

June 30, 2014

 

No. of Loans

 

Recorded Investment at Period End

 

No. of Loans

 

Recorded Investment at Period End

Term modification, at a market rate

 

 

 

 

 

 

 

 

 

Commercial:

 

 

 

 

 

 

 

 

 

Single Family Investment Real Estate

 -

 

$

 -

 

 

$

111 

Commercial and Industrial

 

 

35 

 

 

 

35 

Other Commercial

 -

 

 

 -

 

 

 

287 

Total loan term extended at a market rate

 

$

35 

 

 

$

433 

 

 

 

 

 

 

 

 

 

 

Total

 

$

35 

 

 

$

433 

 

 

 

 

 

 

 

 

 

 

 

Allowance for Loan Loss Activity, by Portfolio Segment, Balances for Allowance for Credit Losses, and Loans Based on Impairment Methodology

The following table shows the allowance for loan loss activity, balances for allowance for loan losses, and loan balances based on impairment methodology by portfolio segment for the six months ended and as of June 30, 2015.  The table below includes the provision for loan losses.  In addition, a $200,000 provision was recognized during the current quarter for unfunded loan commitments for which the reserves are recorded as a component of “Other Liabilities” on the Company’s Consolidated Balance Sheets.  Allocation of a portion of the allowance to one category of loans does not preclude its availability to absorb losses in other categories (dollars in thousands):

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

Consumer

 

Total

Allowance for loan losses:

 

 

 

 

 

 

 

 

 

Balance, beginning of the year

 

$

22,352 

 

$

10,032 

 

$

32,384 

    Recoveries credited to allowance

 

 

897 

 

 

799 

 

 

1,696 

    Loans charged off

 

 

(5,248)

 

 

(1,787)

 

 

(7,035)

    Provision charged to operations

 

 

5,532 

 

 

(233)

 

 

5,299 

Balance, end of period

 

$

23,533 

 

$

8,811 

 

$

32,344 

 

 

 

 

 

 

 

 

 

 

Ending Balance, ALL:

 

 

 

 

 

 

 

 

 

Loans individually evaluated for impairment

 

$

1,463 

 

$

147 

 

$

1,610 

Loans collectively evaluated for impairment

 

 

22,070 

 

 

8,664 

 

 

30,734 

Loans acquired with deteriorated credit quality

 

 

 -

 

 

 -

 

 

 -

    Total

 

$

23,533 

 

$

8,811 

 

$

32,344 

 

 

 

 

 

 

 

 

 

 

Ending Balance, Loans:

 

 

 

 

 

 

 

 

 

Loans individually evaluated for impairment

 

$

90,917 

 

$

4,298 

 

$

95,215 

Loans collectively evaluated for impairment

 

 

3,831,592 

 

 

1,495,737 

 

 

5,327,329 

Loans acquired with deteriorated credit quality

 

 

77,519 

 

 

10,322 

 

 

87,841 

    Total

 

$

4,000,028 

 

$

1,510,357 

 

$

5,510,385 

 

 

 

 

 

 

 

 

 

 

 

The following table shows the allowance for loan loss activity, balances for allowance for loan losses, and loan balances based on impairment methodology by portfolio segment for the six months ended and as of June 30, 2014.  Allocation of a portion of the allowance to one category of loans does not preclude its availability to absorb losses in other categories (dollars in thousands):

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

Consumer

 

Total

Allowance for loan losses:

 

 

 

 

 

 

 

 

 

Balance, beginning of the year

 

$

19,908 

 

$

10,227 

 

$

30,135 

    Recoveries credited to allowance

 

 

1,599 

 

 

572 

 

 

2,171 

    Loans charged off

 

 

(1,068)

 

 

(1,359)

 

 

(2,427)

    Provision charged to operations

 

 

204 

 

 

1,296 

 

 

1,500 

Balance, end of period

 

$

20,643 

 

$

10,736 

 

$

31,379 

 

 

 

 

 

 

 

 

 

 

Ending Balance, ALL:

 

 

 

 

 

 

 

 

 

Loans individually evaluated for impairment

 

$

2,117 

 

$

399 

 

$

2,516 

Loans collectively evaluated for impairment

 

 

18,526 

 

 

10,337 

 

 

28,863 

Loans acquired with deteriorated credit quality

 

 

 -

 

 

 -

 

 

 -

    Total

 

$

20,643 

 

$

10,736 

 

$

31,379 

 

 

 

 

 

 

 

 

 

 

Ending Balance, Loans:

 

 

 

 

 

 

 

 

 

Loans individually evaluated for impairment

 

$

104,620 

 

$

8,047 

 

$

112,667 

Loans collectively evaluated for impairment

 

 

3,482,781 

 

 

1,506,514 

 

 

4,989,295 

Loans acquired with deteriorated credit quality

 

 

114,893 

 

 

16,214 

 

 

131,107 

    Total

 

$

3,702,294 

 

$

1,530,775 

 

$

5,233,069 

 

Loans Receivables Related Risk Rating Excluding Purchased Impaired Loans

The following table shows the recorded investment in all loans, excluding PCI loans, in the commercial portfolios by class with their related risk rating current as of June 30, 2015 (dollars in thousands):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1-3

 

4

 

5

 

6

 

7

 

8

 

Total

Commercial Construction

$

34,756 

 

$

310,970 

 

$

17,583 

 

$

9,343 

 

$

2,631 

 

$

 -

 

$

375,283 

Commercial Real Estate - Owner Occupied

 

183,155 

 

 

629,284 

 

 

14,460 

 

 

6,471 

 

 

9,792 

 

 

1,582 

 

 

844,744 

Commercial Real Estate - Non-Owner Occupied

 

407,562 

 

 

1,081,215 

 

 

22,487 

 

 

24,523 

 

 

13,503 

 

 

 -

 

 

1,549,290 

Raw Land and Lots

 

11,696 

 

 

132,386 

 

 

9,814 

 

 

16,359 

 

 

26,272 

 

 

 -

 

 

196,527 

Single Family Investment Real Estate

 

66,052 

 

 

333,533 

 

 

8,794 

 

 

6,190 

 

 

4,995 

 

 

 -

 

 

419,564 

Commercial and Industrial

 

195,917 

 

 

231,994 

 

 

10,823 

 

 

4,319 

 

 

4,604 

 

 

 -

 

 

447,657 

Other Commercial

 

45,749 

 

 

38,475 

 

 

2,917 

 

 

911 

 

 

1,392 

 

 

 -

 

 

89,444 

Total

$

944,887 

 

$

2,757,857 

 

$

86,878 

 

$

68,116 

 

$

63,189 

 

$

1,582 

 

$

3,922,509 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

The following table shows the recorded investment in all loans, excluding PCI loans, in the commercial portfolios by class with their related risk rating current as of December 31, 2014 (dollars in thousands):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1-3

 

4

 

5

 

6

 

7

 

8

 

Total

Commercial Construction

$

22,512 

 

$

289,064 

 

$

11,932 

 

$

10,906 

 

$

3,084 

 

$

 -

 

$

337,498 

Commercial Real Estate - Owner Occupied

 

185,789 

 

 

620,587 

 

 

15,003 

 

 

7,688 

 

 

15,209 

 

 

 -

 

 

844,276 

Commercial Real Estate - Non-Owner Occupied

 

356,263 

 

 

1,041,515 

 

 

22,358 

 

 

28,388 

 

 

31,766 

 

 

 -

 

 

1,480,290 

Raw Land and Lots

 

11,162 

 

 

128,281 

 

 

16,803 

 

 

4,783 

 

 

42,769 

 

 

 -

 

 

203,798 

Single Family Investment Real Estate

 

59,638 

 

 

311,900 

 

 

9,750 

 

 

6,680 

 

 

7,647 

 

 

 -

 

 

395,615 

Commercial and Industrial

 

138,973 

 

 

230,084 

 

 

9,392 

 

 

4,383 

 

 

7,089 

 

 

 -

 

 

389,921 

Other Commercial

 

31,571 

 

 

40,913 

 

 

3,818 

 

 

844 

 

 

1,704 

 

 

 -

 

 

78,850 

Total

$

805,908 

 

$

2,662,344 

 

$

89,056 

 

$

63,672 

 

$

109,268 

 

$

 -

 

$

3,730,248 

 

Purchased Credit Impaired Loan Receivables Related Risk Rating

The following table shows the recorded investment in only PCI loans in the commercial portfolios by class with their related risk rating and credit quality indicator information current as of June 30, 2015 (dollars in thousands):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

4

 

5

 

6

 

7

 

8

 

Total

Commercial Construction

$

 -

 

$

 -

 

$

2,311 

 

$

149 

 

$

461 

 

$

2,921 

Commercial Real Estate - Owner Occupied

 

5,544 

 

 

581 

 

 

8,856 

 

 

14,857 

 

 

 -

 

 

29,838 

Commercial Real Estate - Non-Owner Occupied

 

5,070 

 

 

3,801 

 

 

7,648 

 

 

3,497 

 

 

 -

 

 

20,016 

Raw Land and Lots

 

1,511 

 

 

533 

 

 

1,938 

 

 

1,121 

 

 

 -

 

 

5,103 

Single Family Investment Real Estate

 

4,674 

 

 

1,710 

 

 

4,100 

 

 

5,020 

 

 

 -

 

 

15,504 

Commercial and Industrial

 

422 

 

 

12 

 

 

917 

 

 

1,650 

 

 

24 

 

 

3,025 

Other Commercial

 

91 

 

 

 -

 

 

476 

 

 

545 

 

 

 -

 

 

1,112 

Total

$

17,312 

 

$

6,637 

 

$

26,246 

 

$

26,839 

 

$

485 

 

$

77,519 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

The following table shows the recorded investment in only PCI loans in the commercial portfolios by class with their related risk rating and credit quality indicator information current as of December 31, 2014 (dollars in thousands):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

4

 

5

 

6

 

7

 

8

 

Total

Commercial Construction

$

 -

 

$

 -

 

$

3,130 

 

$

194 

 

$

458 

 

$

3,782 

Commercial Real Estate - Owner Occupied

 

1,525 

 

 

3,546 

 

 

10,880 

 

 

15,216 

 

 

 -

 

 

31,167 

Commercial Real Estate - Non-Owner Occupied

 

2,837 

 

 

934 

 

 

18,736 

 

 

6,362 

 

 

 -

 

 

28,869 

Raw Land and Lots

 

1,564 

 

 

189 

 

 

3,148 

 

 

2,526 

 

 

 -

 

 

7,427 

Single Family Investment Real Estate

 

2,807 

 

 

1,253 

 

 

6,462 

 

 

6,357 

 

 

 -

 

 

16,879 

Commercial and Industrial

 

437 

 

 

 -

 

 

913 

 

 

2,477 

 

 

28 

 

 

3,855 

Other Commercial

 

 -

 

 

 -

 

 

510 

 

 

1,746 

 

 

 -

 

 

2,256 

Total

$

9,170 

 

$

5,922 

 

$

43,779 

 

$

34,878 

 

$

486 

 

$

94,235 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Schedule of Acquired Loan Portfolio and Accretable Yield

 

 

The following shows changes in the accretable yield for loans accounted for under ASC 310-30, Receivables – Loans and Debt Securities Acquired with Deteriorated Credit Quality, for the periods presented (dollars in thousands):

 

 

 

 

 

 

 

 

 

For the Six Months ended

June 30,

 

2015

 

2014

Balance at beginning of period

$

28,956 

 

 

$

2,980 

 

Additions

 

 -

 

 

 

34,653 

 

Accretion

 

(3,106)

 

 

 

(3,677)

 

Reclass of nonaccretable difference due to improvement in expected cash flows

 

2,976 

 

 

 

 -

 

Other, net (1)

 

(4,784)

 

 

 

(1,365)

 

Balance at end of period

$

24,042 

 

 

$

32,591 

 

 

 

 

 

 

 

 

 

(1)    This line item represents changes in the cash flows expected to be collected due to the impact of non-credit changes such as prepayment assumptions, changes in interest rates on variable rate PCI loans, and discounted payoffs that occurred in the quarter.