XML 27 R12.htm IDEA: XBRL DOCUMENT v3.19.1
Loans
12 Months Ended
Dec. 31, 2018
Receivables [Abstract]  
Loans
Note 4. Loans
The composition of loans, net at December 31, 2018 and 2017 is as follows (in thousands):
 
 
 
2018
 
 
2017
 
Real Estate:
 
 
 
 
 
 
 
 
Land Development and Construction
 
$
41,134
 
 
$
25,923
 
Farmland
 
 
14,498
 
 
 
16,905
 
1-4 Family Mortgages
 
 
88,747
 
 
 
95,925
 
Commercial Real Estate
 
 
203,595
 
 
 
191,736
 
Total Real Estate Loans
 
 
347,974
 
 
 
330,489
 
Business Loans:
 
 
 
 
 
 
 
 
Commercial and Industrial Loans
 
 
66,421
 
 
 
58,204
 
Farm Production and Other Farm Loans
 
 
907
 
 
 
922
 
Total Business Loans
 
 
67,328
 
 
 
59,126
 
Consumer Loans:
 
 
 
 
 
 
 
 
Credit Cards
 
 
1,648
 
 
 
1,310
 
Other Consumer Loans
 
 
12,372
 
 
 
14,680
 
Total Consumer Loans
 
 
14,020
 
 
 
15,990
 
Total Gross Loans
 
 
429,322
 
 
 
405,605
 
Unearned Income
 
 
(45
)
 
 
(195
)
Allowance for Loan Losses
 
 
(3,372
)
 
 
(3,019
)
Loans, net
 
$
425,905
 
 
$
402,391
 
The Company has certain lending policies and procedures in place that are designed to maximize loan income within an acceptable level of risk. Management reviews these policies and procedures and submits them to the Company’s Board of Directors for its approval when needed, but no less frequently than annually. A reporting system supplements the review process by providing management with frequent reports related to loan production, loan quality, concentrations of credit, loan delinquencies and non-performing and potential problem loans. Diversification in the loan portfolio is a means of managing risk associated with fluctuations in economic conditions.
The Company maintains an independent loan review department that reviews and validates the credit risk program on a periodic basis. Results of this review are presented to management with quarterly reports made to the board of directors. The loan review process complements and reinforces the risk identification and assessment decisions made by the lenders and credit personnel, as well as the Company’s policies and procedures.
Loans are made principally to customers in the Company’s market. The Company’s lending policy provides that loans collateralized by real estate are normally made with loan-to-value (“LTV”) ratios of 80 percent or less. Commercial loans are typically collateralized by property, equipment, inventories or receivables with LTV ratios from 50 percent to 80 percent. Real estate mortgage loans are collateralized by personal residences with LTV ratios of 80 percent or less. Consumer loans are typically collateralized by real estate, vehicles and other consumer durable goods. Approximately $67.5 million and $48.7 million of the loans outstanding at December 31, 2018 and December 31, 2017, respectively, were variable rate loans.
In the ordinary course of business, the Company has granted loans to certain directors and their affiliates (collectively referred to as “related parties”). These loans were made on substantially the same terms, including interest rates and collateral, as those prevailing at the time for comparable transactions with other unaffiliated persons and do not involve more than normal risk of collectability. Activity in related party loans during 2018 is presented in the following table.
 
Balance outstanding at December 31, 2017
 
$
3,117,526
 
Principal additions
 
 
518,154
 
Principal reductions
 
 
(567,729
)
Balance outstanding at December 31, 2018
 
$
3,067,951
 
Loans are considered to be past due if the required principal and interest payments have not been received as of the date such payments were due. Loans are placed on non-accrual status, when, in management’s opinion, the borrower may be unable to meet payment obligations as they become due, as well as when required by regulatory provisions. Loans may be placed on non-accrual status regardless of whether such loans are considered past due. When interest accruals are discontinued, all unpaid accrued interest is reversed. Interest income is subsequently recognized only to the extent cash payments are received in excess of principal due. Loans are returned to accrual status when all the principal and interest amounts contractually due are brought current and future payments are reasonably assured.
Year-end non-accrual loans, segregated by class of loans, were as follows (in thousands):
 
 
 
2018
 
 
2017
 
Real Estate:
 
 
 
 
 
 
 
 
Land Development and Construction
 
$
 
 
$
 
Farmland
 
 
200
 
 
 
366
 
1-4 Family Mortgages
 
 
1,831
 
 
 
2,131
 
Commercial Real Estate
 
 
7,612
 
 
 
4,891
 
Total Real Estate Loans
 
 
9,643
 
 
 
7,388
 
Business Loans:
 
 
 
 
 
 
 
 
Commercial and Industrial Loans
 
 
76
 
 
 
78
 
Farm Production and Other Farm Loans
 
 
31
 
 
 
32
 
Total Business Loans
 
 
107
 
 
 
110
 
Consumer Loans:
 
 
 
 
 
 
 
 
Other Consumer Loans
 
 
89
 
 
 
84
 
Total Consumer Loans
 
 
89
 
 
 
84
 
Total Nonaccrual Loans
 
$
9,839
 
 
$
7,582
 
In the event that non-accrual loans had performed in accordance with their original terms, the Company would have recognized additional interest income of approximately $428,644, $412,915 and $651,560 in 2018, 2017 and 2016, respectively.
An age analysis of past due loans, segregated by class of loans, as of December 31, 2018 is as follows (in thousands):
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Accruing
 
 
 
 
 
 
Loans
 
 
 
 
 
 
 
 
 
 
 
Loans
 
 
 
Loans
 
 
90 or more
 
 
 
 
 
 
 
 
 
 
 
90 or more
 
 
 
30-89 Days
 
 
Days Past
 
 
Total Past
 
 
Current
 
 
Total
 
 
Days
 
 
 
Past Due
 
 
Due
 
 
Due Loans
 
 
Loans
 
 
Loans
 
 
Past Due
 
Real Estate:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Land Development and Construction
 
$
1,494
 
 
$
54
 
 
$
1,548
 
 
$
39,586
 
 
$
41,134
 
 
$
54
 
Farmland
 
 
779
 
 
 
29
 
 
 
808
 
 
 
13,690
 
 
 
14,498
 
 
 
 
1-4 Family Mortgages
 
 
3,456
 
 
 
330
 
 
 
3,786
 
 
 
84,961
 
 
 
88,747
 
 
 
 
Commercial Real Estate
 
 
1,059
 
 
 
2,981
 
 
 
4,040
 
 
 
199,555
 
 
 
203,595
 
 
 
 
Total Real Estate Loans
 
 
6,788
 
 
 
3,394
 
 
 
10,182
 
 
 
337,792
 
 
 
347,974
 
 
 
54
 
Business Loans:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial and Industrial Loans
 
 
1,672
 
 
 
21
 
 
 
1,693
 
 
 
64,728
 
 
 
66,421
 
 
 
 
Farm Production and Other Farm Loans
 
 
9
 
 
 
 
 
 
9
 
 
 
898
 
 
 
907
 
 
 
 
Total Business Loans
 
 
1,681
 
 
 
21
 
 
 
1,702
 
 
 
65,626
 
 
 
67,328
 
 
 
 
Consumer Loans:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Credit Cards
 
 
16
 
 
 
4
 
 
 
20
 
 
 
1,628
 
 
 
1,648
 
 
 
4
 
Other Consumer Loans
 
 
212
 
 
 
33
 
 
 
245
 
 
 
12,127
 
 
 
12,372
 
 
 
15
 
Total Consumer Loans
 
 
228
 
 
 
37
 
 
 
265
 
 
 
13,755
 
 
 
14,020
 
 
 
19
 
Total Loans
 
$
8,697
 
 
$
3,452
 
 
$
12,149
 
 
$
417,173
 
 
$
429,322
 
 
$
73
 
 
 
An age analysis of past due loans, segregated by class of loans, as of December 31, 2017 is as follows (in thousands):
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Accruing
 
 
 
 
 
 
Loans
 
 
 
 
 
 
 
 
 
 
 
Loans
 
 
 
Loans
 
 
90 or more
 
 
 
 
 
 
 
 
 
 
 
90 or more
 
 
 
30-89 Days
 
 
Days Past
 
 
Total Past
 
 
Current
 
 
Total
 
 
Days Past
 
 
 
Past Due
 
 
Due
 
 
Due Loans
 
 
Loans
 
 
Loans
 
 
Due
 
Real Estate:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Land Development and Construction
 
$
281
 
 
$
 
 
$
281
 
 
$
25,642
 
 
$
25,923
 
 
$
 
Farmland
 
 
93
 
 
 
 
 
 
93
 
 
 
16,812
 
 
 
16,905
 
 
 
 
1-4 Family Mortgages
 
 
2,657
 
 
 
 
 
 
2,657
 
 
 
93,268
 
 
 
95,925
 
 
 
 
Commercial Real Estate
 
 
2,585
 
 
 
862
 
 
 
3,447
 
 
 
188,289
 
 
 
191,736
 
 
 
807
 
Total Real Estate Loans
 
 
5,616
 
 
 
862
 
 
 
6,478
 
 
 
324,011
 
 
 
330,489
 
 
 
807
 
Business Loans:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial and Industrial Loans
 
 
32
 
 
 
 
 
 
32
 
 
 
58,172
 
 
 
58,204
 
 
 
 
Farm Production and Other Farm Loans
 
 
19
 
 
 
 
 
 
19
 
 
 
903
 
 
 
922
 
 
 
 
Total Business Loans
 
 
51
 
 
 
 
 
 
51
 
 
 
59,075
 
 
 
59,126
 
 
 
 
Consumer Loans:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Credit Cards
 
 
25
 
 
 
6
 
 
 
31
 
 
 
1,279
 
 
 
1,310
 
 
 
6
 
Other Consumer Loans
 
 
422
 
 
 
 
 
 
422
 
 
 
14,258
 
 
 
14,680
 
 
 
 
Total Consumer Loans
 
 
447
 
 
 
6
 
 
 
453
 
 
 
15,537
 
 
 
15,990
 
 
 
6
 
Total Loans
 
$
6,114
 
 
$
868
 
 
$
6,982
 
 
$
398,623
 
 
$
405,605
 
 
$
813
 
Loans are considered impaired when, based on current information and events, it is probable the Company will be unable to collect all the amounts due in accordance with the original contractual terms of the loan agreement, including scheduled principal and interest payments. In determining which loans to evaluate for impairment, management looks at past due loans, bankruptcy filings and any situation that might lend itself to cause a borrower to be unable to repay the loan according to the original contract terms on those loans in excess of $100,000. If a loan is determined to be impaired and the collateral is deemed to be insufficient to fully repay the loan, a specific reserve will be established. Interest payments on impaired loans are typically applied to principal unless collectability of the principal amount is reasonably assured, in which case interest is recognized on a cash basis. Impaired loans or portions thereof, are charged-off when deemed uncollectible.
Impaired loans as of December 31, by class of loans, are as follows (in thousands):
 
 
 
 
 
 
Recorded
 
 
Recorded
 
 
 
 
 
 
 
 
 
 
 
 
Unpaid
 
 
Investment
 
 
Investment
 
 
Total
 
 
 
 
 
Average
 
 
 
Principal
 
 
With No
 
 
With
 
 
Recorded
 
 
Related
 
 
Recorded
 
2018
 
 
Balance
 
 
Allowance
 
 
Allowance
 
 
Investment
 
 
Allowance
 
 
Investment
 
Real Estate:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Land Development and Construction
 
$
 
 
$
 
 
$
 
 
$
 
 
$
 
 
$
 
Farmland
 
 
269
 
 
 
269
 
 
 
 
 
 
269
 
 
 
 
 
 
135
 
1-4 Family Mortgages
 
 
1,153
 
 
 
1,062
 
 
 
91
 
 
 
1,153
 
 
 
27
 
 
 
728
 
Commercial Real Estate
 
 
10,601
 
 
 
5,209
 
 
 
3,675
 
 
 
8,884
 
 
 
374
 
 
 
6,489
 
Total Real Estate Loans
 
 
12,023
 
 
 
6,540
 
 
 
3,766
 
 
 
10,306
 
 
 
401
 
 
 
7,352
 
Total Loans
 
$
12,023
 
 
$
6,540
 
 
$
3,766
 
 
$
10,306
 
 
$
401
 
 
$
7,352
 
 
 
 
 
 
 
Recorded
 
 
Recorded
 
 
 
 
 
 
 
 
 
 
 
 
Unpaid
 
 
Investment
 
 
Investment
 
 
Total
 
 
 
 
 
Average
 
 
 
Principal
 
 
With No
 
 
With
 
 
Recorded
 
 
Related
 
 
Recorded
 
2017
 
Balance
 
 
Allowance
 
 
Allowance
 
 
Investment
 
 
Allowance
 
 
Investment
 
Real Estate:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Land Development and Construction
 
$
 
 
$
 
 
$
 
 
$
 
 
$
 
 
$
 
Farmland
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
62
 
1-4 Family Mortgages
 
 
303
 
 
 
 
 
 
303
 
 
 
303
 
 
 
46
 
 
 
875
 
Commercial Real Estate
 
 
5,616
 
 
 
 
 
 
4,093
 
 
 
4,093
 
 
 
397
 
 
 
4,710
 
Total Real Estate Loans
 
 
5,919
 
 
 
 
 
 
4,396
 
 
 
4,396
 
 
 
443
 
 
 
5,647
 
Total Loans
 
$
5,919
 
 
$
 
 
$
4,396
 
 
$
4,396
 
 
$
443
 
 
$
5,647
 
The following table presents troubled debt restructurings segregated by class (in thousands, except number of loans):
 
 
 
 
 
 
Pre-Modification
 
 
Post-Modification
 
 
 
 
 
 
Outstanding
 
 
Outstanding
 
 
 
Number of
 
 
Recorded
 
 
Recorded
 
December 31, 2018
 
Loans
 
 
Investment
 
 
Investment
 
Commercial real estate
 
 
3
 
 
$
4,871
 
 
$
2,782
 
Total
 
 
3
 
 
$
4,871
 
 
$
2,782
 
 
 
 
 
 
 
Pre-Modification
 
 
Post-Modification
 
 
 
 
 
 
Outstanding
 
 
Outstanding
 
 
 
Number of
 
 
Recorded
 
 
Recorded
 
December 31, 2017
 
 
Loans
 
 
Investment
 
 
Investment
 
Commercial real estate
 
 
3
 
 
$
4,871
 
 
$
3,047
 
Total
 
 
3
 
 
$
4,871
 
 
$
3,047
 
 
 
Changes in the Company’s troubled debt restructurings are set forth in the table below:
 
 
 
Number of
 
 
Recorded
 
 
 
Loans
 
 
Investment
 
Total at January 1, 2016
 
 
3
 
 
$
3,858
 
Reductions due to:
 
 
 
 
 
 
 
 
Principal paydowns
 
 
 
 
 
 
(570
)
Total at January 1, 2017
 
 
3
 
 
 
3,288
 
Reductions due to:
 
 
 
 
 
 
 
 
Principal paydowns
 
 
 
 
 
 
(241
)
Total at January 1, 2018
 
 
3
 
 
 
3,047
 
Reductions due to:
 
 
 
 
 
 
 
 
Principal paydowns
 
 
 
 
 
 
(265
)
Total at December 31, 2018
 
 
3
 
 
$
2,782
 
The allocated allowance for loan losses attributable to restructured loans was $174,274 at December 31, 2018 and 2017.
The Company had no remaining availability under commitments to lend additional funds on these troubled debt restructurings at December 31, 2018.
The Company utilizes a risk grading matrix to assign a risk grade to each of its loans when originated and is updated as factors related to the strength of the loan changes. Loans are graded on a scale of 1 to 9. A description of the general characteristics of the 9 risk grades is as follows.
Grade 1. MINIMAL RISK - These loans are without loss exposure to the Company. This classification is reserved for only the best, well secured loans to borrowers with significant capital strength, low leverage, stable earnings and growth and other readily available financing alternatives. This type of loan would also include loans secured by a program of the government.
Grade 2. MODEST RISK - These loans include borrowers with solid credit quality and moderate risk of loss. These loans may be fully secured by certificates of deposit with another reputable financial institution, or secured by readily marketable securities with acceptable margins.
Grade 3. AVERAGE RISK - This is the rating assigned to most of the loans held by the Company. This includes loans with average loss exposure and average overall quality. These loans should liquidate through possessing adequate collateral and adequate earnings of the borrower. In addition, these loans are properly documented and are in accordance with all aspects of the current loan policy.
Grade 4. ACCEPTABLE RISK - Borrower generates sufficient cash flow to fund debt service but most working asset and capital expansion needs are provided from external sources. Profitability and key balance sheet ratios are usually close to peers but one or more may be higher than peers.
Grade 5. MANAGEMENT ATTENTION - Borrower has significant weaknesses resulting from performance trends or management concerns. The financial condition of the borrower has taken a negative turn and may be temporarily strained. Cash flow is weak but cash reserves remain adequate to meet debt service. Management weakness is evident.
Grade 6. OTHER LOANS ESPECIALLY MENTIONED (“OLEM”) - Loans in this category are fundamentally sound but possess some weaknesses. OLEM loans have potential weaknesses, which may, if not checked or corrected, weaken the asset or inadequately protect the Bank’s credit position at some future date. These loans have an identifiable weakness in credit, collateral, or repayment ability but there is no expectation of loss.
Grade 7. SUBSTANDARD ASSETS - Assets classified as substandard are inadequately protected by the current net worth and paying capacity of the obligor or of the collateral pledged, if any. Assets classified as substandard must have a well-defined weakness based upon objective evidence. Assets classified as substandard are characterized by the distinct possibility that the insured institution will sustain some loss if the deficiencies are not corrected. The possibility that liquidation would not be timely requires a substandard classification even if there is little likelihood of total loss.
 
Grade 8. DOUBTFUL - A loan classified as doubtful has all the weaknesses of a substandard classification and the added characteristic that the weakness makes collection or liquidation in full, on the basis of currently existing facts, conditions, and values, highly questionable or improbable. The possibility of loss is extremely high, but because of certain important and reasonable specific pending factors that may work to the advantage and strengthening of the asset, its classification as an estimated loss is deferred until its more exact status may be determined. A doubtful classification could reflect the fact that the primary source of repayment is gone and serious doubt exists as to the quality of a secondary source of repayment.
Grade 9. LOSS - Loans classified loss are considered uncollectible and of such little value that their continuance as bankable assets is not warranted. This classification does not mean that the asset has absolutely no recovery or salvage value, but rather it is not practical or desirable to defer writing off this basically worthless asset even though partial recovery may occur in the future. Also included in this classification is the defined loss portion of loans rated substandard assets and doubtful assets.
These internally assigned grades are updated on a continual basis throughout the course of the year and represent management’s most updated judgment regarding grades at December 31, 2018.
The following table details the amount of gross loans by loan grade and class for the year ended December 31, 2018 (in thousands):
 
 
 
 
 
 
Special
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Satisfactory
 
 
Mention
 
 
Substandard
 
 
Doubtful
 
 
Loss
 
 
Total
 
 
 
1,2,3,4
 
 
5,6
 
 
7
 
 
8
 
 
9
 
 
Loans
 
Real Estate:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Land Development and Construction
 
$
39,726
 
 
$
840
 
 
$
568
 
 
$
 
 
$
 
 
$
41,134
 
Farmland
 
 
13,248
 
 
 
339
 
 
 
911
 
 
 
 
 
 
 
 
 
14,498
 
1-4 Family Mortgages
 
 
79,659
 
 
 
1,751
 
 
 
7,337
 
 
 
 
 
 
 
 
 
88,747
 
Commercial Real Estate
 
 
172,217
 
 
 
17,938
 
 
 
13,440
 
 
 
 
 
 
 
 
 
203,595
 
Total Real Estate Loans
 
 
304,850
 
 
 
20,868
 
 
 
22,256
 
 
 
 
 
 
 
 
 
347,974
 
Business Loans:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial and Industrial Loans
 
 
63,994
 
 
 
81
 
 
 
2,346
 
 
 
 
 
 
 
 
 
66,421
 
Farm Production and Other Farm Loans
 
 
876
 
 
 
 
 
 
31
 
 
 
 
 
 
 
 
 
907
 
Total Business Loans
 
 
64,870
 
 
 
81
 
 
 
2,377
 
 
 
 
 
 
 
 
 
67,328
 
Consumer Loans:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Credit Cards
 
 
1,628
 
 
 
 
 
 
20
 
 
 
 
 
 
 
 
 
1,648
 
Other Consumer Loans
 
 
12,181
 
 
 
65
 
 
 
71
 
 
 
55
 
 
 
 
 
 
12,372
 
Total Consumer Loans
 
 
13,809
 
 
 
65
 
 
 
91
 
 
 
55
 
 
 
 
 
 
14,020
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Total Loans
 
$
383,529
 
 
$
21,014
 
 
$
24,724
 
 
$
55
 
 
$
 
 
$
429,322
 
The following table details the amount of gross loans by loan grade and class for the year ended December 31, 2017 (in thousands):
 
 
  
 
 
 
Special
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  
Satisfactory
 
 
Mention
 
 
Substandard
 
 
Doubtful
 
 
Loss
 
 
Total
 
 
  
1,2,3,4
 
 
5,6
 
 
7
 
 
8
 
 
9
 
 
Loans
 
Real Estate:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Land Development and Construction
 
$
23,720
 
 
$
2,116
 
 
$
87
 
 
$
 
 
$
 
 
$
25,923
 
Farmland
 
 
15,496
 
 
 
377
 
 
 
1,032
 
 
 
 
 
 
 
 
 
16,905
 
1-4 Family Mortgages
 
 
82,227
 
 
 
5,615
 
 
 
8,083
 
 
 
 
 
 
 
 
 
95,925
 
Commercial Real Estate
 
 
143,271
 
 
 
41,833
 
 
 
6,632
 
 
 
 
 
 
 
 
 
191,736
 
Total Real Estate Loans
 
 
264,714
 
 
 
49,941
 
 
 
15,834
 
 
 
 
 
 
 
 
 
330,489
 
Business Loans:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial and Industrial Loans
 
 
55,081
 
 
 
2,990
 
 
 
133
 
 
 
 
 
 
 
 
 
58,204
 
Farm Production and Other Farm Loans
 
 
853
 
 
 
9
 
 
 
60
 
 
 
 
 
 
 
 
 
922
 
Total Business Loans
 
 
55,934
 
 
 
2,999
 
 
 
193
 
 
 
 
 
 
 
 
 
59,126
 
Consumer Loans:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Credit Cards
 
 
1,304
 
 
 
 
 
 
6
 
 
 
 
 
 
 
 
 
1,310
 
Other Consumer Loans
 
 
14,414
 
 
 
71
 
 
 
137
 
 
 
58
 
 
 
 
 
 
14,680
 
Total Consumer Loans
 
 
15,718
 
 
 
71
 
 
 
143
 
 
 
58
 
 
 
 
 
 
15,990
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Total Loans
 
$
336,366
 
 
$
53,011
 
 
$
16,170
 
 
$
58
 
 
$
 
 
$
405,605
 
The allowance for loan losses is a reserve established through a provision for possible loan losses charged to expense, which represents management’s best estimate of probable losses that will occur within the existing portfolio of loans. The allowance, in the judgment of management, is necessary to reserve for estimated loan losses and risks inherent in the loan portfolio.
The allowance on the majority of the loan portfolio is calculated using a historical chargeoff percentage applied to the current loan balances by loan segment. This historical period is the average of the previous five years with the most current years weighted to show the effect of the most recent chargeoff activity. This percentage is also adjusted for economic factors such as unemployment and general business conditions, both local and nationwide.
The group of loans that are considered to be impaired are individually evaluated for possible loss and a specific reserve is established to cover any loss contingency. Loans that are determined to be a loss with no benefit of remaining in the portfolio are charged off to the allowance. These specific reserves are reviewed periodically for continued impairment and adequacy of the specific reserve and adjusted when necessary.
 
Net chargeoffs (recoveries), segregated by class of loans, were as follows:
 
 
 
2018
 
 
2017
 
 
2016
 
Real Estate:
 
 
 
 
 
 
 
 
 
 
 
 
Land Development and Construction
 
$
55,908
 
 
$
97,685
 
 
$
(17,677
)
Farmland
 
 
2,702
 
 
 
 
 
 
(934
)
1-4 Family Mortgages
 
 
51,303
 
 
 
40,682
 
 
 
154,387
 
Commercial Real Estate
 
 
(197,839
)
 
 
 
 
 
2,387,956
 
Total Real Estate Loans
 
 
(87,926
)
 
 
138,367
 
 
 
2,523,732
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Business Loans:
 
 
 
 
 
 
 
 
 
 
 
 
Commercial and Industrial Loans
 
 
11,683
 
 
 
164,191
 
 
 
(8,230
)
Total Business Loans
 
 
11,683
 
 
 
164,191
 
 
 
(8,230
)
Consumer Loans:
 
 
 
 
 
 
 
 
 
 
 
 
Credit Cards
 
 
36,494
 
 
 
(6,654
)
 
 
9,285
 
Other Consumer Loans
 
 
21,272
 
 
 
44,526
 
 
 
(18,936
)
Total Consumer Loans
 
 
57,766
 
 
 
37,872
 
 
 
(9,651
)
Total Net Chargeoffs
 
$
(18,477
)
 
$
340,430
 
 
$
2,505,851
 
 
 
The following table details activity in the allowance for loan losses by portfolio segment for the years ended December 31, 2018, 2017 and 2016:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Real
 
 
Business
 
 
 
 
 
 
 
2018
 
Estate
 
 
Loans
 
 
Consumer
 
 
Total
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Beginning Balance
 
$
2,151,715
 
 
$
346,781
 
 
$
520,732
 
 
$
3,019,228
 
Provision for (reversal of) loan losses
 
 
605,040
 
 
 
(113,257
)
 
 
(157,793
)
 
 
333,990
 
Chargeoffs
 
 
223,403
 
 
 
18,963
 
 
 
145,943
 
 
 
388,309
 
Recoveries
 
 
311,329
 
 
 
7,280
 
 
 
88,177
 
 
 
406,786
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Net chargeoffs
 
 
(87,926
)
 
 
11,683
 
 
 
57,766
 
 
 
(18,477
)
Ending Balance
 
$
2,844,681
 
 
$
221,841
 
 
$
305,173
 
 
$
3,371,695
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Period end allowance allocated to:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Loans individually evaluated for impairment
 
$
401,347
 
 
$
 
 
$
 
 
$
401,347
 
Loans collectively evaluated for impairment
 
 
2,443,334
 
 
 
221,841
 
 
 
305,173
 
 
 
2,970,348
 
Ending Balance
 
$
2,844,681
 
 
$
221,841
 
 
$
305,173
 
 
$
3,371,695
 
 
 
 
Real
 
 
Business
 
 
 
 
 
 
 
2017
 
Estate
 
 
Loans
 
 
Consumer
 
 
Total
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Beginning Balance
 
$
3,117,134
 
 
$
257,554
 
 
$
528,108
 
 
$
3,902,796
 
(Reversal of) provision for loan losses
 
 
(827,052
)
 
 
253,418
 
 
 
30,496
 
 
 
(543,138
)
Chargeoffs
 
 
168,841
 
 
 
165,685
 
 
 
102,567
 
 
 
437,093
 
Recoveries
 
 
30,474
 
 
 
1,494
 
 
 
64,695
 
 
 
96,663
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Net chargeoffs
 
 
138,367
 
 
 
164,191
 
 
 
37,872
 
 
 
340,430
 
Ending Balance
 
$
2,151,715
 
 
$
346,781
 
 
$
520,732
 
 
$
3,019,228
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Period end allowance allocated to:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Loans individually evaluated for impairment
 
$
442,589
 
 
$
 
 
$
 
 
$
442,589
 
Loans collectively evaluated for impairment
 
 
1,709,126
 
 
 
346,781
 
 
 
520,732
 
 
 
2,576,639
 
Ending Balance
 
$
2,151,715
 
 
$
346,781
 
 
$
520,732
 
 
$
3,019,228
 
 
 
 
 
 
 
Business
 
 
 
 
 
 
 
 
2016
 
Real Estate
 
 
Loans
 
 
Consumer
 
 
Total
 
Beginning Balance
 
$
5,238,895
 
 
$
643,248
 
 
$
591,560
 
 
$
6,473,703
 
Provision for (reversal of) loan losses
 
 
401,971
 
 
 
(393,924
)
 
 
(73,103
)
 
 
(65,056
)
Chargeoffs
 
 
2,567,499
 
 
 
8,035
 
 
 
65,311
 
 
 
2,640,845
 
Recoveries
 
 
43,767
 
 
 
16,265
 
 
 
74,962
 
 
 
134,994
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Net chargeoffs
 
 
2,523,732
 
 
 
(8,230
)
 
 
(9,651
)
 
 
2,505,851
 
Ending Balance
 
$
3,117,134
 
 
$
257,554
 
 
$
528,108
 
 
$
3,902,796
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Period end allowance allocated to:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Loans individually evaluated for impairment
 
$
749,090
 
 
$
37,803
 
 
$
 
 
$
786,893
 
Loans collectively evaluated for impairment
 
 
2,368,044
 
 
 
219,751
 
 
 
528,108
 
 
 
3,115,903
 
Ending Balance
 
$
3,117,134
 
 
$
257,554
 
 
$
528,108
 
 
$
3,902,796
 
 
The Company’s recorded investment in loans as of December 31, 2018 and 2017 related to each balance in the allowance for possible loan losses by portfolio segment and disaggregated on the basis of the Company’s impairment methodology was as follows (in thousands):
 
 
 
 
 
 
Business
 
 
 
 
 
 
 
2018
 
Real Estate
 
 
Loans
 
 
Consumer
 
 
Total
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Loans individually evaluated for impairment
 
$
10,306
 
 
$
 
 
$
 
 
$
10,306
 
Loans collectively evaluated for impairment
 
 
337,668
 
 
 
67,328
 
 
 
14,020
 
 
 
419,016
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
$
347,974
 
 
$
67,328
 
 
$
14,020
 
 
$
429,322
 
 
 
 
Real
 
 
Business
 
 
 
 
 
 
 
2017
 
Estate
 
 
Loans
 
 
Consumer
 
 
Total
 
Loans individually evaluated for impairment
 
$
4,396
 
 
$
 
 
$
 
 
$
4,396
 
Loans collectively evaluated for impairment
 
 
326,093
 
 
 
59,126
 
 
 
15,990
 
 
 
401,209
 
 
 
$
330,489
 
 
$
59,126
 
 
$
15,990
 
 
$
405,605