XML 80 R14.htm IDEA: XBRL DOCUMENT v3.2.0.727
Accounting for Certain Loans Acquired in a Purchase
6 Months Ended
Jun. 30, 2015
Receivables [Abstract]  
Accounting for Certain Loans Acquired in a Purchase
ACCOUNTING FOR CERTAIN LOANS ACQUIRED IN A PURCHASE

The acquired loans detailed in the tables below are included in Note 4. LOANS AND ALLOWANCE, in the Notes to Consolidated Condensed Financial Statements of this Form 10-Q. As described in Note 4, loans purchased after December 31, 2008 are recorded at the acquisition date fair value, which could result in a fair value discount or premium. Purchased loans with evidence of credit deterioration since origination and for which it is probable at the date of acquisition that the acquirer will not collect all contractually required principal and interest payments are accounted for under ASC 310-30, Loans Acquired with Deteriorated Credit Quality. The difference between contractually required payments and the cash flows expected to be collected at acquisition is referred to as the nonaccretable portion of the fair value discount or premium. The accretable portion of the fair value discount or premium is the difference between the expected cash flows and the net present value of expected cash flows, with such difference accreted into earnings over the term of the loans. All other loans not accounted for under ASC 310-30 are accounted for under ASC 310-20.











The following table includes the outstanding balance and carrying amount of loans acquired during the years 2012, 2013, 2014 and 2015, which are included in the balance sheet amounts of loans receivable at June 30, 2015, and December 31, 2014 as applicable.


June 30, 2015

C Financial

Community

CFS

SCB

Total
Commercial and industrial loans
$
114


$
7,245


$
59,166


$
5,272


$
71,797

Agricultural production financing and other loans to farmers



1,534


50


1,234


2,818

Real estate loans:








 
Construction
7,267


12,600


6,612





26,479

Commercial and farmland
28,287


63,460


224,675


14,575


330,997

Residential
61,188


25,337


128,972


6,643


222,140

       Home Equity
10,407


8,805


35,327


14,241


68,780

Individuals' loans for household and other personal expenditures
14


711


642


81


1,448

Other commercial loans






83





83

Total
$
107,277


$
119,692


$
455,527


$
42,046


$
724,542











Carrying Amount
$
104,714


$
112,171


$
433,744


$
36,467


$
687,096

Allowance



193


160





353

Carrying Amount Net of Allowance
$
104,714


$
111,978


$
433,584


$
36,467


$
686,743





December 31, 2014

Community

CFS

SCB

Total
Commercial and industrial loans
$
8,168


$
64,897


$
6,059


$
79,124

Agricultural production financing and other loans to farmers
1,100





893


1,993

Real estate loans:






 
Construction
19,063


9,113





28,176

Commercial and farmland
74,600


251,002


15,593


341,195

Residential
28,863


144,396


7,384


180,643

       Home Equity
9,881


39,244


15,758


64,883

Individuals' loans for household and other personal expenditures
1,314


922


121


2,357

Other commercial loans



86





86

Total
$
142,989


$
509,660


$
45,808


$
698,457









Carrying Amount
$
134,198


$
484,949


$
39,324


$
658,471

Allowance



650





650

Carrying Amount Net of Allowance
$
134,198


$
484,299


$
39,324


$
657,821




The balance in the allowance for loan losses for loans acquired and accounted for under ASC 310-30 was $353,000 and $650,000 at June 30, 2015 and December 31, 2014, respectively.


As customer cash flow expectations improve, nonaccretable yield can be reclassified to accretable yield. The accretable yield, or income expected to be collected, and reclassifications from nonaccretable yield, are identified in the table below.  The table reflects only purchased loans accounted for under ASC 310-30 and not the entire portfolio of purchased loans.


Three Months Ended June 30, 2015

C Financial

Community

CFS

SCB

Total
Beginning balance



$
1,990


$
2,009


$
818


$
4,817

Additions
$
145











145

Accretion
(12
)

(353
)

(578
)

(304
)

(1,247
)
Reclassification from nonaccretable



181


309


244


734

Disposals






(8
)




(8
)
Ending balance
$
133


$
1,818


$
1,732


$
758


$
4,441




Six Months Ended June 30, 2015

C Financial

Community

CFS

SCB

Total
Beginning balance



$
2,122


$
2,400


$
868


$
5,390

Additions
$
145











145

Accretion
(12
)

(532
)

(1,919
)

(489
)

(2,952
)
Reclassification from nonaccretable



228


1,259


379


1,866

Disposals






(8
)




(8
)
Ending balance
$
133


$
1,818


$
1,732


$
758


$
4,441




Three Months Ended June 30, 2014

CFS

SCB

Total
Beginning balance
$
4,080


$
1,256


$
5,336

Additions





Accretion
(1,242
)

(215
)

(1,457
)
Reclassification from nonaccretable
650


129


779

Disposals





Ending balance
$
3,488


$
1,170


$
4,658




Six Months Ended June 30, 2014

CFS

SCB

Total
Beginning balance
$
4,164


$
1,388


$
5,552

Additions





Accretion
(1,543
)

(402
)

(1,945
)
Reclassification from nonaccretable
902


184


1,086

Disposals
(35
)



(35
)
Ending balance
$
3,488


$
1,170


$
4,658