XML 67 R15.htm IDEA: XBRL DOCUMENT v3.3.0.814
Loans and Asset Quality Information
9 Months Ended
Sep. 30, 2015
Loans and Asset Quality Information [Abstract]  
Loans and Asset Quality Information

Note 7 – Loans and Asset Quality Information

             

The loans and foreclosed real estate that were acquired in FDIC-assisted transactions are covered by loss share agreements between the FDIC and the Company's banking subsidiary, First Bank, which afford First Bank significant loss protection - see Note 2 to the financial statements included in the Company's 2011 Annual Report on Form 10-K for detailed information regarding these transactions.  Because of the loss protection provided by the FDIC, the risk of the loans and foreclosed real estate that are covered by loss share agreements are significantly different from those assets not covered under the loss share agreements.  Accordingly, the Company presents separately loans subject to the loss share agreements as “covered loans” in the information below and loans that are not subject to the loss share agreements as “non-covered loans.” 

 

On July 1, 2014, one of the Company's loss share agreements with the FDIC expired. The agreement that expired related to the non-single family assets of Cooperative Bank, a failed bank acquisition in 2009. Accordingly, the remaining balances associated with these loans and foreclosed real estate were transferred from the covered portfolio to the non-covered portfolio on July 1, 2014. The Company will bear all future losses on this portfolio of loans and foreclosed real estate. Immediately prior to the transfer to non-covered status, the loans in this portfolio had a carrying value of $39.7 million and the foreclosed real estate in this portfolio had a carrying value of $3.0 million.  Of the $39.7 million in loans that lost loss share protection, approximately $9.7 million were on nonaccrual status and $2.1 million were classified as accruing troubled debt restructurings as of July 1, 2014. Additionally, approximately $1.7 million in allowance for loan losses associated with this portfolio of loans was transferred to the allowance for loan losses for non-covered loans on July 1, 2014.

 

The following is a summary of the major categories of total loans outstanding:

 

($ in thousands)

 

September 30, 2015

 

December 31, 2014

 

September 30, 2014

 

Amount

 

Percentage

 

Amount

 

Percentage

 

Amount

 

Percentage

All loans (non-covered and covered):

               
               

Commercial, financial, and agricultural

  $ 199,630   8%   $ 160,878   7%   $ 165,215   7%

Real estate – construction, land development & other land loans

  294,426   12%   288,148   12%   298,091   13%

Real estate – mortgage – residential (1-4 family) first mortgages

  770,691   31%   789,871   33%   806,954   33%

Real estate – mortgage – home equity loans / lines of credit

  224,639   9%   223,500   9%   224,553   9%

Real estate – mortgage – commercial and other

  944,432   38%   882,127   37%   879,122   36%

Installment loans to individuals

  47,120   2%   50,704   2%   51,425   2%

    Subtotal

  2,480,938   100%   2,395,228   100%   2,425,360   100%

Unamortized net deferred loan costs

  765     946     730  

    Total loans

  $ 2,481,703     $ 2,396,174     $ 2,426,090  

 

The following is a summary of the major categories of non-covered loans outstanding:

 

($ in thousands)

 

September 30, 2015

 

December 31, 2014

 

September 30, 2014

 

Amount

 

Percentage

 

Amount

 

Percentage

 

Amount

 

Percentage

Non-covered loans:

               
               

Commercial, financial, and agricultural

  $ 198,624   9%   $ 159,195   7%   $ 162,994   7%

Real estate – construction, land development & other land loans

  290,465   12%   282,604   13%   292,401   13%

Real estate – mortgage – residential (1-4 family) first mortgages

  692,431   29%   700,101   31%   714,879   31%

Real estate – mortgage – home equity loans / lines of credit

  213,435   9%   210,697   9%   211,477   9%

Real estate – mortgage – commercial and other

  932,254   39%   864,333   38%   858,935   38%

Installment loans to individuals

  47,120   2%   50,704   2%   51,425   2%

    Subtotal

  2,374,329

100%   2,267,634   100%   2,292,111   100%

Unamortized net deferred loan costs

  765     946     730  

    Total non-covered loans

  $ 2,375,094     $ 2,268,580     $ 2,292,841  

 

The carrying amount of the covered loans at September 30, 2015 consisted of impaired and nonimpaired purchased loans (as determined on the date of acquisition), as follows:

 



($ in thousands)

 

Impaired
Purchased

Loans –

Carrying

Value

 

Impaired

Purchased

Loans –

Unpaid

Principal

Balance

 

Nonimpaired Purchased

Loans –

Carrying
Value

 

Nonimpaired Purchased
Loans -

Unpaid

Principal

Balance

 

Total

Covered

Loans –

Carrying
Value

 

Total
Covered
Loans –
Unpaid
Principal
Balance

Covered loans:

                   

Commercial, financial, and agricultural

  $ 59   116   947   975   1,006   1,091

Real estate – construction, land development & other land loans

  297   522   3,664   3,912   3,961   4,434

Real estate – mortgage – residential (1-4 family) first mortgages

  109   636   78,151   91,570   78,260   92,206

Real estate – mortgage – home equity loans / lines of credit

  8   15   11,196   12,912   11,204   12,927

Real estate – mortgage – commercial and other

  1,047   3,154   11,131   11,871   12,178   15,025

     Total

  $ 1,520   4,443   105,089   121,240   106,609   125,683

 

The carrying amount of the covered loans at December 31, 2014 consisted of impaired and nonimpaired purchased loans (as determined on the date of the acquisition), as follows:

 



($ in thousands)

 

Impaired
Purchased

Loans –
Carrying
Value

 

Impaired
Purchased
Loans –
Unpaid
Principal
Balance

 

Nonimpaired Purchased
Loans –
Carrying
Value

 

Nonimpaired Purchased
Loans -
Unpaid
Principal
Balance

 

Total
Covered
Loans –
Carrying
Value

 

Total
Covered

Loans –
Unpaid
Principal
Balance

Covered loans:

                   

Commercial, financial, and agricultural

  $ 66   123   1,617   1,661   1,683   1,784

Real estate – construction, land development & other land loans

  309   534   5,235   6,471   5,544   7,005

Real estate – mortgage – residential (1-4 family) first mortgages

  362   1,298   89,408   104,678   89,770   105,976

Real estate – mortgage – home equity loans / lines of credit

  12   19   12,791   15,099   12,803   15,118

Real estate – mortgage – commercial and other

  1,201   3,209   16,593   17,789   17,794   20,998

     Total

  $ 1,950   5,183   125,644   145,698   127,594   150,881

 

The following table presents information regarding covered purchased nonimpaired loans since December 31, 2013. The amounts include principal only and do not reflect accrued interest as of the date of the acquisition or beyond.

 

($ in thousands)

 

Carrying amount of nonimpaired covered loans at December 31, 2013

  $ 207,167

Principal repayments

  (50,183 )

Transfers to foreclosed real estate

  (5,061 )

Transfers to non-covered loans due to expiration of loss-share agreement

  (38,987 )

Net loan (charge-offs) / recoveries

  (3,301 )

Accretion of loan discount

  16,009

Carrying amount of nonimpaired covered loans at December 31, 2014

  125,644

Principal repayments

  (25,051 )

Transfers to foreclosed real estate

  (1,129 )

Net loan (charge-offs) / recoveries

  1,728

Accretion of loan discount

  3,897

Carrying amount of nonimpaired covered loans at September 30, 2015

  $ 105,089

 

As reflected in the table above, the Company accreted $3,897,000 of the loan discount on purchased nonimpaired loans into interest income during the first nine months of 2015. As of September 30, 2015, there was remaining loan discount of $14,151,000 related to purchased accruing loans.  If these loans continue to be repaid by the borrowers, the Company will accrete the remaining loan discount into interest income over the covered lives of the respective loans.  In such circumstances, a corresponding entry to reduce the indemnification asset will be recorded amounting to approximately 80% of the loan discount accretion, which reduces noninterest income. At September 30, 2015, the Company also had $2,043,000 of loan discount related to purchased nonaccruing loans.  It is not expected that a significant amount of this discount will be accreted, as it represents estimated losses on these loans.

 

The following table presents information regarding all purchased impaired loans since December 31, 2013, the majority of which are covered loans.  The Company has applied the cost recovery method to all purchased impaired loans at their respective acquisition dates due to the uncertainty as to the timing of expected cash flows, as reflected in the following table. 

 


($ in thousands)



Purchased Impaired Loans

 




Contractual
Principal
Receivable

 

Fair Market
Value
Adjustment –
Write Down
(Nonaccretable
Difference)

 

 Carrying
Amount

Balance at December 31, 2013

  $ 6,263   3,121   3,142

Change due to payments received

  (599)   227   (826)

Change due to loan charge-off

  (2)   29   (31)

Other

  197   (115)   312

Balance at December 31, 2014

  $ 5,859   3,262   2,597

Change due to payments received

  (330 55   (385)

Transfer to foreclosed real estate

     (431   (336  

(95)

Other

  (3 (3

Balance at September 30, 2015

  $ 5,095   2,978   2,117

 

Because of the uncertainty of the expected cash flows, the Company is accounting for each purchased impaired loan under the cost recovery method, in which all cash payments are applied to principal. Thus, there is no accretable yield associated with the above loans. During the first nine months of 2015 and 2014, the Company received $56,000 and $179,000, respectively, in payments that exceeded the initial carrying amount of the purchased impaired loans, which is included in the loan discount accretion amount discussed previously.

 

Nonperforming assets are defined as nonaccrual loans, restructured loans, loans past due 90 or more days and still accruing interest, nonperforming loans held for sale, and foreclosed real estate.  Nonperforming assets are summarized as follows:

 


ASSET QUALITY DATA ($ in thousands)

 

September 30,
2015

 

December 31,

2014

 

September 30,
2014

     

Non-covered nonperforming assets

     

Nonaccrual loans

  $ 42,347   $ 50,066   $ 53,620

Restructured loans - accruing

  29,250   35,493   31,501

Accruing loans > 90 days past due

 

 

 

     Total non-covered nonperforming loans

  71,597   85,559   85,121

Foreclosed real estate

  9,304   9,771   11,705

Total non-covered nonperforming assets

  $ 80,901   $ 95,330   $ 96,826
     

Covered nonperforming assets

     

Nonaccrual loans (1)

  $ 5,373   $ 10,508   $ 10,478

Restructured loans - accruing

  3,825   5,823   6,273

Accruing loans > 90 days past due

 

 

 

     Total covered nonperforming loans

  9,198   16,331   16,751

Foreclosed real estate

  1,569   2,350   3,237

Total covered nonperforming assets

  $ 10,767   $ 18,681   $ 19,988
     

     Total nonperforming assets

  $ 91,668   $ 114,011   $ 116,814

 

 

(1
At September 30, 2015, December 31, 2014, and September 30, 2014, the contractual balance of the nonaccrual loans covered by FDIC loss share agreements was $10.1 million, $16.0 million, and $16.3 million, respectively.

 

At September 30, 2015, the Company had $3.0 million in residential mortgage loans in process of foreclosure.

The remaining tables in this note present information derived from the Company's allowance for loan loss model. Relevant accounting guidance requires certain disclosures to be disaggregated based on how the Company develops its allowance for loan losses and manages its credit exposure. This model combines loan types in a different manner than the tables previously presented.

 

The following table presents the Company's nonaccrual loans as of September 30, 2015.

 

($ in thousands)

 

Non-covered

 

Covered

 

Total

Commercial, financial, and agricultural:

       

Commercial – unsecured

  $ 470  

22

  492

Commercial – secured

  2,253  

  2,253

Secured by inventory and accounts receivable

  84   23   107
 
   

Real estate – construction, land development & other land loans

  5,374   60   5,434
     

Real estate – residential, farmland and multi-family

  21,936   3,270   25,206
     

Real estate – home equity lines of credit

  2,110   362   2,472
     

Real estate – commercial

  9,762   1,636   11,398
     

Consumer

  358  

  358

  Total

  $ 42,347   5,373   47,720

 

The following table presents the Company's nonaccrual loans as of December 31, 2014. 

 

($ in thousands)

 

Non-covered

 

Covered

 

Total

Commercial, financial, and agricultural:

       

Commercial – unsecured

  $ 187   1   188

Commercial – secured

  2,927  

  2,927

Secured by inventory and accounts receivable

  454   103   557
     

Real estate – construction, land development & other land loans

  7,891   1,140   9,031
     

Real estate – residential, farmland and multi-family

  24,459   7,785   32,244
     

Real estate – home equity lines of credit

  2,573   278   2,851
     

Real estate – commercial

  11,070   1,201   12,271
     

Consumer

  505  

  505

  Total

  $ 50,066   10,508   60,574
     

The following table presents an analysis of the payment status of the Company's loans as of September 30, 2015.

 

($ in thousands)

 

30-59
Days Past
Due

 

60-89 Days
Past Due

 

Nonaccrual

Loans

 

Current

 

Total Loans Receivable

Non-covered loans

             

Commercial, financial, and agricultural:

             

Commercial - unsecured

  $ 734     470   49,325   50,529

Commercial - secured

  772   73   2,253   114,989   118,087

Secured by inventory and accounts receivable

 

366

    84   33,177   33,627
         

Real estate – construction, land development & other land loans

  938   90   5,374   269,002   275,404
         

Real estate – residential, farmland, and multi-family

  5,404   1,948   21,936   822,084   851,372
         

Real estate – home equity lines of credit

  996   332   2,110   199,180   202,618
         

Real estate - commercial

  4,013   234   9,762   785,182   799,191
         

Consumer

  379   239   358   42,525   43,501

  Total non-covered

  $ 13,602   2,916   42,347   2,315,464   2,374,329

Unamortized net deferred loan costs

          765

           Total non-covered loans

          $ 2,375,094
         

Covered loans

  $ 340  

751

  5,373   100,145   106,609
         

                Total loans

  $ 13,942   3,667   47,720   2,415,609   2,481,703

 

The Company had no non-covered or covered loans that were past due greater than 90 days and accruing interest at September 30, 2015.

 

The following table presents an analysis of the payment status of the Company's loans as of December 31, 2014.

 

($ in thousands)

 

30-59
Days Past

Due

 

60-89 Days
Past Due

 

Nonaccrual
Loans

 

Current

 

Total Loans Receivable

Non-covered loans

             

Commercial, financial, and agricultural:

             

Commercial - unsecured

  $ 191   35   187   36,871   37,284

Commercial - secured

  1,003   373   2,927   102,671   106,974

Secured by inventory and accounts receivable

  30   225   454   21,761   22,470
         

Real estate – construction, land development & other land loans

  1,950   139   7,891   247,535   257,515
         

Real estate – residential, farmland, and multi-family

  11,272   3,218   24,459   807,884   846,833
         

Real estate – home equity lines of credit

  1,585   352   2,573   194,067   198,577
         

Real estate - commercial

  3,738   996   11,070   738,981   754,785
         

Consumer

  695   131   505   41,865   43,196

  Total non-covered

  $ 20,464   5,469   50,066   2,191,635   2,267,634

Unamortized net deferred loan costs

          946

           Total non-covered loans

          $ 2,268,580
         

Covered loans

  $ 4,385   964   10,508   111,737   127,594
         

                Total loans

  $ 24,849   6,433   60,574   2,303,372   2,396,174

 

The Company had no non-covered or covered loans that were past due greater than 90 days and accruing interest at December 31, 2014.


The following table presents the activity in the allowance for loan losses for non-covered loans for the three and nine months ended September 30, 2015.

 

($ in thousands)

 

Commercial,
Financial and
Agricultural

 

Real Estate – Construction, Land Development, & Other Land Loans

 

Real Estate – Residential, Farmland,
and Multi-
family

 

Real
Estate –
Home
Equity
Lines of
Credit

 

Real Estate – Commercial and Other

 

Consumer

 

Unallo-
cated

 

Total

                       
As of and for the three months ended September 30, 2015                              
                                 
Beginning balance    5,564    5,016    9,641    3,167
4,723   948   1,096    30,155
Charge-offs   (523 (574 ) (1,949 (31 (198 ) (369 )     (3,644)
Recoveries   387   625   98   43   140   84       1,377 
Provisions   (185 (1,105 ) 1,341
(565 ) 249

216   316   267 
Ending balance    5,243   3,962   9,131   2,614   4,914   879   1,412   28,155
                                       

As of and for the nine months ended September 30, 2015

       
                             

Beginning balance

  $ 8,391   6,470   9,720   3,731   9,045   841   147   38,345

Charge-offs

     (3,550 (2,532 (4,362 (594 (2,147 ) (1,222

  (14,407)

Recoveries

     735   942   270   88   535   275  

  2,845

Provisions

     (333 (918 3,503   (611 ) (2,519 985   1,265   1,372

Ending balance

  $ 5,243   3,962   9,131   2,614   4,914   879

1,412   28,155
          
       

Ending balances as of September 30, 2015: Allowance for loan losses 

           
                  

Individually evaluated for impairment

  $ 135   250   1,575  

  449  

 

  2,409
                  

Collectively evaluated for impairment

  $ 5,108   3,712   7,556   2,614   4,465   879   1,412   25,746
                  

Loans acquired with deteriorated credit quality

  $  

 

 

 

 

 

 

                  

Loans receivable as of September 30, 2015:

                  
                  

Ending balance - total

  $ 202,243   275,404   851,372   202,618   799,191   43,501  

  2,374,329

Unamortized net deferred loan costs

                   765

Total non-covered loans

                   $ 2,375,094
                  

Ending balances as of September 30, 2015: Loans

         
                  

Individually evaluated for impairment

  $ 986   4,685   23,599  

  16,655  

 

  45,925
            
     

Collectively evaluated for impairment

  $ 201,257   270,719   827,773   202,618   781,939  

43,501

 

  2,327,807
                  

Loans acquired with deteriorated credit quality

  $  

 

 

  597  

 

  597

 

The following table presents the activity in the allowance for loan losses for non-covered loans for the year ended December 31, 2014. 

 

($ in thousands)

 

Commercial, Financial,
and
Agricultural

 

Real Estate – Construction, Land Development, & Other Land Loans

 

Real Estate – Residential, Farmland,
and Multi-
family

 

Real
Estate –
Home
Equity
Lines of

Credit

 

Real Estate – Commercial and Other

 

Consumer

 

Unallo-
cated

 

Total

                       

As of and for the year ended December 31, 2014

         
                       

Beginning balance

  $ 7,432   12,966   15,142   1,838   5,524   1,513   (152)   44,263

Charge-offs

  (4,039)   (2,148)   (4,417)   (912)   (3,048)   (1,724)  

  (16,288)

Recoveries

  140   398   331   45   181   451  

  1,546

Transfer from covered category

  36   813   51  

  833   4  

  1,737

Provisions

  4,822   (5,559)   (1,387)   2,760   5,555   597   299   7,087

Ending balance

  $ 8,391   6,470   9,720   3,731   9,045   841   147   38,345
               

Ending balances as of December 31, 2014: Allowance for loan losses

       
               

Individually evaluated for impairment

  $ 211   415   1,686  

  165  

 

  2,477
               

Collectively evaluated for impairment

  $ 8,180   6,055   8,034   3,731   8,880   841   147   35,868
               

Loans acquired with deteriorated credit quality

  $  

 

 

 

 

 

 

               

Loans receivable as of December 31, 2014:

               
               

Ending balance - total

  $ 166,728   257,515   846,833   198,577   754,785   43,196  

  2,267,634

Unamortized net deferred loan costs

                946

Total non-covered loans

                $ 2,268,580
               

Ending balances as of December 31, 2014: Loans

     
               

Individually evaluated for impairment

  $ 784   7,991   20,263   476   20,263   7  

  53,531
               

Collectively evaluated for impairment

  $ 165,944   249,524   733,875   198,101   733,875   43,189  

  2,213,456
               

Loans acquired with deteriorated credit quality

  $  

 

 

  647  

 

  647

 

The following table presents the activity in the allowance for loan losses for non-covered loans for the three and nine months ended September 30, 2014.

 

($ in thousands)

 

Commercial, Financial, and Agricultural

 

Real Estate – Construction, Land Development, & Other Land Loans

 

Real Estate – Residential, Farmland,
and Multi-
family

 

Real
Estate –
Home

Equity
Lines of
Credit

 

Real Estate – Commercial and Other

 

Consumer

 

Unallo-
cated

 

Total

                       
As of and for the three months ended September 30, 2014                
                                 
Beginning balance   $ 8,948   7,414    11,132     3,755    9,212   906     599    41,966 
Charge-offs   (840)   (470)    (874)    (116)    (987)   

(463) 

      (3,750) 
Recoveries   32   40    111    7    14   128        332 
Transfer from covered category   36   813    51        833    4        1,737 
Provisions   1,185   (574)    (194)    49    971    343    (501)   1,279 
Ending balance   $   9,361   7,223    10,226    3,695    10,043    918    98    41,564 
                                     


                   


                   

As of and for the nine months ended September 30, 2014

         
                           

Beginning balance

  $ 7,432   12,966   15,142   1,838   5,524   1,513   (152)   44,263

Charge-offs

  (3,506)   (1,704)   (2,505)   (619)   (1,876)   (1,262)  

  (11,472)

Recoveries

  81   349   290   18   135   361  

  1,234

 Transfer from covered category

    36      813      51            833      4     

    1,737 

Provisions

  5,318   (5,201)   (2,752)   2,458   5,427   302   250   5,802

Ending balance

  $ 9,361   7,223   10,226   3,695   10,043   918   98   41,564
               

Ending balances as of September 30, 2014: Allowance for loan losses

       
               

Individually evaluated for impairment

  $ 381   513   1,771  

  229  

20

 

  2,914
               

Collectively evaluated for impairment

  $ 8,980   6,710   8,455   3,695   9,814   898   98   38,650
               

Loans acquired with deteriorated credit quality

  $  

 

 

 

 

 

 

               

Loans receivable as of September 30, 2014:

               
               

Ending balance - total

  $ 170,648   266,419   860,218   198,977   752,108   43,741  

  2,292,111

Unamortized net deferred loan costs

                                       

 

    730

Total non-covered loans

                                       

 

  $ 2,292,841
               

Ending balances as of September 30, 2014: Loans

       
               

Individually evaluated for impairment

  $ 972   8,613   24,233   481   20,128   34  

  54,461
               

Collectively evaluated for impairment

  $ 169,676   257,806   835,985   198,496   731,316   43,707  

  2,236,986
               

Loans acquired with deteriorated credit quality

  $  

 

 

 

664

 

 

 

664

 

The following table presents the activity in the allowance for loan losses for covered loans for the three and nine months ended September 30, 2015.

 

($ in thousands)

 

Covered Loans

 

     
As of and for the three months ended September 30, 2015        
Beginning balance    1,935  
Charge-offs     (84
Recoveries     1,730  
Provisions     (1,681
Ending balance   1,900  
         

As of and for the nine months ended September 30, 2015

Beginning balance

  $ 2,281

Charge-offs

  (1,200 )

Recoveries

  2,928

Provisions

  (2,109 )

Ending balance

  $ 1,900
 

Ending balances as of September 30, 2015: Allowance for loan losses

 
 

Individually evaluated for impairment

  $ 466

Collectively evaluated for impairment

  1,391

Loans acquired with deteriorated credit quality

  43
 

Loans receivable as of September 30, 2015:

 
 

Ending balance – total

  $ 106,609
 

Ending balances as of September 30, 2015: Loans

 
 

Individually evaluated for impairment

  $ 5,197

Collectively evaluated for impairment

  99,892

Loans acquired with deteriorated credit quality

  1,520

 

The following table presents the activity in the allowance for loan losses for covered loans for the year ended December 31, 2014.

 

($ in thousands)

 

Covered Loans

 

     

As of and for the year ended December 31, 2014

Beginning balance

  $ 4,242

Charge-offs

  (6,948 )

Recoveries

  3,616

Transferred to non-covered

  (1,737 )

Provisions

  3,108

Ending balance

  $ 2,281

 

       

Ending balances as of December 31, 2014: Allowance for loan losses

 
 

Individually evaluated for impairment

  $ 1,161

Collectively evaluated for impairment

  1,046

Loans acquired with deteriorated credit quality

  74
 

Loans receivable as of December 31, 2014:

 
 

Ending balance – total

  $ 127,594
 

Ending balances as of December 31, 2014: Loans

 
 

Individually evaluated for impairment

  $ 11,484

Collectively evaluated for impairment

  114,160

Loans acquired with deteriorated credit quality

  1,950


The following table presents the activity in the allowance for loan losses for covered loans for the three and nine months ended September 30, 2014.

 

($ in thousands)

 

Covered Loans

 

     
As of and for the three months ended September 30, 2014        
Beginning balance    3,830  
Charge-offs     (195
Recoveries     463  
Transferred to non-covered     (1,737
Provisions     206  
Ending balance   2,567  
         

As of and for the nine months ended September 30, 2014

Beginning balance

  $ 4,242

Charge-offs

  (5,865 )

Recoveries

  3,010

Transferred to non-covered

    (1,737 )

Provisions

  2,917

Ending balance

  $ 2,567
 

Ending balances as of September 30, 2014: Allowance for loan losses

 
 

Individually evaluated for impairment

  $ 1,537

Collectively evaluated for impairment

  1,003

Loans acquired with deteriorated credit quality

  27
 

Loans receivable as of September 30, 2014:

 
 

Ending balance – total

  $ 133,249
 

Ending balances as of September 30, 2014: Loans

 
 

Individually evaluated for impairment

  $ 11,258

Collectively evaluated for impairment

  119,953

Loans acquired with deteriorated credit quality

  2,038

 

The following table presents loans individually evaluated for impairment by class of loans as of September 30, 2015.

 


($ in thousands)

 

Recorded Investment

 

 

Unpaid Principal Balance

 

 

Related Allowance

 

 

Average Recorded Investment

 

Non-covered loans with no related allowance recorded:





                 

Commercial, financial, and agricultural:

         

Commercial - unsecured

  $ 271   311  

  102

Commercial - secured

  92   95  

  56

Secured by inventory and accounts receivable

 

 

 

 

       

Real estate – construction, land development & other land loans

  3,729   7,090  

  4,716
       

Real estate – residential, farmland, and multi-family

  9,466   10,839  

  9,548
       

Real estate – home equity lines of credit

 

 

 

  119
 
     

Real estate – commercial

  12,531   14,149  

  15,731
       

Consumer

 

 

 

  2

Total non-covered impaired loans with no allowance

  $ 26,089   32,484  

  30,274
       

Total covered impaired loans with no allowance

  $ 3,742   7,380  

  5,701
       

Total impaired loans with no allowance recorded

  $ 29,831   39,864  

  35,975
       

Non-covered  loans with an allowance recorded:

       

Commercial, financial, and agricultural:

       

Commercial - unsecured

  $ 148   155   43   139

Commercial - secured

  475
  496   92   538

Secured by inventory and accounts receivable

 

 

 

 

       

Real estate – construction, land development & other land loans

  956   1,002   250   1,363
       

Real estate – residential, farmland, and multi-family

 

14,133

  14,526   1,575   14,194
       

Real estate – home equity lines of credit

 

 

 

 

       

Real estate – commercial

  4,721   4,793   449   3,608
       

Consumer

 

 

 

 

Total non-covered impaired loans with allowance

  $ 20,433   20,972   2,409   19,842
       

Total covered impaired loans with allowance

  $ 2,975   3,268   509   3,874
       

Total impaired loans with an allowance recorded

  $ 23,408   24,240   2,918   23,716

 

Interest income recorded on non-covered and covered impaired loans during the nine months September 30, 2015 was insignificant.


The following table presents loans individually evaluated for impairment by class of loans as of December 31, 2014.

 


($ in thousands)

 

Recorded Investment 

 

 

Unpaid Principal Balance

 

 

Related Allowance

 

 

Average Recorded Investment

 

Non-covered loans with no related allowance recorded:





                 

Commercial, financial, and agricultural:

         

Commercial - unsecured

  $ 33   35  

  20

Commercial - secured

  5   6  

  95

Secured by inventory and accounts receivable

 

 

 

 

       

Real estate – construction, land development & other land loans

  6,877   7,944  

  6,430
       

Real estate – residential, farmland, and multi-family

  9,165   10,225  

  7,776
       

Real estate – home equity lines of credit

  476   498  

  388
       

Real estate – commercial

  17,409   20,786  

  11,911
       

Consumer

  7   10  

  7

Total non-covered impaired loans with no allowance

  $ 33,972   39,504  

  26,627
       

Total covered impaired loans with no allowance

  $ 8,097   12,081  

  16,986
       

Total impaired loans with no allowance recorded

  $ 42,069   51,585  

  43,613
       

Non-covered  loans with an allowance recorded:

       

Commercial, financial, and agricultural:

       

Commercial - unsecured

  $ 140   143   47   142

Commercial - secured

  606   612   164   550

Secured by inventory and accounts receivable

 

 

 

  15
       

Real estate – construction, land development & other land loans

  1,114   3,243   415   1,487
       

Real estate – residential, farmland, and multi-family

  14,845   15,257   1,686   14,418
       

Real estate – home equity lines of credit

 

 

 

  4
       

Real estate – commercial

  3,501   3,530   165   6,420
       

Consumer

 

 

 

  8

Total non-covered impaired loans with allowance

  $ 20,206   22,785   2,477   23,044
       

Total covered impaired loans with allowance

  $ 5,220   5,719   1,229   8,513
       

Total impaired loans with an allowance recorded

  $ 25,426   28,504   3,706   31,557

 

Interest income recorded on non-covered and covered impaired loans during the year ended December 31, 2014 was insignificant. 


The Company tracks credit quality based on its internal risk ratings.  Upon origination a loan is assigned an initial risk grade, which is generally based on several factors such as the borrower's credit score, the loan-to-value ratio, the debt-to-income ratio, etc.  Loans that are risk-graded as substandard during the origination process are declined.  After loans are initially graded, they are monitored monthly for credit quality based on many factors, such as payment history, the borrower's financial status, and changes in collateral value.  Loans can be downgraded or upgraded depending on management's evaluation of these factors.  Internal risk-grading policies are consistent throughout each loan type.

 

The following describes the Company's internal risk grades in ascending order of likelihood of loss:

 


Numerical Risk Grade

Description

Pass:

 

 

1

Loans with virtually no risk, including cash secured loans.

 

2

Loans with documented significant overall financial strength, including non-cash secured or unsecured loans that have no minor or major exceptions to the lending guidelines.

 

3

Loans with documented satisfactory overall financial strength, including non-cash secured or unsecured loans that have no major exceptions to the lending guidelines.  If unsecured, loans would include support of a strong guarantor or co-maker.

 

4

Loans to borrowers with acceptable financial condition, including non-cash secured or unsecured loans that have minor or major exceptions to the lending guidelines, but the exceptions are properly mitigated.  Primary or secondary source of repayment is sufficient and if secured, loan would include the support of a satisfactory guarantor or co-maker.

Watch or Standard:

 

 

9

Existing loans that meet the guidelines for a Risk Graded 5 loan, except the collateral coverage is sufficient to satisfy the debt with no risk of loss under reasonable circumstances. 

Special Mention:

 

 

5

Existing loans with major exceptions that cannot be mitigated.  Potential for loss is possible.

Classified:

 

 

6

Loans that have a well-defined weakness that may jeopardize the liquidation of the debt if deficiencies are not corrected.  Loss is not only possible, but probable.

 

7

Loans that have a well-defined weakness that make the collection or liquidation improbable.  Loss appears imminent, but the exact amount and timing is uncertain.

 

8

Loans that are considered uncollectible and are in the process of being charged-off.  This grade is a temporary grade assigned for administrative purposes until the charge-off is completed.

 

The following table presents the Company's recorded investment in loans by credit quality indicators as of September 30, 2015.

 

($ in thousands)

 

Credit Quality Indicator (Grouped by Internally Assigned Grade)

 


 

Pass
(Grades 1, 2,
& 3)

 

 

Pass – Acceptable/ Average
(Grade 4)

 

 

Watch or Standard
Loans
(Grade 9)

 

 

Special
Mention
Loans
(Grade 5)

 

 

Classified Loans
(Grades
6, 7, & 8)

 

 

Nonaccrual Loans

 

 

Total

 

Non-covered loans:

                                               

Commercial, financial, and agricultural:

                   

Commercial - unsecured

  $ 28,490   19,737     1,161   671   470   50,529

Commercial - secured

  54,927   55,401   32   3,224   2,250   2,253   118,087

Secured by inventory and accounts receivable

  13,154
  19,525  

  273   591   84   33,627
             

Real estate – construction, land development & other land loans

  96,745   151,784   679   12,355   8,467   5,374   275,404
             

Real estate – residential, farmland, and multi-family

  213,179   535,203   4,420   44,175   32,459   21,936   851,372
             

Real estate – home equity lines of credit

  129,421   60,464   1,412   5,067   4,144   2,110   202,618
             

Real estate - commercial

  281,428   461,060   8,102   26,880   11,959   9,762   799,191
     
       

Consumer

  29,371   12,841   52   400   479   358   43,501

  Total

  $ 846,715   1,316,015   14,697   93,535   61,020   42,347   2,374,329

Unamortized net deferred loan costs

              765

          Total non-covered  loans

              $ 2,375,094
   
         

Total covered loans 

  $ 12,332   61,065   253   8,505   19,081   5,373   106,609
   
 
       

               Total loans

  $ 859,047   1,377,080   14,950   102,040   80,101   47,720   2,481,703

 

At September 30, 2015, there was an insignificant amount of loans that were graded “8” with an accruing status.

 

The following table presents the Company's recorded investment in loans by credit quality indicators as of December 31, 2014.

 

($ in thousands)

 

Credit Quality Indicator (Grouped by Internally Assigned Grade)

 


 

Pass
(Grades 1, 2,
& 3) 

 

 

Pass – Acceptable/ Average
(Grade 4) 

 

 

Watch or Standard
Loans
(Grade 9)

 

 

Special
Mention
Loans
(Grade 5) 

 

 

Classified Loans
(Grades
6, 7, & 8) 

 

 

Nonaccrual Loans

 

 

Total

 

Non-covered loans:

                                               

Commercial, financial, and agricultural:

                   

Commercial - unsecured

  $ 17,856   15,649   5   1,356   2,231   187   37,284

Commercial - secured

  32,812   62,361   62   4,481   4,331   2,927   106,974

Secured by inventory and accounts receivable

  10,815   9,928  

  767   506   454   22,470
             

Real estate – construction, land development & other land loans

  87,806   135,072   771   13,066   12,909   7,891   257,515
             

Real estate – residential, farmland, and multi-family

  221,581   520,790   4,536   40,993   34,474   24,459   846,833
             

Real estate – home equity lines of credit

  122,528   62,642   1,135   5,166   4,533   2,573   198,577
             

Real estate - commercial

  223,197   465,395   9,057   30,318   15,748   11,070   754,785
             

Consumer

  25,520   15,614   54   855   648   505   43,196

  Total

  $ 742,115   1,287,451   15,620   97,002   75,380   50,066   2,267,634

Unamortized net deferred loan costs

              946

          Total non-covered  loans

              $ 2,268,580
             

Total covered loans 

  $ 14,349   70,989   632   10,503   20,613   10,508   127,594
             

               Total loans

  $ 756,464   1,358,440   16,252   107,505   95,993   60,574   2,396,174

 

At December 31, 2014, there was an insignificant amount of loans that were graded “8” with an accruing status.

 

Troubled Debt Restructurings

 

The restructuring of a loan is considered a “troubled debt restructuring” if both (i) the borrower is experiencing financial difficulties and (ii) the creditor has granted a concession.  Concessions may include interest rate reductions or below market interest rates, principal forgiveness, restructuring amortization schedules and other actions intended to minimize potential losses. 

 

The vast majority of the Company's troubled debt restructurings modified during the periods ended September 30, 2015 and 2014 related to interest rate reductions combined with restructured amortization schedules. The Company does not generally grant principal forgiveness.

 

All loans classified as troubled debt restructurings are considered to be impaired and are evaluated as such for determination of the allowance for loan losses.  The Company's troubled debt restructurings can be classified as either nonaccrual or accruing based on the loan's payment status.  The troubled debt restructurings that are nonaccrual are reported within the nonaccrual loan totals presented previously.  

 

The following table presents information related to loans modified in a troubled debt restructuring during the three months ended September 30, 2015 and 2014.

 

($ in thousands)  

For the three months ended

 

 

For the three months ended

 

   

September 30, 2015

 

 

September 30, 2014

 

 

Number of Contracts

 

 

Pre-Modification Restructured Balances

 

 

Post-Modification Restructured Balances

 

 

Number of Contracts

 

 

Pre-Modification Restructured Balances

 

 

Post-Modification Restructured Balances

 

Non-covered TDRs – Accruing

                                   

Commercial, financial, and agricultural:

                                   

Commercial – unsecured

 

 

 

$

 

 

$

 

 

 

 

$

 

 

$

 

Commercial – secured

 

 

 

  

 

 

 

 

 

 

 

 

Secured by inventory and accounts receivable

 

 

 

 

 

 

 

 

 

 

 

 

Real estate – construction, land development & other land loans

 

1

 

 

235

 

 

235

 

 

 

 

 

 

 

Real estate – residential, farmland, and multi-family

  1   21   21   1   36   36

Real estate – home equity lines of credit

 

 

 

 

 

 

Real estate – commercial

  1   390   390  

 

 

Consumer

 

 

 

 

 

 

           

Non-covered TDRs – Nonaccrual

           

Commercial, financial, and agricultural:

           

Commercial – unsecured

 

 

 

 

 

 

Commercial – secured

 

 

 

 

1

 

15

 

15

Secured by inventory and accounts receivable

 

 

 

 

 

 

Real estate – construction, land development & other land loans

  2   495   495  

 

 

Real estate – residential, farmland, and multi-family

  1   95   95   3   275   275

Real estate – home equity lines of credit

 

 

 

 

 

 

Real estate – commercial

 

 

 

 

 

 

Consumer

 

 

 

 

 

 

Total non-covered TDRs arising during period

  6   1,236   1,236   5   326   326
       
   

Total covered TDRs arising during period  – Accruing

    $   $  

1

  $ 680   $ 667

Total covered TDRs arising during period – Nonaccrual

 

 

 

  2   150   145

 

   

 

     

 

     

 

                         

Total TDRs arising during period

  6   $ 1,236   $ 1,236   8   $ 1,156   $ 1,138

 

The following table presents information related to loans modified in a troubled debt restructuring during the nine months ended September 30, 2015 and 2014.

 

($ in thousands)   For the nine months ended
September 30, 2015
    For the nine months ended
September 30, 2014
 
    Number of
Contracts
    Pre-
Modification
Restructured
Balances
    Post-
Modification
Restructured
Balances
    Number of
Contracts
    Pre-
Modification
Restructured
Balances
    Post-
Modification
Restructured
Balances
 
Non-covered TDRs – Accruing                                                
Commercial, financial, and agricultural:                                                
Commercial – unsecured     1     $ 8     $ 8           $     $  
Commercial – secured                                    
Secured by inventory and accounts receivable                                    
Real estate – construction, land development & other land loans     1       235       235                    
Real estate – residential, farmland, and multi-family     3       286       286       8       784       784  
Real estate – home equity lines of credit                                    
Real estate – commercial     2       441       441                    
Consumer                                    
                                                 
Non-covered TDRs – Nonaccrual                                                
Commercial, financial, and agricultural:                                                
Commercial – unsecured                                    
Commercial – secured                       1       15       15  
Secured by inventory and accounts receivable                                    
Real estate – construction, land development & other land loans     2       495       495                    
Real estate – residential, farmland, and multi-family     5       400       400       7       713       713  
Real estate – home equity lines of credit                                    
Real estate – commercial                                    
Consumer                                    
Total non-covered TDRs arising during period     14       1,865       1,865       16       1,512       1,512  
                                                 
Total covered TDRs arising during period– Accruing     2     $ 139     $ 139       3     $ 928     $ 912  
Total covered TDRs arising during period – Nonaccrual                       7       860       827  
Total TDRs arising during period     16     $ 2,004     $ 2,004       26     $ 3,300     $ 3,251  

 

Accruing restructured loans that were modified in the previous 12 months and that defaulted during the three months ended September 30, 2015 and 2014 are presented in the table below. The Company considers a loan to have defaulted when it becomes 90 or more days delinquent under the modified terms, has been transferred to nonaccrual status, or has been transferred to foreclosed real estate.

 

($ in thousands)  

For the three months ended

 

 

For the three months ended

 

   

September 30, 2015

 

 

September 30, 2014

 

Number of Contracts

 

 

Recorded Investment

 

 

Number of Contracts

 

 

Recorded Investment

 

                         

Non-covered accruing TDRs that subsequently defaulted

                       

Commercial, financial, and agricultural:

   

 

                         

   Commercial – unsecured

   

   

    $                  

Real estate – construction, land development & other land loans

 

 
   

Real estate – residential, farmland, and multi-family

  1   152  

 

Real estate – commercial

 

 

   

Total non-covered TDRs that subsequently defaulted

  1   $ 152     $
       

Total accruing covered TDRs that subsequently defaulted

 

  $  

  $

Total accruing TDRs that subsequently defaulted

  1   $ 152     $

 

Accruing restructured loans that were modified in the previous 12 months and that defaulted during the nine months ended September 30, 2015 and 2014 are presented in the table below.

 

($ in thousands)   For the nine months ended
September 30, 2015
    For the nine months ended
September 30, 2014
 
    Number of
Contracts
    Recorded
Investment
    Number of
Contracts
    Recorded
Investment
 
                         
Non-covered accruing TDRs that subsequently defaulted                                
Commercial, financial, and agricultural:                                
Commercial – unsecured     1     $ 7           $  
Real estate – construction, land development & other land loans                 1       5  
Real estate – residential, farmland, and multi-family     2       186              
Real estate – commercial                 1       71  
Total non-covered TDRs that subsequently defaulted     3     $ 193       2     $ 76  
                                 
Total accruing covered TDRs that subsequently defaulted         $           $  
Total accruing TDRs that subsequently defaulted     3     $ 193       2     $ 76