XML 27 R12.htm IDEA: XBRL DOCUMENT v3.3.1.900
Loans and Asset Quality Information
12 Months Ended
Dec. 31, 2015
Loans and Asset Quality Information [Abstract]  
Loans and Asset Quality Information

Note 4. 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 filed with the SEC 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 from June 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 bears 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)

 

December 31, 2015

 

December 31, 2014

 

 

Amount 

 

 

Percentage

 

 

Amount 

 

 

Percentage 

 

All loans (non-covered and covered):

                       
                       

Commercial, financial, and agricultural

  $ 202,671   8 %   $ 160,878   7 %

Real estate – construction, land development & other land loans

  308,969   12 %   288,148   12 %

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

  768,559   31 %   789,871   33 %

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

  232,601   9 %   223,500   9 %

Real estate – mortgage – commercial and other

  957,587   38 %   882,127   37 %

Installment loans to individuals

  47,666   2 %   50,704   2 %

    Subtotal

  2,518,053   100 %   2,395,228   100 %

Unamortized net deferred loan costs

  873     946  

    Total loans

  $ 2,518,926     $ 2,396,174  

 

Loans in the amount of $2.0 billion and $1.9 billion were pledged as collateral for certain borrowings as of December 31, 2015 and December 31, 2014, respectively (see Note 10).

 

The loans above also include loans to executive officers and directors serving the Company at December 31, 2015 and to their associates, totaling approximately $3.4 million and $3.8 million at December 31, 2015 and 2014, respectively. During 2015 additions to such loans were approximately $0.9 million and repayments totaled approximately $1.3 million.  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 non-related borrowers.  Management does not believe these loans involve more than the normal risk of collectability or present other unfavorable features.

 

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

 

($ in thousands)

 

December 31, 2015

 

 

December 31, 2014 

 

 

Amount

 

 

Percentage

 

 

Amount 

 

 

Percentage 

 

Non-covered loans:

                       
                       

Commercial, financial, and agricultural

  $ 201,798   8 %   $ 159,195   7 %

Real estate – construction, land development & other land loans

  305,228   13 %   282,604   13 %

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

  692,902   29 %   700,101   31 %

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

  221,995   9 %   210,697   9 %

Real estate – mortgage – commercial and other

  945,823   39 %   864,333   38 %

Installment loans to individuals

  47,666   2 %   50,704   2 %

    Subtotal

  2,415,412   100 %   2,267,634   100 %

Unamortized net deferred loan costs

  873     946  

    Total non-covered loans

  $ 2,416,285     $ 2,268,580  

 

The carrying amount of the covered loans at December 31, 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

  $     873   886   873   886

Real estate – construction, land development & other land loans 

  277   365   3,464   3,457   3,741   3,822

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

  102   633   75,555   88,434   75,657   89,067

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

  7   14   10,599   12,099   10,606   12,113

Real estate – mortgage – commercial and other

  1,003   3,136   10,761   11,458   11,764   14,594

     Total

  $ 1,389   4,148   101,252   116,334   102,641   120,482

 

The carrying amount of the covered loans at December 31, 2014 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

  $ 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

  (30,238 )

Transfers to foreclosed real estate

  (1,211 )

Net loan (charge-offs) / recoveries

  2,306

Accretion of loan discount

  4,751

Carrying amount of nonimpaired covered loans at December 31, 2015

  $ 101,252

 

As reflected in the table above, the Company accreted $4,751,000 and $16,009,000 of the loan discount on purchased nonimpaired loans into interest income during 2015 and 2014, respectively. As of December 31, 2015, there was remaining loan discount of $13,086,000 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 December 31, 2015, the Company also had $2,174,000 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

  (634 )   (102
)   (532 )

Transfer to foreclosed real estate

  (431 )   (336)   (95 )

Other

  (3 )   (3 )  

Balance at December 31, 2015

  $ 4,791   2,821   1,970

 

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 2015 and 2014, the Company received $436,000 and $179,000, respectively, in payments that exceeded the initial carrying amount of the purchased impaired loans, which is included in interest income.

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)

 

December 31,
2015

   

December 31,
2014

 

         

Non-covered nonperforming assets

         

Nonaccrual loans

  $ 39,994    
50,066  

Restructured loans – accruing

  28,011
    35,493  

Accruing loans > 90 days past due

 

   

 

     Total non-covered nonperforming loans

  68,005     85,559  

Foreclosed real estate

  9,188     9,771  

Total non-covered nonperforming assets

  $ 77,193    
95,330  
       

Covered nonperforming assets

       

Nonaccrual loans (1)

  $ 7,816    
10,508  

Restructured loans – accruing

  3,478     5,823  

Accruing loans > 90 days past due

 

   

 

     Total covered nonperforming loans

  11,294     16,331  

Foreclosed real estate

  806     2,350  

Total covered nonperforming assets

  $ 12,100    
18,681  
       

     Total nonperforming assets

  $ 89,293    
114,011  

 

(1)
At December 31, 2015 and December 31, 2014, the contractual balance of the nonaccrual loans covered by FDIC loss share agreements was $12.3 million and $16.0 million, respectively.

 

At December 31, 2015 and 2014, the Company had $2.5 million and $6.1 million in residential mortgage loans in process of foreclosure, respectively.


If the nonaccrual and restructured loans as of December 31, 2015, 2014 and 2013 had been current in accordance with their original terms and had been outstanding throughout the period (or since origination if held for part of the period), gross interest income in the amounts of approximately $3,213,000, $4,115,000, and $5,262,000 for nonaccrual loans and $2,044,000, $3,045,000, and $2,674,000 for restructured loans would have been recorded for 2015, 2014, and 2013, respectively.  Interest income on such loans that was actually collected and included in net income in 2015, 2014 and 2013 amounted to approximately $575,000, $1,176,000, and $1,414,000 for nonaccrual loans (prior to their being placed on nonaccrual status), and $1,392,000, $2,003,000, and $1,681,000 for restructured loans, respectively. At December 31, 2015 and 2014, we had no commitments to lend additional funds to debtors whose loans were nonperforming.

 

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 December 31, 2015.

($ in thousands)

 

Non-covered

   

Covered

   

Total

 

Commercial, financial, and agricultural:

               

Commercial – unsecured

  $ 391     22     413  

Commercial – secured

  2,406    

    2,406  

Secured by inventory and accounts receivable

  83         83  
           

Real estate – construction, land development & other land loans

  4,155     52     4,207  
           

Real estate – residential, farmland and multi-family

  21,964     5,201     27,165  
         
 

Real estate – home equity lines of credit

  2,431     361
  2,792  
           

Real estate – commercial

  8,262     2,180     10,442  
           

Consumer

  302    

    302  

  Total

  $ 39,994     7,816     47,810  

 

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 December 31, 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

  $ 632         391       50,878     51,901  

Commercial - secured

  344     127     2,406       111,803     114,680  

Secured by inventory and accounts receivable

  28         83       38,875     38,986  
                   
 

Real estate – construction, land development & other land loans

  1,499     379     4,155       284,345     290,378  
                     

Real estate – residential, farmland, and multi-family

  12,691     3,271     21,964       813,817     851,743  
                     

Real estate – home equity lines of credit

  920     96     2,431       207,998     211,445  
                     

Real estate - commercial

  5,399     864     8,262       797,855     812,380  
                     

Consumer

  273     255     302       43,069     43,899  

  Total non-covered

  $ 21,786     4,992     39,994       2,348,640     2,415,412  

Unamortized net deferred loan costs

                    873  

           Total non-covered loans

                    $ 2,416,285  
                     

Covered loans

  $ 3,313     402     7,816       91,110     102,641  
                     

                Total loans

  $ 25,099     5,394     47,810       2,439,750     2,518,926  

 

The Company had no non-covered or covered loans that were past due greater than 90 days and accruing interest at December 31, 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 year ended December 31, 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 year ended December 31, 2015

         
                       

Beginning balance

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

Charge-offs

  (3,684 )   (2,647 )   (5,682 )   (826 )   (2,639 )   (1,637 )  

  (17,115 )

Recoveries

  876   993   321   100   888   368  

  3,546

Provisions

  (825 )   (1,406 )   4,795   (264 )   (2,307 )   1,466   549   2,008

Ending balance

  $ 4,758   3,410
  9,154   2,741   4,987   1,038   696   26,784
               

Ending balances as of December 31, 2015: Allowance for loan losses

         
               

Individually evaluated for impairment

  $ 190   213   1,478  

313

  333  

160

 

  2,687
               

Collectively evaluated for impairment

  $ 4,568   3,197   7,676   2,428   4,654   878   696   24,097
               

Loans acquired with deteriorated credit quality 

  $  

 

 

 

 

 

 

               

Loans receivable as of December 31, 2015:

         
               

Ending balance

  $ 205,567   290,378   851,743   211,445   812,380   43,899     2,415,412
Unamortized net deferred loan costs 873
Total non-covered loans 2,416,285
 

Ending balances as of December 31, 2015: Loans   

         
               

Individually evaluated for impairment

  $ 907   4,554   23,839   376   14,818   160  

  44,654
               

Collectively evaluated for impairment

  $ 204,660   285,824   827,904   211,069   796,981   43,739     2,370,177
               

Loans acquired with deteriorated credit quality

  $  

 

 

  581  

 

  581

 

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

  $ 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   24,010   476   20,263   7  

  53,531
               

Collectively evaluated for impairment

  $ 165,944   249,524   822,823   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 covered loans for the year ended December 31, 2015.


($ in thousands)

 

Covered Loans

 

     

As of and for the year ended December 31, 2015

Beginning balance

  $ 2,281

Charge-offs

  (1,316 )

Recoveries

  3,622

Provision (reversal) for loan losses

  (2,788 )

Ending balance

  $ 1,799

 

       

Ending balances as of December 31, 2015: Allowance for loan losses

 
 

Individually evaluated for impairment

  $ 554

Collectively evaluated for impairment

  1,175

Loans acquired with deteriorated credit quality

  70
 

Loans receivable as of December 31, 2015:

 
 

Ending balance – total

  $ 102,641
 

Ending balances as of December 31, 2015: Loans

 
 

Individually evaluated for impairment

  $ 7,055

Collectively evaluated for impairment

  94,197

Loans acquired with deteriorated credit quality

  1,389

  

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

Provision for loan losses

  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 loans individually evaluated for impairment by class of loans as of December 31, 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

  $ 234   276  

  128

Commercial - secured

  128   151  

  70

Secured by inventory and accounts receivable

 

 

 

 

       

Real estate – construction, land development & other land loans

  3,922   7,397  

  4,557
       

Real estate – residential, farmland, and multi-family

  10,423   12,109  

  9,723
       

Real estate – home equity lines of credit

     

  95
       

Real estate – commercial

  9,992   11,022  

  14,585
       

Consumer

     

  1

Total non-covered impaired loans with no allowance

  $ 24,699   30,955  

  29,159
       

Total covered impaired loans with no allowance

  $ 5,231   8,529  

  5,607
       

Total impaired loans with no allowance recorded

  $ 29,930   39,484  

  34,766
       

Non-covered  loans with an allowance recorded: 

     

Commercial, financial, and agricultural:

       

Commercial - unsecured

  $ 129
  140   77   137

Commercial - secured

  416   443   113   513

Secured by inventory and accounts receivable

 

 

 

 
       

Real estate – construction, land development & other land loans

  632   640   213   1,217
 
     

Real estate – residential, farmland, and multi-family

  13,416   13,586   1,478   14,039
       

Real estate – home equity lines of credit

 

376

 

376

 

313

  75
       

Real estate – commercial

  5,407   5,592   333   3,968
       

Consumer

 

160

 

160

 

160

  32

Total non-covered impaired loans with allowance

  $ 20,536   20,937   2,687   19,981
       

Total covered impaired loans with allowance

  $ 3,213   3,476   624   3,742
       

Total impaired loans with an allowance recorded

  $ 23,749   24,413   3,311   23,723

 

Interest income recorded on non-covered and covered impaired loans during the year ended December 31, 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.  These loans have minimum chance of loss due to the presence of multiple sources of repayment – each clearly sufficient to satisfy the obligation.

 

3


Loans with documented satisfactory overall financial strength.  These loans have a low loss potential due to presence of at least two clearly identified sources of repayment – each of which is sufficient to satisfy the obligation under the present circumstances.

 

4


Loans to borrowers with acceptable financial condition.  These loans could have signs of minor operational weaknesses, lack of adequate financial information, or loans supported by collateral with questionable value or marketability. 

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 defined weaknesses in primary source of repayment that, if not corrected, could cause a loss to the Bank.

Classified:


 

 

6


An existing loan inadequately protected by the current sound net worth and paying capacity of the obligor or the collateral pledged, if any.  These loans have a well-defined weakness or weaknesses that jeopardize the liquidation of the debt.

 

7


Loans  that have a well-defined weakness that make the collection or liquidation in full highly questionable and 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 December 31, 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

  $ 26,978   22,276     1,196   1,060   391   51,901

Commercial - secured

  56,428   51,464   32   2,478   1,872   2,406   114,680

Secured by inventory and accounts receivable

  18,955   19,120  

  252
  576   83   38,986
             

Real estate – construction, land development & other land loans 

  106,881   158,563   578   11,545   8,656   4,155   290,378
             

Real estate – residential, farmland, and multi-family

  216,549   532,859   4,083   43,654   32,634   21,964   851,743
             

Real estate – home equity lines of credit

  135,828   62,638   1,544   5,232   3,772   2,431   211,445
             

Real estate - commercial

  292,433   464,824   7,605   26,339   12,917   8,262   812,380
             

Consumer

  29,617   13,194   51   303   432   302   43,899

  Total

  $ 883,669   1,324,938   13,893   90,999   61,919   39,994   2,415,412

Unamortized net deferred loan costs

              873

          Total non-covered  loans

              $ 2,416,285
             

Total covered loans 

  $ 11,537   59,611   250   7,423   16,004   7,816   $ 102,641
             

               Total loans

  $ 895,206   1,384,549   14,143   98,422   77,923   47,810   $ 2,518,926

 

At December 31, 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.

As previously discussed, on July 1, 2014, the Company transferred $39.7 million of loans from the covered category to the non-covered category as a result of the scheduled expiration of one of the Company's loss-share agreements with the FDIC.  Approximately $2.8 million of those loans were “Special Mention Loans”, $5.5 million were “Classified Loans”, and $9.7 million were “Nonaccrual Loans.

 

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 year ended December 31, 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 years ended December 31, 2015 and 2014.

 

($ in thousands)

 

For the year ended
December 31, 2015

 

For the year ended
December 31, 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   11   2,571   2,571

Real estate – home equity lines of credit

 

 

 

 

 

 

Real estate – commercial

  2   441   441   2   2,416   2,415

Consumer

 

 

 

     
           

Non-covered TDRs – Nonaccrual

           

Commercial, financial, and agricultural:

           

Commercial – unsecured

 

 

 

 

 

 

Commercial – secured

  1   5   5  

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   8   770   769

Real estate – home equity lines of credit

 

 

 

 

 

 

Real estate – commercial

        2   98   98

Consumer

 

 

 

 

 

 

           

Total non-covered TDRs arising during period

  15   1,870   1,870   24   5,870   5,868
           

Total covered TDRs arising during period– Accruing

  2   $ 139   $ 139   5   $ 944   $ 927

Total covered TDRs arising during period – Nonaccrual

        8   966   933
           

Total TDRs arising during period

  17   $ 2,009   $ 2,009   37   $ 7,780   $ 7,728


Accruing restructured loans that were modified in the previous 12 months and that defaulted during the years ended December 31, 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 year ended
December 31, 2015

 

For the year ended
December 31, 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

   

4

 

352

   

Real estate – commercial

       

1

 

71

         

Total non-covered TDRs that subsequently defaulted

    5   $ 359   2   $ 76
         

Total accruing covered TDRs that subsequently defaulted

      $   1   $ 353
         

Total accruing TDRs that subsequently defaulted

    5   $ 359   3   $ 429