XML 26 R15.htm IDEA: XBRL DOCUMENT v3.4.0.3
Loans and Asset Quality Information
3 Months Ended
Mar. 31, 2016
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 April 1, 2016, one of the Company's loss share agreements with the FDIC expired.  The agreement that expired related to the non-single family assets of The Bank of Asheville, a failed bank acquisition from January 2011.  Accordingly, the remaining balances associated with these loans and foreclosed real estate were transferred from the covered portfolio to the non-covered portfolio on April 1, 2016.  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 $17.7 million and the foreclosed real estate in this portfolio had a carrying value of $1.2 million.  Of the $17.7 million in loans that lost loss share protection, approximately $2.8 million were on nonaccrual status as of April 1, 2016.  Additionally, approximately $0.3 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 April 1, 2016.


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

 

($ in thousands)

 

March 31, 2016

 

December 31, 2015

 

March 31, 2015

 

Amount

 

Percentage

 

Amount

 

Percentage

 

Amount

 

Percentage

All loans (non-covered and covered):

               
               

Commercial, financial, and agricultural

  $ 228,867   9 %   $ 202,671   8 %   $ 176,013   7 %

Real estate – construction, land development & other land loans

  302,052   12 %   308,969   12 %   285,319   12 %

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

  757,696   30 %   768,559   31 %   776,313   33 %

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

  235,380   9 %   232,601   9 %   223,679   9 %

Real estate – mortgage – commercial and other

  966,937   38 %   957,587   38 %   885,282   37 %

Installment loans to individuals

  47,163   2 %   47,666   2 %   48,010   2 %

    Subtotal

  2,538,095   100 %   2,518,053   100 %   2,394,616   100 %

Unamortized net deferred loan costs

  1,258     873     783  

    Total loans

  $ 2,539,353     $ 2,518,926     $ 2,395,399  

 

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

 

($ in thousands)

 

March 31, 2016

 

December 31, 2015

 

March 31, 2015

 

Amount

 

Percentage

 

Amount

 

Percentage

 

Amount

 

Percentage

Non-covered loans:

               
               

Commercial, financial, and agricultural

  $ 228,124   10 %   $ 201,798   8 %   $ 174,516   8 %

Real estate – construction, land development & other land loans

  298,410   12 %   305,228   13 %   279,780   12 %

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

  684,085   28 %   692,902   29 %   690,910   31 %

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

  225,245   9 %   221,995   9 %   211,337   9 %

Real estate – mortgage – commercial and other

  955,550   39 %   945,823   39 %   870,234   38 %

Installment loans to individuals

  47,158   2 %   47,666   2 %   48,010   2 %

    Subtotal

  2,438,572   100 %   2,415,412   100 %   2,274,787   100 %

Unamortized net deferred loan costs

  1,258     873     783  

    Total non-covered loans

  $ 2,439,830     $ 2,416,285     $ 2,275,570  

 

The carrying amount of the covered loans at March 31, 2016 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

  $  

  743   748   743   748

Real estate – construction, land development & other land loans

  207   332   3,435   3,384   3,642   3,716

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

  80   564   73,531   85,962   73,611   86,526

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

  7   14   10,128   11,516   10,135   11,530

Real estate – mortgage – commercial and other

  873   1,973   10,514   11,105   11,387   13,078

Installment loans to individuals

 

 

  5   35   5   35

     Total

  $ 1,167   2,883   98,356   112,750   99,523   115,633

 

The carrying amount of the covered loans at December 31, 2015 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

  $
 

  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 following table presents information regarding covered purchased nonimpaired loans since December 31, 2014.  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, 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

Principal repayments

  (3,975 )

Transfers to foreclosed real estate

  (869 )

Net loan (charge-offs) / recoveries

  893

Accretion of loan discount

  1,055

Carrying amount of nonimpaired covered loans at March 31, 2016

  $ 98,356

 

As reflected in the table above, the Company accreted $1,055,000 of the loan discount on purchased nonimpaired loans into interest income during the first quarter of 2016.  As of March 31, 2016, there was remaining loan discount of $12,489,000 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 March 31, 2016, the Company also had $1,546,000 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, 2014, 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, 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

Change due to payments received

  (879 )   (711 )   (168 )

Change due to loan charge-off

  (394 )   (324 )   (70 )

Balance at March 31, 2016

  $ 3,518   1,786   1,732

 

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 quarter of 2016 and 2015, the Company received $69,000 and $0, 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)

 

March 31,
2016

 

December 31,
2015

 

March 31,
2015

 

         

Non-covered nonperforming assets

     

Nonaccrual loans

  $ 35,741   $ 39,994   $ 47,416  

Restructured loans - accruing

  27,055   28,011   33,997  

Accruing loans > 90 days past due

 

 

 

 

     Total non-covered nonperforming loans

  62,796   68,005   81,413  

Foreclosed real estate

  8,767   9,188   8,978  

Total non-covered nonperforming assets

  $ 71,563   $ 77,193   $ 90,391  
       

Covered nonperforming assets

       

Nonaccrual loans (1)

  $ 5,670   $ 7,816   $ 8,596  

Restructured loans - accruing

  3,459   3,478   3,874  

Accruing loans > 90 days past due

 

 

 

 

     Total covered nonperforming loans

  9,129   11,294   12,470  

Foreclosed real estate

  1,569   806   2,055  

Total covered nonperforming assets

  $ 10,698   $ 12,100   $ 14,525  
       

     Total nonperforming assets

  $ 82,261   $ 89,293   $ 104,916  

 

____________________________________________________________________________________________________

(1)
At March 31, 2016, December 31, 2015, and March 31, 2015, the contractual balance of the nonaccrual loans covered by FDIC loss share agreements was $9.0 million, $12.3 million, and $14.1 million, respectively.

 

At March 31, 2016, the Company had $2.1 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 March 31, 2016. 

 

($ in thousands)

 

Non-covered

 

Covered

 

Total

 

Commercial, financial, and agricultural:

           

Commercial – unsecured

  $ 443   22   465  

Commercial – secured

  2,113  

  2,113  

Secured by inventory and accounts receivable

  84  

  84  
       

Real estate – construction, land development & other land loans

  3,950  

  3,950  
       

Real estate – residential, farmland and multi-family

  20,137   3,262   23,399  
       

Real estate – home equity lines of credit

  1,821   329   2,150  
       

Real estate – commercial

  7,086   2,057   9,143  
       

Consumer

  107  

  107  

  Total

  $ 35,741   5,670   41,411  

 

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 an analysis of the payment status of the Company's loans as of March 31, 2016. 

 

($ 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

  $ 3  

  443   77,581   78,027

Commercial - secured

  579  

  2,113   113,605   116,297

Secured by inventory and accounts receivable

  19  

  84   40,083   40,186
         

Real estate – construction, land development & other land loans

  1,211   118   3,950   275,585   280,864
         

Real estate – residential, farmland, and multi-family

  9,837   1,824   20,137   810,797   842,595
         

Real estate – home equity lines of credit

  1,043   76   1,821   212,030   214,970
         

Real estate - commercial

  1,301   659   7,086   815,813   824,859
         

Consumer

  226   131   107   40,310   40,774

  Total non-covered

  $ 14,219   2,808   35,741   2,385,804   2,438,572

Unamortized net deferred loan costs

          1,258

           Total non-covered loans

          $ 2,439,830
         

Covered loans

  $ 5,173   5   5,670   88,675   99,523
         

                Total loans

  $ 19,392   2,813   41,411   2,474,479   2,539,353

 

The Company had no non-covered or covered loans that were past due greater than 90 days and accruing interest at March 31, 2016.

 

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 the activity in the allowance for loan losses for non-covered loans for the three months ended March 31, 2016. 

 

($ 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 March 31, 2016

         
                       

Beginning balance

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

Charge-offs

  (533 )   (259 )   (2,014 )   (466 )   (166 )   (425 )  

  (3,863 )

Recoveries

  79   85   315   13   96   119  

  707

Provisions

  612   (229 )   1,291   (285 )   252   234   (254 )   1,621

Ending balance

  $ 4,916   3,007   8,746   2,003   5,169   966   442   25,249
               

Ending balances as of March 31, 2016:  Allowance for loan losses

               

Individually evaluated for impairment

  $ 118   183   1,427  

  554  

 

  2,282
               

Collectively evaluated for impairment

  $ 4,798   2,824   7,319   2,003   4,615   966   442   22,967
               

Loans acquired with deteriorated credit quality

  $  

 

 

 

 

 

 

               

Loans receivable as of March 31, 2016:

               
               

Ending balance – total

  $ 234,510   280,864   842,595   214,970   824,859   40,774  

  2,438,572

Unamortized net deferred loan costs

                1,258

Total non-covered loans

                2,439,830
               

Ending balances as of March 31, 2016: Loans

               
               

Individually evaluated for impairment

  $ 923   4,393   22,658   13   13,467  

 

  41,454
               

Collectively evaluated for impairment

  $ 233,587   276,471   819,937   214,957   810,828   40,774  

  2,396,554
               

Loans acquired with deteriorated credit quality

  $  

 

 

  564  

 

  564

 

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 three months ended March 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 three months ended March 31, 2015

         
                       

Beginning balance

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

Charge-offs

  (944 )   (1,256 )   (1,569 )   (67 )   (923 )   (601 )  

  (5,360 )

Recoveries

  88   267   16   17   202   91  

  681

Provisions

  (1,778 )   525   2,659   482   (2,405 )   464   157   104

Ending balance

  $ 5,757   6,006   10,826   4,163   5,919   795   304   33,770
               

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

               

Individually evaluated for impairment

  $ 131   415   1,690  

  505  

 

  2,741
               

Collectively evaluated for impairment

  $ 5,626   5,591   9,136   4,163   5,414   795   304   31,029
               

Loans acquired with deteriorated credit quality

  $  

 

 

 

 

 

 

               

Loans receivable as of March 31, 2015:

               
               

Ending balance – total

  $ 181,921   256,851   838,651   199,176   757,018   41,170  

  2,274,787

Unamortized net deferred loan costs

                783

Total non-covered loans

                2,275,570
               

Ending balances as of March 31, 2015: Loans

               
               

Individually evaluated for impairment

  $ 800   6,720   23,527  

  20,504  

 

  51,551
               

Collectively evaluated for impairment

  $ 181,121   250,131   815,124   199,176   735,883   41,170  

  2,222,605
               

Loans acquired with deteriorated credit quality

  $  

 

 

  631  

 

  631


The following table presents the activity in the allowance for loan losses for covered loans for the three months ended March 31, 2016. 

 

($ in thousands)

 

Covered Loans 

 

     

As of and for the three months ended March 31, 2016

Beginning balance

  $ 1,799

Charge-offs

  (241 )

Recoveries

  1,204

Provision (reversal) for loan losses

  (1,363 )

Ending balance

  $ 1,399
 

Ending balances as of March 31, 2016:  Allowance for loan losses

 
 

Individually evaluated for impairment

  $ 438

Collectively evaluated for impairment

  961

Loans acquired with deteriorated credit quality

 

              

 

Loans receivable as of March 31, 2016:

 
 

Ending balance – total

  $ 99,523
 

Ending balances as of March 31, 2016: Loans

 
 

Individually evaluated for impairment

  $ 5,105

Collectively evaluated for impairment

  93,250

Loans acquired with deteriorated credit quality

  1,168

 

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 three months ended March 31, 2015. 

 

($ in thousands)

 

Covered Loans

 

     

As of and for the three months ended March 31, 2015

Beginning balance

  $ 2,281

Charge-offs

  (440 )

Recoveries

  653

Provisions (reversal) for loan losses

  (268 )

Ending balance

  $ 2,226
 

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

 
 

Individually evaluated for impairment

  $ 1,058

Collectively evaluated for impairment

  1,144

Loans acquired with deteriorated credit quality

  24
 

Loans receivable as of March 31, 2015:

 
 

Ending balance – total

  $ 119,829
 

Ending balances as of March 31, 2015: Loans

 
 

Individually evaluated for impairment

  $ 7,868

Collectively evaluated for impairment

  110,099

Loans acquired with deteriorated credit quality

  1,862

 

The following table presents loans individually evaluated for impairment by class of loans as of March 31, 2016.

 


($ 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

  $ 195   227  

  214  

Commercial - secured

  494   545  

  311  

Secured by inventory and accounts receivable

 

 

 

 

 

         

Real estate – construction, land development & other land loans

  3,858   7,422  

  3,890  
         

Real estate – residential, farmland, and multi-family

  8,943   10,289  

  9,683  
         

Real estate – home equity lines of credit

  13   16  

  7  
         

Real estate – commercial

  8,350   9,077  

  9,171  
         

Consumer

 

 

 

 

 

Total non-covered impaired loans with no allowance

  $ 21,853   27,576  

  23,276  
         

Total covered impaired loans with no allowance

  $ 3,743   6,363  

  4,487  
         

Total impaired loans with no allowance recorded

  $ 25,596   33,936  

  27,763  
         

Non-covered  loans with an allowance recorded:

         

Commercial, financial, and agricultural:

         

Commercial - unsecured

  $ 202   223   112   165  

Commercial - secured

  32   32   6   224  

Secured by inventory and accounts receivable

 

 

 

 

 

         

Real estate – construction, land development & other land loans

  535   541   183   584  
         

Real estate – residential, farmland, and multi-family

  13,715   14,347   1,427   13,566  
         

Real estate – home equity lines of credit

 

 

 

  188  
         

Real estate – commercial

  5,681   6,170   554   5,544  
         

Consumer

 

 

 

  80  

Total non-covered impaired loans with allowance

  $ 20,165   21,313   2,282   20,351  
         

Total covered impaired loans with allowance

  $ 2,530   2,692   438   2,872  
         

Total impaired loans with an allowance recorded

  $ 22,695   24,005   2,720   23,223  

 

Interest income recorded on non-covered and covered impaired loans during the three months ended March 31, 2016 was insignificant.


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 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 March 31, 2016.

 

($ 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

  $ 51,823   23,955   47   1,069   690   443   78,027  

Commercial - secured

  58,192   52,083   32   2,234   1,643   2,113   116,297  

Secured by inventory and accounts receivable

  18,743   20,565  

-

  233   561   84   40,186  
               

Real estate – construction, land development & other land loans

  100,984   156,482   560   10,633   8,255   3,950   280,864  
               

Real estate – residential, farmland, and multi-family

  214,520   529,934   3,910   42,657   31,437   20,137   842,595  
               

Real estate – home equity lines of credit

  134,515   68,243   1,537   5,140   3,714   1,821   214,970  
               

Real estate - commercial

  288,882   483,699   7,120   25,116   12,956   7,086   824,859  
               

Consumer

  26,347   13,451   4   656   209   107   40,774  

  Total

  $ 894,006   1,348,412   13,210   87,738   59,465   35,741   2,438,572  

Unamortized net deferred loan costs

              1,258  

          Total non-covered  loans

              $ 2,439,830  
               

Total covered loans 

  $ 12,035   57,128   248   7,251   17,191   5,670   99,523  
               

               Total loans

  $ 906,041   1,405,540   13,458   94,989   76,656   41,411   2,539,353  

 

At March 31, 2016, 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, 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. 

 

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 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 March 31, 2016 and 2015. 

 

($ in thousands)

For the three months ended
March 31, 2016

   

For the three months ended
March 31, 2015

 

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

 

 

 

 

   

   


   



Real estate – residential, farmland, and multi-family

 

 

 

 

    1     113     113

Real estate – home equity lines of credit

 

 

 

 

   

   

   

Real estate – commercial

 

 

 

 

    1     51     51

Consumer

 

 

 

 

   

   

   

                         

Non-covered TDRs – Nonaccrual

                         

Commercial, financial, and agricultural:

                         

Commercial – unsecured

 

 

 

 

   

   

   

Commercial – secured

 

 

 

 

   

   

   

Secured by inventory and accounts receivable

 

 

 

 

   

   

   

Real estate – construction, land development & other land loans

                         

Real estate – residential, farmland, and multi-family

 

 

 

 

    4     305     305

Real estate – home equity lines of credit

 

 

 

 

   

   

   

Real estate – commercial

 

 

 

 

   

   

   

Consumer

 

 

 

 

   

   

   

                         

Total non-covered TDRs arising during period

 

 

 

 

    6     469     469
                         

Total covered TDRs arising during period– Accruing

 

$

 

$

    2     $ 139     $ 139

Total covered TDRs arising during period – Nonaccrual

 

 

 

 

   

   

   

                         

Total TDRs arising during period

 

$

 

$

 

    8     $ 608     $ 608

 

Accruing restructured loans that were modified in the previous 12 months and that defaulted during the three months ended March 31, 2016 and 2015 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
March 31, 2016

 

For the three months ended
March 31, 2015

 

 

Number of Contracts

 

Recorded Investment

 

Number of Contracts

 

Recorded Investment

 

             

Non-covered accruing TDRs that subsequently defaulted

         

Real estate – residential, farmland, and multi-family

  1   $ 21   1   $ 34  
         

Total non-covered TDRs that subsequently defaulted

  1   $ 21   1   $ 34  
         

Total accruing covered TDRs that subsequently defaulted

  1   $ 44  

-

  $ -  
         

Total accruing TDRs that subsequently defaulted

  2   $ 65   1   $ 34