XML 93 R13.htm IDEA: XBRL DOCUMENT v2.4.1.9
Loans and Allowance for Credit Losses
12 Months Ended
Dec. 31, 2014
Receivables [Abstract]  
Loans and Allowance for Credit Losses
Changes in the allowance for credit losses were as follows (in thousands):
 
 
Years Ended December 31,
 
 
2014
 
2013
 
2012
Balance, beginning of year
 
$
9,208

 
$
10,133

 
$
11,396

Provision charged to operations
 
7,985

 

 
700

Losses charged to allowance
 
(9,834
)
 
(1,446
)
 
(2,850
)
Recoveries
 
949

 
521

 
887

Balance, end of year
 
$
8,308

 
$
9,208

 
$
10,133


The following table shows the summary of activities for the allowance for credit losses as of and for the years ended December 31, 2014 and 2013 by portfolio segment (in thousands):
 
 
Commercial
 
Real Estate
 
Consumer
 
Unallocated
 
Total
Allowance for credit losses:
 
 

 
 

 
 

 
 

 
 

Beginning balance, January 1, 2014
 
$
2,444

 
$
5,174

 
$
1,168

 
$
422

 
$
9,208

Provision charged to operations
 
9,660

 
(1,447
)
 
152

 
(380
)
 
7,985

Losses charged to allowance
 
(9,145
)
 
(183
)
 
(506
)
 

 
(9,834
)
Recoveries
 
171

 
514

 
264

 

 
949

Ending balance, December 31, 2014
 
$
3,130

 
$
4,058

 
$
1,078

 
$
42

 
$
8,308

 
 
 
 
 
 
 
 
 
 
 
Allowance for credit losses:
 
 

 
 

 
 

 
 

 
 

Beginning balance, January 1, 2013
 
$
2,676

 
$
5,877

 
$
1,541

 
$
39

 
$
10,133

Provision charged to operations
 
166

 
(434
)
 
(115
)
 
383

 

Losses charged to allowance
 
(713
)
 
(285
)
 
(448
)
 

 
(1,446
)
Recoveries
 
315

 
16

 
190

 

 
521

Ending balance, December 31, 2013
 
$
2,444

 
$
5,174

 
$
1,168

 
$
422

 
$
9,208


The following is a summary of the allowance for credit losses by impairment methodology and portfolio segment as of December 31, 2014 and December 31, 2013 (in thousands):
 
 
Commercial
 
Real Estate
 
Consumer
 
Unallocated
 
Total
Allowance for credit losses:
 
 

 
 

 
 

 
 

 
 

Ending balance, December 31, 2014
 
$
3,130

 
$
4,058

 
$
1,078

 
$
42

 
$
8,308

Ending balance: individually evaluated for impairment
 
$
230

 
$
162

 
$
220

 
$

 
$
612

Ending balance: collectively evaluated for impairment
 
$
2,900

 
$
3,896

 
$
858

 
$
42

 
$
7,696

 
 
 
 
 
 
 
 
 
 
 
Ending balance, December 31, 2013
 
$
2,444

 
$
5,174

 
$
1,168

 
$
422

 
$
9,208

Ending balance: individually evaluated for impairment
 
$
469

 
$
465

 
$
73

 
$

 
$
1,007

Ending balance: collectively evaluated for impairment
 
$
1,975

 
$
4,709

 
$
1,095

 
$
422

 
$
8,201



The table above excludes the recorded investment in loans acquired with deteriorated quality of $2,465,000 with no allowance at December 31, 2013. There are no such loans at December 31, 2014.

The following table shows the ending balances of loans as of December 31, 2014 and December 31, 2013 by portfolio segment and by impairment methodology (in thousands):
 
 
Commercial
 
Real Estate
 
Consumer
 
Total
Loans:
 
 

 
 

 
 

 
 

Ending balance, December 31, 2014
 
$
128,147

 
$
386,627

 
$
57,668

 
$
572,442

Ending balance: individually evaluated for impairment
 
$
7,268

 
$
8,512

 
$
3,046

 
$
18,826

Ending balance: collectively evaluated for impairment
 
$
120,879

 
$
378,115

 
$
54,622

 
$
553,616

 
 
 
 
 
 
 
 
 
Loans:
 
 

 
 

 
 

 
 

Ending balance, December 31, 2013
 
$
118,731

 
$
333,939

 
$
59,846

 
$
512,516

Ending balance: individually evaluated for impairment
 
$
1,527

 
$
9,540

 
$
2,290

 
$
13,357

Ending balance: collectively evaluated for impairment
 
$
117,204

 
$
324,399

 
$
57,556

 
$
499,159



The following table shows the loan portfolio by class allocated by management’s internal risk ratings at December 31, 2014 (in thousands):
 
 
Pass
 
Special Mention
 
Substandard
 
Doubtful
 
Total
Commercial:
 
 
 
 
 
 
 
 
 
 
Commercial and industrial
 
$
78,333

 
$
2,345

 
$
8,329

 
$

 
$
89,007

Agricultural land and production
 
39,140

 

 

 

 
39,140

Real Estate:
 
 
 
 
 
 
 
 
 
 
Owner occupied
 
170,568

 
2,778

 
3,458

 

 
176,804

Real estate construction and other land loans
 
32,114

 
1,130

 
5,679

 

 
38,923

Commercial real estate
 
95,831

 
215

 
10,742

 

 
106,788

Agricultural real estate
 
55,018

 
2,123

 
360

 

 
57,501

Other real estate
 
6,611

 

 

 

 
6,611

Consumer:
 
 
 
 
 
 
 
 
 
 
Equity loans and lines of credit
 
42,334

 
72

 
5,169

 

 
47,575

Consumer and installment
 
10,072

 

 
21

 

 
10,093

Total
 
$
530,021

 
$
8,663

 
$
33,758

 
$

 
$
572,442


The following table shows the loan portfolio by class allocated by management’s internally assigned risk grade ratings at December 31, 2013 (in thousands):
 
 
Pass
 
Special Mention
 
Substandard
 
Doubtful
 
Total
Commercial:
 
 
 
 
 
 
 
 
 
 
Commercial and industrial
 
$
81,732

 
$
2,244

 
$
3,106

 
$

 
$
87,082

Agricultural land and production
 
31,649

 

 

 

 
31,649

Real Estate:
 
 
 
 
 
 
 
 
 
 
Owner occupied
 
144,082

 
5,229

 
7,470

 

 
156,781

Real estate construction and other land loans
 
31,776

 
3,959

 
6,594

 

 
42,329

Commercial real estate
 
77,589

 
3,718

 
4,810

 

 
86,117

Agricultural real estate
 
42,151

 
2,013

 

 

 
44,164

Other real estate
 
4,548

 

 

 

 
4,548

Consumer:
 
 
 
 
 
 
 
 
 
 
Equity loans and lines of credit
 
41,999

 
2,400

 
4,195

 

 
48,594

Consumer and installment
 
10,946

 
46

 
260

 

 
11,252

Total
 
$
466,472

 
$
19,609

 
$
26,435

 
$

 
$
512,516



The following table shows an aging analysis of the loan portfolio by class and the time past due at December 31, 2014 (in thousands):
 
 
30-59 Days
Past Due
 
60-89
Days Past
Due
 
Greater
Than
 90 Days
Past Due
 
Total Past
Due
 
Current
 
Total
Loans
 
Recorded
Investment
> 90 Days
Accruing
 
Non-accrual
Commercial:
 
 

 
 

 
 

 
 

 
 

 
 

 
 

 
 

Commercial and industrial
 
$
172

 
$
88

 
$

 
$
260

 
$
88,747

 
$
89,007

 
$

 
$
7,265

Agricultural land and production
 

 

 

 

 
39,140

 
39,140

 

 

Real estate:
 

 
 

 
 

 


 

 

 
 

 
 
Owner occupied
 
164

 

 
249

 
413

 
176,391

 
176,804

 

 
1,363

Real estate construction and other land loans
 
547

 

 

 
547

 
38,376

 
38,923

 

 
547

Commercial real estate
 

 

 

 

 
106,788

 
106,788

 

 
1,468

Agricultural real estate
 

 

 

 

 
57,501

 
57,501

 

 
360

Other real estate
 

 

 

 

 
6,611

 
6,611

 

 

Consumer:
 
 
 
 

 
 

 


 

 

 
 

 
 
Equity loans and lines of credit
 

 

 
227

 
227

 
47,348

 
47,575

 

 
3,030

Consumer and installment
 
30

 

 

 
30

 
10,063

 
10,093

 

 
19

Total
 
$
913

 
$
88

 
$
476

 
$
1,477

 
$
570,965

 
$
572,442

 
$

 
$
14,052

 
The following table shows an aging analysis of the loan portfolio by class and the time past due at December 31, 2013 (in thousands):
 
 
30-59 Days
Past Due
 
60-89
Days Past
Due
 
Greater
Than
 90 Days
Past Due
 
Total Past
Due
 
Current
 
Total
Loans
 
Recorded
Investment
> 90 Days
Accruing
 
Non-
accrual
Commercial:
 
 

 
 

 
 

 
 

 
 

 
 

 
 

 
 

Commercial and industrial
 
$
274

 
$
236

 
$

 
$
510

 
$
86,572

 
$
87,082

 
$

 
$
1,527

Agricultural land and production
 

 

 

 

 
31,649

 
31,649

 

 

Real estate:
 

 
 

 
 

 
 
 
 

 

 
 

 
 
Owner occupied
 
1,272

 
134

 
418

 
1,824

 
154,957

 
156,781

 

 
2,161

Real estate construction and other land loans
 

 

 

 

 
42,329

 
42,329

 

 
1,450

Commercial real estate
 

 

 

 

 
86,117

 
86,117

 

 
158

Agricultural real estate
 

 

 

 

 
44,164

 
44,164

 

 

Other real estate
 

 

 

 

 
4,548

 
4,548

 

 

Consumer:
 
 

 
 

 
 

 
 
 
 

 

 
 

 
 
Equity loans and lines of credit
 
10

 
147

 
252

 
409

 
48,185

 
48,594

 

 
2,286

Consumer and installment
 
86

 

 

 
86

 
11,166

 
11,252

 

 
4

Total
 
$
1,642

 
$
517

 
$
670

 
$
2,829

 
$
509,687

 
$
512,516

 
$

 
$
7,586


 
The following table shows information related to impaired loans by class at December 31, 2014 (in thousands):
 
 
Recorded
Investment
 
Unpaid
Principal
Balance
 
Related
Allowance
With no related allowance recorded:
 
 

 
 

 
 

Commercial:
 
 

 
 

 
 

Commercial and industrial
 
$
6,440

 
$
9,991

 
$

Agricultural land and production
 

 
1,722

 

Total commercial
 
6,440

 
11,713

 

Real estate:
 
 

 
 

 
 

Owner occupied
 
1,188

 
1,255

 

Real estate construction and other land loans
 
547

 
799

 

Commercial real estate
 
1,794

 
1,794

 

Agricultural real estate
 
360

 
360

 

Other real estate
 

 

 

Total real estate
 
3,889

 
4,208

 

Consumer:
 
 

 
 

 
 

Equity loans and lines of credit
 
2,019

 
2,707

 

Consumer and installment
 

 

 

Total consumer
 
2,019

 
2,707

 

Total with no related allowance recorded
 
12,348

 
18,628

 

 
 
 
 
 
 
 
With an allowance recorded:
 
 

 
 

 
 

Commercial:
 
 

 
 

 
 

Commercial and industrial
 
828

 
835

 
230

Agricultural land and production
 

 

 

Total commercial
 
828

 
835

 
230

Real estate:
 
 

 
 

 
 

Owner occupied
 
199

 
219

 
30

Real estate construction and other land loans
 
3,542

 
3,542

 
72

Commercial real estate
 
882

 
1,022

 
60

Agricultural real estate
 

 

 

Other real estate
 

 

 

Total real estate
 
4,623

 
4,783

 
162

Consumer:
 
 

 
 

 
 

Equity loans and lines of credit
 
1,008

 
1,026

 
217

Consumer and installment
 
19

 
21

 
3

Total consumer
 
1,027

 
1,047

 
220

Total with an allowance recorded
 
6,478

 
6,665

 
612

Total
 
$
18,826

 
$
25,293

 
$
612


The recorded investment in loans excludes accrued interest receivable and net loan origination fees, due to immateriality.
The following table shows information related to impaired loans by class at December 31, 2013 (in thousands):
 
 
Recorded
Investment
 
Unpaid
Principal
Balance
 
Related
Allowance
With no related allowance recorded:
 
 

 
 

 
 

Commercial:
 
 

 
 

 
 

Commercial and industrial
 
$
350

 
$
385

 
$

Agricultural land and production
 

 

 

Total commercial
 
350

 
385

 

Real estate:
 
 

 
 

 
 

Owner occupied
 
3,160

 
4,159

 

Real estate construction and other land loans
 
1,449

 
2,136

 

Commercial real estate
 
502

 
891

 

Agricultural real estate
 

 

 

Other real estate
 

 

 

Total real estate
 
5,111

 
7,186

 

Consumer:
 
 

 
 

 
 

Equity loans and lines of credit
 
2,029

 
2,826

 

Consumer and installment
 
4

 
5

 

Total consumer
 
2,033

 
2,831

 

Total with no related allowance recorded
 
7,494

 
10,402

 

 
 
 
 
 
 
 
With an allowance recorded:
 
 

 
 

 
 

Commercial:
 
 

 
 

 
 

Commercial and industrial
 
1,177

 
1,222

 
469

Agricultural land and production
 

 

 

Total commercial
 
1,177

 
1,222

 
469

Real estate:
 
 

 
 

 
 

Owner occupied
 
385

 
425

 
3

Real estate construction and other land loans
 
4,044

 
4,044

 
462

Commercial real estate
 

 

 

Agricultural real estate
 

 

 

Other real estate
 

 

 

Total real estate
 
4,429

 
4,469

 
465

Consumer:
 
 

 
 

 
 

Equity loans and lines of credit
 
257

 
264

 
73

Consumer and installment
 

 

 

Total consumer
 
257

 
264

 
73

Total with an allowance recorded
 
5,863

 
5,955

 
1,007

Total
 
$
13,357

 
$
16,357

 
$
1,007

 
The recorded investment in loans excludes accrued interest receivable and net loan origination fees, due to immateriality.
The following presents by class, information related to the average recorded investment and interest income recognized on impaired loans for the years ended December 31, 2014, 2013, and 2012 (in thousands):
 
 
Year Ended
December 31, 2014
 
Year Ended
December 31, 2013
 
Year Ended
December 31, 2012
 
 
Average
Recorded
Investment
 
Interest
Income
Recognized
 
Average
Recorded
Investment
 
Interest
Income
Recognized
 
Average
Recorded
Investment
 
Interest
Income
Recognized
With no related allowance recorded:
 
 

 
 

 
 

 
 

 
 

 
 

Commercial:
 
 

 
 

 
 

 
 

 
 

 
 

Commercial and industrial
 
$
638

 
$

 
$
329

 
$

 
$
952

 
$

Total commercial
 
638

 

 
329

 

 
952

 

Real estate:
 
 

 
 

 
 

 
 

 
 

 
 

Owner occupied
 
2,063

 
2

 
2,321

 

 
1,053

 

Real estate construction and other land loans
 
1,276

 
24

 
2,342

 

 
4,933

 

Commercial real estate
 
574

 

 
279

 

 
301

 

Agricultural real estate
 
28

 

 

 

 

 

Total real estate
 
3,941

 
26

 
4,942

 

 
6,287

 

Consumer:
 
 

 
 

 
 

 
 

 
 

 
 

Equity loans and lines of credit
 
1,826

 

 
1,998

 

 
1,561

 

Consumer and installment
 
8

 

 
9

 

 
6

 

Total consumer
 
1,834

 

 
2,007

 

 
1,567

 

Total with no related allowance recorded
 
6,413

 
26

 
7,278

 

 
8,806

 

 
 

 
 

 
 

 
 

 
 

 
 

With an allowance recorded:
 

 
 

 
 

 
 

 
 

 
 

Commercial:
 
1,624,000

 
178,000

 
721,000

 

 
721,000

 

Commercial and industrial
 
423

 

 
1,309

 
111

 
1,581

 
226

Total commercial
 
423

 

 
1,309

 
111

 
1,581

 
226

Real estate:
 
 

 

 
 
 

 
 
 

Owner occupied
 
264

 

 
997

 
86

 
633

 

Real estate construction and other land loans
 
3,782

 
267

 
4,295

 
329

 
6,490

 
375

Commercial real estate
 
214

 
55

 

 
47

 
145

 

Total real estate
 
4,260

 
322

 
5,292

 
462

 
7,268

 
375

Consumer:
 
 

 
 

 
 

 
 

 
 

 
 

Equity loans and lines of credit
 
303

 

 
489

 

 
600

 

Consumer and installment
 
27

 

 

 

 
37

 

Total consumer
 
330

 

 
489

 

 
637

 

Total with an allowance recorded
 
5,013

 
322

 
7,090

 
573

 
9,486

 
601

Total
 
$
11,426

 
$
348

 
$
14,368

 
$
573

 
$
18,292

 
$
601



Foregone interest on nonaccrual loans totaled $716,000, $661,000, and $693,000 for the years ended December 31, 2014, 2013, and 2012, respectively. Interest income recognized on cash basis during the years presented above was not considered significant for financial reporting purposes.
    
Troubled Debt Restructurings:

As of December 31, 2014 and 2013, the Company has a recorded investment in troubled debt restructurings of $6,600,000 and, $10,366,000, respectively. The Company has allocated $132,000 and $946,000 of specific reserves for those loans at December 31, 2014 and 2013, respectively. The Company has committed to lend no additional amounts as of December 31, 2014 to customers with outstanding loans that are classified as troubled debt restructurings.
For the years ended December 31, 2014 and 2013 the terms of certain loans were modified as troubled debt restructurings. The modification of the terms of such loans included one or a combination of the following: a reduction of the stated interest rate of the loan or an extension of the maturity date at a stated rate of interest lower than the current market rate for new debt with similar risk. During the same periods, there were no troubled debt restructurings in which the amount of principal or accrued interest owed from the borrower were forgiven.
The following table presents loans by class modified as troubled debt restructurings that occurred during the year ended December 31, 2014 (in thousands):
Troubled Debt Restructurings:
 
Number of Loans
 
Pre-Modification Outstanding Recorded Investment (1)
 
Principal Modification
 
Post Modification Outstanding Recorded Investment (2)
 
Outstanding Recorded Investment
Commercial:
 
 
 
 
 
 
 
 
 
 
Commercial and industrial
 
1

 
$
25

 
$

 
$
25

 
$
25

Consumer:
 
 
 
 
 
 
 
 
 
 
Equity loans and line of credit
 
1

 
7

 

 
7

 
4

Total

2

 
$
32

 
$

 
$
32

 
$
29

(1)
Amounts represent the recorded investment in loans before recognizing effects of the TDR, if any.
(2)
Balance outstanding after principal modification, if any borrower reduction to recorded investment.

The following table presents loans by class modified as troubled debt restructurings that occurred during the year ended December 31, 2013 (in thousands):
Troubled Debt Restructurings:
 
Number of Loans
 
Pre-Modification Outstanding Recorded Investment (1)
 
Principal Modification
 
Post Modification Outstanding Recorded Investment (2)
 
Outstanding Recorded Investment
Real Estate:
 
 
 
 
 
 
 
 
 
 
Commercial real estate
 
1

 
$
620

 
$

 
$
620

 
$
344

(1)
Amounts represent the recorded investment in loans before recognizing effects of the TDR, if any.
(2)
Balance outstanding after principal modification, if any borrower reduction to recorded investment.

A loan is considered to be in payment default once it is 90 days contractually past due under the modified terms. There was no defaults on troubled debt restructurings within twelve months following the modification during the year ended December 31, 2014. There was no default on troubled debt restructurings within twelve months following the modification during the year ended December 31, 2013.