XML 51 R13.htm IDEA: XBRL DOCUMENT v3.3.0.814
Loan and Allowance for Loan Losses
9 Months Ended
Sep. 30, 2015
Loans And Leases Receivable Disclosure  
Loans and leases receivable disclosure [Text Block]

NOTE 5: LOANS AND ALLOWANCE FOR LOAN LOSSES

September 30,December 31,
(In thousands)20152014
Commercial and industrial$47,925$54,329
Construction and land development41,59237,298
Commercial real estate:
Owner occupied48,44552,296
Other153,004139,710
Total commercial real estate201,449192,006
Residential real estate:
Consumer mortgage71,41566,489
Investment property46,44841,152
Total residential real estate117,863107,641
Consumer installment14,36212,335
Total loans423,191403,609
Less: unearned income(619)(655)
Loans, net of unearned income$422,572$402,954

Loans secured by real estate were approximately 85.3% of the Company’s total loan portfolio at September 30, 2015. At September 30, 2015, the Company’s geographic loan distribution was concentrated primarily in Lee County, Alabama, and surrounding areas.

In accordance with ASC 310, a portfolio segment is defined as the level at which an entity develops and documents a systematic method for determining its allowance for loan losses. As part of the Company’s quarterly assessment of the allowance, the loan portfolio is disaggregated into the following portfolio segments: commercial and industrial, construction and land development, commercial real estate, residential real estate, and consumer installment. Where appropriate, the Company’s loan portfolio segments are further disaggregated into classes. A class is generally determined based on the initial measurement attribute, risk characteristics of the loan, and an entity’s method for monitoring and determining credit risk.

The following describe the risk characteristics relevant to each of the portfolio segments and classes.

Commercial and industrial (“C&I”) includes loans to finance business operations, equipment purchases, or other needs for small and medium-sized commercial customers. Also included in this category are loans to finance agricultural production. Generally, the primary source of repayment is the cash flow from business operations and activities of the borrower.

Construction and land development (“C&D”) includes both loans and credit lines for the purpose of purchasing, carrying, and developing land into commercial developments or residential subdivisions. Also included are loans and credit lines for construction of residential, multi-family, and commercial buildings. Generally, the primary source of repayment is dependent upon the sale or refinance of the real estate collateral.

Commercial real estate (“CRE”) — includes loans disaggregated into two classes: (1) owner occupied and (2) other.

Owner occupied – includes loans secured by business facilities to finance business operations, equipment and owner-occupied facilities primarily for small and medium-sized commercial customers. Generally, the primary source of repayment is the cash flow from business operations and activities of the borrower, who owns the property.

Other – primarily includes loans to finance income-producing commercial and multi-family properties that are not owner occupied. Loans in this class include loans for neighborhood retail centers, hotels, medical and professional offices, single retail stores, industrial buildings, warehouses, and apartments leased to local businesses and residents. Generally, the primary source of repayment is dependent upon income generated from the real estate collateral. The underwriting of these loans takes into consideration the occupancy and rental rates, as well as the financial health of the borrower.

Residential real estate (“RRE”) — includes loans disaggregated into two classes: (1) consumer mortgage and (2) investment property.

Consumer mortgage – primarily includes first or second lien mortgages and home equity lines of credit to consumers that are secured by a primary residence or second home. These loans are underwritten in accordance with the Bank’s general loan policies and procedures which require, among other things, proper documentation of each borrower’s financial condition, satisfactory credit history, and property value.

Investment property – primarily includes loans to finance income-producing 1-4 family residential properties. Generally, the primary source of repayment is dependent upon income generated from leasing the property securing the loan. The underwriting of these loans takes into consideration the rental rates and property value, as well as the financial health of the borrower.

Consumer installment — includes loans to individuals both secured by personal property and unsecured. Loans include personal lines of credit, automobile loans, and other retail loans. These loans are underwritten in accordance with the Bank’s general loan policies and procedures which require, among other things, proper documentation of each borrower’s financial condition, satisfactory credit history, and, if applicable, property value.

The following is a summary of current, accruing past due, and nonaccrual loans by portfolio segment and class as of September 30, 2015 and December 31, 2014.

AccruingAccruingTotal
30-89 DaysGreater thanAccruingNon-Total
(In thousands)CurrentPast Due90 daysLoansAccrualLoans
September 30, 2015:
Commercial and industrial$47,8073747,84481$47,925
Construction and land development40,88611240,99859441,592
Commercial real estate:
Owner occupied47,58618247,76867748,445
Other150,891150,8912,113153,004
Total commercial real estate198,477182198,6592,790201,449
Residential real estate:
Consumer mortgage70,92930171,23018571,415
Investment property46,4143446,44846,448
Total residential real estate117,343335117,678185117,863
Consumer installment14,3422014,36214,362
Total$418,855574112419,5413,650$423,191

December 31, 2014:
Commercial and industrial$54,10616854,27455$54,329
Construction and land development36,48321036,69360537,298
Commercial real estate:
Owner occupied51,83220152,03326352,296
Other139,710139,710139,710
Total commercial real estate191,542201191,743263192,006
Residential real estate:
Consumer mortgage64,7131,73666,4494066,489
Investment property40,50349540,99815441,152
Total residential real estate105,2162,231107,447194107,641
Consumer installment12,2904512,33512,335
Total$399,6372,855402,4921,117$403,609

Allowance for Loan Losses

The Company assesses the adequacy of its allowance for loan losses prior to the end of each calendar quarter. The level of the allowance is based upon management’s evaluation of the loan portfolio, past loan loss experience, current asset quality trends, known and inherent risks in the portfolio, adverse situations that may affect a borrower’s ability to repay (including the timing of future payment), the estimated value of any underlying collateral, composition of the loan portfolio, economic conditions, industry and peer bank loan loss rates, and other pertinent factors, including regulatory recommendations. This evaluation is inherently subjective as it requires material estimates including the amounts and timing of future cash flows expected to be received on impaired loans that may be susceptible to significant change. Loans are charged off, in whole or in part, when management believes that the full collectability of the loan is unlikely. A loan may be partially charged-off after a “confirming event” has occurred, which serves to validate that full repayment pursuant to the terms of the loan is unlikely.

 The Company deems loans impaired when, based on current information and events, it is probable that the Company will be unable to collect all amounts due according to the contractual terms of the loan agreement. Collection of all amounts due according to the contractual terms means that both the interest and principal payments of a loan will be collected as scheduled in the loan agreement.

An impairment allowance is recognized if the fair value of the loan is less than the recorded investment in the loan. The impairment is recognized through the allowance. Loans that are impaired are recorded at the present value of expected future cash flows discounted at the loan’s effective interest rate, or if the loan is collateral dependent, the impairment measurement is based on the fair value of the collateral, less estimated disposal costs.

The level of allowance maintained is believed by management to be adequate to absorb probable losses inherent in the portfolio at the balance sheet date. The allowance is increased by provisions charged to expense and decreased by charge-offs, net of recoveries of amounts previously charged-off.

In assessing the adequacy of the allowance, the Company also considers the results of its ongoing internal and independent loan review processes. The Company’s loan review process assists in determining whether there are loans in the portfolio whose credit quality has weakened over time and evaluating the risk characteristics of the entire loan portfolio. The Company’s loan review process includes the judgment of management, the input from our independent loan reviewers, and reviews that may have been conducted by bank regulatory agencies as part of their examination process. The Company incorporates loan review results in the determination of whether or not it is probable that it will be able to collect all amounts due according to the contractual terms of a loan.

As part of the Company’s quarterly assessment of the allowance, management divides the loan portfolio into five segments: commercial and industrial, construction and land development, commercial real estate, residential real estate, and consumer installment. The Company analyzes each segment and estimates an allowance allocation for each loan segment.

The allocation of the allowance for loan losses begins with a process of estimating the probable losses inherent for each loan segement. The estimates for these loans are established by category and based on the Company’s internal system of credit risk ratings and historical loss data. The estimated loan loss allocation rate for the Company’s internal system of credit risk grades is based on its experience with similarly graded loans. For loan segments where the Company believes it does not have sufficient historical loss data, the Company may make adjustments based, in part, on loss rates of peer bank groups. At September 30, 2015 and December 31, 2014, and for the periods then ended, the Company adjusted its historical loss rates for the commercial real estate portfolio segment based, in part, on loss rates of peer bank groups.

The estimated loan loss allocation for all five loan portfolio segments is then adjusted for management’s estimate of probable losses for several “qualitative and environmental” factors. The allocation for qualitative and environmental factors is particularly subjective and does not lend itself to exact mathematical calculation. This amount represents estimated probable inherent credit losses which exist, but have not yet been identified, as of the balance sheet date, and are based upon quarterly trend assessments in delinquent and nonaccrual loans, credit concentration changes, prevailing economic conditions, changes in lending personnel experience, changes in lending policies or procedures, and other influencing factors. These qualitative and environmental factors are considered for each of the five loan segments and the allowance allocation, as determined by the processes noted above, is increased or decreased based on the incremental assessment of these factors.

The Company regularly re-evaluates its practices in determining the allowance for loan losses. During 2014, the Company implemented certain refinements to its allowance for loan losses methodology in order to better capture the effects of the most recent economic cycle on the Company’s loan loss experience. Beginning with the quarter ended June 30, 2014, the Company calculated average losses for all loan segments using a rolling 20 quarter historical period and continues to use this methodology.

Prior to June 30, 2014, the Company calculated average losses for all loan segments using a rolling 8 quarter historical period (except for the commercial real estate loan segment, which used a 6 quarter historical period). If the Company continued to calculate average losses for all loan segments other than commercial real estate using a rolling 8 quarter historical period and for the commercial real estate segment using a rolling 6 quarter historical period, the Company’s calculated allowance for loan loss allocation would have decreased by approximately $1.0 million at June 30, 2014. Other than the changes discussed above, the Company has not made any material changes to its calculation of historical loss periods that would impact the calculation of the allowance for loan losses or provision for loan losses for the periods included in the accompanying consolidated balance sheets and statements of earnings.

The following table details the changes in the allowance for loan losses by portfolio segment for the respective periods.

September 30, 2015
(In thousands)Commercial and industrialConstruction and land developmentCommercial real estateResidential real estateConsumer installmentTotal
Quarter ended:
Beginning balance$6816402,1461,180239$4,886
Charge-offs(26)(23)(49)
Recoveries13471290
Net recoveries (charge-offs)13445(21)41
Provision for loan losses(190)(17)533(122)(4)200
Ending balance$5046272,6791,103214$5,127

Nine months ended:
Beginning balance$6399741,9281,119176$4,836
Charge-offs(58)(86)(45)(189)
Recoveries171323614280
Net (charge-offs) recoveries(41)13150(31)91
Provision for loan losses(94)(360)751(166)69200
Ending balance$5046272,6791,103214$5,127

September 30, 2014
(In thousands)Commercial and industrialConstruction and land developmentCommercial real estateResidential real estateConsumer installmentTotal
Quarter ended:
Beginning balance$6399071,9131,095174$4,728
Charge-offs(287)(39)(326)
Recoveries35113352
Net recoveries (charge-offs) 351(274)(36)(274)
Provision for loan losses(5)(13)2226234300
Ending balance$6698951,9351,083172$4,754

Nine months ended:
Beginning balance$3863663,1861,114216$5,268
Charge-offs(46)(236)—    (358)(83)(723)
Recoveries714  11810313309
Net recoveries (charge-offs)25(232)118(255)(70)(414)
Provision for loan losses258761(1,369)22426(100)
Ending balance$6698951,9351,083172$4,754

The following table presents an analysis of the allowance for loan losses and recorded investment in loans by portfolio segment and impairment methodology as of September 30, 2015 and 2014.

Collectively evaluated (1)Individually evaluated (2)Total
AllowanceRecordedAllowanceRecordedAllowanceRecorded
for loaninvestmentfor loaninvestmentfor loaninvestment
(In thousands)lossesin loanslossesin loanslossesin loans
September 30, 2015:
Commercial and industrial$50447,8695650447,925
Construction and land development62740,99959362741,592
Commercial real estate1,719197,6939603,7562,679201,449
Residential real estate1,103117,8631,103117,863
Consumer installment21414,36221414,362
Total$4,167418,7869604,4055,127423,191

September 30, 2014:
Commercial and industrial$66952,7858366952,868
Construction and land development89533,57461589534,189
Commercial real estate1,733188,1502021,9271,935190,077
Residential real estate1,083105,6728831,083106,555
Consumer installment17211,53517211,535
Total$4,552391,7162023,5084,754395,224
(1)Represents loans collectively evaluated for impairment in accordance with ASC 450-20, Loss Contingencies (formerly FAS 5), and
pursuant to amendments by ASU 2010-20 regarding allowance for non-impaired loans.
(2)Represents loans individually evaluated for impairment in accordance with ASC 310-30, Receivables (formerly FAS 114), and
pursuant to amendments by ASU 2010-20 regarding allowance for impaired loans.

Credit Quality Indicators

The credit quality of the loan portfolio is summarized no less frequently than quarterly using categories similar to the standard asset classification system used by the federal banking agencies. The following table presents credit quality indicators for the loan portfolio segments and classes. These categories are utilized to develop the associated allowance for loan losses using historical losses adjusted for qualitative and environmental factors and are defined as follows:

Pass – loans which are well protected by the current net worth and paying capacity of the obligor (or guarantors, if any) or by the fair value, less cost to acquire and sell, of any underlying collateral.

Special Mention – loans with potential weakness that may, if not reversed or corrected, weaken the credit or inadequately protect the Company’s position at some future date. These loans are not adversely classified and do not expose an institution to sufficient risk to warrant an adverse classification.

Substandard Accruing – loans that exhibit a well-defined weakness which presently jeopardizes debt repayment, even though they are currently performing. These loans are characterized by the distinct possibility that the Company may incur a loss in the future if these weaknesses are not corrected

Nonaccrual – includes loans where management has determined that full payment of principal and interest is not expected.

(In thousands) Pass Special MentionSubstandard AccruingNonaccrualTotal loans
September 30, 2015: 
Commercial and industrial$43,3794,13632981$47,925
Construction and land development40,3606057859441,592
Commercial real estate:
Owner occupied47,26028422467748,445
Other150,577372772,113153,004
Total commercial real estate197,8373215012,790201,449
Residential real estate:
Consumer mortgage65,9831,4073,84018571,415
Investment property44,8394851,12446,448
Total residential real estate110,8221,8924,964185117,863
Consumer installment14,1379712814,362
Total$406,5356,5066,5003,650$423,191

December 31, 2014:
Commercial and industrial$49,5504,34837655$54,329
Construction and land development35,91122655660537,298
Commercial real estate:
Owner occupied49,9001,90522826352,296
Other136,8012,253656139,710
Total commercial real estate186,7014,158884263192,006
Residential real estate:
Consumer mortgage59,6461,9124,8914066,489
Investment property39,3486241,02615441,152
Total residential real estate98,9942,5365,917194107,641
Consumer installment12,2002111412,335
Total$383,35611,2897,8471,117$403,609

Impaired loans

The following tables present details related to the Company’s impaired loans. Loans that have been fully charged-off do not appear in the following tables. The related allowance generally represents the following components that correspond to impaired loans:

Individually evaluated impaired loans equal to or greater than $500,000 secured by real estate (nonaccrual construction and land development, commercial real estate, and residential real estate loans).

Individually evaluated impaired loans equal to or greater than $250,000 not secured by real estate (nonaccrual commercial and industrial and consumer installment loans).

The following tables set forth certain information regarding the Company’s impaired loans that were individually evaluated for impairment at September 30, 2015 and December 31, 2014.

September 30, 2015
(In thousands)Unpaid principal balance (1)Charge-offs and payments applied (2)Recorded investment (3)Related allowance
With no allowance recorded:
Commercial and industrial$5656
Construction and land development2,590(1,997)593
Commercial real estate:
Owner occupied312(75)237
Total commercial real estate312(75)237
Total $2,958(2,072)886
With allowance recorded:
Commercial real estate:
Owner occupied1,476(70)1,406427
Other2,130(17)2,113533
Total commercial real estate3,606(87)3,519960
Total $3,606(87)3,519$960
Total impaired loans$6,564(2,159)4,405$960
(1) Unpaid principal balance represents the contractual obligation due from the customer.
(2) Charge-offs and payments applied represents cumulative charge-offs taken, as well as interest payments that have been
applied against the outstanding principal balance subsequent to the loans being placed on nonaccrual status.
(3) Recorded investment represents the unpaid principal balance less charge-offs and payments applied; it is shown before
any related allowance for loan losses.

December 31, 2014
(In thousands)Unpaid principal balance (1)Charge-offs and payments applied (2)Recorded investment (3)Related allowance
With no allowance recorded:
Commercial and industrial$7070
Construction and land development2,822(2,217)605
Commercial real estate:
Owner occupied331(68)263
Total commercial real estate331(68)263
Residential real estate:
Consumer mortgages934(192)742
Investment property180(26)154
Total residential real estate1,114(218)896
Total $4,337(2,503)1,834
With allowance recorded:
Commercial real estate:
Owner occupied846846102
Other59159192
Total commercial real estate1,4371,437194
Total $1,4371,437$194
Total impaired loans$5,774(2,503)3,271$194
(1) Unpaid principal balance represents the contractual obligation due from the customer.
(2) Charge-offs and payments applied represents cumulative charge-offs taken, as well as interest payments that have been
applied against the outstanding principal balance subsequent to the loans being placed on nonaccrual status.
(3) Recorded investment represents the unpaid principal balance less charge-offs and payments applied; it is shown before
any related allowance for loan losses.

The following table provides the average recorded investment in impaired loans and the amount of interest income recognized on impaired loans after impairment by portfolio segment and class during the respective periods.

Quarter ended September 30, 2015Nine months ended September 30, 2015
AverageTotal interestAverageTotal interest
recordedincomerecordedincome
(In thousands)investmentrecognizedinvestmentrecognized
Impaired loans:
Commercial and industrial$581633
Construction and land development596608
Commercial real estate:
Owner occupied1,433111,27332
Other92161018
Total commercial real estate2,354111,88350
Residential real estate:
Consumer mortgages454173
Investment property9176
Total residential real estate545249
Total $3,008123,099302

Quarter ended September 30, 2014Nine months ended September 30, 2014
AverageTotal interestAverageTotal interest
recordedincomerecordedincome
(In thousands)investmentrecognizedinvestmentrecognized
Impaired loans:
Commercial and industrial$8821056
Construction and land development7301,159
Commercial real estate:
Owner occupied1,12991,36731
Other801493520
Total commercial real estate1,930132,30251
Residential real estate:
Consumer mortgages71657525
Investment property162166
Total residential real estate87859185
Total $3,626204,48462

Interest income recognized for the nine months ended September 30, 2015 included interest recoveries of $225 thousand related to two impaired residential real estate loans that paid off in June 2015. Excluding the interest recoveries on these two loans, interest income recognized on impaired loans for the nine months ended September 30, 2015 would have been $77 thousand.

Troubled Debt Restructurings

Impaired loans also include troubled debt restructurings (“TDRs”). In the normal course of business, management may grant concessions to borrowers that are experiencing financial difficulty. A concession may include, but is not limited to, delays in required payments of principal and interest for a specified period, reduction of the stated interest rate of the loan, reduction of accrued interest, extension of the maturity date, or reduction of the face amount or maturity amount of the debt. A concession has been granted when, as a result of the restructuring, the Bank does not expect to collect all amounts due, including interest at the original stated rate. A concession may have also been granted if the debtor is not able to access funds elsewhere at a market rate for debt with similar risk characteristics as the restructured debt. In making the determination of whether a loan modification is a TDR, the Company considers the individual facts and circumstances surrounding each modification. As part of the credit approval process, the restructured loans are evaluated for adequate collateral protection in determining the appropriate accrual status at the time of restructure.

Similar to other impaired loans, TDRs are measured for impairment based on the present value of expected payments using the loan’s original effective interest rate as the discount rate, or the fair value of the collateral, less selling costs if the loan is collateral dependent. If the recorded investment in the loan exceeds the measure of fair value, impairment is recognized by establishing a valuation allowance as part of the allowance for loan losses or a charge-off to the allowance for loan losses. In periods subsequent to the modification, all TDRs are individually evaluated for possible impairment.

The following is a summary of accruing and nonaccrual TDRs, which are included in the impaired loan totals, and the related allowance for loan losses, by portfolio segment and class as of September 30, 2015 and December 31, 2014.

TDRs
Related
(In thousands)AccruingNonaccrualTotalAllowance
September 30, 2015
Commercial and industrial$5656$
Construction and land development593593
Commercial real estate:
Owner occupied1,0362371,273130
Total commercial real estate1,0362371,273130
Total $1,0928301,922$130

December 31, 2014
Commercial and industrial$7070$
Construction and land development605605
Commercial real estate:
Owner occupied8462631,109102
Other59159192
Total commercial real estate1,4372631,700194
Residential real estate:
Consumer mortgages742742
Investment property154154
Total residential real estate742154896
Total $2,2491,0223,271$194

At September 30, 2015, there were no significant outstanding commitments to advance additional funds to customers whose loans had been restructured.

The following table summarizes loans modified in a TDR during the respective periods both before and after their modification.

Quarter ended September 30,Nine months ended September 30,
Pre-Post -Pre-Post -
modificationmodificationmodificationmodification
NumberoutstandingoutstandingNumberoutstandingoutstanding
ofrecordedrecordedofrecordedrecorded
(Dollars in thousands)contractsinvestmentinvestmentcontractsinvestmentinvestment
2015:
Commercial and industrial$1$6166
Construction and land development1116113
Commercial real estate:
Owner occupied12162181216218
Other1592592
Total commercial real estate12162182808810
Total 1$2162184$985989
2014:
Commercial real estate:
Other1$5905921$590592
Total commercial real estate15905921590592
Residential real estate:
Consumer mortgages17127121712712
Total residential real estate17127121712712
Total 2$1,3021,3042$1,3021,304

The majority of the loans modified in a TDR during the quarter and nine months ended September 30, 2015, included permitting delays in required payments of principal and/or interest or where the only concession granted by the Company was that the interest rate at renewal was considered to be less than a market rate.

The following table summarizes the recorded investment in loans modified in a TDR within the previous 12 months for which there was a payment default (defined as 90 days or more past due) during the respective periods.

Quarter ended September 30,Nine months Ended September 30,
Number ofRecordedNumber ofRecorded
(Dollars in thousands)Contractsinvestment(1)Contractsinvestment(1)
2015:
Commercial real estate:
Owner occupied$1$261
Total commercial real estate1261
Residential real estate:
Investment property1150
Total residential real estate1150
Total $2$411
2014:
Commercial real estate:
Owner occupied1$2721$272
Total commercial real estate12721272
Total 1$2721$272
(1) Amount as of applicable month end during the respective period for which there was a payment default.