LOANS AND LEASES | 4. LOANS AND LEASES December 31, 2016 2015 Real estate: Secured by residential, commercial and professional office properties, including construction and development $ 538,383 $ 421,174 Secured by residential properties 244,634 223,752 Secured by farm land 134,480 133,182 Total real estate loans 917,497 778,108 Agricultural 46,229 46,237 Commercial and industrial 123,595 113,207 Mortgage warehouse lines 163,045 180,355 Consumer 12,165 14,949 Total loans 1,262,531 1,132,856 Deferred loan and lease origination cost, net 2,924 2,169 Allowance for loan and lease losses (9,701) (10,423) Loans, net $ 1,255,754 $ 1,124,602 The Company monitors the credit quality of loans on a continuous basis using the regulatory and accounting classifications of pass, special mention, substandard and impaired to characterize and qualify the associated credit risk. Loans classified as “loss” are immediately charged-off. The Company uses the following definitions of risk classifications: Pass Loans listed as pass include larger non-homogeneous loans not meeting the risk rating definitions below and smaller, homogeneous loans not assessed on an individual basis. Special Mention Loans classified as special mention have the potential weakness that deserves management’s close attention. If left uncorrected, these potential weaknesses may result in deterioration of the repayment prospects for the loan or of the institution’s credit position and some future date. Substandard Loans classified as substandard are those loans with clear and well-defined weaknesses such as a highly leveraged position, unfavorable financial operating results and/or trends, or uncertain repayment sources or poor financial condition, which may jeopardize ultimate recoverability of the debt. Impaired A loan is considered 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. Additionally, all loans classified as troubled debt restructurings are considered impaired. Pass Special Mention Substandard Impaired Total Real Estate: 1-4 family residential construction $ 32,417 $ - $ - $ - $ 32,417 Other Construction/Land 38,699 888 - 1,063 40,650 1-4 family - closed-end 129,726 624 403 6,390 137,143 Equity Lines 35,159 3,165 698 4,421 43,443 Multi-family residential 31,058 - - 573 31,631 Commercial real estate owner occupied 243,366 4,991 2,892 2,286 253,535 Commercial real estate Non-owner occupied 233,584 5,597 3,220 1,797 244,198 Farmland 132,613 1,020 808 39 134,480 Total Real Estate 876,622 16,285 8,021 16,569 917,497 Agricultural 45,249 891 - 89 46,229 Commercial and Industrial 107,404 13,186 732 2,273 123,595 Mortgage warehouse lines 163,045 - - - 163,045 Consumer loans 10,303 191 9 1,662 12,165 Total Gross Loans and Leases $ 1,202,623 $ 30,553 $ 8,762 $ 20,593 $ 1,262,531 Credit quality classifications as of December 31, 2015 were as follows (dollars in thousands): Pass Special Mention Substandard Impaired Total Real Estate: 1-4 family residential construction $ 13,784 $ 1,157 $ - $ - $ 14,941 Other Construction/Land 35,901 135 - 1,323 37,359 1-4 family - closed-end 127,972 2,498 387 6,499 137,356 Equity Lines 39,966 199 957 3,111 44,233 Multi-family residential 26,178 - - 1,044 27,222 Commercial real estate owner occupied 196,211 12,075 7,322 3,100 218,708 Commercial real estate Non-owner occupied 155,223 4,505 170 5,209 165,107 Farmland 130,285 1,563 724 610 133,182 Total Real Estate 725,520 22,132 9,560 20,896 778,108 Agricultural 46,197 40 - - 46,237 Commercial and Industrial 108,931 933 755 2,588 113,207 Mortgage warehouse lines 180,355 - - - 180,355 Consumer loans 12,718 178 16 2,037 14,949 Total Gross Loans and Leases $ 1,073,721 $ 23,283 $ 10,331 $ 25,521 $ 1,132,856 Loans may or may not be collateralized, and collection efforts are continuously pursued. Loans or leases may be restructured by management when a borrower has experienced some change in financial status causing an inability to meet the original repayment terms and where the Company believes the borrower will eventually overcome those circumstances and make full restitution. Loans and leases are charged off when they are deemed to be uncollectible, while recoveries are generally recorded only when cash payments are received subsequent to the charge-off. Commercial and Real Estate Agricultural Industrial (1) Consumer Unallocated Total Allowance for credit losses: Balance, December 31, 2013 $ 5,544 $ 978 $ 3,787 $ 1,117 $ 251 $ 11,677 Charge-offs (1,629) (124) (625) (1,837) - (4,215) Recoveries 1,913 6 801 716 - 3,436 Provision 415 126 (2,019) 1,769 59 350 Balance, December 31, 2014 6,243 986 1,944 1,765 310 11,248 Charge-offs (706) - (395) (1,739) - (2,840) Recoveries 751 81 225 958 - 2,015 Provision (1,505) (345) 759 279 812 - Balance, December 31, 2015 4,783 722 2,533 1,263 1,122 10,423 Charge-offs (962) - (344) (1,905) - (3,211) Recoveries 982 14 477 1,016 - 2,489 Provision (1,256) (527) 1,613 835 (665) - Balance, December 31, 2016 $ 3,547 $ 209 $ 4,279 $ 1,209 $ 457 $ 9,701 (1) Includes mortgage warehouse lines December 31, 2016 December 31, 2015 December 31, 2014 Individually Collectively Individually Collectively Individually Collectively Real estate $ 16,569 $ 900,928 $ 20,896 $ 757,212 $ 30,620 $ 673,610 Agricultural 89 46,140 - 46,237 - 27,746 Commercial and Industrial (1) 2,273 284,367 2,588 290,974 2,916 216,876 Consumer 1,662 10,503 2,037 12,912 2,888 15,997 Total loans $ 20,593 $ 1,241,938 $ 25,521 $ 1,107,335 $ 36,424 $ 934,229 (1) Includes mortgage warehouse lines Reserves based on method of evaluation for impairment: December 31, 2016 December 31, 2015 December 31, 2014 Specific General Specific General Specific General Real estate $ 488 $ 3,059 $ 2,889 $ 1,894 $ 3,864 $ 2,379 Agricultural 24 185 - 722 - 986 Commercial and Industrial (1) 608 3,671 683 1,850 916 1,028 Consumer 287 922 343 920 668 1,097 Unallocated - 457 - 1,122 - 310 Total loan loss reserves $ 1,407 $ 8,294 $ 3,915 $ 6,508 $ 5,448 $ 5,800 December 31, 2016 90 Days Or 30-59 Days 60-89 Days More Past Total Financing Non-Accrual Past Due Past Due Due (2) Total Past Due Current Receivables Loans (1) Real Estate: 1-4 family residential construction $ - $ - $ - $ - $ 32,417 $ 32,417 $ - Other Construction/Land - - - - 40,650 40,650 558 1-4 family - closed-end 99 23 575 697 136,446 137,143 963 Equity Lines 397 - 320 717 42,726 43,443 1,926 Multi-family residential - - - - 31,631 31,631 - Commercial real estate owner occupied 338 - 28 366 253,169 253,535 1,572 Commercial real estate Non-owner occupied - - - - 244,198 244,198 67 Farmland - - - - 134,480 134,480 39 Total Real Estate Loans 834 23 923 1,780 915,717 917,497 5,125 Agricultural - - 89 89 46,140 46,229 89 Commercial and Industrial 168 3 292 463 123,132 123,595 692 Mortage warehouse lines - - - - 163,045 163,045 - Consumer loans 94 9 52 155 12,010 12,165 459 Total Gross Loans and Leases $ 1,096 $ 35 $ 1,356 $ 2,487 $ 1,260,044 $ 1,262,531 $ 6,365 (1) Included in Total Financing Receivables (2) As of December 31, 2016 there were no loans over 90 days past due and still accruing. December 31, 2015 90 Days Or 30-59 Days 60-89 Days More Past Total Financing Non-Accrual Past Due Past Due Due (2) Total Past Due Current Receivables Loans (1) Real Estate: 1-4 family residential construction $ 612 $ 545 $ - $ 1,157 $ 13,784 $ 14,941 $ - Other Construction/Land 18 129 63 210 37,149 37,359 457 1-4 family - closed-end 1,065 917 566 2,548 134,808 137,356 2,298 Equity Lines 199 247 484 930 43,303 44,233 1,770 Multi-family residential - 630 - 630 26,592 27,222 630 Commercial real estate owner occupied 232 129 260 621 218,087 218,708 2,325 Commercial real estate Non-owner occupied - - - - 165,107 165,107 262 Farmland - - - - 133,182 133,182 610 Total Real Estate Loans 2,126 2,597 1,373 6,096 772,012 778,108 8,352 Agricultural - - - - 46,237 46,237 - Commercial and Industrial 127 153 86 366 112,841 113,207 710 Mortgage warehouse lines - - - - 180,355 180,355 - Consumer loans 98 9 45 152 14,797 14,949 572 Total Gross Loans and Leases $ 2,351 $ 2,759 $ 1,504 $ 6,614 $ 1,126,242 $ 1,132,856 $ 9,634 (1) Included in Total Financing Receivables (2) As of December 31, 2015 there were no loans over 90 days past due and still accruing. Generally, the Company places a loan or lease on nonaccrual status and ceases recognizing interest income when it has become delinquent more than 90 days and/or when Management determines that the repayment of principal and collection of interest is unlikely. The Company may decide that it is appropriate to continue to accrue interest on certain loans more than 90 days delinquent if they are well-secured by collateral and collection is in process. When a loan is placed on nonaccrual status, any accrued but uncollected interest for the loan is reversed out of interest income in the period in which the loan’s status changed. Subsequent payments received from the customer are applied to principal, and no further interest income is recognized until the principal has been paid in full or until circumstances have changed such that payments are again consistently received as contractually required. December 31, 2016 Unpaid Principal Recorded Average Recorded Interest Income Balance (1) Investment (2) Related Allowance Investment Recognized (3) With an Allowance Recorded Real Estate: 1-4 family residential construction $ - $ - $ - $ - $ - Other Construction/Land 854 699 20 624 14 1-4 Family - closed-end 7,730 5,783 163 8,008 462 Equity Lines 3,991 3,906 214 4,110 49 Multifamily residential 573 573 7 588 50 Commercial real estate- owner occupied 1,287 1,287 49 1,641 14 Commercial real estate- non-owner occupied 1,877 1,730 35 1,969 131 Farmland - - - - - Total Real Estate 16,312 13,978 488 16,940 720 Agricultural 24 24 24 24 - Commercial and Industrial 2,211 2,211 608 2,652 99 Consumer loans 1,633 1,633 287 1,847 94 20,180 17,846 1,407 21,463 913 With no Related Allowance Recorded Real Estate: 1-4 family residential construction $ - $ - $ - $ - $ - Other Construction/Land 364 364 - 374 27 1-4 Family - closed-end 666 607 - 685 3 Equity Lines 544 515 - 550 - Multifamily residential - - - - - Commercial real estate- owner occupied 999 999 - 1,773 98 Commercial real estate- non-owner occupied 77 67 - 85 - Farmland 39 39 - 50 - Total Real Estate 2,689 2,591 - 3,517 128 Agricultural 65 65 - 65 - Commercial and Industrial 62 62 - 277 - Consumer loans 148 29 - 238 - 2,964 2,747 - 4,097 128 Total $ 23,144 $ 20,593 $ 1,407 $ 25,560 $ 1,041 (1) (2) (3) December 31, 2015 Unpaid Principal Recorded Average Recorded Interest Income Balance (1) Investment (2) Related Allowance Investment Recognized (3) With an Allowance Recorded Real Estate: 1-4 family residential construction $ - $ - $ - $ - $ - Other Construction/Land 919 769 83 967 42 1-4 Family - closed-end 8,085 6,137 290 6,157 255 Equity Lines 2,339 2,269 214 2,374 17 Multifamily residential 414 414 1 417 5 Commercial real estate- owner occupied 1,272 1,272 589 1,405 139 Commercial real estate- non-owner occupied 3,350 3,350 1,712 3,390 164 Farmland - - - - - Total Real Estate 16,379 14,211 2,889 14,710 622 Agricultural - - - - - Commercial and Industrial 2,572 2,559 683 2,857 97 Consumer loans 2,023 2,022 343 2,298 112 20,974 18,792 3,915 19,865 831 With no Related Allowance Recorded Real Estate: 1-4 family residential construction $ - $ - $ - $ - $ - Other Construction/Land 554 554 - 566 34 1-4 Family - closed-end 585 362 - 602 - Equity Lines 843 842 - 840 - Multifamily residential 630 630 - 633 - Commercial real estate- owner occupied 1,828 1,828 - 2,251 - Commercial real estate- non-owner occupied 2,006 1,859 - 2,102 118 Farmland 610 610 - 629 - Total Real Estate 7,056 6,685 - 7,623 152 Agricultural - - - - - Commercial and Industrial 45 29 - 77 - Consumer loans 160 15 - 256 - 7,261 6,729 - 7,956 152 Total $ 28,235 $ 25,521 $ 3,915 $ 27,821 $ 983 (1) (2) (3) Included in loans above are troubled debt restructurings that were classified as impaired. The Company had $ 1,873,000 2,231,000 13,704,000 12,173,000 1,513,000 1,866,000 Additional commitments to existing customers with restructured loans totaled $ 4,384,000 1,515,000 Interest income recognized on impaired loans was $1,041,000, $983,000, and $1,056,000, for the years ended December 31, 2016, 2015, and 2014, respectively. There was no interest income recognized on a cash basis on impaired loans for the years ended December 31, 2016, 2015, and 2014, respectively. Years Ended December 31, 2016 2015 2014 Interest that would have been recorded under the loans’ original terms $ 478 $ 643 $ 1,666 Less gross interest recorded 158 188 389 Foregone interest $ 320 $ 455 $ 1,277 Certain loans have been pledged to secure short-term borrowing arrangements (see Note 9). These loans totaled $ 628,074,000 555,874,000 Salaries and employee benefits totaling $ 3,430,000 3,058,000 2,673,000 During the periods ended December 31, 2016 and 2015, the terms of certain loans were modified as troubled debt restructurings. Types of modifications applied to these loans include a reduction of the stated interest rate, a modification of term, an agreement to collect only interest rather than principal and interest for a specified period, or any combination thereof. Rate Term Interest Only Rate & Term December 31, 2016 Modification Modification Modification Modification Total Troubled Debt Restructurings Real Estate: Other Construction/Land $ - $ 17 $ - $ - $ 17 1-4 family - closed-end - - 546 438 984 Equity Lines - 1,953 - 97 2,050 Multi-family Residential - 164 - 132 296 Commercial real estate owner occupied - - - 266 266 Commercial real estate Non-owner occupied - - - - - Farmland - - - 258 258 Total Real Estate Loans - 2,134 546 1,191 3,871 Agricultural - - - - - Commercial and Industrial - 40 - - 40 Consumer Loans 27 25 - 60 112 $ 27 $ 2,199 $ 546 $ 1,251 $ 4,023 Rate Term Interest Only Rate & Term December 31, 2015 Modification Modification Modification Modification Total Troubled Debt Restructurings Real Estate: Other Construction/Land $ - $ 111 $ - $ - $ 111 1-4 family - closed-end - - - 4,882 4,882 Equity Lines - 1,164 - 290 1,454 Multi-family Residential - 418 - - 418 Commercial real estate owner occupied - - - - - Commercial real estate Non-owner occupied - - - - - Farmland - - - - - Total Real Estate Loans - 1,693 - 5,172 6,865 Agricultural - - - - - Commercial and Industrial - 140 - - 140 Consumer Loans - 23 - - 23 $ - $ 1,856 $ - $ 5,172 $ 7,028 Pre-Modification Post-Modification Outstanding Outstanding Reserve December 31, 2016 Number of Loans Recorded Investment Recorded Investment Difference (1) Real Estate: Other Construction/Land 1 $ 17 $ 17 $ - 1-4 family - closed-end 8 984 984 116 Equity Lines 17 2,050 2,050 (19) Multi-family Residential 2 296 296 - Commercial real estate owner occupied 1 266 266 - Commercial real estate non-owner occupied 0 - - - Farmland 1 258 258 (26) Total Real Estate Loans 3,871 3,871 71 Agricultural 0 - - - Commercial and Industrial 1 40 40 9 Consumer Loans 5 111 112 (1) $ 4,022 $ 4,023 $ 79 (1) This represents the increase or (decrease) in the allowance for loans and lease losses reserve for these credits measured as the difference between the specific post-modification impairment reserve and the pre-modification reserve calculated under our general allowance for loan loss methodology. Pre-Modification Post-Modification Outstanding Outstanding Reserve December 31, 2015 Number of Loans Recorded Investment Recorded Investment Difference (1) Real Estate: Other Construction/Land 2 $ 111 $ 111 $ 4 1-4 family - closed-end 15 4,883 4,882 154 Equity Lines 12 1,454 1,454 176 Multi-family Residential 1 418 418 - Commercial real estate owner occupied 0 - - - Commercial real estate non-owner occupied 0 - - - Farmland 0 - - - Total Real Estate Loans 6,866 6,865 334 Agricultural 0 - - - Commercial and Industrial 5 140 140 (16) Consumer Loans 2 23 23 7 $ 7,029 $ 7,028 $ 325 (1) This represents the increase or (decrease) in the allowance for loans and lease losses reserve for these credits measured as the difference between the specific post-modification impairment reserve and the pre-modification reserve calculated under our general allowance for loan loss methodology. In the tables above, there were no TDRs that subsequently defaulted necessitating an increase the allowance for loan and lease losses for the years ended December 31, 2016 and 2015. The total allowance for loan and lease losses specifically allocated to the balances that were classified as TDRs during the year ended December 31, 2016 and 2015 is $ 1,048,000 1,486,000 Loan Servicing The Company originates mortgage loans for sale to investors. During the years ended December 31, 2016, 2015, and 2014, all mortgage loans that were sold by the Company were sold without retention of related servicing. The Company’s servicing portfolio at December 31, 2016, 2015, and 2014 totaled $ 72,000 425,000 770,000 Purchased Credit Impaired Loans As part of the acquisitions described in Note 21 Business Combinations , December 31, 2016 Unpaid Principal Balance Carrying Value Real estate secured $ 712 $ 47 Commercial and industrial 23 - Consumer - - Total purchased credit impaired loans $ 735 $ 47 December 31, 2015 Unpaid Principal Balance Carrying Value Real estate secured $ 1,158 $ 188 Commercial and industrial 38 - Consumer 1 - Total purchased credit impaired loans $ 1,197 $ 188 For those purchased credit impaired loans disclosed above, the Company increased the allowance for loan losses by $ 58,000 0 0 2016 2015 Contractually required payments receivable of loans purchased during the year: SBA $ 146 $ - Commercial real estate 2,136 - Consumer 5 Non-accretable difference (691) - Cash flows expected to be collected at acquisition 1,596 - Fair value of acquired loans at acquisition $ 1,596 $ - There is no accretable yield, or income expected to be collected. |