Allowance for Loan Losses | Note 6. Allowance for Loan Losses A summary of changes in the allowance for loan losses, by loan type, for the years ended December 31, 2015, 2014 and 2013 are as follows: As of December 31, 2015 2014 (in thousands) Beginning Allowance (12/31/14) Charge-offs Recoveries Provision Ending Allowance (12/31/15) Beginning Allowance (12/31/13) Charge-offs Recoveries Provision Ending Allowance(12/31/14) Real Estate: Construction & land development $ 702 $ (559 ) $ 5 $ 814 $ 962 $ 1,530 $ (1,032 ) $ 6 $ 198 $ 702 Farmland 21 - - 33 54 17 - - 4 21 1 - 4 family 2,131 (410 ) 94 (44 ) 1,771 1,974 (589 ) 99 647 2,131 Multifamily 813 (947 ) 46 645 557 376 - 49 388 813 Non-farm non-residential 2,713 (1,137 ) 5 1,717 3,298 3,607 (1,515 ) 9 612 2,713 Total Real Estate 6,380 (3,053 ) 150 3,165 6,642 7,504 (3,136 ) 163 1,849 6,380 Non-Real Estate: Agricultural 293 (491 ) 3 211 16 46 (2 ) 1 248 293 Commercial and industrial 1,797 (79 ) 315 494 2,527 2,176 (266 ) 118 (231 ) 1,797 Consumer and other 371 (550 ) 151 258 230 208 (289 ) 199 253 371 Unallocated 264 - - (264 ) - 421 - - (157 ) 264 Total Non-Real Estate 2,725 (1,120 ) 469 699 2,773 2,851 (557 ) 318 113 2,725 Total $ 9,105 $ (4,173 ) $ 619 $ 3,864 $ 9,415 $ 10,355 $ (3,693 ) $ 481 $ 1,962 $ 9,105 As of December 31, 2013 (in thousands) Beginning Allowance (12/31/12) Charge-offs Recoveries Provision Ending Allowance (12/31/13) Real Estate: Construction & land development $ 1,098 $ (233 ) $ 10 $ 655 $ 1,530 Farmland 50 (31 ) 140 (142 ) 17 1 - 4 family 2,239 (220 ) 49 (94 ) 1,974 Multifamily 284 - - 92 376 Non-farm non-residential 3,666 (1,148 ) 8 1,081 3,607 Total Real Estate 7,337 (1,632 ) 207 1,592 7,504 Non-Real Estate: Agricultural 64 (41 ) 5 18 46 Commercial and industrial 2,488 (1,098 ) 71 715 2,176 Consumer and other 233 (262 ) 243 (6 ) 208 Unallocated 220 - - 201 421 Total Non-Real Estate 3,005 (1,401 ) 319 928 2,851 Total $ 10,342 $ (3,033 ) $ 526 $ 2,520 $ 10,355 Negative provisions are caused by changes in the composition and credit quality of the loan portfolio. The result is an allocation of the loan loss reserve from one category to another. A summary of the allowance and loans individually and collectively evaluated for impairment are as follows: As of December 31, 2015 (in thousands) Allowance Individually Allowance Collectively Total Allowance for Credit Losses Loans Individually Loans Collectively Total Loans before Unearned Income Real Estate: Construction & land development $ - $ 962 $ 962 $ 368 $ 55,764 $ 56,132 Farmland - 54 54 - 17,672 17,672 1 - 4 family 611 1,160 1,771 3,049 126,561 129,610 Multifamily 454 103 557 9,045 3,584 12,629 Non-farm non-residential 1,298 2,000 3,298 13,646 309,717 323,363 Total Real Estate 2,363 4,279 6,642 26,108 513,298 539,406 Non-Real Estate: Agricultural - 16 16 4,863 20,975 25,838 Commercial and industrial - 2,527 2,527 - 224,201 224,201 Consumer and other - 230 230 171 53,992 54,163 Unallocated - - - - - - Total Non-Real Estate - 2,773 2,773 5,034 299,168 304,202 Total $ 2,363 $ 7,052 $ 9,415 $ 31,142 $ 812,466 843,608 Unearned Income (2,025 ) Total Loans Net of Unearned Income $ 841,583 As of December 31, 2014 (in thousands) Allowance Individually Allowance Collectively Total Allowance for Credit Losses Loans Individually Loans Collectively Total Loans before Unearned Income Real Estate: Construction & land development $ 126 $ 576 $ 702 $ 4,150 $ 47,944 $ 52,094 Farmland - 21 21 - 13,539 13,539 1 - 4 family 598 1,533 2,131 3,420 114,761 118,181 Multifamily 437 376 813 7,201 7,122 14,323 Non-farm non-residential 468 2,245 2,713 16,287 312,113 328,400 Total Real Estate 1,629 4,751 6,380 31,058 495,479 526,537 Non-Real Estate: Agricultural 262 31 293 2,650 23,628 26,278 Commercial and industrial 19 1,778 1,797 1,664 194,675 196,339 Consumer and other - 371 371 - 42,991 42,991 Unallocated - 264 264 - - - Total Non-Real Estate 281 2,444 2,725 4,314 261,294 265,608 Total $ 1,910 $ 7,195 $ 9,105 $ 35,372 $ 756,773 792,145 Unearned Income (1,824 ) Total Loans Net of Unearned Income $ 790,321 As of December 31, 2015, 2014 and 2013, First Guaranty had loans totaling $20.0 million, $12.2 million and $14.5 million, respectively, not accruing interest. As of December 31, 2015, 2014 and 2013, First Guaranty had loans past due 90 days or more and still accruing interest totaling $0.4 million, $0.6 million and $0.4 million, respectively. The average outstanding balance of nonaccrual loans in 2015 was $14.9 million compared to $13.8 million in 2014 and $17.3 million in 2013. Included in the above table is a loan for $5.3 million and $5.9 million at December 31, 2015 and 2014, respectively, that is no longer considered impaired but is still individually evaluated for impairment since it was formally a restructured credit that subsequently return to market terms. As of December 31, 2015, First Guaranty has no outstanding commitments to advance additional funds in connection with impaired loans. The following is a summary of impaired loans by class at December 31, 2015: As of December 31, 2015 (in thousands) Recorded Investment Unpaid Principal Balance Related Allowance Average Recorded Investment Interest Income Recognized Interest Income Cash Basis Impaired Loans with no related allowance: Real Estate: Construction & land development $ 368 $ 823 $ - $ 825 $ 41 $ 44 Farmland - - - - - - 1 - 4 family 1,054 1,358 - 1,354 79 84 Multifamily 3,728 4,240 - 4,305 254 72 Non-farm non-residential 3,637 4,116 - 4,124 165 147 Total Real Estate 8,787 10,537 - 10,608 539 347 Non-Real Estate: Agricultural 4,863 5,019 - 5,036 300 300 Commercial and industrial - - - - - - Consumer and other 171 317 - 335 27 20 Total Non-Real Estate 5,034 5,336 - 5,371 327 320 Total Impaired Loans with no related allowance 13,821 15,873 - 15,979 866 667 Impaired Loans w ith an allowance recorded: Real estate: Construction & land development - - - - - - Farmland - - - - - - 1 - 4 family 1,995 2,144 611 2,079 103 125 Multifamily - - - - - Non-farm non-residential 10,009 10,841 1,298 11,035 566 569 Total Real Estate 12,004 12,985 1,909 13,114 669 694 Non-Real Estate: Agricultural - - - - - - Commercial and industrial - - - - - - Consumer and other - - - - - - Total Non-Real Estate - - - - - - Total Impaired Loans with an allowance recorded 12,004 12,985 1,909 13,114 669 694 Total Impaired Loans $ 25,825 $ 28,858 $ 1,909 $ 29,093 $ 1,535 $ 1,361 The following is a summary of impaired loans by class at December 31, 2014: As of December 31, 2014 (in thousands) Recorded Investment Unpaid Principal Balance Related Allowance Average Recorded Investment Interest Income Recognized Interest Income Cash Basis Impaired Loans with no related allowance: Real Estate: Construction & land development $ 3,308 $ 4,359 $ - $ 3,479 $ 217 $ 224 Farmland - - - - - - 1 - 4 family 1,368 1,656 - 397 72 43 Multifamily - - - 148 31 34 Non-farm non-residential 7,439 9,008 - 8,694 422 275 Total Real Estate 12,115 15,023 - 12,718 742 576 Non-Real Estate: Agricultural - - - - - - Commercial and industrial - - - - - - Consumer and other - - - - - - Total Non-Real Estate - - - - - - Total Impaired Loans with no related allowance 12,115 15,023 - 12,718 742 576 Impaired Loans w ith an allowance recorded: Real estate: Construction & land development 842 842 126 829 48 43 Farmland - - - - - - 1 - 4 family 2,052 2,068 598 2,062 97 87 Multifamily 1,338 1,337 398 1,340 60 55 Non-farm non-residential 8,848 8,913 468 8,948 317 327 Total Real Estate 13,080 13,160 1,590 13,179 522 512 Non-Real Estate: Agricultural 2,650 2,650 262 - - - Commercial and industrial 1,664 1,854 19 - - - Consumer and other - - - - - - Total Non-Real Estate 4,314 4,504 281 - - - Total Impaired Loans with an allowance recorded 17,394 17,664 1,871 13,179 522 512 Total Impaired Loans $ 29,509 $ 32,687 $ 1,871 $ 25,897 $ 1,264 $ 1,088 Troubled Debt Restructurings A Troubled Debt Restructuring ("TDR") is a debt restructuring in which the creditor for economic or legal reasons related to the debtor's financial difficulties grants a concession to the debtor that it would not otherwise consider. The modifications to First Guaranty's TDRs were concessions on the interest rate charged. The effect of the modifications to First Guaranty was a reduction in interest income. These loans were evaluated in First Guaranty's reserve for loan losses In 2014, there was one credit relationship in the amount of $2.2 million that was restructured in a troubled debt restructuring. The relationship was secured by 1-4 family real estate and a non-farm non-residential real estate property. The relationship was placed on interest only with a reduction in scheduled amortization The following table is an age analysis of TDRs as of December 31, 2015 and December 31, 2014: Troubled Debt Restructurings December 31, 2015 December 31, 2014 Accruing Loans Accruing Loans (in thousands) Current 30-89 Days Past Due Nonaccrual Total TDRs Current 30-89 Days Past Due Nonaccrual Total TDRs Real Estate: Construction & land development $ - $ - $ 368 $ 368 $ - $ - $ - $ - Farmland - - - - - - - - 1 - 4 Family - - 1,702 1,702 - 1,752 - 1,752 Multifamily - - - - - - - - Non-farm non residential 3,431 - 206 3,637 2,998 452 230 3,680 Total Real Estate 3,431 - 2,276 5,707 2,998 2,204 230 5,432 Non-Real Estate: Agricultural - - - - - - - - Commercial and industrial - - - - - - - - Consumer and other - - - - - - - - Total Non-Real Estate - - - - - - - - Total $ 3,431 $ - $ 2,276 $ 5,707 $ 2,998 $ 2,204 $ 230 $ 5,432 The following table discloses TDR activity for the twelve months ended December 31, 2015. Trouble Debt Restructured Loans Activity Twelve Months Ended December 31, 2015 (in thousands) Beginning balance (December 31, 2014) New TDRs Charge-offs post-modification Transferred to ORE Paydowns Construction to permanent financing Restructured to market terms Ending balance (December 31, 2015) Real Estate: Construction & land development $ - $ 368 $ - $ - $ - $ - $ - $ 368 Farmland - - - - - - - - 1 - 4 family 1,752 - - - (50 ) - - 1,702 Multifamily - - - - - - - - Non-farm non-residential 3,680 - (29 ) - (14 ) - - 3,637 Total Real Estate 5,432 368 (29 ) - (64 ) - 5,707 Non-Real Estate: Agricultural - - - - - - - - Commercial and industrial - - - - - - - - Consumer and other - - - - - - - - Total Non-Real Estate - - - - - - - - Total Impaired Loans with no related allowance $ 5,432 $ 368 $ (29 ) $ - $ (64 ) $ - $ - $ 5,707 There were no commitments to lend additional funds to debtors whose terms have been modified in a troubled debt restructuring at December 31, 2015. |