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, 2016, 2015 and 2014 are as follows: As of December 31, 2016 2015 (in thousands) Beginning Allowance (12/31/15) Charge-offs Recoveries Provision Ending Allowance (12/31/16) Beginning Allowance (12/31/14) Charge-offs Recoveries Provision Ending Allowance (12/31/15) Real Estate: Construction & land development $ 962 $ - $ 4 $ 266 $ 1,232 $ 702 $ (559 ) $ 5 $ 814 $ 962 Farmland 54 - - (35 ) 19 21 - - 33 54 1 - 4-family 1,771 (244 ) 45 (368 ) 1,204 2,131 (410 ) 94 (44 ) 1,771 Multi-family 557 - 401 (367 ) 591 813 (947 ) 46 645 557 Non-farm non-residential 3,298 (1,373 ) 16 1,510 3,451 2,713 (1,137 ) 5 1,717 3,298 Total Real Estate 6,642 (1,617 ) 466 1,006 6,497 6,380 (3,053 ) 150 3,165 6,642 Non-Real Estate: Agricultural 16 (83 ) 113 28 74 293 (491 ) 3 211 16 Commercial and industrial 2,527 (579 ) 146 1,449 3,543 1,797 (79 ) 315 494 2,527 Consumer and other 230 (635 ) 183 1,194 972 371 (550 ) 151 258 230 Unallocated - - - 28 28 264 - - (264 ) - Total Non-Real Estate 2,773 (1,297 ) 442 2,699 4,617 2,725 (1,120 ) 469 699 2,773 Total $ 9,415 $ (2,914 ) $ 908 $ 3,705 $ 11,114 $ 9,105 $ (4,173 ) $ 619 $ 3,864 $ 9,415 As of December 31, 2014 (in thousands) Beginning Allowance (12/31/13) Charge-offs Recoveries Provision Ending Allowance (12/31/14) Real Estate: Construction & land development $ 1,530 $ (1,032 ) $ 6 $ 198 $ 702 Farmland 17 - - 4 21 1 - 4-family 1,974 (589 ) 99 647 2,131 Multi-family 376 - 49 388 813 Non-farm non-residential 3,607 (1,515 ) 9 612 2,713 Total Real Estate 7,504 (3,136 ) 163 1,849 6,380 Non-Real Estate: Agricultural 46 (2 ) 1 248 293 Commercial and industrial 2,176 (266 ) 118 (231 ) 1,797 Consumer and other 208 (289 ) 199 253 371 Unallocated 421 - - (157 ) 264 Total Non-Real Estate 2,851 (557 ) 318 113 2,725 Total $ 10,355 $ (3,693 ) $ 481 $ 1,962 $ 9,105 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, 2016 (in thousands) Allowance Individually Evaluated for Impairment Allowance Collectively Evaluated for Impairment Total Allowance for Credit Losses Loans Individually Evaluated for Impairment Loans Collectively Evaluated for Impairment Total Loans before Unearned Income Real Estate: Construction & land development $ - $ 1,232 $ 1,232 $ 361 $ 83,878 $ 84,239 Farmland - 19 19 - 21,138 21,138 1 - 4-family 8 1,196 1,204 1,130 134,081 135,211 Multi-family 164 427 591 5,014 7,436 12,450 Non-farm non-residential 247 3,204 3,451 10,803 406,211 417,014 Total Real Estate 419 6,078 6,497 17,308 652,744 670,052 Non-Real Estate: Agricultural 11 63 74 1,614 22,169 23,783 Commercial and industrial 2,375 1,168 3,543 8,965 185,004 193,969 Consumer and other 193 779 972 924 62,087 63,011 Unallocated - 28 28 - - - Total Non-Real Estate 2,579 2,038 4,617 11,503 269,260 280,763 Total $ 2,998 $ 8,116 $ 11,114 $ 28,811 $ 922,004 950,815 Unearned Income (1,894 ) Total Loans Net of Unearned Income $ 948,921 As of December 31, 2015 (in thousands) Allowance Individually Evaluated for Impairment Allowance Collectively Evaluated for Impairment Total Allowance for Credit Losses Loans Individually Evaluated for Impairment Loans Collectively Evaluated for Impairment 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 Multi-family 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, 2016, 2015 and 2014, First Guaranty had loans totaling $21.7 million, $20.0 million and $12.2 million, respectively, not accruing interest. As of December 31, 2016, 2015 and 2014, First Guaranty had loans past due 90 days or more and still accruing interest totaling $0.2 million, $0.4 million and $0.6 million, respectively. The average outstanding balance of nonaccrual loans in 2016 was $22.5 million compared to $14.9 million in 2015 and $13.8 million in 2014. Included in the above table is a loan for $5.3 million at December 31, 2015, that was not considered impaired but was still individually evaluated for impairment since it was formally a restructured credit that subsequently return to market terms. As of December 31, 2016, 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, 2016: As of December 31, 2016 (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 $ 361 $ 823 $ - $ 363 $ - $ - Farmland - - - - - - 1 - 4-family 863 1,196 - 1,044 49 48 Multi-family - - - - - - Non-farm non-residential 8,501 9,430 - 8,949 196 175 Total Real Estate 9,725 11,449 - 10,356 245 223 Non-Real Estate: Agricultural 1,603 1,742 - 1,377 30 - Commercial and industrial - - - - - - Consumer and other 686 685 - 724 18 12 Total Non-Real Estate 2,289 2,427 - 2,101 48 12 Total Impaired Loans with no related allowance 12,014 13,876 - 12,457 293 235 Impaired Loans with an allowance recorded: Real estate: Construction & land development - - - - - - Farmland - - - - - - 1 - 4-family 267 303 8 279 - - Multi-family 5,014 5,305 164 5,169 - - Non-farm non-residential 2,302 2,296 247 2,334 119 113 Total Real Estate 7,583 7,904 419 7,782 119 113 Non-Real Estate: Agricultural 11 11 11 11 - - Commercial and industrial 8,965 9,117 2,375 9,379 72 72 Consumer and other 238 244 193 289 8 7 Total Non-Real Estate 9,214 9,372 2,579 9,679 80 79 Total Impaired Loans with an allowance recorded 16,797 17,276 2,998 17,461 199 192 Total Impaired Loans $ 28,811 $ 31,152 $ 2,998 $ 29,918 $ 492 $ 427 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 Multi-family 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 with an allowance recorded: Real estate: Construction & land development - - - - - - Farmland - - - - - - 1 - 4-family 1,995 2,144 611 2,079 103 125 Multi-family - - - - - - 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 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 2016, there were no credit relationships that were restructured in a troubled debt restructuring. In 2015, there was one credit relationship in the amount of $0.4 million that was restructured in a troubled debt restructuring. The relationship was secured by raw land. The relationship was placed on interest only with a reduction in scheduled amortization payments and contractual interest rate. The following table is an age analysis of TDRs as of December 31, 2016 and December 31, 2015: Troubled Debt Restructurings December 31, 2016 December 31, 2015 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 $ - $ - $ 361 $ 361 $ - $ - $ 368 $ 368 Farmland - - - - - - - - 1 - 4-family - - - - - - 1,702 1,702 Multi-family - - - - - - - - Non-farm non-residential 2,987 - 100 3,087 3,431 - 206 3,637 Total Real Estate 2,987 - 461 3,448 3,431 - 2,276 5,707 Non-Real Estate: Agricultural - - - - - - - - Commercial and industrial - - - - - - - - Consumer and other - - - - - - - - Total Non-Real Estate - - - - - - - - Total $ 2,987 $ - $ 461 $ 3,448 $ 3,431 $ - $ 2,276 $ 5,707 The following table discloses TDR activity for the twelve months ended December 31, 2016. Trouble Debt Restructured Loans Activity Twelve Months Ended December 31, 2016 (in thousands) Beginning balance (December 31, 2015) New TDRs Charge-offs post-modification Transferred to ORE Paydowns Construction to permanent financing Restructured to market terms Other adjustments Ending balance (December 31, 2016) Real Estate: Construction & land development $ 368 $ - $ - $ - $ (6 ) $ - $ - $ (1 ) $ 361 Farmland - - - - - - - - - 1 - 4-family 1,702 - - - (32 ) - (1,670 ) - - Multi-family - - - - - - - - - Non-farm non-residential 3,637 - (111 ) - (3 ) - (441 ) 5 3,087 Total Real Estate 5,707 - (111 ) - (41 ) - (2,111 ) 4 3,448 Non-Real Estate: Agricultural - - - - - - - - - Commercial and industrial - - - - - - - - - Consumer and other - - - - - - - - - Total Non-Real Estate - - - - - - - - - Total Impaired Loans with no related allowance $ 5,707 $ - $ (111 ) $ - $ (41 ) $ - $ (2,111 ) $ 4 $ 3,448 There were no commitments to lend additional funds to debtors whose terms have been modified in a troubled debt restructuring at December 31, 2016. |