Loans | Note 6. Loans The following table summarizes the components of First Guaranty's loan portfolio as of the dates indicated: December 31, 2017 December 31, 2016 (in thousands except for %) Balance As % of Category Balance As % of Category Real Estate: Construction & land development $ 112,603 9.8 % $ 84,239 8.9 % Farmland 25,691 2.2 % 21,138 2.2 % 1-4 Family 158,733 13.8 % 135,211 14.2 % Multi-family 16,840 1.4 % 12,450 1.3 % Non-farm non-residential 540,231 46.9 % 417,014 43.9 % Total Real Estate 854,098 74.1 % 670,052 70.5 % Non-Real Estate: Agricultural 21,514 1.9 % 23,783 2.5 % Commercial and industrial 220,700 19.2 % 193,969 20.4 % Consumer and other 55,185 4.8 % 63,011 6.6 % Total Non-Real Estate 297,399 25.9 % 280,763 29.5 % Total Loans Before Unearned Income 1,151,497 100.0 % 950,815 100.0 % Unearned income (2,483 ) (1,894 ) Total Loans Net of Unearned Income $ 1,149,014 $ 948,921 The following table summarizes fixed and floating rate loans by contractual maturity, excluding nonaccrual loans, as of December 31, 2017 and December 31, 2016 unadjusted for scheduled principal payments, prepayments, or repricing opportunities. The average life of the loan portfolio may be substantially less than the contractual terms when these adjustments are considered. December 31, 2017 December 31, 2016 (in thousands) Fixed Floating Total Fixed Floating Total One year or less $ 89,383 $ 75,361 $ 164,744 $ 97,713 $ 51,965 $ 149,678 One to five years 390,333 251,135 641,468 352,000 206,676 558,676 Five to 15 years 124,215 70,273 194,488 115,691 46,116 161,807 Over 15 years 70,366 67,881 138,247 53,150 5,830 58,980 Subtotal $ 674,297 $ 464,650 1,138,947 $ 618,554 $ 310,587 929,141 Nonaccrual loans 12,550 21,674 Total Loans Before Unearned Income 1,151,497 950,815 Unearned income (2,483 ) (1,894 ) Total Loans Net of Unearned Income $ 1,149,014 $ 948,921 As of December 31, 2017, $95.4 million of floating rate loans were at their interest rate floor. At December 31, 2016, $127.7 million of floating rate loans were at the floor rate. Nonaccrual loans have been excluded from these totals. The following tables present the age analysis of past due loans for the periods indicated: As of December 31, 2017 (in thousands) 30-89 Days Past Due 90 Days or Greater Past Due Total Past Due Current Total Loans Recorded Investment 90 Days Accruing Real Estate: Construction & land development $ 95 $ 371 $ 466 $ 112,137 $ 112,603 $ - Farmland 175 65 240 25,451 25,691 - 1-4 family 1,481 1,953 3,434 155,299 158,733 - Multi-family - - - 16,840 16,840 - Non-farm non-residential 1,006 3,758 4,764 535,467 540,231 - Total Real Estate 2,757 6,147 8,904 845,194 854,098 - Non-Real Estate: Agricultural 239 1,537 1,776 19,738 21,514 41 Commercial and industrial 630 5,624 6,254 214,446 220,700 798 Consumer and other 463 81 544 54,641 55,185 - Total Non-Real Estate 1,332 7,242 8,574 288,825 297,399 839 Total Loans Before Unearned Income $ 4,089 $ 13,389 $ 17,478 $ 1,134,019 1,151,497 $ 839 Unearned income (2,483 ) Total Loans Net of Unearned Income $ 1,149,014 As of December 31, 2016 (in thousands) 30-89 Days Past Due 90 Days or Greater Past Due Total Past Due Current Total Loans Recorded Investment 90 Days Accruing Real Estate: Construction & land development $ 173 $ 585 $ 758 $ 83,481 $ 84,239 $ 34 Farmland 234 105 339 20,799 21,138 - 1-4 family 1,108 2,387 3,495 131,716 135,211 145 Multi-family - 5,014 5,014 7,436 12,450 - Non-farm non-residential 1,618 2,753 4,371 412,643 417,014 - Total Real Estate 3,133 10,844 13,977 656,075 670,052 179 Non-Real Estate: Agricultural 64 1,958 2,022 21,761 23,783 - Commercial and industrial 552 8,070 8,622 185,347 193,969 - Consumer and other 182 981 1,163 61,848 63,011 - Total Non-Real Estate 798 11,009 11,807 268,956 280,763 - Total Loans Before Unearned Income $ 3,931 $ 21,853 $ 25,784 $ 925,031 950,815 $ 179 Unearned income (1,894 ) Total Loans Net of Unearned Income $ 948,921 The tables above include $12.6 million and $21.7 million of nonaccrual loans for December 31, 2017 and 2016, respectively. See the tables below for more detail on nonaccrual loans. The following is a summary of nonaccrual loans by class for the periods indicated: As of December 31, (in thousands) 2017 2016 Real Estate: Construction & land development $ 371 $ 551 Farmland 65 105 1-4 family 1,953 2,242 Multi-family - 5,014 Non-farm non-residential 3,758 2,753 Total Real Estate 6,147 10,665 Non-Real Estate: Agricultural 1,496 1,958 Commercial and industrial 4,826 8,070 Consumer and other 81 981 Total Non-Real Estate 6,403 11,009 Total Nonaccrual Loans $ 12,550 $ 21,674 The following table identifies the credit exposure of the loan portfolio by specific credit ratings for the periods indicated: As of December 31, 2017 As of December 31, 2016 (in thousands) Pass Special Mention Substandard Doubtful Total Pass Special Mention Substandard Doubtful Total Real Estate: Construction & land development $ 108,200 $ 125 $ 4,278 $ - $ 112,603 $ 79,069 $ 1,162 $ 4,008 $ - $ 84,239 Farmland 25,030 569 92 - 25,691 20,652 381 105 - 21,138 1-4 family 149,426 1,856 7,451 - 158,733 123,191 5,460 6,560 - 135,211 Multi-family 9,366 639 6,835 - 16,840 4,268 1,132 7,050 - 12,450 Non-farm non-residential 520,432 2,490 17,309 - 540,231 392,355 6,406 18,253 - 417,014 Total Real Estate 812,454 5,679 35,965 - 854,098 619,535 14,541 35,976 - 670,052 Non-Real Estate: Agricultural 19,050 995 1,469 - 21,514 20,890 920 1,973 - 23,783 Commercial and industrial 191,784 19,187 5,169 4,560 220,700 182,381 850 3,008 7,730 193,969 Consumer and other 48,225 68 6,892 - 55,185 60,582 1,394 1,035 - 63,011 Total Non-Real Estate 259,059 20,250 13,530 4,560 297,399 263,853 3,164 6,016 7,730 280,763 Total Loans Before Unearned Income $ 1,071,513 $ 25,929 $ 49,495 $ 4,560 1,151,497 $ 883,388 $ 17,705 $ 41,992 $ 7,730 950,815 Unearned income (2,483 ) (1,894 ) Total Loans Net of Unearned Income $ 1,149,014 $ 948,921 Purchased Impaired Loans As part of the acquisition of Premier Bancshares, Inc. on June 16, 2017, First Guaranty purchased credit impaired loans for which there was, at acquisition, evidence of deterioration of credit quality since their origination and it was probable, at acquisition, that all contractually required payments would not be collected. The carrying amount of those loans is as follows at December 31, 2017. (in thousands) As of December 31, 2017 Real Estate: Construction & land development $ 1,135 Farmland 8 1-4 family 50 Multi-family - Non-farm non-residential 2,148 Total Real Estate 3,341 Non-Real Estate: Agricultural - Commercial and industrial 1,017 Consumer and other - Total Non-Real Estate 1,017 Total Carrying Amount $ 4,358 Contractual principal balance $ 5,436 Carrying amount, net of allowance $ 4,358 For those purchased loans disclosed above, First Guaranty did not increase the allowance for loan losses for the year ended December 31, 2017. Where First Guaranty can reasonably estimate the cash flows expected to be collected on the loans, a portion of the purchase discount is allocated to an accretable yield adjustment based upon the present value of the future estimated cash flows versus the current carrying value of the loan and the accretable yield portion is being recognized as interest income over the remaining life of the loan. Where First Guaranty cannot reasonably estimate the cash flows expected to be collected on the loans, it has decided to account for those loans using the cost recovery method of income recognition. As such, no portion of a purchase discount adjustment has been determined to meet the definition of an accretable yield adjustment on those loans accounted for using the cost recovery method. If, in the future, cash flows from the borrower(s) can be reasonably estimated, a portion of the purchase discount would be allocated to an accretable yield adjustment based upon the present value of the future estimated cash flows versus the current carrying value of the loan and the accretable yield portion would be recognized as interest income over the remaining life of the loan. Until such accretable yield can be calculated, under the cost recovery method of income recognition, all payments will be used to reduce the carrying value of the loan and no income will be recognized on the loan until the carrying value is reduced to zero. Any loan accounted for under the cost recovery method is also still included as a non-accrual loan in the amounts presented in the table below. The accretable yield, or income expected to be collected, on the purchased loans above is as follows at December 31, 2017. (in thousands) Year Ended December 31, 2017 Balance, beginning of period $ - Acquisition accretable yield 1,195 Accretion (164 ) Net transfers from nonaccretable difference to accretable yield - Balance, end of period $ 1,031 The contractually required payments of purchased impaired loans totaled $7.5 million, while the cash flow expected to be collected at acquisition totaled $5.0 million, and the fair value of the acquired loans totaled $3.8 million. |