ALLOWANCE FOR LOAN LOSSES AND CREDIT QUALITY | NOTE 4. ALLOWANCE FOR LOAN LOSSES AND CREDIT QUALITY Commercial Real Estate Commercial and Agri-business Consumer and Multifamily and Other 1-4 Family Other (dollars in thousands) Industrial Residential Agricultural Commercial Mortgage Consumer Unallocated Total Three Months Ended March 31, 2016 Beginning balance, January 1 $21,564 $12,473 $2,445 $574 $3,395 $319 $2,840 $43,610 Provision for loan losses (947) 436 4 (15) 196 42 284 0 Loans charged-off (214) (168) 0 0 (38) (45) 0 (465) Recoveries 62 11 5 0 33 28 0 139 Net loans charged-off (152) (157) 5 0 (5) (17) 0 (326) Ending balance $20,465 $12,752 $2,454 $559 $3,586 $344 $3,124 $43,284 Commercial Real Estate Commercial and Agri-business Consumer and Multifamily and Other 1-4 Family Other (dollars in thousands) Industrial Residential Agricultural Commercial Mortgage Consumer Unallocated Total Three Months Ended March 31, 2015 Beginning balance $22,785 $14,153 $1,790 $276 $3,459 $483 $3,316 $46,262 Provision for loan losses 556 (338) (167) 244 (25) (35) (235) 0 Loans charged-off (369) (30) 0 (122) (134) (53) 0 (708) Recoveries 52 19 4 0 13 35 0 123 Net loans charged-off (317) (11) 4 (122) (121) (18) 0 (585) Ending balance $23,024 $13,804 $1,627 $398 $3,313 $430 $3,081 $45,677 The following tables present the balance in the allowance for loan losses and the recorded investment in loans by portfolio segment and based on impairment method as of March 31, 2016 and December 31, 2015: Commercial Real Estate Commercial and Agri-business Consumer and Multifamily and Other 1-4 Family Other (dollars in thousands) Industrial Residential Agricultural Commercial Mortgage Consumer Unallocated Total March 31, 2016 Allowance for loan losses: Ending allowance balance attributable to loans: Individually evaluated for impairment $2,541 $430 $0 $4 $415 $49 $0 $3,439 Collectively evaluated for impairment 17,924 12,322 2,454 555 3,171 295 3,124 39,845 Total ending allowance balance $20,465 $12,752 $2,454 $559 $3,586 $344 $3,124 $43,284 Loans: Loans individually evaluated for impairment $5,988 $9,061 $471 $12 $1,827 $59 $0 $17,418 Loans collectively evaluated for impairment 1,199,911 1,156,427 272,752 83,600 330,021 53,171 0 3,095,882 Total ending loans balance $1,205,899 $1,165,488 $273,223 $83,612 $331,848 $53,230 $0 $3,113,300 Commercial Real Estate Commercial and Agri-business Consumer and Multi-family and Other 1-4 Family Other (dollars in thousands) Industrial Residential Agricultural Commercial Mortgage Consumer Unallocated Total December 31, 2015 Allowance for loan losses: Ending allowance balance attributable to loans: Individually evaluated for impairment $2,781 $465 $0 $5 $358 $50 $0 $3,659 Collectively evaluated for impairment 18,783 12,008 2,445 569 3,037 269 2,840 39,951 Total ending allowance balance $21,564 $12,473 $2,445 $574 $3,395 $319 $2,840 $43,610 Loans: Loans individually evaluated for impairment $8,286 $9,823 $471 $12 $1,927 $60 $0 $20,579 Loans collectively evaluated for impairment 1,171,407 1,119,150 305,707 85,059 330,072 48,955 0 3,060,350 Total ending loans balance $1,179,693 $1,128,973 $306,178 $85,071 $331,999 $49,015 $0 $3,080,929 Unpaid Allowance for Principal Recorded Loan Losses (dollars in thousands) Balance Investment Allocated With no related allowance recorded: Commercial and industrial loans: Working capital lines of credit loans $20 $20 $0 Non-working capital loans 2,351 584 0 Commercial real estate and multi-family residential loans: Owner occupied loans 2,701 2,520 0 Nonowner occupied loans 4,760 4,763 0 Agri-business and agricultural loans: Loans secured by farmland 969 471 0 Consumer 1-4 family loans: Closed end first mortgage loans 72 34 0 With an allowance recorded: Commercial and industrial loans: Working capital lines of credit loans 1,406 1,405 625 Non-working capital loans 4,379 3,979 1,916 Commercial real estate and multi-family residential loans: Construction and land development loans 339 339 46 Owner occupied loans 942 941 235 Nonowner occupied loans 185 115 20 Multifamily loans 383 383 129 Other commercial loans 12 12 4 Consumer 1-4 family mortgage loans: Closed end first mortgage loans 1,611 1,544 391 Open end and junior lien loans 249 249 24 Other consumer loans 59 59 49 Total $20,438 $17,418 $3,439 The following table presents loans individually evaluated for impairment by class of loans as of December 31, 2015: Unpaid Allowance for Principal Recorded Loan Losses (dollars in thousands) Balance Investment Allocated With no related allowance recorded: Commercial and industrial loans: Working capital lines of credit loans $20 $20 $0 Non-working capital loans 2,390 623 0 Commercial real estate and multi-family residential loans: Owner occupied loans 3,762 3,223 0 Nonowner occupied loans 4,894 4,898 0 Agri-business and agricultural loans: Loans secured by farmland 969 471 0 Consumer 1-4 family loans: Closed end first mortgage loans 45 45 0 With an allowance recorded: Commercial and industrial loans: Working capital lines of credit loans 1,318 1,318 535 Non-working capital loans 8,617 6,325 2,246 Commercial real estate and multi-family residential loans: Construction and land development loans 364 364 71 Owner occupied loans 949 949 232 Multifamily loans 389 389 162 Other commercial loans 12 12 5 Consumer 1-4 family mortgage loans: Closed end first mortgage loans 1,695 1,629 331 Open end and junior lien loans 253 253 27 Other consumer loans 60 60 50 Total $25,737 $20,579 $3,659 The following table presents loans individually evaluated for impairment by class of loans as of and for the three-month period ended March 31, 2016: Cash Basis Average Interest Interest Recorded Income Income (dollars in thousands) Investment Recognized Recognized With no related allowance recorded: Commercial and industrial loans: Working capital lines of credit loans $20 $0 $0 Non-working capital loans 673 0 0 Commercial real estate and multi-family residential loans: Owner occupied loans 2,724 0 0 Nonowner occupied loans 4,808 29 23 Agri-business and agricultural loans: Loans secured by farmland 471 0 0 Consumer 1-4 family loans: Closed end first mortgage loans 47 0 0 With an allowance recorded: Commercial and industrial loans: Working capital lines of credit loans 1,352 5 5 Non-working capital loans 4,635 34 34 Commercial real estate and multi-family residential loans: Construction and land development loans 339 3 3 Owner occupied loans 942 0 0 Nonowner occupied loans 77 0 0 Multifamily loans 385 5 5 Other commercial loans 12 0 0 Consumer 1-4 family mortgage loans: Closed end first mortgage loans 1,627 15 11 Open end and junior lien loans 251 0 0 Other consumer loans 59 1 1 Total $18,422 $92 $82 The following table presents loans individually evaluated for impairment by class of loans as of and for the three-month period ended March 31, 2015: Cash Basis Average Interest Interest Recorded Income Income (dollars in thousands) Investment Recognized Recognized With no related allowance recorded: Commercial and industrial loans: Working capital lines of credit loans $21 $0 $0 Non-working capital loans 364 1 1 Commercial real estate and multi-family residential loans: Construction and land development loans 526 0 0 Owner occupied loans 544 0 0 Nonowner occupied loans 2,517 28 29 Agri-business and agricultural loans: Loans secured by farmland 283 0 0 Consumer 1-4 family loans: Closed end first mortgage loans 160 0 0 Open end and junior lien loans 338 0 0 Residential construction loans 42 0 0 Other consumer loans 1 0 0 With an allowance recorded: Commercial and industrial loans: Working capital lines of credit loans 1,012 9 7 Non-working capital loans 12,566 122 123 Commercial real estate and multi-family residential loans: Construction and land development loans 448 4 4 Owner occupied loans 5,649 21 22 Nonowner occupied loans 3,269 0 0 Agri-business and agricultural loans: Loans secured by farmland 201 0 0 Other commercial loans 10 0 0 Consumer 1-4 family mortgage loans: Closed end first mortgage loans 3,014 17 14 Open end and junior lien loans 34 0 0 Other consumer loans 121 1 1 Total $31,120 $203 $201 30-89 Greater than Loans Not Days 90 Days Total (dollars in thousands) Past Due Past Due Past Due Nonaccrual Past Due Total Commercial and industrial loans: Working capital lines of credit loans $589,464 $30 $0 $999 $1,029 $590,493 Non-working capital loans 610,595 2,898 0 1,913 4,811 615,406 Commercial real estate and multi-family residential loans: Construction and land development loans 206,025 0 0 0 0 206,025 Owner occupied loans 443,821 0 0 3,453 3,453 447,274 Nonowner occupied loans 407,681 0 0 264 264 407,945 Multifamily loans 104,244 0 0 0 0 104,244 Agri-business and agricultural loans: Loans secured by farmland 144,227 0 0 471 471 144,698 Loans for agricultural production 128,525 0 0 0 0 128,525 Other commercial loans 83,612 0 0 0 0 83,612 Consumer 1-4 family mortgage loans: Closed end first mortgage loans 160,268 911 0 227 1,138 161,406 Open end and junior lien loans 161,623 104 0 249 353 161,976 Residential construction loans 8,466 0 0 0 0 8,466 Other consumer loans 53,146 84 0 0 84 53,230 Total $3,101,697 $4,027 $0 $7,576 $11,603 $3,113,300 The following table presents the aging of the recorded investment in past due loans as of December 31, 2015 by class of loans: 30-89 Greater than Loans Not Days 90 Days Total (dollars in thousands) Past Due Past Due Past Due Nonaccrual Past Due Total Commercial and industrial loans: Working capital lines of credit loans $579,081 $350 $0 $913 $1,263 $580,344 Non-working capital loans 595,154 0 0 4,195 4,195 599,349 Commercial real estate and multi-family residential loans: Construction and land development loans 230,336 0 0 0 0 230,336 Owner occupied loans 407,229 310 0 4,172 4,482 411,711 Nonowner occupied loans 404,146 423 0 3,000 3,423 407,569 Multi-family loans 79,357 0 0 0 0 79,357 Agri-business and agricultural loans: Loans secured by farmland 163,911 0 0 471 471 164,382 Loans for agricultural production 141,706 90 0 0 90 141,796 Other commercial loans 85,071 0 0 0 0 85,071 Consumer 1-4 family mortgage loans: Closed end first mortgage loans 156,525 1,187 0 49 1,236 157,761 Open end and junior lien loans 164,582 83 0 253 336 164,918 Residential construction loans 9,320 0 0 0 0 9,320 Other consumer loans 48,687 328 0 0 328 49,015 Total $3,065,105 $2,771 $0 $13,053 $15,824 $3,080,929 Troubled Debt Restructurings: Troubled debt restructured loans are included in the totals for impaired loans. The Company has allocated $2.0 million and $2.3 million of specific reserves to customers whose loan terms have been modified in troubled debt restructurings as of March 31, 2016 and December 31, 2015. March 31, December 31, (dollars in thousands) 2016 2015 Accruing troubled debt restructured loans $8,590 $6,260 Nonaccrual troubled debt restructured loans 5,519 10,914 Total troubled debt restructured loans $14,109 $17,174 During the quarter ended March 31, 2016, certain loans were modified as troubled debt restructurings. The modified terms of these loans include one or a combination of the following: inadequate compensation for the terms of the restructure or renewal; a modification of the repayment terms which delays principal repayment for some period; or renewal terms offered to borrowers in financial distress where no additional credit enhancements were obtained at the time of renewal. Additional concessions were granted to borrowers with previously identified troubled debt restructured loans during the period. The loans to two of the borrowers are for commercial real estate buildings where the collateral value and cash flows from the companies occupying the buildings do not support the loans with recorded investments of $542,000. The other loans were to a borrower engaged in land development, where the aggregate recorded investment totaled $484,000. Modified Repayment Terms Pre-Modification Post-Modification Extension Outstanding Outstanding Period or Number of Recorded Recorded Number of Range (dollars in thousands) Loans Investment Investment Loans (in months) Troubled Debt Restructurings Commercial real estate and multi- family residential loans: Owner occupied loans 1 $335 $335 1 15 Total 1 $335 $335 1 15 For the period ended March 31, 2016, the commercial real estate and multi-family residential loan troubled debt restructuring described above increased the allowance for loan losses by $11,000. No charge-offs resulted from any troubled debt restructurings described above during the period ending March 31, 2016. During the quarter ended March 31, 2015 one loan was modified as a troubled debt restructuring. There were renewal terms offered to the one borrower under financial duress which did not require additional compensation or consideration, and the terms offered would not have been readily available in the marketplace for loans bearing similar risk profiles. In this instance, it was determined that a concession had been granted. It is difficult to quantify the concession granted due to an absence of readily available market terms to be used for comparison. The loan to the borrower is for a commercial real estate building where the collateral value and cash flows from the company occupying the building did not support the loan with a recorded investment of $788,000. All Modifications Pre-Modification Post-Modification Outstanding Outstanding Number of Recorded Recorded (dollars in thousands) Loans Investment Investment Troubled Debt Restructurings Commercial real estate and multi- family residential loans: Owner occupied loans 1 $788 $788 Total 1 $788 $788 For the period ended March 31, 2015, the commercial real estate and multi-family residential loan troubled debt restructuring described above increased the allowance for loan losses by $6,000. No charge-offs resulted from the troubled debt restructuring described above during the three-month period ended March 31, 2015. There were no troubled debt restructurings that had payment defaults within the twelve months following modification during the three month period ended March 31, 2016 and the three month period ended March 31, 2015. Credit Quality Indicators: The Company categorizes loans into risk categories based on relevant information about the ability of borrowers to service their debt such as: current financial information, historical payment experience, credit documentation, public information and current economic trends, among other factors. The Company analyzes commercial loans individually by classifying the loans as to credit risk. This analysis is performed on a quarterly basis for Special Mention, Substandard and Doubtful grade loans and annually on Pass grade loans over $150,000. The Company uses the following definitions for risk ratings: Special Mention. Loans classified as Special Mention have a 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 at some future date. Substandard. Loans classified as Substandard are inadequately protected by the current net worth and paying capacity of the obligor or of the collateral pledged, if any. Loans so classified have a well-defined weakness or weaknesses that jeopardize the liquidation of the debt. They are characterized by the distinct possibility that the Company will sustain some loss if the deficiencies are not corrected. Doubtful. Loans classified as Doubtful have all the weaknesses inherent in those classified as Substandard, with the added characteristics that the weaknesses make collection or liquidation in full, on the basis of currently existing facts, conditions, and values, highly questionable and improbable. Loans not meeting the criteria above that are analyzed individually as part of the above-described process are considered to be Pass rated loans with the exception of consumer troubled debt restructurings which are evaluated and listed with Substandard commercial grade loans and consumer nonaccrual loans which are evaluated individually and listed with Not Rated loans. Loans listed as Not Rated are consumer loans or commercial loans with consumer characteristics included in groups of homogenous loans which are analyzed for credit quality indicators utilizing delinquency status. Special Not (dollars in thousands) Pass Mention Substandard Doubtful Rated Total Commercial and industrial loans: Working capital lines of credit loans $547,736 $32,071 $10,686 $0 $0 $590,493 Non-working capital loans 570,026 32,443 9,563 0 3,374 615,406 Commercial real estate and multi- family residential loans: Construction and land development loans 203,447 2,222 356 0 0 206,025 Owner occupied loans 405,284 31,477 10,513 0 0 447,274 Nonowner occupied loans 401,824 3,655 2,466 0 0 407,945 Multifamily loans 103,861 0 383 0 0 104,244 Agri-business and agricultural loans: Loans secured by farmland 144,227 0 471 0 0 144,698 Loans for agricultural production 128,525 0 0 0 0 128,525 Other commercial loans 83,596 0 11 0 5 83,612 Consumer 1-4 family mortgage loans: Closed end first mortgage loans 47,526 126 1,174 0 112,580 161,406 Open end and junior lien loans 6,206 0 1,616 0 154,154 161,976 Residential construction loans 0 0 0 0 8,466 8,466 Other consumer loans 13,302 0 59 0 39,869 53,230 Total $2,655,560 $101,994 $37,298 $0 $318,448 $3,113,300 As of December 31, 2015, and based on the most recent analysis performed, the risk category of loans by class of loans is as follows: Special Not (dollars in thousands) Pass Mention Substandard Doubtful Rated Total Commercial and industrial loans: Working capital lines of credit loans $538,899 $32,601 $8,844 $0 $0 $580,344 Non-working capital loans 549,771 35,910 10,566 0 3,102 599,349 Commercial real estate and multi- family residential loans: Construction and land development loans 227,996 2,340 0 0 0 230,336 Owner occupied loans 378,847 23,522 9,342 0 0 411,711 Nonowner occupied loans 394,387 10,953 2,229 0 0 407,569 Multi-family loans 78,968 0 389 0 0 79,357 Agri-business and agricultural loans: Loans secured by farmland 163,911 0 471 0 0 164,382 Loans for agricultural production 141,796 0 0 0 0 141,796 Other commercial loans 85,056 0 12 0 3 85,071 Consumer 1-4 family mortgage loans: Closed end first mortgage loans 43,231 126 1,769 0 112,635 157,761 Open end and junior lien loans 8,373 0 1,616 0 154,929 164,918 Residential construction loans 0 0 0 0 9,320 9,320 Other consumer loans 13,940 0 60 0 35,015 49,015 Total $2,625,175 $105,452 $35,298 $0 $315,004 $3,080,929 |