Credit Quality of Loans and Allowance for Loan Losses | Credit Quality of Loans and Allowance for Loan Losses The loan portfolio consisted of the following (in thousands): March 31, 2016 December 31, 2015 Commercial, financial and agricultural $ 441,160 $ 454,028 Real estate - construction 84,790 74,952 Real estate – commercial 467,648 471,141 Real estate – residential 149,961 149,064 Installment loans to individuals 103,181 111,009 Lease financing receivable 1,590 1,968 Other 1,719 1,483 1,250,049 1,263,645 Less allowance for loan losses (20,347 ) (19,011 ) $ 1,229,702 $ 1,244,634 The Company monitors loan concentrations and evaluates individual customer and aggregate industry leverage, profitability, risk rating distributions, and liquidity for each major standard industry classification segment. At March 31, 2016 , one industry segment concentration, the oil and gas industry, constituted more than 10% of the loan portfolio. The Company’s exposure in the oil and gas industry, including related service and manufacturing industries, totaled approximately $252.5 million , or 20.2% of total loans. Additionally, the Company’s exposure to loans secured by commercial real estate is monitored. At March 31, 2016 , loans secured by commercial real estate (including commercial construction, farmland and multifamily loans) totaled approximately $532.5 million . Of the $532.5 million , $467.6 million represent CRE loans, 54% of which are secured by owner-occupied commercial properties. Of the $532.5 million in loans secured by commercial real estate, $26.0 million , or 4.9% , were on nonaccrual status at March 31, 2016 . Allowance for Loan Losses The allowance for loan losses is a valuation account available to absorb probable losses on loans. All losses are charged to the allowance for loan losses when the loss actually occurs or when a determination is made that a loss is likely to occur. Recoveries are credited to the allowance for loan losses at the time of recovery. Quarterly, the probable level of losses in the existing portfolio is estimated through consideration of various factors. Based on these estimates, the allowance for loan losses is increased by charges to earnings and decreased by charge‑offs (net of recoveries). The allowance is composed of general reserves and specific reserves. General reserves are determined by applying loss percentages to segments of the portfolio. The loss percentages are based on each segment’s historical loss experience, generally over the past twelve to eighteen months, and adjustment factors derived from conditions in the Company’s internal and external environment. All loans considered to be impaired are evaluated on an individual basis to determine specific reserve allocations in accordance with GAAP. Loans for which specific reserves are provided are excluded from the calculation of general reserves. Loans acquired in business combinations are initially recorded at fair value, which includes an estimate of credit losses expected to be realized over the remaining lives of the loans, and therefore no corresponding allowance for loan losses is recorded for these loans at acquisition. Methods utilized to estimate any subsequently required allowance for loan losses for acquired loans not deemed credit-impaired at acquisition are similar to originated loans; however, the estimate of loss is based on the unpaid principal balance and then compared to any remaining unaccreted purchase discount. To the extent that the calculated loss is greater than the remaining unaccreted purchase discount, an allowance is recorded for such difference. The Company has an internal loan review department that is independent of the lending function to challenge and corroborate the loan grade assigned by the lender and to provide additional analysis in determining the adequacy of the allowance for loan losses. A rollforward of the activity within the allowance for loan losses by loan type and recorded investment in loans for the three months ended March 31, 2016 and 2015 is as follows (in thousands): March 31, 2016 Real Estate Coml, Fin, and Agric Constru-ction Commercial Residential Installment loans to individuals Lease financing receivable Other Total Allowance for loan losses: Beginning balance $ 11,268 $ 819 $ 4,614 $ 816 $ 1,468 $ 14 $ 12 $ 19,011 Charge-offs (1,307 ) — — (4 ) (283 ) — — (1,594 ) Recoveries 26 — 76 3 25 — — 130 Provision 2,194 (420 ) 861 (170 ) 336 (3 ) 2 2,800 Ending balance $ 12,181 $ 399 $ 5,551 $ 645 $ 1,546 $ 11 $ 14 $ 20,347 Ending balance: individually evaluated for impairment $ 1,021 $ — $ 2,586 $ 267 $ 278 $ — $ — $ 4,152 Ending balance: collectively evaluated for impairment $ 11,160 $ 399 $ 2,965 $ 378 $ 1,268 $ 11 $ 14 $ 16,195 Loans: Ending balance $ 441,160 $ 84,790 $ 467,648 $ 149,961 $ 103,181 $ 1,590 $ 1,719 $ 1,250,049 Ending balance: individually evaluated for impairment $ 29,097 $ 35 $ 27,511 $ 2,230 $ 506 $ — $ — $ 59,379 Ending balance: collectively evaluated for impairment $ 412,063 $ 84,755 $ 439,530 $ 147,653 $ 102,675 $ 1,590 $ 1,719 $ 1,189,985 Ending balance: loans acquired with deteriorated credit quality $ — $ — $ 607 $ 78 $ — $ — $ — $ 685 March 31, 2015 Real Estate Coml, Fin, and Agric Constr-uction Commercial Residential Installment loans to individuals Lease financing receivable Other Total Allowance for loan losses: Beginning balance $ 5,729 $ 954 $ 2,402 $ 810 $ 1,311 $ 16 $ 4 $ 11,226 Charge-offs (1,001 ) (6 ) — (2 ) (323 ) — — (1,332 ) Recoveries 132 — 6 2 26 — — 166 Provision 5,523 3 202 7 260 4 1 6,000 Ending balance $ 10,383 $ 951 $ 2,610 $ 817 $ 1,274 $ 20 $ 5 $ 16,060 Ending balance: individually evaluated for impairment $ 737 $ — $ 645 $ 57 $ 206 $ — $ — $ 1,645 Ending balance: collectively evaluated for impairment $ 9,646 $ 951 $ 1,965 $ 760 $ 1,068 $ 20 $ 5 $ 14,415 Loans: Ending balance $ 484,508 $ 76,964 $ 471,737 $ 153,647 $ 115,284 $ 6,350 $ 2,439 $ 1,310,929 Ending balance: individually evaluated for impairment $ 2,427 $ 477 $ 7,977 $ 1,471 $ 405 $ — $ — $ 12,757 Ending balance: collectively evaluated for impairment $ 482,081 $ 76,487 $ 463,106 $ 152,087 $ 114,879 $ 6,350 $ 2,439 $ 1,297,429 Ending balance: loans acquired with deteriorated credit quality $ — $ — $ 654 $ 89 $ — $ — $ — $ 743 Non-Accrual and Past Due Loans Loans are considered past due if the required principal and interest payment have not been received as of the date such payments were due. Loans are placed on non-accrual status when, in management’s opinion, the probability of collection of interest is deemed insufficient to warrant further accrual. For loans placed on non-accrual status, the accrual of interest is discontinued and subsequent payments received are applied to the principal balance. Interest income is recorded after principal has been satisfied and as payments are received. Non-accrual loans may be returned to accrual status if all principal and interest amounts contractually owed are reasonably assured of repayment within a reasonable period and there is a period of at least six months to one year of repayment performance by the borrower depending on the contractual payment terms. An age analysis of past due loans (including both accruing and non-accruing loans) is as follows (in thousands): March 31, 2016 30-59 Days Past Due 60-89 Days Past Due Greater than 90 Days Past Due Total Past Due Current Total Loans Recorded Investment > 90 days and Accruing Commercial, financial, and agricultural $ 6,021 $ 1,922 $ 24,116 $ 32,059 $ 409,101 $ 441,160 $ 204 Commercial real estate - construction 260 — 11 271 64,549 64,820 — Commercial real estate - other 10,754 — 16,275 27,029 440,619 467,648 — Residential - construction 1,468 — — 1,468 18,502 19,970 — Residential - prime 1,046 97 1,625 2,768 147,193 149,961 — Consumer - credit card 37 17 16 70 5,648 5,718 16 Consumer - other 625 306 478 1,409 96,054 97,463 38 Lease financing receivable — — — — 1,590 1,590 — Other loans 66 3 — 69 1,650 1,719 — $ 20,277 $ 2,345 $ 42,521 $ 65,143 $ 1,184,906 $ 1,250,049 $ 258 December 31, 2015 30-59 Days Past Due 60-89 Days Past Due Greater than 90 Days Past Due Total Past Due Current Total Loans Recorded Investment > 90 days and Accruing Commercial, financial, and agricultural $ 1,362 $ 2,317 $ 25,696 $ 29,375 $ 424,653 $ 454,028 $ 59 Commercial real estate - construction 1,047 — 12 1,059 55,839 56,898 — Commercial real estate - other 1,164 514 19,512 21,190 449,951 471,141 — Residential - construction — — — — 18,054 18,054 — Residential - prime 1,703 367 1,563 3,633 145,431 149,064 19 Consumer - credit card 38 25 22 85 5,970 6,055 22 Consumer - other 984 219 387 1,590 103,364 104,954 47 Lease financing receivable — — — — 1,968 1,968 — Other loans 101 4 — 105 1,378 1,483 — $ 6,399 $ 3,446 $ 47,192 $ 57,037 $ 1,206,608 $ 1,263,645 $ 147 Non-accrual loans are as follows (in thousands): March 31, 2016 December 31, 2015 Commercial, financial, and agricultural $ 24,900 $ 27,705 Commercial real estate – construction 35 37 Commercial real estate - other 25,951 19,907 Residential - construction — — Residential - prime 2,322 1,998 Consumer - credit card — — Consumer - other 506 404 Lease financing receivable — — Other — — $ 53,714 $ 50,051 The amount of interest that would have been recorded on non-accrual loans, had the loans not been classified as non-accrual, totaled approximately $757,000 and $342,000 for the three months ended March 31, 2016 and 2015 , respectively. Interest actually received on non-accrual loans subsequent to their transfer to non-accrual status totaled at March 31, 2016 and 2015 was $59,000 and $11,000 , respectively. Impaired Loans Loans are considered impaired when, based upon current information, it is probable the Company will be unable to collect all amounts due according to the contractual terms of the loan agreement. All loans classified as special mention, substandard, or doubtful, based on credit risk rating factors, are reviewed to determine whether impairment testing is appropriate. An allowance for each impaired loan is calculated based on the present value of expected future cash flows discounted at the loan’s effective interest rate or at the loan’s observable market price or the fair value of the collateral if the loan is collaterally dependent. All impaired loans are reviewed, at a minimum, on a quarterly basis. Existing valuations are reviewed to determine if additional discounts or new appraisals are required. After this review, when comparing the resulting collateral valuation to the outstanding loan balance, if the discounted collateral value exceeds the loan balance no specific allocation is reserved. Acquired impaired loans are generally not subject to individual evaluation for impairment and are not reported with impaired loans or troubled debt restructurings, even if they would otherwise qualify for such treatment. Loans that are individually evaluated for impairment are as follows (in thousands): March 31, 2016 Recorded Investment Unpaid Principal Balance Related Allowance Average Recorded Investment Interest Income Recognized With no related allowance recorded: Commercial, financial, and agricultural $ 26,064 $ 26,328 $ — $ 24,297 $ 267 Commercial real estate – construction 35 35 — 36 — Commercial real estate – other 7,564 7,564 — 6,725 45 Residential – prime 1,181 1,201 — 1,273 10 Consumer – other 24 24 — 29 — Subtotal: 34,868 35,152 — 32,360 322 With an allowance recorded: Commercial, financial, and agricultural 3,033 3,033 1,021 4,111 374 Commercial real estate – other 19,947 19,947 2,586 16,976 208 Residential – prime 1,049 1,049 267 794 7 Consumer – other 482 496 278 426 5 Subtotal: 24,511 24,525 4,152 22,307 594 Totals: Commercial 56,643 56,907 3,607 52,145 894 Residential 2,230 2,250 267 2,067 17 Consumer 506 520 278 455 5 Grand total: $ 59,379 $ 59,677 $ 4,152 $ 54,667 $ 916 December 31, 2015 Recorded Investment Unpaid Principal Balance Related Allowance Average Recorded Investment Interest Income Recognized With no related allowance recorded: Commercial, financial, and agricultural $ 22,529 $ 22,793 $ — $ 11,484 $ 745 Commercial real estate – construction 37 37 — 45 — Commercial real estate – other 5,886 5,886 — 3,903 97 Residential – prime 1,365 1,385 — 954 17 Consumer – other 34 34 — 56 — Subtotal: 29,851 30,135 — 16,442 859 With an allowance recorded: Commercial, financial, and agricultural 5,189 6,373 961 3,704 138 Commercial real estate – other 14,004 14,004 1,585 9,236 161 Residential – prime 538 538 160 533 7 Consumer – other 370 384 221 334 8 Subtotal: 20,101 21,299 2,927 13,807 314 Totals: Commercial 47,645 49,093 2,546 28,372 1,141 Residential 1,903 1,923 160 1,487 24 Consumer 404 418 221 390 8 Grand total: $ 49,952 $ 51,434 $ 2,927 $ 30,249 $ 1,173 Credit Quality The Company manages credit risk by observing written underwriting standards and lending policy established by the Board of Directors and management to govern all lending activities. The risk management program requires that each individual loan officer review his or her portfolio on a quarterly basis and assign recommended credit ratings on each loan. These efforts are supplemented by independent reviews performed by a loan review officer and other validations performed by the internal audit department. The results of the reviews are reported directly to the Audit Committee of the Board of Directors. Loans can be classified into the following three risk rating grades: pass, special mention, and substandard/doubtful. Factors considered in determining a risk rating grade include debt service capacity, capital structure/liquidity, management, collateral quality, industry risk, company trends/operating performance, repayment source, revenue diversification/customer concentration, quality of financial information, and financing alternatives. Pass grade signifies the highest quality of loans to loans with reasonable credit risk, which may include borrowers with marginally adequate financial performance, but have the ability to repay the debt. Special mention loans have potential weaknesses that warrant extra attention from the loan officer and other management personnel, but still have the ability to repay the debt. Substandard classification includes loans with well-defined weaknesses with risk of potential loss. Loans classified as doubtful are considered to have little recovery value and are charged off. The following tables present the classes of loans by risk rating (in thousands): March 31, 2016 Commercial Credit Exposure Credit Risk Profile by Creditworthiness Category Commercial, financial, and agricultural Commercial real estate - construction Commercial real estate - other Total % of Total Pass $ 368,557 $ 64,602 $ 406,237 $ 839,396 86.22 % Special mention 24,933 99 24,759 49,791 5.11 % Substandard 47,466 119 36,652 84,237 8.65 % Doubtful 204 — — 204 0.02 % $ 441,160 $ 64,820 $ 467,648 $ 973,628 100.00 % Residential Credit Exposure Credit Risk Profile by Creditworthiness Category Residential - construction Residential - prime Total % of Total Pass $ 19,970 $ 145,302 $ 165,272 97.26 % Special mention — 1,122 1,122 0.66 % Substandard — 3,537 3,537 2.08 % $ 19,970 $ 149,961 $ 169,931 100.00 % Consumer and Commercial Credit Exposure Credit Risk Profile Based on Payment Activity Consumer - credit card Consumer - other Lease financing receivable Other Total % of Total Performing $ 5,702 $ 96,919 $ 1,590 $ 1,719 $ 105,930 99.47 % Nonperforming 16 544 — — 560 0.53 % $ 5,718 $ 97,463 $ 1,590 $ 1,719 $ 106,490 100.00 % December 31, 2015 Commercial Credit Exposure Credit Risk Profile by Creditworthiness Category Commercial, financial, and agricultural Commercial real estate - construction Commercial real estate - other Total % of Total Pass $ 383,897 $ 56,740 $ 412,141 $ 852,778 86.84 % Special mention 32,506 34 28,217 60,757 6.18 % Substandard 37,353 124 30,783 68,260 6.95 % Doubtful 272 — — 272 0.03 % $ 454,028 $ 56,898 $ 471,141 $ 982,067 100.00 % Residential Credit Exposure Credit Risk Profile by Creditworthiness Category Residential - construction Residential - prime Total % of Total Pass $ 18,054 $ 144,704 $ 162,758 97.39 % Special mention — 1,225 1,225 0.73 % Substandard — 3,135 3,135 1.88 % $ 18,054 $ 149,064 $ 167,118 100.00 % Consumer and Commercial Credit Exposure Credit Risk Profile Based on Payment Activity Consumer - credit card Consumer - other Lease financing receivable Other Total % of Total Performing $ 6,033 $ 104,503 $ 1,968 $ 1,483 $ 113,987 99.59 % Nonperforming 22 451 — — 473 0.41 % $ 6,055 $ 104,954 $ 1,968 $ 1,483 $ 114,460 100.00 % Troubled Debt Restructurings A troubled debt restructuring (“TDR”) is a restructuring of a debt made by the Company to a debtor for economic or legal reasons related to the debtor’s financial difficulties that it would not otherwise consider. The Company grants the concession in an attempt to protect as much of its investment as possible. Information about the Company’s TDRs is as follows (in thousands): March 31, 2016 Current Past Due Greater Than 30 Days Nonaccrual TDRs Total TDRs Commercial, financial and agricultural $ 16 $ 3,943 $ 20,708 $ 24,667 Real estate - commercial 1,716 — — 1,716 $ 1,732 $ 3,943 $ 20,708 $ 26,383 December 31, 2015 Current Past Due Greater Than 30 Days Nonaccrual TDRs Total TDRs Commercial, financial and agricultural $ 16 $ — $ 20,865 $ 20,881 Real estate - commercial — 148 — 148 $ 16 $ 148 $ 20,865 $ 21,029 During the three months ended March 31, 2016 , one loan relationship with a pre-modification balance of $5.5 million was identified as a TDR after conversion of the loans to interest only for a limited amount of time. Subsequent to its conversion to TDR status, this one relationship totaling $5.5 million defaulted on the modified terms during the three months ended March 31, 2016 . During the three months ended March 31, 2015 , there were no loans identified as a TDR, and there were no defaults on any loans that were modified as TDRs during the preceding twelve months. For purposes of the determination of an allowance for loan losses on these TDRs, as an identified TDR, the Company considers a loss probable on the loan and, as a result is reviewed for specific impairment in accordance with the Company’s allowance for loan loss methodology. If it is determined losses are probable on such TDRs, either because of delinquency or other credit quality indicator, the Company establishes specific reserves for these loans. As of March 31, 2016 , there were no commitments to lend additional funds to debtors owing sums to the Company whose terms have been modified in TDRs. |