LOANS AND ALLOWANCE FOR LOAN LOSSES | NOTE 4 – LOANS AND ALLOWANCE FOR LOAN LOSSES Loans that management has the intent and ability to hold for the foreseeable future, or until maturity or payoffs, are reported at their outstanding principal balances adjusted for any charge-offs, the allowance for loan losses, any deferred fees or costs on originated loans and unamortized premiums or discounts on purchased loans. Interest income is reported on the interest method and includes amortization of net deferred loan fees and costs over the loan term. Generally, all loan classes are placed on non-accrual status not later than 90 days past due, unless the loan is well-secured and in the process of collection. All interest accrued, but not collected, for loans that are placed on non-accrual or charged-off is reversed against interest income. The interest on these loans is accounted for on the cash-basis or cost-recovery method, until qualifying for return to accrual. Loans are returned to accrual status when all the principal and interest amounts contractually due are brought current and future payments are reasonably assured. The allowance for loan losses is established as losses are estimated to have occurred through a provision for loan losses charged to income. Loan losses are charged against the allowance when management believes the non-collectability of a loan balance is probable. Subsequent recoveries, if any, are credited to the allowance. The allowance for loan losses is evaluated on a regular basis by management and is based upon management’s periodic review of the collectability of the loans in light of historical experience, the nature and volume of the loan portfolio, adverse situations that may affect the borrower’s ability to repay, estimated value of any underlying collateral and prevailing economic conditions. This evaluation is inherently subjective as it requires estimates that are susceptible to significant revision as new information becomes available. The allowance consists of allocated and general components. The allocated component relates to loans that are classified as impaired. For those loans that are classified as impaired, an allowance is established when the discounted cash flows (or collateral value or observable market price) of the impaired loan is lower than the carrying value of that loan. The general component covers non-classified loans and is based on historical charge-off experience and expected loss given default derived from the Company’s internal risk rating process. Other adjustments may be made to the allowance for pools of loans after an assessment of internal or external influences on credit quality that are not fully reflected on the historical loss or risk rating data. A loan is considered impaired when, based on current information and events, it is probable that State Bank will be unable to collect the scheduled payments of principal or interest when due according to the contractual terms of the loan agreement. Factors considered by management in determining impairment include payment status, collateral value and the probability of collecting scheduled principal and interest payments when due. Loans that experience insignificant payment delays and payment shortfalls generally are not classified as impaired. Management determines the significance of payment delays and payment shortfalls on a case-by-case basis, taking into consideration each of the circumstances surrounding the loan and the borrower, including the length of the delay, the reasons for the delay, the borrower’s prior payment record and the amount of the shortfall in relation to the principal and interest owed. Impairment is measured on a loan-by-loan basis for commercial, agricultural, and construction loans by either the present value of expected future cash flows discounted at the loan’s effective interest rate, the loan’s obtainable market price or the fair value of the collateral if the loan is collateral dependent. When State Bank moves a loan to non-accrual status, total unpaid interest accrued to date is reversed from income. Subsequent payments are applied to the outstanding principal balance with the interest portion of the payment recorded on the balance sheet as a contra-loan. Interest received on impaired loans may be realized once all contractual principal amounts are received or when a borrower establishes a history of six consecutive timely principal and interest payments. It is at the discretion of management to determine when a loan is placed back on accrual status upon receipt of six consecutive timely payments. Large groups of smaller balance homogenous loans are collectively evaluated for impairment. Accordingly, State Bank does not separately identify individual consumer and residential loans for impairment measurements, unless such loans are the subject of a restructuring agreement due to financial difficulties of the borrower. Categories of loans at September 30, 2015 and December 31, 2014 include: ($ in thousands) Total Loans Non-Accrual Loans Sep. 2015 Dec. 2014 Sep. 2015 Dec. 2014 Commercial & Industrial $ 83,699 $ 88,485 453 1,387 Commercial RE & Construction 231,249 217,030 5,393 2,092 Agricultural & Farmland 46,102 46,217 - - Residential Real Estate 126,840 113,214 795 992 Consumer & Other 52,957 51,546 101 138 Total Loans $ 540,847 $ 516,492 $ 6,742 $ 4,609 Unearned Income $ 42 $ (156 ) Total Loans, net of unearned income $ 540,889 $ 516,336 Allowance for loan losses $ (7,076 ) $ (6,771 ) The following tables present the activity in the allowance for loan losses and the recorded investment in loans based on portfolio segment and impairment method as of September 30, 2015, December 31, 2014 and September 30, 2014. Commercial Commercial RE Agricultural Residential Consumer ($'s in thousands) & Industrial & Construction & Farmland Real Estate & Other Total ALLOWANCE FOR LOAN AND LEASE LOSSES For the Three Months Ended September 30, 2015 Beginning balance $ 1,488 $ 3,066 $ 261 $ 1,410 $ 781 $ 7,006 Charge Offs - (53 ) - (4 ) (1 ) $ (58 ) Recoveries 1 - 1 23 4 29 Provision (621 ) 997 (40 ) (154 ) (82 ) 100 Ending Balance $ 868 $ 4,010 $ 222 $ 1,275 $ 702 $ 7,076 ALLOWANCE FOR LOAN AND LEASE LOSSES For the Nine Months Ended September 30, 2015 Beginning balance $ 1,630 $ 2,857 $ 208 $ 1,308 $ 768 $ 6,771 Charge Offs (309 ) (303 ) - (65 ) (34 ) $ (711 ) Recoveries 22 3 3 28 10 66 Provision (475 ) 1,453 11 4 (43 ) 950 Ending Balance $ 868 $ 4,010 $ 222 $ 1,275 $ 702 $ 7,076 Loans Receivable at September 30, 2015 Allowance: Ending balance: individually evaluated for impairment $ 19 $ 1,920 $ - $ 170 $ 38 $ 2,147 Ending balance: collectively evaluated for impairment $ 849 $ 2,090 $ 222 $ 1,105 $ 664 $ 4,929 Loans: Ending balance: individually evaluated for impairment $ 335 $ 5,653 $ - $ 1,698 $ 451 $ 8,137 Ending balance: collectively evaluated for impairment $ 83,364 $ 225,596 $ 46,102 $ 125,142 $ 52,506 $ 532,710 Commercial Commercial RE Agricultural Residential Consumer ($'s in thousands) & Industrial & Construction & Farmland Real Estate & Other Total Loans Receivable at December 31, 2014 Allowance: Ending balance: individually evaluated for impairment $ 510 $ 1,018 $ - $ 242 $ 41 $ 1,811 Ending balance: collectively evaluated for impairment $ 1,120 $ 1,839 $ 208 $ 1,066 $ 727 $ 4,960 Loans: Ending balance: individually evaluated for impairment $ 1,268 $ 2,035 $ - $ 1,647 $ 481 $ 5,431 Ending balance: collectively evaluated for impairment $ 87,217 $ 214,995 $ 46,217 $ 111,567 $ 51,065 $ 511,061 For the Three Months Ended September 30, 2014 Commercial Commercial RE Agricultural Residential Consumer ($'s in thousands) & Industrial & Construction & Farmland Real Estate & Other Total ALLOWANCE FOR LOAN AND LEASE LOSSES Beginning balance $ 1,660 $ 2,657 $ 194 $ 1,266 $ 791 $ 6,568 Charge Offs - (12 ) - (18 ) (63 ) $ (93 ) Recoveries 6 64 1 14 3 88 Provision 120 (114 ) 21 46 77 150 Ending Balance $ 1,786 $ 2,595 $ 216 $ 1,308 $ 808 $ 6,713 For the Nine Months Ended September 30, 2014 Commercial Commercial RE Agricultural Residential Consumer ($'s in thousands) & Industrial & Construction & Farmland Real Estate & Other Total ALLOWANCE FOR LOAN AND LEASE LOSSES Beginning balance $ 2,175 $ 2,708 $ 159 $ 1,067 $ 855 $ 6,964 Charge Offs (607 ) (13 ) - (33 ) (93 ) $ (746 ) Recoveries 18 124 2 28 23 195 Provision 200 (224 ) 55 246 23 300 Ending Balance $ 1,786 $ 2,595 $ 216 $ 1,308 $ 808 $ 6,713 The risk characteristics of each loan portfolio segment are as follows: Commercial and Agricultural Commercial and agricultural loans are primarily based on the identified cash flows of the borrower and secondarily on the underlying collateral provided by the borrower. The cash flows of borrowers, however, may not be as expected and the collateral securing these loans may fluctuate in value. Most commercial loans are secured by the assets being financed or other business assets, such as accounts receivable or inventory, and may include a personal guarantee. Short-term loans may be made on an unsecured basis. In the case of loans secured by accounts receivable, the availability of funds for the repayment of these loans may be substantially dependent on the ability of the borrower to collect amounts due from its customers. Commercial Real Estate including Construction Commercial real estate loans are viewed primarily as cash flow loans and secondarily as loans secured by real estate. Commercial real estate lending typically involves higher loan principal amounts and the repayment of these loans is generally dependent on the successful operation of the property securing the loan or the business conducted on the property securing the loan. Commercial real estate loans may be more adversely affected by conditions in the real estate markets or in the general economy. The characteristics of properties securing the Company’s commercial real estate portfolio are diverse, but with geographic location almost entirely in the Company’s market area. Management monitors and evaluates commercial real estate loans based on collateral, geography and risk grade criteria. In general, the Company avoids financing single purpose projects unless other underwriting factors are present to help mitigate risk. In addition, management tracks the level of owner-occupied commercial real estate versus non-owner-occupied loans. Construction loans are underwritten utilizing feasibility studies, independent appraisal reviews and financial analysis of the developers and property owners. Construction loans are generally based on estimates of costs and value associated with the completed project. These estimates may be inaccurate. Construction loans often involve the disbursement of substantial funds with repayment substantially dependent on the success of the ultimate project. Sources of repayment for these types of loans may be pre-committed permanent loans from approved long-term lenders, sales of developed property or an interim loan commitment from the Company until permanent financing is obtained. These loans are closely monitored by on-site inspections and are considered to have higher risks than other real estate loans due to their ultimate repayment being sensitive to interest rate changes, governmental regulation of real property, general economic conditions and the availability of long-term financing. Residential and Consumer Residential and consumer loans consist of two segments – residential mortgage loans and personal loans. Residential mortgage loans are secured by 1-4 family residences and are generally owner-occupied, and the Company generally establishes a maximum loan-to-value ratio and requires private mortgage insurance if that ratio is exceeded. Home equity loans are typically secured by a subordinate interest in 1-4 family residences, and consumer personal loans are secured by consumer personal assets, such as automobiles or recreational vehicles. Some consumer personal loans are unsecured, such as small installment loans and certain lines of credit. Repayment of these loans is primarily dependent on the personal income of the borrowers, which can be impacted by economic conditions in their market areas, such as unemployment levels. Repayment can also be impacted by changes in property values on residential properties. Risk is mitigated by the fact that these loans are of smaller individual amounts and spread over a large number of borrowers. The following tables present the credit risk profile of the Company’s loan portfolio based on rating category and payment activity as of September 30, 2015 and December 31, 2014. September 30, 2015 Commercial Commercial RE Agricultural Residential Consumer Loan Grade & Industrial & Construction & Farmland Real Estate & Other Total ($ in thousands) 1-2 $ 810 $ 57 $ 54 $ - $ 4 $ 925 3 23,582 70,043 8,408 115,958 49,542 267,533 4 58,506 149,117 37,640 8,453 3,153 256,869 Total Pass (1 - 4) 82,898 219,217 46,102 124,411 52,699 525,327 Special Mention (5) 312 6,480 - 1,168 78 8,038 Substandard (6) 43 113 - 477 79 712 Doubtful (7) 446 5,439 - 784 101 6,770 Loss (8) - - - - - - Total Loans $ 83,699 $ 231,249 $ 46,102 $ 126,840 $ 52,957 $ 540,847 December 31, 2014 Commercial Commercial RE Agricultural Residential Consumer Loan Grade & Industrial & Construction & Farmland Real Estate & Other Total ($ in thousands) 1-2 $ 1,148 $ 66 $ 61 $ - $ - $ 1,275 3 23,580 67,779 9,505 105,149 47,795 253,808 4 61,691 136,427 36,651 5,611 3,465 243,845 Total Pass (1 - 4) 86,419 204,272 46,217 110,760 51,260 498,928 Special Mention (5) 83 6,224 - 1,160 84 7,551 Substandard (6) 752 4,422 - 312 55 5,541 Doubtful (7) 1,231 2,112 - 982 147 4,472 Loss (8) - - - - - - Total Loans $ 88,485 $ 217,030 $ 46,217 $ 113,214 $ 51,546 $ 516,492 The Company evaluates the loan risk grading system definitions and allowance for loan loss methodology on an ongoing basis. Credit Risk Profile 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 loans individually by classifying the loans as to credit risk. This analysis includes loans with an outstanding balance greater than $100 thousand and non-homogeneous loans, such as commercial and commercial real estate loans. This analysis is performed on a quarterly basis. The Company uses the following definitions for risk ratings: Pass (grades 1 – 4): Special Mention (5): Substandard (6): Doubtful (7): Loss (8): The following tables present the Company’s loan portfolio aging analysis as of September 30, 2015 and December 31, 2014. 30-59 Days 60-89 Days Greater Than Total Past Total Loans September 30, 2015 Past Due Past Due 90 Days Due Current Receivable ($ in thousands) Commercial & Industrial $ - $ - $ 453 $ 453 $ 83,246 $ 83,699 Commercial RE & Construction - 3,616 1,788 5,404 225,845 231,249 Agricultural & Farmland - - - - 46,102 46,102 Residential Real Estate 101 64 315 480 126,360 126,840 Consumer & Other 58 81 - 139 52,818 52,957 Total Loans $ 159 $ 3,761 $ 2,556 $ 6,476 $ 534,371 $ 540,847 30-59 Days 60-89 Days Greater Than Total Past Total Loans December 31, 2014 Past Due Past Due 90 Days Due Current Receivable ($ in thousands) Commercial & Industrial $ - $ - $ 987 $ 987 $ 87,498 $ 88,485 Commercial RE & Construction 3,660 - 1,747 5,407 211,623 217,030 Agricultural & Farmland - - - - 46,217 46,217 Residential Real Estate 164 19 377 560 112,654 113,214 Consumer & Other 39 81 - 120 51,426 51,546 Total Loans $ 3,863 $ 100 $ 3,111 $ 7,074 $ 509,418 $ 516,492 All loans past due 90 days are systematically placed on nonaccrual status. A loan is considered impaired, in accordance with the impairment accounting guidance (ASC 310-10-35-16), when based on current information and events, it is probable State Bank will be unable to collect all amounts due from the borrower in accordance with the contractual terms of the loan. Impaired loans include nonperforming commercial loans but also include loans modified in troubled debt restructurings (TDR’s) where concessions have been granted to borrowers experiencing financial difficulties. These concessions could include a reduction in the interest rate on the loan, payment extensions, forgiveness of principal, forbearance or other actions intended to maximize collection. The following tables present impaired loan information as of and for the nine months ended September 30, 2015 and 2014, and for the twelve months ended December 31, 2014: Nine Months Ended Unpaid Average Interest September 30, 2015 Recorded Principal Related Recorded Income ($'s in thousands) Investment Balance Allowance Investment Recognized With no related allowance recorded: Commercial & Industrial $ 316 $ 316 $ - $ 316 $ - Commercial RE & Construction 704 704 - 830 25 Agricultural & Farmland - - - - - Residential Real Estate 673 716 - 865 38 Consumer & Other 114 114 - 129 7 All Impaired Loans < $100,000 344 344 - 344 - With a specific allowance recorded: Commercial & Industrial 19 919 19 1,128 - Commercial RE & Construction 4,949 5,199 1,920 2,022 13 Agricultural & Farmland - - - - - Residential Real Estate 1,025 1,025 170 1,088 33 Consumer & Other 337 337 38 367 17 Totals: Commercial & Industrial $ 335 $ 1,235 $ 19 $ 1,444 $ - Commercial RE & Construction $ 5,653 $ 5,903 $ 1,920 $ 2,852 $ 38 Agricultural & Farmland $ - $ - $ - $ - $ - Residential Real Estate $ 1,698 $ 1,741 $ 170 $ 1,953 $ 71 Consumer & Other $ 451 $ 451 $ 38 $ 496 $ 24 All Impaired Loans < $100,000 $ 344 $ 344 $ - $ 344 $ - Three Months Ended Average Recorded Interest Income September 30, 2015 Investment Recognized With no related allowance recorded: Commercial & Industrial $ 316 $ - Commercial RE & Construction 797 6 Agricultural & Farmland - - Residential Real Estate 859 8 Consumer & Other 125 3 All Impaired Loans < $100,000 344 - With a specific allowance recorded: Commercial & Industrial 1,080 - Commercial RE & Construction 1,954 3 Agricultural & Farmland - - Residential Real Estate 1,080 10 Consumer & Other 362 5 Totals: Commercial & Industrial $ 1,396 $ - Commercial RE & Construction $ 2,751 $ 9 Agricultural & Farmland $ - $ - Residential Real Estate $ 1,939 $ 18 Consumer & Other $ 487 $ 8 All Impaired Loans < $100,000 $ 344 $ - Twelve Months Ended Unpaid December 31, 2014 Recorded Principal Related ($'s in thousands) Investment Balance Allowance With no related allowance recorded: Commercial & Industrial $ 316 $ 316 $ - Commercial RE & Construction 530 530 - Agricultural & Farmland - - - Residential Real Estate 567 611 - Consumer & Other 110 110 - All Impaired Loans < $100,000 565 565 - With a specific allowance recorded: Commercial & Industrial 952 1,552 510 Commercial RE & Construction 1,505 1,505 1,018 Agricultural & Farmland - - - Residential Real Estate 1,080 1,080 242 Consumer & Other 371 371 41 Totals: Commercial & Industrial $ 1,268 $ 1,868 $ 510 Commercial RE & Construction $ 2,035 $ 2,035 $ 1,018 Agricultural & Farmland $ - $ - $ - Residential Real Estate $ 1,647 $ 1,691 $ 242 Consumer & Other $ 481 $ 481 $ 41 All Impaired Loans < $100,000 $ 565 $ 565 $ - Nine Months Ended Sep. 30, 2014 Three Months Ended Sep. 30, 2014 Average Recorded Interest Income Average Recorded Interest Income Investment Recognized Investment Recognized Commercial & Industrial $ 316 $ - $ 316 $ - Commercial RE & Construction 578 - 566 - Agricultural & Farmland - - - - Residential Real Estate 813 41 808 14 Consumer & Other 120 8 115 3 All Impaired Loans < $100,000 660 - 660 - Commercial & Industrial 1,622 - 1,578 - Commercial RE & Construction 185 8 182 2 Agricultural & Farmland - - - - Residential Real Estate 1,026 29 1,020 8 Consumer & Other 452 18 446 6 Commercial & Industrial $ 1,938 $ - $ 1,894 $ - Commercial RE & Construction $ 763 $ 8 $ 748 $ 2 Agricultural & Farmland $ - $ - $ - $ - Residential Real Estate $ 1,839 $ 70 $ 1,828 $ 22 Consumer & Other $ 572 $ 26 $ 561 $ 9 All Impaired Loans < $100,000 $ 660 $ - $ 660 $ - Impaired loans less than $100,000 are included in groups of homogenous loans. These loans are evaluated based on delinquency status. Interest income recognized on a cash basis does not materially differ from interest income recognized on an accrual basis. Troubled Debt Restructured (TDR) Loans TDRs are modified loans where a concession was provided to a borrower experiencing financial difficulties. Loan modifications are considered TDRs when the concessions provided are not available to the borrower through either normal channels or other sources. However, not all loan modifications are TDRs. TDR Concession Types The Company’s standards relating to loan modifications consider, among other factors, minimum verified income requirements, cash flow analysis, and collateral valuations. Each potential loan modification is reviewed individually and the terms of the loan are modified to meet a borrower’s specific circumstances at a point in time. All loan modifications, including those classified as TDRs, are reviewed and approved. The types of concessions provided to borrowers include: ● Interest rate reduction: A reduction of the stated interest rate to a nonmarket rate for the remaining original life of the loan. The Company also may grant interest rate concessions for a limited timeframe on a case by case basis. ● Amortization or maturity date change: A change in the amortization or maturity date beyond what the collateral supports, including a concession that does any of the following: (1) Lengthens the amortization period of the amortized principal beyond market terms. This concession reduces the minimum monthly payment and increases the amount of the balloon payment at the end of the term of the loan. Principal is generally not forgiven. (2) Reduces the amount of loan principal to be amortized. This concession also reduces the minimum monthly payment and increases the amount of the balloon payment at the end of the term of the loan. Principal is generally not forgiven. (3) Extends the maturity date or dates of the debt beyond what the collateral supports. This concession generally applies to loans without a balloon payment at the end of the term of the loan. In addition, there may be instances where renewing loans potentially require non-market terms and would then be reclassified as TDRs. ● Other: A concession that is not categorized as one of the concessions described above. These concessions include, but are not limited to: principal forgiveness, collateral concessions, covenant concessions, and reduction of accrued interest. Principal forgiveness may result from any TDR modification of any concession type. The following presents the activity of TDRs during the three and nine months ended September 30, 2015 and 2014. Three Months Ended Sep. 30, 2015 ($ in thousands) Number of Loans Pre-Modification Recorded Balance Post Modification Recorded Balance Residential Real Estate - $ - $ - Consumer & Other - - - Total Modifications - $ - $ - ($ in thousands) Interest Total Only Term Combination Modification Residential Real Estate $ - $ - $ - $ - Consumer & Other - - - - Total Modifications $ - $ - $ - $ - There was no increase in the allowance for loan and lease losses ("ALLL") due to TDR's in the three month period ended September 30, 2015. Nine Months Ended June 30, 2015 ($ in thousands) Number of Loans Pre-Modification Recorded Balance Post Modification Recorded Balance Residential Real Estate 1 $ 24 $ 24 Consumer & Other - - Total Modifications 1 $ 24 $ 24 ($ in thousands) Interest Total Only Term Combination Modification Residential Real Estate $ - $ 24 $ - $ 24 Consumer & Other - - - Total Modifications $ - $ 24 $ - $ 24 The loans described above increased the allowance for loan and lease losses ("ALLL") by $0.00 million in the nine month period ended September 30, 2015. Three Months Ended Sep. 30, 2014 ($ in thousands) Number of Loans Pre-Modification Recorded Balance Post Modification Recorded Balance Residential Real Estate - $ - $ - Consumer & Other - - - Total Modifications - $ - $ - ($ in thousands) Interest Total Only Term Combination Modification Residential Real Estate $ - $ - $ - $ - Consumer & Other - - - - Total Modifications $ - $ - $ - $ - There was no increase in the allowance for loan and lease losses ("ALLL") due to TDR's in the three month period ended September 30, 2014. Nine Months Ended Sep. 30, 2014 ($ in thousands) Number of Loans Pre-Modification Recorded Balance Post Modification Recorded Balance Residential Real Estate - $ - $ - Consumer & Other - - - Total Modifications - $ - $ - ($ in thousands) Interest Total Only Term Combination Modification Residential Real Estate $ - $ - $ - $ - Consumer & Other - - - - Total Modifications $ - $ - $ - $ - There was no increase in the allowance for loan and lease losses ("ALLL") due to TDR's in the nine month period ended September 30, 2014. There were no TDR’s modified during the previous twelve months that have subsequently defaulted as of September 30, 2015. Number of Recorded ($ in thousands) Contracts Balance Residential Real Estate 4 $ 67 4 67 |