Loans | Note 3 – Loans The following table summarizes loans at June 30, 2015 and December 31, 2014. June 30, 2015 December 31, 2014 (Dollars in thousands) Commercial, financial, and agricultural $ 193,735 208,905 Real estate: Commercial 375,225 371,488 Residential 207,067 204,097 Acquisition, development and construction 149,517 164,303 Consumer installment 16,863 17,248 $ 942,407 966,041 Less allowance for loan losses 23,372 25,506 Less deferred loan origination fees (costs) (130 ) (315 ) $ 919,165 940,850 The following tables present the activity in the allowance for loan losses by portfolio segment as of and for the three and six month periods ended June 30, 2015 and 2014. Three Months Ended June 30, 2015 Commercial, Financial, and CRE - Owner CRE - Non Owner Residential ADC ADC Agricultural Occupied Occupied Real Estate CSRA Other Consumer Total (Dollars in thousands) Allowance for loan losses: Beginning balance $ 5,295 5,373 3,838 6,355 1,631 2,197 702 25,391 Charge-offs (517 ) (74 ) — (245 ) (250 ) (20 ) (132 ) (1,238 ) Recoveries 187 1 — 1 — 1,666 54 1,909 Provision (538 ) 141 3 225 424 (2,922 ) (23 ) (2,690 ) Ending balance $ 4,427 5,441 3,841 6,336 1,805 921 601 23,372 Three Months Ended June 30, 2014 Commercial, Financial, and CRE - Owner CRE - Non Owner Residential ADC ADC Agricultural Occupied Occupied Real Estate CSRA Other Consumer Total (Dollars in thousands) Allowance for loan losses: Beginning balance $ 5,570 6,036 3,073 5,503 2,757 2,789 572 26,300 Charge-offs (240 ) (18 ) — (84 ) (55 ) — (129 ) (526 ) Recoveries 15 4 — 19 — — 60 98 Provision 229 111 404 210 (191 ) 163 85 1,011 Ending balance $ 5,574 6,133 3,477 5,648 2,511 2,952 588 26,883 Six Months Ended June 30, 2015 Commercial, Financial, and CRE - Owner CRE - Non Owner Residential ADC ADC Agricultural Occupied Occupied Real Estate CSRA Other Consumer Total (Dollars in thousands) Allowance for loan losses: Beginning balance $ 5,407 4,805 3,817 6,591 1,943 2,320 623 25,506 Charge-offs (1,134 ) (74 ) — (286 ) (255 ) (20 ) (261 ) (2,030 ) Recoveries 217 2 — 12 — 1,695 113 2,039 Provision (63 ) 708 24 19 117 (3,074 ) 126 (2,143 ) Ending balance $ 4,427 5,441 3,841 6,336 1,805 921 601 23,372 Six Months Ended June 30, 2014 Commercial, Financial, and CRE - Owner CRE - Non Owner Residential ADC ADC Agricultural Occupied Occupied Real Estate CSRA Other Consumer Total (Dollars in thousands) Allowance for loan losses: Beginning balance $ 5,774 5,706 3,275 5,590 3,107 2,379 578 26,409 Charge-offs (375 ) (18 ) (718 ) (224 ) (151 ) (69 ) (286 ) (1,841 ) Recoveries 36 8 24 26 — — 153 247 Provision 139 437 896 256 (445 ) 642 143 2,068 Ending balance $ 5,574 6,133 3,477 5,648 2,511 2,952 588 26,883 The following tables present the allowance for loan losses and the recorded investment in loans by portfolio segment and based on impairment method as of June 30, 2015 and December 31, 2014. June 30, 2015 Commercial, Financial, and CRE - Owner CRE - Non Owner Residential ADC ADC Agricultural Occupied Occupied Real Estate CSRA Other Consumer Total (Dollars in thousands) Allowance for loan losses: Ending balance attributable to loans: Individually evaluated for impairment $ — — — — — — — — Collectively evaluated for impairment 4,427 5,441 3,841 6,336 1,805 921 601 23,372 $ 4,427 5,441 3,841 6,336 1,805 921 601 23,372 Loans: Individually evaluated for impairment 1,072 276 7,520 2,295 2,541 64 1 13,769 Collectively evaluated for impairment 192,663 218,208 149,221 204,772 108,060 38,852 16,862 928,638 $ 193,735 218,484 156,741 207,067 110,601 38,916 16,863 942,407 December 31, 2014 Commercial, Financial, and CRE - Owner CRE - Non Owner Residential ADC ADC Agricultural Occupied Occupied Real Estate CSRA Other Consumer Total (Dollars in thousands) Allowance for loan losses: Ending balance attributable to loans: Individually evaluated for impairment $ 207 — — — — — — 207 Collectively evaluated for impairment 5,200 4,805 3,817 6,591 1,943 2,320 623 25,299 $ 5,407 4,805 3,817 6,591 1,943 2,320 623 25,506 Loans: Individually evaluated for impairment 2,995 1,289 7,687 2,285 2,849 3,082 2 20,189 Collectively evaluated for impairment 205,910 218,619 143,893 201,812 107,235 51,137 17,246 945,852 $ 208,905 219,908 151,580 204,097 110,084 54,219 17,248 966,041 The following tables present loans individually evaluated for impairment by class of loans as of June 30, 2015 and December 31, 2014. June 30, 2015 Unpaid Allowance for Average Principal Recorded Loan Losses Recorded Balance Investment (2) Allocated Investment (Dollars in thousands) With no related allowance recorded: (1) Commercial, financial, and agricultural: Commerical $ 1,987 882 — 1,660 Financial — — — — Agricultural 252 190 — 196 Equity lines — — — — Other — — — — Commercial real estate: Owner occupied 276 276 — 278 Non Owner occupied 7,754 7,520 — 7,602 Residential real estate: Secured by first liens 2,879 2,195 — 2,384 Secured by junior liens 150 100 — 102 Acquisition, development and construction: Residential — — — — Other 3,580 2,605 — 2,865 Consumer 1 1 — 2 16,879 13,769 — 15,089 With an allowance recorded: — — — — $ 16,879 13,769 — 15,089 (1) No specific allowance for credit losses is allocated to these loans since they are sufficiently collateralized or had charge-offs (2) Excludes accrued interest receivable and loan origination fees, net due to immateriality December 31, 2014 Unpaid Allowance for Average Principal Recorded Loan Losses Recorded Balance Investment (2) Allocated Investment (Dollars in thousands) With no related allowance recorded: (1) Commercial, financial, and agricultural: Commerical $ 2,000 611 — 1,805 Financial — — — — Agricultural 263 206 — 231 Equity lines — — — — Other — — — — Commercial real estate: Owner occupied 1,385 1,289 — 1,377 Non Owner occupied 7,907 7,687 — 7,792 Residential real estate: Secured by first liens 2,711 2,181 — 2,229 Secured by junior liens 150 104 — 110 Acquisition, development and construction: Residential — — — — Other 8,518 5,931 — 7,326 Consumer 2 2 — 3 22,936 18,011 — 20,873 With an allowance recorded: Commercial, financial, and agricultural: Commerical 2,245 2,178 207 2,203 2,245 2,178 207 2,203 $ 25,181 20,189 207 23,076 (1) No specific allowance for credit losses is allocated to these loans since they are sufficiently collateralized or had charge-offs (2) Excludes accrued interest receivable and loan origination fees, net due to immateriality The following tables present interest income on impaired loans for the three and six months ended June 30, 2015 and 2014. Three Months Ended June 30, 2015 Six Months Ended June 30, 2015 Interest Cash Basis Interest Cash Basis Income Interest Income Income Interest Income Recognized Recognized Recognized Recognized (Dollars in thousands) (Dollars in thousands) Commercial, financial, and agricultural: Commerical $ — — — — Financial — — — — Agricultural — — — — Equity lines — — — — Other — — — — Commercial real estate: Owner occupied 3 3 6 6 Non Owner occupied 73 73 178 178 Residential real estate: Secured by first liens 9 9 30 30 Secured by junior liens 1 1 3 3 Acquisition, development and construction: Residential — — — — Other 7 7 13 13 Consumer — — — — $ 93 93 230 230 Three Months Ended June 30, 2014 Six Months Ended June 30, 2014 Interest Cash Basis Interest Cash Basis Income Interest Income Income Interest Income Recognized Recognized Recognized Recognized (Dollars in thousands) (Dollars in thousands) Commercial, financial, and agricultural: Commerical $ — — — — Financial — — — — Agricultural — — — — Equity lines — — — — Other — — — — Commercial real estate: Owner occupied 3 3 7 7 Non Owner occupied 80 80 163 163 Residential real estate: Secured by first liens 6 6 12 12 Secured by junior liens 1 1 3 3 Acquisition, development and construction: Residential — — — — Other 11 11 21 21 Consumer — — — — $ 101 101 206 206 Nonaccrual loans and loans past due 90 days still on accrual include both smaller balance homogeneous loans that are collectively evaluated for impairment and individually classified impaired loans. The following tables present the aging of the recorded investment in past due loans as of June 30, 2015 and December 31, 2014 by class of loans. June 30, 2015 30 - 89 Days 90 Days or Nonaccrual Total Loans Not Past Due More Past Due Loans Past Due Past Due Total (Dollars in thousands) Commercial, financial, and agricultural: Commerical $ 28 — 903 931 104,016 104,947 Financial — — — — 7,273 7,273 Agricultural 264 — 190 454 11,381 11,835 Equity lines 35 — 95 130 36,331 36,461 Other — — 69 69 33,150 33,219 Commercial real estate: Owner occupied 5,167 — 300 5,467 213,017 218,484 Non Owner occupied — — 844 844 155,897 156,741 Residential real estate: Secured by first liens 351 — 3,015 3,366 197,679 201,045 Secured by junior liens — — 336 336 5,686 6,022 Acquisition, development and construction: Residential — — — — 43,884 43,884 Other 866 — 2,337 3,203 102,430 105,633 Consumer 46 — 69 115 16,748 16,863 $ 6,757 — 8,158 14,915 927,492 942,407 December 31, 2014 30 - 89 Days 90 Days or Nonaccrual Total Loans Not Past Due More Past Due Loans Past Due Past Due Total (Dollars in thousands) Commercial, financial, and agricultural: Commerical $ — — 2,865 2,865 119,815 122,680 Financial — — — — 9,355 9,355 Agricultural 276 — 206 482 9,315 9,797 Equity lines 33 — 318 351 33,298 33,649 Other — — 69 69 33,355 33,424 Commercial real estate: Owner occupied 1,638 — 620 2,258 217,650 219,908 Non Owner occupied — — 877 877 150,703 151,580 Residential real estate: Secured by first liens 2,919 — 3,451 6,370 190,970 197,340 Secured by junior liens 347 — 188 535 6,222 6,757 Acquisition, development and construction: Residential — — — — 45,264 45,264 Other 258 — 5,874 6,132 112,907 119,039 Consumer 44 — 136 180 17,068 17,248 $ 5,515 — 14,604 20,119 945,922 966,041 Troubled Debt Restructurings: The Company has troubled debt restructurings (TDRs) with a balance of $9,136 and $9,669 included in impaired loans at June 30, 2015 and December 31, 2014, respectively. No specific reserves were allocated to customers whose loan terms had been modified in TDRs as of June 30, 2015 and December 31, 2014. The Company is not committed to lend additional amounts as of June 30, 2015 and December 31, 2014 to customers with outstanding loans that are classified as TDRs. The following tables present TDRs as of June 30, 2015 and December 31, 2014. June 30, 2015 Number of Recorded Loans Investment (Dollars in thousands) Troubled Debt Restructurings: Commercial, financial, and agricultural: Commerical - $ - Financial - - Agricultural - - Equity lines - - Other - - Commercial real estate: Owner occupied 1 276 Non Owner occupied 4 5,752 Residential real estate: Secured by first liens 9 1,095 Secured by junior liens 1 100 Acquisition, development and construction: Residential - - Other 3 1,913 Consumer - - 18 $ 9,136 December 31, 2014 Number of Recorded Loans Investment (Dollars in thousands) Troubled Debt Restructurings: Commercial, financial, and agricultural: Commerical - $ - Financial - - Agricultural - - Equity lines - - Other - - Commercial real estate: Owner occupied 2 354 Non Owner occupied 4 5,878 Residential real estate: Secured by first liens 9 1,112 Secured by junior liens 1 104 Acquisition, development and construction: Residential - - Other 3 2,221 Consumer - - 19 $ 9,669 No loans were modified as TDRs during the six months ended June 30, 2015. One residential real estate loan was modified as a TDR during the six months ended June 30, 2014. This modification involved a 2.13% reduction of the stated interest rate of the loan and an extension of the maturity date for 192 months. The following tables present loans by class modified as TDRs that occurred during the three and six months ended June 30, 2015 and 2014. Three Months Ended June 30, 2015 Three Months Ended June 30, 2014 Pre-Modification Post-Modification Pre-Modification Post-Modification Number of Outstanding Outstanding Number of Outstanding Outstanding Loans Recorded Investment Recorded Investment Loans Recorded Investment Recorded Investment (Dollars in thousands) (Dollars in thousands) Troubled Debt Restructurings: Commercial, financial, and agricultural: Commerical - $ - $ - - $ - $ - Financial - - - - - - Agricultural - - - - - - Equity lines - - - - - - Other - - - - - - Commercial real estate: Owner occupied - - - - - - Non Owner occupied - - - - - - Residential real estate: Secured by first liens - - - - - - Secured by junior liens - - - - - - Acquisition, development and construction: Residential - - - - - - Other - - - - - - Consumer - - - - - - - $ - $ - - $ - $ - Six Months Ended June 30, 2015 Six Months Ended June 30, 2014 Pre-Modification Post-Modification Pre-Modification Post-Modification Number of Outstanding Outstanding Number of Outstanding Outstanding Loans Recorded Investment Recorded Investment Loans Recorded Investment Recorded Investment (Dollars in thousands) (Dollars in thousands) Troubled Debt Restructurings: Commercial, financial, and agricultural: Commerical - $ - $ - - $ - $ - Financial - - - - - - Agricultural - - - - - - Equity lines - - - - - - Other - - - - - - Commercial real estate: Owner occupied - - - - - - Non Owner occupied - - - - - - Residential real estate: Secured by first liens - - - 1 287 220 Secured by junior liens - - - - - - Acquisition, development and construction: Residential - - - - - - Other - - - - - - Consumer - - - - - - - $ - $ - 1 $ 287 $ 220 A loan is considered to be in payment default once it is 90 days contractually past due under the modified terms. There were no TDRs with payment defaults during the three and six months ended June 30, 2015 and June 31, 2014. For the six months ended June 30, 2014, the TDR described in the previous table increased the allowance for loan losses by $53 and resulted in charge-offs of $53. Charge-offs on such loans are factored into the rolling historical loss rate, which is used in the calculation of the allowance for loan losses. The terms of certain other loans were modified during the three and six month periods ended June 30, 2015 and 2014 that did not meet the definition of a TDR. Loans modified during the three month periods have a total recorded investment as of June 30, 2015 and 2014 of $1,870 and $621, respectively, and had delays in payment of 30 days in 2015 and delays ranging from 30 days to 2 months in 2014. Loans modified during the six month periods have a total recorded investment as of June 30, 2015 and 2014 of $4,019 and $1,453, respectively, and had delays in payment ranging from 30 days to 3 months in 2015 and 2014. The modification of these loans involved either a modification of the terms of a loan to borrowers who were not experiencing financial difficulties or a delay in a payment that was considered to be insignificant. In order to determine whether a borrower is experiencing financial difficulty, an evaluation is performed of the probability that the borrower will be in payment default on any of its debt in the foreseeable future without the modification. This evaluation is performed under the Company’s internal underwriting policy. 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, through its originating account officer, places an initial credit risk rating on every loan. An annual review and analysis of loan relationships (irrespective of loan types included in the overall relationship) with total related exposure of $500 or greater is performed by the Credit Administration department in order to update risk ratings given current available information. Through the review of delinquency reports, updated financial statements or other relevant information in the normal course of business, the lending officer and/or Credit Administration review personnel may determine that a loan relationship has weakened to the point that a criticized (Watch grade) or classified (Substandard & Doubtful grades) status is warranted. When a loan relationship with total related exposure of $200 or greater is adversely graded (Watch or above), the lending officer is then charged with preparing a Classified/Watch report which outlines the background of the credit problem, current repayment status of the loans, current collateral evaluation and a workout plan of action. This plan may include goals to improve the credit rating, assisting the borrower in moving the loans to another institution and/or collateral liquidation. All such Classified/Watch reports are reviewed on a quarterly basis by members of Executive Management at a regularly scheduled meeting in which each lending officer presents the workout plans for their criticized credit relationships. The Company uses the following definitions for risk ratings. Watch: Loans classified as watch 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 institution 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 characteristic 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. As of June 30, 2015 and December 31, 2014, and based on the most recent analysis performed, the risk category of loans by class of loans is as follows. June 30, 2015 Pass Watch Substandard Doubtful (Dollars in thousands) Commercial, financial, and agricultural: Commerical $ 99,961 2,195 2,791 — Financial 7,273 — — — Agricultural 8,638 2,564 633 — Equity lines 35,376 719 366 — Other 32,814 336 69 — Commercial real estate: Owner occupied 196,336 15,262 6,886 — Non Owner occupied 143,630 4,909 8,202 — Residential real estate: Secured by first liens 188,462 7,796 4,787 — Secured by junior liens 5,197 194 631 — Acquisition, development and construction: Residential 43,781 103 — — Other 96,258 6,233 3,142 — Consumer 16,353 396 114 — $ 874,079 40,707 27,621 — December 31, 2014 Pass Watch Substandard Doubtful (Dollars in thousands) Commercial, financial, and agricultural: Commerical $ 109,908 7,782 4,990 — Financial 9,355 — — — Agricultural 6,636 1,960 1,201 — Equity lines 32,773 287 589 — Other 33,012 343 69 — Commercial real estate: Owner occupied 201,840 14,593 3,475 — Non Owner occupied 137,973 5,066 8,541 — Residential real estate: Secured by first liens 183,898 8,115 5,327 — Secured by junior liens 6,125 149 483 — Acquisition, development and construction: Residential 45,264 — — — Other 101,047 11,597 6,395 — Consumer 16,919 154 175 — $ 884,750 50,046 31,245 — |