LOANS | NOTE E - LOANS Loans typically provide higher yields than the other types of earning assets, and thus one of the Company's goals is for loans to be the largest category of the Company's earning assets. At December 31, 2015 and December 31, 2014, respectively, loans accounted for 74.0 71.3 December 31, 2015 December 31, 2014 Percent Percent of of Amount Total Amount Total (Dollars in thousands) Mortgage loans held for sale $ 3,974 0.5 % $ 2,103 0.3 % Commercial, financial and agricultural 129,197 16.6 106,109 15.0 Real Estate: Mortgage-commercial 253,309 32.6 238,602 33.8 9 Mortgage-residential 272,180 35.1 256,406 36.3 Construction 99,161 12.8 84,935 12.0 Lease financing receivable 2,650 0.3 - - Consumer and other 16,018 2.1 18,480 2.6 Total loans 776,489 100 % 706,635 100 % Allowance for loan losses (6,747) (6,095) Net loans $ 769,742 $ 700,540 In the context of this discussion, a "real estate mortgage loan" is defined as any loan, other than a loan for construction purposes, secured by real estate, regardless of the purpose of the loan. The Company follows the common practice of financial institutions in the Company’s market area of obtaining a security interest in real estate whenever possible, in addition to any other available collateral. This collateral is taken to reinforce the likelihood of the ultimate repayment of the loan and tends to increase the magnitude of the real estate loan portfolio component. Generally, the Company limits its loan-to-value ratio to 80 Loans held for sale consist of mortgage loans originated by the Bank and sold into the secondary market. Commitments from investors to purchase the loans are obtained upon origination. (In thousands) 2015 2014 Balance at beginning of period $ 6,095 $ 5,728 Loans charged-off: Real Estate (534) (1,203) Installment and Other (126) (167) Commercial, Financial and Agriculture (183) (89) Total (843) (1,459) Recoveries on loans previously charged-off: Real Estate 905 325 Installment and Other 81 68 Commercial, Financial and Agriculture 99 15 Total 1,085 408 Net (Charge-offs) Recoveries 242 (1,051) Provision for Loan Losses 410 1,418 Balance at end of period $ 6,747 $ 6,095 Allocation of the Allowance for Loan Losses December 31, 2015 (Dollars in thousands) % of loans in each category Amount to total loans Commercial Non Real Estate $ 895 17.1 % Commercial Real Estate 3,018 58.4 Consumer Real Estate 1,477 21.9 Consumer 141 2.5 Unallocated 1,216 .1 Total $ 6,747 100 % December 31, 2014 (Dollars in thousands) % of loans in each category Amount to total loans Commercial Non Real Estate $ 713 15.3 % Commercial Real Estate 3,355 57.9 Consumer Real Estate 1,852 24.2 Consumer 175 2.6 Unallocated - - Total $ 6,095 100 % December 31, December 31, 2015 2014 (In thousands) Impaired Loans: Impaired loans without a valuation allowance $ 6,020 $ 4,702 Impaired loans with a valuation allowance 4,107 4,858 Total impaired loans $ 10,127 $ 9,560 Allowance for loan losses on impaired loans at period end 957 968 Total nonaccrual loans 7,368 6,056 Past due 90 days or more and still accruing 29 669 Average investment in impaired loans 9,652 7,077 2015 2014 Interest income recognized during impairment - 129 Cash-basis interest income recognized 211 256 The gross interest income that would have been recorded in the period that ended if the nonaccrual loans had been current in accordance with their original terms and had been outstanding throughout the period or since origination, if held for part of the twelve months for the years ended December 31, 2015 and 2014, was $ 116,000 92,000 The following tables provide the ending balances in the Company's loans (excluding mortgage loans held for sale) and allowance for loan losses, broken down by portfolio segment as of December 31, 2015 and December 31, 2014. The tables also provide additional detail as to the amount of our loans and allowance that correspond to individual versus collective impairment evaluation. December 31, 2015 Installment Commercial, and Real Estate Other Financial and Agriculture Total (In thousands) Loans Individually evaluated $ 9,782 $ 39 $ 306 $ 10,127 Collectively evaluated 610,996 19,591 131,801 762,388 Total $ 620,778 $ 19,630 $ 132,107 $ 772,515 Allowance for Loan Losses Individually evaluated $ 882 $ 25 $ 50 $ 957 Collectively evaluated 3,613 1,332 845 5,790 Total $ 4,495 $ 1,357 $ 895 $ 6,747 December 31, 2014 Installment Commercial, And Real Estate Other Financial and Agriculture Total (In thousands) Loans Individually evaluated $ 9,282 $ 38 $ 240 $ 9,560 Collectively evaluated 568,952 18,610 107,410 694,972 Total $ 578,234 $ 18,648 $ 107,650 $ 704,532 Allowance for Loan Losses Individually evaluated $ 922 $ 29 $ 17 $ 968 Collectively evaluated 4,285 146 696 5,127 Total $ 5,207 $ 175 $ 713 $ 6,095 December 31, 2015 Average Interest Recorded Income Recorded Unpaid Related Investment Recognized Investment Balance Allowance YTD YTD (In thousands) Impaired loans with no related allowance: Commercial installment $ - $ - $ - $ 2 $ - Commercial real estate 5,790 5,828 - 5,099 50 Consumer real estate 223 223 - 205 - Consumer installment 7 7 - 8 - Total $ 6,020 $ 6,058 $ - $ 5,314 $ 50 Impaired loans with a related allowance: Commercial installment $ 306 $ 306 $ 50 $ 264 $ 14 Commercial real estate 2,927 2,927 444 2,891 132 Consumer real estate 842 842 438 1,152 15 Consumer installment 32 32 25 31 - Total $ 4,107 $ 4,107 $ 957 $ 4,338 $ 161 Total Impaired Loans: Commercial installment $ 306 $ 306 $ 50 $ 266 $ 14 Commercial real estate 8,717 8,755 444 7,990 182 Consumer real estate 1,065 1,065 438 1,357 15 Consumer installment 39 39 25 39 - Total Impaired Loans $ 10,127 $ 10,165 $ 957 $ 9,652 $ 211 December 31, 2014 Average Interest Recorded Income Recorded Unpaid Related Investment Recognized Investment Balance Allowance YTD YTD (In thousands) Impaired loans with no related allowance: Commercial installment $ - $ - $ - $ 50 $ - Commercial real estate 4,665 4,665 - 2,654 142 Consumer real estate 27 27 - 179 - Consumer installment 10 10 - 11 - Total $ 4,702 $ 4,702 $ - $ 2,894 $ 142 Impaired loans with a related allowance: Commercial installment $ 240 $ 240 $ 18 $ 189 $ 20 Commercial real estate 2,558 2,558 315 2,415 59 Consumer real estate 2,032 2,032 607 1,546 33 Consumer installment 28 28 28 33 2 Total $ 4,858 $ 4,858 $ 968 $ 4,183 $ 114 Total Impaired Loans: Commercial installment $ 240 $ 240 $ 18 $ 239 $ 20 Commercial real estate 7,223 7,223 315 5,069 201 Consumer real estate 2,059 2,059 607 1,725 33 Consumer installment 38 38 28 44 2 Total Impaired Loans $ 9,560 $ 9,560 $ 968 $ 7,077 $ 256 Loans acquired with deteriorated credit quality are those purchased in the BCB Holding Company, Inc. acquisition (See Note C -Business Combination for further information). These loans were recorded at estimated fair value at the acquisition date with no carryover of the related allowance for loan losses. The acquired loans were segregated as of the acquisition date between those considered to be performing (acquired non-impaired loans) and those with evidence of credit deterioration (acquired impaired loans). Acquired loans are considered impaired if there is evidence of credit deterioration and if it is probable, at acquisition, all contractually required payments will not be collected. July 1, 2014 (In thousands) Commercial, Mortgage- Mortgage- Commercial Total Contractually required payments $ 1,519 $ 29,648 $ 7,933 $ 976 $ 40,076 Cash flows expected to be collected 1,570 37,869 9,697 1,032 50,168 Fair value of loans acquired 1,513 28,875 7,048 957 38,393 Total outstanding acquired impaired loans were $ 3,039,840 Accretable Carrying Balance at beginning of period $ 1,417 $ 2,063 Accretion (198) 198 Payments received, net - (440) Balance at end of period $ 1,219 $ 1,821 December 31, 2015 Outstanding Outstanding Interest Investment Investment Number of Income (in thousands except number of loans) Commercial installment $ - $ - - $ - Commercial real estate 499 492 2 10 Consumer real estate 45 40 1 - Consumer installment - - - - Total $ 544 $ 532 3 $ 10 December 31, 2014 Outstanding Outstanding Interest Investment Investment Number of Income (in thousands except number of loans) Commercial installment $ 239 $ 176 1 $ 15 Commercial real estate 1,345 1,342 7 26 Consumer real estate 94 94 1 1 Consumer installment - - - - Total $ 1,678 $ 1,612 9 $ 42 The TDRs presented above did increase the allowance for loan losses but resulted in -0- charge-offs for the years ended December 31, 2015 and 2014, respectively. The balance of troubled debt restructurings at December 31, 2015 and 2014, was $ 6.9 6.8 All loans were performing as agreed with modified terms. During the twelve month period ending December 31, 2015 and 2014, the terms of 3 and 9 loans, respectively, were modified as TDRs. December 31, 2015 Current Past Due Past Due 90 Non-Accrual Total Commercial installment $ 206,237 $ - $ - $ 50,221 $ 256,458 Commercial real estate 1,823,217 - - 2,933,287 4,756,504 Consumer real estate 721,110 - - 1,134,816 1,855,926 Consumer installment 7,894 - - 29,435 37,329 Total $ 2,758,458 $ - $ - $ 4,147,759 $ 6,906,217 Allowance for loan losses $ 106,028 $ - $ - $ 197,338 $ 303,366 December 31, 2014 Current Past Due Past Due 90 Non-Accrual Total Commercial installment $ 233,340 $ - $ - $ - $ 233,340 Commercial real estate 1,684,755 - - 2,729,170 4,413,925 Consumer real estate 952,162 622,302 - 448,796 2,023,260 Consumer installment 9,983 - - 103,109 113,092 Total $ 2,880,240 $ 622,302 $ - $ 3,281,075 $ 6,783,617 Allowance for loan losses $ 120,220 $ 11,206 $ 102,657 $ - $ 234,083 December 31, 2015 (In thousands) Past Due Past Due Non-Accrual Total Total Real Estate-construction $ 311 $ - $ 2,956 $ 3,267 $ 99,161 Real Estate-mortgage 3,339 29 2,055 5,423 272,180 Real Estate-nonfarm nonresidential 736 - 2,225 2,961 253,309 Commercial 97 - 100 197 129,197 Lease financing receivable - - - - 2,650 Consumer 70 - 32 102 16,018 Total $ 4,553 $ 29 $ 7,368 $ 11,950 $ 772,515 December 31, 2014 (In thousands) Past Due Past Due 90 Non-Accrual Total Total Real Estate-construction $ 428 $ - $ 2,747 $ 3,175 $ 84,935 Real Estate-mortgage 3,208 208 2,164 5,580 256,406 Real Estate- nonfarm nonresidential 3,408 461 1,102 4,971 238,602 Commercial 29 - 5 34 106,109 Consumer 90 - 38 128 18,480 Total $ 7,163 $ 669 $ 6,056 $ 13,888 $ 704,532 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 uses the following definitions for risk ratings, which are consistent with the definitions used in supervisory guidance: 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 Company’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 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. (In thousands) December 31, 2015 Commercial, Real Estate Real Estate Installment and Financial and Commercial Mortgage Other Agriculture Total Pass $ 434,638 $ 167,394 $ 19,556 $ 132,101 $ 753,689 Special Mention 681 153 - 168 1,002 Substandard 16,655 1,453 75 178 18,361 Doubtful - 327 - - 327 Subtotal 451,974 169,327 19,631 132,447 773,379 Less: Unearned Discount 448 76 - 340 864 Loans, net of unearned discount $ 451,526 $ 169,251 $ 19,631 $ 132,107 $ 772,515 December 31, 2014 Commercial, Real Estate Real Estate Installment and Financial and Commercial Mortgage Other Agriculture Total Pass $ 388,569 $ 167,827 $ 18,558 $ 107,126 $ 682,080 Special Mention 4,756 191 - 498 5,445 Substandard 14,727 2,567 90 63 17,447 Doubtful - - - - - Subtotal 408,052 170,585 18,648 107,687 704,972 Less: Unearned Discount 320 82 - 38 440 Loans, net of unearned discount $ 407,732 $ 170,503 $ 18,648 $ 107,649 $ 704,532 |