XML 90 R11.htm IDEA: XBRL DOCUMENT v2.4.1.9
Note 5 - Loans
3 Months Ended
Mar. 31, 2015
Receivables [Abstract]  
Loans, Notes, Trade and Other Receivables Disclosure [Text Block]

5.     Loans


In the tables below, loan classes are based on FDIC classification codes, and portfolio segments are an aggregation of those classes based on the methodology used to develop and document the allowance for loan losses. FDIC classification codes are based on the underlying loan collateral.


Composition


The following table summarizes gross loans, categorized by portfolio segment, at the dates indicated (dollars in thousands).


   

March 31, 2015

   

December 31, 2014

 
   

Total

   

% of total

   

Total

   

% of total

 
                                 

Commercial real estate

  $ 430,098       51.7

%

  $ 430,025       53.4 

%

Single-family residential

    217,174       26.1       204,439       25.4  

Commercial and industrial

    96,237       11.6       80,927       10.0  

Consumer

    75,921       9.1       76,984       9.6  

Other

    12,599       1.5       12,684       1.6  

Loans, gross

  $ 832,029       100.0

%

  $ 805,059       100.0

%


Net unearned income and deferred fees totaled $591 thousand and $596 thousand at March 31, 2015 and December 31, 2014, respectively. Unamortized purchase premiums totaled $1.5 million and $1.3 million at March 31, 2015 and December 31, 2014, respectively, and are included in the applicable portfolio segment in the table above.


Residential mortgage loans serviced for the benefit of others totaled $373.5 million and $375.1 million at March 31, 2015 and December 31, 2014, respectively, and are excluded from the Consolidated Balance Sheets since they are not owned by the Company.


Pledged


The Bank, as a member of the FHLB of Atlanta, must pledge collateral to borrow from the FHLB and cover the various Federal Reserve services that are available for use by the Bank. Acceptable collateral includes, among other types of collateral, a variety of loans including residential, multifamily, home equity lines and second mortgages as well as qualifying commercial loans. At March 31, 2015 and December 31, 2014, $164.0 million and $170.6 million of gross loans, respectively, were pledged to collateralize FHLB advances of which $75.7 million and $79.1 million, respectively, were available as lendable collateral.


At March 31, 2015 and December 31, 2014, loans totaling $40.4 million and $38.2 million, respectively, were pledged as collateral to cover the various Federal Reserve services that are available for use by the Bank of which $29.5 million and $27.8 million, respectively, were available as lendable collateral.


Concentrations


The following table summarizes loans secured by commercial real estate, categorized by class, at March 31, 2015 (dollars in thousands).


   

Total commercial real estate loans

   

% of gross loans

   

% of Bank's total regulatory capital

 

Secured by commercial real estate

                       

Construction, land development and other land loans

  $ 48,002       5.8

%

    32.9

%

Multifamily residential

    8,868       1.1       6.1  

Nonfarm nonresidential

    373,228       44.8       256.0  

Total loans secured by commercial real estate

  $ 430,098       51.7

%

    295.0

%


The following table further categorizes loans secured by commercial real estate at March 31, 2015 (dollars in thousands).


   

Total commercial real estate loans

   

% of gross loans

   

% of Bank's total regulatory capital

 

Development commercial real estate loans Secured by:

                       

Land - unimproved (commercial or residential)

  $ 14,849       1.8

%

    10.2

%

Land development - commercial

    11,999       1.4       8.2  

Land development - residential

    5,764       0.7       4.0  

Commercial construction:

                       

Retail

    2,551       0.3       1.7  

Miscellaneous commercial

    32       -       -  

Total development commercial real estate loans

    35,195       4.2       24.1  
                         

Existing and other commercial real estate loans Secured by:

                       

Hotel / motel

    39,909       4.8       27.4  

Retail

    36,824       4.4       25.2  

Office

    27,201       3.3       18.7  

Multifamily

    8,868       1.1       6.1  

Industrial and warehouse

    5,802       0.7       4.0  

Healthcare

    12,992       1.6       8.9  

Miscellaneous commercial

    100,151       12.0       68.7  

Residential construction - speculative

    347       -       0.2  

Total existing and other commercial real estate loans

    232,094       27.9       159.2  
                         

Commercial real estate owner-occupied and residential loans Secured by:

                       

Commercial - owner-occupied

    150,349       18.1       103.1  

Commercial construction - owner-occupied

    6,026       0.7       4.2  

Residential construction - contract

    6,434       0.8       4.4  

Total commercial real estate owner-occupied and residential loans

    162,809       19.6       111.7  
                         

Total loans secured by commercial real estate

  $ 430,098       51.7

%

    295.0

%


Asset Quality


The following table summarizes various internal credit-quality indicators of gross loans, by class, at March 31, 2015 (in thousands).


   

Construction, land development and other land loans

   

Multifamily residential

   

Nonfarm nonresidential

   

Total commercial real estate

 

Grade 1

  $ -     $ -     $ -     $ -  

Grade 2

    -       -       -       -  

Grade 3

    979       138       75,334       76,451  

Grade 4

    23,052       1,164       186,913       211,129  

Grade W

    9,835       7,563       61,814       79,212  

Grade 5

    130       -       17,175       17,305  

Grade 6

    1,603       -       30,780       32,383  

Grade 7

    -       -       1,030       1,030  

Not risk rated*

    12,403       3       182       12,588  

Total

  $ 48,002     $ 8,868     $ 373,228     $ 430,098  

      *Consumer real estate loans, included within construction, land development and other land loans, are not risk rated


         in accordance with the Company's policy.


   

Commercial and industrial

 

Grade 1

  $ 393  

Grade 2

    1,685  

Grade 3

    13,268  

Grade 4

    69,543  

Grade W

    3,838  

Grade 5

    4,789  

Grade 6

    2,245  

Grade 7

    389  

Not risk rated

    87  

Total

  $ 96,237  

   

Single-family residential revolving, open-end loans

   

Single-family residential closed-end, first lien

   

Single-family residential closed-end, junior lien

   

Total single-family residential loans

 

Accrual

  $ 82,404     $ 129,455     $ 2,745     $ 214,604  

Nonaccrual

    702       1,821       47       2,570  

Total

  $ 83,106     $ 131,276     $ 2,792     $ 217,174  

   

Indirect automobile

   

All other consumer

   

Total consumer

 

Accrual

  $ 65,542     $ 10,243     $ 75,785  

Nonaccrual

    113       23       136  

Total

  $ 65,655     $ 10,266     $ 75,921  

   

Other

 

Accrual

  $ 12,599  

Nonaccrual

    -  

Total

  $ 12,599  

The following table summarizes various internal credit-quality indicators of gross loans, by class, at December 31, 2014 (in thousands).


   

Construction, land development and other land loans

   

Multifamily residential

   

Nonfarm nonresidential

   

Total commercial real estate

 

Grade 1

  $ -     $ -     $ -     $ -  

Grade 2

    -       -       -       -  

Grade 3

    3,337       144       74,966       78,447  

Grade 4

    17,826       1,191       183,829       202,846  

Grade W

    9,595       7,690       62,429       79,714  

Grade 5

    138       -       25,502       25,640  

Grade 6

    1,724       -       25,131       26,855  

Grade 7

    -       -       1,051       1,051  

Not risk rated*

    15,443       -       29       15,472  

Total

  $ 48,063     $ 9,025     $ 372,937     $ 430,025  

      *Consumer real estate loans, included within construction, land development and other land loans, are not risk rated


         in accordance with the Company's policy.


   

Commercial and industrial

 

Grade 1

  $ 753  

Grade 2

    1,534  

Grade 3

    12,864  

Grade 4

    53,171  

Grade W

    3,953  

Grade 5

    5,786  

Grade 6

    2,476  

Grade 7

    339  

Not risk rated

    51  

Total

  $ 80,927  

   

Single-family residential revolving, open-end loans

   

Single-family residential closed-end, first lien

   

Single-family residential closed-end, junior lien

   

Total single-family residential loans

 

Accrual

  $ 79,667     $ 119,079     $ 2,710     $ 201,456  

Nonaccrual

    977       1,928       78       2,983  

Total

  $ 80,644     $ 121,007     $ 2,788     $ 204,439  

   

Indirect automobile

   

All other consumer

   

Total consumer

 

Accrual

  $ 66,161     $ 10,673     $ 76,834  

Nonaccrual

    116       34       150  

Total

  $ 66,277     $ 10,707     $ 76,984  

   

Other

 

Accrual

  $ 12,684  

Nonaccrual

    -  

Total

  $ 12,684  

The following table summarizes delinquencies, by class, at March 31, 2015 (in thousands).


   

30-89 days past due and still accruing interest

   

Greater than 90 days past due and still accruing interest

   

Greater than 90 days past due and not accruing interest (nonaccrual)

   

Total past due

   

Current

   

Loans, gross

 

Construction, land development and other land loans

  $ -     $ -     $ 345     $ 345     $ 47,657     $ 48,002  

Multifamily residential

    -       -       -       -       8,868       8,868  

Nonfarm nonresidential

    1,064       -       6,842       7,906       365,322       373,228  

Total commercial real estate

    1,064       -       7,187       8,251       421,847       430,098  
                                                 

Single-family real estate, revolving, open-end loans

    229       -       702       931       82,175       83,106  

Single-family real estate, closed-end, first lien

    754       233       1,821       2,808       128,468       131,276  

Single-family real estate, closed-end, junior lien

    100       -       47       147       2,645       2,792  

Total single-family residential

    1,083       233       2,570       3,886       213,288       217,174  
                                                 

Commercial and industrial

    339       -       469       808       95,429       96,237  
                                                 

Indirect automobile

    272       -       113       385       65,270       65,655  

All other consumer

    29       -       23       52       10,214       10,266  

Total consumer

    301       -       136       437       75,484       75,921  
                                                 

Farmland

    -       -       -       -       5,897       5,897  

Obligations of states and political subdivisions of the U.S.

    -       -       -       -       396       396  

Other

    -       -       -       -       6,306       6,306  

Total other

    -       -       -       -       12,599       12,599  
                                                 

Loans, gross

  $ 2,787     $ 233     $ 10,362     $ 13,382     $ 818,647     $ 832,029  

Additional interest income of $80 thousand would have been reported during the three months ended March 31, 2015 had loans classified as nonaccrual during the period performed in accordance with their current contractual terms. This interest income was not recorded in the Company’s Consolidated Statements of Income.


The following table summarizes delinquencies, by class, at December 31, 2014 (in thousands).


   

30-89 days past due and still accruing interest

   

Greater than 90 days past due and still accruing interest

   

Greater than 90 days past due and not accruing interest (nonaccrual)

   

Total past due

   

Current

   

Loans, gross

 

Construction, land development and other land loans

  $ 112     $ -     $ 441     $ 553     $ 47,510     $ 48,063  

Multifamily residential

    -       -       -       -       9,025       9,025  

Nonfarm nonresidential

    2,102       -       8,174       10,276       362,661       372,937  

Total commercial real estate

    2,214       -       8,615       10,829       419,196       430,025  
                                                 

Single-family real estate, revolving, open-end loans

    151       -       977       1,128       79,516       80,644  

Single-family real estate, closed-end, first lien

    827       238       1,928       2,993       118,014       121,007  

Single-family real estate, closed-end, junior lien

    16       -       78       94       2,694       2,788  

Total single-family residential

    994       238       2,983       4,215       200,224       204,439  
                                                 

Commercial and industrial

    361       -       715       1,076       79,851       80,927  
                                                 

Indirect automobile

    283       -       116       399       65,878       66,277  

All other consumer

    33       -       34       67       10,640       10,707  

Total consumer

    316       -       150       466       76,518       76,984  
                                                 

Farmland

    -       -       -       -       6,032       6,032  

Obligations of states and political subdivisions of the U.S.

    -       -       -       -       416       416  

Other

    -       -       -       -       6,236       6,236  

Total other

    -       -       -       -       12,684       12,684  
                                                 

Loans, gross

  $ 3,885     $ 238     $ 12,463     $ 16,586     $ 788,473     $ 805,059  

Troubled Debt Restructurings. The following table summarizes the carrying balance of troubled debt restructurings at the dates indicated (in thousands).


   

March 31,

   

December 31,

 
   

2015

   

2014

 

Accrual

  $ 14,255     $ 15,585  

Nonaccrual

    4,987       4,286  

Total troubled debt restructurings

  $ 19,242     $ 19,871  

The following table summarizes troubled debt restructurings removed from this classification during the periods indicated (dollars in thousands). Loans classified as troubled debt restructurings may be removed from this status for disclosure purposes after a specified period of time if the restructured agreement specifies an interest rate equal to or greater than the rate that the lender was willing to accept at the time of the restructuring for a new loan with comparable risk, and the loan is performing in accordance with the terms specified by the restructured agreement.


   

For the three months ended March 31,

 
   

2015

   

2014

 

Carrying balance

  $ -     $ 956  

Count

    -       3  

The following table summarizes, by class, loans that were modified resulting in troubled debt restructurings during the periods indicated (dollars in thousands).


   

For the three months ended March 31,

 
   

2015

   

2014

 
   

Number of loans

   

Pre-modification outstanding recorded investment

   

Post-modification outstanding recorded investment

   

Number of loans

   

Pre-modification outstanding recorded investment

   

Post-modification outstanding recorded investment

 
                                                 

Single-family real estate

    1     $ 52     $ 52       -       -       -  

Loans, gross

    1     $ 52     $ 52       -     $ -     $ -  

The following table summarizes, by type of concession, loans that were modified resulting in troubled debt restructurings during the periods indicated (dollars in thousands).


   

For the three months ended March 31,

 
   

2015

   

2014

 
   

Number of loans

   

Pre-modification outstanding recorded investment

   

Post-modification outstanding recorded investment

   

Number of loans

   

Pre-modification outstanding recorded investment

   

Post-modification outstanding recorded investment

 
                                                 

Term concession

    1     $ 52     $ 52       -       -       -  

Loans, gross

    1     $ 52     $ 52       -     $ -     $ -  

The following table summarizes, by class, loans that were modified resulting in troubled debt restructurings within the previous 12-month period for which there was a payment default during the periods indicated (dollars in thousands).


   

For the three months ended March 31,

 
   

2015

   

2014

 
   

Number of loans

   

Recorded investment

   

Number of loans

   

Recorded investment

 

Nonfarm nonresidential

    -     $ -       2     $ 2,597  

Total commercial real estate

    -       -       2       2,597  
                                 

Loans, gross

    -     $ -       2     $ 2,597  

Impaired Loans. The following tables summarize the composition of impaired loans at the dates indicated (in thousands).


   

March 31,

   

December 31,

 
   

2015

   

2014

 

Accrual troubled debt restructured loans

  $ 14,255     $ 15,585  

Nonaccrual troubled debt restructured loans

    4,987       4,286  

Accrual other loans

    7,794       7,955  

Nonaccrual other loans

    1,679       3,736  

Total impaired loans

  $ 28,715     $ 31,562  

The following table summarizes the composition of and information relative to impaired loans, by class, at March 31, 2015 (in thousands).


   

Loans, gross

 
   

Recorded investment

   

Unpaid principal balance

   

Related allowance

 

With no related allowance recorded:

                       

Construction, land development and other land loans

  $ 185     $ 185          

Multifamily residential

    -       -          

Nonfarm nonresidential

    18,077       19,044          

Total commercial real estate

    18,262       19,229          
                         

Single-family real estate, revolving, open-end loans

    -       -          

Single-family real estate, closed-end, first lien

    564       668          

Single-family real estate, closed-end, junior lien

    23       23          

Total single-family residential

    587       691          
                         

Commercial and industrial

    426       1,776          
                         

Consumer

    -       -          
                         

Total impaired loans with no related allowance recorded

  $ 19,275     $ 21,696          
                         

With an allowance recorded:

                       

Construction, land development and other land loans

  $ 101     $ 101     $ -  

Multifamily residential

    -       -       -  

Nonfarm nonresidential

    8,358       9,812       1,254  

Total commercial real estate

    8,459       9,913       1,254  
                         

Single-family real estate, revolving, open-end loans

    -       -       -  

Single-family real estate, closed-end, first lien

    256       256       28  

Single-family real estate, closed-end, junior lien

    104       104       40  

Total single-family residential

    360       360       68  
                         

Commercial and industrial

    607       607       116  
                         

Consumer

    14       14       2  
                         

Total impaired loans with an allowance recorded

  $ 9,440     $ 10,894     $ 1,440  
                         

Total:

                       

Construction, land development and other land loans

  $ 286     $ 286     $ -  

Multifamily residential

    -       -       -  

Nonfarm nonresidential

    26,435       28,856       1,254  

Total commercial real estate

    26,721       29,142       1,254  
                         

Single-family real estate, revolving, open-end loans

    -       -       -  

Single-family real estate, closed-end, first lien

    820       924       28  

Single-family real estate, closed-end, junior lien

    127       127       40  

Total single-family residential

    947       1,051       68  
                         

Commercial and industrial

    1,033       2,383       116  
                         

Consumer

    14       14       2  
                         

Total impaired loans

  $ 28,715     $ 32,590     $ 1,440  

Interest income recognized on impaired loans during the three months ended March 31, 2015 was $256 thousand. The average balance of total impaired loans was $30.1 million for the same period.


The following table summarizes the composition of and information relative to impaired loans, by class, at December 31, 2014 (in thousands).


   

Loans, gross

 
   

Recorded investment

   

Unpaid principal balance

   

Related allowance

 

With no related allowance recorded:

                       

Construction, land development and other land loans

  $ 283     $ 805          

Multifamily residential

    -       -          

Nonfarm nonresidential

    18,534       23,055          

Total commercial real estate

    18,817       23,860          
                         

Single-family real estate, revolving, open-end loans

    333       333          

Single-family real estate, closed-end, first lien

    645       750          

Single-family real estate, closed-end, junior lien

    24       24          

Total single-family residential

    1,002       1,107          
                         

Commercial and industrial

    607       2,208          
                         

Consumer

    -       -          
                         

Total impaired loans with no related allowance recorded

  $ 20,426     $ 27,175          
                         

With an allowance recorded:

                       

Construction, land development and other land loans

  $ 6     $ 6     $ -  

Multifamily residential

    -       -       -  

Nonfarm nonresidential

    10,186       12,021       1,555  

Total commercial real estate

    10,192       12,027       1,555  
                         

Single-family real estate, revolving, open-end loans

    -       -       -  

Single-family real estate, closed-end, first lien

    208       208       24  

Single-family real estate, closed-end, junior lien

    106       106       41  

Total single-family residential

    314       314       65  
                         

Commercial and industrial

    616       616       115  
                         

Consumer

    14       14       2  
                         

Total impaired loans with an allowance recorded

  $ 11,136     $ 12,971     $ 1,737  
                         

Total:

                       

Construction, land development and other land loans

  $ 289     $ 811     $ -  

Multifamily residential

    -       -       -  

Nonfarm nonresidential

    28,720       35,076       1,555  

Total commercial real estate

    29,009       35,887       1,555  
                         

Single-family real estate, revolving, open-end loans

    333       333       -  

Single-family real estate, closed-end, first lien

    853       958       24  

Single-family real estate, closed-end, junior lien

    130       130       41  

Total single-family residential

    1,316       1,421       65  
                         

Commercial and industrial

    1,223       2,824       115  
                         

Consumer

    14       14       2  
                         

Total impaired loans

  $ 31,562     $ 40,146     $ 1,737  

 Allowance for Loan Losses


The following tables summarize the allowance for loan losses and recorded investment in gross loans, by portfolio segment, at the dates and for the periods indicated (in thousands).


   

For the three months ended March 31, 2015

 
   

Commercial

   

Single-family

   

Commercial and

                         
   

real estate

   

residential

   

industrial

   

Consumer

   

Other

   

Total

 

Allowance for loan losses, beginning of period

  $ 7,373     $ 2,856     $ 1,047     $ 1,338     $ 306       12,920  

Provision for loan losses

    62       174       131       12       21       400  
                                                 

Loan charge-offs

    398       25       73       45       164       705  

Loan recoveries

    (52 )     (18 )     (135 )     (17 )     (77 )     (299 )

Net loans charged-off (recovered)

    346       7       (62 )     28       87       406  
                                                 

Allowance for loan losses, end of period

  $ 7,089     $ 3,023     $ 1,240     $ 1,322     $ 240     $ 12,914  

   

March 31, 2015

 
   

Commercial

   

Single-family

   

Commercial and

                         
   

real estate

   

residential

   

industrial

   

Consumer

   

Other

   

Total

 

Individually evaluated for impairment

  $ 1,254     $ 68     $ 116     $ 2     $ -     $ 1,440  

Collectively evaluated for impairment

    5,835       2,955       1,124       1,320       240       11,474  

Allowance for loan losses, end of period

  $ 7,089     $ 3,023     $ 1,240     $ 1,322     $ 240     $ 12,914  
                                                 

Individually evaluated for impairment

  $ 26,721     $ 947     $ 1,033     $ 14     $ -     $ 28,715  

Collectively evaluated for impairment

    403,377       216,227       95,204       75,907       12,599       803,314  

Loans, gross

  $ 430,098     $ 217,174     $ 96,237     $ 75,921     $ 12,599     $ 832,029  

   

For the three months ended March 31, 2014

 
   

Commercial

   

Single-family

   

Commercial and

                         
   

real estate

   

residential

   

industrial

   

Consumer

   

Other

   

Total

 

Allowance for loan losses, beginning of period

  $ 10,565     $ 3,124     $ 1,682     $ 1,118     $ (4 )     16,485  

Provision for loan losses

    48       (37 )     (171 )     35       125       -  
                                                 

Loan charge-offs

    161       104       -       56       155       476  

Loan recoveries

    (5 )     (91 )     (12 )     (31 )     (95 )     (234 )

Net loans charged-off (recovered)

    156       13       (12 )     25       60       242  
                                                 

Allowance for loan losses, end of period

  $ 10,457     $ 3,074     $ 1,523     $ 1,128     $ 61     $ 16,243  

   

March 31, 2014

 
   

Commercial

   

Single-family

   

Commercial and

                         
   

real estate

   

residential

   

industrial

   

Consumer

   

Other

   

Total

 

Individually evaluated for impairment

  $ 1,838     $ 151     $ 478     $ 3     $ -     $ 2,470  

Collectively evaluated for impairment

    8,619       2,923       1,045       1,125       61       13,773  

Allowance for loan losses, end of period

  $ 10,457     $ 3,074     $ 1,523     $ 1,128     $ 61     $ 16,243  
                                                 

Individually evaluated for impairment

  $ 39,211     $ 1,772     $ 2,376     $ 23     $ -     $ 43,382  

Collectively evaluated for impairment

    405,942       174,682       70,101       51,296       10,475       712,496  

Loans, gross

  $ 445,153     $ 176,454     $ 72,477     $ 51,319     $ 10,475     $ 755,878