XML 26 R16.htm IDEA: XBRL DOCUMENT v3.5.0.2
Note 7 - Loans and Allowance for Loan Losses
9 Months Ended
Sep. 30, 2016
Notes to Financial Statements  
Financing Receivables [Text Block]
7. Loans and Allowance for Loan Losses
 
Major classifications of loans outstanding are summarized as follows:
 
(In thousands)
 
September 30,
2016
   
December 31,
2015
 
                 
Real Estate
 
 
 
 
 
 
 
 
Real estate mortgage – construction and land development
  $ 114,454     $ 115,516  
Real estate mortgage – residential
    341,160       355,134  
Real estate mortgage – farmland and other commercial enterprises
    393,973       386,386  
Commercial
 
 
 
 
 
 
 
 
Commercial and industrial
    47,706       48,379  
States and political subdivisions
    19,922       17,643  
Other
    23,666       23,798  
Consumer
 
 
 
 
 
 
 
 
Secured
    4,597       6,665  
Unsecured
    5,238       5,754  
Total loans
    950,716       959,275  
Less unearned income
    -       -  
Total loans, net of unearned income
  $ 950,716     $ 959,275  
 
Activity in the allowance for loan losses by portfolio segment was as follows for the periods indicated:
 
(In thousands)
 
Real Estate
   
Commercial
   
Consumer
   
Total
 
Three months ended
September
30, 201
6
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Balance, beginning of period
  $ 8,404     $ 806     $ 275     $ 9,485  
Provision for loan losses
    (425 )     203       32       (190 )
Recoveries
    31       52       9       92  
Loans charged off
    (88 )     (134 )     (19 )     (241 )
Balance, end of period
  $ 7,922     $ 927     $ 297     $ 9,146  
                                 
Nine
months ended
September
30, 201
6
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Balance, beginning of period
  $ 9,173     $ 820     $ 322     $ 10,315  
Provision for loan losses
    (1,025 )     193       13       (819 )
Recoveries
    133       107       52       292  
Loans charged off
    (359 )     (193 )     (90 )     (642 )
Balance, end of period
  $ 7,922     $ 927     $ 297     $ 9,146  
 
 
(In thousands)
 
Real Estate
   
Commercial
   
Consumer
   
Total
 
Three months ended
September
30, 201
5
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Balance, beginning of period
  $ 10,806     $ 1,057     $ 336     $ 12,199  
Provision for loan losses
    (765 )     (136 )     3       (898 )
Recoveries
    38       145       28       211  
Loans charged off
    (151 )     (42 )     (42 )     (235 )
Balance, end of period
  $ 9,928     $ 1,024     $ 325     $ 11,277  
                                 
Nine
months ended
September
30, 201
5
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Balance, beginning of period
  $ 12,542     $ 1,153     $ 273     $ 13,968  
Provision for loan losses
    (2,552 )     (237 )     82       (2,707 )
Recoveries
    376       176       91       643  
Loans charged off
    (438 )     (68 )     (121 )     (627 )
Balance, end of period
  $ 9,928     $ 1,024     $ 325     $ 11,277  
 
The following tables present individually impaired loans by class of loans for the dates indicated.
 

September 30, 2016 (In thousands)
 
Unpaid
Principal
Balance
   
Recorded
Investment
With No
Allowance
   
Recorded
Investment
With
Allowance
   
Total
Recorded
Investment
   
Allowance
for
Loan Losses
Allocated
 
Real Estate
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Real estate mortgage – construction and land
development
  $ 9,395     $ 2,904     $ 3,820     $ 6,724     $ 572  
Real estate mortgage – residential
    9,763       3,814       5,979       9,793       1,358  
Real estate mortgage – farmland and other commercial enterprises
    26,429       10,986       15,335       26,321       335  
Commercial
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial and industrial
    409       22       387       409       209  
Consumer
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Unsecured
    147       -       148       148       147  
Total
  $ 46,143     $ 17,726     $ 25,669     $ 43,395     $ 2,621  
 

December 31, 2015 (In thousands)
 
Unpaid
Principal
Balance
   
Recorded
Investment
With No
Allowance
   
Recorded
Investment
With
Allowance
   
Total
Recorded
Investment
   
Allowance
for
Loan Losses
Allocated
 
Real Estate
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Real estate mortgage – construction and land development
  $ 9,932     $ 3,875     $ 3,372     $ 7,247     $ 556  
Real estate mortgage – residential
    8,655       2,502       6,024       8,526       1,278  
Real estate mortgage – farmland and other commercial enterprises
    20,980       4,149       16,703       20,852       681  
Commercial
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial and industrial
    399       -       400       400       223  
Consumer
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Unsecured
    156       -       157       157       156  
Total
  $ 40,122     $ 10,526     $ 26,656     $ 37,182     $ 2,894  
 
 
Three Months Ended September 30,
 
2016
   
2015
 
(In thousands)
 
Average
   
Interest
Income
Recognized
   
Cash Basis
Interest
Recognized
   
Average
   
Interest
Income
Recognized
   
Cash Basis
Interest
Recognized
 
Real Estate
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Real estate mortgage – construction and land development
  $ 7,838     $ 88     $ 88     $ 9,650     $ 49     $ 47  
Real estate mortgage – residential
    9,214       136       136       9,416       109       109  
Real estate mortgage – farmland and other commercial enterprises
    26,401       292       292       20,999       255       252  
Commercial
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial and industrial
    409       4       2       449       5       5  
Consumer
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Unsecured
    150       2       2       161       2       2  
Total
  $ 44,012     $ 522     $ 520     $ 40,675     $ 420     $ 415  
 
 
Nine Months Ended September 30,
 
2016
   
2015
 
(In thousands)
 
Average
   
Interest
Income
Recognized
   
Cash Basis
Interest
Recognized
   
Average
   
Interest
Income
Recognized
   
Cash Basis
Interest
Recognized
 
Real Estate
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Real estate mortgage – construction and land development
  $ 8,319     $ 243     $ 231     $ 10,382     $ 265     $ 258  
Real estate mortgage – residential
    8,957       348       323       10,199       364       352  
Real estate mortgage – farmland and other commercial enterprises
    25,728       929       908       22,931       780       771  
Commercial
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial and industrial
    413       15       13       563       11       11  
Consumer
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Unsecured
    152       5       4       118       4       4  
Total
  $ 43,569     $ 1,540     $ 1,479     $ 44,193     $ 1,424     $ 1,396  
 
The following tables present the balance of the allowance for loan losses and the recorded investment in loans by portfolio segment based on impairment method as of September 30, 2016 and December 31, 2015.
 
September 30, 2016 (In thousands)
 
Real Estate
   
Commercial
   
Consumer
   
Total
 
Allowance for Loan Losses
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Ending allowance balance attributable to loans:
                               
Individually evaluated for impairment
  $ 2,265     $ 209     $ 147     $ 2,621  
Collectively evaluated for impairment
    5,657       718       150       6,525  
Total ending allowance balance
  $ 7,922     $ 927     $ 297     $ 9,146  
                                 
Loans
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Loans individually evaluated for impairment
  $ 42,838     $ 409     $ 148     $ 43,395  
Loans collectively evaluated for impairment
    806,749       90,885       9,687       907,321  
Total ending loan balance, net of unearned income
  $ 849,587     $ 91,294     $ 9,835     $ 950,716  
 
 
December 31, 2015 (In thousands)
 
Real Estate
   
Commercial
   
Consumer
   
Total
 
Allowance for Loan Losses
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Ending allowance balance attributable to loans:
                               
Individually evaluated for impairment
  $ 2,515     $ 223     $ 156     $ 2,894  
Collectively evaluated for impairment
    6,658       597       166       7,421  
Total ending allowance balance
  $ 9,173     $ 820     $ 322     $ 10,315  
                                 
Loans
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Loans individually evaluated for impairment
  $ 36,625     $ 400     $ 157     $ 37,182  
Loans collectively evaluated for impairment
    820,411       89,420       12,262       922,093  
Total ending loan balance, net of unearned income
  $ 857,036     $ 89,820     $ 12,419     $ 959,275  
 
The following tables present the recorded investment in nonperforming loans by class of loans as of September 30, 2016 and December 31, 2015.
 
September 30, 2016 (In thousands)
 
Nonaccrual
   
Restructured Loans
   
Loans Past
Due 90 Days
or More and
Still Accruing
 
Real Estate
 
 
 
 
 
 
 
 
 
 
 
 
Real estate mortgage – construction and land development
  $ 902     $ 3,648     $ -  
Real estate mortgage – residential
    2,037       4,034       -  
Real estate mortgage – farmland and other commercial enterprises
    3,810       14,882       -  
Commercial
 
 
 
 
 
 
 
 
 
 
 
 
Commercial and industrial
    16       379       -  
Other
    6       -       -  
Consumer
 
 
 
 
 
 
 
 
 
 
 
 
Secured
    8       -       -  
Unsecured
    -       136       -  
Total
  $ 6,779     $ 23,079     $ -  
 
December 31, 2015 (In thousands)
 
Nonaccrual
   
Restructured Loans
   
Loans Past
Due 90 Days
or More and
Still Accruing
 
Real Estate
 
 
 
 
 
 
 
 
 
 
 
 
Real estate mortgage – construction and land development
  $ 1,567     $ 3,674     $ -  
Real estate mortgage – residential
    2,485       4,127       -  
Real estate mortgage – farmland and other commercial enterprises
    4,266       15,503       -  
Commercial
 
 
 
 
 
 
 
 
 
 
 
 
Commercial and industrial
    44       384       -  
Other
    8       -       -  
Consumer
 
 
 
 
 
 
 
 
 
 
 
 
Secured
    10       -       -  
Unsecured
    -       143       -  
Total
  $ 8,380     $ 23,831     $ -  
 
The Company has allocated $1.7 million and $1.9 million of specific reserves to customers whose loan terms have been modified in troubled debt restructurings and that are in compliance with those terms as of September 30, 2016 and December 31, 2015, respectively. The Company had no commitments to lend additional amounts to customers with outstanding loans that are classified as troubled debt restructurings at September 30, 2016 and December 31, 2015.
 
There were no loans modified as troubled debt restructurings during 2016. The Company had three credits modified as troubled debt restructurings during 2015. Additionally, troubled debt restructurings increased during the first quarter of 2015 as a result of the purchase of a previously
-
participated portion of a loan to a nonaffiliated bank. This loan was participated prior to it being restructured. The purchase price paid represented a discount of $482 thousand or 15% of the purchased principal amount. The loan is performing under the terms of the restructuring and the borrower’s financial position has steadily improved. Accretion of the discount was recognized over the contractual life of the loan, which ended in June 2015. There is no further accretion to be recognized. The total outstanding balance related to this credit, which was renewed during June 2015, was $11.0 million at September 30, 2016. This represents 47.8% of the Company’s total restructured loans and is the largest such individual credit. This credit was restructured in 2012 following an interest rate concession and extended amortization term.
 
The following table presents loans by class modified as troubled debt restructurings that occurred during the nine months ended September 30, 2015
.
There were none during 2016 or during the three months ended September 30, 2015
.
 
(Dollars in thousands)

Troubled Debt Restructurings:
 
Number
of Loans
   
Pre-Modification
Outstanding
Recorded
Investment
   
Post-Modification
Outstanding
Recorded
Investment
 
Nine
Months Ended
September
30, 201
5
 
 
 
 
 
 
 
 
 
 
 
 
Commercial:
                       
Commercial and industrial
    2     $ 388     $ 388  
Consumer:
                       
Secured
    1       145       145  
Total
    3     $ 533     $ 533  
 
The troubled debt restructurings identified above increased the allowance for loan losses by $356 thousand in the nine month period ended September 30, 2015. There were no charge-offs related to these loans. There were no payment defaults during the first nine months of 2016 or 2015 for credits that were restructured during the previous twelve months.
 
The tables below present an age analysis of past due loans 30 days or more by class of loans as of the dates indicated. Past due loans that are also classified as nonaccrual are included in their respective past due category
.
 
September 30, 2016 (In thousands)
 
30-89
Days
Past Due
   
90 Days
or More
Past Due
   
Total
   
Current
   
Total Loans
 
Real Estate
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Real estate mortgage – construction and land development
  $ -     $ 227     $ 227     $ 114,227     $ 114,454  
Real estate mortgage – residential
    1,158       848       2,006       339,154       341,160  
Real estate mortgage – farmland and other commercial enterprises
    -       2,500       2,500       391,473       393,973  
Commercial
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial and industrial
    7       16       23       47,683       47,706  
States and political subdivisions
    -       -       -       19,922       19,922  
Other
    16       -       16       23,650       23,666  
Consumer
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Secured
    6       2       8       4,589       4,597  
Unsecured
    19       -       19       5,219       5,238  
Total
  $ 1,206     $ 3,593     $ 4,799     $ 945,917     $ 950,716  
 
 
December 31, 2015 (In thousands)
 
30-89
Days
Past Due
   
90 Days
or More
Past Due
   
Total
   
Current
   
Total Loans
 
Real Estate
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Real estate mortgage – construction and land development
  $ -     $ 227     $ 227     $ 115,289     $ 115,516  
Real estate mortgage – residential
    421       1,448       1,869       353,265       355,134  
Real estate mortgage – farmland and other commercial enterprises
    42       2,376       2,418       383,968       386,386  
Commercial
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial and industrial
    42       43       85       48,294       48,379  
States and political subdivisions
    -       -       -       17,643       17,643  
Other
    62       -       62       23,736       23,798  
Consumer
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Secured
    9       1       10       6,655       6,665  
Unsecured
    18       -       18       5,736       5,754  
Total
  $ 594     $ 4,095     $ 4,689     $ 954,586     $ 959,275  
 
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 and conditions. The Company analyzes loans individually by classifying the loans as to credit risk. This analysis includes large-balance loans and non-homogeneous loans, such as commercial real estate and certain residential real estate loans. Loan rating grades, as described further below, are assigned based on a continuous process. The amount and adequacy of the allowance for loan loss is determined on a quarterly basis. The Company uses the following definitions for its risk ratings:
 
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 borrower’s repayment ability, weaken the collateral or inadequately protect the Company’s credit position at some future date. These credits pose elevated risk, but their weaknesses do not yet justify a substandard classification.
 
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 of 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 which are analyzed individually as part of the above described process are considered to be pass rated loans, which are considered to have a low risk of loss. Based on the most recent analysis performed, the risk category of loans by class of loans is as follows for the dates indicated. Each of the following tables excludes immaterial amounts attributed to accrued interest receivable.
 
   
Real Estate
   
Commercial
 
September 30, 2016

(In thousands)
 
Real Estate
Mortgage – Construction
and Land
Development
   
Real Estate
Mortgage –
Residential
   
Real Estate
Mortgage –
Farmland
and Other
Commercial
Enterprises
   
Commercial
and
Industrial
   
States and
Political
Subdivisions
   
Other
 
Credit risk profile by internally assigned rating grades
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Pass
  $ 106,172     $ 314,282     $ 356,497     $ 46,298     $ 19,922     $ 23,660  
Special Mention
    1,349       12,985       19,634       816       -       -  
Substandard
    6,933       13,893       17,842       592       -       6  
Doubtful
    -       -       -       -       -       -  
Total
  $ 114,454     $ 341,160     $ 393,973     $ 47,706     $ 19,922     $ 23,666  
 
 
   
Real Estate
   
Commercial
 
December 31, 2015
(In thousands)
 
Real Estate
Mortgage – Construction
and Land
Development
   
Real Estate
Mortgage –
Residential
   
Real Estate
Mortgage –
Farmland
and Other
Commercial
Enterprises
   
Commercial
and
Industrial
   
States and
Political
Subdivisions
   
Other
 
Credit risk profile by internally assigned rating grades
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Pass
  $ 104,383     $ 324,333     $ 343,894     $ 46,934     $ 17,643     $ 23,777  
Special Mention
    1,651       16,225       22,859       937       -       -  
Substandard
    9,482       14,576       19,633       508       -       21  
Doubtful
    -       -       -       -       -       -  
Total
  $ 115,516     $ 355,134     $ 386,386     $ 48,379     $ 17,643     $ 23,798  
 
The Company considers the performance of the loan portfolio and its impact on the allowance for loan losses. For consumer loan classes, the Company evaluates credit quality based on the aging status of the loan, which was previously presented, and by payment activity. The following table presents the consumer loans outstanding based on payment activity as of September 30, 2016 and December 31, 2015.
 
   
September 30, 2016
   
December 31, 2015
 
   
Consumer
   
Consumer
 
(In thousands)
 
Secured
   
Unsecured
   
Secured
   
Unsecured
 
Credit risk profile based on payment activity
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Performing
  $ 4,589     $ 5,102     $ 6,655     $ 5,611  
Nonperforming
    8       136       10       143  
Total
  $ 4,597     $ 5,238     $ 6,665     $ 5,754