XML 50 R19.htm IDEA: XBRL DOCUMENT v2.4.1.9
Note 3 - Loans/Leases Receivable (Tables)
3 Months Ended
Mar. 31, 2015
Receivables [Abstract]  
Schedule of Accounts, Notes, Loans and Financing Receivable [Table Text Block]
   

As of March 31,

   

As of December 31,

 
   

2015

   

2014

 
                 

Commercial and industrial loans

  $ 534,885,417     $ 523,927,140  

Commercial real estate loans

               

Owner-occupied commercial real estate

    263,646,328       260,069,080  

Commercial construction, land development, and other land

    60,040,330       68,118,989  

Other non owner-occupied commercial real estate

    385,995,048       373,952,353  
      709,681,706       702,140,422  
                 

Direct financing leases *

    167,244,011       166,032,416  

Residential real estate loans **

    163,739,861       158,632,492  

Installment and other consumer loans

    71,902,576       72,606,480  
      1,647,453,571       1,623,338,950  

Plus deferred loan/lease origination costs, net of fees

    6,997,665       6,664,120  
      1,654,451,236       1,630,003,070  

Less allowance for estimated losses on loans/leases

    (23,883,273 )     (23,074,365 )
    $ 1,630,567,963     $ 1,606,928,705  
                 
                 

* Direct financing leases:

               

Net minimum lease payments to be received

  $ 189,170,774     $ 188,181,432  

Estimated unguaranteed residual values of leased assets

    1,481,232       1,488,342  

Unearned lease/residual income

    (23,407,995 )     (23,637,358 )
      167,244,011       166,032,416  

Plus deferred lease origination costs, net of fees

    6,654,946       6,639,244  
      173,898,957       172,671,660  

Less allowance for estimated losses on leases

    (3,310,973 )     (3,442,915 )
    $ 170,587,984     $ 169,228,745  
Past Due Financing Receivables [Table Text Block]
   

As of March 31, 2015

 

Classes of Loans/Leases

 

Current

   

30-59 Days Past Due

   

60-89 Days Past Due

   

Accruing Past Due 90 Days or More

   

Nonaccrual Loans/Leases

   

Total

 
                                                 

Commercial and Industrial

  $ 528,547,287     $ 319,076     $ 27,433     $ 149,600     $ 5,842,021     $ 534,885,417  

Commercial Real Estate

                                               

Owner-Occupied Commercial Real Estate

    262,328,777       713,875       -       -       603,676       263,646,328  

Commercial Construction, Land Development, and Other Land

    59,785,010       -       -       -       255,320       60,040,330  

Other Non Owner-Occupied Commercial Real Estate

    380,729,492       24,079       -       491,558       4,749,919       385,995,048  

Direct Financing Leases

    164,964,821       1,172,622       206,922       -       899,646       167,244,011  

Residential Real Estate

    160,310,125       2,069,137       -       -       1,360,599       163,739,861  

Installment and Other Consumer

    70,778,133       241,933       38,267       26,759       817,484       71,902,576  
    $ 1,627,443,645     $ 4,540,722     $ 272,622     $ 667,917     $ 14,528,665     $ 1,647,453,571  
                                                 

As a percentage of total loan/lease portfolio

    98.78 %     0.28 %     0.02 %     0.04 %     0.88 %     100.00 %
   

As of December 31, 2014

 

Classes of Loans/Leases

 

Current

   

30-59 Days Past Due

   

60-89 Days Past Due

   

Accruing Past Due 90 Days or More

   

Nonaccrual Loans/Leases

   

Total

 
                                                 

Commercial and Industrial

  $ 515,616,752     $ 323,145     $ -     $ 822     $ 7,986,421     $ 523,927,140  

Commercial Real Estate

                                               

Owner-Occupied Commercial Real Estate

    259,166,743       239,771       -       -       662,566       260,069,080  

Commercial Construction, Land Development, and Other Land

    67,021,157       729,983       111,837       -       256,012       68,118,989  

Other Non Owner-Occupied Commercial Real Estate

    360,970,551       3,448,902       2,840,862       60,000       6,632,038       373,952,353  

Direct Financing Leases

    164,059,914       573,575       293,212       -       1,105,715       166,032,416  

Residential Real Estate

    154,303,644       2,528,287       475,343       25,673       1,299,545       158,632,492  

Installment and Other Consumer

    71,534,329       172,872       246,882       6,916       645,481       72,606,480  
    $ 1,592,673,090     $ 8,016,535     $ 3,968,136     $ 93,411     $ 18,587,778     $ 1,623,338,950  
                                                 

As a percentage of total loan/lease portfolio

    98.11 %     0.49 %     0.24 %     0.01 %     1.15 %     100.00 %
Schedule of Nonperforming Loans Leases [Table Text Block]
   

As of March 31, 2015

 

Classes of Loans/Leases

 

Accruing Past Due 90 Days or More

   

Nonaccrual Loans/Leases *

   

Troubled Debt Restructurings - Accruing

   

Total Nonperforming Loans/Leases

   

Percentage of Total Nonperforming Loans/Leases

 
                                         

Commercial and Industrial

  $ 149,600     $ 5,842,021     $ 175,966     $ 6,167,587       37.28 %

Commercial Real Estate

                                       

Owner-Occupied Commercial Real Estate

    -       603,676       -       603,676       3.65 %

Commercial Construction, Land Development, and Other Land

    -       255,320       -       255,320       1.54 %

Other Non Owner-Occupied Commercial Real Estate

    491,558       4,749,919       -       5,241,477       31.68 %

Direct Financing Leases

    -       899,646       223,552       1,123,198       6.79 %

Residential Real Estate

    -       1,360,599       485,968       1,846,567       11.16 %

Installment and Other Consumer

    26,759       817,484       462,146       1,306,389       7.90 %
    $ 667,917     $ 14,528,665     $ 1,347,632     $ 16,544,214       100.00 %
   

As of December 31, 2014

 

Classes of Loans/Leases

 

Accruing Past Due 90 Days or More

   

Nonaccrual Loans/Leases **

   

Troubled Debt Restructurings - Accruing

   

Total Nonperforming Loans/Leases

   

Percentage of Total Nonperforming Loans/Leases

 
                                         

Commercial and Industrial

  $ 822     $ 7,986,421     $ 235,926     $ 8,223,169       40.91 %

Commercial Real Estate

                          $ -          

Owner-Occupied Commercial Real Estate

    -       662,566       -     $ 662,566       3.30 %

Commercial Construction, Land Development, and Other Land

    -       256,012       -     $ 256,012       1.27 %

Other Non Owner-Occupied Commercial Real Estate

    60,000       6,632,038       -     $ 6,692,038       33.29 %

Direct Financing Leases

    -       1,105,715       233,557     $ 1,339,272       6.66 %

Residential Real Estate

    25,673       1,299,545       489,183     $ 1,814,401       9.02 %

Installment and Other Consumer

    6,916       645,481       462,552     $ 1,114,949       5.55 %
    $ 93,411     $ 18,587,778     $ 1,421,218     $ 20,102,407       100.00 %
Allowance for Credit Losses on Financing Receivables [Table Text Block]
   

Three Months Ended March 31, 2015

 
                                                 
   

Commercial and Industrial

   

Commercial Real Estate

   

Direct Financing Leases

   

Residential Real Estate

   

Installment and Other Consumer

   

Total

 
                                                 

Balance, beginning

  $ 8,750,317     $ 8,353,386     $ 3,442,915     $ 1,525,952     $ 1,001,795     $ 23,074,365  

Provisions (credits) charged to expense

    388,641       835,894       403,452       71,802       10,667       1,710,456  

Loans/leases charged off

    (200,301 )     (351,076 )     (547,492 )     -       (8,794 )     (1,107,663 )

Recoveries on loans/leases previously charged off

    154,992       -       12,098       -       39,025       206,115  

Balance, ending

  $ 9,093,649     $ 8,838,204     $ 3,310,973     $ 1,597,754     $ 1,042,693     $ 23,883,273  
   

Three Months Ended March 31, 2014

 
                                                 
   

Commercial and Industrial

   

Commercial Real Estate

   

Direct Financing Leases

   

Residential Real Estate

   

Installment and Other Consumer

   

Total

 
                                                 

Balance, beginning

  $ 5,648,774     $ 10,705,434     $ 2,517,217     $ 1,395,849     $ 1,180,774     $ 21,448,048  

Provisions (credits) charged to expense

    976,790       (229,985 )     352,647       (4,355 )     (935 )     1,094,162  

Loans/leases charged off

    (4,023 )     (4,098 )     (65,733 )     (2,712 )     (2,755 )     (79,321 )

Recoveries on loans/leases previously charged off

    26,117       116,306       16,108       103       31,747       190,381  

Balance, ending

  $ 6,647,658     $ 10,587,657     $ 2,820,239     $ 1,388,885     $ 1,208,831     $ 22,653,270  
   

As of March 31, 2015

 
   

Commercial and Industrial

   

Commercial Real Estate

   

Direct Financing Leases

   

Residential Real Estate

   

Installment and Other Consumer

   

Total

 
                                                 

Allowance for impaired loans/leases

  $ 2,513,023     $ 828,837     $ 283,485     $ 180,160     $ 267,430     $ 4,072,935  

Allowance for nonimpaired loans/leases

    6,580,626       8,009,367       3,027,488       1,417,594       775,263       19,810,338  
    $ 9,093,649     $ 8,838,204     $ 3,310,973     $ 1,597,754     $ 1,042,693     $ 23,883,273  
                                                 
                                                 

Impaired loans/leases

  $ 5,301,166     $ 5,495,701     $ 1,123,198     $ 1,846,567     $ 1,337,145     $ 15,103,777  

Nonimpaired loans/leases

    529,584,251       704,186,005       166,120,813       161,893,294       70,565,431       1,632,349,794  
    $ 534,885,417     $ 709,681,706     $ 167,244,011     $ 163,739,861     $ 71,902,576     $ 1,647,453,571  
                                                 
                                                 

Allowance as a percentage of impaired loans/leases

    47.41 %     15.08 %     25.24 %     9.76 %     20.00 %     26.97 %

Allowance as a percentage of nonimpaired loans/leases

    1.24 %     1.14 %     1.82 %     0.88 %     1.10 %     1.21 %
      1.70 %     1.25 %     1.98 %     0.98 %     1.45 %     1.45 %
   

As of December 31, 2014

 
   

Commercial and Industrial

   

Commercial Real Estate

   

Direct Financing Leases

   

Residential Real Estate

   

Installment and Other Consumer

   

Total

 
                                                 

Allowance for impaired loans/leases

  $ 3,300,199     $ 1,170,020     $ 356,996     $ 151,663     $ 265,795     $ 5,244,673  

Allowance for nonimpaired loans/leases

    5,450,118       7,183,366       3,085,919       1,374,289       736,000       17,829,692  
    $ 8,750,317     $ 8,353,386     $ 3,442,915     $ 1,525,952     $ 1,001,795     $ 23,074,365  
                                                 

Impaired loans/leases

  $ 7,279,709     $ 7,433,383     $ 1,339,272     $ 1,788,729     $ 1,165,548     $ 19,006,641  

Nonimpaired loans/leases

    516,647,431       694,707,039       164,693,144       156,843,763       71,440,932       1,604,332,309  
    $ 523,927,140     $ 702,140,422     $ 166,032,416     $ 158,632,492     $ 72,606,480     $ 1,623,338,950  
                                                 

Allowance as a percentage of impaired loans/leases

    45.33 %     15.74 %     26.66 %     8.48 %     22.80 %     27.59 %

Allowance as a percentage of nonimpaired loans/leases

    1.05 %     1.03 %     1.87 %     0.88 %     1.03 %     1.11 %
      1.67 %     1.19 %     2.07 %     0.96 %     1.38 %     1.42 %
Impaired Financing Receivables [Table Text Block]

Classes of Loans/Leases

 

Recorded Investment

   

Unpaid Principal Balance

   

Related Allowance

   

Average Recorded Investment

   

Interest Income Recognized

   

Interest Income Recognized for Cash Payments Received

 
                                                 

Impaired Loans/Leases with No Specific Allowance Recorded:

                                               

Commercial and Industrial

  $ 331,612     $ 425,636     $ -     $ 1,352,320     $ 1,849     $ 1,849  

Commercial Real Estate

                                               

Owner-Occupied Commercial Real Estate

    173,131       269,354       -       189,621       -       -  

Commercial Construction, Land Development, and Other Land

    171,186       511,204       -       171,186       -       -  

Other Non Owner-Occupied Commercial Real Estate

    290,577       1,528,456       -       1,102,174       -       -  

Direct Financing Leases

    665,735       665,735       -       1,009,487       4,109       4,109  

Residential Real Estate

    981,608       1,017,186       -       1,089,298       483       483  

Installment and Other Consumer

    726,050       726,050       -       698,685       -       -  
    $ 3,339,899     $ 5,143,621     $ -     $ 5,612,771     $ 6,441     $ 6,441  
                                                 

Impaired Loans/Leases with Specific Allowance Recorded:

                                               

Commercial and Industrial

  $ 4,969,554     $ 4,973,392     $ 2,513,023     $ 4,938,115     $ -     $ -  

Commercial Real Estate

                                               

Owner-Occupied Commercial Real Estate

    454,980       454,980       15,154       468,590       -       -  

Commercial Construction, Land Development, and Other Land

    197,225       209,225       46,570       197,526       -       -  

Other Non Owner-Occupied Commercial Real Estate

    4,208,602       4,655,235       767,113       4,335,446       -       -  

Direct Financing Leases

    457,463       457,463       283,485       380,548       -       -  

Residential Real Estate

    864,957       864,957       180,160       728,349       2,830       2,830  

Installment and Other Consumer

    611,096       611,096       267,430       552,663       2,260       2,260  
    $ 11,763,877     $ 12,226,348     $ 4,072,935     $ 11,601,237     $ 5,090     $ 5,090  
                                                 

Total Impaired Loans/Leases:

                                               

Commercial and Industrial

  $ 5,301,166     $ 5,399,028     $ 2,513,023     $ 6,290,435     $ 1,849     $ 1,849  

Commercial Real Estate

                                               

Owner-Occupied Commercial Real Estate

    628,111       724,334       15,154       658,211       -       -  

Commercial Construction, Land Development, and Other Land

    368,411       720,429       46,570       368,712       -       -  

Other Non Owner-Occupied Commercial Real Estate

    4,499,179       6,183,691       767,113       5,437,620       -       -  

Direct Financing Leases

    1,123,198       1,123,198       283,485       1,390,035       4,109       4,109  

Residential Real Estate

    1,846,565       1,882,143       180,160       1,817,647       3,313       3,313  

Installment and Other Consumer

    1,337,146       1,337,146       267,430       1,251,348       2,260       2,260  
    $ 15,103,776     $ 17,369,969     $ 4,072,935     $ 17,214,008     $ 11,531     $ 11,531  

Classes of Loans/Leases

 

Recorded Investment

   

Unpaid Principal Balance

   

Related Allowance

   

Average Recorded Investment

   

Interest Income Recognized

   

Interest Income Recognized for Cash Payments Received

 
                                                 

Impaired Loans/Leases with No Specific Allowance Recorded:

                                               

Commercial and Industrial

  $ 441,945     $ 517,833     $ -     $ 482,151     $ 1,888     $ 1,888  

Commercial Real Estate

                                               

Owner-Occupied Commercial Real Estate

    389,876       389,876       -       436,412       -       -  

Commercial Construction, Land Development, and Other Land

    2,124,350       2,247,550       -       2,127,392       -       -  

Other Non Owner-Occupied Commercial Real Estate

    1,983,846       1,983,846       -       2,376,752       13,283       13,283  

Direct Financing Leases

    619,800       619,800       -       586,567       -       -  

Residential Real Estate

    977,436       977,436       -       1,222,955       1,455       1,455  

Installment and Other Consumer

    833,338       833,338       -       897,665       890       890  
    $ 7,370,591     $ 7,569,679     $ -     $ 8,129,894     $ 17,516     $ 17,516  
                                                 

Impaired Loans/Leases with Specific Allowance Recorded:

                                               

Commercial and Industrial

  $ 958,813     $ 1,449,488     $ 732,427     $ 910,410     $ -     $ -  

Commercial Real Estate

                                               

Owner-Occupied Commercial Real Estate

    224,892       224,892       117,555       112,438       -       -  

Commercial Construction, Land Development, and Other Land

    685,292       796,492       477,293       685,834       -       -  

Other Non Owner-Occupied Commercial Real Estate

    6,668,048       7,373,330       2,117,624       6,682,038       -       -  

Direct Financing Leases

    700,842       700,842       298,303       467,524       -       -  

Residential Real Estate

    866,172       866,172       224,972       793,141       774       774  

Installment and Other Consumer

    396,897       396,897       396,897       397,897       -       -  
    $ 10,500,956     $ 11,808,113     $ 4,365,071     $ 10,049,282     $ 774     $ 774  
                                                 

Total Impaired Loans/Leases:

                                               

Commercial and Industrial

  $ 1,400,758     $ 1,967,321     $ 732,427     $ 1,392,561     $ 1,888     $ 1,888  

Commercial Real Estate

                                               

Owner-Occupied Commercial Real Estate

    614,768       614,768       117,555       548,850       -       -  

Commercial Construction, Land Development, and Other Land

    2,809,642       3,044,042       477,293       2,813,226       -       -  

Other Non Owner-Occupied Commercial Real Estate

    8,651,894       9,357,176       2,117,624       9,058,790       13,283       13,283  

Direct Financing Leases

    1,320,642       1,320,642       298,303       1,054,091       -       -  

Residential Real Estate

    1,843,608       1,843,608       224,972       2,016,096       2,229       2,229  

Installment and Other Consumer

    1,230,235       1,230,235       396,897       1,295,562       890       890  
    $ 17,871,547     $ 19,377,792     $ 4,365,071     $ 18,179,176     $ 18,290     $ 18,290  
Information for Impaired Loans Leases [Table Text Block]

Classes of Loans/Leases

 

Recorded Investment

   

Unpaid Principal Balance

   

Related Allowance

 
                         

Impaired Loans/Leases with No Specific Allowance Recorded:

                       

Commercial and Industrial

  $ 246,308     $ 342,391     $ -  

Commercial Real Estate

                       

Owner-Occupied Commercial Real Estate

    67,415       163,638       -  

Commercial Construction, Land Development, and Other Land

    31,936       143,136       -  

Other Non Owner-Occupied Commercial Real Estate

    491,717       491,717       -  

Direct Financing Leases

    561,414       561,414       -  

Residential Real Estate

    1,060,770       1,060,770       -  

Installment and Other Consumer

    671,319       671,319       -  
    $ 3,130,879     $ 3,434,385     $ -  
                         

Impaired Loans/Leases with Specific Allowance Recorded:

                       

Commercial and Industrial

  $ 7,033,401     $ 8,190,495     $ 3,300,199  

Commercial Real Estate

                       

Owner-Occupied Commercial Real Estate

    620,896       620,896       4,462  

Commercial Construction, Land Development, and Other Land

    337,076       577,894       12,087  

Other Non Owner-Occupied Commercial Real Estate

    5,884,343       6,583,934       1,153,471  

Direct Financing Leases

    777,858       777,858       356,996  

Residential Real Estate

    727,959       763,537       151,663  

Installment and Other Consumer

    494,229       494,229       265,795  
    $ 15,875,762     $ 18,008,843     $ 5,244,673  
                         

Total Impaired Loans/Leases:

                       

Commercial and Industrial

  $ 7,279,709     $ 8,532,886     $ 3,300,199  

Commercial Real Estate

                       

Owner-Occupied Commercial Real Estate

    688,311       784,534       4,462  

Commercial Construction, Land Development, and Other Land

    369,012       721,030       12,087  

Other Non Owner-Occupied Commercial Real Estate

    6,376,060       7,075,651       1,153,471  

Direct Financing Leases

    1,339,272       1,339,272       356,996  

Residential Real Estate

    1,788,729       1,824,307       151,663  

Installment and Other Consumer

    1,165,548       1,165,548       265,795  
    $ 19,006,641     $ 21,443,228     $ 5,244,673  
Financing Receivable Credit Quality Indicators [Table Text Block]
   

As of March 31, 2015

 
           

Commercial Real Estate

         
                   

Non Owner-Occupied

         

Internally Assigned Risk Rating

 

Commercial and Industrial

   

Owner-Occupied Commercial Real Estate

   

Commercial Construction, Land Development, and Other Land

   

Other Commercial Real Estate

   

Total

 
                                         

Pass (Ratings 1 through 5)

  $ 498,723,676     $ 249,094,668     $ 57,664,537     $ 368,990,982     $ 1,174,473,863  

Special Mention (Rating 6)

    21,123,731       12,312,076       70,511       6,064,699       39,571,017  

Substandard (Rating 7)

    15,038,010       2,239,584       2,305,282       10,939,367       30,522,243  

Doubtful (Rating 8)

    -       -       -       -       -  
    $ 534,885,417     $ 263,646,328     $ 60,040,330     $ 385,995,048     $ 1,244,567,123  
   

As of December 31, 2014

 
           

Commercial Real Estate

         
                   

Non Owner-Occupied

         

Internally Assigned Risk Rating

 

Commercial and Industrial

   

Owner-Occupied Commercial Real Estate

   

Commercial Construction, Land Development, and Other Land

   

Other Commercial Real Estate

   

Total

 
                                         

Pass (Ratings 1 through 5)

  $ 491,883,568     $ 245,237,462     $ 65,691,737     $ 354,581,419     $ 1,157,394,186  

Special Mention (Rating 6)

    17,034,909       12,637,930       -       3,285,191       32,958,030  

Substandard (Rating 7)

    15,008,663       2,193,688       2,427,252       16,085,743       35,715,346  

Doubtful (Rating 8)

    -       -       -       -       -  
    $ 523,927,140     $ 260,069,080     $ 68,118,989     $ 373,952,353     $ 1,226,067,562  
Schedule of Credit Losses Related to Financing Receivables, Current and Noncurrent [Table Text Block]
   

As of March 31, 2015

 

Delinquency Status *

 

Direct Financing Leases

   

Residential Real Estate

   

Installment and Other Consumer

   

Total

 
                                 

Performing

  $ 166,120,813     $ 161,893,294     $ 70,596,187     $ 398,610,294  

Nonperforming

    1,123,198       1,846,567       1,306,389       4,276,154  
    $ 167,244,011     $ 163,739,861     $ 71,902,576     $ 402,886,448  
   

As of December 31, 2014

 

Delinquency Status *

 

Direct Financing Leases

   

Residential Real Estate

   

Installment and Other Consumer

   

Total

 
                                 

Performing

  $ 164,693,144     $ 156,818,091     $ 71,491,531     $ 393,002,766  

Nonperforming

    1,339,272       1,814,401       1,114,949       4,268,622  
    $ 166,032,416     $ 158,632,492     $ 72,606,480     $ 397,271,388  
Troubled Debt Restructurings on Financing Receivables [Table Text Block]
   

For the three months ended March 31, 2015

   

For the three months ended March 31, 2014

 

Classes of Loans/Leases

 

Number of Loans / Leases

   

Pre-Modification Recorded Investment

   

Post-Modification Recorded Investment

   

Specific Allowance

   

Number of Loans / Leases

   

Pre-Modification Recorded Investment

   

Post-Modification Recorded Investment

   

Specific Allowance

 
                                                                 

CONCESSION - Significant payment delay

                                                               

Direct Financing Leases

    -     $ -     $ -     $ -       1     $ 89,443     $ 89,443     $ -  
      -     $ -     $ -     $ -       1     $ 89,443     $ 89,443     $ -  
                                                                 

CONCESSION - Extension of Maturity

                                                               

Direct Financing Leases

    -     $ -     $ -     $ -       1     $ 70,144     $ 70,144     $ 24,246  
      -     $ -     $ -     $ -       1     $ 70,144     $ 70,144     $ 24,246  
                                                                 

TOTAL

    -     $ -     $ -       -       2     $ 159,587     $ 159,587       24,246