XML 30 R19.htm IDEA: XBRL DOCUMENT v3.4.0.3
Note 3 - Loans/Leases Receivable (Tables)
3 Months Ended
Mar. 31, 2016
Receivables [Abstract]  
Schedule of Accounts, Notes, Loans and Financing Receivable [Table Text Block]
   

As of March 31,

2016

   

As of December 31,

2015

 
                 

C&I loans

  $ 682,056,782     $ 648,159,892  

CRE loans

               

Owner-occupied CRE

    261,730,899       252,523,164  

Commercial construction, land development, and other land

    37,970,546       49,083,844  

Other non owner-occupied CRE

    466,457,920       422,761,757  
      766,159,365       724,368,765  
                 

Direct financing leases *

    172,774,048       173,655,605  

Residential real estate loans **

    173,096,209       170,432,530  

Installment and other consumer loans

    71,842,268       73,669,493  
      1,865,928,672       1,790,286,285  

Plus deferred loan/lease origination costs, net of fees

    7,894,944       7,736,390  
      1,873,823,616       1,798,022,675  

Less allowance

    (27,395,442 )     (26,140,906 )
    $ 1,846,428,174     $ 1,771,881,769  
                 
                 

* Direct financing leases:

               

Net minimum lease payments to be received

  $ 194,005,721     $ 195,476,230  

Estimated unguaranteed residual values of leased assets

    1,131,634       1,165,706  

Unearned lease/residual income

    (22,363,307 )     (22,986,331 )
      172,774,048       173,655,605  

Plus deferred lease origination costs, net of fees

    6,493,124       6,594,582  
      179,267,172       180,250,187  

Less allowance

    (3,287,230 )     (3,395,088 )
    $ 175,979,942     $ 176,855,099  
Past Due Financing Receivables [Table Text Block]
   

As of March 31, 2016

 

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

 
                                                 

C&I

  $ 674,901,078     $ 1,038,410     $ 469,292     $ -     $ 5,648,002     $ 682,056,782  

CRE

                                               

Owner-Occupied CRE

    260,963,128       109,210       -       -       658,561       261,730,899  

Commercial Construction, Land Development, and Other Land

    37,779,180       -       -       -       191,366       37,970,546  

Other Non Owner-Occupied CRE

    464,239,777       898,733       212,884       -       1,106,526       466,457,920  

Direct Financing Leases

    169,792,466       977,630       207,496       -       1,796,456       172,774,048  

Residential Real Estate

    168,865,064       3,133,246       -       46,256       1,051,643       173,096,209  

Installment and Other Consumer

    70,864,000       645,537       12,776       162       319,793       71,842,268  
    $ 1,847,404,693     $ 6,802,766     $ 902,448     $ 46,418     $ 10,772,347     $ 1,865,928,672  
                                                 

As a percentage of total loan/lease portfolio

    99.01 %     0.36 %     0.05 %     0.00 %     0.58 %     100.00 %
   

As of December 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

 
                                                 

C&I

  $ 640,725,241     $ 1,636,860     $ 5,816     $ -     $ 5,791,975     $ 648,159,892  

CRE

                                               

Owner-Occupied CRE

    251,612,752       182,949       -       -       727,463       252,523,164  

Commercial Construction, Land Development, and Other Land

    48,890,040       -       -       -       193,804       49,083,844  

Other Non Owner-Occupied CRE

    420,819,874       614,732       219,383       -       1,107,768       422,761,757  

Direct Financing Leases

    170,021,289       1,490,818       439,314       2,843       1,701,341       173,655,605  

Residential Real Estate

    166,415,118       2,800,589       200,080       -       1,016,743       170,432,530  

Installment and Other Consumer

    73,134,197       412,052       14,127       -       109,117       73,669,493  
    $ 1,771,618,511     $ 7,138,000     $ 878,720     $ 2,843     $ 10,648,211     $ 1,790,286,285  
                                                 

As a percentage of total loan/lease portfolio

    98.96 %     0.40 %     0.05 %     0.00 %     0.59 %     100.00 %
Schedule of Nonperforming Loans Leases [Table Text Block]
   

As of March 31, 2016

 

Classes of Loans/Leases

 

Accruing Past

Due 90 Days or

More

   

Nonaccrual

Loans/Leases *

   

Accruing

TDRs

   

Total NPLs

   

Percentage of

Total NPLs

 
                                         

C&I

  $ -     $ 5,648,002     $ 172,093     $ 5,820,095       48.60 %

CRE

                                       

Owner-Occupied CRE

    -       658,561       -       658,561       5.50 %

Commercial Construction, Land Development, and Other Land

    -       191,366       -       191,366       1.60 %

Other Non Owner-Occupied CRE

    -       1,106,526       -       1,106,526       9.24 %

Direct Financing Leases

    -       1,796,456       456,592       2,253,048       18.81 %

Residential Real Estate

    46,256       1,051,643       398,337       1,496,236       12.49 %

Installment and Other Consumer

    162       319,793       129,808       449,763       3.76 %
    $ 46,418     $ 10,772,347     $ 1,156,830     $ 11,975,595       100.00 %
   

As of December 31, 2015

 

Classes of Loans/Leases

 

Accruing Past

Due 90 Days or

More

   

Nonaccrual Loans/Leases

**

   

Accruing

TDRs

   

Total NPLs

   

Percentage of

Total NPLs

 
                                         

C&I

  $ -     $ 5,791,975     $ 173,087     $ 5,965,062       50.96 %

CRE

                                       

Owner-Occupied CRE

    -       727,463       -     $ 727,463       6.22 %

Commercial Construction, Land Development, and Other Land

    -       193,804       -     $ 193,804       1.66 %

Other Non Owner-Occupied CRE

    -       1,107,768       -     $ 1,107,768       9.46 %

Direct Financing Leases

    2,843       1,701,341       -     $ 1,704,184       14.56 %

Residential Real Estate

    -       1,016,743       402,044     $ 1,418,787       12.12 %

Installment and Other Consumer

    -       109,117       478,625     $ 587,742       5.02 %
    $ 2,843     $ 10,648,211     $ 1,053,756     $ 11,704,810       100.00 %
Allowance for Credit Losses on Financing Receivables [Table Text Block]
   

Three Months Ended March 31, 2016

 
   

C&I

   

CRE

   

Direct Financing Leases

   

Residential Real Estate

   

Installment and Other Consumer

   

Total

 
                                                 

Balance, beginning

  $ 10,484,080     $ 9,375,117     $ 3,395,088     $ 1,790,150     $ 1,096,471     $ 26,140,906  

Provisions charged to expense

    739,831       715,450       478,245       62,656       76,803       2,072,985  

Loans/leases charged off

    (243,566 )     -       (600,938 )     (16,184 )     (7,596 )     (868,284 )

Recoveries on loans/leases previously charged off

    11,634       -       14,836       -       23,365       49,835  

Balance, ending

  $ 10,991,979     $ 10,090,567     $ 3,287,231     $ 1,836,622     $ 1,189,043     $ 27,395,442  
   

Three Months Ended March 31, 2015

 
   

C&I

   

CRE

   

Direct Financing Leases

   

Residential Real Estate

   

Installment and Other Consumer

   

Total

 
                                                 

Balance, beginning

  $ 8,833,832     $ 8,353,386     $ 3,359,400     $ 1,525,952     $ 1,001,795     $ 23,074,365  

Provisions 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

  $ 9,177,164     $ 8,838,204     $ 3,227,458     $ 1,597,754     $ 1,042,693     $ 23,883,273  
   

As of March 31, 2016

 
   

C&I

   

CRE

   

Direct Financing Leases

   

Residential Real Estate

   

Installment and Other Consumer

   

Total

 
                                                 

Allowance for impaired loans/leases

  $ 2,168,454     $ 82,296     $ 483,193     $ 199,498     $ 246,413     $ 3,179,854  

Allowance for nonimpaired loans/leases

    8,823,525       10,008,271       2,804,038       1,637,124       942,630       24,215,588  
    $ 10,991,979     $ 10,090,567     $ 3,287,231     $ 1,836,622     $ 1,189,043     $ 27,395,442  
                                                 
                                                 

Impaired loans/leases

  $ 5,178,446     $ 1,946,451     $ 2,253,046     $ 1,496,236     $ 449,600     $ 11,323,779  

Nonimpaired loans/leases

    676,878,336       764,212,914       170,521,002       171,599,973       71,392,668       1,854,604,893  
    $ 682,056,782     $ 766,159,365     $ 172,774,048     $ 173,096,209     $ 71,842,268     $ 1,865,928,672  
                                                 
                                                 

Allowance as a percentage of impaired loans/leases

    41.87 %     4.23 %     21.45 %     13.33 %     54.81 %     28.08 %

Allowance as a percentage of nonimpaired loans/leases

    1.30 %     1.31 %     1.64 %     0.95 %     1.32 %     1.31 %

Total allowance as a percentage of total loans/leases

    1.61 %     1.32 %     1.90 %     1.06 %     1.66 %     1.46 %
   

As of December 31, 2015

 
   

C&I

   

CRE

   

Direct Financing Leases

   

Residential Real Estate

   

Installment and Other Consumer

   

Total

 
                                                 

Allowance for impaired loans/leases

  $ 2,592,270     $ 76,934     $ 306,193     $ 185,801     $ 143,089     $ 3,304,287  

Allowance for nonimpaired loans/leases

    7,891,810       9,298,183       3,088,895       1,604,349       953,382       22,836,619  
    $ 10,484,080     $ 9,375,117     $ 3,395,088     $ 1,790,150     $ 1,096,471     $ 26,140,906  
                                                 

Impaired loans/leases

  $ 5,286,482     $ 2,029,035     $ 1,701,341     $ 1,418,787     $ 587,742     $ 11,023,387  

Nonimpaired loans/leases

    642,873,410       722,339,730       171,954,264       169,013,743       73,081,751       1,779,262,898  
    $ 648,159,892     $ 724,368,765     $ 173,655,605     $ 170,432,530     $ 73,669,493     $ 1,790,286,285  
                                                 

Allowance as a percentage of impaired loans/leases

    49.04 %     3.79 %     18.00 %     13.10 %     24.35 %     29.98 %

Allowance as a percentage of nonimpaired loans/leases

    1.23 %     1.29 %     1.80 %     0.95 %     1.30 %     1.28 %

Total allowance as a percentage of total loans/leases

    1.62 %     1.29 %     1.96 %     1.05 %     1.49 %     1.45 %
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:

                                               

C&I

  $ 286,508     $ 477,450     $ -     $ 347,369     $ 1,824     $ 1,824  

CRE

                                               

Owner-Occupied CRE

    242,887       336,661       -       244,824       -       -  

Commercial Construction, Land Development, and Other Land

    -       -       -       -       -       -  

Other Non Owner-Occupied CRE

    1,512,198       1,512,198       -       1,545,334       -       -  

Direct Financing Leases

    1,314,779       1,314,779       -       1,176,588       11,603       11,603  

Residential Real Estate

    585,186       624,387       -       585,981       1,038       1,038  

Installment and Other Consumer

    47,480       47,480       -       212,392       -       -  
    $ 3,989,038     $ 4,312,955     $ -     $ 4,112,488     $ 14,465     $ 14,465  
                                                 

Impaired Loans/Leases with Specific Allowance Recorded:

                                               

C&I

  $ 4,891,938     $ 4,895,777     $ 2,168,454     $ 4,885,096     $ -     $ -  

CRE

                                               

Owner-Occupied CRE

    -       -       -       -       -       -  

Commercial Construction, Land Development, and Other Land

    191,366       203,366       82,296       192,585       -       -  

Other Non Owner-Occupied CRE

    -       -       -       -       -       -  

Direct Financing Leases

    938,267       938,267       483,193       800,606       -       -  

Residential Real Estate

    911,050       946,628       199,498       871,531       1,958       1,958  

Installment and Other Consumer

    402,120       402,120       246,413       306,279       1,500       1,500  
    $ 7,334,741     $ 7,386,158     $ 3,179,854     $ 7,056,097     $ 3,458     $ 3,458  
                                                 

Total Impaired Loans/Leases:

                                               

C&I

  $ 5,178,446     $ 5,373,227     $ 2,168,454     $ 5,232,465     $ 1,824     $ 1,824  

CRE

                                               

Owner-Occupied CRE

    242,887       336,661       -       244,824       -       -  

Commercial Construction, Land Development, and Other Land

    191,366       203,366       82,296       192,585       -       -  

Other Non Owner-Occupied CRE

    1,512,198       1,512,198       -       1,545,334       -       -  

Direct Financing Leases

    2,253,046       2,253,046       483,193       1,977,194       11,603       11,603  

Residential Real Estate

    1,496,236       1,571,015       199,498       1,457,512       2,996       2,996  

Installment and Other Consumer

    449,600       449,600       246,413       518,671       1,500       1,500  
    $ 11,323,779     $ 11,699,113     $ 3,179,854     $ 11,168,585     $ 17,923     $ 17,923  

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:

                                               

C&I

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

CRE

                                               

Owner-Occupied CRE

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

Commercial Construction, Land Development, and Other Land

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

Other Non Owner-Occupied CRE

    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:

                                               

C&I

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

CRE

                                               

Owner-Occupied CRE

    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 CRE

    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:

                                               

C&I

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

CRE

                                               

Owner-Occupied CRE

    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 CRE

    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

 
                         

Impaired Loans/Leases with No Specific Allowance Recorded:

                       

C&I

  $ 234,636     $ 346,072     $ -  

CRE

                       

Owner-Occupied CRE

    256,761       350,535       -  

Commercial Construction, Land Development, and Other Land

    -       228,818       -  

Other Non Owner-Occupied CRE

    1,578,470       1,578,470       -  

Direct Financing Leases

    871,884       871,884       -  

Residential Real Estate

    613,486       649,064       -  

Installment and Other Consumer

    377,304       377,304       -  
    $ 3,932,541     $ 4,402,147     $ -  
                         

Impaired Loans/Leases with Specific Allowance Recorded:

                       

C&I

  $ 5,051,846     $ 5,055,685     $ 2,592,270  

CRE

                       

Owner-Occupied CRE

    -       -       -  

Commercial Construction, Land Development, and Other Land

    193,804       205,804       76,934  

Other Non Owner-Occupied CRE

    -       -       -  

Direct Financing Leases

    829,457       829,457       306,193  

Residential Real Estate

    805,301       805,301       185,801  

Installment and Other Consumer

    210,438       210,438       143,089  
    $ 7,090,846     $ 7,106,685     $ 3,304,287  
                         

Total Impaired Loans/Leases:

                       

C&I

  $ 5,286,482     $ 5,401,757     $ 2,592,270  

CRE

                       

Owner-Occupied CRE

    256,761       350,535       -  

Commercial Construction, Land Development, and Other Land

    193,804       434,622       76,934  

Other Non Owner-Occupied CRE

    1,578,470       1,578,470       -  

Direct Financing Leases

    1,701,341       1,701,341       306,193  

Residential Real Estate

    1,418,787       1,454,365       185,801  

Installment and Other Consumer

    587,742       587,742       143,089  
    $ 11,023,387     $ 11,508,832     $ 3,304,287  
Financing Receivable Credit Quality Indicators [Table Text Block]
   

As of March 31, 2016

 
           

CRE

                 
                   

Non Owner-Occupied

                 

Internally Assigned Risk Rating

 

C&I

   

Owner-Occupied CRE

   

Commercial

Construction,

Land

Development, and

Other Land

   

Other CRE

   

Total

   

As a % of

Total

 
                                                 

Pass (Ratings 1 through 5)

  $ 647,678,612     $ 250,031,858     $ 35,892,683     $ 448,275,195     $ 1,381,878,348       95.42 %

Special Mention (Rating 6)

    12,346,445       3,376,191       1,780,000       10,562,085       28,064,721       1.94 %

Substandard (Rating 7)

    22,031,725       8,322,850       297,863       7,620,640       38,273,078       2.64 %

Doubtful (Rating 8)

    -       -       -       -       -       -  
    $ 682,056,782     $ 261,730,899     $ 37,970,546     $ 466,457,920     $ 1,448,216,147       100.00 %
   

As of March 31, 2016

         

Delinquency Status *

 

Direct Financing Leases

   

Residential Real Estate

   

Installment and Other Consumer

   

Total

   

As a % of Total

         
                                                 

Performing

  $ 170,521,000     $ 171,599,973     $ 71,392,505     $ 413,513,478       98.99 %        

Nonperforming

    2,253,048       1,496,236       449,763       4,199,047       1.01 %        
    $ 172,774,048     $ 173,096,209     $ 71,842,268     $ 417,712,525       100.00 %        
   

As of December 31, 2015

 
           

CRE

                 
                   

Non Owner-Occupied

                 

Internally Assigned Risk Rating

 

C&I

   

Owner-Occupied CRE

   

Commercial Construction,

Land

Development, and

Other Land

   

Other CRE

   

Total

   

As a % of

Total

 
                                                 

Pass (Ratings 1 through 5)

  $ 616,200,797     $ 238,119,608     $ 46,929,876     $ 406,027,442     $ 1,307,277,723       95.24 %

Special Mention (Rating 6)

    18,031,845       8,630,658       1,780,000       8,846,286       37,288,789       2.72 %

Substandard (Rating 7)

    13,927,250       5,772,898       373,968       7,888,029       27,962,145       2.04 %

Doubtful (Rating 8)

    -       -       -       -       -       -  
    $ 648,159,892     $ 252,523,164     $ 49,083,844     $ 422,761,757     $ 1,372,528,657       100.00 %
   

As of December 31, 2015

         

Delinquency Status *

 

Direct Financing Leases

   

Residential Real Estate

   

Installment and Other Consumer

   

Total

   

As a % of Total

         
                                                 

Performing

  $ 171,951,421     $ 169,013,743     $ 73,081,751     $ 414,046,915       99.11 %        

Nonperforming

    1,704,184       1,418,787       587,742       3,710,713       0.89 %        
    $ 173,655,605     $ 170,432,530     $ 73,669,493     $ 417,757,628       100.00 %        
Troubled Debt Restructurings on Financing Receivables [Table Text Block]
   

For the three months ended March 31, 2016

 

Classes of Loans/Leases

 

Number of

Loans /

Leases

   

Pre-

Modification

Recorded

Investment

   

Post-

Modification

Recorded

Investment

   

Specific

Allowance

 
                                 

CONCESSION - Extension of Maturity

                               

Direct Financing Leases

    4     $ 410,653     $ 410,653     $ -  
      4     $ 410,653     $ 410,653     $ -  
                                 

CONCESSION - Significant Payment Delay

                               

Direct Financing Leases

    1     $ 45,939     $ 45,939     $ -  
      1     $ 45,939     $ 45,939     $ -  
                                 

TOTAL

    5     $ 456,592     $ 456,592     $ -