LOANS | 3 Months Ended |
Mar. 31, 2014 |
LOANS | ' |
Loans, Notes, Trade and Other Receivables Disclosure [Text Block] | ' |
Note 4. LOANS |
|
The following table summarizes loans receivable, net, by category at March 31, 2014 and December 31, 2013: |
|
| | March 31, | | December 31, | | | | | | | | | | | | | | | | |
(in thousands) | | 2014 | | 2013 | | | | | | | | | | | | | | | | |
Residential real estate | | $ | 117,560 | | $ | 114,925 | | | | | | | | | | | | | | | | |
Commercial real estate | | | 225,651 | | | 218,524 | | | | | | | | | | | | | | | | |
Construction, land acquisition and development | | | 26,022 | | | 24,382 | | | | | | | | | | | | | | | | |
Commercial and industrial | | | 127,753 | | | 127,021 | | | | | | | | | | | | | | | | |
Consumer | | | 115,840 | | | 118,645 | | | | | | | | | | | | | | | | |
State and political subdivisions | | | 40,810 | | | 39,875 | | | | | | | | | | | | | | | | |
Total loans, gross | | | 653,636 | | | 643,372 | | | | | | | | | | | | | | | | |
Unearned income | | | -149 | | | -143 | | | | | | | | | | | | | | | | |
Net deferred loan fees and costs | | | 667 | | | 668 | | | | | | | | | | | | | | | | |
Allowance for loan and lease losses | | | -12,589 | | | -14,017 | | | | | | | | | | | | | | | | |
Loans, net | | $ | 641,565 | | $ | 629,880 | | | | | | | | | | | | | | | | |
|
The Company has granted loans, letters of credit and lines of credit to certain executive officers and directors of the Company as well as to certain related parties of executive officers and directors. These loans, letters of credit and lines of credit were made on substantially the same terms, including interest rates and collateral, as those prevailing at the time for comparable transactions with unrelated persons and, when made, did not involve more than normal risk of collectability. See Note 10 to these consolidated financial statements for more information about related party transactions. |
|
The Company originates one- to four-family mortgage loans primarily for sale in the secondary market. During the quarter ended March 31, 2014, the Company sold $2.4 million of one- to four-family mortgages. The Company retains servicing rights on these mortgages. |
|
The Company had $69 thousand and $820 thousand in loans held-for-sale at March 31, 2014 and December 31, 2013, respectively. All loans held for sale are one- to four-family residential mortgage loans. |
|
The Company sold substantially all of its education loans, which are categorized as consumer loans, to a third party during the three months ended March 31, 2014. The education loans had a recorded investment of $2.6 million at the time of sale. The Company recognized a loss of $13 thousand upon the sale of these loans which is included in non-interest income for the three months ended March 31, 2014. |
|
The Company does not have any lending programs commonly referred to as subprime lending. Subprime lending generally targets borrowers with weakened credit histories typically characterized by payment delinquencies, previous charge-offs, judgments, bankruptcies, or borrowers with questionable repayment capacity as evidenced by low credit scores or high debt-burden ratios. |
|
See Note 2 to the Company’s consolidated financial statements included in the 2013 Form 10-K for information about the risk characteristics related to the Company’s loan segments. |
|
The Company provides for loan losses based on the consistent application of its documented ALLL methodology. Loan losses are charged to the ALLL and recoveries are credited to it. Additions to the ALLL are provided by charges against income based on various factors which, in management’s judgment, deserve current recognition of estimated probable losses. Loan losses are charged-off in the period the loans, or portions thereof, are deemed uncollectible. Generally, the Company will record a loan charge-off (including a partial charge-off) to reduce a loan to the estimated recoverable amount based on its methodology detailed below. The Company regularly reviews the loan portfolio and makes adjustments for loan losses in order to maintain the ALLL in accordance with GAAP. The ALLL consists primarily of the following two components: |
|
| -1 | Specific allowances are established for impaired loans, which are defined by the Company as all loan relationships with an aggregate outstanding balance greater than $100 thousand that are rated substandard and on non-accrual status, rated doubtful or loss, and all troubled debt restructured loans (“TDRs”). The amount of impairment provided for as an allowance is represented by the deficiency, if any, between the carrying value of the loan and either (a) the present value of expected future cash flows discounted at the loan’s effective interest rate, (b) the loan’s observable market price, or (c) the fair value of the underlying collateral, less estimated costs to sell, for collateral dependent loans. Impaired loans that have no impairment losses are not considered for general valuation allowances described below. If the Company determines that collection of the impairment amount is remote, the Company will record a charge-off. | | | | | | | | | | | | | | | | | | | | |
|
| -2 | General allowances are established for loan losses on a portfolio basis for loans that do not meet the definition of impaired. The Company divides its portfolio into loan segments, with loans exhibiting similar characteristics. Loans rated special mention or substandard and accruing, which are embedded in these loan segments, are then separated from these loan segments. These loans are then subject to an analysis placing increased emphasis on the credit risk associated with these specific loans. The Company applies an estimated loss rate to each loan group. The loss rates applied are based on the Company’s own historical loss experience based on the loss rate for each segment of loans with similar risk characteristics in its portfolio. In addition, management evaluates and applies certain qualitative or environmental factors that are likely to cause estimated credit losses associated with the Company’s existing portfolio to differ from historical experience, which are discussed below. This evaluation is inherently subjective, as it requires material estimates that may be susceptible to significant revisions based upon changes in economic and real estate market conditions. Actual loan losses may be significantly more than the ALLL that is established, which could have a material negative effect on the Company’s operating results or financial condition. | | | | | | | | | | | | | | | | | | | | |
|
Management makes adjustments for loan losses based on its evaluation of several qualitative and environmental factors, including but not limited to: |
|
| ⋅ | Changes in national, local, and business economic conditions and developments, including the condition of various market segments; | | | | | | | | | | | | | | | | | | | | |
| ⋅ | Changes in the nature and volume of the Company’s loan portfolio; | | | | | | | | | | | | | | | | | | | | |
| ⋅ | Changes in the Company’s lending policies and procedures, including underwriting standards, collection, charge-off and recovery practices and results; | | | | | | | | | | | | | | | | | | | | |
| ⋅ | Changes in the experience, ability and depth of the Company’s lending management and staff; | | | | | | | | | | | | | | | | | | | | |
| ⋅ | Changes in the quality of the Company's loan review system and the degree of oversight by the Company’s Board of Directors; | | | | | | | | | | | | | | | | | | | | |
| ⋅ | Changes in the trend of the volume and severity of past due and classified loans, including trends in the volume of non-accrual loans, troubled debt restructurings and other loan modifications; | | | | | | | | | | | | | | | | | | | | |
| ⋅ | The existence and effect of any concentrations of credit and changes in the level of such concentrations; | | | | | | | | | | | | | | | | | | | | |
| ⋅ | The effect of external factors such as competition and legal and regulatory requirements on the level of estimated credit losses in the Company's current loan portfolio; and | | | | | | | | | | | | | | | | | | | | |
| ⋅ | Analysis of customers’ credit quality, including knowledge of their operating environment and financial condition. | | | | | | | | | | | | | | | | | | | | |
|
Management evaluates the ALLL based on the combined total of the impaired and general components. Generally, when the loan portfolio increases, absent other factors, the ALLL methodology results in a higher dollar amount of estimated probable losses. Conversely, when the loan portfolio decreases, absent other factors, the ALLL methodology results in a lower dollar amount of estimated probable losses. |
|
Each quarter, management evaluates the ALLL and adjusts the ALLL as appropriate through a provision for loan losses. While the Company uses the best information available to make evaluations, future adjustments to the ALLL may be necessary if conditions differ substantially from the information used in making the evaluations. In addition, as an integral part of its examination process, the OCC periodically reviews the Company’s ALLL. The OCC may require the Company to adjust the ALLL based on its analysis of information available to it at the time of its examination. |
|
The following table summarizes activity in the ALLL, by loan category, for the three months ended March 31, 2014 and 2013. |
|
| | Real Estate | | | | | | | | | | | | | |
| | | | | | | | Construction, | | | | | | | | | | | | | |
| | | | | | | | Land | | | | | | | | State and | | | | |
| | Residential | | Commercial | | Acquisition and | | Commercial | | | | | Political | | | | |
(in thousands) | | Real Estate | | Real Estate | | Development | | and Industrial | | Consumer | | Subdivisions | | Total | |
Three months ended March 31, 2014: | | | | | | | | | | | | | | | | | | | | | | |
Allowance for loan losses: | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | |
Beginning balance, January 1, 2014 | | $ | 2,287 | | $ | 6,017 | | $ | 924 | | $ | 2,321 | | $ | 1,789 | | $ | 679 | | $ | 14,017 | |
Charge-offs | | | -9 | | | - | | | - | | | -23 | | | -237 | | | - | | | -269 | |
Recoveries | | | 8 | | | 6 | | | 240 | | | 63 | | | 94 | | | - | | | 411 | |
Provisions (credits) | | | -172 | | | -493 | | | -289 | | | -549 | | | 9 | | | -76 | | | -1,570 | |
Ending balance, March 31, 2014 | | $ | 2,114 | | $ | 5,530 | | $ | 875 | | $ | 1,812 | | $ | 1,655 | | $ | 603 | | $ | 12,589 | |
| | | | | | | | | | | | | | | | | | | | | | |
Three months ended March 31, 2013: | | | | | | | | | | | | | | | | | | | | | | |
Allowance for loan losses: | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | |
Beginning balance, January 1, 2013 | | $ | 1,764 | | $ | 8,062 | | $ | 2,162 | | $ | 4,167 | | $ | 1,708 | | $ | 673 | | $ | 18,536 | |
Charge-offs | | | -159 | | | -48 | | | -110 | | | -45 | | | -194 | | | - | | | -556 | |
Recoveries | | | 8 | | | 45 | | | 5 | | | 1,516 | | | 143 | | | - | | | 1,717 | |
Provisions (credits) | | | 271 | | | 823 | | | -381 | | | -2,033 | | | 82 | | | 14 | | | -1,224 | |
Ending balance, March 31, 2013 | | $ | 1,884 | | $ | 8,882 | | $ | 1,676 | | $ | 3,605 | | $ | 1,739 | | $ | 687 | | $ | 18,473 | |
| | | | | | | | | | | | | | | | | | | | | | |
|
The following table represents the allocation of the ALLL and the related loan balance, by loan category, disaggregated based on the impairment methodology at March 31, 2014 and December 31, 2013: |
|
| | Real Estate | | | | | | | | | | | | | |
| | | | | | | | Construction, | | | | | | | | | | | | | |
| | | | | | | | Land | | | | | | | | State and | | | | |
| | Residential | | Commercial | | Acquisition and | | Commercial | | | | | Political | | | | |
(in thousands) | | Real Estate | | Real Estate | | Development | | and Industrial | | Consumer | | Subdivisions | | Total | |
31-Mar-14 | | | | | | | | | | | | | | | | | | | | | | |
Allowance for loan losses: | | | | | | | | | | | | | | | | | | | | | | |
Individually evaluated for impairment | | $ | 3 | | $ | 455 | | $ | 1 | | $ | 18 | | $ | 2 | | $ | - | | $ | 479 | |
Collectively evaluated for impairment | | | 2,111 | | | 5,075 | | | 874 | | | 1,794 | | | 1,653 | | | 603 | | | 12,110 | |
Total | | $ | 2,114 | | $ | 5,530 | | $ | 875 | | $ | 1,812 | | $ | 1,655 | | $ | 603 | | $ | 12,589 | |
| | | | | | | | | | | | | | | | | | | | | | |
Loans receivable: | | | | | | | | | | | | | | | | | | | | | | |
Individually evaluated for impairment | | $ | 1,750 | | $ | 6,684 | | $ | 304 | | $ | 129 | | $ | 546 | | $ | - | | $ | 9,413 | |
Collectively evaluated for impairment | | | 115,810 | | | 218,967 | | | 25,718 | | | 127,624 | | | 115,294 | | | 40,810 | | | 644,223 | |
Total | | $ | 117,560 | | $ | 225,651 | | $ | 26,022 | | $ | 127,753 | | $ | 115,840 | | $ | 40,810 | | $ | 653,636 | |
| | | | | | | | | | | | | | | | | | | | | | |
31-Dec-13 | | | | | | | | | | | | | | | | | | | | | | |
Allowance for loan losses: | | | | | | | | | | | | | | | | | | | | | | |
Individually evaluated for impairment | | $ | 12 | | $ | 296 | | $ | 1 | | $ | - | | $ | 1 | | $ | - | | $ | 310 | |
Collectively evaluated for impairment | | | 2,275 | | | 5,721 | | | 923 | | | 2,321 | | | 1,788 | | | 679 | | | 13,707 | |
Total | | $ | 2,287 | | $ | 6,017 | | $ | 924 | | $ | 2,321 | | $ | 1,789 | | $ | 679 | | $ | 14,017 | |
| | | | | | | | | | | | | | | | | | | | | | |
Loans receivable: | | | | | | | | | | | | | | | | | | | | | | |
Individually evaluated for impairment | | $ | 1,985 | | $ | 6,626 | | $ | 306 | | $ | - | | $ | 316 | | $ | - | | $ | 9,233 | |
Collectively evaluated for impairment | | | 112,940 | | | 211,898 | | | 24,076 | | | 127,021 | | | 118,329 | | | 39,875 | | | 634,139 | |
Total | | $ | 114,925 | | $ | 218,524 | | $ | 24,382 | | $ | 127,021 | | $ | 118,645 | | $ | 39,875 | | $ | 643,372 | |
|
Credit Quality Indicators – Commercial Loans |
|
Management continuously monitors the credit quality of the Company’s commercial loans by regularly reviewing certain credit quality indicators. Management utilizes credit risk ratings as the key credit quality indicator for evaluating the credit quality of the Company’s loan receivables. |
|
The Bank’s commercial loan classification and credit grading processes are part of the lending, underwriting, and credit administration functions to ensure an ongoing assessment of credit quality. Accurate and timely loan classification and credit grading is a critical component of loan portfolio management. Loan officers are required to review their loan portfolio risk ratings regularly for accuracy. The loan review function uses the same risk rating system in the loan review process. This allows an independent third party to assess the quality of the portfolio and compare the accuracy of ratings with the loan officer’s and management’s assessment. |
|
A formal loan classification and credit grading system reflects the risk of default and credit losses. A written description of the risk ratings is maintained that includes a discussion of the factors used to assign appropriate classifications of credit grades to loans. The process identifies groups of loans that warrant the special attention of management. The risk grade groupings provide a mechanism to identify risk within the loan portfolio and provide management and the Board with periodic reports by risk category. The credit risk ratings play an important role in the establishment and evaluation of the provision for loan and lease losses and the ALLL. After determining the historical loss factor which is adjusted for qualitative and environmental factors for each portfolio segment, the portfolio segment balances that have been collectively evaluated for impairment are multiplied by the general reserve loss factor for the respective portfolio segments to determine the general reserve. Loans that have an internal credit rating of special mention or substandard follow the same process; however, the qualitative and environmental factors are further adjusted for the increased risk. |
|
The Company utilizes a loan rating system that assigns a degree of risk to commercial loans based on relevant information about the ability of borrowers to service their debt such as: current financial information, historical payment experience, credit documentation, public information and current economic trends, among other factors. Management analyzes these non-homogeneous loans individually by grading the loans as to credit risk and probability of collection for each type of loan. Commercial loans include commercial indirect auto loans which are not individually risk rated, and construction, land acquisition and development loans include residential construction loans which are also not individually risk rated. These loans are monitored on a pool basis due to their homogeneous nature as described in “Credit Quality Indicators – Other Loans” below. The Company risk rates certain residential real estate loans and consumer loans that are part of a larger commercial relationship using its credit grading system as described in “Credit Quality Indicators – Commercial Loans.” The grading system contains the following basic risk categories: |
|
1. Minimal Risk |
2. Above Average Credit Quality |
3. Average Risk |
4. Acceptable Risk |
5. Pass - Watch |
6. Special Mention |
7. Substandard - Accruing |
8. Substandard - Non-Accrual |
9. Doubtful |
10. Loss |
|
This analysis is performed on a quarterly basis using the following definitions for risk ratings: |
|
Pass - Assets rated 1 through 5 are considered pass ratings. These assets show no current or potential problems and are considered fully collectible. All such loans are considered collectively for ALLL calculation purposes. However, accruing TDRs that have been performing for an extended period of time, do not represent a higher risk of loss, and have been upgraded to a pass rating are evaluated individually for impairment. |
|
Special Mention – Assets classified as special mention assets do not currently expose the Company to a sufficient degree of risk to warrant an adverse classification but do possess credit deficiencies or potential weaknesses deserving close attention. Special Mention assets have a potential weakness or pose an unwarranted financial risk which, if not corrected, could weaken the asset and increase risk in the future. |
|
Substandard - Assets classified as substandard have well defined weaknesses based on objective evidence, and are characterized by the distinct possibility that the Company will sustain some loss if the deficiencies are not corrected. |
|
Doubtful - Assets classified as doubtful have all of the weaknesses inherent in those classified substandard with the added characteristic that the weaknesses present make collection or liquidation in full highly questionable and improbable based on current circumstances. |
|
Loss - Assets classified as loss are those considered uncollectible and of such little value that their continuance as assets is not warranted. |
|
The following tables detail the recorded investment in loans receivable by loan category and credit quality indicator at March 31, 2014 and December 31, 2013: |
|
Commercial Credit Quality Indicators | |
March 31, 2014 | |
| | Real Estate | | | | | | | | | | | | | |
| | | | | | | | Construction, Land | | | | | | | | | | | | | |
| | Residential | | Commercial | | Acquisition and | | Commercial and | | | | State and Political | | | | |
(in thousands) | | Real Estate | | Real Estate | | Development | | Industrial | | Consumer | | Subdivisions | | Total | |
Internal risk rating | | | | | | | | | | | | | | | | | | | | | | |
Pass | | $ | 20,739 | | $ | 200,921 | | $ | 16,371 | | $ | 116,101 | | $ | 2,888 | | $ | 39,542 | | $ | 396,562 | |
Special mention | | | 495 | | | 11,855 | | | 1,361 | | | 3,316 | | | - | | | 576 | | | 17,603 | |
Substandard | | | 1,272 | | | 12,875 | | | 6,164 | | | 2,287 | | | 152 | | | 692 | | | 23,442 | |
Doubtful | | | - | | | - | | | - | | | - | | | - | | | - | | | - | |
Loss | | | - | | | - | | | - | | | - | | | - | | | - | | | - | |
Total | | $ | 22,506 | | $ | 225,651 | | $ | 23,896 | | $ | 121,704 | | $ | 3,040 | | $ | 40,810 | | $ | 437,607 | |
|
Commercial Credit Quality Indicators | |
December 31, 2013 | |
| | Real Estate | | | | | | | | | | | | | |
| | | | | | | | Construction, Land | | | | | | | | | | | | | |
| | Residential | | Commercial | | Acquisition and | | Commercial and | | | | | State and Political | | | | |
(in thousands) | | Real Estate | | Real Estate | | Development | | Industrial | | Consumer | | Subdivisions | | Total | |
Internal risk rating | | | | | | | | | | | | | | | | | | | | | | |
Pass | | $ | 19,050 | | $ | 191,601 | | $ | 13,781 | | $ | 113,048 | | $ | 2,546 | | $ | 39,151 | | $ | 379,177 | |
Special mention | | | 869 | | | 12,568 | | | 1,361 | | | 3,777 | | | - | | | - | | | 18,575 | |
Substandard | | | 1,347 | | | 14,355 | | | 6,168 | | | 4,525 | | | 157 | | | 724 | | | 27,276 | |
Doubtful | | | - | | | - | | | - | | | - | | | - | | | - | | | - | |
Loss | | | - | | | - | | | - | | | - | | | - | | | - | | | - | |
Total | | $ | 21,266 | | $ | 218,524 | | $ | 21,310 | | $ | 121,350 | | $ | 2,703 | | $ | 39,875 | | $ | 425,028 | |
| | | | | | | | | | | | | | | | | | | | | | |
|
Credit Quality Indicators – Other Loans |
|
Certain residential real estate loans, consumer loans, and commercial indirect auto loans are monitored on a pool basis due to their homogeneous nature. Loans that are delinquent 90 days or more are placed on non-accrual status. The Company utilizes accruing versus non-accruing status as the credit quality indicator for these loan pools. The following tables present the recorded investment in residential real estate loans, residential construction, land acquisition, and development loans, commercial indirect auto loans, and consumer loans based on payment activity at March 31, 2014 and December 31, 2013: |
|
| | March 31, 2014 | | | | | | | | | | | | | |
| | Accruing | | Non-Accruing | | | | | | | | | | | | | | | | |
(in thousands) | | Loans | | Loans | | Total | | | | | | | | | | | | | |
Residential real estate | | $ | 94,064 | | $ | 990 | | $ | 95,054 | | | | | | | | | | | | | |
Construction, land acquisition and development - residential | | | 2,126 | | | - | | | 2,126 | | | | | | | | | | | | | |
Commercial - indirect auto | | | 6,049 | | | - | | | 6,049 | | | | | | | | | | | | | |
Consumer | | | 112,624 | | | 176 | | | 112,800 | | | | | | | | | | | | | |
Total | | $ | 214,863 | | $ | 1,166 | | $ | 216,029 | | | | | | | | | | | | | |
|
| | December 31, 2013 | | | | | | | | | | | | | |
| | Accruing | | Non-Accruing | | | | | | | | | | | | | | | | |
(in thousands) | | Loans | | Loans | | Total | | | | | | | | | | | | | |
Residential real estate | | $ | 92,181 | | $ | 1,478 | | $ | 93,659 | | | | | | | | | | | | | |
Construction, land acquisition and development - residential | | | 3,072 | | | - | | | 3,072 | | | | | | | | | | | | | |
Commercial - indirect auto | | | 5,671 | | | - | | | 5,671 | | | | | | | | | | | | | |
Consumer | | | 115,809 | | | 133 | | | 115,942 | | | | | | | | | | | | | |
Total | | $ | 216,733 | | $ | 1,611 | | $ | 218,344 | | | | | | | | | | | | | |
|
Included in loans receivable are loans for which the accrual of interest income has been discontinued due to deterioration in the financial condition of the borrowers. The recorded investment in these non-accrual loans was $5.8 million and $6.4 million at March 31, 2014 and December 31, 2013, respectively. Generally, loans are placed on non-accrual status when they become 90 days or more delinquent, and remain on non-accrual status until they are brought current, have six months of performance under the loan terms, and factors indicating reasonable doubt about the timely collection of payments no longer exist. Therefore, loans may be current in accordance with their loan terms, or may be less than 90 days delinquent and still be on a non-accrual status. Loans past due 90 days or more and still accruing interest were $32 thousand and $19 thousand at March 31, 2014 and December 31, 2013, respectively, and consisted of loans that are well secured and are in the process of renewal. |
|
The following tables present the detail, and delinquency status, of past due and non-accrual loans at March 31, 2014 and December 31, 2013: |
|
Performing and Non-Performing Loan Delinquency Status | | | | | | | | | | | | | | | | | | | | | | |
|
| | March 31, 2014 | | | | | | | |
| | Delinquency Status | | | | | | | |
| | 0-29 Days | | 30-59 Days | | 60-89 Days | | >/=160;90 Days | | | | | | | | | | |
(in thousands) | | Past Due | | Past Due | | Past Due | | Past Due | | Total | | | | | | | |
Performing (accruing) loans: | | | | | | | | | | | | | | | | | | | | | | |
Real estate: | | | | | | | | | | | | | | | | | | | | | | |
Residential real estate | | $ | 115,675 | | $ | 610 | | $ | 29 | | $ | - | | $ | 116,314 | | | | | | | |
Commercial real estate | | | 220,957 | | | 624 | | | - | | | - | | | 221,581 | | | | | | | |
Construction, land acquisition and development | | | 25,945 | | | 32 | | | - | | | - | | | 25,977 | | | | | | | |
Total real estate | | | 362,577 | | | 1,266 | | | 29 | | | - | | | 363,872 | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | |
Commercial and industrial | | | 126,879 | | | 636 | | | 6 | | | 32 | | | 127,553 | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | |
Consumer | | | 114,446 | | | 890 | | | 309 | | | - | | | 115,645 | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | |
State and political subdivisions | | | 40,810 | | | - | | | - | | | - | | | 40,810 | | | | | | | |
Total performing (accruing) loans | | | 644,712 | | | 2,792 | | | 344 | | | 32 | | | 647,880 | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | |
Non-accrual loans: | | | | | | | | | | | | | | | | | | | | | | |
Real estate: | | | | | | | | | | | | | | | | | | | | | | |
Residential real estate | | | 367 | | | 152 | | | 200 | | | 527 | | | 1,246 | | | | | | | |
Commercial real estate | | | 4,044 | | | - | | | - | | | 26 | | | 4,070 | | | | | | | |
Construction, land aquisition and development | | | - | | | - | | | - | | | 45 | | | 45 | | | | | | | |
Total real estate | | | 4,411 | | | 152 | | | 200 | | | 598 | | | 5,361 | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | |
Commercial and industrial | | | 50 | | | 23 | | | - | | | 127 | | | 200 | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | |
Consumer | | | 26 | | | 26 | | | 36 | | | 107 | | | 195 | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | |
State and political subdivisions | | | - | | | - | | | - | | | - | | | - | | | | | | | |
Total non-accrual loans | | | 4,487 | | | 201 | | | 236 | | | 832 | | | 5,756 | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | |
Total loans receivable | | $ | 649,199 | | $ | 2,993 | | $ | 580 | | $ | 864 | | $ | 653,636 | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | |
|
Performing and Non-Performing Loan Delinquency Status |
|
| | December 31, 2013 | | | | | | | |
| | Delinquency Status | | | | | | | |
| | 0-29 Days | | 30-59 Days | | 60-89 Days | | >/=160;90 Days | | | | | | | | | | |
(in thousands) | | Past Due | | Past Due | | Past Due | | Past Due | | Total | | | | | | | |
Performing (accruing) loans: | | | | | | | | | | | | | | | | | | | | | | |
Real estate: | | | | | | | | | | | | | | | | | | | | | | |
Residential real estate | | $ | 112,519 | | $ | 571 | | $ | 116 | | $ | - | | $ | 113,206 | | | | | | | |
Commercial real estate | | | 213,660 | | | 629 | | | - | | | - | | | 214,289 | | | | | | | |
Construction, land acquisition and development | | | 24,259 | | | 78 | | | - | | | - | | | 24,337 | | | | | | | |
Total real estate | | | 350,438 | | | 1,278 | | | 116 | | | - | | | 351,832 | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | |
Commercial and industrial | | | 126,441 | | | 232 | | | 125 | | | 19 | | | 126,817 | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | |
Consumer | | | 116,710 | | | 1,420 | | | 362 | | | - | | | 118,492 | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | |
State and political subdivisions | | | 39,875 | | | - | | | - | | | - | | | 39,875 | | | | | | | |
Total peforming (accruing) loans | | | 633,464 | | | 2,930 | | | 603 | | | 19 | | | 637,016 | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | |
Non-accrual loans: | | | | | | | | | | | | | | | | | | | | | | |
Real estate: | | | | | | | | | | | | | | | | | | | | | | |
Residential real estate | | | 570 | | | 73 | | | 51 | | | 1,025 | | | 1,719 | | | | | | | |
Commercial real estate | | | 4,183 | | | 52 | | | - | | | - | | | 4,235 | | | | | | | |
Construction, land acquisition and development | | | - | | | - | | | 45 | | | - | | | 45 | | | | | | | |
Total real estate | | | 4,753 | | | 125 | | | 96 | | | 1,025 | | | 5,999 | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | |
Commercial and industrial | | | 181 | | | - | | | 23 | | | - | | | 204 | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | |
Consumer | | | 14 | | | 31 | | | 16 | | | 92 | | | 153 | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | |
State and political subdivisions | | | - | | | - | | | - | | | - | | | - | | | | | | | |
Total non-accrual loans | | | 4,948 | | | 156 | | | 135 | | | 1,117 | | | 6,356 | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | |
Total loans receivable | | $ | 638,412 | | $ | 3,086 | | $ | 738 | | $ | 1,136 | | $ | 643,372 | | | | | | | |
|
The following tables present a distribution of the recorded investment, unpaid principal balance and the related allowance for the Company’s impaired loans, which have been analyzed for impairment under ASC 310, at March 31, 2014 and December 31, 2013. Non-accrual loans, other than TDRs, with aggregate loan relationship balances less than the $100 thousand loan relationship threshold are not evaluated individually for impairment and are accordingly not included in the following tables. However, these loans are evaluated collectively for impairment as homogenous pools in the general allowance under ASC Topic 450. Total non-accrual loans, other than TDRs, with balances less than the $100 thousand loan relationship threshold, that were evaluated under ASC Topic 450 amounted to $1.1 million at March 31, 2014 and December 31, 2013. |
|
| | March 31, 2014 | | | | | | | | | | | | | |
| | | | | Unpaid | | | | | | | | | | | | | | | | |
| | Recorded | | Principal | | Related | | | | | | | | | | | | | |
(in thousands) | | Investment | | Balance | | Allowance | | | | | | | | | | | | | |
With no allowance recorded: | | | | | | | | | | | | | | | | | | | | | | |
Real estate: | | | | | | | | | | | | | | | | | | | | | | |
Residential real estate | | $ | 717 | | $ | 800 | | $ | - | | | | | | | | | | | | | |
Commercial real estate | | | 4,134 | | | 4,594 | | | - | | | | | | | | | | | | | |
Construction, land acquisition and development | | | - | | | - | | | - | | | | | | | | | | | | | |
Total real estate loans | | | 4,851 | | | 5,394 | | | - | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | |
Commercial and industrial | | | - | | | - | | | - | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | |
Consumer | | | - | | | - | | | - | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | |
State and political subdivisions | | | - | | | - | | | - | | | | | | | | | | | | | |
Total impaired loans with no related allowance recorded | | | 4,851 | | | 5,394 | | | - | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | |
With a related allowance recorded: | | | | | | | | | | | | | | | | | | | | | | |
Real estate: | | | | | | | | | | | | | | | | | | | | | | |
Residential real estate | | | 1,033 | | | 1,033 | | | 3 | | | | | | | | | | | | | |
Commercial real estate | | | 2,550 | | | 2,550 | | | 455 | | | | | | | | | | | | | |
Construction, land acquisition and development | | | 304 | | | 304 | | | 1 | | | | | | | | | | | | | |
Total real estate loans | | | 3,887 | | | 3,887 | | | 459 | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | |
Commercial and industrial | | | 129 | | | 129 | | | 18 | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | |
Consumer | | | 546 | | | 546 | | | 2 | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | |
State and political subdivisions | | | - | | | - | | | - | | | | | | | | | | | | | |
Total impaired loans with a related allowance recorded | | | 4,562 | | | 4,562 | | | 479 | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | |
Total impaired loans: | | | | | | | | | | | | | | | | | | | | | | |
Real estate: | | | | | | | | | | | | | | | | | | | | | | |
Residential real estate | | | 1,750 | | | 1,833 | | | 3 | | | | | | | | | | | | | |
Commercial real estate | | | 6,684 | | | 7,144 | | | 455 | | | | | | | | | | | | | |
Construction, land acquisition and development | | | 304 | | | 304 | | | 1 | | | | | | | | | | | | | |
Total real estate loans | | | 8,738 | | | 9,281 | | | 459 | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | |
Commercial and industrial | | | 129 | | | 129 | | | 18 | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | |
Consumer | | | 546 | | | 546 | | | 2 | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | |
State and political subdivisions | | | - | | | - | | | - | | | | | | | | | | | | | |
Total impaired loans | | $ | 9,413 | | $ | 9,956 | | $ | 479 | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | |
|
| | December 31, 2013 | | | | | | | | | | | | | |
| | | | | Unpaid | | | | | | | | | | | | | | | | |
| | Recorded | | Principal | | Related | | | | | | | | | | | | | |
(in thousands) | | Investment | | Balance | | Allowance | | | | | | | | | | | | | |
With no allowance recorded: | | | | | | | | | | | | | | | | | | | | | | |
Real estate: | | | | | | | | | | | | | | | | | | | | | | |
Residential real estate | | $ | 1,043 | | $ | 1,125 | | $ | - | | | | | | | | | | | | | |
Commercial real estate | | | 4,060 | | | 4,435 | | | - | | | | | | | | | | | | | |
Construction, land acquisition and development | | | - | | | - | | | - | | | | | | | | | | | | | |
Total real estate loans | | | 5,103 | | | 5,560 | | | - | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | |
Commercial and industrial | | | - | | | - | | | - | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | |
Consumer | | | - | | | - | | | - | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | |
State and political subdivisions | | | - | | | - | | | - | | | | | | | | | | | | | |
Total impaired loans with no related allowance recorded | | | 5,103 | | | 5,560 | | | - | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | |
With a related allowance recorded: | | | | | | | | | | | | | | | | | | | | | | |
Real estate: | | | | | | | | | | | | | | | | | | | | | | |
Residential real estate | | | 942 | | | 946 | | | 12 | | | | | | | | | | | | | |
Commercial real estate | | | 2,566 | | | 2,566 | | | 296 | | | | | | | | | | | | | |
Construction, land acquisition and development | | | 306 | | | 306 | | | 1 | | | | | | | | | | | | | |
Total real estate loans | | | 3,814 | | | 3,818 | | | 309 | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | |
Commercial and industrial | | | - | | | - | | | - | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | |
Consumer | | | 316 | | | 316 | | | 1 | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | |
State and political subdivisions | | | - | | | - | | | - | | | | | | | | | | | | | |
Total impaired loans with a related allowance recorded | | | 4,130 | | | 4,134 | | | 310 | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | |
Total impaired loans: | | | | | | | | | | | | | | | | | | | | | | |
Real estate: | | | | | | | | | | | | | | | | | | | | | | |
Residential real estate | | | 1,985 | | | 2,071 | | | 12 | | | | | | | | | | | | | |
Commercial real estate | | | 6,626 | | | 7,001 | | | 296 | | | | | | | | | | | | | |
Construction, land acquisition and development | | | 306 | | | 306 | | | 1 | | | | | | | | | | | | | |
Total real estate loans | | | 8,917 | | | 9,378 | | | 309 | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | |
Commercial and industrial | | | - | | | - | | | - | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | |
Consumer | | | 316 | | | 316 | | | 1 | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | |
State and political subdivisions | | | - | | | - | | | - | | | | | | | | | | | | | |
Total impaired loans | | $ | 9,233 | | $ | 9,694 | | $ | 310 | | | | | | | | | | | | | |
|
The total recorded investment in impaired loans, which consists of non-accrual loans with an aggregate loan relationship of greater than $100,000 and performing TDRs, amounted to $9.4 million and $9.2 million at March 31, 2014 and December 31, 2013, respectively. The related allowance on impaired loans was $0.5 million and $0.3 million as of March 31, 2014 and December 31, 2013, respectively. |
|
The following table presents the average balance and interest income by loan category recognized on impaired loans for the three months ended March 31, 2014 and 2013: |
|
| | Three Months Ended March 31, | | | | | | | | | | |
| | 2014 | | 2013 | | | | | | | | | | |
(in thousands) | | Average | | Interest | | Average | | Interest | | | | | | | | | | |
Balance | Income (1) | Balance | Income (1) | | | | | | | | | |
Residential real estate | | $ | 1,790 | | $ | 14 | | $ | 2,168 | | $ | 2 | | | | | | | | | | |
Commercial real estate | | | 6,628 | | | 31 | | | 10,875 | | | 93 | | | | | | | | | | |
Construction, land acquisition and development | | | 304 | | | 4 | | | 1,013 | | | 9 | | | | | | | | | | |
Total real estate | | | 8,722 | | | 49 | | | 14,056 | | | 104 | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | |
Commercial and industrial | | | 129 | | | - | | | - | | | - | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | |
Consumer | | | 457 | | | 4 | | | - | | | - | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | |
State and political subdivisions | | | - | | | - | | | - | | | - | | | | | | | | | | |
Total impaired loans | | $ | 9,308 | | $ | 53 | | $ | 14,056 | | $ | 104 | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | |
(1) Interest income represents income recognized on performing TDRs. |
|
The additional interest income that would have been earned on non-accrual and restructured loans for the quarter ended on March 31, 2014 and 2013 in accordance with their original terms approximated $103 thousand and $200 thousand, respectively. |
|
Troubled Debt Restructured Loans |
|
TDRs at March 31, 2014 and December 31, 2013 were $8.7 million and $8.1 million, respectively. Accruing and non-accruing TDRs were $4.8 million and $3.9 million, respectively at March 31, 2014 and $4.0 million and $4.1 million, respectively at December 31, 2013. Approximately $461 thousand and $301 thousand in specific reserves have been established for these loans as of March 31, 2014 and December 31, 2013, respectively. |
|
The modification of the terms of such loans included one or a combination of the following: a reduction of the stated interest rate of the loan, an extension of the maturity date, or a permanent reduction of the recorded investment in the loan. |
|
The following tables show the pre- and post- modification recorded investment in loans modified as TDRs by loan category during the three months ended March 31, 2014 and 2013: |
|
| | Three Months Ended March 31, | | | | |
| | 2014 | | 2013 | | | | |
| | | | | Pre-Modification | | Post-Modification | | | | | Pre-Modification | | Post-Modification | | | | |
| | | | | Outstanding | | Outstanding | | | | | Outstanding | | Outstanding | | | | |
| | Number of | | Recorded | | Recorded | | Number of | | Recorded | | Recorded | | | | |
(dollars in thousands) | | Contracts | | Investments | | Investments | | Contracts | | Investments | | Investments | | | | |
Troubled debt restructuring: | | | | | | | | | | | | | | | | | | | | | | |
Residential real estate | | | 2 | | $ | 183 | | $ | 240 | | | - | | $ | - | | $ | - | | | | |
Commercial real estate | | | 4 | | | 238 | | | 238 | | | 1 | | | 477 | | | 477 | | | | |
Construction, land acquisition and development | | | - | | | - | | | - | | | - | | | - | | | - | | | | |
Commercial and industrial | | | - | | | - | | | - | | | - | | | - | | | - | | | | |
Consumer | | | 1 | | | 135 | | | 135 | | | - | | | - | | | - | | | | |
Total new troubled debt restructurings | | | 7 | | $ | 556 | | $ | 613 | | | 1 | | $ | 477 | | $ | 477 | | | | |
|
The seven loans modified as TDRs during the three months ended March 31, 2014 increased the ALLL by $1 thousand at March 31, 2014. |
|
The following tables present the types of modifications made during the three months ended March 31, 2014 and 2013: |
|
| | Three months ended March 31, 2014 | | | | | | | | | | |
| | Residential | | Commercial | | | | | | | | | | | | | | | | |
(in thousands) | | Real Estate | | Real Estate | | Consumer | | Total | | | | | | | | | | |
Type of modification: | | | | | | | | | | | | | | | | | | | | | | |
Extension of term | | $ | - | | $ | 238 | | $ | 135 | | $ | 373 | | | | | | | | | | |
Extension of term and capitalization of taxes | | | 240 | | | - | | | - | | | 240 | | | | | | | | | | |
Total modifications | | $ | 240 | | $ | 238 | | $ | 135 | | $ | 613 | | | | | | | | | | |
|
| | Three months ended March 31, 2013 | | | | | | | | | | |
| | Residential | | Commercial | | | | | | | | | | | | | | | | |
(in thousands) | | Real Estate | | Real Estate | | Consumer | | Total | | | | | | | | | | |
Type of modification: | | | | | | | | | | | | | | | | | | | | | | |
Principal forbearance | | $ | - | | $ | 477 | | $ | - | | $ | 477 | | | | | | | | | | |
Total modifications | | $ | - | | $ | 477 | | $ | - | | $ | 477 | | | | | | | | | | |
|
There were no TDRs which re-defaulted (defined as past due 90 days) during the three months ended March 31, 2014 and 2013 and for which the payment re-default occurred within one year of the modification. |
| | | | | | | | | | | | | | | | | | | | | | |