Allowance for Loan and Lease Losses | 9 Months Ended |
Sep. 30, 2013 |
Loans and Leases Receivable, Allowance [Abstract] | ' |
ALLOWANCE FOR LOAN AND LEASE LOSSES | ' |
ALLOWANCE FOR LOAN AND LEASE LOSSES |
|
Activity in the allowance for loan and lease losses for the three and nine months ended September 30, 2013 and 2012 is summarized as follows: |
|
| | | | |
| | | | | | | | | | | | | | | | | | | |
($ in thousands) | Three Months Ended | | Nine Months Ended | | | | |
September 30, | September 30, | | | | |
| 2013 | | 2012 | | 2013 | | 2012 | | | | |
Balance, beginning of period | $ | 1,088 | | | $ | 1,009 | | | $ | 1,063 | | | $ | 1,067 | | | | | |
| | | |
Charge-offs | — | | | — | | | (7 | ) | | (88 | ) | | | | |
| | | |
Recoveries | 13 | | | 24 | | | 45 | | | 54 | | | | | |
| | | |
Provision for loan and lease losses | — | | | — | | | — | | | — | | | | | |
| | | |
Balance, end of period | $ | 1,101 | | | $ | 1,033 | | | $ | 1,101 | | | $ | 1,033 | | | | | |
| | | |
|
The following allowance for loan and lease loss disclosures are broken out by portfolio segment. Portfolio segment is defined, under current U.S. GAAP, as the level of aggregation used by the Company to calculate its allowance for loan and lease losses. Our portfolio segments are based on how loans are categorized on the Call Report, which is primarily based on the collateral securing the loan. We have four portfolio segments as follows: |
|
Commercial Real Estate (CRE) Secured – loans secured by nonfarm, nonresidential properties |
Residential Real Estate Secured – loans secured by 1-4 family residential properties or land |
Commercial and Industrial – loans to businesses not secured by real estate, and |
Consumer – loans to individuals not secured by real estate. |
|
The portfolio segment categorization of loans differs from the categorization shown in Note 4 – Loans. Portfolio segment categorization is based on the Call Report and the loan’s underlying collateral while the loan categorization in Note 4 – Loans is based on the loan’s purpose as determined during the underwriting process. |
|
The tables below provide a rollforward, by portfolio segment, of the allowance for loan and lease losses for the three and nine months ended September 30, 2013 and 2012, respectively. |
|
|
| | | | | | | | | | | | | | | | | | | |
Rollforward of Allowance for Loan and Lease Losses by Portfolio Segment |
Three Months Ended September 30, 2013 |
($ in thousands) | Commercial Real Estate Secured | | Residential Real Estate Secured | | Commercial and Industrial | | Consumer | | Total |
Balance at June 30, 2013 | $ | 674 | | | $ | 308 | | | $ | 105 | | | $ | 1 | | | $ | 1,088 | |
|
Charge-offs | — | | | — | | | — | | | — | | | — | |
|
Recoveries | — | | | 12 | | | 1 | | | — | | | 13 | |
|
Provision for loan and lease losses | (19 | ) | | (18 | ) | | 38 | | | (1 | ) | | — | |
|
Balance at September 30, 2013 | $ | 655 | | | $ | 302 | | | $ | 144 | | | $ | — | | | $ | 1,101 | |
|
|
|
|
| | | | | | | | | | | | | | | | | | | |
Rollforward of Allowance for Loan and Lease Losses by Portfolio Segment |
Nine Months Ended September 30, 2013 |
($ in thousands) | Commercial Real Estate Secured | | Residential Real Estate Secured | | Commercial and Industrial | | Consumer | | Total |
Balance at December 31, 2012 | $ | 784 | | | $ | 222 | | | $ | 57 | | | $ | — | | | $ | 1,063 | |
|
Charge-offs | (7 | ) | | — | | | — | | | — | | | (7 | ) |
|
Recoveries | — | | | 40 | | | 5 | | | — | | | 45 | |
|
Provision for loan and lease losses | (122 | ) | | 40 | | | 82 | | | — | | | — | |
|
Balance at September 30, 2013 | $ | 655 | | | $ | 302 | | | $ | 144 | | | $ | — | | | $ | 1,101 | |
|
|
|
|
| | | | | | | | | | | | | | | | | | | |
Rollforward of Allowance for Loan and Lease Losses by Portfolio Segment |
Three Months Ended September 30, 2012 |
($ in thousands) | Commercial Real Estate Secured | | Residential Real Estate Secured | | Commercial and Industrial | | Consumer | | Total |
Balance at June 30, 2012 | $ | 665 | | | $ | 247 | | | $ | 96 | | | $ | 1 | | | $ | 1,009 | |
|
Charge-offs | — | | | — | | | — | | | — | | | — | |
|
Recoveries | — | | | 14 | | | 10 | | | — | | | 24 | |
|
Provision for loan and lease losses | 32 | | | (27 | ) | | (5 | ) | | — | | | — | |
|
Balance at September 30, 2012 | $ | 697 | | | $ | 234 | | | $ | 101 | | | $ | 1 | | | $ | 1,033 | |
|
|
|
|
| | | | | | | | | | | | | | | | | | | |
Rollforward of Allowance for Loan and Lease Losses by Portfolio Segment |
Nine Months Ended September 30, 2012 |
($ in thousands) | Commercial Real Estate Secured | | Residential Real Estate Secured | | Commercial and Industrial | | Consumer | | Total |
Balance at December 31, 2011 | $ | 726 | | | $ | 244 | | | $ | 97 | | | $ | — | | | $ | 1,067 | |
|
Charge-offs | — | | | — | | | (85 | ) | | (3 | ) | | (88 | ) |
|
Recoveries | — | | | 44 | | | 10 | | | — | | | 54 | |
|
Provision for loan and lease losses | (29 | ) | | (54 | ) | | 79 | | | 4 | | | — | |
|
Balance at September 30, 2012 | $ | 697 | | | $ | 234 | | | $ | 101 | | | $ | 1 | | | $ | 1,033 | |
|
|
|
The following tables present the ending balance in loans and allowance for loan and lease losses, broken down by portfolio segment as of September 30, 2013 and December 31, 2012. The tables also identify the recorded investment in loans and the related allowance that correspond to individual versus collective impairment evaluation as derived from the Company’s methodology of estimating the allowance for loan and lease losses (see additional discussion about our allowance methodology under Note 2: Critical Accounting Policies, Provision and Allowance for Loan and Lease Losses). |
|
|
| | | | | | | | | | | | | | | | | | | |
Ending Balances in Loans and Allowance for Loan and Lease Losses by Portfolio Segment |
September 30, 2013 |
($ in thousands) | Commercial Real Estate Secured | | Residential Real Estate Secured | | Commercial and Industrial | | Consumer | | Total |
Loans | | | | | | | | | |
Individually evaluated for impairment | $ | — | | | $ | — | | | $ | — | | | $ | — | | | $ | — | |
|
Collectively evaluated for impairment | 38,708 | | | 21,642 | | | 12,190 | | | 55 | | | 72,595 | |
|
Total | $ | 38,708 | | | $ | 21,642 | | | $ | 12,190 | | | $ | 55 | | | $ | 72,595 | |
|
Allowance for loan losses | | | | | | | | | | | | | | |
|
Individually evaluated for impairment | $ | — | | | $ | — | | | $ | — | | | $ | — | | | $ | — | |
|
Collectively evaluated for impairment | 655 | | | 302 | | | 144 | | | — | | | 1,101 | |
|
Total | $ | 655 | | | $ | 302 | | | $ | 144 | | | $ | — | | | $ | 1,101 | |
|
|
|
| | | | | | | | | | | | | | | | | | | |
Ending Balances in Loans and Allowance for Loan and Lease Losses by Portfolio Segment |
December 31, 2012 |
($ in thousands) | Commercial Real Estate Secured | | Residential Real Estate Secured | | Commercial and Industrial | | Consumer | | Total |
Loans | | | | | | | | | |
Individually evaluated for impairment | $ | — | | | $ | — | | | $ | 13 | | | $ | — | | | $ | 13 | |
|
Collectively evaluated for impairment | 34,634 | | | 15,873 | | | 9,062 | | | 50 | | | 59,619 | |
|
Total | $ | 34,634 | | | $ | 15,873 | | | $ | 9,075 | | | $ | 50 | | | $ | 59,632 | |
|
Allowance for loan losses | | | | | | | | | | | | | | |
|
Individually evaluated for impairment | $ | — | | | $ | — | | | $ | — | | | $ | — | | | $ | — | |
|
Collectively evaluated for impairment | 784 | | | 222 | | | 57 | | | — | | | 1,063 | |
|
Total | $ | 784 | | | $ | 222 | | | $ | 57 | | | $ | — | | | $ | 1,063 | |
|
|
The remaining tables in the allowance for loan and lease losses footnote provide detail about loans according to their class, rather than their segment, as reflected above. The class level provides more detail than the portfolio segment level. The following tables contain reconciliation information between the portfolio segment levels and class levels: |
|
|
| | | | | | | | | | | | | | | | | | | |
Reconciliation between Portfolio Segment and Class |
September 30, 2013 (Principal Balance) |
($ in thousands) | Portfolio Segment |
Class | Commercial Real Estate Secured | | Residential Real Estate Secured | | Commercial and Industrial | | Consumer | | Total |
CRE – owner occupied | $ | 21,634 | | | $ | — | | | $ | — | | | $ | — | | | $ | 21,634 | |
|
CRE – non-owner occupied | 17,074 | | | — | | | — | | | — | | | 17,074 | |
|
Commercial and industrial | — | | | — | | | 9,501 | | | — | | | 9,501 | |
|
Residential real estate | — | | | 20,630 | | | — | | | — | | | 20,630 | |
|
Construction and land development | — | | | 1,012 | | | — | | | — | | | 1,012 | |
|
Government guaranteed | — | | | — | | | 2,689 | | | — | | | 2,689 | |
|
Consumer | — | | | — | | | — | | | 55 | | | 55 | |
|
Total | $ | 38,708 | | | $ | 21,642 | | | $ | 12,190 | | | $ | 55 | | | $ | 72,595 | |
|
|
|
| | | | | | | | | | | | | | | | | | | |
Reconciliation between Portfolio Segment and Class |
December 31, 2012 (Principal Balance) |
($ in thousands) | Portfolio Segment |
Class | Commercial Real Estate Secured | | Residential Real Estate Secured | | Commercial and Industrial | | Consumer | | Total |
CRE – owner occupied | $ | 13,544 | | | $ | — | | | $ | — | | | $ | — | | | $ | 13,544 | |
|
CRE – non-owner occupied | 20,462 | | | — | | | — | | | — | | | 20,462 | |
|
Commercial and industrial | — | | | — | | | 6,156 | | | — | | | 6,156 | |
|
Residential real estate | — | | | 15,515 | | | — | | | — | | | 15,515 | |
|
Construction and land development | 628 | | | 358 | | | — | | | — | | | 986 | |
|
Government guaranteed | — | | | — | | | 2,919 | | | — | | | 2,919 | |
|
Consumer | — | | | — | | | — | | | 50 | | | 50 | |
|
Total | $ | 34,634 | | | $ | 15,873 | | | $ | 9,075 | | | $ | 50 | | | $ | 59,632 | |
|
|
Impaired Loans |
|
There were no impaired loans as of September 30, 2013 compared to one impaired loan totaling $13,000 as of December 31, 2012. The following table provides detail of impaired loans broken out according to class as of December 31, 2012. The recorded investment represents the customer balance less any partial charge-offs and excludes any accrued interest receivable since the majority of the loans are on nonaccrual status and therefore do not have interest accruing. The unpaid principal balance represents the unpaid principal prior to any partial charge-off. There were no impaired loans with a related allowance as of September 30, 2013 or December 31, 2012. |
|
|
| | | | | | | | | | | | | | | | | | | |
| Impaired Loans by Class as of December 31, 2012 |
($ in thousands) | Recorded Investment | | Unpaid Principal Balance | | Related Allowance | | Average Recorded Investment YTD | | Interest Income Recognized YTD |
Impaired loans with no related allowance | | | | | | | | |
CRE – owner occupied | $ | — | | | $ | — | | | $ | — | | | $ | — | | | $ | — | |
|
CRE – non-owner occupied | — | | | — | | | — | | | — | | | — | |
|
Commercial and industrial | 13 | | | 13 | | | — | | | 58 | | | 2 | |
|
Residential real estate | — | | | — | | | — | | | — | | | — | |
|
Construction and land development | — | | | — | | | — | | | — | | | — | |
|
Government guaranteed | — | | | — | | | — | | | — | | | — | |
|
Consumer | — | | | — | | | — | | | — | | | — | |
|
Total | $ | 13 | | | $ | 13 | | | $ | — | | | $ | 58 | | | $ | 2 | |
|
|
The impaired commercial and industrial loan did not have a related allowance because the loan is well-secured. Additionally, this loan was fully paid off in August 2013. |
|
Troubled debt restructurings (TDRs) are included in impaired loans above. No loans were modified as TDRs during the three and nine months ended September 30, 2013 or 2012. Additionally, no loans were restructured as TDRs during the last 12 months. |
|
Age Analysis of Loans |
|
The following tables summarize, by class, our past due and nonaccrual loans as of the dates indicated. |
|
|
| | | | | | | | | | | | | | | | | | | |
| Age Analysis of Loans by Class as of September 30, 2013 |
($ in thousands) | 30-59 Days Past Due | | 60-89 Days Past Due | | Past Due 90 Days or More and Still Accruing | | Nonaccrual | | Total Past Due and Nonaccrual |
CRE – owner occupied | $ | 250 | | | $ | — | | | $ | — | | | $ | — | | | $ | 250 | |
|
CRE – non-owner occupied | — | | | — | | | — | | | — | | | — | |
|
Commercial and industrial | — | | | — | | | — | | | — | | | — | |
|
Residential real estate | — | | | 550 | | | — | | | — | | | 550 | |
|
Construction and land development | — | | | — | | | — | | | — | | | — | |
|
Government guaranteed | — | | | — | | | — | | | — | | | — | |
|
Consumer | — | | | — | | | — | | | — | | | — | |
|
Total | $ | 250 | | | $ | 550 | | | $ | — | | | $ | — | | | $ | 800 | |
|
|
As of October 31, 2013, the past due loans listed above have been brought current. |
|
| | | | | | | | | | | | | | | | | | | |
| Age Analysis of Loans by Class as of December 31, 2012 |
($ in thousands) | 30-59 Days Past Due | | 60-89 Days Past Due | | Past Due 90 Days or More and Still Accruing | | Nonaccrual | | Total Past Due and Nonaccrual |
CRE – owner occupied | $ | — | | | $ | — | | | $ | — | | | $ | — | | | $ | — | |
|
CRE – non-owner occupied | — | | | — | | | — | | | — | | | — | |
|
Commercial and industrial | — | | | — | | | — | | | 13 | | | 13 | |
|
Residential real estate | 135 | | | — | | | — | | | — | | | 135 | |
|
Construction and land development | — | | | — | | | — | | | — | | | — | |
|
Government guaranteed | — | | | — | | | — | | | — | | | — | |
|
Consumer | — | | | 12 | | | — | | | — | | | 12 | |
|
Total | $ | 135 | | | $ | 12 | | | $ | — | | | $ | 13 | | | $ | 160 | |
|
|
Credit Quality Information |
|
The Company uses the following definitions for risk ratings, which are consistent with the definitions used in supervisory guidance and are the same for all classes of loans: |
|
| | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | |
Special Mention: | Loans in this category have potential weaknesses that deserve management’s close attention. If left uncorrected, these potential weaknesses may result in deterioration of the repayment at some future date. | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | |
Substandard: | Loans in this category are inadequately protected by the current sound worth and paying capacity of the borrower or of the collateral pledged, if any. These loans have well-defined weaknesses that jeopardize the liquidation of the debt and have the distinct possibility that the Bank will sustain some loss if the deficiencies are not corrected. | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | |
Doubtful: | Loans in this category have all the weaknesses inherent in those classified as substandard, above, with the added characteristic that the weaknesses make the collection or liquidation in full, on the basis of currently existing facts, conditions and values, highly questionable and improbable. | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | |
Loss: | Loans in this category are deemed not collectible and are charged-off. | | | | | | | | | | | | | | | | | | |
|
Loans not meeting any of the definitions above are considered to be pass rated loans. |
|
As of September 30, 2013, and based on the most recent analysis performed during the month of September 2013, the recorded investment in each risk category of loans by class of loan is as follows: |
|
|
| | | | | | | | | | | | | | | | | | | |
($ in thousands) | Credit Quality of Loans by Class as of September 30, 2013 |
| Pass | | Special Mention | | Substandard | | Doubtful | | Total |
CRE – owner occupied | $ | 19,182 | | | $ | 182 | | | $ | 2,270 | | | $ | — | | | $ | 21,634 | |
|
CRE – non-owner occupied | 16,233 | | | 841 | | | — | | | — | | | 17,074 | |
|
Commercial and industrial | 8,981 | | | 350 | | | 170 | | | — | | | 9,501 | |
|
Residential real estate | 19,832 | | | — | | | 798 | | | — | | | 20,630 | |
|
Construction and land development | 1,012 | | | — | | | — | | | — | | | 1,012 | |
|
Government guaranteed | 2,689 | | | — | | | — | | | — | | | 2,689 | |
|
Consumer | 55 | | | — | | | — | | | — | | | 55 | |
|
Total | $ | 67,984 | | | $ | 1,373 | | | $ | 3,238 | | | $ | — | | | $ | 72,595 | |
|
|
As of December 31, 2012, and based on the most recent analysis performed during the month of December 2012, the recorded investment in each risk category of loans by class of loan is as follows: |
|
|
| | | | | | | | | | | | | | | | | | | |
($ in thousands) | Credit Quality of Loans by Class as of December 31, 2012 |
| Pass | | Special Mention | | Substandard | | Doubtful | | Total |
CRE – owner occupied | $ | 10,628 | | | $ | 1,008 | | | $ | 1,908 | | | $ | — | | | $ | 13,544 | |
|
CRE – non-owner occupied | 18,343 | | | 1,090 | | | 1,029 | | | — | | | 20,462 | |
|
Commercial and industrial | 5,973 | | | 170 | | | 13 | | | — | | | 6,156 | |
|
Residential real estate | 14,567 | | | 135 | | | 813 | | | — | | | 15,515 | |
|
Construction and land development | 195 | | | — | | | 791 | | | — | | | 986 | |
|
Government guaranteed | 2,919 | | | — | | | — | | | — | | | 2,919 | |
|
Consumer | 38 | | | 12 | | | — | | | — | | | 50 | |
|
Total | $ | 52,663 | | | $ | 2,415 | | | $ | 4,554 | | | $ | — | | | $ | 59,632 | |
|
| | | | | | | | | | | | | | | | | | | | |