Document_and_Entity_Informatio
Document and Entity Information | 9 Months Ended | |
Sep. 30, 2013 | Nov. 14, 2013 | |
Document and Entity Information | ' | ' |
Entity Registrant Name | 'HAWTHORN BANCSHARES, INC. | ' |
Entity Central Index Key | '0000893847 | ' |
Document Type | '10-Q | ' |
Document Period End Date | 30-Sep-13 | ' |
Amendment Flag | 'false | ' |
Current Fiscal Year End Date | '--12-31 | ' |
Entity Current Reporting Status | 'Yes | ' |
Entity Filer Category | 'Non-accelerated Filer | ' |
Entity Common Stock, Shares Outstanding | ' | 5,032,679 |
Document Fiscal Year Focus | '2013 | ' |
Document Fiscal Period Focus | 'Q3 | ' |
Consolidated_Balance_Sheets
Consolidated Balance Sheets (USD $) | Sep. 30, 2013 | Dec. 31, 2012 |
In Thousands, unless otherwise specified | ||
ASSETS | ' | ' |
Cash and due from banks | $24,683 | $31,020 |
Federal funds sold and other overnight interest-bearing deposits | 1,090 | 27,857 |
Cash and cash equivalents | 25,773 | 58,877 |
Investment in available-for-sale securities, at fair value | 213,629 | 200,246 |
Loans | 823,042 | 846,984 |
Allowances for loan losses | -14,254 | -14,842 |
Net loans | 808,788 | 832,142 |
Premises and equipment - net | 37,602 | 37,021 |
Investments in Federal Home Loan Bank stock and other equity securities, at cost | 4,001 | 3,925 |
Mortgage servicing rights | 3,079 | 2,549 |
Other real estate owned and repossessed assets - net | 15,868 | 23,592 |
Accrued interest receivable | 4,956 | 5,190 |
Cash surrender value - life insurance | 2,192 | 2,136 |
Other assets | 15,427 | 15,928 |
Total assets | 1,131,315 | 1,181,606 |
Deposits | ' | ' |
Non-interest bearing demand | 179,959 | 192,271 |
Savings, interest checking and money market | 412,887 | 405,702 |
Time deposits $100,000 and over | 115,370 | 120,777 |
Other time deposits | 243,262 | 272,525 |
Total deposits | 951,478 | 991,275 |
Federal funds purchased and securities sold under agreements to repurchase | 25,007 | 21,058 |
Subordinated notes | 49,486 | 49,486 |
Federal Home Loan Bank advances | 24,013 | 20,126 |
Accrued interest payable | 456 | 909 |
Other liabilities | 9,048 | 6,532 |
Total liabilities | 1,059,488 | 1,089,386 |
Stockholders' equity: | ' | ' |
Preferred stock, $0.01 par value per share, 1,000,000 shares authorized; Issued 0 shares and 18,255 shares, respectively, $1,000 per share liquidation value, net of discount | ' | 17,977 |
Common stock, $1 par value, authorized 15,000,000 shares; Issued 5,194,537 and 5,000,972 shares, respectively | 5,195 | 5,001 |
Surplus | 33,380 | 31,816 |
Retained earnings | 38,609 | 39,118 |
Accumulated other comprehensive (loss) income, net of tax | -1,840 | 1,825 |
Treasury stock; 161,858 shares, at cost | -3,517 | -3,517 |
Total stockholders' equity | 71,827 | 92,220 |
Total liabilities and stockholders' equity | $1,131,315 | $1,181,606 |
Consolidated_Balance_Sheets_Pa
Consolidated Balance Sheets (Parenthetical) (USD $) | Sep. 30, 2013 | Dec. 31, 2012 |
Consolidated Balance Sheets | ' | ' |
Preferred stock, par value (in dollars per share) | $0.01 | $0.01 |
Preferred stock, shares authorized | 1,000,000 | 1,000,000 |
Preferred stock, shares issued | 0 | 18,255 |
Preferred stock, liquidation value (in dollars) | $1,000 | $1,000 |
Common stock, par value (in dollars per share) | $1 | $1 |
Common stock, shares authorized | 15,000,000 | 15,000,000 |
Common stock, shares issued | 5,194,537 | 5,000,972 |
Treasury stock, shares | 161,858 | 161,858 |
Consolidated_Statements_of_Ope
Consolidated Statements of Operations (USD $) | 3 Months Ended | 9 Months Ended | ||
In Thousands, except Per Share data, unless otherwise specified | Sep. 30, 2013 | Sep. 30, 2012 | Sep. 30, 2013 | Sep. 30, 2012 |
INTEREST INCOME | ' | ' | ' | ' |
Interest and fees on loans | $10,186 | $10,881 | $31,009 | $33,068 |
Interest on debt securities: | ' | ' | ' | ' |
Taxable | 873 | 1,016 | 2,689 | 3,216 |
Nontaxable | 212 | 225 | 641 | 688 |
Federal funds sold and other overnight interest-bearing deposits | 6 | 6 | 35 | 43 |
Dividends on other securities | 21 | 23 | 62 | 79 |
Total interest income | 11,298 | 12,151 | 34,436 | 37,094 |
Interest on deposits: | ' | ' | ' | ' |
Savings, interest checking and money market | 238 | 265 | 752 | 919 |
Time deposit accounts $100,000 and over | 224 | 297 | 705 | 1,316 |
Other time deposits | 535 | 979 | 2,275 | 2,286 |
Interest on federal funds purchased and securities sold under agreements to repurchase | 7 | 7 | 17 | 17 |
Interest on subordinated notes | 323 | 346 | 963 | 1,045 |
Interest on Federal Home Loan Bank advances | 106 | 135 | 315 | 403 |
Total interest expense | 1,433 | 2,029 | 5,027 | 5,986 |
Net interest income | 9,865 | 10,122 | 29,409 | 31,108 |
Provision for loan losses | ' | 4,700 | 2,000 | 7,900 |
Net interest income after provision for loan losses | 9,865 | 5,422 | 27,409 | 23,208 |
NON-INTEREST INCOME | ' | ' | ' | ' |
Service charges on deposit accounts | 1,463 | 1,360 | 4,213 | 4,067 |
Trust department income | 179 | 234 | 598 | 670 |
Real estate servicing fees, net | 338 | -62 | 760 | -348 |
Gain on sale of mortgage loans, net | 175 | 779 | 1,515 | 1,773 |
Gain on sale of investment securities | ' | 26 | 554 | 26 |
Other | 292 | 343 | 903 | 905 |
Total non-interest income | 2,447 | 2,680 | 8,543 | 7,093 |
NON-INTEREST EXPENSE | ' | ' | ' | ' |
Salaries and employee benefits | 4,863 | 4,761 | 14,596 | 14,465 |
Occupancy expense, net | 695 | 666 | 1,973 | 1,953 |
Furniture and equipment expense | 474 | 431 | 1,438 | 1,403 |
FDIC insurance assessment | 253 | 249 | 753 | 752 |
Legal, examination, and professional fees | 207 | 284 | 727 | 880 |
Advertising and promotion | 310 | 288 | 907 | 750 |
Postage, printing, and supplies | 308 | 274 | 854 | 817 |
Processing expense | 749 | 888 | 2,758 | 2,667 |
Other real estate expense, net | 1,265 | 1,725 | 4,437 | 3,174 |
Other | 848 | 812 | 2,745 | 3,094 |
Total non-interest expense | 9,972 | 10,378 | 31,188 | 29,955 |
Income (loss) before income taxes | 2,340 | -2,276 | 4,764 | 346 |
Income tax expense (benefit) | 771 | -704 | 1,519 | -273 |
Net income (loss) | 1,569 | -1,572 | 3,245 | 619 |
Preferred stock dividends | ' | 228 | 337 | 894 |
Accretion of discount on preferred stock | ' | 72 | 278 | 587 |
Total preferred stock dividends and accretion of discount on preferred stock | ' | 300 | 615 | 1,481 |
Net income (loss) available to common shareholders | $1,569 | ($1,872) | $2,630 | ($862) |
Basic earnings (loss) per share (in dollars per share) | $0.31 | ($0.37) | $0.52 | ($0.17) |
Diluted earnings (loss) per share (in dollars per share) | $0.31 | ($0.37) | $0.52 | ($0.17) |
Consolidated_Statements_of_Com
Consolidated Statements of Comprehensive Income (loss) (USD $) | 3 Months Ended | 9 Months Ended | ||
In Thousands, unless otherwise specified | Sep. 30, 2013 | Sep. 30, 2012 | Sep. 30, 2013 | Sep. 30, 2012 |
Consolidated Statements of Comprehensive Income (loss) | ' | ' | ' | ' |
Net income (loss) | $1,569 | ($1,572) | $3,245 | $619 |
Securities available for sale: | ' | ' | ' | ' |
Unrealized (loss) gain on investment securities available-for-sale, net of tax | -109 | 315 | -3,372 | 369 |
Adjustment for gain on sales of investment securities, net of tax | ' | -16 | -343 | -16 |
Defined benefit pension plans: | ' | ' | ' | ' |
Amortization of prior service cost included in net periodic pension cost, net of tax | 16 | 26 | 50 | 78 |
Total other comprehensive (loss) income | -93 | 325 | -3,665 | 431 |
Total comprehensive income (loss) | $1,476 | ($1,247) | ($420) | $1,050 |
Consolidated_Statements_of_Sto
Consolidated Statements of Stockholders' Equity (USD $) | Total | Preferred Stock | Common Stock | Surplus | Retained Earnings | Accumulated Other Comprehensive Income (Loss) | Treasury Stock |
Balance at Dec. 31, 2011 (Previously reported) | $102,576,000 | $29,318,000 | $4,815,000 | $30,266,000 | $40,354,000 | $1,340,000 | ($3,517,000) |
Balance (Change in Accounting Principle) | 460,000 | ' | ' | ' | 460,000 | ' | ' |
Balance at Dec. 31, 2011 | 103,036,000 | 29,318,000 | 4,815,000 | 30,266,000 | 40,814,000 | 1,340,000 | -3,517,000 |
Increase (Decrease) in Stockholders' Equity | ' | ' | ' | ' | ' | ' | ' |
Net income | 619,000 | ' | ' | ' | 619,000 | ' | ' |
Other comprehensive income (loss) | 431,000 | ' | ' | ' | ' | 431,000 | ' |
Stock based compensation expense | 27,000 | ' | ' | 27,000 | ' | ' | ' |
Accretion of preferred stock discount | ' | 587,000 | ' | ' | -587,000 | ' | ' |
Redemption of 18,255 and 12,000 shares for the nine months ended September 30, 2013 and 2012 respectively | -12,000,000 | -12,000,000 | ' | ' | ' | ' | ' |
Stock dividend | ' | ' | 186,000 | 1,521,000 | -1,707,000 | ' | ' |
Cash dividends declared, preferred stock | -975,000 | ' | ' | ' | -975,000 | ' | ' |
Cash dividends declared, common stock | -707,000 | ' | ' | ' | -707,000 | ' | ' |
Balance at Sep. 30, 2012 | 90,431,000 | 17,905,000 | 5,001,000 | 31,814,000 | 37,457,000 | 1,771,000 | -3,517,000 |
Balance at Dec. 31, 2012 | 92,220,000 | 17,977,000 | 5,001,000 | 31,816,000 | 39,118,000 | 1,825,000 | -3,517,000 |
Increase (Decrease) in Stockholders' Equity | ' | ' | ' | ' | ' | ' | ' |
Net income | 3,245,000 | ' | ' | ' | 3,245,000 | ' | ' |
Other comprehensive income (loss) | -3,665,000 | ' | ' | ' | ' | -3,665,000 | ' |
Stock based compensation expense | 14,000 | ' | ' | 14,000 | ' | ' | ' |
Accretion of preferred stock discount | ' | 278,000 | ' | ' | -278,000 | ' | ' |
Redemption of 18,255 and 12,000 shares for the nine months ended September 30, 2013 and 2012 respectively | -18,255,000 | -18,255,000 | ' | ' | ' | ' | ' |
Redemption of common stock warrant | -540,000 | ' | ' | -540,000 | ' | ' | ' |
Stock dividend | ' | ' | 194,000 | 2,090,000 | -2,284,000 | ' | ' |
Cash dividends declared, preferred stock | -456,000 | ' | ' | ' | -456,000 | ' | ' |
Cash dividends declared, common stock | -736,000 | ' | ' | ' | -736,000 | ' | ' |
Balance at Sep. 30, 2013 | $71,827,000 | ' | $5,195,000 | $33,380,000 | $38,609,000 | ($1,840,000) | ($3,517,000) |
Consolidated_Statements_of_Sto1
Consolidated Statements of Stockholders' Equity (Parenthetical) (Preferred Stock) | 9 Months Ended | |
Sep. 30, 2013 | Sep. 30, 2012 | |
Preferred Stock | ' | ' |
Redemption of preference shares | 18,255 | 12,000 |
Consolidated_Statements_of_Cas
Consolidated Statements of Cash Flows (USD $) | 9 Months Ended | |
Sep. 30, 2013 | Sep. 30, 2012 | |
Cash flows from operating activities: | ' | ' |
Net income | $3,245,000 | $619,000 |
Adjustments to reconcile net income to net cash provided by operating activities: | ' | ' |
Provision for loan losses | 2,000,000 | 7,900,000 |
Depreciation expense | 1,204,000 | 1,447,000 |
Net amortization of investment securities, premiums, and discounts | 981,000 | 851,000 |
Amortization of intangible assets | 135,000 | 307,000 |
Stock based compensation expense | 14,000 | 27,000 |
Change in fair value of mortgage servicing rights | -86,000 | 985,000 |
Gain on sale of investment securities | -554,000 | -26,000 |
Loss (gain) on sales and dispositions of premises and equipment | 2,000 | -82,000 |
Loss (gain) on sales and dispositions of other real estate owned and repossessed assets | 390,000 | -220,000 |
Provision for other real estate owned | 3,031,000 | 1,821,000 |
Decrease (increase) in accrued interest receivable | 234,000 | -126,000 |
Increase in cash surrender value -life insurance | -56,000 | -55,000 |
Decrease in other assets | 1,729,000 | 679,000 |
Decrease (increase) in income tax receivable | 963,000 | -1,714,000 |
Increase in income tax payable | 424,000 | ' |
Decrease in accrued interest payable | -453,000 | -370,000 |
Increase in other liabilities | 2,083,000 | 823,000 |
Origination of mortgage loans for sale | -61,297,000 | -67,089,000 |
Proceeds from the sale of mortgage loans | 63,452,000 | 68,506,000 |
Gain on sale of mortgage loans, net | -1,515,000 | -1,773,000 |
Other, net | -362,000 | 44,000 |
Net cash provided by operating activities | 15,564,000 | 12,554,000 |
Cash flows from investing activities: | ' | ' |
Net decrease (increase) in loans | 17,436,000 | -20,929,000 |
Purchase of available-for-sale debt securities | -76,479,000 | -69,305,000 |
Proceeds from maturities of available-for-sale debt securities | 28,221,000 | 32,192,000 |
Proceeds from calls of available-for-sale debt securities | 6,255,000 | 33,095,000 |
Proceeds from sales of available-for-sale debt securities | 22,115,000 | 790,000 |
Proceeds from sales of FHLB stock | 535,000 | 100,000 |
Purchases of FHLB stock | -612,000 | ' |
Purchases of premises and equipment | -1,787,000 | -1,155,000 |
Proceeds from sales of premises and equipment | ' | 269,000 |
Proceeds from sales of other real estate owned and repossessed assets | 7,586,000 | 5,553,000 |
Net cash provided (used) by investing activities | 3,270,000 | -19,390,000 |
Cash flows from financing activities: | ' | ' |
Net (decrease) increase in demand deposits | -12,312,000 | 5,944,000 |
Net increase in interest-bearing transaction accounts | 7,185,000 | 5,034,000 |
Net decrease in time deposits | -34,670,000 | -12,792,000 |
Net increase (decrease) in federal funds purchased and securities sold under agreements to repurchase | 3,949,000 | -407,000 |
Repayment of FHLB advances | -15,113,000 | -194,000 |
FHLB advances | 19,000,000 | ' |
Redemption of 18,255 and 12,000 shares, respectively, of preferred stock | -18,255,000 | -12,000,000 |
Warrant redemption | -540,000 | ' |
Cash dividends paid - preferred stock | -456,000 | -975,000 |
Cash dividends paid - common stock | -726,000 | -698,000 |
Net cash used by financing activities | -51,938,000 | -16,088,000 |
Net decrease in cash and cash equivalents | -33,104,000 | -22,924,000 |
Cash and cash equivalents, beginning of period | 58,877,000 | 43,210,000 |
Cash and cash equivalents, end of period | 25,773,000 | 20,286,000 |
Cash paid during the period for: | ' | ' |
Interest | 5,479,000 | 6,724,000 |
Income taxes | 131,000 | 1,575,000 |
Supplemental schedule of noncash investing and financing activities: | ' | ' |
Other real estate and repossessions acquired in settlement of loans | $3,278,000 | $16,328,000 |
Consolidated_Statements_of_Cas1
Consolidated Statements of Cash Flows (Parenthetical) (Preferred Stock) | 9 Months Ended | |
Sep. 30, 2013 | Sep. 30, 2012 | |
Preferred Stock | ' | ' |
Redemption of preference shares | 18,255 | 12,000 |
Summary_of_Significant_Account
Summary of Significant Accounting Policies | 9 Months Ended |
Sep. 30, 2013 | |
Summary of Significant Accounting Policies | ' |
Summary of Significant Accounting Policies | ' |
(1)Â Â Â Â Â Â Â Summary of Significant Accounting Policies | |
Hawthorn Bancshares, Inc. (the Company) through its subsidiary, Hawthorn Bank (the Bank), provides a broad range of banking services to individual and corporate customers located within the communities in and surrounding Jefferson City, Clinton, Warsaw, Springfield, Branson, and Lee’s Summit, Missouri. The Company is subject to competition from other financial and nonfinancial institutions providing financial products. Additionally, the Company and its subsidiaries are subject to the regulations of certain regulatory agencies and undergo periodic examinations by those regulatory agencies. | |
The accompanying unaudited consolidated financial statements of the Company have been prepared in conformity with U.S. generally accepted accounting principles (U.S. GAAP) for interim financial information and with the instructions to Form 10-Q, and Rule 10-01 of Regulation S-X. Accordingly, the unaudited consolidated financial statements do not include all of the information and disclosures required by U.S. GAAP for complete financial statements and should be read in conjunction with the consolidated financial statements and related notes included in the Company’s Annual Report on Form 10-K for the year ended December 31, 2012. | |
The accompanying unaudited consolidated financial statements include all adjustments that, in the opinion of management, are necessary in order to make those statements not misleading. Management is required to make estimates and assumptions, including the determination of the allowance for loan losses, real estate acquired in connection with foreclosure or in satisfaction of loans, fair values of investment securities available-for-sale, and the valuation of mortgage servicing rights that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the consolidated financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates. The Company’s management has evaluated and did not identify any subsequent events or transactions requiring recognition or disclosure in the consolidated financial statements. | |
Stock Dividend On July 1, 2013, the Company paid a special stock dividend of four percent to common shareholders of record at the close of business on June 15, 2013. For all periods presented, share information, including basic and diluted earnings per share, has been adjusted retroactively to reflect this change. | |
The following represents significant new accounting principles adopted in 2013: | |
Balance Sheet In December 2011, the FASB issued ASU 2011-11, Disclosures about Offsetting Assets and Liabilities. The ASU is a joint requirement by the FASB and International Accounting Standards Board to enhance current disclosures and increase comparability of U.S. GAAP and International Financial Reporting Standards (IFRS) financial statements. Under the ASU, an entity will be required to disclose both gross and net information about instruments and transactions eligible for offset in the balance sheet, as well as instruments and transactions subject to an agreement similar to a master netting agreement. ASU 2013-01, Clarifying the Scope of Disclosures about Offsetting Assets and Liabilities, was issued in January 2013, and amended ASU 2011-11 to specifically include only derivatives accounted for under Topic 815, repurchase and reverse purchase agreements, and securities and borrowing and lending transactions that are either offset or subject to an enforceable master netting arrangement. Both ASUs are effective for annual and interim periods beginning January 1, 2013. The adoption of these ASUs had no effect on the Company’s financial statements. | |
Other Comprehensive Income In February 2013, the FASB issued ASU No. 2013-02, Reporting of Amounts Reclassified Out of Accumulated Other Comprehensive Income (AOCI). The amendments of ASU No. 2013-02 require an entity to present, either in the income statement or in the notes, significant amounts reclassified out of accumulated other comprehensive income by the respective line items of net income, but only if the amount reclassified is required under U.S. GAAP to be reclassified to net income in its entirety in the same reporting period. For other amounts that are not required under U.S. GAAP to be reclassified in their entirety, an entity is required to cross-reference to other disclosures that provide additional detail about those amounts. This ASU is effective for annual and interim periods beginning January 1, 2013. As a result of the adoption of the ASU, the disclosure of AOCI included in Note 7 contains information regarding reclassifications out of AOCI and into net income. |
Loans_and_Allowance_for_Loan_L
Loans and Allowance for Loan Losses | 9 Months Ended | |||||||||||||||||||||||||
Sep. 30, 2013 | ||||||||||||||||||||||||||
Loans and Allowance for Loan Losses | ' | |||||||||||||||||||||||||
Loans and Allowance for Loan Losses | ' | |||||||||||||||||||||||||
(2)Â Â Â Â Â Â Â Â Loans and Allowance for Loan Losses | ||||||||||||||||||||||||||
Loans | ||||||||||||||||||||||||||
A summary of loans, by major class within the Company’s loan portfolio, at September 30, 2013 and December 31, 2012 is as follows: | ||||||||||||||||||||||||||
September 30, | December 31, | |||||||||||||||||||||||||
(in thousands) | 2013 | 2012 | ||||||||||||||||||||||||
Commercial, financial, and agricultural | $ | 132,923 | $ | 130,040 | ||||||||||||||||||||||
Real estate construction - residential | 23,664 | 22,177 | ||||||||||||||||||||||||
Real estate construction - commercial | 48,489 | 43,486 | ||||||||||||||||||||||||
Real estate mortgage - residential | 220,174 | 221,223 | ||||||||||||||||||||||||
Real estate mortgage - commercial | 375,876 | 405,092 | ||||||||||||||||||||||||
Installment and other consumer | 21,916 | 24,966 | ||||||||||||||||||||||||
Total loans | $ | 823,042 | $ | 846,984 | ||||||||||||||||||||||
The Bank grants real estate, commercial, installment, and other consumer loans to customers located within the communities surrounding Jefferson City, Clinton, Warsaw, Springfield, Branson and Lee’s Summit, Missouri. As such, the Bank is susceptible to changes in the economic environment in these communities. The Bank does not have a concentration of credit in any one economic sector. Installment and other consumer loans consist primarily of the financing of vehicles. At September 30, 2013, loans with a carrying value of $383.4 million were pledged to the Federal Home Loan Bank as collateral for borrowings and letters of credit. | ||||||||||||||||||||||||||
Allowance for loan losses | ||||||||||||||||||||||||||
The following is a summary of the allowance for loan losses for the three and nine months ended September 30, 2013, and 2012: | ||||||||||||||||||||||||||
Three Months Ended September 30, 2013 | ||||||||||||||||||||||||||
Commercial, | Real Estate | Real Estate | Real Estate | Real Estate | Installment | |||||||||||||||||||||
Financial, & | Construction - | Construction - | Mortgage - | Mortgage - | Loans to | Un- | ||||||||||||||||||||
(in thousands) | Agricultural | Residential | Commercial | Residential | Commercial | Individuals | allocated | Total | ||||||||||||||||||
Balance at beginning of period | $ | 2,119 | $ | 932 | $ | 2,202 | $ | 2,456 | $ | 7,415 | $ | 233 | $ | 1 | $ | 15,358 | ||||||||||
Additions: | ||||||||||||||||||||||||||
Provision for loan losses | 444 | 32 | (216 | ) | 4 | (294 | ) | 25 | 5 | 0 | ||||||||||||||||
Deductions: | ||||||||||||||||||||||||||
Loans charged off | 654 | 0 | 135 | 368 | 178 | 91 | 0 | 1,426 | ||||||||||||||||||
Less recoveries on loans | (201 | ) | 0 | 0 | (39 | ) | (34 | ) | (48 | ) | 0 | (322 | ) | |||||||||||||
Net loans charged off | 453 | 0 | 135 | 329 | 144 | 43 | 0 | 1,104 | ||||||||||||||||||
Balance at end of period | $ | 2,110 | $ | 964 | $ | 1,851 | $ | 2,131 | $ | 6,977 | $ | 215 | $ | 6 | $ | 14,254 | ||||||||||
Nine Months Ended September 30, 2013 | ||||||||||||||||||||||||||
Commercial, | Real Estate | Real Estate | Real Estate | Real Estate | Installment | |||||||||||||||||||||
Financial, & | Construction - | Construction - | Mortgage - | Mortgage - | Loans to | Un- | ||||||||||||||||||||
(in thousands) | Agricultural | Residential | Commercial | Residential | Commercial | Individuals | allocated | Total | ||||||||||||||||||
Balance at beginning of period | $ | 1,937 | $ | 732 | $ | 1,711 | $ | 3,387 | $ | 6,834 | $ | 239 | $ | 2 | $ | 14,842 | ||||||||||
Additions: | ||||||||||||||||||||||||||
Provision for loan losses | 725 | 351 | 273 | (586 | ) | 1,142 | 91 | 4 | 2,000 | |||||||||||||||||
Deductions: | ||||||||||||||||||||||||||
Loans charged off | 817 | 119 | 135 | 754 | 1,205 | 271 | 0 | 3,301 | ||||||||||||||||||
Less recoveries on loans | (265 | ) | 0 | (2 | ) | (84 | ) | (206 | ) | (156 | ) | 0 | (713 | ) | ||||||||||||
Net loans charged off | 552 | 119 | 133 | 670 | 999 | 115 | 0 | 2,588 | ||||||||||||||||||
Balance at end of period | $ | 2,110 | $ | 964 | $ | 1,851 | $ | 2,131 | $ | 6,977 | $ | 215 | $ | 6 | $ | 14,254 | ||||||||||
Three Months Ended September 30, 2012 | ||||||||||||||||||||||||||
Commercial, | Real Estate | Real Estate | Real Estate | Real Estate | Installment | |||||||||||||||||||||
Financial, & | Construction - | Construction - | Mortgage - | Mortgage - | Loans to | Un- | ||||||||||||||||||||
(in thousands) | Agricultural | Residential | Commercial | Residential | Commercial | Individuals | allocated | Total | ||||||||||||||||||
Balance at beginning of period | $ | 3,045 | $ | Â 709 | $ | 1,644 | $ | 3,560 | $ | 6,107 | $ | 232 | $ | 17 | $ | 15,314 | ||||||||||
Additions: | ||||||||||||||||||||||||||
Provision for loan losses | 1,239 | (68 | ) | 90 | 118 | 3,241 | 91 | (11 | ) | 4,700 | ||||||||||||||||
Deductions: | ||||||||||||||||||||||||||
Loans charged off | 742 | 0 | 0 | 41 | 2,366 | 154 | 0 | 3,303 | ||||||||||||||||||
Less recoveries on loans | (18 | ) | 0 | 0 | (19 | ) | (96 | ) | (76 | ) | 0 | (209 | ) | |||||||||||||
Net loans charged off | 724 | 0 | 0 | 22 | 2,270 | 78 | 0 | 3,094 | ||||||||||||||||||
Balance at end of period | $ | 3,560 | $ | 641 | $ | 1,734 | $ | 3,656 | $ | 7,078 | $ | 245 | $ | 6 | $ | 16,920 | ||||||||||
Nine Months Ended September 30, 2012 | ||||||||||||||||||||||||||
Commercial, | Real Estate | Real Estate | Real Estate | Real Estate | Installment | |||||||||||||||||||||
Financial, & | Construction - | Construction - | Mortgage - | Mortgage - | Loans to | Un- | ||||||||||||||||||||
(in thousands) | Agricultural | Residential | Commercial | Residential | Commercial | Individuals | allocated | Total | ||||||||||||||||||
Balance at beginning of period | $ | 1,804 | $ | 1,188 | $ | 1,562 | $ | 3,251 | $ | 5,734 | $ | 267 | $ | 3 | $ | 13,809 | ||||||||||
Additions: | ||||||||||||||||||||||||||
Provision for loan losses | 2,469 | (614 | ) | 149 | 913 | 4,793 | 187 | 3 | 7,900 | |||||||||||||||||
Deductions: | ||||||||||||||||||||||||||
Loans charged off | 846 | 0 | 0 | 618 | 3,666 | 425 | 0 | 5,555 | ||||||||||||||||||
Less recoveries on loans | (133 | ) | (67 | ) | (23 | ) | (110 | ) | (217 | ) | (216 | ) | 0 | (766 | ) | |||||||||||
Net loans charged off | 713 | (67 | ) | (23 | ) | 508 | 3,449 | 209 | 0 | 4,789 | ||||||||||||||||
Balance at end of period | $ | 3,560 | $ | 641 | $ | 1,734 | $ | 3,656 | $ | 7,078 | $ | 245 | $ | 6 | $ | 16,920 | ||||||||||
Loans, or portions of loans, are charged off to the extent deemed uncollectible or a loss is confirmed. Loan charge-offs reduce the allowance for loan losses, and recoveries of loans previously charged off are added back to the allowance. If management determines that it is probable that all amounts due on a loan will not be collected under the original terms of the loan agreement, the loan is considered to be impaired. These loans are evaluated individually for impairment, and in conjunction with current economic conditions and loss experience, specific reserves are estimated as further discussed below. Loans not individually evaluated are aggregated by risk characteristics and reserves are recorded using a consistent methodology that considers historical loan loss experience by loan type, delinquencies, current economic conditions, loan risk ratings and industry concentration. Although the allowance for loan losses are comprised of specific and general allocations, the entire allowance is available to absorb credit losses. | ||||||||||||||||||||||||||
The following table provides the balance in the allowance for loan losses at September 30, 2013 and December 31, 2012, and the related loan balance by impairment methodology. | ||||||||||||||||||||||||||
Commercial, | Real Estate | Real Estate | Real Estate | Real Estate | Installment | |||||||||||||||||||||
Financial, and | Construction - | Construction - | Mortgage - | Mortgage - | Loans to | Un - | ||||||||||||||||||||
(in thousands) | Agricultural | Residential | Commercial | Residential | Commercial | Individuals | allocated | Total | ||||||||||||||||||
September 30, 2013 | ||||||||||||||||||||||||||
Allowance for loan losses: | ||||||||||||||||||||||||||
Individually evaluated for impairment | $ | 576 | $ | 248 | $ | 250 | $ | 719 | $ | 2,782 | $ | 6 | $ | 0 | $ | 4,581 | ||||||||||
Collectively evaluated for impairment | 1,534 | 716 | 1,601 | 1,412 | 4,195 | 209 | 6 | 9,673 | ||||||||||||||||||
Total | $ | 2,110 | $ | 964 | $ | 1,851 | $ | 2,131 | $ | 6,977 | $ | 215 | $ | 6 | $ | 14,254 | ||||||||||
Loans outstanding: | ||||||||||||||||||||||||||
Individually evaluated for impairment | $ | 4,392 | $ | 2,254 | $ | 7,101 | $ | 5,217 | $ | 16,948 | $ | 44 | $ | 0 | $ | 35,956 | ||||||||||
Collectively evaluated for impairment | 128,531 | 21,410 | 41,388 | 214,957 | 358,928 | 21,872 | 0 | 787,086 | ||||||||||||||||||
Total | $ | 132,923 | $ | 23,664 | $ | 48,489 | $ | 220,174 | $ | 375,876 | $ | 21,916 | $ | 0 | $ | 823,042 | ||||||||||
December 31, 2012 | ||||||||||||||||||||||||||
Allowance for loan losses: | ||||||||||||||||||||||||||
Individually evaluated for impairment | $ | 213 | $ | 125 | $ | 542 | $ | 1,069 | $ | 2,071 | $ | 0 | $ | 0 | $ | 4,020 | ||||||||||
Collectively evaluated for impairment | 1,724 | 607 | 1,169 | 2,318 | 4,763 | 239 | 2 | 10,822 | ||||||||||||||||||
Total | $ | 1,937 | $ | 732 | $ | 1,711 | $ | 3,387 | $ | 6,834 | $ | 239 | $ | 2 | $ | 14,842 | ||||||||||
Loans outstanding: | ||||||||||||||||||||||||||
Individually evaluated for impairment | $ | 4,157 | $ | 2,496 | $ | 7,762 | $ | 5,771 | $ | 18,959 | $ | 44 | $ | 0 | $ | 39,189 | ||||||||||
Collectively evaluated for impairment | 125,883 | 19,681 | 35,724 | 215,452 | 386,133 | 24,922 | 0 | 807,795 | ||||||||||||||||||
Total | $ | 130,040 | $ | 22,177 | $ | 43,486 | $ | 221,223 | $ | 405,092 | $ | 24,966 | $ | 0 | $ | 846,984 | ||||||||||
Impaired loans | ||||||||||||||||||||||||||
Loans evaluated under ASC 310-10-35 include loans which are individually evaluated for impairment. All other loans are collectively evaluated for impairment under ASC 450-20. Impaired loans totaled $36.2 million and $39.4 million at September 30, 2013 and December 31, 2012, respectively, and are comprised of loans on non-accrual status and loans which have been classified as troubled debt restructurings. Total impaired loans of $36.2 million at September 30, 2013, includes $36.0 million of impaired loans individually evaluated for impairment and $220,000 of non-accrual consumer loans that were collectively evaluated for impairment. Total impaired loans of $39.4 million at December 31, 2012, includes $39.2 million of impaired loans individually evaluated for impairment and $174,000 of non-accrual consumer loans that were collectively evaluated for impairment. | ||||||||||||||||||||||||||
The specific reserve component applies to loans evaluated individually for impairment. The net carrying value of impaired loans is generally based on the fair values of collateral obtained through independent appraisals or internal evaluations, or by discounting the total expected future cash flows. At September 30, 2013 and December 31, 2012, $32.4 million and $36.1 million, respectively, of impaired loans were evaluated based on the fair value of the loan’s collateral. Once the impairment amount is calculated, a specific reserve allocation is recorded. At September 30, 2013, $4.6 million of the Company’s allowance for loan losses was allocated to impaired loans totaling $36.2 million compared to $4.0 million of the Company’s allowance for loan losses allocated to impaired loans totaling approximately $39.4 million at December 31, 2012. Management determined that $12.2 million, or 34%, of total impaired loans required no reserve allocation at September 30, 2013 compared to $14.7 million, or 37%, at December 31, 2012 primarily due to adequate collateral values, acceptable payment history and adequate cash flow ability. | ||||||||||||||||||||||||||
The incurred loss component of the general reserve, or loans collectively evaluated for impairment, is determined by applying percentages to pools of loans by asset type. Loans not individually evaluated are aggregated based on similar risk characteristics. Historical loss rates for each risk group, which are updated quarterly, are quantified using all recorded loan charge-offs. Management determined that the previous twelve quarters were reflective of the loss characteristics of the Company’s loan portfolio during the recent economic environment. These historical loss rates for each risk group are used as the starting point to determine allowance provisions. The Company’s methodology includes factors that allow management to adjust its estimates of losses based on the most recent information available. The rates are then adjusted to reflect actual changes and anticipated changes such as changes in specific allowances on loans and real estate acquired through foreclosure, any gains and losses on final disposition of real estate acquired through foreclosure, changes in national and local economic conditions and developments, including general economic and business conditions affecting the Company’s key lending areas, credit quality trends, specific industry conditions within portfolio segments, bank regulatory examination results, and findings of the internal loan review department. These risk factors are generally reviewed and updated quarterly, as appropriate. | ||||||||||||||||||||||||||
The categories of impaired loans at September 30, 2013 and December 31, 2012 are as follows: | ||||||||||||||||||||||||||
September 30, | December 31, | |||||||||||||||||||||||||
(in thousands) | 2013 | 2012 | ||||||||||||||||||||||||
Non-accrual loans | $ | 28,610 | $ | 31,081 | ||||||||||||||||||||||
Troubled debt restructurings continuing to accrue interest | 7,566 | 8,282 | ||||||||||||||||||||||||
Total impaired loans | $ | 36,176 | $ | 39,363 | ||||||||||||||||||||||
The following tables provide additional information about impaired loans at September 30, 2013 and December 31, 2012, respectively, segregated between loans for which an allowance has been provided and loans for which no allowance has been provided. | ||||||||||||||||||||||||||
Unpaid | ||||||||||||||||||||||||||
Recorded | Principal | Specific | ||||||||||||||||||||||||
(in thousands) | Investment | Balance | Reserves | |||||||||||||||||||||||
September 30, 2013 | ||||||||||||||||||||||||||
With no related allowance recorded: | ||||||||||||||||||||||||||
Commercial, financial and agricultural | $ | 2,501 | $ | 2,581 | $ | 0 | ||||||||||||||||||||
Real estate - construction residential | 104 | 139 | 0 | |||||||||||||||||||||||
Real estate - construction commercial | 2,861 | 3,459 | 0 | |||||||||||||||||||||||
Real estate - residential | 2,419 | 3,214 | 0 | |||||||||||||||||||||||
Real estate - commercial | 4,084 | 4,344 | 0 | |||||||||||||||||||||||
Consumer | 220 | 238 | 0 | |||||||||||||||||||||||
Total | $ | 12,189 | $ | 13,975 | $ | 0 | ||||||||||||||||||||
With an allowance recorded: | ||||||||||||||||||||||||||
Commercial, financial and agricultural | $ | 1,891 | $ | 1,984 | $ | 576 | ||||||||||||||||||||
Real estate - construction residential | 2,150 | 2,272 | 248 | |||||||||||||||||||||||
Real estate - construction commercial | 4,240 | 4,240 | 250 | |||||||||||||||||||||||
Real estate - residential | 2,798 | 2,931 | 719 | |||||||||||||||||||||||
Real estate - commercial | 12,864 | 13,772 | 2,782 | |||||||||||||||||||||||
Consumer | 44 | 44 | 6 | |||||||||||||||||||||||
Total | $ | 23,987 | $ | 25,243 | $ | 4,581 | ||||||||||||||||||||
Total impaired loans | $ | 36,176 | $ | 39,218 | $ | 4,581 | ||||||||||||||||||||
Unpaid | ||||||||||||||||||||||||||
Recorded | Principal | Specific | ||||||||||||||||||||||||
(in thousands) | Investment | Balance | Reserves | |||||||||||||||||||||||
December 31, 2012 | ||||||||||||||||||||||||||
With no related allowance recorded: | ||||||||||||||||||||||||||
Commercial, financial and agricultural | $ | 3,272 | $ | 4,009 | $ | 0 | ||||||||||||||||||||
Real estate - construction residential | 2,307 | 2,339 | 0 | |||||||||||||||||||||||
Real estate - construction commercial | 1,879 | 2,102 | 0 | |||||||||||||||||||||||
Real estate - residential | 1,939 | 2,393 | 0 | |||||||||||||||||||||||
Real estate - commercial | 5,162 | 5,565 | 0 | |||||||||||||||||||||||
Consumer | 174 | 186 | 0 | |||||||||||||||||||||||
Total | $ | 14,733 | $ | 16,594 | $ | 0 | ||||||||||||||||||||
With an allowance recorded: | ||||||||||||||||||||||||||
Commercial, financial and agricultural | $ | 885 | $ | 898 | $ | 213 | ||||||||||||||||||||
Real estate - construction residential | 189 | 189 | 125 | |||||||||||||||||||||||
Real estate - construction commercial | 5,883 | 6,011 | 542 | |||||||||||||||||||||||
Real estate - residential | 3,832 | 3,999 | 1,069 | |||||||||||||||||||||||
Real estate - commercial | 13,797 | 14,167 | 2,071 | |||||||||||||||||||||||
Consumer | 44 | 44 | 0 | |||||||||||||||||||||||
Total | $ | 24,630 | $ | 25,308 | $ | 4,020 | ||||||||||||||||||||
Total impaired loans | $ | 39,363 | $ | 41,902 | $ | 4,020 | ||||||||||||||||||||
The following table presents by class, information related to the average recorded investment and interest income recognized on impaired loans for the three and nine months ended September 30, 2013 and 2012. | ||||||||||||||||||||||||||
Three Months Ended | Nine Months Ended | |||||||||||||||||||||||||
September 30, | September 30, | |||||||||||||||||||||||||
2013 | 2012 | 2013 | 2012 | |||||||||||||||||||||||
Interest | Interest | Interest | Interest | |||||||||||||||||||||||
Recognized | Recognized | Recognized | Recognized | |||||||||||||||||||||||
Average | For the | Average | For the | Average | For the | Average | For the | |||||||||||||||||||
Recorded | Period | Recorded | Period | Recorded | Period | Recorded | Period | |||||||||||||||||||
(in thousands) | Investment | Ended | Investment | Ended | Investment | Ended | Investment | Ended | ||||||||||||||||||
With no related allowance recorded: | ||||||||||||||||||||||||||
Commercial, financial and agricultural | $ | 2,598 | $ | 22 | $ | 3,074 | $ | 23 | $ | 2,643 | $ | 71 | $ | 3,315 | $ | 66 | ||||||||||
Real estate - construction residential | 139 | 0 | 1,589 | 0 | 242 | 0 | 737 | 7 | ||||||||||||||||||
Real estate - construction commercial | 3,459 | 0 | 1,879 | 0 | 3,803 | 0 | 1,653 | 0 | ||||||||||||||||||
Real estate - residential | 3,168 | 10 | 2,299 | 5 | 3,179 | 10 | 3,333 | 47 | ||||||||||||||||||
Real estate - commercial | 4,346 | 29 | 3,598 | 28 | 4,348 | 86 | 10,582 | 87 | ||||||||||||||||||
Consumer | 202 | 0 | 181 | 0 | 212 | 1 | 162 | 1 | ||||||||||||||||||
Total | $ | 13,912 | $ | 61 | $ | 12,620 | $ | 56 | $ | 14,427 | $ | 168 | $ | 19,782 | $ | 208 | ||||||||||
With an allowance recorded: | ||||||||||||||||||||||||||
Commercial, financial and agricultural | $ | 1,996 | $ | 7 | $ | 2,890 | $ | 7 | $ | 2,031 | $ | 34 | $ | 2,615 | $ | 21 | ||||||||||
Real estate - construction residential | 2,272 | 0 | 189 | 0 | 2,273 | 0 | 189 | 0 | ||||||||||||||||||
Real estate - construction commercial | 4,240 | 0 | 6,192 | 0 | 4,240 | 0 | 6,180 | 0 | ||||||||||||||||||
Real estate - residential | 2,920 | 2 | 3,037 | 4 | 2,947 | 38 | 2,566 | 11 | ||||||||||||||||||
Real estate - commercial | 13,210 | 35 | 15,072 | 2 | 13,524 | 106 | 14,209 | 1 | ||||||||||||||||||
Consumer | 44 | 0 | 0 | 0 | 44 | 0 | 0 | 0 | ||||||||||||||||||
Total | $ | 24,682 | $ | 44 | $ | 27,380 | $ | 13 | $ | 25,059 | $ | 178 | $ | 25,759 | $ | 33 | ||||||||||
Total impaired loans | $ | 38,594 | $ | 105 | $ | 40,000 | $ | 69 | $ | 39,486 | $ | 346 | $ | 45,541 | $ | 241 | ||||||||||
The recorded investment varies from the unpaid principal balance primarily due to partial charge-offs taken resulting from current appraisals received. The amount recognized as interest income on impaired loans continuing to accrue interest, primarily related to troubled debt restructurings, was $105,000 and $346,000, and $69,000 and $241,000, for the three and nine months ended September 30, 2013 and 2012, respectively. The average recorded investment on impaired loans is calculated on a monthly basis during the periods reported. Contractual interest lost on loans in non-accrual status was $929,000 at September 30, 2013 compared to $966,000 at September 30, 2012. During the three and nine months ended September 30, 2013, $1,000 and $93,000, respectively, in interest was recognized on loans in non-accrual status on a cash basis. During the three and nine months ended September 30, 2012, there was no significant interest recognized on loans in non-accrual status. | ||||||||||||||||||||||||||
Delinquent and Non-Accrual Loans | ||||||||||||||||||||||||||
The delinquency status of loans is determined based on the contractual terms of the notes. Borrowers are generally classified as delinquent once payments become 30 days or more past due. | ||||||||||||||||||||||||||
The following table provides aging information for the Company’s past due and non-accrual loans at September 30, 2013 and December 31, 2012. | ||||||||||||||||||||||||||
Current or | 90 Days | |||||||||||||||||||||||||
Less Than | Past Due | |||||||||||||||||||||||||
30 Days | 30 - 89 Days | And Still | ||||||||||||||||||||||||
(in thousands) | Past Due | Past Due | Accruing | Non-Accrual | Total | |||||||||||||||||||||
September 30, 2013 | ||||||||||||||||||||||||||
Commercial, Financial, and Agricultural | $ | 130,695 | $ | 185 | $ | 15 | $ | 2,028 | $ | 132,923 | ||||||||||||||||
Real Estate Construction - Residential | 21,249 | 160 | 0 | 2,255 | 23,664 | |||||||||||||||||||||
Real Estate Construction - Commercial | 41,388 | 0 | 0 | 7,101 | 48,489 | |||||||||||||||||||||
Real Estate Mortgage - Residential | 213,627 | 1,798 | 377 | 4,372 | 220,174 | |||||||||||||||||||||
Real Estate Mortgage - Commercial | 362,293 | 992 | 0 | 12,591 | 375,876 | |||||||||||||||||||||
Installment and Other Consumer | 21,378 | 261 | 14 | 263 | 21,916 | |||||||||||||||||||||
Total | $ | 790,630 | $ | 3,396 | $ | 406 | $ | 28,610 | $ | 823,042 | ||||||||||||||||
December 31, 2012 | ||||||||||||||||||||||||||
Commercial, Financial, and Agricultural | $ | 126,884 | $ | 1,821 | $ | 0 | $ | 1,335 | $ | 130,040 | ||||||||||||||||
Real Estate Construction - Residential | 19,390 | 290 | 0 | 2,497 | 22,177 | |||||||||||||||||||||
Real Estate Construction - Commercial | 35,117 | 607 | 0 | 7,762 | 43,486 | |||||||||||||||||||||
Real Estate Mortgage - Residential | 213,694 | 2,199 | 0 | 5,330 | 221,223 | |||||||||||||||||||||
Real Estate Mortgage - Commercial | 390,032 | 1,122 | 0 | 13,938 | 405,092 | |||||||||||||||||||||
Installment and Other Consumer | 24,221 | 520 | 6 | 219 | 24,966 | |||||||||||||||||||||
Total | $ | 809,338 | $ | 6,559 | $ | 6 | $ | 31,081 | $ | 846,984 | ||||||||||||||||
Credit Quality | ||||||||||||||||||||||||||
The Company categorizes loans into risk categories based upon an internal rating system reflecting management’s risk assessment. Loans are placed on watch status when (1) one or more weaknesses that could jeopardize timely liquidation exits; or (2) the margin or liquidity of an asset is sufficiently tenuous that adverse trends could result in a collection problem. Loans classified as substandard are inadequately protected by the current sound worth and paying capacity of the obligor or by the collateral pledged, if any. Loans so classified may have a well defined weakness or weaknesses that jeopardize the repayment of the debt. Such loans are characterized by the distinct possibility that the Company may sustain some loss if the deficiencies are not corrected. It is the Company’s policy to discontinue the accrual of interest income on loans when management believes that the collection of interest or principal is doubtful. Loans are placed on non-accrual status when (1) deterioration in the financial condition of the borrower exists for which payment of full principal and interest is not expected, or (2) payment of principal or interest has been in default for a period of 90 days or more and the asset is not both well secured and in the process of collection. Subsequent interest payments received on such loans are applied to principal if any doubt exists as to the collectability of such principal; otherwise, such receipts are recorded as interest income on a cash basis. | ||||||||||||||||||||||||||
The following table presents the risk categories by class at September 30, 2013 and December 31, 2012. | ||||||||||||||||||||||||||
(in thousands) | Commercial, | Real Estate | Real Estate | Real Estate | Real Estate | Installment | Total | |||||||||||||||||||
Financial, & | Construction - | Construction - | Mortgage - | Mortgage - | and other | |||||||||||||||||||||
Agricultural | Â Residential | Â Commercial | Â Residential | Â Commercial | Consumer | |||||||||||||||||||||
At September 30, 2013 | ||||||||||||||||||||||||||
Watch | $ | 14,825 | $ | 933 | $ | 3,763 | $ | 23,272 | $ | 24,985 | $ | 399 | $ | 68,177 | ||||||||||||
Substandard | 8,506 | 2,564 | 1,082 | 7,794 | 13,885 | 416 | 34,247 | |||||||||||||||||||
Non-accrual | 2,028 | 2,255 | 7,101 | 4,372 | 12,591 | 263 | 28,610 | |||||||||||||||||||
Total | $ | 25,359 | $ | 5,752 | $ | 11,946 | $ | 35,438 | $ | 51,461 | $ | 1,078 | $ | 131,034 | ||||||||||||
At December 31, 2012 | ||||||||||||||||||||||||||
Watch | $ | 14,814 | $ | 4,580 | $ | 6,459 | $ | 26,063 | $ | 29,753 | $ | 672 | $ | 82,341 | ||||||||||||
Substandard | 6,485 | 396 | 2,035 | 5,472 | 11,027 | 423 | 25,838 | |||||||||||||||||||
Non-accrual | 1,335 | 2,497 | 7,762 | 5,330 | 13,938 | 219 | 31,081 | |||||||||||||||||||
Total | $ | 22,634 | $ | 7,473 | $ | 16,256 | $ | 36,865 | $ | 54,718 | $ | 1,314 | $ | 139,260 | ||||||||||||
Troubled Debt Restructurings | ||||||||||||||||||||||||||
At September 30, 2013, loans classified as troubled debt restructurings (TDRs) totaled $19.3 million, of which $11.7 million was on non-accrual status and $7.6 million was on accrual status. At December 31, 2012, loans classified as TDRs totaled $22.4 million, of which $14.1 million was on non-accrual status and $8.3 million was on accrual status. When an individual loan is determined to be a TDR, the amount of impairment is based upon the present value of expected future cash flows discounted at the loan’s effective interest rate or the fair value of the underlying collateral less applicable selling costs. Accordingly, specific reserves of $1.3 million and $1.5 million related to TDRs were allocated to the allowance for loan losses at September 30, 2013 and December 31, 2012, respectively. | ||||||||||||||||||||||||||
The following table summarizes loans that were modified as TDRs during the three and nine months ended September 30, 2013 and 2012: | ||||||||||||||||||||||||||
Three Months Ended September 30, | ||||||||||||||||||||||||||
2013 | 2012 | |||||||||||||||||||||||||
Recorded Investment (1) | Recorded Investment (1) | |||||||||||||||||||||||||
(in thousands) | Number of | Pre- | Post- | Number of | Pre- | Post- | ||||||||||||||||||||
Contracts | Â Modification | Â Modification | Contracts | Â Modification | Â Modification | |||||||||||||||||||||
Troubled Debt Restructurings | ||||||||||||||||||||||||||
Commercial, financial and agricultural | 0 | $ | 0 | $ | 0 | 2 | $ | 100 | $ | 100 | ||||||||||||||||
Real estate construction - commercial | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||||
Real estate mortgage - residential | 0 | 0 | 0 | 2 | 644 | 644 | ||||||||||||||||||||
Total | 0 | $ | 0 | $ | 0 | 4 | $ | 744 | $ | 744 | ||||||||||||||||
Nine Months Ended September 30, | ||||||||||||||||||||||||||
2013 | 2012 | |||||||||||||||||||||||||
Recorded Investment (1) | Recorded Investment (1) | |||||||||||||||||||||||||
(in thousands) | Number of | Pre- | Post- | Number of | Pre- | Post- | ||||||||||||||||||||
Contracts | Â Modification | Â Modification | Contracts | Â Modification | Â Modification | |||||||||||||||||||||
Troubled Debt Restructurings | ||||||||||||||||||||||||||
Commercial, financial and agricultural | 0 | $ | 0 | $ | 0 | 3 | $ | 297 | $ | 280 | ||||||||||||||||
Real estate construction - commercial | 0 | 0 | 0 | 1 | 43 | 42 | ||||||||||||||||||||
Real estate mortgage - residential | 1 | 618 | 481 | 2 | 644 | 644 | ||||||||||||||||||||
Total | 1 | $ | 618 | $ | 481 | 6 | $ | 984 | $ | 966 | ||||||||||||||||
(1)Â The amounts reported post-modification are inclusive of all partial pay-downs and charge-offs, and no portion of the debt was forgiven. Loans modified as a TDR that were fully paid down, charged-off or foreclosed upon during the period ended are not reported. | ||||||||||||||||||||||||||
The Company’s portfolio of loans classified as TDRs include concessions such as interest rates below the current market rate, deferring principal payments, and extending maturity dates. Once a loan becomes a TDR, it will continue to be reported as a TDR until it is ultimately repaid in full, charged-off, or the collateral for the loan is foreclosed and sold. The Company considers a loan in TDR status in default when the borrower’s payment according to the modified terms is at least 90 days past due or has defaulted due to expiration of the loan’s maturity date. During the nine months ended September 30, 2013, one loan meeting the TDR criteria was modified compared to six loans during the nine months ended September 30, 2012. During the three months ended September 30, 2013 there were no new loans modified as TDRs and four loans modified as TDRs during the three months ended September 30, 2012. There were no loans modified as a TDR that defaulted during the three and nine months ended September 30, 2013, and within twelve months of their modification date. No loans modified as a TDR during the three and nine months ended September 30, 2012 defaulted. |
Real_Estate_and_Other_Assets_A
Real Estate and Other Assets Acquired in Settlement of Loans | 9 Months Ended | |||||||||||||
Sep. 30, 2013 | ||||||||||||||
Real Estate and Other Assets Acquired in Settlement of Loans | ' | |||||||||||||
Real Estate and Other Assets Acquired in Settlement of Loans | ' | |||||||||||||
(3)              Real Estate and Other Assets Acquired in Settlement of Loans | ||||||||||||||
September 30, | December 31, | |||||||||||||
(in thousands) | 2013 | 2012 | ||||||||||||
Commercial | $ | 0 | $ | 329 | ||||||||||
Real estate construction - residential | 126 | 112 | ||||||||||||
Real estate construction - commercial | 10,028 | 13,392 | ||||||||||||
Real estate mortgage - residential | 908 | 1,227 | ||||||||||||
Real estate mortgage - commercial | 9,354 | 14,201 | ||||||||||||
Repossessed assets | 204 | 468 | ||||||||||||
Total | $ | 20,620 | $ | 29,729 | ||||||||||
Less valuation allowance for other real estate owned | (4,752 | ) | (6,137 | ) | ||||||||||
Total other real estate owned and foreclosed assets | $ | 15,868 | $ | 23,592 | ||||||||||
Changes in the net carrying amount of other real estate owned and repossessed assets for the three and nine months ended September 30, 2013 and 2012 were as follows: | ||||||||||||||
Three Months Ended | Nine Months Ended | |||||||||||||
September 30, | September 30, | |||||||||||||
2013 | 2012 | 2013 | 2012 | |||||||||||
Balance at beginning of period | $ | 21,977 | $ | 29,057 | $ | 29,729 | $ | 22,997 | ||||||
Additions | 308 | 7,018 | 3,278 | 16,329 | ||||||||||
Proceeds from sales | (1,348 | ) | (2,469 | ) | (7,581 | ) | (5,553 | ) | ||||||
Charge-offs against the valuation allowance for other real estate owned, net | (93 | ) | (1,075 | ) | (4,416 | ) | (1,318 | ) | ||||||
Repossessed assets impairment write-downs | (39 | ) | 0 | (239 | ) | 0 | ||||||||
Net (loss) gain on sales | (185 | ) | 144 | (151 | ) | 220 | ||||||||
Total other real estate owned and repossessed assets | $ | 20,620 | $ | 32,675 | $ | 20,620 | $ | 32,675 | ||||||
Less valuation allowance for other real estate owned | (4,752 | ) | (7,480 | ) | (4,752 | ) | (7,480 | ) | ||||||
Balance at end of period | $ | 15,868 | $ | 25,195 | $ | 15,868 | $ | 25,195 | ||||||
Activity in the valuation allowance for other real estate owned in settlement of loans for the three and nine months ended September 30, 2013 and 2012, respectively, is summarized as follows: | ||||||||||||||
Three Months Ended | Nine Months Ended | |||||||||||||
September 30, | September 30, | |||||||||||||
(in thousands) | 2013 | 2012 | 2013 | 2012 | ||||||||||
Balance, beginning of year | $ | 3,999 | $ | 7,474 | $ | 6,137 | $ | 6,977 | ||||||
Provision for other real estate owned | 846 | 1,081 | 3,031 | 1,821 | ||||||||||
Charge-offs | (93 | ) | (1,075 | ) | (4,416 | ) | (1,318 | ) | ||||||
Balance, end of year | $ | 4,752 | $ | 7,480 | $ | 4,752 | $ | 7,480 | ||||||
The increase in the expense provision for other real estate owned during 2013 primarily related to commercial property located in the Branson area that sold at auction during the second quarter of 2013. These amounts are reflected in other real estate expense in the consolidated statements of operations. |
Investment_Securities
Investment Securities | 9 Months Ended | |||||||||||||||||||
Sep. 30, 2013 | ||||||||||||||||||||
Investment Securities | ' | |||||||||||||||||||
Investment Securities | ' | |||||||||||||||||||
(4)Â Â Â Â Â Â Â Â Â Â Â Â Â Â Investment Securities | ||||||||||||||||||||
The amortized cost and fair value of debt securities classified as available-for-sale at September 30, 2013 and December 31, 2012 are as follows: | ||||||||||||||||||||
Gross | Gross | |||||||||||||||||||
Amortized | unrealized | unrealized | ||||||||||||||||||
(in thousands) | cost | gains | losses | Fair value | ||||||||||||||||
September 30, 2013 | ||||||||||||||||||||
U.S. Treasury | $ | 1,000 | $ | 6 | $ | 0 | $ | 1,006 | ||||||||||||
Government sponsored enterprises | 64,089 | 423 | 674 | 63,838 | ||||||||||||||||
Asset-backed securities | 114,966 | 1,402 | 2,289 | 114,079 | ||||||||||||||||
Obligations of states and political subdivisions | 34,299 | 627 | 220 | 34,706 | ||||||||||||||||
Total available for sale securities | $ | 214,354 | $ | 2,458 | $ | 3,183 | $ | 213,629 | ||||||||||||
December 31, 2012 | ||||||||||||||||||||
U.S. Treasury | $ | 2,000 | $ | 30 | $ | 0 | $ | 2,030 | ||||||||||||
Government sponsored enterprises | 54,327 | 853 | 0 | 55,180 | ||||||||||||||||
Asset-backed securities | 104,607 | 3,276 | 11 | 107,872 | ||||||||||||||||
Obligations of states and political subdivisions | 33,959 | 1,222 | 17 | 35,164 | ||||||||||||||||
Total available for sale securities | $ | 194,893 | $ | 5,381 | $ | 28 | $ | 200,246 | ||||||||||||
All of the Company’s investment securities are classified as available for sale. Agency bonds and notes, agency mortgage-backed securities and agency collateralized mortgage obligations (CMO) include securities issued by the Government National Mortgage Association (GNMA), a U.S. government agency, and the Federal National Mortgage Association (FNMA), the Federal Home Loan Mortgage Corporation (FHLMC) and the Federal Home Loan Bank (FHLB), which are U.S. government-sponsored enterprises. | ||||||||||||||||||||
Investment securities that are classified as restricted equity securities primarily consist of Federal Home Loan Bank stock and the Company’s interest in statutory trusts. These securities are reported at cost in other assets in the amount of $4.0 million and $3.9 million as of September 30, 2013 and December 31, 2012, respectively. | ||||||||||||||||||||
Debt securities with carrying values aggregating approximately $154.5 million and $146.4 million at September 30, 2013 and December 31, 2012, respectively, were pledged to secure public funds, securities sold under agreements to repurchase, and for other purposes as required or permitted by law. | ||||||||||||||||||||
The amortized cost and fair value of debt securities classified as available-for-sale at September 30, 2013 by contractual maturity are shown below. Expected maturities may differ from contractual maturities because borrowers have the right to call or prepay obligations with or without prepayment penalties. | ||||||||||||||||||||
Amortized | Fair | |||||||||||||||||||
(in thousands) | cost | value | ||||||||||||||||||
Due in one year or less | $ | 6,432 | $ | 6,482 | ||||||||||||||||
Due after one year through five years | 59,976 | 60,495 | ||||||||||||||||||
Due after five years through ten years | 31,843 | 31,488 | ||||||||||||||||||
Due after ten years | 1,137 | 1,085 | ||||||||||||||||||
Total | 99,388 | 99,550 | ||||||||||||||||||
Asset-backed securities | 114,966 | 114,079 | ||||||||||||||||||
Total available for sale securities | $ | 214,354 | $ | 213,629 | ||||||||||||||||
Gross unrealized losses on debt securities and the fair value of the related securities, aggregated by investment category and length of time that individual securities have been in a continuous unrealized loss position, at September 30, 2013 and December 31, 2012 were as follows: | ||||||||||||||||||||
Less than 12 months | 12 months or more | Total | Total | |||||||||||||||||
Fair | Unrealized | Fair | Unrealized | Fair | Unrealized | |||||||||||||||
(in thousands) | Value | Losses | Value | Losses | Value | Losses | ||||||||||||||
At September 30, 2013 | ||||||||||||||||||||
Government sponsored enterprises | $ | 27,876 | $ | (674 | ) | $ | 0 | $ | 0 | $ | 27,876 | $ | (674 | ) | ||||||
Asset-backed securities | 68,464 | (2,281 | ) | 790 | (8 | ) | 69,254 | (2,289 | ) | |||||||||||
Obligations of states and political subdivisions | 9,636 | (220 | ) | 0 | 0 | 9,636 | (220 | ) | ||||||||||||
Total | $ | 105,976 | $ | (3,175 | ) | $ | 790 | $ | (8 | ) | $ | 106,766 | $ | (3,183 | ) | |||||
(in thousands) | ||||||||||||||||||||
At December 31, 2012 | ||||||||||||||||||||
Government sponsored enterprises | $ | 1,044 | $ | 0 | $ | 0 | $ | 0 | $ | 1,044 | $ | 0 | ||||||||
Asset-backed securities | 4,729 | (11 | ) | 0 | 0 | 4,729 | (11 | ) | ||||||||||||
Obligations of states and political subdivisions | 2,114 | (17 | ) | 150 | 0 | 2,264 | (17 | ) | ||||||||||||
Total | $ | 7,887 | $ | (28 | ) | $ | 150 | $ | 0 | $ | 8,037 | $ | (28 | ) | ||||||
The total available for sale portfolio consisted of approximately 350 securities at September 30, 2013. The portfolio included 100 securities having an aggregate fair value of $106.8 million that were in a loss position at September 30, 2013. Securities identified as temporarily impaired which have been in a loss position for 12 months or longer totaled $790,000 at fair value. The $3.2 million aggregate unrealized loss included in accumulated other comprehensive income (loss) at September 30, 2013 was caused by interest rate fluctuations. The total available for sale portfolio consisted of approximately 380 securities at December 31, 2012. The portfolio included 14 securities having an aggregate fair value of $8.0 million that were in a loss position at December 31, 2012. Securities identified as temporarily impaired which have been in a loss position for 12 months or longer totaled $150,000 at fair value. The $28,000 aggregate unrealized loss included in other comprehensive income at December 31, 2012 was caused by interest rate fluctuations. Because the decline in fair value is attributable to changes in interest rates and not credit quality these investments were not considered other-than-temporarily impaired at September 30, 2013 and December 31, 2012, respectively. | ||||||||||||||||||||
The following table presents the components of investment securities gains and losses which have been recognized in earnings. | ||||||||||||||||||||
Three Months Ended | Nine Months Ended | |||||||||||||||||||
September 30, | September 30, | |||||||||||||||||||
(in thousands) | 2013 | 2012 | 2013 | 2012 | ||||||||||||||||
Gross gains realized on sales | $ | 0 | $ | 26 | $ | 554 | $ | 26 | ||||||||||||
Gross losses realized on sales | 0 | 0 | 0 | 0 | ||||||||||||||||
Other-than-temporary impairment recognized | 0 | 0 | 0 | 0 | ||||||||||||||||
Net realized gains | $ | 0 | $ | 26 | $ | 554 | $ | 26 |
Intangible_Assets
Intangible Assets | 9 Months Ended | |||||||||||||||||||
Sep. 30, 2013 | ||||||||||||||||||||
Intangible Assets | ' | |||||||||||||||||||
Intangible Assets | ' | |||||||||||||||||||
(5)Â Â Â Â Â Â Â Â Â Â Â Â Â Â Intangible Assets | ||||||||||||||||||||
Core Deposit Intangible Asset | ||||||||||||||||||||
A summary of amortizable intangible assets at September 30, 2013 and December 31, 2012 is as follows: | ||||||||||||||||||||
(in thousands) | September 30, 2013 | December 31, 2012 | ||||||||||||||||||
Gross | Gross | |||||||||||||||||||
Carrying | Accumulated | Net | Carrying | Accumulated | Net | |||||||||||||||
Amount | Amortization | Amount | Amount | Amortization | Amount | |||||||||||||||
Core deposit intangible | $ | 4,795 | $ | (4,795 | ) | $ | 0 | $ | 4,795 | $ | (4,660 | ) | $ | 135 | ||||||
Changes in the net carrying amount of core deposit intangible assets for the three and nine months ended September 30, 2013 and 2012 were as follows: | ||||||||||||||||||||
Three Months Ended | Nine Months Ended | |||||||||||||||||||
September 30, | September 30, | |||||||||||||||||||
(in thousands) | 2013 | 2012 | 2013 | 2012 | ||||||||||||||||
Balance at beginning of period | $ | 0 | $ | 337 | $ | 135 | $ | 543 | ||||||||||||
Additions | 0 | 0 | 0 | 0 | ||||||||||||||||
Amortization | 0 | (101 | ) | (135 | ) | (307 | ) | |||||||||||||
Balance at end of period | $ | 0 | $ | 236 | $ | 0 | $ | 236 | ||||||||||||
Mortgage Servicing Rights | ||||||||||||||||||||
On January 1, 2012, the Company opted to measure mortgage servicing rights at fair value as permitted by Accounting Standards Codification (ASC) Topic 860-50, Accounting for Servicing Financial Assets. The election of this option resulted in the recognition of a cumulative effect of change in accounting principle of $459,890, which was recorded as an increase to beginning retained earnings. As such, effective January 1, 2012, changes in the fair value of mortgage servicing rights have been recognized in earnings in non-interest income in the period in which the change occurred. | ||||||||||||||||||||
At September 30, 2013 and December 31, 2012, respectively, the Company serviced mortgage loans for others totaling $323.0 million and $310.6 million, respectively. Mortgage loan servicing fees, reported as non-interest income, earned on loans sold were $214,000 and $674,000, and $211,000 and $637,000, for the three and nine months ended September 30, 2013 and 2012, respectively. | ||||||||||||||||||||
The table below presents changes in mortgage servicing rights (MSRs) for the three and nine months ended September 30, 2013 and 2012 as follows: | ||||||||||||||||||||
Three Months Ended | Nine Months Ended | |||||||||||||||||||
September 30, | September 30, | |||||||||||||||||||
(in thousands) | 2013 | 2012 | 2013 | 2012 | ||||||||||||||||
Balance at beginning of period | $ | 2,873 | $ | 2,666 | $ | 2,549 | $ | 2,308 | ||||||||||||
Re-measurement to fair value upon election to measure servicing rights at fair value | 0 | 0 | 0 | 742 | ||||||||||||||||
Originated mortgage servicing rights | 83 | 231 | 444 | 559 | ||||||||||||||||
Changes in fair value: | ||||||||||||||||||||
Due to change in model inputs and assumptions (1) | 296 | 96 | 677 | 372 | ||||||||||||||||
Other changes in fair value (2) | (173 | ) | (369 | ) | (591 | ) | (1,357 | ) | ||||||||||||
Balance at end of period | $ | 3,079 | $ | 2,624 | $ | 3,079 | $ | 2,624 | ||||||||||||
(1)Â Â Â Â Â Â Â Â The change in fair value resulting from changes in valuation inputs or assumptions used in the valuation model reflects the change in discount rates and prepayment speed assumptions primarily due to changes in interest rates. | ||||||||||||||||||||
(2)        Other changes in fair value reflect changes due to customer payments and passage of time. This also includes a one time adjustment of a $538,000 correction of an immaterial prior period error in 2012 due to changing from the straight-line amortization method to an accelerated amortization method of accounting for amortizing MSRs in prior years. If the aforementioned was corrected as of December 31, 2011, the balance at the beginning of the nine month period ending September 30, 2012 would have been $1.8 million. | ||||||||||||||||||||
The following key data and assumptions were used in estimating the fair value of the Company’s mortgage servicing rights for the nine months ended September 30, 2013 and 2012: | ||||||||||||||||||||
Nine Months Ended | ||||||||||||||||||||
September 30, | ||||||||||||||||||||
2013 | 2012 | |||||||||||||||||||
Weighted-Average Constant Prepayment Rate | 10.94 | % | 16.32 | % | ||||||||||||||||
Weighted-Average Note Rate | 4.02 | % | 4.38 | % | ||||||||||||||||
Weighted-Average Discount Rate | 8.56 | % | 8.01 | % | ||||||||||||||||
Weighted-Average Expected Life (in years) | 5.7 | 3.9 |
Income_Taxes
Income Taxes | 9 Months Ended |
Sep. 30, 2013 | |
Income Taxes | ' |
Income Taxes | ' |
(6)Â Â Â Â Â Â Â Â Â Â Â Â Â Â Income Taxes | |
Income taxes as a percentage of earnings before income taxes as reported in the consolidated financial statements were 33.0% for the three months ended September 30, 2013 compared to 30.9% for the three months ended September 30, 2012. Income taxes as a percentage of earnings before income taxes as reported in the consolidated financial statements were 31.9% for the nine months ended September 30, 2013 compared to (78.9)% for the nine months ended September 30, 2012. Excluding an immaterial correction of a prior period error of $371,000 and prior year return to provision adjustments, income taxes as a percentage of earnings before income taxes would have been 18.9% for the nine months ended September 30, 2012. | |
The ultimate realization of deferred tax assets is dependent upon the generation of future taxable income during the periods in which those temporary differences become deductible. Management considers the scheduled reversal of deferred tax liabilities, projected future taxable income, and tax planning strategies in making this assessment. Based upon the level of historical taxable income and projections for future taxable income over the periods in which the deferred tax assets are deductible, management believes it is more likely than not the Company will realize the benefits of these temporary differences at September 30, 2013 and, therefore, did not establish a valuation reserve. |
Stockholders_Equity
Stockholders' Equity | 9 Months Ended | ||||||||||
Sep. 30, 2013 | |||||||||||
Stockholders' Equity | ' | ||||||||||
Stockholders' Equity | ' | ||||||||||
(7)                    Stockholders’ Equity | |||||||||||
Accumulated Other Comprehensive (Loss) Income | |||||||||||
The following details the change in the components of the Company’s accumulated other comprehensive (loss) income for the nine months ended September 30, 2013: | |||||||||||
Accumulated | |||||||||||
Unrecognized Net | Other | ||||||||||
Pension and | Comprehensive | ||||||||||
Unrealized Gain | Postretirement | (Loss) | |||||||||
(in thousands) | on Securities | Costs | Income | ||||||||
Balance, December 31, 2012 | $ | 3,265 | $ | (1,440 | ) | $ | 1,825 | ||||
Reclassification adjustments to net income: | |||||||||||
Realized gain on sale of securities, net of tax | (343 | ) | 0 | (343 | ) | ||||||
Other comprehensive (loss) income, net of reclassification and tax | (3,372 | ) | 50 | (3,322 | ) | ||||||
Balance, September 30, 2013 | $ | (450 | ) | $ | (1,390 | ) | $ | (1,840 | ) |
Employee_Benefit_Plans
Employee Benefit Plans | 9 Months Ended | |||||||||||||
Sep. 30, 2013 | ||||||||||||||
Employee Benefit Plans | ' | |||||||||||||
Employee Benefit Plans | ' | |||||||||||||
(8)Â Â Â Â Â Â Â Â Â Â Â Â Â Â Â Â Â Â Â Â Employee Benefit Plans | ||||||||||||||
Employee Benefits | ||||||||||||||
Employee benefits charged to operating expenses are summarized in the table below. | ||||||||||||||
Three Months Ended | Nine Months Ended | |||||||||||||
September 30, | September 30, | |||||||||||||
(in thousands) | 2013 | 2012 | 2013 | 2012 | ||||||||||
Payroll taxes | $ | 266 | $ | 278 | $ | 832 | $ | 857 | ||||||
Medical plans | 483 | 448 | 1,443 | 1,346 | ||||||||||
401k match and profit-sharing | 97 | (30 | ) | 287 | 276 | |||||||||
Pension plan | 286 | 330 | 858 | 990 | ||||||||||
Other | 73 | 69 | 153 | 242 | ||||||||||
Total employee benefits | $ | 1,205 | $ | 1,095 | $ | 3,573 | $ | 3,711 | ||||||
The Company’s profit-sharing plan includes a matching 401k portion, in which the Company matches the first 3% of eligible employee contributions. The Company made annual contributions in an amount up to 6% of income before income taxes and before contributions to the profit-sharing and pension plans for all participants, limited to the maximum amount deductible for federal income tax purposes, for each of the periods shown. In addition, employees were able to make additional tax-deferred contributions. | ||||||||||||||
Pension | ||||||||||||||
The Company provides a noncontributory defined benefit pension plan for all full-time employees. An employer is required to recognize the funded status of a defined benefit postretirement plan as an asset or liability in its balance sheet and to recognize changes in that funded status in the year in which the changes occur through comprehensive income. Under the Company’s funding policy for the defined benefit pension plan, contributions are made to a trust as necessary to provide for current service and for any unfunded accrued actuarial liabilities over a reasonable period. To the extent that these requirements are fully covered by assets in the trust, a contribution might not be made in a particular year. The Company has not made any contributions to the defined benefit plan for the current plan year through November 14, 2013. The minimum required contribution for the 2013 plan year is estimated to be $665,000. The Company has not determined whether it will make any contributions other than the minimum required funding contribution for 2013. | ||||||||||||||
Components of Net Pension Cost and Other Amounts Recognized in Accumulated Other Comprehensive (Loss) Income | ||||||||||||||
The following items are components of net pension cost for the periods indicated: | ||||||||||||||
Estimated | Actual | |||||||||||||
(in thousands) | 2013 | 2012 | ||||||||||||
Service cost—benefits earned during the year | $ | 1,211 | $ | 1,168 | ||||||||||
Interest costs on projected benefit obligations | 645 | 668 | ||||||||||||
Expected return on plan assets | (820 | ) | (776 | ) | ||||||||||
Expected administrative expenses | 0 | 40 | ||||||||||||
Amortization of prior service cost | 78 | 78 | ||||||||||||
Amortization of unrecognized net loss | 30 | 46 | ||||||||||||
Net periodic pension expense | $ | 1,144 | $ | 1,224 | ||||||||||
Pension expense - three months ended September 30, (actual) | $ | 286 | $ | 330 | ||||||||||
Pension expense - nine months ended September 30, (actual) | $ | 858 | $ | 990 |
Stock_Compensation
Stock Compensation | 9 Months Ended | |||||||||||
Sep. 30, 2013 | ||||||||||||
Stock Compensation | ' | |||||||||||
Stock Compensation | ' | |||||||||||
(9)Â Â Â Â Â Â Â Â Â Â Â Â Â Â Â Â Â Â Â Â Stock Compensation | ||||||||||||
The Company’s stock option plan provides for the grant of options to purchase up to 547,492 shares of the Company’s common stock to officers and other key employees of the Company and its subsidiaries. All options have been granted at exercise prices equal to fair value and vest over periods ranging from four to five years, except options issued in 2008 to acquire 11,578 shares that vested immediately. | ||||||||||||
The following table summarizes the Company’s stock option activity: | ||||||||||||
Weighted | ||||||||||||
Weighted | Average | Aggregate | ||||||||||
Number | Average | Contractual | Intrinsic | |||||||||
of | Exercise | Term | Value | |||||||||
Shares | Price | (in years) | 0 | |||||||||
Outstanding at beginning of period * | 223,951 | $ | 23.74 | |||||||||
Granted | 0 | 0 | ||||||||||
Exercised | 0 | 0 | ||||||||||
Forfeited | 0 | 0 | ||||||||||
Expired | (36,181 | ) | 21.67 | |||||||||
Outstanding at September 30, 2013 | 187,770 | $ | 24.13 | 2.8 | $ | 0 | ||||||
Exercisable at September 30, 2013 | 173,253 | $ | 24.31 | 2.6 | $ | 0 | ||||||
* Options have been adjusted to reflect a 4% stock dividend paid on July 1, 2013. | ||||||||||||
Total stock-based compensation expense for the three months ended September 30, 2013 and 2012 was $5,000 and $7,000, respectively, and for the nine months ended September 30, 2013 and 2012 was $14,000 and $27,000, respectively. As of September 30, 2013, the total unrecognized compensation expense related to non-vested stock awards was $55,000 and the related weighted average period over which it is expected to be recognized is approximately 2 years. |
Preferred_Stock
Preferred Stock | 9 Months Ended |
Sep. 30, 2013 | |
Preferred Stock | ' |
Preferred Stock | ' |
(10)Â Â Â Â Â Â Â Â Â Â Â Â Â Preferred Stock | |
On December 19, 2008, the Company announced its participation in the U.S. Treasury Department’s Capital Purchase Program (CPP), a voluntary program that provides capital to financially healthy banks. This program was designed to attract broad participation by banking institutions to help stabilize the financial system by encouraging lending. | |
Participating in this program included the Company’s issuance of 30,255 shares of senior preferred stock (with a par value of $1,000 per share) and a ten year warrant to purchase approximately 287,133 shares of common stock (see below for additional information) to the U.S. Department of Treasury in exchange for $30.3 million. On May 9, 2012, the Company redeemed 12,000 shares of preferred stock from the U.S. Department of Treasury by repaying $12.0 million of the $30.3 million CPP funds along with $140,000 of accrued and unpaid dividends on the shares redeemed. Related to these shares was an additional $300,000 of accretion that was recognized at the time of the redemption. On May 15, 2013, the Company redeemed the remaining 18,255 shares of preferred stock from the U.S. Department of Treasury by repaying the $18.3 million of the CPP funds along with $228,187 of accrued and unpaid dividends on the shares redeemed. Related to these shares was an additional $182,209 of accretion that was recognized at the time of the redemption. | |
The common stock warrant was repurchased by the Company on June 11, 2013 pursuant to a letter agreement between the Treasury and the Company for a total repurchase price of $540,000, or $1.88 per warrant share. The repurchase price was based on the fair market value of the warrant as agreed upon by the Company and the Treasury. The repurchase of the warrant ends the Company’s participation in the U.S Treasury Department’s CPP. For the nine months ended September 30, 2013, the Company had declared and paid $456,000 of dividends and recognized $278,000 of accretion of the discount on preferred stock. |
Earnings_per_Share
Earnings per Share | 9 Months Ended | |||||||||||||
Sep. 30, 2013 | ||||||||||||||
Earnings per Share | ' | |||||||||||||
Earnings per Share | ' | |||||||||||||
(11)Â Â Â Â Â Â Â Â Â Â Â Â Â Earnings per Share | ||||||||||||||
Basic earnings per share is computed by dividing income available to common shareholders by the weighted average number of common shares outstanding during the year. Diluted earnings per share gives effect to all dilutive potential common shares that were outstanding during the year. The calculations of basic and diluted earnings per share are as follows for the periods indicated: | ||||||||||||||
Three Months Ended | Nine Months Ended | |||||||||||||
September 30, | September 30, | |||||||||||||
(dollars in thousands, except per share data) | 2013 | 2012 | 2013 | 2012 | ||||||||||
Basic earnings per common share: | ||||||||||||||
Net income | $ | 1,569 | $ | (1,572 | ) | $ | 3,245 | $ | 619 | |||||
Less: | ||||||||||||||
Preferred stock dividends | 0 | 228 | 337 | 894 | ||||||||||
Accretion of discount on preferred stock | 0 | 72 | 278 | 587 | ||||||||||
Net income available to common shareholders | $ | 1,569 | $ | (1,872 | ) | $ | 2,630 | $ | (862 | ) | ||||
Basic earnings per share | $ | 0.31 | $ | (0.37 | ) | $ | 0.52 | $ | (0.17 | ) | ||||
Diluted earnings per common share: | ||||||||||||||
Net income | $ | 1,569 | $ | (1,572 | ) | $ | 3,245 | $ | 619 | |||||
Less: | ||||||||||||||
Preferred stock dividends | 0 | 228 | 337 | 894 | ||||||||||
Accretion of discount on preferred stock | 0 | 72 | 278 | 587 | ||||||||||
Net income available to common shareholders | $ | 1,569 | $ | (1,872 | ) | $ | 2,630 | $ | (862 | ) | ||||
Average shares outstanding | 5,032,679 | 5,032,679 | 5,032,679 | 5,032,679 | ||||||||||
Effect of dilutive stock options | 0 | 0 | 0 | 0 | ||||||||||
Average shares outstanding including dilutive stock options | 5,032,679 | 5,032,679 | 5,032,679 | 5,032,679 | ||||||||||
Diluted earnings per share | $ | 0.31 | $ | (0.37 | ) | $ | 0.52 | $ | (0.17 | ) | ||||
Under the treasury stock method, outstanding stock options are dilutive when the average market price of the Company’s common stock, when combined with the effect of any unamortized compensation expense, exceeds the option price during the period, except when the Company has a loss from continuing operations available to common shareholders. In addition, proceeds from the assumed exercise of dilutive options along with the related tax benefit are assumed to be used to repurchase common shares at the average market price of such stock during the period. | ||||||||||||||
The following options to purchase shares during the three and nine months ended September 30, 2013 and 2012 were not included in the respective computations of diluted earnings per share because the exercise price of the option, when combined with the effect of the unamortized compensation expense, was greater than the average market price of the common shares and were considered anti-dilutive. The warrant to purchase common stock was repurchased by the Company on June 11, 2013. See Note 10 for additional information. | ||||||||||||||
Three Months Ended | Nine Months Ended | |||||||||||||
September 30, | September 30, | |||||||||||||
2013 | 2012 | 2013 | 2012 | |||||||||||
Anti-dilutive shares - option shares | 187,770 | 223,951 | 187,770 | 223,951 | ||||||||||
Anti-dilutive shares - warrant shares | 0 | 298,618 | 0 | 298,618 | ||||||||||
Total anti-dilutive shares | 187,770 | 522,569 | 187,770 | 522,569 |
Fair_Value_Measurements
Fair Value Measurements | 9 Months Ended | |||||||||||||||||||
Sep. 30, 2013 | ||||||||||||||||||||
Fair Value Measurements | ' | |||||||||||||||||||
Fair Value Measurements | ' | |||||||||||||||||||
(12)Â Â Â Â Â Â Â Â Â Â Â Â Â Fair Value Measurements | ||||||||||||||||||||
The Company uses fair value measurements to record fair value adjustments to certain financial and nonfinancial assets and liabilities. The FASB ASC Topic 820, Fair Value Measurements, defines fair value, establishes a framework for the measurement of fair value, and enhances disclosures about fair value measurements. The standard applies whenever other standards require (permit) assets or liabilities to be measured at fair value but does not expand the use of fair value in any new circumstances. In this standard, FASB clarified the principle that fair value should be based on the assumptions market participants would use when pricing the asset or liability. In support of this principle, the standard establishes a fair value hierarchy that prioritizes the information used to develop those assumptions. As of September 30, 2013 and December 31, 2012, respectively, there were no transfers into or out of Levels 1, Level 2, or Level 3. | ||||||||||||||||||||
The fair value hierarchy is as follows: | ||||||||||||||||||||
Level 1 — Inputs are unadjusted quoted prices for identical assets or liabilities in active markets. | ||||||||||||||||||||
Level 2 — Inputs other than quoted prices included in Level 1 that are observable for the asset or liability, either directly or indirectly. These might include quoted prices for similar assets and liabilities in active markets, such as interest rates and yield curves that are observable at commonly quoted intervals. | ||||||||||||||||||||
Level 3 — Inputs are unobservable inputs for the asset or liability and significant to the fair value. These may be internally developed using the Company’s best information and assumptions that a market participant would consider. | ||||||||||||||||||||
ASC Topic 820 also provides guidance on determining fair value when the volume and level of activity for the asset or liability have significantly decreased and on identifying circumstances when a transaction may not be considered orderly. | ||||||||||||||||||||
The Company is required to disclose assets and liabilities measured at fair value on a recurring basis separate from those measured at fair value on a nonrecurring basis. Nonfinancial assets measured at fair value on a nonrecurring basis would include foreclosed real estate, long-lived assets, and core deposit intangible assets, which are reviewed when circumstances or other events indicate that impairment may have occurred. | ||||||||||||||||||||
Valuation methods for instruments measured at fair value on a recurring basis | ||||||||||||||||||||
Following is a description of the Company’s valuation methodologies used for assets and liabilities recorded at fair value on a recurring basis: | ||||||||||||||||||||
Available-for-sale securities | ||||||||||||||||||||
The fair value measurements of the Company’s investment securities are determined by a third party pricing service which considers observable data that may include dealer quotes, market spreads, cash flows, the U.S. Treasury yield curve, live trading levels, trade execution data, market consensus prepayment speeds, credit information and the bond’s terms and conditions, among other things. The fair value measurements are subject to independent verification to another pricing source by management each quarter for reasonableness. Securities classified as available-for-sale are reported at fair value utilizing Level 2 inputs, except U.S. Treasury securities which are reported as Level 1. | ||||||||||||||||||||
Mortgage servicing rights | ||||||||||||||||||||
The fair value of mortgage servicing rights is based on the discounted value of estimated future cash flows utilizing contractual cash flows, servicing rate, constant prepayment rate, servicing cost, and discount rate factors. Accordingly, the fair value is estimated based on a valuation model that calculates the present value of estimated future net servicing income. The model incorporates assumptions that market participants use in estimating future net servicing income, including estimates of prepayment speeds, market discount rates, cost to service, float earnings rates, and other ancillary income, including late fees. The valuation models estimate the present value of estimated future net servicing income. The Company classifies its servicing rights as Level 3. | ||||||||||||||||||||
Fair Value Measurements | ||||||||||||||||||||
Quoted Prices | ||||||||||||||||||||
in Active | ||||||||||||||||||||
Markets for | Other | Significant | ||||||||||||||||||
Identical | Observable | Unobservable | ||||||||||||||||||
Assets | Inputs | Inputs | ||||||||||||||||||
(in thousands) | Fair Value | (Level 1) | (Level 2) | (Level 3) | ||||||||||||||||
September 30, 2013 | ||||||||||||||||||||
Assets: | ||||||||||||||||||||
U.S. treasury | $ | 1,006 | $ | 1,006 | $ | 0 | $ | 0 | ||||||||||||
Government sponsored enterprises | 63,838 | 0 | 63,838 | 0 | ||||||||||||||||
Asset-backed securities | 114,079 | 0 | 114,079 | 0 | ||||||||||||||||
Obligations of states and political subdivisions | 34,706 | 0 | 34,706 | 0 | ||||||||||||||||
Mortgage servicing rights | 3,079 | 0 | 0 | 3,079 | ||||||||||||||||
Total | $ | 216,708 | $ | 1,006 | $ | 212,623 | $ | 3,079 | ||||||||||||
December 31, 2012 | ||||||||||||||||||||
Assets: | ||||||||||||||||||||
U.S. treasury | $ | 2,030 | $ | 2,030 | $ | 0 | $ | 0 | ||||||||||||
Government sponsored enterprises | 55,180 | 0 | 55,180 | 0 | ||||||||||||||||
Asset-backed securities | 107,872 | 0 | 107,872 | 0 | ||||||||||||||||
Obligations of states and political subdivisions | 35,164 | 0 | 35,164 | 0 | ||||||||||||||||
Mortgage servicing rights | 2,549 | 0 | 0 | 2,549 | ||||||||||||||||
Total | $ | 202,795 | $ | 2,030 | $ | 198,216 | $ | 2,549 | ||||||||||||
The changes in Level 3 assets and liabilities measured at fair value on a recurring basis for the three and nine months ended September 30, 2013 and 2012 are summarized as follows: | ||||||||||||||||||||
Fair Value Measurements Using | ||||||||||||||||||||
Significant Unobservable Inputs | ||||||||||||||||||||
(Level 3) | ||||||||||||||||||||
Mortgage Servicing Rights | ||||||||||||||||||||
Three Months Ended | Nine Months Ended | |||||||||||||||||||
September 30, | September 30, | |||||||||||||||||||
(in thousands) | 2013 | 2012 | 2013 | 2012 | ||||||||||||||||
Balance at beginning of period | $ | 2,873 | $ | 2,666 | $ | 2,549 | $ | 0 | ||||||||||||
Transfer into level 3 | 0 | 0 | 0 | 3,050 | ||||||||||||||||
Total gains or losses (realized/unrealized): | ||||||||||||||||||||
Included in earnings | 123 | (273 | ) | 86 | (985 | ) | ||||||||||||||
Included in other comprehensive income | 0 | 0 | 0 | 0 | ||||||||||||||||
Purchases | 0 | 0 | 0 | 0 | ||||||||||||||||
Sales | 0 | 0 | 0 | 0 | ||||||||||||||||
Issued | 83 | 231 | 444 | 559 | ||||||||||||||||
Settlements | 0 | 0 | 0 | 0 | ||||||||||||||||
Balance at end of period | $ | 3,079 | $ | 2,624 | $ | 3,079 | $ | 2,624 | ||||||||||||
Total gains included in earnings attributable to the change in unrealized gains or losses related to assets still held were $296,000 and $677,000 and $96,000 and $372,000 for the three and nine months ended September 30, 2013 and 2012, respectively. | ||||||||||||||||||||
Input Value | ||||||||||||||||||||
Quantitative Information about Level 3 Fair Value Measurements | Nine Months Ended September 30, | |||||||||||||||||||
Valuation Technique | Unobservable Inputs | 2013 | 2012 | |||||||||||||||||
Mortgage servicing rights | Discounted cash flows | Weighted average constant prepayment rate | 10.94 | % | 16.32 | % | ||||||||||||||
Weighted average discount rate | 8.56 | % | 8.01 | % | ||||||||||||||||
Valuation methods for instruments measured at fair value on a nonrecurring basis | ||||||||||||||||||||
Following is a description of the Company’s valuation methodologies used for assets and liabilities recorded at fair value on a nonrecurring basis: | ||||||||||||||||||||
Impaired Loans | ||||||||||||||||||||
The Company does not record loans at fair value on a recurring basis other than loans that are considered impaired. The net carrying value of impaired loans is generally based on fair values of the underlying collateral obtained through independent appraisals or internal evaluations, or by discounting the total expected future cash flows. Once the fair value of the collateral has been determined and any impairment amount calculated, a specific reserve allocation is made. Because many of these inputs are not observable, the measurements are classified as Level 3. As of September 30, 2013, the Company identified $24.0 million of impaired loans that had specific allowances for losses aggregating $4.6 million. | ||||||||||||||||||||
Other Real Estate Owned and Repossessed Assets | ||||||||||||||||||||
Other real estate owned and repossessed assets consists of loan collateral that has been repossessed through foreclosure. This collateral is comprised of commercial and residential real estate and other non-real estate property, including autos, manufactured homes, and construction equipment. Other real estate owned assets are recorded as held for sale initially at the lower of the loan balance or fair value of the collateral less estimated selling costs. The Company relies on external appraisals and assessment of property values by internal staff. In the case of non-real estate collateral, reliance is placed on a variety of sources, including external estimates of value and judgment based on experience and expertise of internal specialists. Subsequent to foreclosure, valuations are updated periodically, and the assets may be written down to reflect a new cost basis. Because many of these inputs are not observable, the measurements are classified as Level 3. | ||||||||||||||||||||
For assets measured at fair value on a nonrecurring basis during the first nine months of 2013 and 2012, and still held as of September 30, 2013 and 2012, the following table provides the adjustments to fair value recognized during the respective periods, the level of valuation inputs used to determine each adjustment, and the carrying value of the related individual assets or portfolios at September 30, 2013 and 2012. | ||||||||||||||||||||
Fair Value Measurements Using | ||||||||||||||||||||
Quoted Prices | ||||||||||||||||||||
in Active | Three | Nine | ||||||||||||||||||
Markets for | Other | Significant | Months Ended | Months Ended | ||||||||||||||||
Identical | Observable | Unobservable | September 30, | September 30, | ||||||||||||||||
Total | Assets | Inputs | Inputs | Total Gains | Total Gains | |||||||||||||||
(in thousands) | Fair Value | (Level 1) | (Level 2) | (Level 3) | (Losses)* | (Losses)* | ||||||||||||||
September 30, 2013 | ||||||||||||||||||||
Assets: | ||||||||||||||||||||
Impaired loans: | ||||||||||||||||||||
Commercial, financial, & agricultural | $ | 1,315 | $ | 0 | $ | 0 | $ | 1,315 | $ | (607 | ) | $ | (692 | ) | ||||||
Real estate construction - residential | 1,902 | 0 | 0 | 1,902 | 0 | (119 | ) | |||||||||||||
Real estate construction - commercial | 3,990 | 0 | 0 | 3,990 | 0 | 0 | ||||||||||||||
Real estate mortgage - residential | 2,079 | 0 | 0 | 2,079 | (81 | ) | (327 | ) | ||||||||||||
Real estate mortgage - commercial | 10,082 | 0 | 0 | 10,082 | (376 | ) | (1,363 | ) | ||||||||||||
Consumer | 38 | 0 | 0 | 38 | 0 | 0 | ||||||||||||||
Total | $ | 19,406 | $ | 0 | $ | 0 | $ | 19,406 | $ | (1,064 | ) | $ | (2,501 | ) | ||||||
Other real estate owned and repossessed assets | $ | 15,868 | $ | 0 | $ | 0 | $ | 15,868 | $ | (320 | ) | $ | (5,006 | ) | ||||||
September 30, 2012 | ||||||||||||||||||||
Assets: | ||||||||||||||||||||
Impaired loans: | ||||||||||||||||||||
Commercial, financial, & agricultural | $ | 876 | $ | 0 | $ | 0 | $ | 876 | $ | (742 | ) | $ | (791 | ) | ||||||
Real estate construction - residential | 130 | 0 | 0 | 130 | 0 | 0 | ||||||||||||||
Real estate construction - commercial | 5,458 | 0 | 0 | 5,458 | 0 | 0 | ||||||||||||||
Real estate mortgage - residential | 2,311 | 0 | 0 | 2,311 | (19 | ) | (564 | ) | ||||||||||||
Real estate mortgage - commercial | 14,607 | 0 | 0 | 14,607 | (524 | ) | (1,547 | ) | ||||||||||||
Consumer | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||
Total | $ | 23,382 | $ | 0 | $ | 0 | $ | 23,382 | $ | (1,285 | ) | $ | (2,902 | ) | ||||||
Other real estate owned and repossessed assets | $ | 25,195 | $ | 0 | $ | 0 | $ | 25,195 | $ | (2,778 | ) | $ | (3,186 | ) | ||||||
* Total gains (losses) reported for other real estate owned and repossessed assets includes charge-offs, valuation write downs, and net losses taken during the periods reported. |
Fair_Value_of_Financial_Instru
Fair Value of Financial Instruments | 9 Months Ended | ||||||||||||||||
Sep. 30, 2013 | |||||||||||||||||
Fair Value of Financial Instruments | ' | ||||||||||||||||
Fair Value of Financial Instruments | ' | ||||||||||||||||
(13)Â Â Â Â Â Â Â Â Â Â Â Â Â Fair Value of Financial Instruments | |||||||||||||||||
The following methods and assumptions were used to estimate the fair value of each class of financial instruments for which it is practicable to estimate such value: | |||||||||||||||||
Loans | |||||||||||||||||
The fair values of loans are estimated by discounting the expected future cash flows using the current rates at which similar loans could be made to borrowers with similar credit ratings and for the same remaining maturities. The net carrying amount of impaired loans is generally based on the fair values of collateral obtained through independent appraisals or internal evaluations, or by discounting the total expected future cash flows. This method of estimating fair value does not incorporate the exit-price concept of fair value prescribed by ASC Topic 820. | |||||||||||||||||
Investment in available-for-sale securities | |||||||||||||||||
A detailed description of the fair value measurement of the debt instruments in the available-for-sale sections of the investment security portfolio is provided in the Fair Value Measurement section above. A schedule of investment securities by category and maturity is provided in the notes on Investment Securities. | |||||||||||||||||
Federal Home Loan Bank (FHLB) Stock | |||||||||||||||||
Ownership of equity securities of FHLB is restricted and there is no established market for their resale. The carrying amount is a reasonable estimate of fair value as this stock can only be sold to FHLB or other member banks at their par value per share. | |||||||||||||||||
Federal Funds Sold and Other Overnight Interest-Bearing Deposits | |||||||||||||||||
The carrying amounts of short-term federal funds sold and securities purchased under agreements to resell, interest earning deposits with banks, and cash and due from banks approximate fair value. Federal funds sold and securities purchased under agreements to resell classified as short-term generally mature in 90 days or less. | |||||||||||||||||
Mortgage Servicing Rights | |||||||||||||||||
The fair value of mortgage servicing rights is based on the discounted value of estimated future cash flows utilizing contractual cash flows, servicing rate, constant prepayment rate, servicing cost, and discount rate factors. Accordingly, the fair value is estimated based on a valuation model that calculates the present value of estimated future net servicing income. The model incorporates assumptions that market participants use in estimating future net servicing income, including estimates of prepayment speeds, market discount rates, cost to service, float earnings rates, and other ancillary income, including late fees. | |||||||||||||||||
Cash Surrender Value – Life Insurance | |||||||||||||||||
The fair value of Bank owned life insurance (BOLI) approximates the carrying amount. Upon liquidation of these investments, the Company would receive the cash surrender value which equals the carrying amount. | |||||||||||||||||
Accrued Interest Receivable and Payable | |||||||||||||||||
For accrued interest receivable and payable, the carrying amount is a reasonable estimate of fair value because of the short maturity for these financial instruments. | |||||||||||||||||
Deposits | |||||||||||||||||
The fair value of deposits with no stated maturity, such as noninterest-bearing demand, NOWÂ accounts, savings, and money market, is equal to the amount payable on demand. The fair value of time deposits is based on the discounted value of contractual cash flows. The discount rate is estimated using the rates currently offered for deposits of similar remaining maturities. | |||||||||||||||||
Securities Sold under Agreements to Repurchase and Interest-bearing Demand Notes to U.S. Treasury | |||||||||||||||||
For securities sold under agreements to repurchase and interest-bearing demand notes to U.S. Treasury, the carrying amount is a reasonable estimate of fair value, as such instruments reprice in a short time period. | |||||||||||||||||
Subordinated Notes and Other Borrowings | |||||||||||||||||
The fair value of subordinated notes and other borrowings is based on the discounted value of contractual cash flows. The discount rate is estimated using the rates currently offered for other borrowed money of similar remaining maturities. | |||||||||||||||||
A summary of the carrying amounts and fair values of the Company’s financial instruments at September 30, 2013 and December 31, 2012 is as follows: | |||||||||||||||||
September 30, 2013 | |||||||||||||||||
Fair Value Measurements | |||||||||||||||||
Quoted Prices | |||||||||||||||||
in Active | Net | ||||||||||||||||
Markets for | Other | Significant | |||||||||||||||
September 30, 2013 | Identical | Observable | Unobservable | ||||||||||||||
Carrying | Fair | Assets | Inputs | Inputs | |||||||||||||
(in thousands) | amount | value | (Level 1) | (Level 2) | (Level 3) | ||||||||||||
Financial Assets: | |||||||||||||||||
Cash and due from banks | $ | 24,683 | $ | 24,683 | $ | 24,683 | $ | 0 | $ | 0 | |||||||
Federal fund sold and overnight interest-bearing deposits | 1,090 | 1,090 | 1,090 | 0 | 0 | ||||||||||||
Investment in available-for-sale securities | 213,629 | 213,629 | 1,006 | 212,623 | 0 | ||||||||||||
Loans, net | 808,788 | 818,360 | 0 | 0 | 818,360 | ||||||||||||
Investment in FHLB stock | 2,355 | 2,355 | 0 | 2,355 | 0 | ||||||||||||
Mortgage servicing rights | 3,079 | 3,079 | 0 | 0 | 3,079 | ||||||||||||
Cash surrender value - life insurance | 2,192 | 2,192 | 0 | 2,192 | 0 | ||||||||||||
Accrued interest receivable | 4,956 | 4,956 | 4,956 | 0 | 0 | ||||||||||||
$ | 1,060,772 | $ | 1,070,344 | $ | 31,735 | $ | 217,170 | $ | 821,439 | ||||||||
Financial Liabilities: | |||||||||||||||||
Deposits: | |||||||||||||||||
Non-interest bearing demand | $ | 179,959 | $ | 179,959 | $ | 179,959 | $ | 0 | $ | 0 | |||||||
Savings, interest checking and money market | 412,887 | 412,887 | 412,887 | 0 | 0 | ||||||||||||
Time deposits | 358,632 | 360,968 | 0 | 0 | 360,968 | ||||||||||||
Federal funds purchased and securities sold under agreements to repurchase | 25,007 | 25,007 | 25,007 | 0 | 0 | ||||||||||||
Subordinated notes | 49,486 | 30,975 | 0 | 30,975 | 0 | ||||||||||||
Federal Home Loan Bank advances | 24,013 | 25,456 | 0 | 25,456 | 0 | ||||||||||||
Accrued interest payable | 456 | 456 | 456 | 0 | 0 | ||||||||||||
$ | 1,050,440 | $ | 1,035,708 | $ | 618,309 | $ | 56,431 | $ | 360,968 | ||||||||
December 31, 2012 | |||||||||||||||||
Fair Value Measurements | |||||||||||||||||
Quoted Prices | |||||||||||||||||
in Active | Net | ||||||||||||||||
Markets for | Other | Significant | |||||||||||||||
December 31, 2012 | Identical | Observable | Unobservable | ||||||||||||||
Carrying | Fair | Assets | Inputs | Inputs | |||||||||||||
(in thousands) | amount | value | (Level 1) | (Level 2) | (Level 3) | ||||||||||||
Financial Assets: | |||||||||||||||||
Cash and due from banks | $ | 31,020 | $ | 31,020 | $ | 31,020 | $ | 0 | $ | 0 | |||||||
Federal fund sold and overnight interest-bearing deposits | 27,857 | 27,857 | 27,857 | 0 | 0 | ||||||||||||
Investment in available-for-sale securities | 200,246 | 200,246 | 2,030 | 198,216 | 0 | ||||||||||||
Loans, net | 832,142 | 834,824 | 0 | 0 | 834,824 | ||||||||||||
Investment in FHLB stock | 2,278 | 2,278 | 0 | 2,278 | 0 | ||||||||||||
Mortgage servicing rights | 2,549 | 2,549 | 0 | 0 | 2,549 | ||||||||||||
Cash surrender value - life insurance | 2,136 | 2,136 | 0 | 2,136 | 0 | ||||||||||||
Accrued interest receivable | 5,190 | 5,190 | 5,190 | 0 | 0 | ||||||||||||
$ | 1,103,418 | $ | 1,106,100 | $ | 66,097 | $ | 202,630 | $ | 837,373 | ||||||||
Financial Liabilities: | |||||||||||||||||
Deposits: | |||||||||||||||||
Non-interest bearing demand | $ | 192,271 | $ | 192,271 | $ | 192,271 | $ | 0 | $ | 0 | |||||||
Savings, interest checking, and money market | 405,702 | 405,702 | 405,702 | 0 | 0 | ||||||||||||
Time deposits | 393,302 | 397,986 | 0 | 0 | 397,986 | ||||||||||||
Federal funds purchased and securities sold under agreements to repurchase | 21,058 | 21,058 | 21,058 | 0 | 0 | ||||||||||||
Subordinated notes | 49,486 | 13,154 | 0 | 13,154 | 0 | ||||||||||||
Federal Home Loan Bank advances | 20,126 | 20,651 | 0 | 20,651 | 0 | ||||||||||||
Accrued interest payable | 909 | 909 | 909 | 0 | 0 | ||||||||||||
$ | 1,082,854 | $ | 1,051,731 | $ | 619,940 | $ | 33,805 | $ | 397,986 | ||||||||
Off-Balance Sheet Financial Instruments | |||||||||||||||||
The fair value of commitments to extend credit and standby letters of credit is estimated using the fees currently charged to enter into similar agreements, taking into account the remaining terms of the agreements, the likelihood of the counterparties drawing on such financial instruments, and the present creditworthiness of such counterparties. The Company believes such commitments have been made on terms that are competitive in the markets in which it operates. | |||||||||||||||||
Limitations | |||||||||||||||||
The fair value estimates provided are made at a point in time based on market information and information about the financial instruments. Because no market exists for a portion of the Company’s financial instruments, fair value estimates are based on judgments regarding future expected loss experience, current economic conditions, risk characteristics of various financial instruments, and other factors. These estimates are subjective in nature and involve uncertainties and matters of significant judgment and, therefore, cannot be determined with precision. Changes in assumptions could significantly affect the fair value estimates. |
Repurchase_Reserve_Liability
Repurchase Reserve Liability | 9 Months Ended |
Sep. 30, 2013 | |
Repurchase Reserve Liability | ' |
Repurchase Reserve Liability | ' |
(14)Â Â Â Â Â Â Â Â Â Â Â Â Â Repurchase Reserve Liability | |
During the third quarter of 2013, the Company increased its repurchase reserve liability by $150,000 for estimated losses incurred on sold loans that is included in gain on sales of mortgage loans. This liability represents management’s estimate of the potential repurchase or make-whole liability for residential mortgage loans originated for sale that may arise from representation and warranty claims that could relate to a variety of issues, including but not limited to, misrepresentation of facts, appraisal issues, or program requirements that may not meet investor guidelines. The Company has not experienced any historical repurchase losses although it was notified during the third quarter of 2013 by one of its two investors that fifteen loans which were foreclosed from 2007 to the present are being reviewed for quality control purposes and may result in payments to the investor as reimbursement for losses. The balance of these loans at foreclosure date totaled $1.5 million and because the investor completes the foreclosure process without notifying the Company of the ultimate loss, if any, upon selling the property, the total potential exposure has been estimated based upon reasonable assumptions of the property values at the time of foreclosure and considering private mortgage insurance reimbursements. At September 30, 2013, the Company was servicing approximately 3,100 loans sold to the secondary market with a balance of approximately $323.0 million compared to $310.0 million at December 31, 2012, and $307.0 million at September 30, 2012. |
Commitments_and_Contingencies
Commitments and Contingencies | 9 Months Ended | |||||||
Sep. 30, 2013 | ||||||||
Commitments and Contingencies | ' | |||||||
Commitments and Contingencies | ' | |||||||
(15)Â Â Â Â Commitments and Contingencies | ||||||||
The Company issues financial instruments with off-balance-sheet risk in the normal course of business of meeting the financing needs of its customers. These financial instruments include commitments to extend credit and standby letters of credit. These instruments may involve, to varying degrees, elements of credit and interest rate risk in excess of the amounts recognized in the consolidated balance sheets. | ||||||||
The Company’s extent of involvement and maximum potential exposure to credit loss in the event of nonperformance by the other party to the financial instrument for commitments to extend credit and standby letters of credit is represented by the contractual amount of these instruments. The Company uses the same credit policies in making commitments and conditional obligations as it does for financial instruments included on its consolidated balance sheets. At September 30, 2013, no amounts have been accrued for any estimated losses for these financial instruments. | ||||||||
The contractual amount of off-balance-sheet financial instruments as of September 30, 2013 and December 31, 2012 is as follows: | ||||||||
September 30, | December 31, | |||||||
(in thousands) | 2013 | 2012 | ||||||
Commitments to extend credit | $ | 137,277 | $ | 118,412 | ||||
Commitments to originate residential first and second mortgage loans | 4,252 | 5,171 | ||||||
Standby letters of credit | 2,223 | 2,995 | ||||||
Commitments | ||||||||
Commitments to extend credit are agreements to lend to a customer as long as there is no violation of any condition established in the contract. Commitments generally have fixed expiration dates or other termination clauses and may require payment of a fee. Since certain of the commitments and letters of credit are expected to expire without being drawn upon, the total commitment amounts do not necessarily represent future cash requirements. The Company evaluates each customer’s creditworthiness on a case-by-case basis. The amount of collateral obtained, if deemed necessary by the Company upon extension of credit, is based on management’s credit evaluation of the customer. Collateral held varies, but may include accounts receivable, inventory, furniture and equipment, and real estate. | ||||||||
Commitments to originate residential loans are made following the Company’s usual underwriting guidelines and do not represent more than a normal amount of risk. | ||||||||
Standby letters of credit are conditional commitments issued by the Company to guarantee the performance of a customer to a third party. These standby letters of credit are primarily issued to support contractual obligations of the Company’s customers. The approximate remaining term of standby letters of credit range from one month to five years at September 30, 2013. |
Pending_Litigation
Pending Litigation | 9 Months Ended |
Sep. 30, 2013 | |
Pending Litigation | ' |
Pending Litigation | ' |
(16)Â Â Â Â Â Â Â Â Â Â Â Â Â Pending Litigation | |
The Company and its subsidiaries are defendants in various legal actions incidental to the Company’s past and current business activities. Based on the Company’s analysis, and considering the inherent uncertainties associated with litigation, management does not believe that it is reasonably possible that these legal actions will materially adversely affect the Company’s consolidated financial condition or results of operations in the near term. The Company records a loss accrual for all legal matters for which it deems a loss is probable and can be reasonably estimated. Some legal matters, which are at early stages in the legal process, have not yet progressed to the point where a loss amount can be estimated. |
Summary_of_Significant_Account1
Summary of Significant Accounting Policies (Policies) | 9 Months Ended |
Sep. 30, 2013 | |
Summary of Significant Accounting Policies | ' |
Stock Dividend | ' |
Stock Dividend On July 1, 2013, the Company paid a special stock dividend of four percent to common shareholders of record at the close of business on June 15, 2013. For all periods presented, share information, including basic and diluted earnings per share, has been adjusted retroactively to reflect this change. | |
Balance Sheet | ' |
Balance Sheet In December 2011, the FASB issued ASU 2011-11, Disclosures about Offsetting Assets and Liabilities. The ASU is a joint requirement by the FASB and International Accounting Standards Board to enhance current disclosures and increase comparability of U.S. GAAP and International Financial Reporting Standards (IFRS) financial statements. Under the ASU, an entity will be required to disclose both gross and net information about instruments and transactions eligible for offset in the balance sheet, as well as instruments and transactions subject to an agreement similar to a master netting agreement. ASU 2013-01, Clarifying the Scope of Disclosures about Offsetting Assets and Liabilities, was issued in January 2013, and amended ASU 2011-11 to specifically include only derivatives accounted for under Topic 815, repurchase and reverse purchase agreements, and securities and borrowing and lending transactions that are either offset or subject to an enforceable master netting arrangement. Both ASUs are effective for annual and interim periods beginning January 1, 2013. The adoption of these ASUs had no effect on the Company’s financial statements. | |
Other Comprehensive Income | ' |
Other Comprehensive Income In February 2013, the FASB issued ASU No. 2013-02, Reporting of Amounts Reclassified Out of Accumulated Other Comprehensive Income (AOCI). The amendments of ASU No. 2013-02 require an entity to present, either in the income statement or in the notes, significant amounts reclassified out of accumulated other comprehensive income by the respective line items of net income, but only if the amount reclassified is required under U.S. GAAP to be reclassified to net income in its entirety in the same reporting period. For other amounts that are not required under U.S. GAAP to be reclassified in their entirety, an entity is required to cross-reference to other disclosures that provide additional detail about those amounts. This ASU is effective for annual and interim periods beginning January 1, 2013. As a result of the adoption of the ASU, the disclosure of AOCI included in Note 7 contains information regarding reclassifications out of AOCI and into net income. |
Loans_and_Allowance_for_Loan_L1
Loans and Allowance for Loan Losses (Tables) | 9 Months Ended | |||||||||||||||||||||||||
Sep. 30, 2013 | ||||||||||||||||||||||||||
Loans and Allowance for Loan Losses | ' | |||||||||||||||||||||||||
Summary of loans, by major class within the Company's loan portfolio | ' | |||||||||||||||||||||||||
September 30, | December 31, | |||||||||||||||||||||||||
(in thousands) | 2013 | 2012 | ||||||||||||||||||||||||
Commercial, financial, and agricultural | $ | 132,923 | $ | 130,040 | ||||||||||||||||||||||
Real estate construction - residential | 23,664 | 22,177 | ||||||||||||||||||||||||
Real estate construction - commercial | 48,489 | 43,486 | ||||||||||||||||||||||||
Real estate mortgage - residential | 220,174 | 221,223 | ||||||||||||||||||||||||
Real estate mortgage - commercial | 375,876 | 405,092 | ||||||||||||||||||||||||
Installment and other consumer | 21,916 | 24,966 | ||||||||||||||||||||||||
Total loans | $ | 823,042 | $ | 846,984 | ||||||||||||||||||||||
Summary of the allowance for loan losses | ' | |||||||||||||||||||||||||
Three Months Ended September 30, 2013 | ||||||||||||||||||||||||||
Commercial, | Real Estate | Real Estate | Real Estate | Real Estate | Installment | |||||||||||||||||||||
Financial, & | Construction - | Construction - | Mortgage - | Mortgage - | Loans to | Un- | ||||||||||||||||||||
(in thousands) | Agricultural | Residential | Commercial | Residential | Commercial | Individuals | allocated | Total | ||||||||||||||||||
Balance at beginning of period | $ | 2,119 | $ | 932 | $ | 2,202 | $ | 2,456 | $ | 7,415 | $ | 233 | $ | 1 | $ | 15,358 | ||||||||||
Additions: | ||||||||||||||||||||||||||
Provision for loan losses | 444 | 32 | (216 | ) | 4 | (294 | ) | 25 | 5 | 0 | ||||||||||||||||
Deductions: | ||||||||||||||||||||||||||
Loans charged off | 654 | 0 | 135 | 368 | 178 | 91 | 0 | 1,426 | ||||||||||||||||||
Less recoveries on loans | (201 | ) | 0 | 0 | (39 | ) | (34 | ) | (48 | ) | 0 | (322 | ) | |||||||||||||
Net loans charged off | 453 | 0 | 135 | 329 | 144 | 43 | 0 | 1,104 | ||||||||||||||||||
Balance at end of period | $ | 2,110 | $ | 964 | $ | 1,851 | $ | 2,131 | $ | 6,977 | $ | 215 | $ | 6 | $ | 14,254 | ||||||||||
Nine Months Ended September 30, 2013 | ||||||||||||||||||||||||||
Commercial, | Real Estate | Real Estate | Real Estate | Real Estate | Installment | |||||||||||||||||||||
Financial, & | Construction - | Construction - | Mortgage - | Mortgage - | Loans to | Un- | ||||||||||||||||||||
(in thousands) | Agricultural | Residential | Commercial | Residential | Commercial | Individuals | allocated | Total | ||||||||||||||||||
Balance at beginning of period | $ | 1,937 | $ | 732 | $ | 1,711 | $ | 3,387 | $ | 6,834 | $ | 239 | $ | 2 | $ | 14,842 | ||||||||||
Additions: | ||||||||||||||||||||||||||
Provision for loan losses | 725 | 351 | 273 | (586 | ) | 1,142 | 91 | 4 | 2,000 | |||||||||||||||||
Deductions: | ||||||||||||||||||||||||||
Loans charged off | 817 | 119 | 135 | 754 | 1,205 | 271 | 0 | 3,301 | ||||||||||||||||||
Less recoveries on loans | (265 | ) | 0 | (2 | ) | (84 | ) | (206 | ) | (156 | ) | 0 | (713 | ) | ||||||||||||
Net loans charged off | 552 | 119 | 133 | 670 | 999 | 115 | 0 | 2,588 | ||||||||||||||||||
Balance at end of period | $ | 2,110 | $ | 964 | $ | 1,851 | $ | 2,131 | $ | 6,977 | $ | 215 | $ | 6 | $ | 14,254 | ||||||||||
Three Months Ended September 30, 2012 | ||||||||||||||||||||||||||
Commercial, | Real Estate | Real Estate | Real Estate | Real Estate | Installment | |||||||||||||||||||||
Financial, & | Construction - | Construction - | Mortgage - | Mortgage - | Loans to | Un- | ||||||||||||||||||||
(in thousands) | Agricultural | Residential | Commercial | Residential | Commercial | Individuals | allocated | Total | ||||||||||||||||||
Balance at beginning of period | $ | 3,045 | $ | Â 709 | $ | 1,644 | $ | 3,560 | $ | 6,107 | $ | 232 | $ | 17 | $ | 15,314 | ||||||||||
Additions: | ||||||||||||||||||||||||||
Provision for loan losses | 1,239 | (68 | ) | 90 | 118 | 3,241 | 91 | (11 | ) | 4,700 | ||||||||||||||||
Deductions: | ||||||||||||||||||||||||||
Loans charged off | 742 | 0 | 0 | 41 | 2,366 | 154 | 0 | 3,303 | ||||||||||||||||||
Less recoveries on loans | (18 | ) | 0 | 0 | (19 | ) | (96 | ) | (76 | ) | 0 | (209 | ) | |||||||||||||
Net loans charged off | 724 | 0 | 0 | 22 | 2,270 | 78 | 0 | 3,094 | ||||||||||||||||||
Balance at end of period | $ | 3,560 | $ | 641 | $ | 1,734 | $ | 3,656 | $ | 7,078 | $ | 245 | $ | 6 | $ | 16,920 | ||||||||||
Nine Months Ended September 30, 2012 | ||||||||||||||||||||||||||
Commercial, | Real Estate | Real Estate | Real Estate | Real Estate | Installment | |||||||||||||||||||||
Financial, & | Construction - | Construction - | Mortgage - | Mortgage - | Loans to | Un- | ||||||||||||||||||||
(in thousands) | Agricultural | Residential | Commercial | Residential | Commercial | Individuals | allocated | Total | ||||||||||||||||||
Balance at beginning of period | $ | 1,804 | $ | 1,188 | $ | 1,562 | $ | 3,251 | $ | 5,734 | $ | 267 | $ | 3 | $ | 13,809 | ||||||||||
Additions: | ||||||||||||||||||||||||||
Provision for loan losses | 2,469 | (614 | ) | 149 | 913 | 4,793 | 187 | 3 | 7,900 | |||||||||||||||||
Deductions: | ||||||||||||||||||||||||||
Loans charged off | 846 | 0 | 0 | 618 | 3,666 | 425 | 0 | 5,555 | ||||||||||||||||||
Less recoveries on loans | (133 | ) | (67 | ) | (23 | ) | (110 | ) | (217 | ) | (216 | ) | 0 | (766 | ) | |||||||||||
Net loans charged off | 713 | (67 | ) | (23 | ) | 508 | 3,449 | 209 | 0 | 4,789 | ||||||||||||||||
Balance at end of period | $ | 3,560 | $ | 641 | $ | 1,734 | $ | 3,656 | $ | 7,078 | $ | 245 | $ | 6 | $ | 16,920 | ||||||||||
The following table provides the balance in the allowance for loan losses at September 30, 2013 and December 31, 2012, and the related loan balance by impairment methodology. | ||||||||||||||||||||||||||
Commercial, | Real Estate | Real Estate | Real Estate | Real Estate | Installment | |||||||||||||||||||||
Financial, and | Construction - | Construction - | Mortgage - | Mortgage - | Loans to | Un - | ||||||||||||||||||||
(in thousands) | Agricultural | Residential | Commercial | Residential | Commercial | Individuals | allocated | Total | ||||||||||||||||||
September 30, 2013 | ||||||||||||||||||||||||||
Allowance for loan losses: | ||||||||||||||||||||||||||
Individually evaluated for impairment | $ | 576 | $ | 248 | $ | 250 | $ | 719 | $ | 2,782 | $ | 6 | $ | 0 | $ | 4,581 | ||||||||||
Collectively evaluated for impairment | 1,534 | 716 | 1,601 | 1,412 | 4,195 | 209 | 6 | 9,673 | ||||||||||||||||||
Total | $ | 2,110 | $ | 964 | $ | 1,851 | $ | 2,131 | $ | 6,977 | $ | 215 | $ | 6 | $ | 14,254 | ||||||||||
Loans outstanding: | ||||||||||||||||||||||||||
Individually evaluated for impairment | $ | 4,392 | $ | 2,254 | $ | 7,101 | $ | 5,217 | $ | 16,948 | $ | 44 | $ | 0 | $ | 35,956 | ||||||||||
Collectively evaluated for impairment | 128,531 | 21,410 | 41,388 | 214,957 | 358,928 | 21,872 | 0 | 787,086 | ||||||||||||||||||
Total | $ | 132,923 | $ | 23,664 | $ | 48,489 | $ | 220,174 | $ | 375,876 | $ | 21,916 | $ | 0 | $ | 823,042 | ||||||||||
December 31, 2012 | ||||||||||||||||||||||||||
Allowance for loan losses: | ||||||||||||||||||||||||||
Individually evaluated for impairment | $ | 213 | $ | 125 | $ | 542 | $ | 1,069 | $ | 2,071 | $ | 0 | $ | 0 | $ | 4,020 | ||||||||||
Collectively evaluated for impairment | 1,724 | 607 | 1,169 | 2,318 | 4,763 | 239 | 2 | 10,822 | ||||||||||||||||||
Total | $ | 1,937 | $ | 732 | $ | 1,711 | $ | 3,387 | $ | 6,834 | $ | 239 | $ | 2 | $ | 14,842 | ||||||||||
Loans outstanding: | ||||||||||||||||||||||||||
Individually evaluated for impairment | $ | 4,157 | $ | 2,496 | $ | 7,762 | $ | 5,771 | $ | 18,959 | $ | 44 | $ | 0 | $ | 39,189 | ||||||||||
Collectively evaluated for impairment | 125,883 | 19,681 | 35,724 | 215,452 | 386,133 | 24,922 | 0 | 807,795 | ||||||||||||||||||
Total | $ | 130,040 | $ | 22,177 | $ | 43,486 | $ | 221,223 | $ | 405,092 | $ | 24,966 | $ | 0 | $ | 846,984 | ||||||||||
Schedule of impaired loans | ' | |||||||||||||||||||||||||
September 30, | December 31, | |||||||||||||||||||||||||
(in thousands) | 2013 | 2012 | ||||||||||||||||||||||||
Non-accrual loans | $ | 28,610 | $ | 31,081 | ||||||||||||||||||||||
Troubled debt restructurings continuing to accrue interest | 7,566 | 8,282 | ||||||||||||||||||||||||
Total impaired loans | $ | 36,176 | $ | 39,363 | ||||||||||||||||||||||
The following tables provide additional information about impaired loans at September 30, 2013 and December 31, 2012, respectively, segregated between loans for which an allowance has been provided and loans for which no allowance has been provided. | ||||||||||||||||||||||||||
Unpaid | ||||||||||||||||||||||||||
Recorded | Principal | Specific | ||||||||||||||||||||||||
(in thousands) | Investment | Balance | Reserves | |||||||||||||||||||||||
September 30, 2013 | ||||||||||||||||||||||||||
With no related allowance recorded: | ||||||||||||||||||||||||||
Commercial, financial and agricultural | $ | 2,501 | $ | 2,581 | $ | 0 | ||||||||||||||||||||
Real estate - construction residential | 104 | 139 | 0 | |||||||||||||||||||||||
Real estate - construction commercial | 2,861 | 3,459 | 0 | |||||||||||||||||||||||
Real estate - residential | 2,419 | 3,214 | 0 | |||||||||||||||||||||||
Real estate - commercial | 4,084 | 4,344 | 0 | |||||||||||||||||||||||
Consumer | 220 | 238 | 0 | |||||||||||||||||||||||
Total | $ | 12,189 | $ | 13,975 | $ | 0 | ||||||||||||||||||||
With an allowance recorded: | ||||||||||||||||||||||||||
Commercial, financial and agricultural | $ | 1,891 | $ | 1,984 | $ | 576 | ||||||||||||||||||||
Real estate - construction residential | 2,150 | 2,272 | 248 | |||||||||||||||||||||||
Real estate - construction commercial | 4,240 | 4,240 | 250 | |||||||||||||||||||||||
Real estate - residential | 2,798 | 2,931 | 719 | |||||||||||||||||||||||
Real estate - commercial | 12,864 | 13,772 | 2,782 | |||||||||||||||||||||||
Consumer | 44 | 44 | 6 | |||||||||||||||||||||||
Total | $ | 23,987 | $ | 25,243 | $ | 4,581 | ||||||||||||||||||||
Total impaired loans | $ | 36,176 | $ | 39,218 | $ | 4,581 | ||||||||||||||||||||
Unpaid | ||||||||||||||||||||||||||
Recorded | Principal | Specific | ||||||||||||||||||||||||
(in thousands) | Investment | Balance | Reserves | |||||||||||||||||||||||
December 31, 2012 | ||||||||||||||||||||||||||
With no related allowance recorded: | ||||||||||||||||||||||||||
Commercial, financial and agricultural | $ | 3,272 | $ | 4,009 | $ | 0 | ||||||||||||||||||||
Real estate - construction residential | 2,307 | 2,339 | 0 | |||||||||||||||||||||||
Real estate - construction commercial | 1,879 | 2,102 | 0 | |||||||||||||||||||||||
Real estate - residential | 1,939 | 2,393 | 0 | |||||||||||||||||||||||
Real estate - commercial | 5,162 | 5,565 | 0 | |||||||||||||||||||||||
Consumer | 174 | 186 | 0 | |||||||||||||||||||||||
Total | $ | 14,733 | $ | 16,594 | $ | 0 | ||||||||||||||||||||
With an allowance recorded: | ||||||||||||||||||||||||||
Commercial, financial and agricultural | $ | 885 | $ | 898 | $ | 213 | ||||||||||||||||||||
Real estate - construction residential | 189 | 189 | 125 | |||||||||||||||||||||||
Real estate - construction commercial | 5,883 | 6,011 | 542 | |||||||||||||||||||||||
Real estate - residential | 3,832 | 3,999 | 1,069 | |||||||||||||||||||||||
Real estate - commercial | 13,797 | 14,167 | 2,071 | |||||||||||||||||||||||
Consumer | 44 | 44 | 0 | |||||||||||||||||||||||
Total | $ | 24,630 | $ | 25,308 | $ | 4,020 | ||||||||||||||||||||
Total impaired loans | $ | 39,363 | $ | 41,902 | $ | 4,020 | ||||||||||||||||||||
The following table presents by class, information related to the average recorded investment and interest income recognized on impaired loans for the three and nine months ended September 30, 2013 and 2012. | ||||||||||||||||||||||||||
Three Months Ended | Nine Months Ended | |||||||||||||||||||||||||
September 30, | September 30, | |||||||||||||||||||||||||
2013 | 2012 | 2013 | 2012 | |||||||||||||||||||||||
Interest | Interest | Interest | Interest | |||||||||||||||||||||||
Recognized | Recognized | Recognized | Recognized | |||||||||||||||||||||||
Average | For the | Average | For the | Average | For the | Average | For the | |||||||||||||||||||
Recorded | Period | Recorded | Period | Recorded | Period | Recorded | Period | |||||||||||||||||||
(in thousands) | Investment | Ended | Investment | Ended | Investment | Ended | Investment | Ended | ||||||||||||||||||
With no related allowance recorded: | ||||||||||||||||||||||||||
Commercial, financial and agricultural | $ | 2,598 | $ | 22 | $ | 3,074 | $ | 23 | $ | 2,643 | $ | 71 | $ | 3,315 | $ | 66 | ||||||||||
Real estate - construction residential | 139 | 0 | 1,589 | 0 | 242 | 0 | 737 | 7 | ||||||||||||||||||
Real estate - construction commercial | 3,459 | 0 | 1,879 | 0 | 3,803 | 0 | 1,653 | 0 | ||||||||||||||||||
Real estate - residential | 3,168 | 10 | 2,299 | 5 | 3,179 | 10 | 3,333 | 47 | ||||||||||||||||||
Real estate - commercial | 4,346 | 29 | 3,598 | 28 | 4,348 | 86 | 10,582 | 87 | ||||||||||||||||||
Consumer | 202 | 0 | 181 | 0 | 212 | 1 | 162 | 1 | ||||||||||||||||||
Total | $ | 13,912 | $ | 61 | $ | 12,620 | $ | 56 | $ | 14,427 | $ | 168 | $ | 19,782 | $ | 208 | ||||||||||
With an allowance recorded: | ||||||||||||||||||||||||||
Commercial, financial and agricultural | $ | 1,996 | $ | 7 | $ | 2,890 | $ | 7 | $ | 2,031 | $ | 34 | $ | 2,615 | $ | 21 | ||||||||||
Real estate - construction residential | 2,272 | 0 | 189 | 0 | 2,273 | 0 | 189 | 0 | ||||||||||||||||||
Real estate - construction commercial | 4,240 | 0 | 6,192 | 0 | 4,240 | 0 | 6,180 | 0 | ||||||||||||||||||
Real estate - residential | 2,920 | 2 | 3,037 | 4 | 2,947 | 38 | 2,566 | 11 | ||||||||||||||||||
Real estate - commercial | 13,210 | 35 | 15,072 | 2 | 13,524 | 106 | 14,209 | 1 | ||||||||||||||||||
Consumer | 44 | 0 | 0 | 0 | 44 | 0 | 0 | 0 | ||||||||||||||||||
Total | $ | 24,682 | $ | 44 | $ | 27,380 | $ | 13 | $ | 25,059 | $ | 178 | $ | 25,759 | $ | 33 | ||||||||||
Total impaired loans | $ | 38,594 | $ | 105 | $ | 40,000 | $ | 69 | $ | 39,486 | $ | 346 | $ | 45,541 | $ | 241 | ||||||||||
Schedule of aging information for the Company's past due and non-accrual loans | ' | |||||||||||||||||||||||||
Current or | 90 Days | |||||||||||||||||||||||||
Less Than | Past Due | |||||||||||||||||||||||||
30 Days | 30 - 89 Days | And Still | ||||||||||||||||||||||||
(in thousands) | Past Due | Past Due | Accruing | Non-Accrual | Total | |||||||||||||||||||||
September 30, 2013 | ||||||||||||||||||||||||||
Commercial, Financial, and Agricultural | $ | 130,695 | $ | 185 | $ | 15 | $ | 2,028 | $ | 132,923 | ||||||||||||||||
Real Estate Construction - Residential | 21,249 | 160 | 0 | 2,255 | 23,664 | |||||||||||||||||||||
Real Estate Construction - Commercial | 41,388 | 0 | 0 | 7,101 | 48,489 | |||||||||||||||||||||
Real Estate Mortgage - Residential | 213,627 | 1,798 | 377 | 4,372 | 220,174 | |||||||||||||||||||||
Real Estate Mortgage - Commercial | 362,293 | 992 | 0 | 12,591 | 375,876 | |||||||||||||||||||||
Installment and Other Consumer | 21,378 | 261 | 14 | 263 | 21,916 | |||||||||||||||||||||
Total | $ | 790,630 | $ | 3,396 | $ | 406 | $ | 28,610 | $ | 823,042 | ||||||||||||||||
December 31, 2012 | ||||||||||||||||||||||||||
Commercial, Financial, and Agricultural | $ | 126,884 | $ | 1,821 | $ | 0 | $ | 1,335 | $ | 130,040 | ||||||||||||||||
Real Estate Construction - Residential | 19,390 | 290 | 0 | 2,497 | 22,177 | |||||||||||||||||||||
Real Estate Construction - Commercial | 35,117 | 607 | 0 | 7,762 | 43,486 | |||||||||||||||||||||
Real Estate Mortgage - Residential | 213,694 | 2,199 | 0 | 5,330 | 221,223 | |||||||||||||||||||||
Real Estate Mortgage - Commercial | 390,032 | 1,122 | 0 | 13,938 | 405,092 | |||||||||||||||||||||
Installment and Other Consumer | 24,221 | 520 | 6 | 219 | 24,966 | |||||||||||||||||||||
Total | $ | 809,338 | $ | 6,559 | $ | 6 | $ | 31,081 | $ | 846,984 | ||||||||||||||||
Schedule of risk categories by class | ' | |||||||||||||||||||||||||
(in thousands) | Commercial, | Real Estate | Real Estate | Real Estate | Real Estate | Installment | Total | |||||||||||||||||||
Financial, & | Construction - | Construction - | Mortgage - | Mortgage - | and other | |||||||||||||||||||||
Agricultural | Â Residential | Â Commercial | Â Residential | Â Commercial | Consumer | |||||||||||||||||||||
At September 30, 2013 | ||||||||||||||||||||||||||
Watch | $ | 14,825 | $ | 933 | $ | 3,763 | $ | 23,272 | $ | 24,985 | $ | 399 | $ | 68,177 | ||||||||||||
Substandard | 8,506 | 2,564 | 1,082 | 7,794 | 13,885 | 416 | 34,247 | |||||||||||||||||||
Non-accrual | 2,028 | 2,255 | 7,101 | 4,372 | 12,591 | 263 | 28,610 | |||||||||||||||||||
Total | $ | 25,359 | $ | 5,752 | $ | 11,946 | $ | 35,438 | $ | 51,461 | $ | 1,078 | $ | 131,034 | ||||||||||||
At December 31, 2012 | ||||||||||||||||||||||||||
Watch | $ | 14,814 | $ | 4,580 | $ | 6,459 | $ | 26,063 | $ | 29,753 | $ | 672 | $ | 82,341 | ||||||||||||
Substandard | 6,485 | 396 | 2,035 | 5,472 | 11,027 | 423 | 25,838 | |||||||||||||||||||
Non-accrual | 1,335 | 2,497 | 7,762 | 5,330 | 13,938 | 219 | 31,081 | |||||||||||||||||||
Total | $ | 22,634 | $ | 7,473 | $ | 16,256 | $ | 36,865 | $ | 54,718 | $ | 1,314 | $ | 139,260 | ||||||||||||
Summary of loans that were modified as TDRs | ' | |||||||||||||||||||||||||
Three Months Ended September 30, | ||||||||||||||||||||||||||
2013 | 2012 | |||||||||||||||||||||||||
Recorded Investment (1) | Recorded Investment (1) | |||||||||||||||||||||||||
(in thousands) | Number of | Pre- | Post- | Number of | Pre- | Post- | ||||||||||||||||||||
Contracts | Â Modification | Â Modification | Contracts | Â Modification | Â Modification | |||||||||||||||||||||
Troubled Debt Restructurings | ||||||||||||||||||||||||||
Commercial, financial and agricultural | 0 | $ | 0 | $ | 0 | 2 | $ | 100 | $ | 100 | ||||||||||||||||
Real estate construction - commercial | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||||
Real estate mortgage - residential | 0 | 0 | 0 | 2 | 644 | 644 | ||||||||||||||||||||
Total | 0 | $ | 0 | $ | 0 | 4 | $ | 744 | $ | 744 | ||||||||||||||||
Nine Months Ended September 30, | ||||||||||||||||||||||||||
2013 | 2012 | |||||||||||||||||||||||||
Recorded Investment (1) | Recorded Investment (1) | |||||||||||||||||||||||||
(in thousands) | Number of | Pre- | Post- | Number of | Pre- | Post- | ||||||||||||||||||||
Contracts | Â Modification | Â Modification | Contracts | Â Modification | Â Modification | |||||||||||||||||||||
Troubled Debt Restructurings | ||||||||||||||||||||||||||
Commercial, financial and agricultural | 0 | $ | 0 | $ | 0 | 3 | $ | 297 | $ | 280 | ||||||||||||||||
Real estate construction - commercial | 0 | 0 | 0 | 1 | 43 | 42 | ||||||||||||||||||||
Real estate mortgage - residential | 1 | 618 | 481 | 2 | 644 | 644 | ||||||||||||||||||||
Total | 1 | $ | 618 | $ | 481 | 6 | $ | 984 | $ | 966 | ||||||||||||||||
(1)Â The amounts reported post-modification are inclusive of all partial pay-downs and charge-offs, and no portion of the debt was forgiven. Loans modified as a TDR that were fully paid down, charged-off or foreclosed upon during the period ended are not reported. |
Real_Estate_and_Other_Assets_A1
Real Estate and Other Assets Acquired in Settlement of Loans (Tables) | 9 Months Ended | |||||||||||||
Sep. 30, 2013 | ||||||||||||||
Real Estate and Other Assets Acquired in Settlement of Loans | ' | |||||||||||||
Summary of real estate and other assets acquired in settlement of loans | ' | |||||||||||||
September 30, | December 31, | |||||||||||||
(in thousands) | 2013 | 2012 | ||||||||||||
Commercial | $ | 0 | $ | 329 | ||||||||||
Real estate construction - residential | 126 | 112 | ||||||||||||
Real estate construction - commercial | 10,028 | 13,392 | ||||||||||||
Real estate mortgage - residential | 908 | 1,227 | ||||||||||||
Real estate mortgage - commercial | 9,354 | 14,201 | ||||||||||||
Repossessed assets | 204 | 468 | ||||||||||||
Total | $ | 20,620 | $ | 29,729 | ||||||||||
Less valuation allowance for other real estate owned | (4,752 | ) | (6,137 | ) | ||||||||||
Total other real estate owned and foreclosed assets | $ | 15,868 | $ | 23,592 | ||||||||||
Schedule of real estate acquired in settlement of loans | ' | |||||||||||||
Three Months Ended | Nine Months Ended | |||||||||||||
September 30, | September 30, | |||||||||||||
2013 | 2012 | 2013 | 2012 | |||||||||||
Balance at beginning of period | $ | 21,977 | $ | 29,057 | $ | 29,729 | $ | 22,997 | ||||||
Additions | 308 | 7,018 | 3,278 | 16,329 | ||||||||||
Proceeds from sales | (1,348 | ) | (2,469 | ) | (7,581 | ) | (5,553 | ) | ||||||
Charge-offs against the valuation allowance for other real estate owned, net | (93 | ) | (1,075 | ) | (4,416 | ) | (1,318 | ) | ||||||
Repossessed assets impairment write-downs | (39 | ) | 0 | (239 | ) | 0 | ||||||||
Net (loss) gain on sales | (185 | ) | 144 | (151 | ) | 220 | ||||||||
Total other real estate owned and repossessed assets | $ | 20,620 | $ | 32,675 | $ | 20,620 | $ | 32,675 | ||||||
Less valuation allowance for other real estate owned | (4,752 | ) | (7,480 | ) | (4,752 | ) | (7,480 | ) | ||||||
Balance at end of period | $ | 15,868 | $ | 25,195 | $ | 15,868 | $ | 25,195 | ||||||
Summary of activity in valuation allowance for other real estate owned in settlement of loans | ' | |||||||||||||
Three Months Ended | Nine Months Ended | |||||||||||||
September 30, | September 30, | |||||||||||||
(in thousands) | 2013 | 2012 | 2013 | 2012 | ||||||||||
Balance, beginning of year | $ | 3,999 | $ | 7,474 | $ | 6,137 | $ | 6,977 | ||||||
Provision for other real estate owned | 846 | 1,081 | 3,031 | 1,821 | ||||||||||
Charge-offs | (93 | ) | (1,075 | ) | (4,416 | ) | (1,318 | ) | ||||||
Balance, end of year | $ | 4,752 | $ | 7,480 | $ | 4,752 | $ | 7,480 |
Investment_Securities_Tables
Investment Securities (Tables) | 9 Months Ended | |||||||||||||||||||
Sep. 30, 2013 | ||||||||||||||||||||
Investment Securities | ' | |||||||||||||||||||
Schedule of amortized cost and fair value of debt securities classified as available-for-sale | ' | |||||||||||||||||||
Gross | Gross | |||||||||||||||||||
Amortized | unrealized | unrealized | ||||||||||||||||||
(in thousands) | cost | gains | losses | Fair value | ||||||||||||||||
September 30, 2013 | ||||||||||||||||||||
U.S. Treasury | $ | 1,000 | $ | 6 | $ | 0 | $ | 1,006 | ||||||||||||
Government sponsored enterprises | 64,089 | 423 | 674 | 63,838 | ||||||||||||||||
Asset-backed securities | 114,966 | 1,402 | 2,289 | 114,079 | ||||||||||||||||
Obligations of states and political subdivisions | 34,299 | 627 | 220 | 34,706 | ||||||||||||||||
Total available for sale securities | $ | 214,354 | $ | 2,458 | $ | 3,183 | $ | 213,629 | ||||||||||||
December 31, 2012 | ||||||||||||||||||||
U.S. Treasury | $ | 2,000 | $ | 30 | $ | 0 | $ | 2,030 | ||||||||||||
Government sponsored enterprises | 54,327 | 853 | 0 | 55,180 | ||||||||||||||||
Asset-backed securities | 104,607 | 3,276 | 11 | 107,872 | ||||||||||||||||
Obligations of states and political subdivisions | 33,959 | 1,222 | 17 | 35,164 | ||||||||||||||||
Total available for sale securities | $ | 194,893 | $ | 5,381 | $ | 28 | $ | 200,246 | ||||||||||||
Schedule of amortized cost and fair value of debt securities classified as available-for-sale by contractual maturity | ' | |||||||||||||||||||
Amortized | Fair | |||||||||||||||||||
(in thousands) | cost | value | ||||||||||||||||||
Due in one year or less | $ | 6,432 | $ | 6,482 | ||||||||||||||||
Due after one year through five years | 59,976 | 60,495 | ||||||||||||||||||
Due after five years through ten years | 31,843 | 31,488 | ||||||||||||||||||
Due after ten years | 1,137 | 1,085 | ||||||||||||||||||
Total | 99,388 | 99,550 | ||||||||||||||||||
Asset-backed securities | 114,966 | 114,079 | ||||||||||||||||||
Total available for sale securities | $ | 214,354 | $ | 213,629 | ||||||||||||||||
Schedule of gross unrealized losses on debt securities and fair value of related securities aggregated by investment category and length of time that individual securities have been in a continuous unrealized loss position | ' | |||||||||||||||||||
Less than 12 months | 12 months or more | Total | Total | |||||||||||||||||
Fair | Unrealized | Fair | Unrealized | Fair | Unrealized | |||||||||||||||
(in thousands) | Value | Losses | Value | Losses | Value | Losses | ||||||||||||||
At September 30, 2013 | ||||||||||||||||||||
Government sponsored enterprises | $ | 27,876 | $ | (674 | ) | $ | 0 | $ | 0 | $ | 27,876 | $ | (674 | ) | ||||||
Asset-backed securities | 68,464 | (2,281 | ) | 790 | (8 | ) | 69,254 | (2,289 | ) | |||||||||||
Obligations of states and political subdivisions | 9,636 | (220 | ) | 0 | 0 | 9,636 | (220 | ) | ||||||||||||
Total | $ | 105,976 | $ | (3,175 | ) | $ | 790 | $ | (8 | ) | $ | 106,766 | $ | (3,183 | ) | |||||
(in thousands) | ||||||||||||||||||||
At December 31, 2012 | ||||||||||||||||||||
Government sponsored enterprises | $ | 1,044 | $ | 0 | $ | 0 | $ | 0 | $ | 1,044 | $ | 0 | ||||||||
Asset-backed securities | 4,729 | (11 | ) | 0 | 0 | 4,729 | (11 | ) | ||||||||||||
Obligations of states and political subdivisions | 2,114 | (17 | ) | 150 | 0 | 2,264 | (17 | ) | ||||||||||||
Total | $ | 7,887 | $ | (28 | ) | $ | 150 | $ | 0 | $ | 8,037 | $ | (28 | ) | ||||||
Schedule of components of investment securities gains (losses), which are recognized in earnings | ' | |||||||||||||||||||
Three Months Ended | Nine Months Ended | |||||||||||||||||||
September 30, | September 30, | |||||||||||||||||||
(in thousands) | 2013 | 2012 | 2013 | 2012 | ||||||||||||||||
Gross gains realized on sales | $ | 0 | $ | 26 | $ | 554 | $ | 26 | ||||||||||||
Gross losses realized on sales | 0 | 0 | 0 | 0 | ||||||||||||||||
Other-than-temporary impairment recognized | 0 | 0 | 0 | 0 | ||||||||||||||||
Net realized gains | $ | 0 | $ | 26 | $ | 554 | $ | 26 |
Intangible_Assets_Tables
Intangible Assets (Tables) | 9 Months Ended | |||||||||||||||||||
Sep. 30, 2013 | ||||||||||||||||||||
Intangible Assets | ' | |||||||||||||||||||
Summary of amortizable intangible assets | ' | |||||||||||||||||||
(in thousands) | September 30, 2013 | December 31, 2012 | ||||||||||||||||||
Gross | Gross | |||||||||||||||||||
Carrying | Accumulated | Net | Carrying | Accumulated | Net | |||||||||||||||
Amount | Amortization | Amount | Amount | Amortization | Amount | |||||||||||||||
Core deposit intangible | $ | 4,795 | $ | (4,795 | ) | $ | 0 | $ | 4,795 | $ | (4,660 | ) | $ | 135 | ||||||
Schedule of changes in the net carrying amount of core deposit intangible assets | ' | |||||||||||||||||||
Three Months Ended | Nine Months Ended | |||||||||||||||||||
September 30, | September 30, | |||||||||||||||||||
(in thousands) | 2013 | 2012 | 2013 | 2012 | ||||||||||||||||
Balance at beginning of period | $ | 0 | $ | 337 | $ | 135 | $ | 543 | ||||||||||||
Additions | 0 | 0 | 0 | 0 | ||||||||||||||||
Amortization | 0 | (101 | ) | (135 | ) | (307 | ) | |||||||||||||
Balance at end of period | $ | 0 | $ | 236 | $ | 0 | $ | 236 | ||||||||||||
Schedule of changes in mortgage servicing rights (MSRs) | ' | |||||||||||||||||||
Three Months Ended | Nine Months Ended | |||||||||||||||||||
September 30, | September 30, | |||||||||||||||||||
(in thousands) | 2013 | 2012 | 2013 | 2012 | ||||||||||||||||
Balance at beginning of period | $ | 2,873 | $ | 2,666 | $ | 2,549 | $ | 2,308 | ||||||||||||
Re-measurement to fair value upon election to measure servicing rights at fair value | 0 | 0 | 0 | 742 | ||||||||||||||||
Originated mortgage servicing rights | 83 | 231 | 444 | 559 | ||||||||||||||||
Changes in fair value: | ||||||||||||||||||||
Due to change in model inputs and assumptions (1) | 296 | 96 | 677 | 372 | ||||||||||||||||
Other changes in fair value (2) | (173 | ) | (369 | ) | (591 | ) | (1,357 | ) | ||||||||||||
Balance at end of period | $ | 3,079 | $ | 2,624 | $ | 3,079 | $ | 2,624 | ||||||||||||
(1)Â Â Â Â Â Â Â Â The change in fair value resulting from changes in valuation inputs or assumptions used in the valuation model reflects the change in discount rates and prepayment speed assumptions primarily due to changes in interest rates. | ||||||||||||||||||||
(2)        Other changes in fair value reflect changes due to customer payments and passage of time. This also includes a one time adjustment of a $538,000 correction of an immaterial prior period error in 2012 due to changing from the straight-line amortization method to an accelerated amortization method of accounting for amortizing MSRs in prior years. If the aforementioned was corrected as of December 31, 2011, the balance at the beginning of the nine month period ending September 30, 2012 would have been $1.8 million. | ||||||||||||||||||||
Schedule of data and assumptions used in estimating the fair value of mortgage service rights | ' | |||||||||||||||||||
Nine Months Ended | ||||||||||||||||||||
September 30, | ||||||||||||||||||||
2013 | 2012 | |||||||||||||||||||
Weighted-Average Constant Prepayment Rate | 10.94 | % | 16.32 | % | ||||||||||||||||
Weighted-Average Note Rate | 4.02 | % | 4.38 | % | ||||||||||||||||
Weighted-Average Discount Rate | 8.56 | % | 8.01 | % | ||||||||||||||||
Weighted-Average Expected Life (in years) | 5.7 | 3.9 |
Stockholders_Equity_Tables
Stockholders' Equity (Tables) | 9 Months Ended | ||||||||||
Sep. 30, 2013 | |||||||||||
Stockholders' Equity | ' | ||||||||||
Schedule of the change in the components of the accumulated other comprehensive (loss) income | ' | ||||||||||
Accumulated | |||||||||||
Unrecognized Net | Other | ||||||||||
Pension and | Comprehensive | ||||||||||
Unrealized Gain | Postretirement | (Loss) | |||||||||
(in thousands) | on Securities | Costs | Income | ||||||||
Balance, December 31, 2012 | $ | 3,265 | $ | (1,440 | ) | $ | 1,825 | ||||
Reclassification adjustments to net income: | |||||||||||
Realized gain on sale of securities, net of tax | (343 | ) | 0 | (343 | ) | ||||||
Other comprehensive (loss) income, net of reclassification and tax | (3,372 | ) | 50 | (3,322 | ) | ||||||
Balance, September 30, 2013 | $ | (450 | ) | $ | (1,390 | ) | $ | (1,840 | ) |
Employee_Benefit_Plans_Tables
Employee Benefit Plans (Tables) | 9 Months Ended | |||||||||||||
Sep. 30, 2013 | ||||||||||||||
Employee Benefit Plans | ' | |||||||||||||
Summary of employee benefits charged to operating expenses | ' | |||||||||||||
Three Months Ended | Nine Months Ended | |||||||||||||
September 30, | September 30, | |||||||||||||
(in thousands) | 2013 | 2012 | 2013 | 2012 | ||||||||||
Payroll taxes | $ | 266 | $ | 278 | $ | 832 | $ | 857 | ||||||
Medical plans | 483 | 448 | 1,443 | 1,346 | ||||||||||
401k match and profit-sharing | 97 | (30 | ) | 287 | 276 | |||||||||
Pension plan | 286 | 330 | 858 | 990 | ||||||||||
Other | 73 | 69 | 153 | 242 | ||||||||||
Total employee benefits | $ | 1,205 | $ | 1,095 | $ | 3,573 | $ | 3,711 | ||||||
Components of net pension cost | ' | |||||||||||||
Estimated | Actual | |||||||||||||
(in thousands) | 2013 | 2012 | ||||||||||||
Service cost—benefits earned during the year | $ | 1,211 | $ | 1,168 | ||||||||||
Interest costs on projected benefit obligations | 645 | 668 | ||||||||||||
Expected return on plan assets | (820 | ) | (776 | ) | ||||||||||
Expected administrative expenses | 0 | 40 | ||||||||||||
Amortization of prior service cost | 78 | 78 | ||||||||||||
Amortization of unrecognized net loss | 30 | 46 | ||||||||||||
Net periodic pension expense | $ | 1,144 | $ | 1,224 | ||||||||||
Pension expense - three months ended September 30, (actual) | $ | 286 | $ | 330 | ||||||||||
Pension expense - nine months ended September 30, (actual) | $ | 858 | $ | 990 |
Stock_Compensation_Tables
Stock Compensation (Tables) | 9 Months Ended | |||||||||||
Sep. 30, 2013 | ||||||||||||
Stock Compensation | ' | |||||||||||
Summary of Company's stock option activity | ' | |||||||||||
Weighted | ||||||||||||
Weighted | Average | Aggregate | ||||||||||
Number | Average | Contractual | Intrinsic | |||||||||
of | Exercise | Term | Value | |||||||||
Shares | Price | (in years) | 0 | |||||||||
Outstanding at beginning of period * | 223,951 | $ | 23.74 | |||||||||
Granted | 0 | 0 | ||||||||||
Exercised | 0 | 0 | ||||||||||
Forfeited | 0 | 0 | ||||||||||
Expired | (36,181 | ) | 21.67 | |||||||||
Outstanding at September 30, 2013 | 187,770 | $ | 24.13 | 2.8 | $ | 0 | ||||||
Exercisable at September 30, 2013 | 173,253 | $ | 24.31 | 2.6 | $ | 0 | ||||||
* Options have been adjusted to reflect a 4% stock dividend paid on July 1, 2013. |
Earnings_per_Share_Tables
Earnings per Share (Tables) | 9 Months Ended | |||||||||||||
Sep. 30, 2013 | ||||||||||||||
Earnings per Share | ' | |||||||||||||
Earning per share - basic and diluted | ' | |||||||||||||
Three Months Ended | Nine Months Ended | |||||||||||||
September 30, | September 30, | |||||||||||||
(dollars in thousands, except per share data) | 2013 | 2012 | 2013 | 2012 | ||||||||||
Basic earnings per common share: | ||||||||||||||
Net income | $ | 1,569 | $ | (1,572 | ) | $ | 3,245 | $ | 619 | |||||
Less: | ||||||||||||||
Preferred stock dividends | 0 | 228 | 337 | 894 | ||||||||||
Accretion of discount on preferred stock | 0 | 72 | 278 | 587 | ||||||||||
Net income available to common shareholders | $ | 1,569 | $ | (1,872 | ) | $ | 2,630 | $ | (862 | ) | ||||
Basic earnings per share | $ | 0.31 | $ | (0.37 | ) | $ | 0.52 | $ | (0.17 | ) | ||||
Diluted earnings per common share: | ||||||||||||||
Net income | $ | 1,569 | $ | (1,572 | ) | $ | 3,245 | $ | 619 | |||||
Less: | ||||||||||||||
Preferred stock dividends | 0 | 228 | 337 | 894 | ||||||||||
Accretion of discount on preferred stock | 0 | 72 | 278 | 587 | ||||||||||
Net income available to common shareholders | $ | 1,569 | $ | (1,872 | ) | $ | 2,630 | $ | (862 | ) | ||||
Average shares outstanding | 5,032,679 | 5,032,679 | 5,032,679 | 5,032,679 | ||||||||||
Effect of dilutive stock options | 0 | 0 | 0 | 0 | ||||||||||
Average shares outstanding including dilutive stock options | 5,032,679 | 5,032,679 | 5,032,679 | 5,032,679 | ||||||||||
Diluted earnings per share | $ | 0.31 | $ | (0.37 | ) | $ | 0.52 | $ | (0.17 | ) | ||||
Summary of anti-dilutive shares | ' | |||||||||||||
Three Months Ended | Nine Months Ended | |||||||||||||
September 30, | September 30, | |||||||||||||
2013 | 2012 | 2013 | 2012 | |||||||||||
Anti-dilutive shares - option shares | 187,770 | 223,951 | 187,770 | 223,951 | ||||||||||
Anti-dilutive shares - warrant shares | 0 | 298,618 | 0 | 298,618 | ||||||||||
Total anti-dilutive shares | 187,770 | 522,569 | 187,770 | 522,569 |
Fair_Value_Measurements_Tables
Fair Value Measurements (Tables) | 9 Months Ended | |||||||||||||||||||
Sep. 30, 2013 | ||||||||||||||||||||
Fair Value Measurements | ' | |||||||||||||||||||
Schedule of assets and liabilities recorded at fair value on a recurring basis | ' | |||||||||||||||||||
Fair Value Measurements | ||||||||||||||||||||
Quoted Prices | ||||||||||||||||||||
in Active | ||||||||||||||||||||
Markets for | Other | Significant | ||||||||||||||||||
Identical | Observable | Unobservable | ||||||||||||||||||
Assets | Inputs | Inputs | ||||||||||||||||||
(in thousands) | Fair Value | (Level 1) | (Level 2) | (Level 3) | ||||||||||||||||
September 30, 2013 | ||||||||||||||||||||
Assets: | ||||||||||||||||||||
U.S. treasury | $ | 1,006 | $ | 1,006 | $ | 0 | $ | 0 | ||||||||||||
Government sponsored enterprises | 63,838 | 0 | 63,838 | 0 | ||||||||||||||||
Asset-backed securities | 114,079 | 0 | 114,079 | 0 | ||||||||||||||||
Obligations of states and political subdivisions | 34,706 | 0 | 34,706 | 0 | ||||||||||||||||
Mortgage servicing rights | 3,079 | 0 | 0 | 3,079 | ||||||||||||||||
Total | $ | 216,708 | $ | 1,006 | $ | 212,623 | $ | 3,079 | ||||||||||||
December 31, 2012 | ||||||||||||||||||||
Assets: | ||||||||||||||||||||
U.S. treasury | $ | 2,030 | $ | 2,030 | $ | 0 | $ | 0 | ||||||||||||
Government sponsored enterprises | 55,180 | 0 | 55,180 | 0 | ||||||||||||||||
Asset-backed securities | 107,872 | 0 | 107,872 | 0 | ||||||||||||||||
Obligations of states and political subdivisions | 35,164 | 0 | 35,164 | 0 | ||||||||||||||||
Mortgage servicing rights | 2,549 | 0 | 0 | 2,549 | ||||||||||||||||
Total | $ | 202,795 | $ | 2,030 | $ | 198,216 | $ | 2,549 | ||||||||||||
Summary of changes in Level 3 assets and liabilities measured at fair value on a recurring basis | ' | |||||||||||||||||||
Fair Value Measurements Using | ||||||||||||||||||||
Significant Unobservable Inputs | ||||||||||||||||||||
(Level 3) | ||||||||||||||||||||
Mortgage Servicing Rights | ||||||||||||||||||||
Three Months Ended | Nine Months Ended | |||||||||||||||||||
September 30, | September 30, | |||||||||||||||||||
(in thousands) | 2013 | 2012 | 2013 | 2012 | ||||||||||||||||
Balance at beginning of period | $ | 2,873 | $ | 2,666 | $ | 2,549 | $ | 0 | ||||||||||||
Transfer into level 3 | 0 | 0 | 0 | 3,050 | ||||||||||||||||
Total gains or losses (realized/unrealized): | ||||||||||||||||||||
Included in earnings | 123 | (273 | ) | 86 | (985 | ) | ||||||||||||||
Included in other comprehensive income | 0 | 0 | 0 | 0 | ||||||||||||||||
Purchases | 0 | 0 | 0 | 0 | ||||||||||||||||
Sales | 0 | 0 | 0 | 0 | ||||||||||||||||
Issued | 83 | 231 | 444 | 559 | ||||||||||||||||
Settlements | 0 | 0 | 0 | 0 | ||||||||||||||||
Balance at end of period | $ | 3,079 | $ | 2,624 | $ | 3,079 | $ | 2,624 | ||||||||||||
Schedule of quantitative Information about Level 3 Fair Value Measurements | ' | |||||||||||||||||||
Input Value | ||||||||||||||||||||
Quantitative Information about Level 3 Fair Value Measurements | Nine Months Ended September 30, | |||||||||||||||||||
Valuation Technique | Unobservable Inputs | 2013 | 2012 | |||||||||||||||||
Mortgage servicing rights | Discounted cash flows | Weighted average constant prepayment rate | 10.94 | % | 16.32 | % | ||||||||||||||
Weighted average discount rate | 8.56 | % | 8.01 | % | ||||||||||||||||
Schedule of valuation methods for instruments measured at fair value on a nonrecurring basis | ' | |||||||||||||||||||
Fair Value Measurements Using | ||||||||||||||||||||
Quoted Prices | ||||||||||||||||||||
in Active | Three | Nine | ||||||||||||||||||
Markets for | Other | Significant | Months Ended | Months Ended | ||||||||||||||||
Identical | Observable | Unobservable | September 30, | September 30, | ||||||||||||||||
Total | Assets | Inputs | Inputs | Total Gains | Total Gains | |||||||||||||||
(in thousands) | Fair Value | (Level 1) | (Level 2) | (Level 3) | (Losses)* | (Losses)* | ||||||||||||||
September 30, 2013 | ||||||||||||||||||||
Assets: | ||||||||||||||||||||
Impaired loans: | ||||||||||||||||||||
Commercial, financial, & agricultural | $ | 1,315 | $ | 0 | $ | 0 | $ | 1,315 | $ | (607 | ) | $ | (692 | ) | ||||||
Real estate construction - residential | 1,902 | 0 | 0 | 1,902 | 0 | (119 | ) | |||||||||||||
Real estate construction - commercial | 3,990 | 0 | 0 | 3,990 | 0 | 0 | ||||||||||||||
Real estate mortgage - residential | 2,079 | 0 | 0 | 2,079 | (81 | ) | (327 | ) | ||||||||||||
Real estate mortgage - commercial | 10,082 | 0 | 0 | 10,082 | (376 | ) | (1,363 | ) | ||||||||||||
Consumer | 38 | 0 | 0 | 38 | 0 | 0 | ||||||||||||||
Total | $ | 19,406 | $ | 0 | $ | 0 | $ | 19,406 | $ | (1,064 | ) | $ | (2,501 | ) | ||||||
Other real estate owned and repossessed assets | $ | 15,868 | $ | 0 | $ | 0 | $ | 15,868 | $ | (320 | ) | $ | (5,006 | ) | ||||||
September 30, 2012 | ||||||||||||||||||||
Assets: | ||||||||||||||||||||
Impaired loans: | ||||||||||||||||||||
Commercial, financial, & agricultural | $ | 876 | $ | 0 | $ | 0 | $ | 876 | $ | (742 | ) | $ | (791 | ) | ||||||
Real estate construction - residential | 130 | 0 | 0 | 130 | 0 | 0 | ||||||||||||||
Real estate construction - commercial | 5,458 | 0 | 0 | 5,458 | 0 | 0 | ||||||||||||||
Real estate mortgage - residential | 2,311 | 0 | 0 | 2,311 | (19 | ) | (564 | ) | ||||||||||||
Real estate mortgage - commercial | 14,607 | 0 | 0 | 14,607 | (524 | ) | (1,547 | ) | ||||||||||||
Consumer | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||
Total | $ | 23,382 | $ | 0 | $ | 0 | $ | 23,382 | $ | (1,285 | ) | $ | (2,902 | ) | ||||||
Other real estate owned and repossessed assets | $ | 25,195 | $ | 0 | $ | 0 | $ | 25,195 | $ | (2,778 | ) | $ | (3,186 | ) | ||||||
* Total gains (losses) reported for other real estate owned and repossessed assets includes charge-offs, valuation write downs, and net losses taken during the periods reported. |
Fair_Value_of_Financial_Instru1
Fair Value of Financial Instruments (Tables) | 9 Months Ended | ||||||||||||||||
Sep. 30, 2013 | |||||||||||||||||
Fair Value of Financial Instruments | ' | ||||||||||||||||
Summary of the carrying amounts and fair values of financial instruments | ' | ||||||||||||||||
September 30, 2013 | |||||||||||||||||
Fair Value Measurements | |||||||||||||||||
Quoted Prices | |||||||||||||||||
in Active | Net | ||||||||||||||||
Markets for | Other | Significant | |||||||||||||||
September 30, 2013 | Identical | Observable | Unobservable | ||||||||||||||
Carrying | Fair | Assets | Inputs | Inputs | |||||||||||||
(in thousands) | amount | value | (Level 1) | (Level 2) | (Level 3) | ||||||||||||
Financial Assets: | |||||||||||||||||
Cash and due from banks | $ | 24,683 | $ | 24,683 | $ | 24,683 | $ | 0 | $ | 0 | |||||||
Federal fund sold and overnight interest-bearing deposits | 1,090 | 1,090 | 1,090 | 0 | 0 | ||||||||||||
Investment in available-for-sale securities | 213,629 | 213,629 | 1,006 | 212,623 | 0 | ||||||||||||
Loans, net | 808,788 | 818,360 | 0 | 0 | 818,360 | ||||||||||||
Investment in FHLB stock | 2,355 | 2,355 | 0 | 2,355 | 0 | ||||||||||||
Mortgage servicing rights | 3,079 | 3,079 | 0 | 0 | 3,079 | ||||||||||||
Cash surrender value - life insurance | 2,192 | 2,192 | 0 | 2,192 | 0 | ||||||||||||
Accrued interest receivable | 4,956 | 4,956 | 4,956 | 0 | 0 | ||||||||||||
$ | 1,060,772 | $ | 1,070,344 | $ | 31,735 | $ | 217,170 | $ | 821,439 | ||||||||
Financial Liabilities: | |||||||||||||||||
Deposits: | |||||||||||||||||
Non-interest bearing demand | $ | 179,959 | $ | 179,959 | $ | 179,959 | $ | 0 | $ | 0 | |||||||
Savings, interest checking and money market | 412,887 | 412,887 | 412,887 | 0 | 0 | ||||||||||||
Time deposits | 358,632 | 360,968 | 0 | 0 | 360,968 | ||||||||||||
Federal funds purchased and securities sold under agreements to repurchase | 25,007 | 25,007 | 25,007 | 0 | 0 | ||||||||||||
Subordinated notes | 49,486 | 30,975 | 0 | 30,975 | 0 | ||||||||||||
Federal Home Loan Bank advances | 24,013 | 25,456 | 0 | 25,456 | 0 | ||||||||||||
Accrued interest payable | 456 | 456 | 456 | 0 | 0 | ||||||||||||
$ | 1,050,440 | $ | 1,035,708 | $ | 618,309 | $ | 56,431 | $ | 360,968 | ||||||||
December 31, 2012 | |||||||||||||||||
Fair Value Measurements | |||||||||||||||||
Quoted Prices | |||||||||||||||||
in Active | Net | ||||||||||||||||
Markets for | Other | Significant | |||||||||||||||
December 31, 2012 | Identical | Observable | Unobservable | ||||||||||||||
Carrying | Fair | Assets | Inputs | Inputs | |||||||||||||
(in thousands) | amount | value | (Level 1) | (Level 2) | (Level 3) | ||||||||||||
Financial Assets: | |||||||||||||||||
Cash and due from banks | $ | 31,020 | $ | 31,020 | $ | 31,020 | $ | 0 | $ | 0 | |||||||
Federal fund sold and overnight interest-bearing deposits | 27,857 | 27,857 | 27,857 | 0 | 0 | ||||||||||||
Investment in available-for-sale securities | 200,246 | 200,246 | 2,030 | 198,216 | 0 | ||||||||||||
Loans, net | 832,142 | 834,824 | 0 | 0 | 834,824 | ||||||||||||
Investment in FHLB stock | 2,278 | 2,278 | 0 | 2,278 | 0 | ||||||||||||
Mortgage servicing rights | 2,549 | 2,549 | 0 | 0 | 2,549 | ||||||||||||
Cash surrender value - life insurance | 2,136 | 2,136 | 0 | 2,136 | 0 | ||||||||||||
Accrued interest receivable | 5,190 | 5,190 | 5,190 | 0 | 0 | ||||||||||||
$ | 1,103,418 | $ | 1,106,100 | $ | 66,097 | $ | 202,630 | $ | 837,373 | ||||||||
Financial Liabilities: | |||||||||||||||||
Deposits: | |||||||||||||||||
Non-interest bearing demand | $ | 192,271 | $ | 192,271 | $ | 192,271 | $ | 0 | $ | 0 | |||||||
Savings, interest checking, and money market | 405,702 | 405,702 | 405,702 | 0 | 0 | ||||||||||||
Time deposits | 393,302 | 397,986 | 0 | 0 | 397,986 | ||||||||||||
Federal funds purchased and securities sold under agreements to repurchase | 21,058 | 21,058 | 21,058 | 0 | 0 | ||||||||||||
Subordinated notes | 49,486 | 13,154 | 0 | 13,154 | 0 | ||||||||||||
Federal Home Loan Bank advances | 20,126 | 20,651 | 0 | 20,651 | 0 | ||||||||||||
Accrued interest payable | 909 | 909 | 909 | 0 | 0 | ||||||||||||
$ | 1,082,854 | $ | 1,051,731 | $ | 619,940 | $ | 33,805 | $ | 397,986 |
Commitments_and_Contingencies_
Commitments and Contingencies (Tables) | 9 Months Ended | |||||||
Sep. 30, 2013 | ||||||||
Commitments and Contingencies | ' | |||||||
Schedule of contractual amount of off-balance-sheet financial instruments | ' | |||||||
September 30, | December 31, | |||||||
(in thousands) | 2013 | 2012 | ||||||
Commitments to extend credit | $ | 137,277 | $ | 118,412 | ||||
Commitments to originate residential first and second mortgage loans | 4,252 | 5,171 | ||||||
Standby letters of credit | 2,223 | 2,995 | ||||||
Summary_of_Significant_Account2
Summary of Significant Accounting Policies (Details) | 0 Months Ended |
Jul. 02, 2013 | |
Summary of Significant Accounting Policies | ' |
Percentage of special stock dividend paid to common shareholders | 4.00% |
Loans_and_Allowance_for_Loan_L2
Loans and Allowance for Loan Losses (Details) (USD $) | Sep. 30, 2013 | Dec. 31, 2012 |
Summary of loans, by major class within Company's loan portfolio | ' | ' |
Total loans | $823,042,000 | $846,984,000 |
Carrying amount of loans pledged as collateral to the Federal Home Loan Bank | 383,400,000 | ' |
Commercial, financial, and agricultural | ' | ' |
Summary of loans, by major class within Company's loan portfolio | ' | ' |
Total loans | 132,923,000 | 130,040,000 |
Real estate construction - residential | ' | ' |
Summary of loans, by major class within Company's loan portfolio | ' | ' |
Total loans | 23,664,000 | 22,177,000 |
Real estate construction - commercial | ' | ' |
Summary of loans, by major class within Company's loan portfolio | ' | ' |
Total loans | 48,489,000 | 43,486,000 |
Real estate mortgage - residential | ' | ' |
Summary of loans, by major class within Company's loan portfolio | ' | ' |
Total loans | 220,174,000 | 221,223,000 |
Real estate mortgage - commercial | ' | ' |
Summary of loans, by major class within Company's loan portfolio | ' | ' |
Total loans | 375,876,000 | 405,092,000 |
Installment and other consumer | ' | ' |
Summary of loans, by major class within Company's loan portfolio | ' | ' |
Total loans | $21,916,000 | $24,966,000 |
Loans_and_Allowance_for_Loan_L3
Loans and Allowance for Loan Losses (Details 2) (USD $) | 3 Months Ended | 9 Months Ended | ||
In Thousands, unless otherwise specified | Sep. 30, 2013 | Sep. 30, 2012 | Sep. 30, 2013 | Sep. 30, 2012 |
Summary of the allowance for loan losses | ' | ' | ' | ' |
Balance at beginning of period | $15,358 | $15,314 | $14,842 | $13,809 |
Additions: | ' | ' | ' | ' |
Provision for loan losses | ' | 4,700 | 2,000 | 7,900 |
Deductions: | ' | ' | ' | ' |
Loans charged off | 1,426 | 3,303 | 3,301 | 5,555 |
Less recoveries on loans | -322 | -209 | -713 | -766 |
Net loans charged off | 1,104 | 3,094 | 2,588 | 4,789 |
Balance at end of period | 14,254 | 16,920 | 14,254 | 16,920 |
Commercial, Financial, and Agricultural | ' | ' | ' | ' |
Summary of the allowance for loan losses | ' | ' | ' | ' |
Balance at beginning of period | 2,119 | 3,045 | 1,937 | 1,804 |
Additions: | ' | ' | ' | ' |
Provision for loan losses | 444 | 1,239 | 725 | 2,469 |
Deductions: | ' | ' | ' | ' |
Loans charged off | 654 | 742 | 817 | 846 |
Less recoveries on loans | -201 | -18 | -265 | -133 |
Net loans charged off | 453 | 724 | 552 | 713 |
Balance at end of period | 2,110 | 3,560 | 2,110 | 3,560 |
Real Estate Construction - Residential | ' | ' | ' | ' |
Summary of the allowance for loan losses | ' | ' | ' | ' |
Balance at beginning of period | 932 | 709 | 732 | 1,188 |
Additions: | ' | ' | ' | ' |
Provision for loan losses | 32 | -68 | 351 | -614 |
Deductions: | ' | ' | ' | ' |
Loans charged off | ' | ' | 119 | ' |
Less recoveries on loans | ' | ' | ' | -67 |
Net loans charged off | ' | ' | 119 | -67 |
Balance at end of period | 964 | 641 | 964 | 641 |
Real Estate Construction - Commercial | ' | ' | ' | ' |
Summary of the allowance for loan losses | ' | ' | ' | ' |
Balance at beginning of period | 2,202 | 1,644 | 1,711 | 1,562 |
Additions: | ' | ' | ' | ' |
Provision for loan losses | -216 | 90 | 273 | 149 |
Deductions: | ' | ' | ' | ' |
Loans charged off | 135 | ' | 135 | ' |
Less recoveries on loans | ' | ' | -2 | -23 |
Net loans charged off | 135 | ' | 133 | -23 |
Balance at end of period | 1,851 | 1,734 | 1,851 | 1,734 |
Real Estate Mortgage - Residential | ' | ' | ' | ' |
Summary of the allowance for loan losses | ' | ' | ' | ' |
Balance at beginning of period | 2,456 | 3,560 | 3,387 | 3,251 |
Additions: | ' | ' | ' | ' |
Provision for loan losses | 4 | 118 | -586 | 913 |
Deductions: | ' | ' | ' | ' |
Loans charged off | 368 | 41 | 754 | 618 |
Less recoveries on loans | -39 | -19 | -84 | -110 |
Net loans charged off | 329 | 22 | 670 | 508 |
Balance at end of period | 2,131 | 3,656 | 2,131 | 3,656 |
Real Estate Mortgage - Commercial | ' | ' | ' | ' |
Summary of the allowance for loan losses | ' | ' | ' | ' |
Balance at beginning of period | 7,415 | 6,107 | 6,834 | 5,734 |
Additions: | ' | ' | ' | ' |
Provision for loan losses | -294 | 3,241 | 1,142 | 4,793 |
Deductions: | ' | ' | ' | ' |
Loans charged off | 178 | 2,366 | 1,205 | 3,666 |
Less recoveries on loans | -34 | -96 | -206 | -217 |
Net loans charged off | 144 | 2,270 | 999 | 3,449 |
Balance at end of period | 6,977 | 7,078 | 6,977 | 7,078 |
Installment Loans to Individuals | ' | ' | ' | ' |
Summary of the allowance for loan losses | ' | ' | ' | ' |
Balance at beginning of period | 233 | 232 | 239 | 267 |
Additions: | ' | ' | ' | ' |
Provision for loan losses | 25 | 91 | 91 | 187 |
Deductions: | ' | ' | ' | ' |
Loans charged off | 91 | 154 | 271 | 425 |
Less recoveries on loans | -48 | -76 | -156 | -216 |
Net loans charged off | 43 | 78 | 115 | 209 |
Balance at end of period | 215 | 245 | 215 | 245 |
Unallocated | ' | ' | ' | ' |
Summary of the allowance for loan losses | ' | ' | ' | ' |
Balance at beginning of period | 1 | 17 | 2 | 3 |
Additions: | ' | ' | ' | ' |
Provision for loan losses | 5 | -11 | 4 | 3 |
Deductions: | ' | ' | ' | ' |
Balance at end of period | $6 | $6 | $6 | $6 |
Loans_and_Allowance_for_Loan_L4
Loans and Allowance for Loan Losses (Details 3) (USD $) | Sep. 30, 2013 | Jun. 30, 2013 | Dec. 31, 2012 | Sep. 30, 2012 | Jun. 30, 2012 | Dec. 31, 2011 |
In Thousands, unless otherwise specified | ||||||
Allowance for loan losses: | ' | ' | ' | ' | ' | ' |
Individually evaluated for impairment | $4,581 | ' | $4,020 | ' | ' | ' |
Collectively evaluated for impairment | 9,673 | ' | 10,822 | ' | ' | ' |
Total | 14,254 | 15,358 | 14,842 | 16,920 | 15,314 | 13,809 |
Loans outstanding: | ' | ' | ' | ' | ' | ' |
Individually evaluated for impairment | 35,956 | ' | 39,189 | ' | ' | ' |
Collectively evaluated for impairment | 787,086 | ' | 807,795 | ' | ' | ' |
Total loans | 823,042 | ' | 846,984 | ' | ' | ' |
Commercial, Financial, and Agricultural | ' | ' | ' | ' | ' | ' |
Allowance for loan losses: | ' | ' | ' | ' | ' | ' |
Individually evaluated for impairment | 576 | ' | 213 | ' | ' | ' |
Collectively evaluated for impairment | 1,534 | ' | 1,724 | ' | ' | ' |
Total | 2,110 | 2,119 | 1,937 | 3,560 | 3,045 | 1,804 |
Loans outstanding: | ' | ' | ' | ' | ' | ' |
Individually evaluated for impairment | 4,392 | ' | 4,157 | ' | ' | ' |
Collectively evaluated for impairment | 128,531 | ' | 125,883 | ' | ' | ' |
Total loans | 132,923 | ' | 130,040 | ' | ' | ' |
Real Estate Construction - Residential | ' | ' | ' | ' | ' | ' |
Allowance for loan losses: | ' | ' | ' | ' | ' | ' |
Individually evaluated for impairment | 248 | ' | 125 | ' | ' | ' |
Collectively evaluated for impairment | 716 | ' | 607 | ' | ' | ' |
Total | 964 | 932 | 732 | 641 | 709 | 1,188 |
Loans outstanding: | ' | ' | ' | ' | ' | ' |
Individually evaluated for impairment | 2,254 | ' | 2,496 | ' | ' | ' |
Collectively evaluated for impairment | 21,410 | ' | 19,681 | ' | ' | ' |
Total loans | 23,664 | ' | 22,177 | ' | ' | ' |
Real Estate Construction - Commercial | ' | ' | ' | ' | ' | ' |
Allowance for loan losses: | ' | ' | ' | ' | ' | ' |
Individually evaluated for impairment | 250 | ' | 542 | ' | ' | ' |
Collectively evaluated for impairment | 1,601 | ' | 1,169 | ' | ' | ' |
Total | 1,851 | 2,202 | 1,711 | 1,734 | 1,644 | 1,562 |
Loans outstanding: | ' | ' | ' | ' | ' | ' |
Individually evaluated for impairment | 7,101 | ' | 7,762 | ' | ' | ' |
Collectively evaluated for impairment | 41,388 | ' | 35,724 | ' | ' | ' |
Total loans | 48,489 | ' | 43,486 | ' | ' | ' |
Real Estate Mortgage - Residential | ' | ' | ' | ' | ' | ' |
Allowance for loan losses: | ' | ' | ' | ' | ' | ' |
Individually evaluated for impairment | 719 | ' | 1,069 | ' | ' | ' |
Collectively evaluated for impairment | 1,412 | ' | 2,318 | ' | ' | ' |
Total | 2,131 | 2,456 | 3,387 | 3,656 | 3,560 | 3,251 |
Loans outstanding: | ' | ' | ' | ' | ' | ' |
Individually evaluated for impairment | 5,217 | ' | 5,771 | ' | ' | ' |
Collectively evaluated for impairment | 214,957 | ' | 215,452 | ' | ' | ' |
Total loans | 220,174 | ' | 221,223 | ' | ' | ' |
Real Estate Mortgage - Commercial | ' | ' | ' | ' | ' | ' |
Allowance for loan losses: | ' | ' | ' | ' | ' | ' |
Individually evaluated for impairment | 2,782 | ' | 2,071 | ' | ' | ' |
Collectively evaluated for impairment | 4,195 | ' | 4,763 | ' | ' | ' |
Total | 6,977 | 7,415 | 6,834 | 7,078 | 6,107 | 5,734 |
Loans outstanding: | ' | ' | ' | ' | ' | ' |
Individually evaluated for impairment | 16,948 | ' | 18,959 | ' | ' | ' |
Collectively evaluated for impairment | 358,928 | ' | 386,133 | ' | ' | ' |
Total loans | 375,876 | ' | 405,092 | ' | ' | ' |
Installment Loans to Individuals | ' | ' | ' | ' | ' | ' |
Allowance for loan losses: | ' | ' | ' | ' | ' | ' |
Individually evaluated for impairment | 6 | ' | ' | ' | ' | ' |
Collectively evaluated for impairment | 209 | ' | 239 | ' | ' | ' |
Total | 215 | 233 | 239 | 245 | 232 | 267 |
Loans outstanding: | ' | ' | ' | ' | ' | ' |
Individually evaluated for impairment | 44 | ' | 44 | ' | ' | ' |
Collectively evaluated for impairment | 21,872 | ' | 24,922 | ' | ' | ' |
Total loans | 21,916 | ' | 24,966 | ' | ' | ' |
Unallocated | ' | ' | ' | ' | ' | ' |
Allowance for loan losses: | ' | ' | ' | ' | ' | ' |
Collectively evaluated for impairment | 6 | ' | 2 | ' | ' | ' |
Total | $6 | $1 | $2 | $6 | $17 | $3 |
Loans_and_Allowance_for_Loan_L5
Loans and Allowance for Loan Losses (Details 4) (USD $) | Sep. 30, 2013 | Dec. 31, 2012 |
Categories of impaired loans | ' | ' |
Non-accrual loans | $28,610,000 | $31,081,000 |
Troubled debt restructurings continuing to accrue interest | 7,566,000 | 8,282,000 |
Total impaired loans, Recorded Investment | 36,176,000 | 39,363,000 |
Additional information about impaired loans | ' | ' |
Impaired loans individually evaluated for impairment | 36,000,000 | 39,200,000 |
Impaired loans were evaluated based on the fair value of the loan's collateral | 32,400,000 | 36,100,000 |
Percentage of impaired loans for which no reserve allocation required | 34.00% | 37.00% |
Recorded Investment, With no related allowance recorded | 12,189,000 | 14,733,000 |
Recorded Investment, With an allowance recorded | 23,987,000 | 24,630,000 |
Total impaired loans, Recorded Investment | 36,176,000 | 39,363,000 |
Unpaid Principal Balance, With no related allowance recorded | 13,975,000 | 16,594,000 |
Unpaid Principal Balance, With an allowance recorded | 25,243,000 | 25,308,000 |
Total impaired loans, Unpaid Principal Balance | 39,218,000 | 41,902,000 |
Specific Reserves, With an allowance recorded | 4,581,000 | 4,020,000 |
Commercial, financial, and agricultural | ' | ' |
Categories of impaired loans | ' | ' |
Non-accrual loans | 2,028,000 | 1,335,000 |
Additional information about impaired loans | ' | ' |
Recorded Investment, With no related allowance recorded | 2,501,000 | 3,272,000 |
Recorded Investment, With an allowance recorded | 1,891,000 | 885,000 |
Unpaid Principal Balance, With no related allowance recorded | 2,581,000 | 4,009,000 |
Unpaid Principal Balance, With an allowance recorded | 1,984,000 | 898,000 |
Specific Reserves, With an allowance recorded | 576,000 | 213,000 |
Real estate - construction residential | ' | ' |
Categories of impaired loans | ' | ' |
Non-accrual loans | 2,255,000 | 2,497,000 |
Additional information about impaired loans | ' | ' |
Recorded Investment, With no related allowance recorded | 104,000 | 2,307,000 |
Recorded Investment, With an allowance recorded | 2,150,000 | 189,000 |
Unpaid Principal Balance, With no related allowance recorded | 139,000 | 2,339,000 |
Unpaid Principal Balance, With an allowance recorded | 2,272,000 | 189,000 |
Specific Reserves, With an allowance recorded | 248,000 | 125,000 |
Real estate - construction commercial | ' | ' |
Categories of impaired loans | ' | ' |
Non-accrual loans | 7,101,000 | 7,762,000 |
Additional information about impaired loans | ' | ' |
Recorded Investment, With no related allowance recorded | 2,861,000 | 1,879,000 |
Recorded Investment, With an allowance recorded | 4,240,000 | 5,883,000 |
Unpaid Principal Balance, With no related allowance recorded | 3,459,000 | 2,102,000 |
Unpaid Principal Balance, With an allowance recorded | 4,240,000 | 6,011,000 |
Specific Reserves, With an allowance recorded | 250,000 | 542,000 |
Real estate - residential | ' | ' |
Categories of impaired loans | ' | ' |
Non-accrual loans | 4,372,000 | 5,330,000 |
Additional information about impaired loans | ' | ' |
Recorded Investment, With no related allowance recorded | 2,419,000 | 1,939,000 |
Recorded Investment, With an allowance recorded | 2,798,000 | 3,832,000 |
Unpaid Principal Balance, With no related allowance recorded | 3,214,000 | 2,393,000 |
Unpaid Principal Balance, With an allowance recorded | 2,931,000 | 3,999,000 |
Specific Reserves, With an allowance recorded | 719,000 | 1,069,000 |
Real estate - commercial | ' | ' |
Categories of impaired loans | ' | ' |
Non-accrual loans | 12,591,000 | 13,938,000 |
Additional information about impaired loans | ' | ' |
Recorded Investment, With no related allowance recorded | 4,084,000 | 5,162,000 |
Recorded Investment, With an allowance recorded | 12,864,000 | 13,797,000 |
Unpaid Principal Balance, With no related allowance recorded | 4,344,000 | 5,565,000 |
Unpaid Principal Balance, With an allowance recorded | 13,772,000 | 14,167,000 |
Specific Reserves, With an allowance recorded | 2,782,000 | 2,071,000 |
Consumer | ' | ' |
Additional information about impaired loans | ' | ' |
Non-accrual loans that were collectively evaluated for impairment | 220,000 | 174,000 |
Recorded Investment, With no related allowance recorded | 220,000 | 174,000 |
Recorded Investment, With an allowance recorded | 44,000 | 44,000 |
Unpaid Principal Balance, With no related allowance recorded | 238,000 | 186,000 |
Unpaid Principal Balance, With an allowance recorded | 44,000 | 44,000 |
Specific Reserves, With an allowance recorded | $6,000 | ' |
Loans_and_Allowance_for_Loan_L6
Loans and Allowance for Loan Losses (Details 5) (USD $) | 3 Months Ended | 9 Months Ended | ||
Sep. 30, 2013 | Sep. 30, 2012 | Sep. 30, 2013 | Sep. 30, 2012 | |
Average Recorded Investment | ' | ' | ' | ' |
With no related allowance recorded | $13,912,000 | $12,620,000 | $14,427,000 | $19,782,000 |
With an allowance recorded | 24,682,000 | 27,380,000 | 25,059,000 | 25,759,000 |
Total impaired loans | 38,594,000 | 40,000,000 | 39,486,000 | 45,541,000 |
Interest Recognized For the Period Ended | ' | ' | ' | ' |
With no related allowance recorded | 61,000 | 56,000 | 168,000 | 208,000 |
With an allowance recorded | 44,000 | 13,000 | 178,000 | 33,000 |
Total impaired loans | 105,000 | 69,000 | 346,000 | 241,000 |
Additional information about impaired loans | ' | ' | ' | ' |
Contractual interest lost on nonaccrual loans | ' | ' | 929,000 | 966,000 |
Interest recognized in non-accrual status on a cash basis | 1,000 | 0 | 93,000 | 0 |
Commercial, financial, and agricultural | ' | ' | ' | ' |
Average Recorded Investment | ' | ' | ' | ' |
With no related allowance recorded | 2,598,000 | 3,074,000 | 2,643,000 | 3,315,000 |
With an allowance recorded | 1,996,000 | 2,890,000 | 2,031,000 | 2,615,000 |
Interest Recognized For the Period Ended | ' | ' | ' | ' |
With no related allowance recorded | 22,000 | 23,000 | 71,000 | 66,000 |
With an allowance recorded | 7,000 | 7,000 | 34,000 | 21,000 |
Real estate - construction residential | ' | ' | ' | ' |
Average Recorded Investment | ' | ' | ' | ' |
With no related allowance recorded | 139,000 | 1,589,000 | 242,000 | 737,000 |
With an allowance recorded | 2,272,000 | 189,000 | 2,273,000 | 189,000 |
Interest Recognized For the Period Ended | ' | ' | ' | ' |
With no related allowance recorded | ' | ' | ' | 7,000 |
Real estate - construction commercial | ' | ' | ' | ' |
Average Recorded Investment | ' | ' | ' | ' |
With no related allowance recorded | 3,459,000 | 1,879,000 | 3,803,000 | 1,653,000 |
With an allowance recorded | 4,240,000 | 6,192,000 | 4,240,000 | 6,180,000 |
Real estate - residential | ' | ' | ' | ' |
Average Recorded Investment | ' | ' | ' | ' |
With no related allowance recorded | 3,168,000 | 2,299,000 | 3,179,000 | 3,333,000 |
With an allowance recorded | 2,920,000 | 3,037,000 | 2,947,000 | 2,566,000 |
Interest Recognized For the Period Ended | ' | ' | ' | ' |
With no related allowance recorded | 10,000 | 5,000 | 10,000 | 47,000 |
With an allowance recorded | 2,000 | 4,000 | 38,000 | 11,000 |
Real estate - commercial | ' | ' | ' | ' |
Average Recorded Investment | ' | ' | ' | ' |
With no related allowance recorded | 4,346,000 | 3,598,000 | 4,348,000 | 10,582,000 |
With an allowance recorded | 13,210,000 | 15,072,000 | 13,524,000 | 14,209,000 |
Interest Recognized For the Period Ended | ' | ' | ' | ' |
With no related allowance recorded | 29,000 | 28,000 | 86,000 | 87,000 |
With an allowance recorded | 35,000 | 2,000 | 106,000 | 1,000 |
Consumer | ' | ' | ' | ' |
Average Recorded Investment | ' | ' | ' | ' |
With no related allowance recorded | 202,000 | 181,000 | 212,000 | 162,000 |
With an allowance recorded | 44,000 | ' | 44,000 | ' |
Interest Recognized For the Period Ended | ' | ' | ' | ' |
With no related allowance recorded | ' | ' | $1,000 | $1,000 |
Loans_and_Allowance_for_Loan_L7
Loans and Allowance for Loan Losses (Details 6) (USD $) | Sep. 30, 2013 | Dec. 31, 2012 |
In Thousands, unless otherwise specified | ||
Aging information for the Company's past due and non-accrual loans | ' | ' |
Current or Less Than 30 Days Past Due | $790,630 | $809,338 |
30 - 89 Days Past Due | 3,396 | 6,559 |
90 Days Past Due And Still Accruing | 406 | 6 |
Non-Accrual | 28,610 | 31,081 |
Total loans | 823,042 | 846,984 |
Commercial, Financial, and Agricultural | ' | ' |
Aging information for the Company's past due and non-accrual loans | ' | ' |
Current or Less Than 30 Days Past Due | 130,695 | 126,884 |
30 - 89 Days Past Due | 185 | 1,821 |
90 Days Past Due And Still Accruing | 15 | ' |
Non-Accrual | 2,028 | 1,335 |
Total loans | 132,923 | 130,040 |
Real Estate Construction - Residential | ' | ' |
Aging information for the Company's past due and non-accrual loans | ' | ' |
Current or Less Than 30 Days Past Due | 21,249 | 19,390 |
30 - 89 Days Past Due | 160 | 290 |
Non-Accrual | 2,255 | 2,497 |
Total loans | 23,664 | 22,177 |
Real Estate Construction - Commercial | ' | ' |
Aging information for the Company's past due and non-accrual loans | ' | ' |
Current or Less Than 30 Days Past Due | 41,388 | 35,117 |
30 - 89 Days Past Due | ' | 607 |
Non-Accrual | 7,101 | 7,762 |
Total loans | 48,489 | 43,486 |
Real Estate Mortgage - Residential | ' | ' |
Aging information for the Company's past due and non-accrual loans | ' | ' |
Current or Less Than 30 Days Past Due | 213,627 | 213,694 |
30 - 89 Days Past Due | 1,798 | 2,199 |
90 Days Past Due And Still Accruing | 377 | ' |
Non-Accrual | 4,372 | 5,330 |
Total loans | 220,174 | 221,223 |
Real Estate Mortgage - Commercial | ' | ' |
Aging information for the Company's past due and non-accrual loans | ' | ' |
Current or Less Than 30 Days Past Due | 362,293 | 390,032 |
30 - 89 Days Past Due | 992 | 1,122 |
Non-Accrual | 12,591 | 13,938 |
Total loans | 375,876 | 405,092 |
Installment and Other Consumer | ' | ' |
Aging information for the Company's past due and non-accrual loans | ' | ' |
Current or Less Than 30 Days Past Due | 21,378 | 24,221 |
30 - 89 Days Past Due | 261 | 520 |
90 Days Past Due And Still Accruing | 14 | 6 |
Non-Accrual | 263 | 219 |
Total loans | $21,916 | $24,966 |
Loans_and_Allowance_for_Loan_L8
Loans and Allowance for Loan Losses (Details 7) (USD $) | Sep. 30, 2013 | Dec. 31, 2012 |
In Thousands, unless otherwise specified | ||
Credit quality of the loan portfolio using internal rating system reflecting management's risk assessment | ' | ' |
Financing receivable | $823,042 | $846,984 |
Commercial, Financial, and Agricultural | ' | ' |
Credit quality of the loan portfolio using internal rating system reflecting management's risk assessment | ' | ' |
Financing receivable | 132,923 | 130,040 |
Real Estate Construction - Residential | ' | ' |
Credit quality of the loan portfolio using internal rating system reflecting management's risk assessment | ' | ' |
Financing receivable | 23,664 | 22,177 |
Real Estate Construction - Commercial | ' | ' |
Credit quality of the loan portfolio using internal rating system reflecting management's risk assessment | ' | ' |
Financing receivable | 48,489 | 43,486 |
Real Estate Mortgage - Residential | ' | ' |
Credit quality of the loan portfolio using internal rating system reflecting management's risk assessment | ' | ' |
Financing receivable | 220,174 | 221,223 |
Real Estate Mortgage - Commercial | ' | ' |
Credit quality of the loan portfolio using internal rating system reflecting management's risk assessment | ' | ' |
Financing receivable | 375,876 | 405,092 |
Watch | ' | ' |
Credit quality of the loan portfolio using internal rating system reflecting management's risk assessment | ' | ' |
Financing receivable | 68,177 | 82,341 |
Watch | Commercial, Financial, and Agricultural | ' | ' |
Credit quality of the loan portfolio using internal rating system reflecting management's risk assessment | ' | ' |
Financing receivable | 14,825 | 14,814 |
Watch | Real Estate Construction - Residential | ' | ' |
Credit quality of the loan portfolio using internal rating system reflecting management's risk assessment | ' | ' |
Financing receivable | 933 | 4,580 |
Watch | Real Estate Construction - Commercial | ' | ' |
Credit quality of the loan portfolio using internal rating system reflecting management's risk assessment | ' | ' |
Financing receivable | 3,763 | 6,459 |
Watch | Real Estate Mortgage - Residential | ' | ' |
Credit quality of the loan portfolio using internal rating system reflecting management's risk assessment | ' | ' |
Financing receivable | 23,272 | 26,063 |
Watch | Real Estate Mortgage - Commercial | ' | ' |
Credit quality of the loan portfolio using internal rating system reflecting management's risk assessment | ' | ' |
Financing receivable | 24,985 | 29,753 |
Watch | Installment and other Consumer | ' | ' |
Credit quality of the loan portfolio using internal rating system reflecting management's risk assessment | ' | ' |
Financing receivable | 399 | 672 |
Substandard | ' | ' |
Credit quality of the loan portfolio using internal rating system reflecting management's risk assessment | ' | ' |
Financing receivable | 34,247 | 25,838 |
Substandard | Commercial, Financial, and Agricultural | ' | ' |
Credit quality of the loan portfolio using internal rating system reflecting management's risk assessment | ' | ' |
Financing receivable | 8,506 | 6,485 |
Substandard | Real Estate Construction - Residential | ' | ' |
Credit quality of the loan portfolio using internal rating system reflecting management's risk assessment | ' | ' |
Financing receivable | 2,564 | 396 |
Substandard | Real Estate Construction - Commercial | ' | ' |
Credit quality of the loan portfolio using internal rating system reflecting management's risk assessment | ' | ' |
Financing receivable | 1,082 | 2,035 |
Substandard | Real Estate Mortgage - Residential | ' | ' |
Credit quality of the loan portfolio using internal rating system reflecting management's risk assessment | ' | ' |
Financing receivable | 7,794 | 5,472 |
Substandard | Real Estate Mortgage - Commercial | ' | ' |
Credit quality of the loan portfolio using internal rating system reflecting management's risk assessment | ' | ' |
Financing receivable | 13,885 | 11,027 |
Substandard | Installment and other Consumer | ' | ' |
Credit quality of the loan portfolio using internal rating system reflecting management's risk assessment | ' | ' |
Financing receivable | 416 | 423 |
Non-accrual | ' | ' |
Credit quality of the loan portfolio using internal rating system reflecting management's risk assessment | ' | ' |
Financing receivable | 28,610 | 31,081 |
Non-accrual | Commercial, Financial, and Agricultural | ' | ' |
Credit quality of the loan portfolio using internal rating system reflecting management's risk assessment | ' | ' |
Financing receivable | 2,028 | 1,335 |
Non-accrual | Real Estate Construction - Residential | ' | ' |
Credit quality of the loan portfolio using internal rating system reflecting management's risk assessment | ' | ' |
Financing receivable | 2,255 | 2,497 |
Non-accrual | Real Estate Construction - Commercial | ' | ' |
Credit quality of the loan portfolio using internal rating system reflecting management's risk assessment | ' | ' |
Financing receivable | 7,101 | 7,762 |
Non-accrual | Real Estate Mortgage - Residential | ' | ' |
Credit quality of the loan portfolio using internal rating system reflecting management's risk assessment | ' | ' |
Financing receivable | 4,372 | 5,330 |
Non-accrual | Real Estate Mortgage - Commercial | ' | ' |
Credit quality of the loan portfolio using internal rating system reflecting management's risk assessment | ' | ' |
Financing receivable | 12,591 | 13,938 |
Non-accrual | Installment and other Consumer | ' | ' |
Credit quality of the loan portfolio using internal rating system reflecting management's risk assessment | ' | ' |
Financing receivable | 263 | 219 |
Total Watch, Substandard, and Non-Accrual Loans | ' | ' |
Credit quality of the loan portfolio using internal rating system reflecting management's risk assessment | ' | ' |
Financing receivable | 131,034 | 139,260 |
Total Watch, Substandard, and Non-Accrual Loans | Commercial, Financial, and Agricultural | ' | ' |
Credit quality of the loan portfolio using internal rating system reflecting management's risk assessment | ' | ' |
Financing receivable | 25,359 | 22,634 |
Total Watch, Substandard, and Non-Accrual Loans | Real Estate Construction - Residential | ' | ' |
Credit quality of the loan portfolio using internal rating system reflecting management's risk assessment | ' | ' |
Financing receivable | 5,752 | 7,473 |
Total Watch, Substandard, and Non-Accrual Loans | Real Estate Construction - Commercial | ' | ' |
Credit quality of the loan portfolio using internal rating system reflecting management's risk assessment | ' | ' |
Financing receivable | 11,946 | 16,256 |
Total Watch, Substandard, and Non-Accrual Loans | Real Estate Mortgage - Residential | ' | ' |
Credit quality of the loan portfolio using internal rating system reflecting management's risk assessment | ' | ' |
Financing receivable | 35,438 | 36,865 |
Total Watch, Substandard, and Non-Accrual Loans | Real Estate Mortgage - Commercial | ' | ' |
Credit quality of the loan portfolio using internal rating system reflecting management's risk assessment | ' | ' |
Financing receivable | 51,461 | 54,718 |
Total Watch, Substandard, and Non-Accrual Loans | Installment and other Consumer | ' | ' |
Credit quality of the loan portfolio using internal rating system reflecting management's risk assessment | ' | ' |
Financing receivable | $1,078 | $1,314 |
Loans_and_Allowance_for_Loan_L9
Loans and Allowance for Loan Losses (Details 8) (USD $) | 3 Months Ended | 9 Months Ended | |||
Sep. 30, 2013 | Sep. 30, 2012 | Sep. 30, 2013 | Sep. 30, 2012 | Dec. 31, 2012 | |
item | item | item | item | ||
Loans that were modified as TDRs | ' | ' | ' | ' | ' |
Troubled debt restructurings | $19,300,000 | ' | $19,300,000 | ' | $22,400,000 |
Troubled debt restructurings, non-accrual status | 11,700,000 | ' | 11,700,000 | ' | 14,100,000 |
Troubled debt restructurings, accrual status | 7,566,000 | ' | 7,566,000 | ' | 8,282,000 |
Amount of specific reserves related to TDRs which were allocated to the allowance for loan losses | 1,300,000 | ' | 1,300,000 | ' | 1,500,000 |
Number of Contracts | 0 | 4 | 1 | 6 | ' |
Pre- Modification | ' | 744,000 | 618,000 | 984,000 | ' |
Post- Modification | ' | 744,000 | 481,000 | 966,000 | ' |
Troubled debt restructurings, debt forgiven | 0 | 0 | 0 | 0 | ' |
Troubled debt restructurings, number of contracts that defaulted within 12 months of modification | 0 | 0 | 0 | 0 | ' |
Commercial, financial, and agricultural | ' | ' | ' | ' | ' |
Loans that were modified as TDRs | ' | ' | ' | ' | ' |
Number of Contracts | ' | 2 | ' | 3 | ' |
Pre- Modification | ' | 100,000 | ' | 297,000 | ' |
Post- Modification | ' | 100,000 | ' | 280,000 | ' |
Real estate construction - commercial | ' | ' | ' | ' | ' |
Loans that were modified as TDRs | ' | ' | ' | ' | ' |
Number of Contracts | ' | ' | ' | 1 | ' |
Pre- Modification | ' | ' | ' | 43,000 | ' |
Post- Modification | ' | ' | ' | 42,000 | ' |
Real estate mortgage - residential | ' | ' | ' | ' | ' |
Loans that were modified as TDRs | ' | ' | ' | ' | ' |
Number of Contracts | ' | 2 | 1 | 2 | ' |
Pre- Modification | ' | 644,000 | 618,000 | 644,000 | ' |
Post- Modification | ' | $644,000 | $481,000 | $644,000 | ' |
Real_Estate_and_Other_Assets_A2
Real Estate and Other Assets Acquired in Settlement of Loans (Details) (USD $) | Sep. 30, 2013 | Jun. 30, 2013 | Dec. 31, 2012 | Sep. 30, 2012 | Jun. 30, 2012 | Dec. 31, 2011 |
In Thousands, unless otherwise specified | ||||||
Summary of real estate and other assets acquired in settlement of loans | ' | ' | ' | ' | ' | ' |
Repossessed assets | $204 | ' | $468 | ' | ' | ' |
Total | 20,620 | 21,977 | 29,729 | 32,675 | 29,057 | 22,997 |
Less valuation allowance for other real estate owned | -4,752 | -3,999 | -6,137 | -7,480 | -7,474 | -6,977 |
Total other real estate owned and foreclosed assets | 15,868 | ' | 23,592 | 25,195 | ' | ' |
Commercial | ' | ' | ' | ' | ' | ' |
Summary of real estate and other assets acquired in settlement of loans | ' | ' | ' | ' | ' | ' |
Real estate acquired through foreclosure | ' | ' | 329 | ' | ' | ' |
Real estate construction - residential | ' | ' | ' | ' | ' | ' |
Summary of real estate and other assets acquired in settlement of loans | ' | ' | ' | ' | ' | ' |
Real estate acquired through foreclosure | 126 | ' | 112 | ' | ' | ' |
Real estate construction - commercial | ' | ' | ' | ' | ' | ' |
Summary of real estate and other assets acquired in settlement of loans | ' | ' | ' | ' | ' | ' |
Real estate acquired through foreclosure | 10,028 | ' | 13,392 | ' | ' | ' |
Real estate mortgage - residential | ' | ' | ' | ' | ' | ' |
Summary of real estate and other assets acquired in settlement of loans | ' | ' | ' | ' | ' | ' |
Real estate acquired through foreclosure | 908 | ' | 1,227 | ' | ' | ' |
Real estate mortgage - commercial | ' | ' | ' | ' | ' | ' |
Summary of real estate and other assets acquired in settlement of loans | ' | ' | ' | ' | ' | ' |
Real estate acquired through foreclosure | $9,354 | ' | $14,201 | ' | ' | ' |
Real_Estate_and_Other_Assets_A3
Real Estate and Other Assets Acquired in Settlement of Loans (Details 2) (USD $) | 3 Months Ended | 9 Months Ended | ||||||
In Thousands, unless otherwise specified | Sep. 30, 2013 | Sep. 30, 2012 | Sep. 30, 2013 | Sep. 30, 2012 | Jun. 30, 2013 | Dec. 31, 2012 | Jun. 30, 2012 | Dec. 31, 2011 |
Schedule of real estate acquired in settlement of loans | ' | ' | ' | ' | ' | ' | ' | ' |
Beginning Balance | $21,977 | $29,057 | $29,729 | $22,997 | ' | ' | ' | ' |
Additions | 308 | 7,018 | 3,278 | 16,329 | ' | ' | ' | ' |
Proceeds from sales | -1,348 | -2,469 | -7,586 | -5,553 | ' | ' | ' | ' |
Charge-offs against the valuation allowance for other real estate owned, net | -93 | -1,075 | -4,416 | -1,318 | ' | ' | ' | ' |
Repossessed assets impairment write-downs | -39 | ' | -239 | ' | ' | ' | ' | ' |
Net (loss) gain on sales | -185 | 144 | -390 | 220 | ' | ' | ' | ' |
Total other real estate owned and repossessed assets | 20,620 | 32,675 | 20,620 | 32,675 | ' | ' | ' | ' |
Less valuation allowance for other real estate owned | -4,752 | -7,480 | -4,752 | -7,480 | -3,999 | -6,137 | -7,474 | -6,977 |
Ending Balance | $15,868 | $25,195 | $15,868 | $25,195 | ' | $23,592 | ' | ' |
Real_Estate_and_Other_Assets_A4
Real Estate and Other Assets Acquired in Settlement of Loans (Details 3) (USD $) | 3 Months Ended | 9 Months Ended | ||
In Thousands, unless otherwise specified | Sep. 30, 2013 | Sep. 30, 2012 | Sep. 30, 2013 | Sep. 30, 2012 |
Summary of activity in valuation allowance for other real estate owned in settlement of loans | ' | ' | ' | ' |
Balance, beginning of year | $3,999 | $7,474 | $6,137 | $6,977 |
Provision for other real estate owned | 846 | 1,081 | 3,031 | 1,821 |
Charge-offs | -93 | -1,075 | -4,416 | -1,318 |
Balance, end of year | $4,752 | $7,480 | $4,752 | $7,480 |
Investment_Securities_Details
Investment Securities (Details) (USD $) | 9 Months Ended | 12 Months Ended |
Sep. 30, 2013 | Dec. 31, 2012 | |
Amortized cost and fair value of debt securities | ' | ' |
Amortized cost | $214,354,000 | $194,893,000 |
Gross unrealized gains | 2,458,000 | 5,381,000 |
Gross unrealized losses | 3,183,000 | 28,000 |
Fair value, Total | 213,629,000 | 200,246,000 |
Available for sale securities, restricted | ' | ' |
Available for sale securities, restricted | 4,000,000 | 3,900,000 |
Available for sale securities, pledged | 154,500,000 | 146,400,000 |
U.S. Treasury | ' | ' |
Amortized cost and fair value of debt securities | ' | ' |
Amortized cost | 1,000,000 | 2,000,000 |
Gross unrealized gains | 6,000 | 30,000 |
Fair value, Total | 1,006,000 | 2,030,000 |
Government sponsored enterprises | ' | ' |
Amortized cost and fair value of debt securities | ' | ' |
Amortized cost | 64,089,000 | 54,327,000 |
Gross unrealized gains | 423,000 | 853,000 |
Gross unrealized losses | 674,000 | ' |
Fair value, Total | 63,838,000 | 55,180,000 |
Asset-backed securities | ' | ' |
Amortized cost and fair value of debt securities | ' | ' |
Amortized cost | 114,966,000 | 104,607,000 |
Gross unrealized gains | 1,402,000 | 3,276,000 |
Gross unrealized losses | 2,289,000 | 11,000 |
Fair value, Total | 114,079,000 | 107,872,000 |
Obligations of states and political subdivisions | ' | ' |
Amortized cost and fair value of debt securities | ' | ' |
Amortized cost | 34,299,000 | 33,959,000 |
Gross unrealized gains | 627,000 | 1,222,000 |
Gross unrealized losses | 220,000 | 17,000 |
Fair value, Total | $34,706,000 | $35,164,000 |
Investment_Securities_Details_
Investment Securities (Details 2) (USD $) | Sep. 30, 2013 | Dec. 31, 2012 |
In Thousands, unless otherwise specified | ||
Amortized cost | ' | ' |
Due in one year or less | $6,432 | ' |
Due after one year through five years | 59,976 | ' |
Due after five year through ten years | 31,843 | ' |
Due after ten years | 1,137 | ' |
Total | 99,388 | ' |
Asset-backed securities | 114,966 | ' |
Total available for sale securities | 214,354 | ' |
Fair value | ' | ' |
Due in one year or less | 6,482 | ' |
Due after one year through five years | 60,495 | ' |
Due after five year through ten years | 31,488 | ' |
Due after ten years | 1,085 | ' |
Total | 99,550 | ' |
Asset-backed securities | 114,079 | ' |
Fair value, Total | $213,629 | $200,246 |
Investment_Securities_Details_1
Investment Securities (Details 3) (USD $) | 9 Months Ended | 12 Months Ended |
Sep. 30, 2013 | Dec. 31, 2012 | |
item | item | |
Fair Value | ' | ' |
Less than 12 months | $105,976,000 | $7,887,000 |
12 months or more | 790,000 | 150,000 |
Total | 106,766,000 | 8,037,000 |
Unrealized Losses | ' | ' |
Less than 12 months | -3,175,000 | -28,000 |
12 months or more | -8,000 | ' |
Total | -3,183,000 | -28,000 |
Other disclosure | ' | ' |
Number of securities consisted in portfolio | 350 | 380 |
Number of securities in loss position | 100 | 14 |
Unrealized loss included in other comprehensive | 3,200,000 | 28,000 |
Government sponsored enterprises | ' | ' |
Fair Value | ' | ' |
Less than 12 months | 27,876,000 | 1,044,000 |
Total | 27,876,000 | 1,044,000 |
Unrealized Losses | ' | ' |
Less than 12 months | -674,000 | ' |
Total | -674,000 | ' |
Asset-backed securities | ' | ' |
Fair Value | ' | ' |
Less than 12 months | 68,464,000 | 4,729,000 |
12 months or more | 790,000 | ' |
Total | 69,254,000 | 4,729,000 |
Unrealized Losses | ' | ' |
Less than 12 months | -2,281,000 | -11,000 |
12 months or more | -8,000 | ' |
Total | -2,289,000 | -11,000 |
Obligations of states and political subdivisions | ' | ' |
Fair Value | ' | ' |
Less than 12 months | 9,636,000 | 2,114,000 |
12 months or more | ' | 150,000 |
Total | 9,636,000 | 2,264,000 |
Unrealized Losses | ' | ' |
Less than 12 months | -220,000 | -17,000 |
Total | ($220,000) | ($17,000) |
Investment_Securities_Details_2
Investment Securities (Details 4) (USD $) | 3 Months Ended | 9 Months Ended | |
In Thousands, unless otherwise specified | Sep. 30, 2012 | Sep. 30, 2013 | Sep. 30, 2012 |
Investment Securities | ' | ' | ' |
Gross gains realized on sales | $26 | $554 | $26 |
Net realized gains | $26 | $554 | $26 |
Intangible_Assets_Details
Intangible Assets (Details) (Core Deposit Intangible Asset, USD $) | Sep. 30, 2013 | Dec. 31, 2012 | Sep. 30, 2012 | Jun. 30, 2012 | Dec. 31, 2011 |
In Thousands, unless otherwise specified | |||||
Core Deposit Intangible Asset | ' | ' | ' | ' | ' |
Intangible assets | ' | ' | ' | ' | ' |
Gross Carrying Amount | $4,795 | $4,795 | ' | ' | ' |
Accumulated Amortization | -4,795 | -4,660 | ' | ' | ' |
Net Amount | ' | $135 | $236 | $337 | $543 |
Intangible_Assets_Details_2
Intangible Assets (Details 2) (USD $) | 3 Months Ended | 9 Months Ended | |
In Thousands, unless otherwise specified | Sep. 30, 2012 | Sep. 30, 2013 | Sep. 30, 2012 |
Changes in the net carrying amount of core deposit intangible assets | ' | ' | ' |
Amortization | ' | ($135) | ($307) |
Core Deposit Intangible Asset | ' | ' | ' |
Changes in the net carrying amount of core deposit intangible assets | ' | ' | ' |
Balance at beginning of year | 337 | 135 | 543 |
Amortization | -101 | -135 | -307 |
Balance at end of year | $236 | ' | $236 |
Intangible_Assets_Details_3
Intangible Assets (Details 3) (USD $) | Sep. 30, 2013 | Dec. 31, 2012 | Sep. 30, 2012 | Dec. 31, 2012 | Sep. 30, 2013 | Sep. 30, 2012 | Sep. 30, 2013 | Sep. 30, 2012 | Dec. 31, 2012 | Sep. 30, 2013 |
Balance had error been corrected in prior period | Error adjustment related to amortization method of MSR's | Mortgage Service Rights | Mortgage Service Rights | Mortgage Service Rights | Mortgage Service Rights | Mortgage Service Rights | Mortgage Service Rights | |||
Fair value option for mortgage servicing rights | ||||||||||
Mortgage Servicing Rights | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Cumulative effect of change in accounting principle as increase to retained earnings | ' | ' | ' | ' | ' | ' | ' | ' | ' | $459,890 |
Mortgage loans serviced for others | ' | ' | ' | ' | 323,000,000 | ' | 323,000,000 | ' | 310,600,000 | ' |
Mortgage loan servicing fees reported as other non-interest income | ' | ' | ' | ' | 214,000 | 211,000 | 674,000 | 637,000 | ' | ' |
Changes in mortgage servicing rights | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Balance at beginning of year | 3,079,000 | 2,549,000 | ' | ' | 2,873,000 | 2,666,000 | 2,549,000 | 2,308,000 | ' | ' |
Re-measurement to fair value upon election to measure servicing rights at fair value | ' | ' | ' | ' | ' | ' | ' | 742,000 | ' | ' |
Originated mortgage servicing rights | ' | ' | ' | ' | 83,000 | 231,000 | 444,000 | 559,000 | ' | ' |
Changes in fair value: | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Due to change in model inputs and assumptions | ' | ' | ' | ' | 296,000 | 96,000 | 677,000 | 372,000 | ' | ' |
Other changes in fair value | ' | ' | ' | ' | -173,000 | -369,000 | -591,000 | -1,357,000 | ' | ' |
Balance at end of year | 3,079,000 | 2,549,000 | ' | ' | 3,079,000 | 2,624,000 | 3,079,000 | 2,624,000 | ' | ' |
Error correction, amortization of MSR's | ' | ' | $1,800,000 | $538,000 | ' | ' | ' | ' | ' | ' |
Intangible_Assets_Details_4
Intangible Assets (Details 4) (Mortgage Service Rights) | 9 Months Ended | |
Sep. 30, 2013 | Sep. 30, 2012 | |
Mortgage Service Rights | ' | ' |
Assumptions used in estimating the fair value of mortgage service rights | ' | ' |
Weighted - Average Constant Prepayment Rate (as a percent) | 10.94% | 16.32% |
Weighted - Average Note Rate (as a percent) | 4.02% | 4.38% |
Weighted - Average Discount Rate (as a percent) | 8.56% | 8.01% |
Weighted - Average Expected Life (in years) | '5 years 8 months 12 days | '3 years 10 months 24 days |
Income_Taxes_Details
Income Taxes (Details) (USD $) | 3 Months Ended | 9 Months Ended | ||
Sep. 30, 2013 | Sep. 30, 2012 | Sep. 30, 2013 | Sep. 30, 2012 | |
Effective income tax rate continuing operation (as a percent) | 33.00% | 30.90% | 31.90% | -78.90% |
Previously reported | ' | ' | ' | ' |
Effective income tax rate continuing operation (as a percent) | ' | ' | ' | 18.90% |
Immaterial correction of a prior period error | ' | ' | ' | ' |
Amount of an immaterial correction of a prior period error, income tax | ' | ' | ' | 371,000 |
Stockholders_Equity_Details
Stockholders' Equity (Details) (USD $) | 3 Months Ended | 9 Months Ended | ||
In Thousands, unless otherwise specified | Sep. 30, 2013 | Sep. 30, 2012 | Sep. 30, 2013 | Sep. 30, 2012 |
Accumulated Other Comprehensive (Loss) Income | ' | ' | ' | ' |
Balance at the beginning | ' | ' | $1,825 | ' |
Reclassification adjustments to net income: | ' | ' | ' | ' |
Realized gain on sale of securities, net of tax | ' | ' | -343 | ' |
Other comprehensive (loss) income, net of reclassification and tax | -93 | 325 | -3,665 | 431 |
Balance at the end | -1,840 | ' | -1,840 | ' |
Unrealized Gain on Securities | ' | ' | ' | ' |
Accumulated Other Comprehensive (Loss) Income | ' | ' | ' | ' |
Balance at the beginning | ' | ' | 3,265 | ' |
Reclassification adjustments to net income: | ' | ' | ' | ' |
Realized gain on sale of securities, net of tax | ' | ' | -343 | ' |
Other comprehensive (loss) income, net of reclassification and tax | ' | ' | -3,372 | ' |
Balance at the end | -450 | ' | -450 | ' |
Unrecognized Net Pension and Postretirement Costs | ' | ' | ' | ' |
Accumulated Other Comprehensive (Loss) Income | ' | ' | ' | ' |
Balance at the beginning | ' | ' | -1,440 | ' |
Reclassification adjustments to net income: | ' | ' | ' | ' |
Other comprehensive (loss) income, net of reclassification and tax | ' | ' | 50 | ' |
Balance at the end | ($1,390) | ' | ($1,390) | ' |
Employee_Benefit_Plans_Details
Employee Benefit Plans (Details) (USD $) | 3 Months Ended | 9 Months Ended | ||
In Thousands, unless otherwise specified | Sep. 30, 2013 | Sep. 30, 2012 | Sep. 30, 2013 | Sep. 30, 2012 |
Summary of employee benefits charged to operating expenses | ' | ' | ' | ' |
Payroll taxes | $266 | $278 | $832 | $857 |
Medical plans | 483 | 448 | 1,443 | 1,346 |
401k match and profit-sharing | 97 | -30 | 287 | 276 |
Pension plan | 286 | 330 | 858 | 990 |
Other | 73 | 69 | 153 | 242 |
Total employee benefits | $1,205 | $1,095 | $3,573 | $3,711 |
Employer match (as a percent) | ' | ' | 3.00% | ' |
Defined benefit plan contributions by employer percent | ' | ' | 6.00% | ' |
Employee_Benefit_Plans_Details1
Employee Benefit Plans (Details 2) (USD $) | 3 Months Ended | 9 Months Ended | ||
Sep. 30, 2013 | Sep. 30, 2012 | Sep. 30, 2013 | Sep. 30, 2012 | |
Components of net pension cost | ' | ' | ' | ' |
Pension expense | $286,000 | $330,000 | $858,000 | $990,000 |
Pension | ' | ' | ' | ' |
Defined Benefit Plan Disclosure | ' | ' | ' | ' |
Minimum required contribution | ' | ' | 665,000 | ' |
Components of net pension cost | ' | ' | ' | ' |
Service cost-benefits earned during the year | ' | ' | ' | 1,168,000 |
Interest costs on projected benefit obligations | ' | ' | ' | 668,000 |
Expected return on plan assets | ' | ' | ' | -776,000 |
Expected administrative expenses | ' | ' | ' | 40,000 |
Amortization of prior service cost | ' | ' | ' | 78,000 |
Amortization of unrecognized net loss | ' | ' | ' | 46,000 |
Net periodic pension expense | ' | ' | ' | 1,224,000 |
Pension expense | 286,000 | 330,000 | 858,000 | 990,000 |
Estimated | Pension | ' | ' | ' | ' |
Components of net pension cost | ' | ' | ' | ' |
Service cost-benefits earned during the year | ' | ' | 1,211,000 | ' |
Interest costs on projected benefit obligations | ' | ' | 645,000 | ' |
Expected return on plan assets | ' | ' | -820,000 | ' |
Amortization of prior service cost | ' | ' | 78,000 | ' |
Amortization of unrecognized net loss | ' | ' | 30,000 | ' |
Net periodic pension expense | ' | ' | $1,144,000 | ' |
Stock_Compensation_Details
Stock Compensation (Details) (USD $) | 0 Months Ended | 3 Months Ended | 9 Months Ended | ||
Jul. 02, 2013 | Sep. 30, 2013 | Sep. 30, 2012 | Sep. 30, 2013 | Sep. 30, 2012 | |
Stock compensation | ' | ' | ' | ' | ' |
Grant of options to purchase (in shares) | ' | 547,492 | ' | 547,492 | ' |
Options issued in 2008 to acquire shares that vested immediately | ' | ' | ' | 11,578 | ' |
Number of Shares | ' | ' | ' | ' | ' |
Outstanding at the beginning of period (in shares) | ' | ' | ' | 223,951 | ' |
Expired (in shares) | ' | ' | ' | -36,181 | ' |
Outstanding at the end of period (in shares) | ' | 187,770 | ' | 187,770 | ' |
Exercisable at the end of period (in shares) | ' | 173,253 | ' | 173,253 | ' |
Weighted Average Exercise Price | ' | ' | ' | ' | ' |
Outstanding at the beginning of period (in dollars per share) | ' | ' | ' | $23.74 | ' |
Expired (in dollars per share) | ' | ' | ' | $21.67 | ' |
Outstanding at the end of period (in dollars per share) | ' | $24.13 | ' | $24.13 | ' |
Exercisable at the end of period (in dollars per share) | ' | $24.31 | ' | $24.31 | ' |
Weighted Average Contractual Term (in years) | ' | ' | ' | ' | ' |
Outstanding at the end of period | ' | ' | ' | '2 years 9 months 18 days | ' |
Exercisable at the end of period | ' | ' | ' | '2 years 7 months 6 days | ' |
Additional disclosures | ' | ' | ' | ' | ' |
Stock dividend (as a percent) | 4.00% | ' | ' | ' | ' |
Stock based compensation expense | ' | $5,000 | $7,000 | $14,000 | $27,000 |
Total unrecognized compensation expense related to non-vested stock awards | ' | $55,000 | ' | $55,000 | ' |
Weighted average period is expected to be recognized | ' | ' | ' | '2 years | ' |
Minimum | ' | ' | ' | ' | ' |
Stock compensation | ' | ' | ' | ' | ' |
Options vest over periods | ' | ' | ' | '4 years | ' |
Maximum | ' | ' | ' | ' | ' |
Stock compensation | ' | ' | ' | ' | ' |
Options vest over periods | ' | ' | ' | '5 years | ' |
Preferred_Stock_Details
Preferred Stock (Details) (USD $) | 0 Months Ended | 3 Months Ended | 9 Months Ended | 0 Months Ended | 9 Months Ended | ||||||
Jun. 11, 2013 | Dec. 19, 2008 | Sep. 30, 2012 | Sep. 30, 2013 | Sep. 30, 2012 | Dec. 31, 2012 | Dec. 19, 2008 | 15-May-13 | 9-May-12 | Dec. 19, 2008 | Sep. 30, 2013 | |
Common Stock | Preferred Stock | Preferred Stock | Preferred Stock | Preferred Stock | |||||||
Preferred Stock | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Number of shares issued | ' | ' | ' | ' | ' | ' | ' | ' | ' | 30,255 | ' |
Par value of share issued (in dollars per share) | ' | ' | ' | $0.01 | ' | $0.01 | ' | ' | ' | $1,000 | ' |
Term of warrants | ' | '10 years | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Number of common shares called per warrant | ' | ' | ' | ' | ' | ' | 287,133 | ' | ' | ' | ' |
Amount received for participation in U.S. Treasury Department's Capital Purchase Program | ' | ' | ' | ' | ' | ' | ' | ' | ' | $30,300,000 | ' |
Number of shares redeemed | ' | ' | ' | ' | ' | ' | ' | 18,255 | 12,000 | ' | ' |
Amount repaid on redemption of shares | ' | ' | ' | 18,255,000 | 12,000,000 | ' | ' | 18,300,000 | 12,000,000 | ' | ' |
Dividend declared and paid | ' | ' | ' | 456,000 | 975,000 | ' | ' | 228,187 | 140,000 | ' | 456,000 |
Accretion of discount on preferred stock recognized | ' | ' | 72,000 | 278,000 | 587,000 | ' | ' | 182,209 | 300,000 | ' | 278,000 |
Repurchase price of warrant | $540,000 | ' | ' | $540,000 | ' | ' | ' | ' | ' | ' | ' |
Repurchase price of warrant (in dollars per share) | $1.88 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Earnings_per_Share_Details
Earnings per Share (Details) (USD $) | 3 Months Ended | 9 Months Ended | ||
In Thousands, except Share data, unless otherwise specified | Sep. 30, 2013 | Sep. 30, 2012 | Sep. 30, 2013 | Sep. 30, 2012 |
Basic earnings per common share: | ' | ' | ' | ' |
Net income | $1,569 | ($1,572) | $3,245 | $619 |
Less: Preferred stock dividends | ' | 228 | 337 | 894 |
Less: Accretion of discount on preferred stock | ' | 72 | 278 | 587 |
Net income (loss) available to common shareholders | 1,569 | -1,872 | 2,630 | -862 |
Basic (loss) earnings per share (in dollars per share) | $0.31 | ($0.37) | $0.52 | ($0.17) |
Diluted (loss) earnings per common share: | ' | ' | ' | ' |
Net income | 1,569 | -1,572 | 3,245 | 619 |
Less: Preferred stock dividends | ' | 228 | 337 | 894 |
Less: Accretion of discount on preferred stock | ' | 72 | 278 | 587 |
Net income (loss) available to common shareholders | $1,569 | ($1,872) | $2,630 | ($862) |
Average shares outstanding | 5,032,679 | 5,032,679 | 5,032,679 | 5,032,679 |
Average shares outstanding including dilutive stock options (in shares) | 5,032,679 | 5,032,679 | 5,032,679 | 5,032,679 |
Diluted (loss) earnings per share (in dollars per share) | $0.31 | ($0.37) | $0.52 | ($0.17) |
Earnings_per_Share_Details_2
Earnings per Share (Details 2) | 3 Months Ended | 9 Months Ended | ||
Sep. 30, 2013 | Sep. 30, 2012 | Sep. 30, 2013 | Sep. 30, 2012 | |
Summary of anti-dilutive shares | ' | ' | ' | ' |
Anti-dilutive shares | 187,770 | 522,569 | 187,770 | 522,569 |
Option shares | ' | ' | ' | ' |
Summary of anti-dilutive shares | ' | ' | ' | ' |
Anti-dilutive shares | 187,770 | 223,951 | 187,770 | 223,951 |
Warrant shares | ' | ' | ' | ' |
Summary of anti-dilutive shares | ' | ' | ' | ' |
Anti-dilutive shares | ' | 298,618 | ' | 298,618 |
Fair_Value_Measurements_Detail
Fair Value Measurements (Details) (USD $) | Sep. 30, 2013 | Dec. 31, 2012 |
In Thousands, unless otherwise specified | ||
Fair Value Measurements | ' | ' |
Transfers into or out of Levels 1-3 | $0 | $0 |
Assets: | ' | ' |
Available for sale debt securities, fair value | 213,629 | 200,246 |
Mortgage servicing rights, fair value | 3,079 | 2,549 |
Quoted Prices in Active Markets for Identical Assets (Level 1) | ' | ' |
Assets: | ' | ' |
Assets, Total | 31,735 | 66,097 |
Other Observable Inputs (Level 2) | ' | ' |
Assets: | ' | ' |
Assets, Total | 217,170 | 202,630 |
Significant Unobservable Inputs (Level 3) | ' | ' |
Assets: | ' | ' |
Mortgage servicing rights, fair value | 3,079 | 2,549 |
Assets, Total | 821,439 | 837,373 |
Recurring | ' | ' |
Assets: | ' | ' |
Assets, Total | 216,708 | 202,795 |
Recurring | U.S. Treasury | ' | ' |
Assets: | ' | ' |
Available for sale debt securities, fair value | 1,006 | 2,030 |
Recurring | Government sponsored enterprises | ' | ' |
Assets: | ' | ' |
Available for sale debt securities, fair value | 63,838 | 55,180 |
Recurring | Asset-backed securities | ' | ' |
Assets: | ' | ' |
Available for sale debt securities, fair value | 114,079 | 107,872 |
Recurring | Obligations of states and political subdivisions | ' | ' |
Assets: | ' | ' |
Available for sale debt securities, fair value | 34,706 | 35,164 |
Recurring | Mortgage servicing rights | ' | ' |
Assets: | ' | ' |
Mortgage servicing rights, fair value | 3,079 | 2,549 |
Recurring | Quoted Prices in Active Markets for Identical Assets (Level 1) | ' | ' |
Assets: | ' | ' |
Assets, Total | 1,006 | 2,030 |
Recurring | Quoted Prices in Active Markets for Identical Assets (Level 1) | U.S. Treasury | ' | ' |
Assets: | ' | ' |
Available for sale debt securities, fair value | 1,006 | 2,030 |
Recurring | Other Observable Inputs (Level 2) | ' | ' |
Assets: | ' | ' |
Assets, Total | 212,623 | 198,216 |
Recurring | Other Observable Inputs (Level 2) | Government sponsored enterprises | ' | ' |
Assets: | ' | ' |
Available for sale debt securities, fair value | 63,838 | 55,180 |
Recurring | Other Observable Inputs (Level 2) | Asset-backed securities | ' | ' |
Assets: | ' | ' |
Available for sale debt securities, fair value | 114,079 | 107,872 |
Recurring | Other Observable Inputs (Level 2) | Obligations of states and political subdivisions | ' | ' |
Assets: | ' | ' |
Available for sale debt securities, fair value | 34,706 | 35,164 |
Recurring | Significant Unobservable Inputs (Level 3) | ' | ' |
Assets: | ' | ' |
Assets, Total | 3,079 | 2,549 |
Recurring | Significant Unobservable Inputs (Level 3) | Mortgage servicing rights | ' | ' |
Assets: | ' | ' |
Mortgage servicing rights, fair value | $3,079 | $2,549 |
Fair_Value_Measurements_Detail1
Fair Value Measurements (Details 2) (Mortgage Servicing Rights, USD $) | 3 Months Ended | 9 Months Ended | ||
Sep. 30, 2013 | Sep. 30, 2012 | Sep. 30, 2013 | Sep. 30, 2012 | |
Fair value of assets | ' | ' | ' | ' |
Total unrealized gains included in earnings related to Level 3 assets still held | $296,000 | $96,000 | $677,000 | $372,000 |
Recurring | Fair Value Measurements Using Significant Unobservable Inputs (Level 3) | ' | ' | ' | ' |
Fair value of assets | ' | ' | ' | ' |
Balance at beginning of period | 2,873,000 | 2,666,000 | 2,549,000 | ' |
Transfer into level 3 | ' | ' | ' | 3,050,000 |
Total gains or losses (realized/unrealized) Included in earnings | 123,000 | -273,000 | 86,000 | -985,000 |
Issued | 83,000 | 231,000 | 444,000 | 559,000 |
Balance at end of period | $3,079,000 | $2,624,000 | $3,079,000 | $2,624,000 |
Fair_Value_Measurements_Detail2
Fair Value Measurements (Details 3) (Recurring, Level 3 Fair Value Measurements, Mortgage servicing rights) | 9 Months Ended | |
Sep. 30, 2013 | Sep. 30, 2012 | |
Recurring | Level 3 Fair Value Measurements | Mortgage servicing rights | ' | ' |
Quantitative Information | ' | ' |
Weighted average constant prepayment rate (as a percent) | 10.94% | 16.32% |
Weighted average discount rate (as a percent) | 8.56% | 8.01% |
Fair_Value_Measurements_Detail3
Fair Value Measurements (Details 4) (USD $) | Sep. 30, 2013 | Dec. 31, 2012 | Sep. 30, 2013 | Dec. 31, 2012 | Sep. 30, 2013 | Dec. 31, 2012 | Sep. 30, 2013 | Dec. 31, 2012 | Sep. 30, 2013 | Dec. 31, 2012 | Sep. 30, 2013 | Dec. 31, 2012 | Sep. 30, 2013 | Dec. 31, 2012 | Sep. 30, 2013 | Sep. 30, 2012 | Sep. 30, 2013 | Sep. 30, 2012 | Sep. 30, 2013 | Sep. 30, 2012 | Sep. 30, 2013 | Sep. 30, 2012 | Sep. 30, 2013 | Sep. 30, 2012 | Sep. 30, 2013 | Sep. 30, 2012 | Sep. 30, 2013 | Sep. 30, 2012 | Sep. 30, 2013 | Sep. 30, 2012 | Sep. 30, 2013 | Sep. 30, 2012 | Sep. 30, 2013 | Sep. 30, 2012 | Sep. 30, 2013 | Sep. 30, 2013 | Sep. 30, 2012 | Sep. 30, 2013 | Sep. 30, 2012 | Sep. 30, 2013 | Sep. 30, 2012 | Sep. 30, 2013 | Sep. 30, 2012 | Sep. 30, 2013 | Sep. 30, 2012 | Sep. 30, 2013 | Sep. 30, 2012 | Sep. 30, 2013 | Sep. 30, 2012 | Sep. 30, 2013 | Sep. 30, 2012 | Sep. 30, 2013 | Sep. 30, 2012 | Sep. 30, 2013 | Sep. 30, 2012 | Sep. 30, 2013 | Sep. 30, 2013 |
In Thousands, unless otherwise specified | Commercial, financial, and agricultural | Commercial, financial, and agricultural | Real estate construction - residential | Real estate construction - residential | Real estate construction - commercial | Real estate construction - commercial | Real estate mortgage - residential | Real estate mortgage - residential | Real estate mortgage - commercial | Real estate mortgage - commercial | Consumer | Consumer | Nonrecurring | Nonrecurring | Nonrecurring | Nonrecurring | Nonrecurring | Nonrecurring | Nonrecurring | Nonrecurring | Nonrecurring | Nonrecurring | Nonrecurring | Nonrecurring | Nonrecurring | Nonrecurring | Nonrecurring | Nonrecurring | Nonrecurring | Nonrecurring | Nonrecurring | Nonrecurring | Nonrecurring | Nonrecurring | Nonrecurring | Nonrecurring | Nonrecurring | Nonrecurring | Nonrecurring | Nonrecurring | Nonrecurring | Nonrecurring | Nonrecurring | Nonrecurring | Nonrecurring | Nonrecurring | Nonrecurring | Nonrecurring | Nonrecurring | Nonrecurring | Nonrecurring | Nonrecurring | Nonrecurring | Nonrecurring | Nonrecurring | ||
Total Fair Value | Total Fair Value | Significant Unobservable Inputs (Level 3) | Significant Unobservable Inputs (Level 3) | Total Gains (Losses) | Total Gains (Losses) | Total Gains (Losses) | Total Gains (Losses) | Commercial, financial, and agricultural | Commercial, financial, and agricultural | Commercial, financial, and agricultural | Commercial, financial, and agricultural | Commercial, financial, and agricultural | Commercial, financial, and agricultural | Commercial, financial, and agricultural | Commercial, financial, and agricultural | Real estate construction - residential | Real estate construction - residential | Real estate construction - residential | Real estate construction - residential | Real estate construction - residential | Real estate construction - commercial | Real estate construction - commercial | Real estate construction - commercial | Real estate construction - commercial | Real estate mortgage - residential | Real estate mortgage - residential | Real estate mortgage - residential | Real estate mortgage - residential | Real estate mortgage - residential | Real estate mortgage - residential | Real estate mortgage - residential | Real estate mortgage - residential | Real estate mortgage - commercial | Real estate mortgage - commercial | Real estate mortgage - commercial | Real estate mortgage - commercial | Real estate mortgage - commercial | Real estate mortgage - commercial | Real estate mortgage - commercial | Real estate mortgage - commercial | Consumer | Consumer | |||||||||||||||
Total Fair Value | Total Fair Value | Significant Unobservable Inputs (Level 3) | Significant Unobservable Inputs (Level 3) | Total Gains (Losses) | Total Gains (Losses) | Total Gains (Losses) | Total Gains (Losses) | Total Fair Value | Total Fair Value | Significant Unobservable Inputs (Level 3) | Significant Unobservable Inputs (Level 3) | Total Gains (Losses) | Total Fair Value | Total Fair Value | Significant Unobservable Inputs (Level 3) | Significant Unobservable Inputs (Level 3) | Total Fair Value | Total Fair Value | Significant Unobservable Inputs (Level 3) | Significant Unobservable Inputs (Level 3) | Total Gains (Losses) | Total Gains (Losses) | Total Gains (Losses) | Total Gains (Losses) | Total Fair Value | Total Fair Value | Significant Unobservable Inputs (Level 3) | Significant Unobservable Inputs (Level 3) | Total Gains (Losses) | Total Gains (Losses) | Total Gains (Losses) | Total Gains (Losses) | Total Fair Value | Significant Unobservable Inputs (Level 3) | |||||||||||||||||||||||
Fair Value Measurements | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Impaired loans with a specific allowance | $23,987 | $24,630 | $1,891 | $885 | $2,150 | $189 | $4,240 | $5,883 | $2,798 | $3,832 | $12,864 | $13,797 | $44 | $44 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Specific allowance related to impaired loans | 4,581 | 4,020 | 576 | 213 | 248 | 125 | 250 | 542 | 719 | 1,069 | 2,782 | 2,071 | 6 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Valuation methodologies used for assets and liabilities recorded at fair value on a nonrecurring basis | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Impaired loans | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 19,406 | 23,382 | 19,406 | 23,382 | ' | ' | ' | ' | 1,315 | 876 | 1,315 | 876 | ' | ' | ' | ' | 1,902 | 130 | 1,902 | 130 | ' | 3,990 | 5,458 | 3,990 | 5,458 | 2,079 | 2,311 | 2,079 | 2,311 | ' | ' | ' | ' | 10,082 | 14,607 | 10,082 | 14,607 | ' | ' | ' | ' | 38 | 38 |
Other real estate owned and repossessed assets | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 15,868 | 25,195 | 15,868 | 25,195 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Gains (losses) on impaired loans | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | -1,064 | -1,285 | -2,501 | -2,902 | ' | ' | ' | ' | -607 | -742 | -692 | -791 | ' | ' | ' | ' | -119 | ' | ' | ' | ' | ' | ' | ' | ' | -81 | -19 | -327 | -564 | ' | ' | ' | ' | -376 | -524 | -1,363 | -1,547 | ' | ' |
Gains (losses) on other real estate owned and repossessed assets | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ($320) | ($2,778) | ($5,006) | ($3,186) | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Fair_Value_of_Financial_Instru2
Fair Value of Financial Instruments (Details) (USD $) | Sep. 30, 2013 | Dec. 31, 2012 |
In Thousands, unless otherwise specified | ||
Financial Assets: | ' | ' |
Cash and due from banks | $24,683 | $31,020 |
Federal fund sold and overnight interest-bearing deposits | 1,090 | 27,857 |
Mortgage servicing rights | 3,079 | 2,549 |
Accrued interest receivable | 4,956 | 5,190 |
Deposits: | ' | ' |
Non-interest bearing demand | 179,959 | 192,271 |
Savings, interest checking and money market | 412,887 | 405,702 |
Accrued interest payable | 456 | 909 |
Quoted Prices in Active Markets for Identical Assets (Level 1) | ' | ' |
Financial Assets: | ' | ' |
Cash and due from banks | 24,683 | 31,020 |
Federal fund sold and overnight interest-bearing deposits | 1,090 | 27,857 |
Investment in available-for-sale securities | 1,006 | 2,030 |
Accrued interest receivable | 4,956 | 5,190 |
Assets, Total | 31,735 | 66,097 |
Deposits: | ' | ' |
Non-interest bearing demand | 179,959 | 192,271 |
Savings, interest checking and money market | 412,887 | 405,702 |
Federal funds purchased and securities sold under agreements to repurchase | 25,007 | 21,058 |
Accrued interest payable | 456 | 909 |
Liabilities, Fair Value Disclosure, Total | 618,309 | 619,940 |
Other Observable Inputs (Level 2) | ' | ' |
Financial Assets: | ' | ' |
Investment in available-for-sale securities | 212,623 | 198,216 |
Investment in FHLB stock | 2,355 | 2,278 |
Cash surrender value - life insurance | 2,192 | 2,136 |
Assets, Total | 217,170 | 202,630 |
Deposits: | ' | ' |
Subordinated notes | 30,975 | 13,154 |
Federal Home Loan Bank advances | 25,456 | 20,651 |
Liabilities, Fair Value Disclosure, Total | 56,431 | 33,805 |
Net Significant Unobservable Inputs (Level 3) | ' | ' |
Financial Assets: | ' | ' |
Loans, net | 818,360 | 834,824 |
Mortgage servicing rights | 3,079 | 2,549 |
Assets, Total | 821,439 | 837,373 |
Deposits: | ' | ' |
Time deposits | 360,968 | 397,986 |
Liabilities, Fair Value Disclosure, Total | 360,968 | 397,986 |
Carrying amount | ' | ' |
Financial Assets: | ' | ' |
Cash and due from banks | 24,683 | 31,020 |
Federal fund sold and overnight interest-bearing deposits | 1,090 | 27,857 |
Investment in available-for-sale securities | 213,629 | 200,246 |
Loans, net | 808,788 | 832,142 |
Investment in FHLB stock | 2,355 | 2,278 |
Mortgage servicing rights | 3,079 | 2,549 |
Cash surrender value - life insurance | 2,192 | 2,136 |
Accrued interest receivable | 4,956 | 5,190 |
Assets, Total | 1,060,772 | 1,103,418 |
Deposits: | ' | ' |
Non-interest bearing demand | 179,959 | 192,271 |
Savings, interest checking and money market | 412,887 | 405,702 |
Time deposits | 358,632 | 393,302 |
Federal funds purchased and securities sold under agreements to repurchase | 25,007 | 21,058 |
Subordinated notes | 49,486 | 49,486 |
Federal Home Loan Bank advances | 24,013 | 20,126 |
Accrued interest payable | 456 | 909 |
Liabilities, Fair Value Disclosure, Total | 1,050,440 | 1,082,854 |
Fair value | ' | ' |
Financial Assets: | ' | ' |
Cash and due from banks | 24,683 | 31,020 |
Federal fund sold and overnight interest-bearing deposits | 1,090 | 27,857 |
Investment in available-for-sale securities | 213,629 | 200,246 |
Loans, net | 818,360 | 834,824 |
Investment in FHLB stock | 2,355 | 2,278 |
Mortgage servicing rights | 3,079 | 2,549 |
Cash surrender value - life insurance | 2,192 | 2,136 |
Accrued interest receivable | 4,956 | 5,190 |
Assets, Total | 1,070,344 | 1,106,100 |
Deposits: | ' | ' |
Non-interest bearing demand | 179,959 | 192,271 |
Savings, interest checking and money market | 412,887 | 405,702 |
Time deposits | 360,968 | 397,986 |
Federal funds purchased and securities sold under agreements to repurchase | 25,007 | 21,058 |
Subordinated notes | 30,975 | 13,154 |
Federal Home Loan Bank advances | 25,456 | 20,651 |
Accrued interest payable | 456 | 909 |
Liabilities, Fair Value Disclosure, Total | $1,035,708 | $1,051,731 |
Repurchase_Reserve_Liability_D
Repurchase Reserve Liability (Details) (USD $) | 3 Months Ended | 9 Months Ended | 81 Months Ended | ||
Sep. 30, 2013 | Sep. 30, 2013 | Sep. 30, 2013 | Dec. 31, 2012 | Sep. 30, 2012 | |
item | item | item | |||
Repurchase Reserve Liability | ' | ' | ' | ' | ' |
Increase in repurchase reserve liability | $150,000 | ' | ' | ' | ' |
Number of investors notifying foreclosed loans | 1 | ' | ' | ' | ' |
Number of investors | 2 | ' | ' | ' | ' |
Numbers of loans foreclosed | ' | ' | 15 | ' | ' |
Balance of foreclosed loans | 1,500,000 | 1,500,000 | 1,500,000 | ' | ' |
Number of loans sold to the secondary market | ' | 3,100 | ' | ' | ' |
Balance of loans sold to the secondary market | $323,000,000 | $323,000,000 | $323,000,000 | $310,000,000 | $307,000,000 |
Commitments_and_Contingencies_1
Commitments and Contingencies (Details) (USD $) | Sep. 30, 2013 | Sep. 30, 2013 | Dec. 31, 2012 | Sep. 30, 2013 | Dec. 31, 2012 | Sep. 30, 2013 | Dec. 31, 2012 | Sep. 30, 2013 | Sep. 30, 2013 |
In Thousands, unless otherwise specified | Commitments to extend credit | Commitments to extend credit | Commitments to originate residential first and second mortgage loans | Commitments to originate residential first and second mortgage loans | Standby letters of credit | Standby letters of credit | Standby letters of credit | Standby letters of credit | |
Minimum | Maximum | ||||||||
Contractual amount of off-balance-sheet financial instruments | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Amounts accrued for estimated losses for the financial instruments | $0 | ' | ' | ' | ' | ' | ' | ' | ' |
Total contractual amount of off-balance-sheet financial instruments | ' | $137,277 | $118,412 | $4,252 | $5,171 | $2,223 | $2,995 | ' | ' |
Remaining term of standby letters of credit | ' | ' | ' | ' | ' | ' | ' | '1 month | '5 years |