XML 58 R14.htm IDEA: XBRL DOCUMENT v2.4.0.8
Loans and Related Allowance for Loan Losses
9 Months Ended
Sep. 30, 2013
Loans and Related Allowance for Loan Losses [Abstract]  
Loans and Related Allowance for Loan Losses

Note 7 – Loans and Related Allowance for Loan Losses

 

The following table summarizes the primary segments of the loan portfolio as of September 30, 2013 and December 31, 2012:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(in thousands)

Commercial Real Estate

Acquisition and Development

Commercial and Industrial

Residential Mortgage

Consumer

Total

September 30, 2013

 

 

 

 

 

 

 

 

 

 

 

 

Total loans

$

283,166 

$

115,132 

$

59,986 

$

352,227 

$

25,697 

$

836,208 

  Individually evaluated for impairment

$

11,881 

$

17,637 

$

2,252 

$

7,259 

$

41 

$

39,070 

  Collectively evaluated for impairment

$

271,285 

$

97,495 

$

57,734 

$

344,968 

$

25,656 

$

797,138 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2012

 

 

 

 

 

 

 

 

 

 

 

 

Total loans

$

298,851 

$

128,391 

$

69,013 

$

346,919 

$

31,655 

$

874,829 

  Individually evaluated for impairment

$

15,941 

$

24,112 

$

3,449 

$

4,304 

$

36 

$

47,842 

  Collectively evaluated for impairment

$

282,910 

$

104,279 

$

65,564 

$

342,615 

$

31,619 

$

826,987 

 

The segments of the Bank’s loan portfolio are disaggregated to a level that allows management to monitor risk and performance.  The commercial real estate (“CRE”) loan segment is then segregated into two classes. Non-owner occupied CRE loans, which include loans secured by non-owner occupied, nonfarm, and nonresidential properties, generally have a greater risk profile than all other CRE loans, which include loans secured by farmland, multifamily structures and owner-occupied commercial structures.  The acquisition and development (“A&D”) loan segment is segregated into two classes. One-to-four family residential construction loans are generally made to individuals for the acquisition of and/or construction on a lot or lots on which a residential dwelling is to be built.  All other A&D loans are generally made to developers or investors for the purpose of acquiring, developing and constructing residential or commercial structures.  A&D loans have a higher risk profile because the ultimate buyer, once development is completed, is generally not known at the time of the loan is made.  The commercial and industrial (“C&I”) loan segment consists of loans made for the purpose of financing the activities of commercial customers.  The residential mortgage loan segment is segregated into two classes.  Amortizing term loans are primarily first lien loans.  Home equity lines of credit are generally second lien loans.  The consumer loan segment consists primarily of installment loans (direct and indirect) and overdraft lines of credit connected with customer deposit accounts.

 

Management uses a 10-point internal risk rating system to monitor the credit quality of the overall loan portfolio. The first six categories are considered not criticized, and are aggregated as “Pass” rated. The criticized rating categories utilized by management generally follow bank regulatory definitions. The Special Mention category includes assets that are currently protected but are potentially weak, resulting in an undue and unwarranted credit risk, but not to the point of justifying a Substandard classification.  Loans in the Substandard category have well-defined weaknesses that jeopardize the liquidation of the debt, and have a distinct possibility that some loss will be sustained if the weaknesses are not corrected.  All loans greater than 90 days past due are considered Substandard.   The portion of a specific allocation of the allowance for loan losses that management believes is associated with a pending event that could trigger loss in the short-term will be classified in the Doubtful category.  Any portion of a loan that has been charged off is placed in the Loss category. 

 

To help ensure that risk ratings are accurate and reflect the present and future capacity of borrowers to repay a loan as agreed, the Bank has a structured loan rating process with several layers of internal and external oversight.  Generally, consumer and residential mortgage loans are included in the Pass categories unless a specific action, such as bankruptcy, repossession, or death occurs to raise awareness of a possible credit event.  The Bank’s Commercial Loan Officers are responsible for the timely and accurate risk rating of the loans in the commercial segments at origination and on an ongoing basis.  The Bank’s experienced Credit Quality and Loan Review Department performs an annual review of all commercial relationships of $500,000 or greater.  Confirmation of the appropriate risk grade is included as part of the review process on an ongoing basis.  The Credit Quality and Loan Review Department continually reviews and assesses loans within the portfolio.  In addition, the Bank engages an external consultant to conduct loan reviews on at least an annual basis. Generally, the external consultant reviews commercial relationships greater than $750,000 and/or criticized relationships greater than $500,000.  Detailed reviews, including plans for resolution, are performed on loans classified as Substandard on a quarterly basis.  Loans in the Special Mention and Substandard categories that are collectively evaluated for impairment are given separate consideration in the determination of the allowance. 

The following table presents the classes of the loan portfolio summarized by the aggregate Pass and the criticized categories of Special Mention and Substandard within the internal risk rating system as of September 30, 2013 and December 31, 2012:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(in thousands)

Pass

Special Mention

Substandard

Total

September 30, 2013

 

 

 

 

 

 

 

 

 Commercial real estate

 

 

 

 

 

 

 

 

    Non owner-occupied

$

104,963 

$

9,309 

$

25,926 

$

140,198 

    All other CRE

 

113,496 

 

8,929 

 

20,543 

 

142,968 

 Acquisition and development

 

 

 

 

 

 

 

 

    1-4 family residential construction

 

9,429 

 

 

5,111 

 

14,540 

    All other A&D

 

74,190 

 

1,831 

 

24,571 

 

100,592 

 Commercial and industrial

 

55,394 

 

517 

 

4,075 

 

59,986 

 Residential mortgage

 

 

 

 

 

 

 

 

    Residential mortgage - term

 

262,095 

 

1,044 

 

11,646 

 

274,785 

    Residential mortgage - home equity

 

74,980 

 

575 

 

1,887 

 

77,442 

 Consumer

 

25,440 

 

16 

 

241 

 

25,697 

       Total

$

719,987 

$

22,221 

$

94,000 

$

836,208 

 

 

 

 

 

 

 

 

 

December 31, 2012

 

 

 

 

 

 

 

 

 Commercial real estate

 

 

 

 

 

 

 

 

    Non owner-occupied

$

126,230 

$

6,464 

$

18,840 

$

151,534 

    All other CRE

 

110,365 

 

9,072 

 

27,880 

 

147,317 

 Acquisition and development

 

 

 

 

 

 

 

 

    1-4 family residential construction

 

9,284 

 

1,101 

 

5,967 

 

16,352 

    All other A&D

 

79,136 

 

1,073 

 

31,830 

 

112,039 

 Commercial and industrial

 

60,234 

 

2,029 

 

6,750 

 

69,013 

 Residential mortgage

 

 

 

 

 

 

 

 

    Residential mortgage - term

 

255,993 

 

751 

 

11,885 

 

268,629 

    Residential mortgage - home equity

 

75,935 

 

195 

 

2,160 

 

78,290 

 Consumer

 

31,376 

 

22 

 

257 

 

31,655 

       Total

$

748,553 

$

20,707 

$

105,569 

$

874,829 

 

Management further monitors the performance and credit quality of the loan portfolio by analyzing the age of the portfolio as determined by the length of time a recorded payment is past due.  A loan is considered to be past due when a payment has not been received for 30 days past its contractual due date.  For all loan segments, the accrual of interest is discontinued when principal or interest is delinquent for 90 days or more unless the loan is well-secured and in the process of collection.  All non-accrual loans are considered to be impaired.  Interest payments received on non-accrual loans are applied as a reduction of the loan principal balance.  Loans are returned to accrual status when all principal and interest amounts contractually due are brought current and future payments are reasonably assured.  The Corporation’s policy for recognizing interest income on impaired loans does not differ from its overall policy for interest recognition. 

 

The following table presents the classes of the loan portfolio summarized by the aging categories of performing loans and non-accrual loans as of September 30, 2013 and December 31, 2012:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(in thousands)

Current

30-59 Days Past Due

60-89 Days Past Due

90 Days+ Past Due

Total Past Due and Accruing

Non-Accrual

Total Loans

September 30, 2013

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 Commercial real estate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    Non owner-occupied

$

138,856 

$

439 

$

133 

$

212 

$

784 

$

558 

$

140,198 

    All other CRE

 

135,892 

 

659 

 

2,348 

 

 

3,007 

 

4,069 

 

142,968 

 Acquisition and development

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    1-4 family residential construction

 

12,967 

 

 

 

 

 

1,573 

 

14,540 

    All other A&D

 

91,922 

 

3,385 

 

446 

 

 

3,831 

 

4,839 

 

100,592 

 Commercial and industrial

 

59,754 

 

 

56 

 

21 

 

81 

 

151 

 

59,986 

 Residential mortgage

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    Residential mortgage - term

 

267,548 

 

803 

 

2,468 

 

424 

 

3,695 

 

3,542 

 

274,785 

    Residential mortgage - home equity

 

76,185 

 

692 

 

297 

 

194 

 

1,183 

 

74 

 

77,442 

 Consumer

 

25,007 

 

385 

 

205 

 

59 

 

649 

 

41 

 

25,697 

       Total

$

808,131 

$

6,367 

$

5,953 

$

910 

$

13,230 

$

14,847 

$

836,208 

December 31, 2012

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 Commercial real estate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    Non owner-occupied

$

146,796 

$

321 

$

64 

$

$

385 

$

4,353 

$

151,534 

    All other CRE

 

143,108 

 

2,368 

 

 

 

2,368 

 

1,841 

 

147,317 

 Acquisition and development

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    1-4 family residential construction

 

16,280 

 

61 

 

 

 

61 

 

11 

 

16,352 

    All other A&D

 

100,232 

 

619 

 

221 

 

200 

 

1,040 

 

10,767 

 

112,039 

 Commercial and industrial

 

68,228 

 

580 

 

29 

 

 

609 

 

176 

 

69,013 

 Residential mortgage

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    Residential mortgage - term

 

251,673 

 

7,446 

 

5,244 

 

1,639 

 

14,329 

 

2,627 

 

268,629 

    Residential mortgage - home equity

 

77,224 

 

583 

 

130 

 

249 

 

962 

 

104 

 

78,290 

 Consumer

 

30,434 

 

800 

 

327 

 

58 

 

1,185 

 

36 

 

31,655 

       Total

$

833,975 

$

12,778 

$

6,015 

$

2,146 

$

20,939 

$

19,915 

$

874,829 

 

Non-accrual loans which have been subject to a partial charge-off totaled $2.5 million as of September 30, 2013, compared to $6.7 million as of December 31, 2012.

 

An allowance for loan losses (“ALL”) is maintained to absorb losses from the loan portfolio.  The ALL is based on management’s continuing evaluation of the risk characteristics and credit quality of the loan portfolio, assessment of current economic conditions, diversification and size of the portfolio, adequacy of collateral, past and anticipated loss experience, and the amount of non-performing loans.

 

The Bank’s methodology for determining the ALL is based on the requirements of ASC Section 310-10-35, Receivables-Overall-Subsequent Measurement, for loans individually evaluated for impairment and ASC Subtopic 450-20, Contingencies-Loss Contingencies, for loans collectively evaluated for impairment, as well as the Interagency Policy Statement on the Allowance for Loan and Lease Losses and other bank regulatory guidance.   The total of the two components represents the Bank’s ALL.

 

The following table summarizes the primary segments of the ALL, segregated by the amount required for loans individually evaluated for impairment and the amount required for loans collectively evaluated for impairment as of September 30, 2013 and December 31, 2012. 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(in thousands)

Commercial Real Estate

Acquisition and Development

Commercial and Industrial

Residential Mortgage

Consumer

Total

September 30, 2013

 

 

 

 

 

 

 

 

 

 

 

 

Total ALL

$

4,468 

$

5,281 

$

738 

$

4,362 

$

302 

$

15,151 

  Individually evaluated for impairment

$

37 

$

2,928 

$

$

78 

$

$

3,043 

  Collectively evaluated for impairment

$

4,431 

$

2,353 

$

738 

$

4,284 

$

302 

$

12,108 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2012

 

 

 

 

 

 

 

 

 

 

 

 

Total ALL

$

5,206 

$

5,029 

$

906 

$

4,507 

$

399 

$

16,047 

  Individually evaluated for impairment

$

126 

$

1,506 

$

$

$

$

1,632 

  Collectively evaluated for impairment

$

5,080 

$

3,523 

$

906 

$

4,507 

$

399 

$

14,415 

 

Management evaluates individual loans in all of the commercial segments for possible impairment if the loan (a) is greater than $500,000 or (b) is part of a relationship that is greater than $750,000 and is either (i) in nonaccrual status or (ii) risk-rated Substandard and greater than 60 days past due.  Loans are considered to be impaired when, based on current information and events, it is probable that the Bank will be unable to collect the scheduled payments of principal or interest when due according to the contractual terms of the loan agreement.  Factors considered by management in evaluating impairment include payment status, collateral value, and the probability of collecting scheduled principal and interest payments when due.  Management determines the significance of payment delays and payment shortfalls on a case-by-case basis, taking into consideration all of the circumstances surrounding the loan and the borrower, including the length of the delay, the reasons for the delay, the borrower’s prior payment record, and the amount of the shortfall in relation to the principal and interest owed.  The Bank does not separately evaluate individual consumer and residential mortgage loans for impairment, unless such loans are part of a larger relationship that is impaired; otherwise loans in these segments are considered impaired when they are classified as non-accrual.

 

Once the determination has been made that a loan is impaired, the determination of whether a specific allocation of the allowance is necessary is measured by comparing the recorded investment in the loan to the fair value of the loan using one of three methods:  (a) the present value of expected future cash flows discounted at the loan’s effective interest rate; (b) the loan’s observable market price; or (c) the fair value of the collateral less selling costs.  The method is selected on a loan-by-loan basis, with management primarily utilizing the fair value of collateral method.  If the fair value of the collateral less selling costs method is utilized for collateral securing loans in the commercial segments, then an updated external appraisal is ordered on the collateral supporting the loan if the loan balance is greater than $500,000 and the existing appraisal is greater than 18 months old.  If an appraisal is less than 12 months old (the age at which the internal appraisal grid begins) and if management believes that general market conditions in that geographic market have changed considerably, the property has deteriorated or perhaps lost an income stream, or a recent appraisal for a similar property indicates a significant change, then management may adjust the fair value indicated by the existing appraisal until a new appraisal is obtained.  If the most recent appraisal is greater than 12 months old or if an updated appraisal has not been received and reviewed in time for the determination of estimated fair value at quarter (or year) end, then the estimated fair value of the collateral is determined by adjusting the existing appraisal by the appropriate percentage from an internally prepared appraisal discount grid.  This grid considers the age of a third party appraisal and the geographic region where the collateral is located in order to discount an appraisal that is greater than 12 months old.  The discount rates in the appraisal discount grid are updated quarterly to reflect the most current knowledge that management has available, including the results of current appraisals.  If there is a delay in receiving an updated appraisal or if the appraisal is found to be deficient in our internal appraisal review process and re-ordered, then the Bank continues to use a discount factor from the appraisal discount grid based on the collateral location and current appraisal age in order to determine the estimated fair value.  A specific allocation of the ALL is recorded if there is any deficiency in collateral value determined by comparing the estimated fair value to the recorded investment of the loan. When updated appraisals are received and reviewed, adjustments are made to the specific allocation as needed.

 

The evaluation of the need and amount of a specific allocation of the ALL and whether a loan can be removed from impairment status is made on a quarterly basis. 

 

The following table presents impaired loans by class, segregated by those for which a specific allowance was required and those for which a specific allowance was not necessary as of September 30, 2013 and December 31, 2012:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Impaired

 

 

 

 

 

 

 

 

Loans with No

 

 

 

 

Impaired Loans with

 

Specific

 

 

 

 

 

 

Specific Allowance

 

Allowance

 

Total Impaired Loans

 

 

 

 

 

 

 

 

 

 

Unpaid

 

 

Recorded

 

Related

 

Recorded

 

Recorded

 

Principal

(in thousands)

 

Investment

 

Allowances

 

Investment

 

Investment

 

Balance

September 30, 2013

 

 

 

 

 

 

 

 

 

 

 Commercial real estate

 

 

 

 

 

 

 

 

 

 

    Non owner-occupied

$

260 

$

37 

$

802 

$

1,062 

$

1,074 

    All other CRE

 

 

 

10,819 

 

10,819 

 

10,947 

 Acquisition and development

 

 

 

 

 

 

 

 

 

 

    1-4 family residential construction

 

3,199 

 

649 

 

48 

 

3,247 

 

3,335 

    All other A&D

 

7,269 

 

2,279 

 

7,121 

 

14,390 

 

18,674 

 Commercial and industrial

 

 

 

2,252 

 

2,252 

 

2,252 

 Residential mortgage

 

 

 

 

 

 

 

 

 

 

    Residential mortgage - term

 

706 

 

78 

 

6,034 

 

6,740 

 

7,224 

    Residential mortgage – home equity

 

 

 

519 

 

519 

 

519 

 Consumer

 

 

 

41 

 

41 

 

59 

       Total impaired loans

$

11,434 

$

3,043 

$

27,636 

$

39,070 

$

44,084 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2012

 

 

 

 

 

 

 

 

 

 

 Commercial real estate

 

 

 

 

 

 

 

 

 

 

    Non owner-occupied

$

$

$

5,309 

$

5,309 

$

7,929 

    All other CRE

 

1,019 

 

126 

 

9,613 

 

10,632 

 

10,785 

 Acquisition and development

 

 

 

 

 

 

 

 

 

 

    1-4 family residential construction

 

2,052 

 

471 

 

10 

 

2,062 

 

2,062 

    All other A&D

 

5,410 

 

1,035 

 

16,640 

 

22,050 

 

26,232 

 Commercial and industrial

 

 

 

3,449 

 

3,449 

 

3,449 

 Residential mortgage

 

 

 

 

 

 

 

 

 

 

    Residential mortgage - term

 

 

 

3,755 

 

3,755 

 

4,086 

    Residential mortgage – home equity

 

 

 

549 

 

549 

 

549 

 Consumer

 

 

 

36 

 

36 

 

36 

       Total impaired loans

$

8,481 

$

1,632 

$

39,361 

$

47,842 

$

55,128 

 

 

Loans that are collectively evaluated for impairment are analyzed with general allowances being made as appropriate.  For general allowances, historical loss trends are used in the estimation of losses in the current portfolio.  These historical loss amounts are modified by other qualitative factors. 

 

The classes described above, which are based on the Federal call code assigned to each loan, provide the starting point for the ALL analysis.  Management tracks the historical net charge-off activity (full and partial charge-offs, net of full and partial recoveries) at the call code level.  A historical charge-off factor is calculated utilizing a defined number of consecutive historical quarters. Consumer pools currently utilize a rolling 12 quarters, while Commercial pools currently utilize a rolling eight quarters. 

 

“Pass” rated credits are segregated from “Criticized” credits for the application of qualitative factors. “Pass” pools for commercial and residential real estate are further segmented based upon the geographic location of the underlying collateral.  There are seven geographic regions utilized – six that represent the Bank’s lending footprint and a seventh for all out-of-market credits.  Different economic environments and resultant credit risks exist in each region that are acknowledged in the assignment of qualitative factors.  Loans in the criticized pools, which possess certain qualities or characteristics that may lead to collection and loss issues, are closely monitored by management and subject to additional qualitative factors.

 

Management supplements the historical charge-off factor with a number of additional qualitative factors that are likely to cause estimated credit losses associated with the existing loan pools to differ from historical loss experience.  The additional factors, which are evaluated quarterly and updated using information obtained from internal, regulatory, and governmental sources, are:  (a) national and local economic trends and conditions; (b) levels of and trends in delinquency rates and non-accrual loans; (c) trends in volumes and terms of loans; (d) effects of changes in lending policies; (e) experience, ability, and depth of lending staff; (f) value of underlying collateral; and (g) concentrations of credit from a loan type, industry and/or geographic standpoint.

 

Management reviews the loan portfolio on a quarterly basis using a defined, consistently applied process in order to make appropriate and timely adjustments to the ALL.  When information confirms all or part of specific loans to be uncollectible, these amounts are promptly charged off against the ALL.  Residential mortgage and consumer loans are charged off after they are 120 days contractually past due.  All other loans are charged off based on an evaluation of the facts and circumstances of each individual loan. When the Bank believes that its ability to collect is solely dependent on the liquidation of the collateral, a full or partial charge-off is recorded promptly to bring the recorded investment to an amount that the Bank believes is supported by an ability to collect on the collateral.  The circumstances that may impact the Bank’s decision to charge-off all or a portion of a loan include default or non-payment by the borrower, scheduled foreclosure actions, and/or prioritization of the Bank’s claim in bankruptcy.   There may be circumstances where, due to pending events, the Bank will place a specific allocation of the ALL on a loan for which a partial charge-off has been previously recognized.  This specific allocation may be either charged off or removed depending upon the outcome of the pending event.  Full or partial charge-offs are not recovered until full principal and interest on the loan have been collected, even if a subsequent appraisal supports a higher value. Loans with partial charge-offs remain in non-accrual status. Both full and partial charge-offs reduce the recorded investment of the loan and the ALL and are considered to be charge-offs for purposes of all credit loss metrics and trends, including the historical rolling charge-off rates used in the determination of the ALL.

 

Activity in the ALL is presented for the nine- and three- months ended September 30, 2013 and September 30, 2012:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(in thousands)

Commercial Real Estate

Acquisition and Development

Commercial and Industrial

Residential Mortgage

Consumer

Total

ALL balance at January 1, 2013

$

5,206 

$

5,029 

$

906 

$

4,507 

$

399 

$

16,047 

Charge-offs

 

(233)

 

(276)

 

(1,051)

 

(317)

 

(375)

 

(2,252)

Recoveries

 

1,004 

 

33 

 

68 

 

154 

 

258 

 

1,517 

Provision

 

(1,509)

 

495 

 

815 

 

18 

 

20 

 

(161)

ALL balance at September 30, 2013

$

4,468 

$

5,281 

$

738 

$

4,362 

$

302 

$

15,151 

 

 

 

 

 

 

 

 

 

 

 

 

 

ALL balance at January 1, 2012

$

6,218 

$

7,190 

$

2,190 

$

3,430 

$

452 

$

19,480 

Charge-offs

 

(2,280)

 

(768)

 

(9,217)

 

(1,029)

 

(522)

 

(13,816)

Recoveries

 

58 

 

413 

 

445 

 

161 

 

332 

 

1,409 

Provision

 

2,025 

 

(1,200)

 

7,159 

 

1,186 

 

106 

 

9,276 

ALL balance at September 30, 2012

$

6,021 

$

5,635 

$

577 

$

3,748 

$

368 

$

16,349 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(in thousands)

Commercial Real Estate

Acquisition and Development

Commercial and Industrial

Residential Mortgage

Consumer

Total

ALL balance at July 1, 2013

$

5,261 

$

4,875 

$

753 

$

4,304 

$

329 

$

15,522 

Charge-offs

 

(49)

 

(14)

 

(47)

 

(61)

 

(100)

 

(271)

Recoveries

 

877 

 

12 

 

17 

 

35 

 

66 

 

1,007 

Provision

 

(1,621)

 

408 

 

15 

 

84 

 

 

(1,107)

ALL balance at September 30, 2013

$

4,468 

$

5,281 

$

738 

$

4,362 

$

302 

$

15,151 

 

 

 

 

 

 

 

 

 

 

 

 

 

ALL balance at July 1, 2012

$

5,856 

$

6,209 

$

860 

$

3,457 

$

388 

$

16,770 

Charge-offs

 

 

(98)

 

(76)

 

(364)

 

(175)

 

(713)

Recoveries

 

 

10 

 

113 

 

38 

 

91 

 

252 

Provision

 

165 

 

(486)

 

(320)

 

617 

 

64 

 

40 

ALL balance at September 30, 2012

$

6,021 

$

5,635 

$

577 

$

3,748 

$

368 

$

16,349 

 

The ALL is based on estimates, and actual losses may vary from current estimates.   Management believes that the granularity of the homogeneous pools and the related historical loss ratios and other qualitative factors, as well as the consistency in the application of assumptions, result in an ALL that is representative of the risk found in the components of the portfolio at any given date. 

The following tables present the average recorded investment in impaired loans by class and related interest income recognized for the periods indicated:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nine months ended

Nine months ended

 

September 30, 2013

September 30, 2012

 

 

 

Interest

Interest

 

 

Interest

Interest

 

 

 

income

income

 

 

income

income

 

 

 

recognized

recognized

 

 

recognized

recognized

 

Average

on an

on a cash

Average

on an

on a cash

(in thousands)

investment

accrual basis

basis

investment

accrual basis

basis

 Commercial real estate

 

 

 

 

 

 

 

 

 

 

 

 

    Non owner-occupied

$

4,161 

$

33 

$

1,454 

$

7,720 

$

22 

$

    All other CRE

 

10,698 

 

261 

 

46 

 

9,073 

 

220 

 

 Acquisition and development

 

 

 

 

 

 

 

 

 

 

 

 

    1-4 family residential construction

 

3,033 

 

59 

 

 

2,295 

 

67 

 

    All other A&D

 

18,614 

 

394 

 

575 

 

24,510 

 

327 

 

 Commercial and industrial

 

2,844 

 

88 

 

 

6,322 

 

111 

 

 Residential mortgage

 

 

 

 

 

 

 

 

 

 

 

 

    Residential mortgage - term

 

4,816 

 

56 

 

 

5,007 

 

93 

 

38 

    Residential mortgage – home equity

 

555 

 

18 

 

 

898 

 

11 

 

 Consumer

 

75 

 

 

 

48 

 

 

       Total

$

44,796 

$

909 

$

2,082 

$

55,873 

$

851 

$

45 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three months ended

Three months ended

 

September 30, 2013

September 30, 2012

 

 

 

Interest

Interest

 

 

Interest

Interest

 

 

 

income

income

 

 

income

income

 

 

 

recognized

recognized

 

 

recognized

recognized

 

Average

on an

on a cash

Average

on an

on a cash

(in thousands)

investment

accrual basis

basis

investment

accrual basis

basis

 Commercial real estate

 

 

 

 

 

 

 

 

 

 

 

 

    Non owner-occupied

$

3,048 

$

10 

$

1,454 

$

6,540 

$

10 

$

    All other CRE

 

10,704 

 

83 

 

 

10,010 

 

86 

 

 Acquisition and development

 

 

 

 

 

 

 

 

 

 

 

 

    1-4 family residential construction

 

3,237 

 

17 

 

 

2,127 

 

21 

 

    All other A&D

 

15,879 

 

125 

 

272 

 

25,897 

 

120 

 

 Commercial and industrial

 

2,257 

 

22 

 

 

4,130 

 

39 

 

 Residential mortgage

 

 

 

 

 

 

 

 

 

 

 

 

    Residential mortgage - term

 

5,684 

 

23 

 

 

5,020 

 

26 

 

    Residential mortgage – home equity

 

536 

 

 

 

739 

 

 

 Consumer

 

74 

 

 

 

47 

 

 

       Total

$

41,419 

$

286 

$

1,731 

$

54,510 

$

306 

$

 

In the normal course of business, the Bank modifies loan terms for various reasons.  These reasons may include as a retention strategy, remaining competitive in the current interest rate environment, and re-amortizing or extending a loan term to better match the loan’s payment stream with the borrower’s cash flows.  A modified loan is considered to be a troubled debt restructuring (“TDR”) when the Bank has determined that the borrower is troubled (i.e., experiencing financial difficulties). The Bank evaluates the probability that the borrower will be in payment default on any of its debt obligations in the foreseeable future without modification. To make this determination, the Bank performs a global financial review of the borrower and loan guarantors to assess their current ability to meet their financial obligations. 

 

When the Bank restructures a loan to a troubled borrower, the loan terms (i.e., interest rate, payment amount, amortization period, and/or maturity date) are modified in such a way as to enable the borrower to cover the modified debt service payments based on current financials and cash flow adequacy.  If a borrower’s hardship is thought to be temporary, then modified terms are only offered for that time period. Where possible, the Bank obtains additional collateral and/or secondary payment sources at the time of the restructure in order to put the Bank in the best possible position if the borrower is not able to meet the modified terms. To date, the Bank has not forgiven any principal as a restructuring concession. The Bank will not offer modified terms if it believes that modifying the loan terms will only delay an inevitable permanent default. 

 

All loans designated as TDRs are considered impaired loans and may be in either accruing or non-accruing status.  The Corporation’s policy for recognizing interest income on impaired loans does not differ from its overall policy for interest recognition.  Accordingly, the accrual of interest is discontinued when principal or interest is delinquent for 90 days or more unless the loan is well-secured and in the process of collection.  If the loan was accruing at the time of the modification, then it continues to be in accruing status subsequent to the modification. Non-accrual TDRs may return to accruing status when there has been sufficient payment performance for a period of at least six months.  Loans may be removed from TDR status in the calendar year following the modification if the interest rate at the time of modification was consistent with the interest rate for a loan with comparable credit risk and the loan has performed according to its modified terms for at least six months.

 

The volume and type of TDR activity is considered in the assessment of the local economic trends’ qualitative factor used in the determination of the ALL for loans that are evaluated collectively for impairment.

 

The following table presents the volume and recorded investment at the time of modification of TDRs by class and type of modification that occurred during the periods indicated:

 

 

 

 

 

 

 

 

 

 

 

 

Temporary Rate

 

 

 

Modification of Payment

 

Modification

Extension of Maturity

and Other Terms

 

Number of

Recorded

Number of

Recorded

Number of

Recorded

(in thousands)

Contracts

Investment

Contracts

Investment

Contracts

Investment

Nine months ended September 30, 2013

 

 

 

 

 

 

 

 

 

 Commercial real estate

 

 

 

 

 

 

 

 

 

    Non owner-occupied

$

$

268 

$

    All other CRE

 

 

 

 Acquisition and development

 

 

 

 

 

 

 

 

 

    1-4 family residential construction

 

 

 

    All other A&D

 

 

567 

 

 Commercial and industrial

 

 

 

 Residential mortgage

 

 

 

 

 

 

 

 

 

    Residential mortgage – term

 

172 

 

 

    Residential mortgage – home equity

 

 

 

 Consumer

 

 

 

       Total

$

172 

$

835 

$

 

 

The Corporation had no new TDRs during the three months ended September 30, 2013.

 

During the nine months ended September 30, 2013, there were three new TDRs.  In addition, four existing TDRs which had reached their original modification maturity were re-modified.  An $11,266 reduction of the ALL resulted from the movement of the three new loans being evaluated collectively for impairment to being evaluated individually for impairment. There was no impact to the recorded investment relating to the transfer of these loans.  During the nine months ended September 30, 2012, there were 11 new TDRs.  A $54,750 reduction of the ALL resulted from the movement of seven of the loans being evaluated collectively for impairment to being evaluated individually for impairment. There was no impact to the recorded investment relating to the transfer of these loans.  The remaining four new TDRs during the nine months ended September 30, 2012 were impaired at the time of modification, resulting in no impact to the recorded investment or to the ALL as a result of the modifications.

 

During the nine months ended September 30, 2013, activity relating to payment defaults included three non-owner occupied CRE loans totaling $2.2 million to the same borrower that were transferred to non-accrual in third quarter 2013 and two non-performing A&D loans totaling $.4 million that were transferred to OREO in the second quarter of 2013.  During the nine months ended September 30, 2012, there were no receivables modified as troubled debt restructurings within the previous 12 months for which there was a payment default during the periods indicated.