XML 101 R14.htm IDEA: XBRL DOCUMENT v2.4.0.8
Allowance for Credit Losses
12 Months Ended
Dec. 31, 2013
Receivables [Abstract]  
Allowance For Credit Losses
Changes in the allowance for credit losses were as follows (in thousands):
 
 
Years Ended December 31,
 
 
2013
 
2012
 
2011
Balance, beginning of year
 
$
10,133

 
$
11,396

 
$
11,014

Provision charged to operations
 

 
700

 
1,050

Losses charged to allowance
 
(1,446
)
 
(2,850
)
 
(1,532
)
Recoveries
 
521

 
887

 
864

Balance, end of year
 
$
9,208

 
$
10,133

 
$
11,396


The following table shows the summary of activities for the allowance for credit losses as of and for the years ended December 31, 2013 and 2012 by portfolio segment (in thousands):
 
 
Commercial
 
Real Estate
 
Consumer
 
Unallocated
 
Total
Allowance for credit losses:
 
 

 
 

 
 

 
 

 
 

Beginning balance, January 1, 2013
 
$
2,676

 
$
5,877

 
$
1,541

 
$
39

 
$
10,133

Provision charged to operations
 
166

 
(434
)
 
(115
)
 
383

 

Losses charged to allowance
 
(713
)
 
(285
)
 
(448
)
 

 
(1,446
)
Recoveries
 
315

 
16

 
190

 

 
521

Ending balance, December 31, 2013
 
$
2,444

 
$
5,174

 
$
1,168

 
$
422

 
$
9,208

 
 
 
 
 
 
 
 
 
 
 
Allowance for credit losses:
 
 

 
 

 
 

 
 

 
 

Beginning balance, January 1, 2012
 
$
2,266

 
$
7,155

 
$
1,836

 
$
139

 
$
11,396

Provision charged to operations
 
18

 
643

 
139

 
(100
)
 
700

Losses charged to allowance
 
(123
)
 
(1,966
)
 
(761
)
 

 
(2,850
)
Recoveries
 
515

 
45

 
327

 

 
887

Ending balance, December 31, 2012
 
$
2,676

 
$
5,877

 
$
1,541

 
$
39

 
$
10,133


The following is a summary of the allowance for credit losses by impairment methodology and portfolio segment as of December 31, 2013 and December 31, 2012 (in thousands):
 
 
Commercial
 
Real Estate
 
Consumer
 
Unallocated
 
Total
Allowance for credit losses:
 
 

 
 

 
 

 
 

 
 

Ending balance, December 31, 2013
 
$
2,444

 
$
5,174

 
$
1,168

 
$
422

 
$
9,208

Ending balance: individually evaluated for impairment
 
$
469

 
$
465

 
$
73

 
$

 
$
1,007

Ending balance: collectively evaluated for impairment
 
$
1,975

 
$
4,709

 
$
1,095

 
$
422

 
$
8,201

 
 
 
 
 
 
 
 
 
 
 
Ending balance, December 31, 2012
 
$
2,676

 
$
5,877

 
$
1,541

 
$
39

 
$
10,133

Ending balance: individually evaluated for impairment
 
$
40

 
$
465

 
$
5

 
$

 
$
510

Ending balance: collectively evaluated for impairment
 
$
2,636

 
$
5,412

 
$
1,536

 
$
39

 
$
9,623



The table above excludes the recorded investment in loans acquired with deteriorated quality of $2,465,000 with no allowance at December 31, 2013.
The following table shows the ending balances of loans as of December 31, 2013 and December 31, 2012 by portfolio segment and by impairment methodology (in thousands):
 
 
Commercial
 
Real Estate
 
Consumer
 
Total
Loans:
 
 

 
 

 
 

 
 

Ending balance, December 31, 2013
 
$
118,731

 
$
333,939

 
$
59,846

 
$
512,516

Ending balance: individually evaluated for impairment
 
$
1,527

 
$
9,540

 
$
2,290

 
$
13,357

Ending balance: collectively evaluated for impairment
 
$
117,204

 
$
324,399

 
$
57,556

 
$
499,159

 
 
 
 
 
 
 
 
 
Loans:
 
 

 
 

 
 

 
 

Ending balance, December 31, 2012
 
$
104,555

 
$
237,938

 
$
53,278

 
$
395,771

Ending balance: individually evaluated for impairment
 
$
2,405

 
$
12,868

 
$
1,832

 
$
17,105

Ending balance: collectively evaluated for impairment
 
$
102,150

 
$
225,070

 
$
51,446

 
$
378,666



The following table shows the loan portfolio by class allocated by management’s internal risk ratings at December 31, 2013 (in thousands):
 
 
Pass
 
Special Mention
 
Substandard
 
Doubtful
 
Total
Commercial:
 
 
 
 
 
 
 
 
 
 
Commercial and industrial
 
$
81,732

 
$
2,244

 
$
3,106

 
$

 
$
87,082

Agricultural land and production
 
31,649

 

 

 

 
31,649

Real Estate:
 
 
 
 
 
 
 
 
 
 
Owner occupied
 
144,082

 
5,229

 
7,470

 

 
156,781

Real estate construction and other land loans
 
31,776

 
3,959

 
6,594

 

 
42,329

Commercial real estate
 
77,589

 
3,718

 
4,810

 

 
86,117

Agricultural real estate
 
42,151

 
2,013

 

 

 
44,164

Other real estate
 
4,548

 

 

 

 
4,548

Consumer:
 
 
 
 
 
 
 
 
 
 
Equity loans and lines of credit
 
41,999

 
2,400

 
4,195

 

 
48,594

Consumer and installment
 
10,946

 
46

 
260

 

 
11,252

Total
 
$
466,472

 
$
19,609

 
$
26,435

 
$

 
$
512,516


The following table shows the loan portfolio by class allocated by management’s internally assigned risk grade ratings at December 31, 2012 (in thousands):
 
 
Pass
 
Special Mention
 
Substandard
 
Doubtful
 
Total
Commercial:
 
 
 
 
 
 
 
 
 
 
Commercial and industrial
 
$
71,125

 
$
824

 
$
6,007

 
$

 
$
77,956

Agricultural land and production
 
26,599

 

 

 

 
26,599

Real Estate:
 
 
 
 
 
 
 
 
 
 
Owner occupied
 
107,281

 
1,831

 
5,332

 

 
114,444

Real estate construction and other land loans
 
18,517

 
3,377

 
11,305

 

 
33,199

Commercial real estate
 
44,880

 
3,952

 
4,965

 

 
53,797

Agricultural real estate
 
26,883

 
1,517

 

 

 
28,400

Other real estate
 
8,098

 

 

 

 
8,098

Consumer:
 
 
 
 
 
 
 
 
 
 
Equity loans and lines of credit
 
40,527

 
258

 
2,147

 

 
42,932

Consumer and installment
 
10,259

 
77

 
10

 

 
10,346

Total
 
$
354,169

 
$
11,836

 
$
29,766

 
$

 
$
395,771



The following table shows an aging analysis of the loan portfolio by class and the time past due at December 31, 2013 (in thousands):
 
 
30-59 Days
Past Due
 
60-89
Days Past
Due
 
Greater
Than
 90 Days
Past Due
 
Total Past
Due
 
Current
 
Total
Loans
 
Recorded
Investment
> 90 Days
Accruing
 
Non-accrual
Commercial:
 
 

 
 

 
 

 
 

 
 

 
 

 
 

 
 

Commercial and industrial
 
$
274

 
$
236

 
$

 
$
510

 
$
86,572

 
$
87,082

 
$

 
$
1,527

Agricultural land and production
 

 

 

 

 
31,649

 
31,649

 

 

Real estate:
 

 
 

 
 

 


 

 

 
 

 
 
Owner occupied
 
1,272

 
134

 
418

 
1,824

 
154,957

 
156,781

 

 
2,161

Real estate construction and other land loans
 

 

 

 

 
42,329

 
42,329

 

 
1,450

Commercial real estate
 

 

 

 

 
86,117

 
86,117

 

 
158

Agricultural real estate
 

 

 

 

 
44,164

 
44,164

 

 

Other real estate
 

 

 

 

 
4,548

 
4,548

 

 

Consumer:
 
 
 
 

 
 

 


 

 

 
 

 
 
Equity loans and lines of credit
 
10

 
147

 
252

 
409

 
48,185

 
48,594

 

 
2,286

Consumer and installment
 
86

 

 

 
86

 
11,166

 
11,252

 

 
4

Total
 
$
1,642

 
$
517

 
$
670

 
$
2,829

 
$
509,687

 
$
512,516

 
$

 
$
7,586

 
The following table shows an aging analysis of the loan portfolio by class and the time past due at December 31, 2012 (in thousands):
 
 
30-59 Days
Past Due
 
60-89
Days Past
Due
 
Greater
Than
 90 Days
Past Due
 
Total Past
Due
 
Current
 
Total
Loans
 
Recorded
Investment
> 90 Days
Accruing
 
Non-
accrual
Commercial:
 
 

 
 

 
 

 
 

 
 

 
 

 
 

 
 

Commercial and industrial
 
$

 
$

 
$

 
$

 
$
77,956

 
$
77,956

 
$

 
$

Agricultural land and production
 

 

 

 

 
26,599

 
26,599

 

 

Real estate:
 

 
 

 
 

 
 
 
 

 

 
 

 
 
Owner occupied
 

 
213

 

 
213

 
114,231

 
114,444

 

 
1,575

Real estate construction and other land loans
 

 

 

 

 
33,199

 
33,199

 

 
6,288

Commercial real estate
 

 

 

 

 
53,797

 
53,797

 

 

Agricultural real estate
 

 

 

 

 
28,400

 
28,400

 

 

Other real estate
 

 

 

 

 
8,098

 
8,098

 

 

Consumer:
 
 

 
 

 
 

 
 
 
 

 

 
 

 
 
Equity loans and lines of credit
 

 

 

 

 
42,932

 
42,932

 

 
1,832

Consumer and installment
 
27

 

 

 
27

 
10,319

 
10,346

 

 

Total
 
$
27

 
$
213

 
$

 
$
240

 
$
395,531

 
$
395,771

 
$

 
$
9,695


 
The following table shows information related to impaired loans by class at December 31, 2013 (in thousands):
 
 
Recorded
Investment
 
Unpaid
Principal
Balance
 
Related
Allowance
With no related allowance recorded:
 
 

 
 

 
 

Commercial:
 
 

 
 

 
 

Commercial and industrial
 
$
350

 
$
385

 
$

Agricultural land and production
 

 

 

Total commercial
 
350

 
385

 

Real estate:
 
 

 
 

 
 

Owner occupied
 
3,160

 
4,159

 

Real estate construction and other land loans
 
1,449

 
2,136

 

Commercial real estate
 
502

 
891

 

Agricultural real estate
 

 

 

Other real estate
 

 

 

Total real estate
 
5,111

 
7,186

 

Consumer:
 
 

 
 

 
 

Equity loans and lines of credit
 
2,029

 
2,826

 

Consumer and installment
 
4

 
5

 

Total consumer
 
2,033

 
2,831

 

Total with no related allowance recorded
 
7,494

 
10,402

 

 
 
 
 
 
 
 
With an allowance recorded:
 
 

 
 

 
 

Commercial:
 
 

 
 

 
 

Commercial and industrial
 
1,177

 
1,222

 
469

Agricultural land and production
 

 

 

Total commercial
 
1,177

 
1,222

 
469

Real estate:
 
 

 
 

 
 

Owner occupied
 
385

 
425

 
3

Real estate construction and other land loans
 
4,044

 
4,044

 
462

Commercial real estate
 

 

 

Agricultural real estate
 

 

 

Other real estate
 

 

 

Total real estate
 
4,429

 
4,469

 
465

Consumer:
 
 

 
 

 
 

Equity loans and lines of credit
 
257

 
264

 
73

Consumer and installment
 

 

 

Total consumer
 
257

 
264

 
73

Total with an allowance recorded
 
5,863

 
5,955

 
1,007

Total
 
$
13,357

 
$
16,357

 
$
1,007


The recorded investment in loans excludes accrued interest receivable and net loan origination fees, due to immateriality.
The following table shows information related to impaired loans by class at December 31, 2012 (in thousands):
 
 
Recorded
Investment
 
Unpaid
Principal
Balance
 
Related
Allowance
With no related allowance recorded:
 
 

 
 

 
 

Commercial:
 
 

 
 

 
 

Commercial and industrial
 
$

 
$

 
$

Agricultural land and production
 

 

 

Total commercial
 

 

 

Real estate:
 
 

 
 

 
 

Owner occupied
 

 

 

Real estate construction and other land loans
 
1,352

 
1,888

 

Commercial real estate
 

 

 

Agricultural real estate
 

 

 

Other real estate
 

 

 

Total real estate
 
1,352

 
1,888

 

Consumer:
 
 

 
 

 
 

Equity loans and lines of credit
 
1,523

 
1,834

 

Consumer and installment
 

 

 

Total consumer
 
1,523

 
1,834

 

Total with no related allowance recorded
 
2,875

 
3,722

 

 
 
 
 
 
 
 
With an allowance recorded:
 
 

 
 

 
 

Commercial:
 
 

 
 

 
 

Commercial and industrial
 
2,405

 
2,405

 
40

Agricultural land and production
 

 

 

Total commercial
 
2,405

 
2,405

 
40

Real estate:
 
 

 
 

 
 

Owner occupied
 
1,575

 
1,733

 
165

Real estate construction and other land loans
 
9,941

 
10,875

 
300

Commercial real estate
 

 

 

Agricultural real estate
 

 

 

Other real estate
 

 

 

Total real estate
 
11,516

 
12,608

 
465

Consumer:
 
 

 
 

 
 

Equity loans and lines of credit
 
309

 
323

 
5

Consumer and installment
 

 

 

Total consumer
 
309

 
323

 
5

Total with an allowance recorded
 
14,230

 
15,336

 
510

Total
 
$
17,105

 
$
19,058

 
$
510

 
The recorded investment in loans excludes accrued interest receivable and net loan origination fees, due to immateriality.
The following presents by class, information related to the average recorded investment and interest income recognized on impaired loans for the years ended December 31, 2013, 2012, and 2011 (in thousands):
 
 
Year Ended
December 31, 2013
 
Year Ended
December 31, 2012
 
Year Ended
December 31, 2011
 
 
Average
Recorded
Investment
 
Interest
Income
Recognized
 
Average
Recorded
Investment
 
Interest
Income
Recognized
 
Average
Recorded
Investment
 
Interest
Income
Recognized
With no related allowance recorded:
 
 

 
 

 
 

 
 

 
 

 
 

Commercial:
 
 

 
 

 
 

 
 

 
 

 
 

Commercial and industrial
 
$
329

 
$

 
$
952

 
$

 
$
544

 
$

Agricultural land and production
 

 

 

 

 

 

Total commercial
 
329

 

 
952

 

 
544

 

Real estate:
 
 

 
 

 
 

 
 

 
 

 
 

Owner occupied
 
2,321

 

 
1,053

 

 
1,100

 

Real estate construction and other land loans
 
2,342

 

 
4,933

 

 
1,690

 

Commercial real estate
 
279

 

 
301

 

 
1,591

 

Agricultural real estate
 

 

 

 

 

 

Other real estate
 

 

 

 

 

 

Total real estate
 
4,942

 

 
6,287

 

 
4,381

 

Consumer:
 
 

 
 

 
 

 
 

 
 

 
 

Equity loans and lines of credit
 
1,998

 

 
1,561

 

 
357

 

Consumer and installment
 
9

 

 
6

 

 

 

Total consumer
 
2,007

 

 
1,567

 

 
357

 

Total with no related allowance recorded
 
7,278

 

 
8,806

 

 
5,282

 

 
 

 
 

 
 

 
 

 
 

 
 

With an allowance recorded:
 

 
 

 
 

 
 

 
 

 
 

Commercial:
 
1,624,000

 
178,000

 
721,000

 

 
721,000

 

Commercial and industrial
 
1,309

 
111

 
1,581

 
226

 
505

 
181

Agricultural land and production
 

 

 

 

 

 

Total commercial
 
1,309

 
111

 
1,581

 
226

 
505

 
181

Real estate:
 
 

 

 
 
 

 
 
 

Owner occupied
 
997

 
86

 
633

 

 
1,193

 

Real estate construction and other land loans
 
4,295

 
329

 
6,490

 
375

 
6,544

 
230

Commercial real estate
 

 
47

 
145

 

 
849

 

Agricultural real estate
 

 

 

 

 

 

Other real estate
 

 

 

 

 

 

Total real estate
 
5,292

 
462

 
7,268

 
375

 
8,586

 
230

Consumer:
 
 

 
 

 
 

 
 

 
 

 
 

Equity loans and lines of credit
 
489

 

 
600

 

 
1,640

 

Consumer and installment
 

 

 
37

 

 
101

 

Total consumer
 
489

 

 
637

 

 
1,741

 

Total with an allowance recorded
 
7,090

 
573

 
9,486

 
601

 
10,832

 
411

Total
 
$
14,368

 
$
573

 
$
18,292

 
$
601

 
$
16,114

 
$
411



Foregone interest on nonaccrual loans totaled $661,000, $693,000, and $954,000 for the year ended ended December 31, 2013, 2012, and 2011, respectively.
    

Troubled Debt Restructurings:

As of December 31, 2013 and 2012, the Company has a recorded investment in troubled debt restructurings of $10,366,000 and $16,655,000, respectively. The Company has allocated $946,000 and $487,000 of specific reserves for those loans at December 31, 2013 and 2012, respectively. The Company has committed to lend zero as of December 31, 2013 to customers with outstanding loans that are classified as troubled debt restructurings.
For the years ended December 31, 2013 and 2012 the terms of certain loans were modified as troubled debt restructurings. The modification of the terms of such loans included one or a combination of the following: a reduction of the stated interest rate of the loan or an extension of the maturity date at a stated rate of interest lower than the current market rate for new debt with similar risk. During the same periods, there were no troubled debt restructurings in which the amount of principal or accrued interest owed from the borrower were forgiven.
The following table presents loans by class modified as troubled debt restructurings that occurred during the year ended December 31, 2013 (in thousands):
Troubled Debt Restructurings:
 
Number of Loans
 
Pre-Modification Outstanding Recorded Investment (1)
 
Principal Modification
 
Post Modification Outstanding Recorded Investment (2)
 
Outstanding Recorded Investment
Real Estate:
 
 
 
 
 
 
 
 
 
 
Real Estate - Commercial
 
1

 
$
620

 
$

 
$
620

 
$
344

(1)
Amounts represent the recorded investment in loans before recognizing effects of the TDR, if any.
(2)
Balance outstanding after principal modification, if any borrower reduction to recorded investment.

The following table presents loans by class modified as troubled debt restructurings that occurred during the year ended December 31, 2012 (in thousands):
Troubled Debt Restructurings:
 
Number of Loans
 
Pre-Modification Outstanding Recorded Investment (1)
 
Principal Modification
 
Post Modification Outstanding Recorded Investment (2)
 
Outstanding Recorded Investment
Real Estate:
 
 
 
 
 
 
 
 
 
 
Owner occupied
 
1

 
425

 

 
425

 
415

Consumer
 
 
 
 
 
 
 
 
 
 
Equity loans and line of credit
 
1

 
75

 

 
75

 
72

Total
 
2

 
$
500

 
$

 
$
500

 
$
487

(1)
Amounts represent the recorded investment in loans before recognizing effects of the TDR, if any.
(2)
Balance outstanding after principal modification, if any borrower reduction to recorded investment.

A loan is considered to be in payment default once it is 90 days contractually past due under the modified terms. There was no defaults on troubled debt restructurings within twelve months following the modification during the year ended ended December 31, 2013. There was one default on troubled debt restructurings within twelve months following the modification during the year ended December 31, 2012. The recorded investment in the one default was zero at December 31, 2012.