XML 39 R13.htm IDEA: XBRL DOCUMENT v2.4.0.6
Credit Quality of Loans and Allowance for Loan Losses
6 Months Ended
Jun. 30, 2012
Credit Quality of Loans and Allowance for Loan Losses [Abstract]  
Credit Quality of Loans and Allowance for Loan Losses
4.   Credit Quality of Loans and Allowance for Loan Losses
 
A summary of the activity in the allowance for loan losses is as follows (in thousands):
 
   
Three Months Ended
June 30,
  
Six Months Ended
June 30,
 
   
2012
  
2011
  
2012
  
2011
 
Balance, beginning of period
 $7,078  $6,752  $7,276  $8,813 
Provision for loan losses
  575   900   1,250   2,500 
Recoveries
  95   122   161   208 
Loans charged-off
  (526)  (461)  (1,465)  (4,208)
Balance, end of period
 $7,222  $7,313  $7,222  $7,313 
 
The Company monitors loan concentrations and evaluates individual customer and aggregate industry leverage, profitability, risk rating distributions, and liquidity for each major standard industry classification segment.  At June 30, 2012, one industry segment concentration, the oil and gas industry, aggregate more than 10% of the loan portfolio.  The Company's exposure in the oil and gas industry, including related service and manufacturing industries, totaled approximately $127.5 million, or 17.0% of total loans.  Additionally, the Company's exposure to loans secured by commercial real estate is monitored.  At June 30, 2012, loans secured by commercial real estate (including commercial construction and multifamily loans) totaled approximately $314.5 million.  Of the $314.5 million, $255.8 million represent CRE loans, 63% of which are secured by owner-occupied commercial properties.  Of the $314.5 million in loans secured by commercial real estate, $3.6 million, or 1.1%, were on nonaccrual status at June 30, 2012.
 
Modifications by Class of Loans
(in thousands)
 
 
   
Number of
Contracts
  
Pre-Modification
Outstanding
Recorded Investment
  
Post-Modification
Outstanding
Recorded Investment
 
Troubled debt restructurings as of June 30, 2012:
         
Commercial, financial, and agricultural
  3  $427  $407 
Consumer - other
  1   14   10 
       $441  $417 
 
   
Number of
Contracts
  
Pre-Modification
Outstanding
Recorded Investment
  
Post-Modification
Outstanding
 Recorded Investment
 
Troubled debt restructurings as of December 31, 2011:
            
Commercial, financial, and agricultural
  4  $447  $444 
Consumer - other
  1   14   12 
       $461  $456 

Trouble Debt Restructurings that Subsequently Defaulted
(in thousands)
 
        
   
June 30, 2012
  
June 30, 2011
 
   
Number of
Contracts
  
Recorded
Investment
  
Number of
Contracts
  
Recorded
Investment
 
Commercial, financial, and agricultural
  3  $249   -  $- 
 
For purposes of the determination of an allowance for loan losses on these troubled debt restructurings ("TDRs"), as an identified TDR, the Company considers a loss probable on the loan and, as a result is reviewed for specific impairment in accordance with the Company's allowance for loan loss methodology.  If it is determined that losses are probable on such TDRs, either because of delinquency or other credit quality indicator, the Company establishes specific reserves for these loans. As of June 30, 2012, there have been no commitments to lend additional funds to debtors owing receivables whose terms have been modified in TDRs.
 
Allowance for Loan Losses and Recorded Investment in Loans
 
For the Six Months Ended June 30, 2012 (in thousands)
 
      
Real Estate
             
   
Coml, Fin,
and Agric
  
Construction
  
Commercial
  
Residential
  
Consumer
  
Finance
Leases Coml
  
Other
  
Total
 
Allowance for loan losses:
                        
Beginning balance
 $1,734  $1,661  $2,215  $936  $710  $19  $1  $7,276 
Charge-offs
  (565)  -   (495)  (84)  (321)  -   -   (1,465)
Recoveries
  103   9   -   2   47   -   -   161 
Provision
  384   357   246   103   156   3   1   1,250 
Ending balance
 $1,656  $2,027  $1,966  $957  $592  $22  $2  $7,222 
Ending balance: individually evaluated for impairment
 $235  $33  $60  $15  $99  $-  $-  $442 
                                  
Loans:
                                
Ending balance
 $233,629  $55,111  $271,141  $112,343  $72,859  $3,974  $2,398  $751,455 
Ending balance: individually evaluated for impairment
 $1,890  $576  $2,974  $1,717  $305  $-  $-  $7,462 

Allowance for Loan Losses and Recorded Investment in Loans
 
For the Year Ended December 31, 2011 (in thousands)
 
      
Real Estate
             
   
Coml, Fin,
and Agric
  
Construction
  
Commercial
  
Residential
  
Consumer
  
Finance
Leases Coml
  
Other
  
Total
 
Allowance for loan losses:
                        
Beginning balance
 $1,664  $2,963  $2,565  $862  $730  $29  $-  $8,813 
Charge-offs
  (1,109)  (2,444)  (1,246)  (283)  (671)  (19)  -   (5,772)
Recoveries
  152   14   1   4   138   1   -   310 
Provision
  1,027   1,128   895   353   513   8   1   3,925 
Ending balance
 $1,734  $1,661  $2,215  $936  $710  $19  $1  $7,276 
Ending balance: individually evaluated for impairment
 $240  $2  $321  $21  $98  $-  $-  $682 
                                  
Loans:
                                
Ending balance
 $223,283  $52,712  $280,798  $113,582  $69,980  $4,276  $1,674  $746,305 
Ending balance: individually evaluated for impairment
 $2,341  $901  $2,271  $1,142  $287  $-  $-  $6,942 
 
Credit Quality Indicators by Class of Loans
 
As of June 30, 2012 (in thousands)
 
                 
Commercial Credit Exposure
               
Credit Risk Profile by
 Creditworthiness Category
               
   
Commercial,
Financial, and
Agricultural
  
Commercial
Real Estate
Construction
  
Commercial
Real Estate
Other
  
Commercial
Total
  
% of Total
Commercial
 
Pass
 $226,921  $39,505  $257,927  $524,353   95.66%
Special mention
  2,539   753   8,798   12,090   2.21%
Substandard
  3,985   3,087   4,416   11,488   2.10%
Doubtful
  184   -   -   184   0.03%
   $233,629  $43,345  $271,141  $548,115   100.00%
 
Residential Credit Exposure
                    
Credit Risk Profile by
 Creditworthiness Category
                    
   
Residential 
Construction
  
Residential 
Prime
  
Residential 
Subprime
  
Residential
Total
  
% of Total
 Residential
 
Pass
 $11,467  $108,015  $-  $119,482   96.27%
Special mention
  -   1,350   -   1,350   1.09%
Substandard
  299   2,978   -   3,277   2.64%
   $11,766  $112,343  $-  $124,109   100.00%
 
Consumer and Commercial Credit
Exposure
                  
Credit Risk Profile Based on
Payment Activity
                  
  
Consumer
 Credit
Card
  
Consumer
Other
  
Finance
 Leases
 Commercial
  
Other
Loans
  
Consumer
 Total
  
% of Total
 Consumer
 
Performing
 $5,185  $67,376  $3,974  $2,398  $78,933   99.62%
Nonperforming
  3   295   -   -   298   0.38%
  $5,188  $67,671  $3,974  $2,398  $79,231   100.00%
 
Credit Quality Indicators by Class of Loans
 
As of December 31, 2011 (in thousands)
 
                 
Commercial Credit Exposure
               
Credit Risk Profile by
Creditworthiness Category
               
   
Commercial,
Financial, and
Agricultural
  
Commercial
 Real Estate
Construction
  
Commercial
 Real Estate
Other
  
Commercial
Total
  
% of Total
Commercial
 
Pass
 $216,465  $36,631  $264,542  $517,638   94.88%
Special Mention
  1,705   1,104   10,755   13,564   2.49%
Substandard
  4,809   3,728   5,501   14,038   2.57%
Doubtful
  304   -   -   304   0.06%
   $223,283  $41,463  $280,798  $545,544   100.00%
 
Residential Credit Exposure
                    
Credit Risk Profile by
Creditworthiness Category
                    
   
Residential 
Construction
  
Residential 
Prime
  
Residential 
Subprime
  
Residential
Total
  
% of Total
Residential
 
Pass
 $9,041  $104,965  $-  $114,006   91.33%
Special mention
  1,077   5,152   -   6,229   4.99%
Substandard
  1,131   3,465   -   4,596   3.68%
   $11,249  $113,582  $-  $124,831   100.00%
 
Consumer and Commercial Credit
Exposure
                  
Credit Risk Profile Based on
Payment Activity
                  
   
Consumer
 Credit
Card
  
Consumer
Other
  
Finance
Leases
Commercial
  
Other
 Loans
  
Consumer
 Total
  
% of Total
Consumer
 
Performing
 $5,182  $64,497  $4,276  $1,674  $75,629   99.60%
Nonperforming
  18   283   -   -   301   0.40%
   $5,200  $64,780  $4,276  $1,674  $75,930   100.00%
 
Age Analysis of Past Due Loans by Class of Loans
(in thousands)
 
                       
   
30-59
Days
Past Due
 (1)
  
60-89
Days Past
Due (1)
  
Greater
 than 90
Days Past
Due (1)
  
Total
Past Due
  
Current
  
Total
 Loans
  
Recorded
Investment >
90 days and
Accruing
 
As of June 30, 2012
                     
Commercial, financial, and agricultural
 $1,081  $225  $1,649  $2,955  $230,674  $233,629  $23 
Commercial real estate - construction
  288   1,133   128   1,549   41,796   43,345   - 
Commercial real estate - other
  1,170   10   2,597   3,777   267,364   271,141   - 
Consumer - credit card
  13   21   3   37   5,151   5,188   3 
Consumer - other
  261   95   193   549   67,122   67,671   - 
Residential - construction
  -   -   -   -   11,766   11,766   - 
Residential - prime
  1,518   368   723   2,609   109,734   112,343   36 
Residential - subprime
  -   -   -   -   -   -   - 
Other loans
  80   8   -   88   2,310   2,398   - 
Finance leases commercial
  -   -   -   -   3,974   3,974   - 
   $4,411  $1,860  $5,293  $11,564  $739,891  $751,455  $62 
 
   
30-59
Days
Past Due
(1)
  
60-89
Days Past
Due (1)
  
Greater
than 90
 Days Past
 Due (1)
  
Total
Past Due
  
Current
  
Tota
l Loans
  
Recorded
 Investment >
90 days and
 Accruing
 
As of December 31, 2011
                            
Commercial, financial, and agricultural
 $622  $242  $1,856  $2,720  $220,563  $223,283  $64 
Commercial real estate - construction
  673   166   358   1,197   40,266   41,463   - 
Commercial real estate - other
  3,185   -   1,878   5,063   275,735   280,798   - 
Consumer - credit card
  79   -   19   98   5,102   5,200   19 
Consumer - other
  410   193   269   872   63,908   64,780   8 
Residential - construction
  -   -   -   -   11,249   11,249   - 
Residential - prime
  2,457   469   685   3,611   109,971   113,582   140 
Residential - subprime
  -   -   -   -   -   -   - 
Other loans
  118   -   -   118   1,556   1,674   - 
Finance leases commercial
  -   -   -   -   4,276   4,276   - 
   $7,544  $1,070  $5,065  $13,679  $732,626  $746,305  $231 

(1)
Past due amounts may include loans on nonaccrual status.
 
Impaired Loans by Class of Loans
(in thousands)
 
   
Recorded
Investment
  
Unpaid
 Principal
Balance
  
Related
Allowance
  
Average
 Recorded
Investment
  
Interest
Income
Recognized
 
As of June 30, 2012
               
With no related allowance recorded:
               
Commercial, financial, and agricultural
 $1,182  $1,310  $-  $1,072  $6 
Commercial real estate - construction
  513   513   -   676   1 
Commercial real estate - other
  2,590   3,064   -   2,809   2 
Consumer - other
  119   129   -   93   1 
Residential - prime
  1,649   1,649   -   1,548   14 
Subtotal:
 $6,053  $6,665  $-  $6,198  $24 
With an allowance recorded:
                    
Commercial, financial, and agricultural
  906   906   235   1,020   8 
Commercial real estate - construction
  63   63   33   34   - 
Commercial real estate - other
  384   384   60   247   - 
Consumer - other
  186   186   99   232   1 
Residential - prime
  68   68   15   159   - 
Subtotal:
 $1,607  $1,607  $442  $1,692  $9 
Totals:
                    
Commercial
  5,638   6,240   328   5,858   17 
Consumer
  305   315   99   325   2 
Residential
  1,717   1,717   15   1,707   14 
    Grand total:
 $7,660  $8,272  $442  $7,890  $33 
 
   
Recorded
Investment
  
Unpaid
Principal
Balance
  
Related
Allowance
  
Average
Recorded
Investment
  
Interest
 Income
Recognized
 
As of December 31, 2011
                    
With no related allowance recorded:
                    
Commercial, financial, and agricultural
 $1,157  $1,248  $-  $2,311  $2 
Commercial real estate - construction
  897   963   -   4,511   9 
Commercial real estate - other
  1,029   1,029   -   2,958   31 
Consumer - other
  48   59   -   65   3 
Residential - prime
  851   851   -   1,334   28 
Finance leases commercial
  -   -   -   4   - 
Other loans
  -   -   -   3   - 
Subtotal:
 $3,982  $4,150  $-  $11,186  $73 
With an allowance recorded:
                    
Commercial, financial, and agricultural
  1,184   1,184   240   1,140   58 
Commercial real estate - construction
  4   4   2   1,580   - 
Commercial real estate - other
  1,242   1,242   321   1,639   98 
Consumer - other
  239   242   98   202   10 
Residential - prime
  291   291   21   255   1 
Subtotal:
 $2,960  $2,963  $682  $4,816  $167 
Totals:
                    
Commercial
  5,513   5,670   563   14,143   198 
Consumer
  287   301   98   267   13 
Residential
  1,142   1,142   21   1,589   29 
Other
  -   -   -   3   - 
Grand total:
 $6,942  $7,113  $682  $16,002  $240 
 
Loans on Nonaccrual Status
(in thousands)
 
 
   
June 30, 2012
  
December 31, 2011
 
Commercial, financial, and agricultural
 $1,912  $1,897 
Commercial real estate - construction
  983   902 
Commercial real estate - other
  2,597   2,271 
Consumer - credit card
  -   - 
Consumer - other
  295   275 
Residential - construction
  -   - 
Residential - prime
  1,583   884 
Residential - subprime
  -   - 
Other loans
  -   - 
Finance leases commercial
  -   - 
   $7,370  $6,229 
 
The amount of interest that would have been recorded on nonaccrual loans, had the loans not been classified as nonaccrual, totaled approximately $306,000 and $484,000 for the six months ended June 30, 2012 and 2011, respectively.  Interest actually received on nonaccrual loans at June 30, 2012 and 2011 was $23,000 and $96,000, respectively.