XML 24 R9.htm IDEA: XBRL DOCUMENT v2.3.0.15
Loans
9 Months Ended
Sep. 30, 2011
Loans [Abstract] 
Loans

Note 4.  Loans  

The major classifications of loans follow: 

 

Aggregate Principal Amount 

 

September  30, 

December 31, 

 

2011 

2010 

 

 

 

Commercial 

$               73,545 

$             87,226 

Agricultural & AGRE 

                 37,883 

               44,289 

Construction, land & development 

                 44,230 

               72,078 

Commercial RE 

               300,169 

             342,208 

1-4 family mortgages 

               162,019 

             172,666 

Consumer 

                   2,604 

                 3,404 

Total loans 

$             620,450 

$           721,871 

Allowance for loan losses 

               (23,314) 

              (31,511) 

Loans, net 

$             597,136 

$           690,360 

 

 

 

There were $2.0 million and $1.7 million of loans held for sale at September 30, 2011 and December 31, 2010, respectively.  

 

The credit quality indicator utilized by the Company to internally analyze the loan portfolio is the internal risk rating.  Internal risk ratings of 0 to 5 are considered pass credits, a risk rating of a 6 is special mention, a risk rating of a 7 is substandard, and a risk rating of an 8 is doubtful.  Loans classified as pass credits have no identified material weaknesses and are performing as agreed.  Loans classified as special mention have a potential weakness that deserves management's close attention.  If left uncorrected, these potential weaknesses may result in deterioration of the repayment prospects for the loan or of the institution's credit position at some future date.  Loans classified as substandard are inadequately protected by the current net worth and paying capacity of the obligor or of the collateral pledged, if any.  Loans so classified have a well-defined weakness or weaknesses that jeopardize the liquidation of the debt.  They are characterized by the distinct possibility that the institution will sustain some loss if the deficiencies are not corrected.  Loans classified as doubtful have all the weaknesses inherent in those classified as substandard, with the added characteristic that the weaknesses make collection or liquidation in full, on the basis of currently existing facts, conditions, and values, highly questionable and improbable

 

The following table presents the commercial loan portfolio by internal risk rating:

Sep. 30, 2011

Commercial

 

Construction

Commercial Real Estate

 

Internal Risk Rating

Closed end

Lines of Credit

Agriculture  & AG RE

Land & Development

Owner-Occupied

Non-Owner Occupied

Total

1-2

$             1,215

$             313

$           4,579

$           3,758

$            3,782

$             836

$        14,483

3

               3,354

            5,066

           13,056

             1,122

            10,072

          18,645

          51,315

4

             18,016

          21,641

           14,669

             1,743

            72,871

          47,550

        176,490

5

             10,117

            3,301

             3,411

             6,157

            21,113

          51,963

          96,062

6

               3,039                                               

            3,849

             2,103

             5,672

              6,331

          17,258

          38,252

7

               2,076

            1,558

                  65

           25,778

            20,007

          29,741

          79,225

8

                      -

                    -

                     -

                     -

                      -

                    -

                    -

Total

$           37,817

$        35,728

$         37,883

$         44,230

$        134,176

$      165,993

$      455,827

 

Dec. 31, 2010

Commercial

 

Construction

Commercial Real Estate

 

Internal Risk Rating

Closed end

Lines of Credit

Agriculture  & AG RE

Land & Development

Owner-Occupied

Non-Owner Occupied

Total

1-2

$             2,294

$             331

$           8,527

$           4,700

$            8,559

$          1,479

$        25,890

3

               3,935

            7,333

           10,873

             1,237

            17,673

          23,045

          64,096

4

             21,225

          24,042

           16,742

             1,500

            76,491

          61,468

        201,468

5

             10,483

            4,768

             3,588

             8,720

            21,389

          42,495

          91,443

6

               1,217                                               

            4,506

                  42

             7,232

              3,206

          20,821

          37,024

7

               2,149

            4,898

             4,517

           48,689

            25,075

          40,507

        125,835

8

                      -

                 45

                     -

                     -

                      -

                    -

                 45

Total

$           41,303

$        45,923

$         44,289

$         72,078

$        152,393

$      189,815

$      545,801

 

The retail residential loan portfolio is generally unrated.  Delinquency is a typical factor in adversely risk rating a credit to a special mention or substandard.  The following table presents the retail residential loan portfolio by internal risk rating:

 

 

Residential – 1-4 family

 

Senior Lien

JR Lien & Lines of Credit

 

 

Total

Sep. 30, 2011

 

 

Unrated

$          96,512

$      52,245

$    148,757

Special mention

              1,266

             925

          2,191

Substandard

              9,657

          1,414

        11,071

Total

$        107,435

$      54,584

$    162,019

 

 

 

 

 

Residential – 1-4 family

 

Senior Lien

JR Lien & Lines of Credit

 

 

Total

Dec. 31, 2010

 

 

Unrated

$          99,852

$      55,147

$    154,999

Special mention

              1,034

          1,769

          2,803

Substandard

            13,707

          1,157

        14,864

Total

$        114,593

$      58,073

$    172,666

 

 An analysis of the activity in the allowance for loan losses for the three months ended September 30, 2011 and 2010 follows:

 

Commercial 

Agriculture  & AGRE 

Construction, Land & Development 

Commercial RE 

1-4 Family Residential 

Consumer 

Total 

September 30, 2011 

 

 

 

 

 

 

 

Beginning Balance 

$       1,751 

$          386 

$       6,310 

$     13,009 

$       2,867 

$            35 

$     24,358 

Charge-offs 

           (151) 

             (21) 

        (3,018) 

           (961) 

           (194) 

               (9) 

        (4,354) 

Recoveries 

              17 

               

            451 

              12 

            426 

               

            910 

Provision 

            509 

           (362) 

         1,372 

            702 

            170 

               

         2,400 

Ending Balance 

$       2,126 

$              6 

$       5,115 

$     12,762 

$       3,269 

$            36 

$     23,314 

 

September 30, 2010 

 

 

 

Beginning Balance 

 

 

$       42,378 

Charge-offs 

 

 

          (6,303) 

Recoveries 

 

 

                65 

        Provision 

 

 

           7,250 

Ending Balance 

 

 

$       43,390 

 

An analysis of the activity in the allowance for loan losses for the nine months ended September 30, 2011 and 2010 follows: 

 

Commercial 

Agriculture  & AGRE 

Construction, Land & Development 

Commercial RE 

1-4 Family Residential 

Consumer 

Total 

September 30, 2011 

 

 

 

 

 

 

 

Beginning Balance 

$       1,634 

$          337 

$     12,500 

$     13,721 

$       3,273 

$            46 

$     31,511 

Charge-offs 

           (391) 

           (674) 

        (9,852) 

        (6,975) 

        (1,489) 

             (35) 

      (19,416) 

Recoveries 

              35 

               

            551 

            243 

            462 

              22 

         1,319 

Provision 

            848 

            337 

         1,916 

         5,773 

         1,023 

               

         9,900 

Ending Balance 

$       2,126 

$              6 

$       5,115 

$     12,762 

$       3,269 

$            36 

$     23,314 

 

September 30, 2010 

 

 

 

Beginning Balance 

 

 

$       40,909 

Charge-offs 

 

 

        (21,898) 

Recoveries 

 

 

              229 

        Provision 

 

 

         24,150 

Ending Balance 

 

 

$       43,390 

 

The following is an analysis on the balance and allowance for loan loss for impaired loans as of September 30, 2011 and December 31, 2010:

 

Sep. 30, 2011 

Commercial 

Agriculture & AG RE 

Construction, Land & Development 

Commercial RE 

1-4 Family Residential 

Consumer 

Total 

Allowance for loan losses: 

 

 

 

 

 

 

 

Loans individually evaluated for impairment 

$       1,156 

$              

$         2,423 

$       5,439 

$       1,405 

$               

$       10,423 

Loans collectively evaluated for impairment 

            970 

               

           2,692 

         7,323 

         1,864 

               36 

         12,891 

Total ending allowance balance 

$       2,126 

$             

$         5,115 

$     12,762 

$       3,269 

$             36 

$       23,314 

 

 

 

 

 

 

 

 

Loan balances: 

 

 

 

 

 

 

 

Loans individually evaluated for impairment 

$       3,427 

$            65 

$       25,779 

$     42,537 

$     10,849 

$                - 

$       82,657 

Loans collectively evaluated for impairment 

       70,118 

       37,818 

         18,451 

     257,632 

     151,170 

          2,604 

       537,793 

Loans with an allowance recorded: 

$     73,545 

$     37,883 

$       44,230 

$   300,169 

$   162,019 

$        2,604 

$     620,450 

 

 

 

 

 

 

 

 

 

Dec. 31, 2010 

Commercial 

Agriculture & AG RE 

Construction, Land & Development 

Commercial RE 

1-4 Family Residential 

Consumer 

Total 

Allowance for loan losses: 

 

 

 

 

 

 

 

Loans individually evaluated for impairment 

$       1,175 

$          328 

$         8,174 

$       6,487 

$       1,500 

$               

$       17,664 

Loans collectively evaluated for impairment 

            459 

               

           4,326 

         7,234 

         1,773 

               46 

         13,847 

Total ending allowance balance 

$       1,634 

$          337 

$       12,500 

$     13,721 

$       3,273 

$             46 

$       31,511 

 

 

 

 

 

 

 

 

Loan balances: 

 

 

 

 

 

 

 

Loans individually evaluated for impairment 

$       6,858 

$       4,516 

$       48,535 

$     51,652 

$     14,602 

$               1 

$     126,164 

Loans collectively evaluated for impairment 

       80,368 

       39,773 

         23,543 

     290,556 

     158,064 

          3,403 

       595,707 

Loans with an allowance recorded: 

$     87,226 

$     44,289 

$       72,078 

$   342,208 

$   172,666 

$        3,404 

$     721,871 

 

Troubled Debt Restructurings:   

 

The Company had troubled debt restructurings ("TDRs") of $7.3 million and $5.3 million as of September 30, 2011 and December 31, 2010, respectively.  Specific reserves of $0.7 million and $0.4 million were allocated to TDRs as of September 30, 2011 and December 31, 2010, respectively.  At September 30, 2011, nonaccrual TDR loans were $4.5 million, as compared to $5.0 million at December 31, 2010.  At September 30, 2011 and December 31, 2010, $2.8 million and $0.3 million of TDRs were on accrual status.  The Company has not committed to lend any additional amounts to customers with outstanding loans that are classified as TDRs as of September 30, 2011. 

 

During the period ending September 30, 2011, 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 to a below market rate or the payment modification to interest only.  Modifications involving a reduction of the stated interest rate of the loan were for periods ranging from 6 months to 16 months.   

 

The following table presents loans by class modified as troubled debt restructurings that occurred during the three and nine month period ending September 30, 2011:

 

 

For the Three Months Ended September 30, 2011 

 

 

 

 

 

 

Number of Loans 

Pre-Modification Recorded Investment 

Post-Modification Recorded Investment 

Provision 

 

 

 

 

 

Commercial 

          

$                         

$                   

$                   

Agricultural & AGRE 

          

                           

                     

                     

Construction, land & development 

          

                           

                     

                     

Commercial RE 

          

                       872 

                 872 

                   90 

1-4 family mortgages 

          

                           

                     

                     

Consumer 

          

                           

                     

                     

Total 

          

$                     872 

$               872 

$                 90 

 

 

 

 

 

 

 

For the Nine Months Ended September 30, 2011 

 

 

 

 

 

 

Number of Loans 

Pre-Modification Recorded Investment 

Post-Modification Recorded Investment 

Provision 

 

 

 

 

 

Commercial 

         

$                         

$                   

$                   

Agricultural & AGRE 

         

                           

                     

                     

Construction, land & development 

         

                         72 

                   72 

                   36 

Commercial RE 

         

                    1,073 

              1,073 

                 671 

1-4 family mortgages 

         

                         31 

                   31 

                   23 

Consumer 

         

                           

                     

                     

Total 

         

$                  1,176 

$            1,176 

$               730 

 

 

 

 

 

The troubled debt restructurings described increased the allowance for loan losses by $0.09 million and $0.7 million and resulted in no charge offs during the three and nine month periods ending September 30, 2011.  

 

The following table presents loans by class modified as troubled debt restructurings for which there was a payment default within twelve months following the modification during the three and nine month periods ending September 30, 2011. 

 

 

For the Three Months Ended September 30, 2011 

 

 

 

 

Number of Loans 

Recorded Investment 

 

 

 

Commercial 

                       

                       

Agricultural & AGRE 

                       

                       

Construction, land & development 

                       

                       

Commercial RE 

                       

                       

1-4 family mortgages 

                       

                       

Consumer 

                       

                       

Total 

                       

                       

 

 

 

 

 

 

For the Nine Months Ended September 30, 2011 

 

 

 

 

Number of Loans 

Recorded Investment 

 

 

 

Commercial 

                       

$                     

Agricultural & AGRE 

                       

                       

Construction, land & development 

                       

                       

Commercial RE 

                      

                   664 

1-4 family mortgages 

                       

                       

Consumer 

                       

                       

Total 

                      

$                 664 

 

 

 

 

A loan is considered to be in payment default once it is 90 days contractually past due under the modified terms.  The troubled debt restructurings that subsequently defaulted described above did not increase the allowance for loan losses and resulted in charge off's of $0.0 million and $0.4 million for the three and nine month periods ending September 30, 2011.   

 

The Company evaluates loan modifications to determine if the modification constitutes a troubled debt restructure.  A loan modification constitutes a troubled debt restructure if the borrower is experiencing financial difficulty and the Company grants a concession it would not otherwise consider.  In order to determine whether a borrower is experiencing financial difficulty, an evaluation is performed of the probability that the borrower will be in payment default on any of its loans with the Company's debt in the foreseeable future without the modification.  This evaluation is performed under the company's internal underwriting guidelines.  TDRs are separately identified for impairment disclosures.  If a loan is considered to be collateral dependent loan, the TDR is reported, net, at the fair value of the collateral. 

 

The following tables present data on impaired loans:

September  30, 2011 

Recorded Investment 

Unpaid Principal Balance 

Related Allowance 

Current Quarter Average Recorded Investment 

Year-to-Date Average Recorded Investment 

Current Quarter 

Interest Income Recognized 

Year-to-Date  

Interest Income Recognized 

Loans with no related allowance recorded: 

 

 

 

 

 

 

 

Commercial 

 

 

 

 

 

 

 

Closed End 

$            62 

$      153 

$             

$            61 

$            83 

$              

$             

Line of Credit 

            478 

        478 

               

            718 

         1,493 

               

               

Agricultural & AGRE 

              65 

        682 

               

              61 

              63 

                

               

Construction, land & development 

         6,653 

   23,495 

               

       11,937 

              11.126 

               

            (95) 

CRE – all other 

 

 

 

 

 

 

 

Owner Occupied 

         5,908 

     6,627 

               

         6,799 

         6,743 

               

              57 

Non-Owner Occupied 

       10,958 

   13,131 

               

       13,331 

       13,887 

            115 

            385 

1-4 family residential 

 

 

 

 

 

 

 

Senior lien 

         2,140 

     2,227 

               

         2,561 

         2,518 

              28 

              66 

Junior lien & lines or credit 

            808 

        905 

               

            701 

            638 

              10 

              17 

Consumer 

               

           

               

               

               

                 - 

               

Subtotal 

       27,073 

   47,699 

               

       36,169 

       36,551 

            168 

            439 

 

Loans with an allowance recorded: 

 

 

 

 

 

 

 

Commercial 

 

 

 

 

 

 

 

Closed End 

$       1,806 

$   1,806 

$       1,060 

$       1,436 

$       1,370 

$            28 

$            79 

Line of Credit 

         1,080 

     2,114 

              96 

         2,724 

         2,045 

                

              23 

Agricultural & AGRE 

                

            

               

         1,386 

         2,069 

                

               

CRE - Construction, land & development 

       19,125 

          26.825 

         2,423 

       19,796 

       22,764 

               (8) 

            122 

CRE – all other 

 

 

 

 

 

 

 

Owner Occupied 

       13,966 

   14,437 

         3,147 

       12,584 

       12,439 

            215 

            654 

Non-owner occupied 

       11,706 

   11,731 

         2,292 

       12,575 

       12,190 

            222 

            444 

1-4 family residential 

 

 

 

 

 

 

 

Senior lien 

         7,450 

     7,869 

         1,327 

         7,950 

         8,464 

            160 

            525 

Junior lien & lines of credit 

            451 

        598 

              78 

            390 

            357 

               

               

Consumer 

                

            

               

               

               

                 - 

               

Subtotal 

       55,584 

   65,380 

       10,423 

       58,844 

       61,700 

            619 

         1,852 

Total 

$     82,657 

$ 113,079 

$     10,423 

$     95,013 

$     98,251 

$          787 

$       2,291 

 

 

 

 

 

 

 

 

Commercial 

$     71,807 

$ 101,479 

$       9,018 

$     83,408 

$     86,272 

$          587 

$       1,677 

Residential 

$     10,849 

$ 11,599 

$       1,405 

$     11,602 

$     11,977 

$          200 

$          613 

Consumer 

$             

$         

$             

$             

$             

$               - 

$             

 

 

 

 

 

 

 

 

Cash basis interest income recognized during the three and nine months ended September 30, 2011, totaled $0.8 million and $2.1 million, respectively.

December 31, 2010

Recorded Investment 

Unpaid Principal Balance 

Related Allowance 

Average Recorded Investment 

 

Interest Income Recognized 

Loans with no related allowance recorded: 

 

 

 

 

 

Commercial 

 

 

 

 

 

Closed End 

$          151 

$      832 

$             

$            63 

$             

Line of Credit 

         3,816 

     4,973 

               

         1,575 

            131 

Agricultural & AGRE 

              68 

        685 

               

            143 

              86 

Construction, land & development 

         8,695 

   23,949 

               

         8,188 

          (395) 

CRE – all other 

 

 

 

 

 

Owner Occupied 

         6,575 

     6,784 

               

         4,693 

            196 

Non-Owner Occupied 

       15,554 

   19,797 

               

       11,102 

            117 

1-4 family residential 

 

 

 

 

 

Senior lien 

         2,390 

     2,477 

               

         2,585 

              94 

Junior lien & lines or credit 

            447 

        476 

               

            484 

              10 

Consumer 

               

           

               

               

               

Subtotal 

       37,699 

   59,974 

               

       28,833 

            241 

 

Loans with an allowance recorded: 

 

 

 

 

 

Commercial 

 

 

 

 

 

Closed End 

$       1,764 

$   1,764 

$       1,170 

$       4,208 

$            86 

Line of Credit 

         1,126 

     1,126 

               

              20 

              54 

Agricultural & AGRE 

         4,448 

     4,448 

            328 

         3,849 

            155 

CRE - Construction, land & development 

       39,840 

   51,001 

                8.175 

       40,972 

            914 

CRE – all other 

 

 

 

 

 

Owner Occupied 

       15,982 

   16,889 

         3,981 

       14,818 

            648 

Non-owner occupied 

       13,541 

   17,806 

         2,505 

       13,625 

            (13) 

1-4 family residential 

 

 

 

 

 

Senior lien 

       11,205 

   11,334 

         1,200 

       11,192 

            957 

Junior lien & lines of credit 

            559 

     1,478 

            300 

            289 

          (101) 

Consumer 

                

            

               

              11 

               

Subtotal 

       88,465 

105,846 

       17,664 

       88,984 

         2,700 

Total 

$   126,164 

$ 165,820 

$     17,644 

$   117,817 

$       2,941 

 

 

 

 

 

 

Commercial 

$   111,561 

$ 150,055 

$     16,164 

$   103,256 

$       1,981 

Residential 

$     14,602 

$ 15,765 

$       1,500 

$     14,550 

$          960 

Consumer 

$             

$         

$             

$            11 

$             

 

 

 

 

 

 

 

Due to the economic conditions facing many of its customers, the Company determined that there were $37.5 million and $56.5 million of loans that were classified as impaired but were considered to be performing loans at September 30, 2011 and December 31, 2010, respectively.  

 The following tables represent activity related to loan portfolio aging:

September 30, 2011 

30 – 59 days past due 

60 -89 days past due 

90 days past due or nonaccrual 

Total Past Due 

Current 

Total   Loans 

Recorded Investment 90 days Accruing 

Commercial 

 

 

 

 

 

 

 

Closed end 

$        68 

$         

$           175 

$        244 

$   37,574 

$       37,817 

$               

Line of credit 

          48 

           

          1,559 

       1,606 

     34,121 

         35,728 

                 

Agricultural & AGRE 

           

               65 

            65 

     37,818 

         37,883 

                 

CRE – construction, land & develop 

           

        328 

        25,407 

     25,735 

     18,495 

         44,230 

                 

CRE – all other 

 

 

 

 

 

 

 

Owner occupied 

     1,951 

        394 

          6,068 

       8,414 

   125,763 

       134,176 

                 

Non-owner occupied 

     5,857 

        103 

          8,461 

     14,420 

   151,572 

       165,993 

                 

Residential – 1-4 family 

 

 

 

 

 

 

 

Senior lien 

        611 

        391 

          2,893 

       3,895 

   103,539 

       107,435 

                 

Junior lien & lines of credit 

        556 

        350 

             522 

       1,428 

     53,157 

         54,584 

                 

Consumer 

          71 

           

                 

            71 

       2,533 

           2,604 

                 

Total 

$   9,162 

$   1,566 

$      45,150 

$   55,878 

$ 564,572 

$     620,450 

$               

 

 

 

 

 

 

 

 

December 31, 2010 

30 – 59 days past due 

60 -89 days past due 

90 days past due or nonaccrual 

Total Past Due 

Current 

Total
Loans 

Recorded Investment 90 days Accruing 

Commercial 

 

 

 

 

 

 

 

Closed end 

$      225 

$         

$           321 

$        547 

$   40,756 

$       41,303 

$               

Line of credit 

           

           

          4,089 

       4,089 

     41,834 

         45,923 

                 

Agricultural & AGRE 

          58 

           

               89 

          147 

     44,142 

         44,289 

                 

CRE – construction, land & develop 

     1,856 

     2,664 

        36,355 

     40,875 

     31,203 

         72,078 

                 

CRE – all other 

 

 

 

 

 

 

 

Owner occupied 

        633               

        217 

        12,361 

     13,211 

   139,182 

       152,393 

                 

Non-owner occupied 

     1,194 

           

        12,765 

     13,959 

   175,856 

       189,815 

 

Residential – 1-4 family 

 

 

 

 

 

 

 

Senior lien 

     2,111 

        866 

          3,143 

       6,120 

   108,473 

       114,593 

               58 

Junior lien & lines of credit 

        862 

        300 

             566 

       1,728 

     56,345 

         58,073 

                 

Consumer 

           

           

                 

             

       3,400 

           3,404 

                 

Total 

$   6,941 

$   4,050 

$      69,689 

$   80,680 

$ 641,191 

$     721,871 

$             58 

 

 

 

 

 

 

 

 

 

The following table represents data for nonaccrual loans.  Included in the September 30, 2011 and December 31, 2010 totals are $4.5 million and $5.0 million of TDRs.  Excluded are the accruing TDRs of $2.8 million and $0.3 million, respectively:

 

 

For the period ended 

 

September 30, 

December 31, 

 

2011 

2010 

Commercial 

 

 

Closed end 

$            175 

$            321 

Line of credit 

           1,559 

           4,088 

Agricultural & AGRE 

                65 

                89 

CRE – construction, land & development 

         25,407 

         36,355 

CRE – all other 

 

 

Owner occupied 

           6,069 

         12,361 

Non-owner occupied 

           8,460 

         12,765 

Residential – 1-4 family 

 

 

Senior lien 

           2,893 

           3,085 

Junior lien & lines of credit 

              522 

              567 

Consumer 

                  

                  

Total 

$       45,150 

$       69,631 

 

Nonperforming loans include both smaller balance homogeneous loans that are collectively evaluated for impairment and individually classified impaired loans.