XML 82 R36.htm IDEA: XBRL DOCUMENT v2.4.0.6
Loans and Allowance for Loan Losses (Tables)
 12 Months Ended
Dec. 31, 2012
Receivables [Abstract]  
Summary of Loans
Loans are stated at the principal amount outstanding net of unearned discounts, unearned income and allowance for loan losses.  Unearned income includes deferred loan origination fees reduced by loan origination costs and is amortized to interest income over the life of the related loan using methods that approximated the effective interest rate method.  Interest on substantially all loans is credited to income based on the principal amount outstanding. A summary of loans at December 31, 2012 and 2011 follows (in thousands):
 
2012
 
2011
Construction and land development
$
31,341

 
$
23,136

Farm loans
86,256

 
72,586

1-4 Family residential properties
186,205

 
180,738

Multifamily residential properties
44,863

 
19,847

Commercial real estate
317,321

 
321,908

Loans secured by real estate
665,986

 
618,215

Agricultural loans
60,948

 
63,182

Commercial and industrial loans
160,193

 
150,631

Consumer loans
16,264

 
16,274

All other loans
8,206

 
11,430

Gross loans
911,597

 
859,732

Less:
 

 
 

Net deferred loan fees, premiums and discounts
744

 
704

Allowance for loan losses
11,776

 
11,120

Net loans
$
899,077

 
$
847,908
Allowance for Loan Losses and Recorded Investment in Loans
The following tables present the balance in the allowance for loan losses and the recorded investment in loans based on portfolio segment and impairment method as of December 31, 2012, 2011 and 2010 (in thousands):
 
 
Commercial/ Commercial Real Estate
 
Agricultural/ Agricultural Real Estate
 
Residential  Real Estate
 
Consumer
 
Unallocated
 
Total
2012
 
 
 
 
 
 
 
 
 
 
 
Allowance for loan losses:
 
 
 
 
 
 
 
 
 
 
 
Balance, beginning of year
$
8,791

 
$
546

 
$
636

 
$
378

 
$
769

 
$
11,120

Provision charged to expense
1,979

 
(47
)
 
580

 
116

 
19

 
2,647

Losses charged off
(1,586
)
 
(12
)
 
(524
)
 
(249
)
 
—

 
(2,371
)
Recoveries
117

 
71

 
34

 
158

 
—

 
380

Balance, end of period
$
9,301

 
$
558

 
$
726

 
$
403

 
$
788

 
$
11,776

Ending balance:
 
 
 
 
 
 
 
 
 
 
 
Individually evaluated for impairment
$
457

 
$
54

 
$
—

 
$
—

 
$
—

 
$
511

Collectively evaluated for impairment
$
8,844

 
$
504

 
$
726

 
$
403

 
$
788

 
$
11,265

Loans:
 
 
 
 
 
 
 
 
 
 
 
Ending balance
$
569,717

 
$
145,695

 
$
179,309

 
$
16,066

 
$
278

 
$
911,065

Ending balance:
 
 
 
 
 
 
 
 
 
 
 
Individually evaluated for impairment
$
5,334

 
$
1,230

 
$
—

 
$
—

 
$
—

 
$
6,564

Collectively evaluated for impairment
$
564,383

 
$
144,465

 
$
179,309

 
$
16,066

 
$
278

 
$
904,501


 

 
Commercial/ Commercial Real Estate
 
Agricultural/ Agricultural Real Estate
 
Residential  Real Estate
 
Consumer
 
Unallocated
 
Total
2011
 
 
 
 
 
 
 
 
 
 
 
Allowance for loan losses:
 
 
 
 
 
 
 
 
 
 
 
Balance, beginning of year
$
8,307

 
$
404

 
$
440

 
$
392

 
$
850

 
$
10,393

Provision charged to expense
2,309

 
205

 
546

 
122

 
(81
)
 
3,101

Losses charged off
(3,077
)
 
(66
)
 
(363
)
 
(254
)
 
—

 
(3,760
)
Recoveries
1,252

 
3

 
13

 
118

 
—

 
1,386

Balance, end of period
$
8,791

 
$
546

 
$
636

 
$
378

 
$
769

 
$
11,120

Ending balance:
 

 
 

 
 

 
 

 
 

 
 

Individually evaluated for impairment
$
575

 
$
—

 
$
—

 
$
—

 
$
—

 
$
575

Collectively evaluated for impairment
$
8,216

 
$
546

 
$
636

 
$
378

 
$
769

 
$
10,545

Loans:
 

 
 

 
 

 
 

 
 

 
 

Ending balance
$
505,693

 
$
130,595

 
$
185,151

 
$
16,270

 
$
22,365

 
$
860,074

Ending balance:
 

 
 

 
 

 
 

 
 

 
 

Individually evaluated for impairment
$
4,719

 
$
1,149

 
$
—

 
$
—

 
$
—

 
$
5,868

Collectively evaluated for impairment
$
500,974

 
$
129,446

 
$
185,151

 
$
16,270

 
$
22,365

 
$
854,206

2010
 

 
 

 
 

 
 

 
 

 
 

Allowance for loan losses:
 

 
 

 
 

 
 

 
 

 
 

Balance, beginning of year
$
7,428

 
$
315

 
$
488

 
$
410

 
$
821

 
$
9,462

Provision charged to expense
3,473

 
89

 
(118
)
 
264

 
29

 
3,737

Losses charged off
(2,770
)
 
(3
)
 
(65
)
 
(284
)
 
—

 
(3,122
)
Recoveries
176

 
3

 
135

 
2

 
—

 
316

Balance, end of year
$
8,307

 
$
404

 
$
440

 
$
392

 
$
850

 
$
10,393

Ending balance:
 

 
 

 
 

 
 

 
 

 
 

Individually evaluated for impairment
$
1,086

 
$
—

 
$
—

 
$
—

 
$
—

 
$
1,086

Collectively evaluated for impairment
$
7,221

 
$
404

 
$
440

 
$
392

 
$
850

 
$
9,307

Loans:
 

 
 

 
 

 
 

 
 

 
 

Ending balance
$
465,390

 
$
118,973

 
$
183,000

 
$
20,486

 
$
16,732

 
$
804,581

Ending balance:
 

 
 

 
 

 
 

 
 

 
 

Individually evaluated for impairment
$
7,332

 
$
1,152

 
$
—

 
$
—

 
$
—

 
$
8,484

Collectively evaluated for impairment
$
458,058

 
$
117,821

 
$
183,000

 
$
20,486

 
$
16,732

 
$
796,097
Credit Risk Profile of the Company's Loan Portfolio
Loans not meeting the criteria above that are analyzed individually as part of the above described process are considered pass rated loans. The following tables present the credit risk profile of the Company’s loan portfolio based on rating category and payment activity as of December 31, 2012 and 2011 (in thousands):

 
Construction &
Land Development
 
Farm Loans
 
1-4 Family Residential
Properties
 
Multifamily Residential
Properties
 
2012
 
2011
 
2012
 
2011
 
2012
 
2011
 
2012
 
2011
Pass
$
27,217

 
$
19,708

 
$
82,516

 
$
67,637

 
$
183,880

 
$
180,247

 
$
44,863

 
$
19,638

Watch
2,135

 
2,168

 
2,662

 
2,496

 
424

 
497

 
—

 
—

Substandard
1,989

 
1,260

 
1,093

 
2,452

 
2,194

 
1,105

 
—

 
208

Doubtful
—

 
—

 
—

 
—

 
—

 
—

 
—

 
—

Total
$
31,341

 
$
23,136

 
$
86,271

 
$
72,585

 
$
186,498

 
$
181,849

 
$
44,863

 
$
19,846


 
Commercial Real Estate (Nonfarm/Nonresidential)
 
Agricultural Loans
 
Commercial & Industrial Loans
 
Consumer Loans
 
2012
 
2011
 
2012
 
2011
 
2012
 
2011
 
2012
 
2011
Pass
$
287,794

 
$
288,539

 
$
56,899

 
$
58,133

 
$
157,461

 
$
147,591

 
$
16,236

 
$
16,271

Watch
24,213

 
24,664

 
958

 
1,840

 
1,588

 
280

 
14

 
—

Substandard
4,315

 
7,798

 
3,157

 
3,284

 
1,250

 
2,845

 
14

 
—

Doubtful
—

 
—

 
—

 
—

 
—

 
—

 
—

 
—

Total
$
316,322

 
$
321,001

 
$
61,014

 
$
63,257

 
$
160,299

 
$
150,716

 
$
16,264

 
$
16,271


 
All Other Loans
 
Total Loans
 
2012
 
2011
 
2012
 
2011
Pass
$
8,193

 
$
11,413

 
$
865,059

 
$
809,177

Watch
—

 
—

 
31,994

 
31,945

Substandard
—

 
—

 
14,012

 
18,952

Doubtful
—

 
—

 
—

 
—

Total
$
8,193

 
$
11,413

 
$
911,065

 
$
860,074
Loan Portfolio Aging Analysis
The following table presents the Company’s loan portfolio aging analysis at December 31, 2012 and 2011 (in thousands):
 
30-59 days Past Due
 
60-89 days Past Due
 
90 Days
or More Past Due
 
Total
Past Due
 
Current
 
Total Loans Receivable
 
Total Loans > 90 days & Accruing
December 31, 2012
 
 
 
 
 
 
 
 
 
 
 
 
 
Construction and land development
$
—

 
$
53

 
$
—

 
$
53

 
$
31,288

 
$
31,341

 
$
—

Farm loans
592

 
—

 
293

 
885

 
85,386

 
86,271

 
—

1-4 Family residential properties
1,351

 
40

 
944

 
2,335

 
184,163

 
186,498

 
—

Multifamily residential properties
—

 
—

 
—

 
—

 
44,863

 
44,863

 
—

Commercial real estate
262

 
911

 
255

 
1,428

 
314,894

 
316,322

 
—

Loans secured by real estate
2,205

 
1,004

 
1,492

 
4,701

 
660,594

 
665,295

 
—

Agricultural loans
—

 
—

 
620

 
620

 
60,394

 
61,014

 
—

Commercial and industrial loans
413

 
275

 
53

 
741

 
159,558

 
160,299

 
—

Consumer loans
119

 
24

 
39

 
182

 
16,082

 
16,264

 
—

All other loans
—

 
—

 
—

 
—

 
8,193

 
8,193

 
—

Total loans
$
2,737

 
$
1,303

 
$
2,204

 
$
6,244

 
$
904,821

 
$
911,065

 
$
—

December 31, 2011
 

 
 

 
 

 
 

 
 

 
 

 
 

Construction and land development
$
—

 
$
—

 
$
—

 
$
—

 
$
23,136

 
$
23,136

 
$
—

Farm loans
377

 
111

 
737

 
1,225

 
71,360

 
72,585

 
—

1-4 Family residential properties
1,079

 
200

 
1,033

 
2,312

 
179,537

 
181,849

 
—

Multifamily residential properties
—

 
—

 
—

 
—

 
19,846

 
19,846

 
—

Commercial real estate
399

 
101

 
228

 
728

 
320,273

 
321,001

 
—

Loans secured by real estate
1,855

 
412

 
1,998

 
4,265

 
614,152

 
618,417

 
—

Agricultural loans
—

 
—

 
673

 
673

 
62,584

 
63,257

 
—

Commercial and industrial loans
950

 
73

 
585

 
1,608

 
149,108

 
150,716

 
—

Consumer loans
94

 
36

 
7

 
137

 
16,134

 
16,271

 
—

All other loans
—

 
—

 
—

 
—

 
11,413

 
11,413

 
—

Total loans
$
2,899

 
$
521

 
$
3,263

 
$
6,683

 
$
853,391

 
$
860,074

 
$
—
Impaired Loans
The following tables present impaired loans as of December 31, 2012 and 2011 (in thousands):

 
2012
 
2011
 
Recorded
Balance
 
Unpaid Principal Balance
 
Specific Allowance
 
Recorded
Balance
 
Unpaid Principal Balance
 
Specific Allowance
Loans with a specific allowance:
 
 
 
 
 
 
 
 
 
 
 
Construction and land development
$
1,114

 
$
1,529

 
$
295

 
$
833

 
$
1,070

 
$
295

Farm loans
—

 
—

 
—

 
—

 
—

 
—

1-4 Family residential properties
636

 
723

 
162

 
71

 
71

 
27

Multifamily residential properties
—

 
—

 
—

 
—

 
—

 
—

Commercial real estate
—

 
—

 
—

 
1,414

 
1,693

 
183

Loans secured by real estate
1,750

 
2,252

 
457

 
2,318

 
2,834

 
505

Agricultural loans
310

 
310

 
54

 
—

 
—

 
—

Commercial and industrial loans
—

 
—

 
—

 
382

 
382

 
70

Consumer loans
—

 
—

 
—

 
—

 
—

 
—

All other loans
—

 
—

 
—

 
—

 
—

 
—

Total loans
$
2,060

 
$
2,562

 
$
511

 
$
2,700

 
$
3,216

 
$
575

Loans without a specific allowance:
 

 
 

 
 

 
 

 
 

 
 

Construction and land development
$
408

 
$
694

 
$
—

 
$
—

 
$
—

 
$
—

Farm loans
418

 
429

 
—

 
532

 
532

 
—

1-4 Family residential properties
1,269

 
1,792

 
—

 
1,641

 
1,818

 
—

Multifamily residential properties
—

 
—

 
—

 
—

 
—

 
—

Commercial real estate
2,063

 
2,253

 
—

 
1,226

 
1,256

 
—

Loans secured by real estate
4,158

 
5,168

 
—

 
3,399

 
3,606

 
—

Agricultural loans
620

 
1,568

 
—

 
673

 
673

 
—

Commercial and industrial loans
704

 
—

 
—

 
660

 
1,255

 
—

Consumer loans
51

 
58

 
—

 
8

 
20

 
—

All other loans
—

 
—

 
—

 
—

 
—

 
—

Total loans
$
5,533

 
$
6,794

 
$
—

 
$
4,740

 
$
5,554

 
$
—

Total loans:
 

 
 

 
 

 
 

 
 

 
 

Construction and land development
$
1,522

 
$
2,223

 
$
295

 
$
833

 
$
1,070

 
$
295

Farm loans
418

 
429

 
—

 
532

 
532

 
—

1-4 Family residential properties
1,905

 
2,515

 
162

 
1,712

 
1,889

 
27

Multifamily residential properties
—

 
—

 
—

 
—

 
—

 
—

Commercial real estate
2,063

 
2,253

 
—

 
2,640

 
2,949

 
183

Loans secured by real estate
5,908

 
7,420

 
457

 
5,717

 
6,440

 
505

Agricultural loans
930

 
1,878

 
54

 
673

 
673

 
—

Commercial and industrial loans
704

 
—

 
—

 
1,042

 
1,637

 
70

Consumer loans
51

 
58

 
—

 
8

 
20

 
—

All other loans
—

 
—

 
—

 
—

 
—

 
—

Total loans
$
7,593

 
$
9,356

 
$
511

 
$
7,440

 
$
8,770

 
$
575
Impaired loans by portfolio class
The following tables present average recorded investment and interest income recognized on impaired loans for the years ended December 31, 2012, 2011 and 2010 (in thousands):
 
2012
 
2011
 
2010
 
Average Investment
in Impaired Loans
 
Interest Income Recognized
 
Average Investment
in Impaired Loans
 
Interest Income Recognized
 
Average Investment
in Impaired Loans
 
Interest Income Recognized
Construction and land development
$
1,520

 
$
—

 
$
841

 
$
—

 
$
1,975

 
$
—

Farm loans
421

 
—

 
532

 
—

 
1,317

 
—

1-4 Family residential properties
1,948

 
7

 
1,755

 
—

 
2,720

 
—

Multifamily residential properties
—

 
—

 
—

 
—

 
670

 
—

Commercial real estate
2,100

 
—

 
2,688

 
22

 
4,425

 
56

Loans secured by real estate
5,989

 
7

 
5,816

 
22

 
11,107

 
56

Agricultural loans
1,071

 
—

 
673

 
—

 
993

 
—

Commercial and industrial loans
755

 
—

 
1,199

 
14

 
1,165

 
19

Consumer loans
56

 
15

 
10

 
—

 
17

 
—

All other loans
—

 
—

 
—

 
—

 
—

 
—

Total loans
$
7,871

 
$
22

 
$
7,698

 
$
36

 
$
13,282

 
$
75



The amount of interest income recognized by the Company within the periods stated above was due to loans modified in a troubled debt restructuring that remained on accrual status.  The balance of loans modified in a troubled debt restructuring included in the impaired loans stated above that were still accruing was $6,000 of 1-4 Family residential properties, $0 of commercial real estate, $0 of commercial and industrial and $14,000 of consumer loans at December 31, 2012 and $395,000 of commercial real estate at December 31, 2011. For the year ended December 31, 2012 and 2011, the amount of interest income recognized using a cash-basis method of accounting during the period that the loans were impaired was not material.
Nonaccrual Loans
The following table presents the Company’s recorded balance of nonaccrual loans as December 31, 2012 and December 31, 2011 (in thousands). This table excludes purchased impaired loans and performing troubled debt restructurings.
 
2012
 
2011
Construction and land development
$
1,522

 
$
833

Farm loans
418

 
532

1-4 Family residential properties
1,899

 
1,712

Multifamily residential properties
—

 
—

Commercial real estate
2,063

 
2,245

Loans secured by real estate
5,902

 
5,322

Agricultural loans
930

 
673

Commercial and industrial loans
704

 
720

Consumer loans
37

 
8

All other loans
—

 
—

Total loans
$
7,573

 
$
6,723
Recorded Balance of Troubled Debt Restructurings
The following table presents the Company’s recorded balance of troubled debt restructurings at December 31, 2012 and 2011 (in thousands).
Troubled debt restructurings:
2012
 
2011
Construction and land development
$
1,522

 
$
—

1-4 Family residential properties
445

 
393

Commercial real estate
950

 
952

Loans secured by real estate
2,917

 
1,345

Commercial and industrial loans
408

 
489

Consumer Loans
14

 
—

Total
$
3,339

 
$
1,834

Performing troubled debt restructurings:
 

 
 

1-4 Family residential properties
$
6

 
$
—

Commercial real estate
—

 
395

Loans secured by real estate
6

 
395

Commercial and industrial loans
—

 
322

Consumer Loans
14

 
—

Total
$
20

 
$
717