XML 14 R17.htm IDEA: XBRL DOCUMENT v2.4.0.8
Loans and Allowance for Loan Losses (Tables)
 9 Months Ended
Sep. 30, 2013
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 September 30, 2013 and December 31, 2012 follows (in thousands):

 
September 30,
2013
 
December 31,
2012
Construction and land development
$
20,058

 
$
31,341

Agricultural real estate
101,832

 
86,256

1-4 Family residential properties
188,256

 
186,205

Multifamily residential properties
42,342

 
44,863

Commercial real estate
343,404

 
317,321

Loans secured by real estate
695,892

 
665,986

Agricultural loans
60,512

 
60,948

Commercial and industrial loans
159,608

 
160,193

Consumer loans
15,296

 
16,264

All other loans
11,215

 
8,206

Gross loans
942,523

 
911,597

Less:
 

 
 

Net deferred loan fees, premiums and discounts
533

 
744

Allowance for loan losses
12,977

 
11,776

Net loans
$
929,013

 
$
899,077
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 for the three and nine-months ended September 30, 2013 and 2012 and for the year ended December 31, 2012 (in thousands):
 
 
Commercial/ Commercial Real Estate
 
Agricultural/ Agricultural Real Estate
 
Residential 
Real Estate
 
Consumer
 
Unallocated
 
Total
Three months ended September 30, 2013
 
 
 
 
 
 
 
 
 
 
 
Allowance for loan losses:
 
 
 
 
 
 
 
 
 
 
 
Balance, beginning of period
$
9,304

 
$
414

 
$
793

 
$
397

 
$
1,223

 
$
12,131

Provision charged to expense
1,475

 
43

 
17

 
50

 
(610
)
 
975

Losses charged off
(184
)
 
—

 
(18
)
 
(72
)
 
—

 
(274
)
Recoveries
108

 
3

 
2

 
32

 
—

 
145

Balance, end of period
$
10,703

 
$
460

 
$
794

 
$
407

 
$
613

 
$
12,977

Ending balance:
 

 
 

 
 

 
 

 
 

 
 

Individually evaluated for impairment
$
540

 
$
—

 
$
—

 
$
—

 
$
—

 
$
540

Collectively evaluated for impairment
$
10,163

 
$
460

 
$
794

 
$
407

 
$
613

 
$
12,437

Three months ended September 30, 2012
 

 
 

 
 

 
 

 
 

 
 

Allowance for loan losses:
 

 
 

 
 

 
 

 
 

 
 

Balance, beginning of period
$
9,007

 
$
701

 
$
743

 
$
395

 
$
609

 
$
11,455

Provision charged to expense
782

 
(97
)
 
232

 
8

 
(205
)
 
720

Losses charged off
(308
)
 
—

 
(232
)
 
(45
)
 


 
(585
)
Recoveries
19

 
3

 
2

 
31

 


 
55

Balance, end of period
$
9,500

 
$
607

 
$
745

 
$
389

 
$
404

 
$
11,645

Ending balance:
 

 
 

 
 

 
 

 
 

 
 

Individually evaluated for impairment
$
768

 
$
—

 
$
—

 
$
—

 
$
—

 
$
768

Collectively evaluated for impairment
$
8,732

 
$
607

 
$
745

 
$
389

 
$
404

 
$
10,877

Nine months ended September 30, 2013
 
 
 
 
 
 
 
 
 
 
 
Allowance for loan losses:
 
 
 
 
 
 
 
 
 
 
 
Balance, beginning of year
$
9,301

 
$
558

 
$
726

 
$
403

 
$
788

 
$
11,776

Provision charged to expense
1,759

 
(102
)
 
161

 
64

 
(175
)
 
1,707

Losses charged off
(551
)
 
—

 
(104
)
 
(169
)
 
—

 
(824
)
Recoveries
194

 
4

 
11

 
109

 
—

 
318

Balance, end of period
$
10,703

 
$
460

 
$
794

 
$
407

 
$
613

 
$
12,977

Ending balance:
 

 
 

 
 

 
 

 
 

 
 

Individually evaluated for impairment
$
540

 
$
—

 
$
—

 
$
—

 
$
—

 
$
540

Collectively evaluated for impairment
$
10,163

 
$
460

 
$
794

 
$
407

 
$
613

 
$
12,437

Loans:
 

 
 

 
 

 
 

 
 

 
 

Ending balance
$
575,912

 
$
162,443

 
$
189,440

 
$
15,296

 
$
—

 
$
943,091

Ending balance:
 

 
 

 
 

 
 

 
 

 
 

Individually evaluated for impairment
$
4,540

 
$
337

 
$
—

 
$
—

 
$
—

 
$
4,877

Collectively evaluated for impairment
$
571,372

 
$
162,106

 
$
189,440

 
$
15,296

 
$
—

 
$
938,214

 

 
Commercial/ Commercial Real Estate
 
Agricultural/ Agricultural Real Estate
 
Residential  Real Estate
 
Consumer
 
Unallocated
 
Total
Nine months ended September 30, 2012
 
 
 
 
 
 
 
 
 
 
 
Allowance for loan losses:
 
 
 
 
 
 
 
 
 
 
 
Balance, beginning of year
$
8,791

 
$
546

 
$
636

 
$
378

 
$
769

 
$
11,120

Provision charged to expense
1,530

 
3

 
523

 
60

 
(365
)
 
1,751

Losses charged off
(906
)
 
(12
)
 
(437
)
 
(140
)
 
—

 
(1,495
)
Recoveries
85

 
70

 
23

 
91

 
—

 
269

Balance, end of period
$
9,500

 
$
607

 
$
745

 
$
389

 
$
404

 
$
11,645

Ending balance:
 

 
 

 
 

 
 

 
 

 
 

Individually evaluated for impairment
$
768

 
$
—

 
$
—

 
$
—

 
$
—

 
$
768

Collectively evaluated for impairment
$
8,732

 
$
607

 
$
745

 
$
389

 
$
404

 
$
10,877

Loans:
 

 
 

 
 

 
 

 
 

 
 

Ending balance
$
556,026

 
$
144,883

 
$
182,234

 
$
16,014

 
$
210

 
$
899,367

Ending balance:
 

 
 

 
 

 
 

 
 

 
 

Individually evaluated for impairment
$
5,627

 
$
899

 
$
—

 
$
—

 
$
—

 
$
6,526

Collectively evaluated for impairment
$
550,399

 
$
143,984

 
$
182,234

 
$
16,014

 
$
210

 
$
892,841

Year ended December 31, 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 year
$
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
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 September 30, 2013 and December 31, 2012 (in thousands):

 
Construction &
Land Development
 
Agricultural Real Estate
 
1-4 Family Residential
Properties
 
Multifamily Residential
Properties
 
2013
 
2012
 
2013
 
2012
 
2013
 
2012
 
2013
 
2012
Pass
$
18,323

 
$
27,217

 
$
100,824

 
$
82,516

 
$
187,245

 
$
183,880

 
$
42,342

 
$
44,863

Watch
—

 
2,135

 
238

 
2,662

 
644

 
424

 
—

 
—

Substandard
1,735

 
1,989

 
792

 
1,093

 
1,551

 
2,194

 
—

 
—

Doubtful
—

 
—

 
—

 
—

 
—

 
—

 
—

 
—

Total
$
20,058

 
$
31,341

 
$
101,854

 
$
86,271

 
$
189,440

 
$
186,498

 
$
42,342

 
$
44,863


 
Commercial Real Estate (Nonfarm/Nonresidential)
 
Agricultural Loans
 
Commercial & Industrial Loans
 
Consumer Loans
 
2013
 
2012
 
2013
 
2012
 
2013
 
2012
 
2013
 
2012
Pass
$
317,846

 
$
287,794

 
$
59,551

 
$
56,899

 
$
149,971

 
$
157,461

 
$
15,245

 
$
16,236

Watch
17,930

 
24,213

 
—

 
958

 
951

 
1,588

 
—

 
14

Substandard
6,804

 
4,315

 
1,038

 
3,157

 
8,806

 
1,250

 
51

 
14

Doubtful
—

 
—

 
—

 
—

 
—

 
—

 
—

 
—

Total
$
342,580

 
$
316,322

 
$
60,589

 
$
61,014

 
$
159,728

 
$
160,299

 
$
15,296

 
$
16,264


 
All Other Loans
 
Total Loans
 
2013
 
2012
 
2013
 
2012
Pass
$
11,204

 
$
8,193

 
$
902,551

 
$
865,059

Watch
—

 
—

 
19,763

 
31,994

Substandard
—

 
—

 
20,777

 
14,012

Doubtful
—

 
—

 
—

 
—

Total
$
11,204

 
$
8,193

 
$
943,091

 
$
911,065
Loan Portfolio Aging Analysis
The following table presents the Company’s loan portfolio aging analysis at September 30, 2013 and December 31, 2012 (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
September 30, 2013
 
 
 
 
 
 
 
 
 
 
 
 
 
Construction and land development
$
—

 
$
—

 
$
13

 
$
13

 
$
20,045

 
$
20,058

 
$
—

Agricultural real estate
48

 
—

 
—

 
48

 
101,806

 
101,854

 
—

1-4 Family residential properties
438

 
271

 
443

 
1,152

 
188,288

 
189,440

 
—

Multifamily residential properties
—

 
—

 
—

 
—

 
42,342

 
42,342

 
—

Commercial real estate
83

 
355

 
61

 
499

 
342,081

 
342,580

 
—

Loans secured by real estate
569

 
626

 
517

 
1,712

 
694,562

 
696,274

 
—

Agricultural loans
—

 
107

 
209

 
316

 
60,273

 
60,589

 
—

Commercial and industrial loans
297

 
62

 
106

 
465

 
159,263

 
159,728

 
—

Consumer loans
48

 
21

 
39

 
108

 
15,188

 
15,296

 
—

All other loans
—

 
—

 
—

 
—

 
11,204

 
11,204

 
—

Total loans
$
914

 
$
816

 
$
871

 
$
2,601

 
$
940,490

 
$
943,091

 
$
—

December 31, 2012
 

 
 

 
 

 
 

 
 

 
 

 
 

Construction and land development
$
—

 
$
53

 
$
—

 
$
53

 
$
31,288

 
$
31,341

 
$
—

Agricultural real estate
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

 
$
—
Impaired Loans
The following tables present impaired loans as of September 30, 2013 and December 31, 2012 (in thousands):

 
September 30, 2013
 
December 31, 2012
 
Recorded
Balance
 
Unpaid Principal Balance
 
Specific Allowance
 
Recorded
Balance
 
Unpaid Principal Balance
 
Specific Allowance
Loans with a specific allowance:
 
 
 
 
 
 
 
 
 
 
 
Construction and land development
$
1,735

 
$
2,436

 
$
172

 
$
1,114

 
$
1,529

 
$
295

Agricultural real estate
—

 
—

 
—

 
—

 
—

 
—

1-4 Family residential properties
—

 
—

 
—

 
636

 
723

 
162

Multifamily residential properties
—

 
—

 
—

 
—

 
—

 
—

Commercial real estate
1,255

 
1,255

 
274

 
—

 
—

 
—

Loans secured by real estate
2,990

 
3,691

 
446

 
1,750

 
2,252

 
457

Agricultural loans
—

 
—

 
—

 
310

 
310

 
54

Commercial and industrial loans
94

 
94

 
94

 
—

 
—

 
—

Consumer loans
—

 
—

 
—

 
—

 
—

 
—

All other loans
—

 
—

 
—

 
—

 
—

 
—

Total loans
$
3,084

 
$
3,785

 
$
540

 
$
2,060

 
$
2,562

 
$
511

Loans without a specific allowance:
 

 
 

 
 

 
 

 
 

 
 

Construction and land development
$
13

 
$
20

 
$
—

 
$
408

 
$
694

 
$
—

Agricultural real estate
235

 
244

 
—

 
418

 
429

 
—

1-4 Family residential properties
1,003

 
1,540

 
—

 
1,269

 
1,792

 
—

Multifamily residential properties
—

 
—

 
—

 
—

 
—

 
—

Commercial real estate
1,672

 
1,731

 
—

 
2,063

 
2,253

 
—

Loans secured by real estate
2,923

 
3,535

 
—

 
4,158

 
5,168

 
—

Agricultural loans
209

 
209

 
—

 
620

 
1,568

 
—

Commercial and industrial loans
720

 
1,053

 
—

 
704

 
—

 
—

Consumer loans
75

 
90

 
—

 
51

 
58

 
—

All other loans
—

 
—

 
—

 
—

 
—

 
—

Total loans
$
3,927

 
$
4,887

 
$
—

 
$
5,533

 
$
6,794

 
$
—

Total loans:
 

 
 

 
 

 
 

 
 

 
 

Construction and land development
$
1,748

 
$
2,456

 
$
172

 
$
1,522

 
$
2,223

 
$
295

Agricultural real estate
235

 
244

 
—

 
418

 
429

 
—

1-4 Family residential properties
1,003

 
1,540

 
—

 
1,905

 
2,515

 
162

Multifamily residential properties
—

 
—

 
—

 
—

 
—

 
—

Commercial real estate
2,927

 
2,986

 
274

 
2,063

 
2,253

 
—

Loans secured by real estate
5,913

 
7,226

 
446

 
5,908

 
7,420

 
457

Agricultural loans
209

 
209

 
—

 
930

 
1,878

 
54

Commercial and industrial loans
814

 
1,147

 
94

 
704

 
—

 
—

Consumer loans
75

 
90

 
—

 
51

 
58

 
—

All other loans
—

 
—

 
—

 
—

 
—

 
—

Total loans
$
7,011

 
$
8,672

 
$
540

 
$
7,593

 
$
9,356

 
$
511
Impaired loans by portfolio class
The following tables present average recorded investment and interest income recognized on impaired loans for the three and nine-month periods ended September 30, 2013 and 2012 (in thousands):
 
For the three months ended
 
September 30, 2013
 
September 30, 2012
 
Average Investment
in Impaired Loans
 
Interest Income Recognized
 
Average Investment
in Impaired Loans
 
Interest Income Recognized
Construction and land development
$
1,753

 
$
—

 
$
1,750

 
$
—

Agricultural real estate
238

 
—

 
199

 
—

1-4 Family residential properties
1,007

 
2

 
1,972

 
—

Multifamily residential properties
—

 
—

 


 
—

Commercial real estate
2,939

 
—

 
2,299

 
7

Loans secured by real estate
5,937

 
2

 
6,220

 
7

Agricultural loans
209

 
—

 
837

 
—

Commercial and industrial loans
905

 
—

 
1,019

 
3

Consumer loans
78

 
1

 
30

 
—

All other loans
—

 
—

 
—

 
—

Total loans
$
7,129

 
$
3

 
$
8,106

 
$
10

 
 
 
 
 
 
 
 
 
For the nine months ended
 
September 30, 2013
 
September 30, 2012
 
Average Investment
in Impaired Loans
 
Interest Income Recognized
 
Average Investment
in Impaired Loans
 
Interest Income Recognized
Construction and land development
$
1,775

 
$
—

 
$
1,736

 
$
—

Agricultural real estate
238

 
—

 
199

 
—

1-4 Family residential properties
1,172

 
4

 
1,982

 
—

Multifamily residential properties
—

 
—

 
—

 
—

Commercial real estate
2,985

 
—

 
2,319

 
21

Loans secured by real estate
6,170

 
4

 
6,236

 
21

Agricultural loans
238

 
—

 
867

 
—

Commercial and industrial loans
1,169

 
—

 
1,063

 
10

Consumer loans
82

 
2

 
32

 
1

All other loans
—

 
—

 
—

 
—

Total loans
$
7,659

 
$
6

 
$
8,198

 
$
32
Nonaccrual Loans
The following table presents the Company’s recorded balance of nonaccrual loans as September 30, 2013 and December 31, 2012 (in thousands). This table excludes purchased impaired loans and performing troubled debt restructurings.

 
September 30,
2013
 
December 31,
2012
Construction and land development
$
1,748

 
$
1,522

Agricultural real estate
235

 
418

1-4 Family residential properties
901

 
1,899

Multifamily residential properties
—

 
—

Commercial real estate
2,927

 
2,063

Loans secured by real estate
5,811

 
5,902

Agricultural loans
209

 
930

Commercial and industrial loans
814

 
704

Consumer loans
46

 
37

All other loans
—

 
—

Total loans
$
6,880

 
$
7,573
Recorded Balance of Troubled Debt Restructurings
The following table presents the Company’s recorded balance of troubled debt restructurings at September 30, 2013 and December 31, 2012 (in thousands).

Troubled debt restructurings:
September 30,
2013
 
December 31,
2012
Construction and land development
$
1,735

 
$
1,522

1-4 Family residential properties
239

 
445

Commercial real estate
878

 
950

Loans secured by real estate
2,852

 
2,917

Commercial and industrial loans
386

 
408

Consumer loans
29

 
14

Total
$
3,267

 
$
3,339

Performing troubled debt restructurings:
 

 
 

1-4 Family residential properties
$
102

 
$
6

Commercial real estate
—

 
—

Loans secured by real estate
102

 
6

Commercial and industrial loans
—

 
—

Consumer loans
29

 
14

Total
$
131

 
$
20
Financing Receivables,Troubled Debt Restructurings during period [Table Text Block]
The following table presents loans modified as TDRs during the nine months ended September 30, 2013 and 2012, as a result of various modified loan factors (in thousands):
 
September 30, 2013
 
September 30, 2012
 
Number of Modifications
 
Recorded Investment
 
Type of Modifications
 
Number of Modifications
 
Recorded Investment
 
Type of Modifications
Construction and land development
1

 
$
357

 
(a)
 
4


$
1,553

 
(a)(b)
1-4 Family residential properties
4

 
176

 
(a)(b)(c)
 
2


94

 
(b)
Commercial real estate
—

 
—

 

 
1


289

 
(b)
Loans secured by real estate
5

 
533

 
 
 
7


1,936

 
 
Commercial and industrial loans
1

 
54

 
(a)(b)
 
4


185

 
(a)(b)(c)(d)
Consumer Loans
3

 
16

 
(b)(c)
 
1


14

 
(c)
Total
9

 
$
603

 
 
 
12


$
2,135