XML 31 R11.htm IDEA: XBRL DOCUMENT v2.4.0.8
Note 4 - Loans and Allowance for Loan Losses
9 Months Ended
Sep. 30, 2013
Receivables [Abstract]  
Loans, Notes, Trade and Other Receivables Disclosure [Text Block]

NOTE 4 – LOANS AND ALLOWANCE FOR LOAN LOSSES


Loans are comprised of the following:

 

September 30,

   

December 31,

 
   

2013

   

2012

 

Residential real estate

  $ 216,001     $ 226,022  

Commercial real estate:

               

Owner-occupied

    97,929       104,842  

Nonowner-occupied

    55,495       52,792  

Construction

    24,169       17,376  

Commercial and industrial

    61,522       57,239  

Consumer:

               

Automobile

    40,294       41,168  

Home equity

    17,736       18,332  

Other

    43,067       40,517  
      556,213       558,288  

Less: Allowance for loan losses

    7,266       6,905  
                 

Loans, net

  $ 548,947     $ 551,383  

The following table presents the activity in the allowance for loan losses by portfolio segment for the three months ended September 30, 2013 and 2012:


September 30, 2013

 

Residential

Real Estate

   

Commercial

Real Estate

   

Commercial

and Industrial

   

Consumer

   

Total

 

Allowance for loan losses:

                                       

Beginning balance

  $ 1,192     $ 3,034     $ 1,342     $ 900     $ 6,468  

Provision for loan losses

    173       313       291       56       833  

Loans charged off

    (94 )     ----       ----       (256 )     (350 )

Recoveries

    80       48       14       173       315  

Total ending allowance balance

  $ 1,351     $ 3,395     $ 1,647     $ 873     $ 7,266  

September 30, 2012

 

Residential

Real Estate

   

Commercial

Real Estate

   

Commercial

and Industrial

   

Consumer

   

Total

 

Allowance for loan losses:

                                       

Beginning balance

  $ 1,443     $ 4,369     $ 653     $ 1,062     $ 7,527  

Provision for loan losses

    257       394       359       173       1,183  

Loans charged-off

    (61 )     (54 )     (429 )     (430 )     (974 )

Recoveries

    23       27       159       240       449  

Total ending allowance balance

  $ 1,662     $ 4,736     $ 742     $ 1,045     $ 8,185  

The following table presents the activity in the allowance for loan losses by portfolio segment for the nine months ended September 30, 2013 and 2012:


September 30, 2013

 

Residential

Real Estate

   

Commercial

Real Estate

   

Commercial

and Industrial

   

Consumer

   

Total

 

Allowance for loan losses:

                                       

Beginning balance

  $ 1,329     $ 3,946     $ 783     $ 847     $ 6,905  

Provision for loan losses

    318       (880 )     823       414       675  

Loans charged off

    (551 )     (2 )     ----       (977 )     (1,530 )

Recoveries

    255       331       41       589       1,216  

Total ending allowance balance

  $ 1,351     $ 3,395     $ 1,647     $ 873     $ 7,266  

September 30, 2012

 

Residential

Real Estate

   

Commercial

Real Estate

   

Commercial

and Industrial

   

Consumer

   

Total

 

Allowance for loan losses:

                                       

Beginning balance

  $ 1,730     $ 3,623     $ 636     $ 1,355     $ 7,344  

Provision for loan losses

    552       2,290       (48 )     229       3,023  

Loans charged-off

    (739 )     (1,212 )     (499 )     (1,247 )     (3,697 )

Recoveries

    119       35       653       708       1,515  

Total ending allowance balance

  $ 1,662     $ 4,736     $ 742     $ 1,045     $ 8,185  

The following table presents the balance in the allowance for loan losses and the recorded investment of loans by portfolio segment and based on impairment method as of September 30, 2013 and December 31, 2012:


September 30, 2013

 

Residential

Real Estate

   

Commercial

Real Estate

   

Commercial

and Industrial

   

Consumer

   

Total

 

Allowance for loan losses:

                                       

Ending allowance balance attributable to loans:

                                       

Individually evaluated for impairment

  $ 237     $ 1,699     $ 1,111     $ 7     $ 3,054  

Collectively evaluated for impairment

    1,114       1,696       536       866       4,212  

Total ending allowance balance

  $ 1,351     $ 3,395     $ 1,647     $ 873     $ 7,266  
                                         

Loans:

                                       

Loans individually evaluated for impairment

  $ 1,410     $ 11,073     $ 2,999     $ 218     $ 15,700  

Loans collectively evaluated for impairment

    214,591       166,520       58,523       100,879       540,513  

Total ending loans balance

  $ 216,001     $ 177,593     $ 61,522     $ 101,097     $ 556,213  

December 31, 2012

 

Residential

Real Estate

   

Commercial

Real Estate

   

Commercial

and Industrial

   

Consumer

   

Total

 

Allowance for loan losses:

                                       

Ending allowance balance attributable to loans:

                                       

Individually evaluated for impairment

  $ 128     $ 1,979     $ ----     $ ----     $ 2,107  

Collectively evaluated for impairment

    1,201       1,967       783       847       4,798  

Total ending allowance balance

  $ 1,329     $ 3,946     $ 783     $ 847     $ 6,905  
                                         

Loans:

                                       

Loans individually evaluated for impairment

  $ 827     $ 16,354     $ ----     $ 220     $ 17,401  

Loans collectively evaluated for impairment

    225,195       158,656       57,239       99,797       540,887  

Total ending loans balance

  $ 226,022     $ 175,010     $ 57,239     $ 100,017     $ 558,288  

The following table presents information related to loans individually evaluated for impairment by class of loans:


Nine months ended September 30, 2013

 

Unpaid

Principal

Balance

   

Recorded

Investment

   

Allowance

for Loan

Losses Allocated

   

Average

Impaired

Loans

   

Interest

Income

Recognized

   

Cash Basis

Interest

Recognized

 

With no related allowance recorded:

                                               

Residential real estate

  $ 732     $ 732     $ ----     $ 544     $ 25     $ 25  

Commercial real estate:

                                               

Owner-occupied

    1,477       1,476       ----       1,391       31       31  

Nonowner-occupied

    6,699       5,899       ----       6,513       267       267  

Commercial and industrial

    1,981       1,981       ----       1,089       72       72  

With an allowance recorded:

                                               

Residential real estate

    678       678       237       487       25       25  

Commercial real estate:

                                               

Owner-occupied

    290       290       290       73       ----       ----  

Nonowner-occupied

    3,408       3,408       1,409       3,439       94       94  

Commercial and industrial

    1,018       1,018       1,111       540       35       35  

Consumer:

                                               

Home equity

    218       218       7       54       8       8  

Total

  $ 16,501     $ 15,700     $ 3,054     $ 14,130     $ 557     $ 557  

Nine months ended September 30, 2012

 

Unpaid Principal Balance

   

Recorded

Investment

   

Allowance for Loan Losses Allocated

   

Average Impaired Loans

   

Interest Income Recognized

   

Cash Basis Interest Recognized

 

With no related allowance recorded:

                                               

Residential real estate

  $ 914     $ 774     $ ----     $ 662     $ 22     $ 22  

Commercial real estate:

                                               

Owner-occupied

    5,557       5,557       ----       4,529       23       23  

Nonowner-occupied

    3,948       3,048       ----       3,657       25       25  

Construction

    1,713       1,433       ----       811       33       33  

Consumer:

                                               

Home equity

    219       219       ----       165       7       7  

With an allowance recorded:

                                               

Residential real estate

    420       420       128       420       7       7  

Commercial real estate:

                                               

Nonowner-occupied

    2,737       2,486       2,078       1,520       26       26  

Total

  $ 15,508     $ 13,937     $ 2,206     $ 11,764     $ 143     $ 143  

Year ended December 31, 2012

 

Unpaid Principal Balance

   

Recorded

Investment

   

Allowance for Loan Losses Allocated

   

Average Impaired Loans

   

Interest Income Recognized

   

Cash Basis Interest Recognized

 

With no related allowance recorded:

                                               

Residential real estate

  $ 619     $ 407     $ ----     $ 493     $ ----     $ ----  

Commercial real estate:

                                               

Owner-occupied

    5,528       5,528       ----       4,729       338       338  

Nonowner-occupied

    10,085       8,847       ----       4,767       456       456  

Commercial and industrial

    426       ----       ----       ----       ----       ----  

Consumer:

                                               

Home equity

    220       220       ----       176       9       9  

With an allowance recorded:

                                               

Residential real estate

    420       420       128       420       23       23  

Commercial real estate:

                                               

Nonowner-occupied

    1,979       1,979       1,979       1,132       38       38  

Total

  $ 19,277     $ 17,401     $ 2,107     $ 11,717     $ 864     $ 864  

The recorded investment of a loan is its carrying value excluding accrued interest and deferred loan fees, as these amounts are immaterial.


The following table presents the recorded investment of nonaccrual loans and loans past due 90 days or more and still accruing by class of loans:


September 30, 2013

 

Loans Past Due

90 Days And

Still Accruing

   

Nonaccrual

 
                 

Residential real estate

  $ 129     $ 3,130  

Commercial real estate:

               

Owner-occupied

    ----       1,307  

Nonowner-occupied

    ----       52  

Commercial and industrial

    ----       22  

Consumer:

               

Automobile

    2       10  

Home equity

    38       ----  

Other

    1       ----  

Total

  $ 170     $ 4,521  

December 31, 2012

 

Loans Past Due

90 Days And

Still Accruing

   

Nonaccrual

 
                 

Residential real estate

  $ 341     $ 2,533  

Commercial real estate:

               

Owner-occupied

    ----       675  

Nonowner-occupied

    ----       352  

Consumer:

               

Automobile

    11       4  

Home equity

    ----       62  

Other

    7       ----  

Total

  $ 359     $ 3,626  

Nonaccrual loans and loans past due 90 days or more and still accruing include both smaller balance homogenous loans that are collectively evaluated for impairment and individually classified as impaired loans.


The following table presents the aging of the recorded investment of past due loans by class of loans:


September 30, 2013

 

30-59

Days

Past Due

   

60-89

Days

Past Due

   

90 Days

Or More

Past Due

   

Total

Past Due

   

Loans Not

Past Due

   

Total

 
                                                 

Residential real estate

  $ 3,891     $ 1,861     $ 2,870     $ 8,622     $ 207,379     $ 216,001  

Commercial real estate:

                                               

Owner-occupied

    722       212       841       1,775       96,154       97,929  

Nonowner-occupied

    ----       ----       52       52       55,443       55,495  

Construction

    ----       ----       ----       ----       24,169       24,169  

Commercial and industrial

    303       ----       20       323       61,199       61,522  

Consumer:

                                               

Automobile

    523       163       9       695       39,599       40,294  

Home equity

    192       59       38       289       17,447       17,736  

Other

    533       187       1       721       42,346       43,067  

Total

  $ 6,164     $ 2,482     $ 3,831     $ 12,477     $ 543,736     $ 556,213  

December 31, 2012

 

30-59

Days

Past Due

   

60-89

Days

Past Due

   

90 Days

Or More

Past Due

   

Total

Past Due

   

Loans Not

Past Due

   

Total

 
                                                 

Residential real estate

  $ 5,525     $ 1,033     $ 2,797     $ 9,355     $ 216,667     $ 226,022  

Commercial real estate:

                                               

Owner-occupied

    753       111       675       1,539       103,303       104,842  

Nonowner-occupied

    ----       ----       352       352       52,440       52,792  

Construction

    ----       ----       ----       ----       17,376       17,376  

Commercial and industrial

    202       ----       ----       202       57,037       57,239  

Consumer:

                                               

Automobile

    905       138       13       1,056       40,112       41,168  

Home equity

    112       37       62       211       18,121       18,332  

Other

    1,066       162       7       1,235       39,282       40,517  

Total

  $ 8,563     $ 1,481     $ 3,906     $ 13,950     $ 544,338     $ 558,288  

Troubled Debt Restructurings:


A troubled debt restructuring (“TDR”) occurs when the Company has agreed to a loan modification in the form of a concession for a borrower who is experiencing financial difficulty. All TDR's are considered to be impaired. 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; an extension of the maturity date at a stated rate of interest lower than the current market rate for new debt with similar risk; a reduction in the contractual principal and interest payments of the loan; or short-term interest-only payment terms.


The Company has allocated reserves for a portion of its TDR's to reflect the fair values of the underlying collateral or the present value of the concessionary terms granted to the customer.


The following table presents the types of TDR loan modifications by class of loans as of September 30, 2013 and December 31, 2012:


   

TDR’s

Performing to

Modified Terms

   

TDR’s Not

Performing to

Modified Terms

   

Total

TDR’s

 

September 30, 2013

                       

Residential real estate

                       

Interest only payments

  $ 249     $ ----     $ 249  

Rate reduction

    ----       426       426  

Commercial real estate:

                       

Owner-occupied

                       

Interest only payments

    ----       579       579  

Rate reduction

    ----       261       261  

Maturity extension at lower stated rate than market rate

    174       ----       174  

Nonowner-occupied

                       

Interest only payments

    8,652       ----       8,652  

Reduction of principal and interest payments

    655       ----       655  

Consumer:

                       

Home equity

                       

Maturity extension at lower stated rate than market rate

    218       ----       218  
                         

Total TDR’s

  $ 9,948     $ 1,266     $ 11,214  

   

TDR’s

Performing to

Modified Terms

   

TDR’s Not

Performing to

Modified Terms

   

Total

TDR’s

 

December 31, 2012

                       

Residential real estate

                       

Interest only payments

  $ ----     $ 180     $ 180  

Rate reduction

    420       ----       420  

Commercial real estate:

                       

Owner-occupied

                       

Interest only payments

    ----       675       675  

Rate reduction

    440       ----       440  

Maturity extension at lower stated rate than market rate

    191       ----       191  

Reduction of principal and interest payments

    4,222       ----       4,222  

Nonowner-occupied

                       

Interest only payments

    9,856       300       10,156  

Reduction of principal and interest payments

    670       ----       670  

Total TDR’s

  $ 15,799     $ 1,155     $ 16,954  

During the three and nine months ended September 30, 2013, the TDR’s described above decreased the provision expense and the allowance for loan losses by $39 and $272, respectively, with no corresponding charge-offs. This was largely due to a $503 reduction in specific reserves on a commercial real estate loan based on an updated impairment analysis of collateral during the second quarter of 2013. This decrease in reserves was partially offset by a $275 recovery during the first quarter of 2013 on a previously charged-off commercial real estate loan that had been classified as a TDR at December 31, 2012. During the year ended December 31, 2012, the TDR’s described above increased the allowance for loan losses by $2,169, resulting in charge-offs of $536.


At September 30, 2013, the balance in TDR loans decreased $5,740, or 33.9%, from year-end 2012. The decrease was largely due to the removal of one commercial real estate loan from TDR status during the second quarter of 2013. This previously reported TDR loan, for which there was no principal forgiveness, totaled $4,222 at December 31, 2012. The loan paid as agreed under the modified terms through maturity in April, 2013. During the three months ended June 30, 2013, the Bank re-underwrote and re-modified the loan at terms that were considered to be at market for loans with comparable risk. Management expects the borrower will continue to perform under the re-modified terms based on the borrower’s past history of performance and the overall cash flows of the borrower. Based on the terms of the re-modification, the loan no longer meets the criteria for a troubled debt restructuring and, as such, was removed from TDR status at June 30, 2013 and is no longer evaluated individually for impairment. During the three and nine months ended September 30, 2013 and 2012, no other loans were removed from TDR status as a result of a re-modification. Further reducing the TDR balance from year-end 2012 were principal payments of $1,140 received on one commercial real estate loan during the first nine months of 2013 and a $300 payoff of another commercial real estate loan during the first quarter of 2013. At September 30, 2013 and December 31, 2012, a total of 89% and 93% of the Company’s TDR’s were performing according to their modified terms, respectively.  The Company allocated $1,560 and $2,107 in reserves to customers whose loan terms have been modified in TDR’s as of September 30, 2013 and December 31, 2012, respectively.  At September 30, 2013, the Company had $126 in commitments to lend additional amounts to customers with outstanding loans that are classified as TDR’s, as compared to $109 at December 31, 2012.


The following table presents the pre- and post-modification balances of TDR loan modifications by class of loans that occurred during the nine months ended September 30, 2013 and 2012:


   

TDR’s

Performing to Modified Terms

   

TDR’s Not

Performing to Modified Terms

 

Nine months ended September 30, 2013

 

Pre-Modification Recorded Investment

   

Post-Modification Recorded Investment

   

Pre-Modification Recorded Investment

   

Post-Modification Recorded Investment

 
                                 

Residential real estate

                               

Interest only payments

  $ 249     $ 249     $ ----     $ ----  

Consumer:

                               

Home equity

                               

Maturity extension at lower stated rate than market rate

    218       218       ----       ----  

Total TDR’s

  $ 467     $ 467     $ ----     $ ----  

   

TDR’s

Performing to Modified Terms

   

TDR’s Not

Performing to Modified Terms

 

Nine months ended September 30, 2012

 

Pre-Modification Recorded Investment

   

Post-Modification Recorded Investment

   

Pre-Modification Recorded Investment

   

Post-Modification Recorded Investment

 
                                 

Commercial real estate:

                               

Owner-occupied

                               

Reduction of principal and interest payments

  $ 4,308     $ 4,266     $ ----     $ ----  

Nonowner-occupied

                               

Reduction of principal and interest payments

    686       676       ----       ----  

Total TDR’s

  $ 4,994     $ 4,942     $ ----     $ ----  

As of September 30, 2013, all of the Company’s loans that were restructured during the nine months ended September 30, 2013 were performing in accordance with their modified terms. Furthermore, there were no TDR’s described above at September 30, 2013 that experienced any payment defaults within twelve months following their loan modification. A default is considered to have occurred once the TDR is past due 90 days or more or it has been placed on nonaccrual.  TDR loans are returned to accrual status when all the principal and interest amounts contractually due are brought current and future payments are reasonably assured. The loans modified during the nine months ended September 30, 2013 increased the provision expense and the allowance for loan losses by $7, with no corresponding charge-offs during those nine months. As a result, at September 30, 2013, the Company had an allocation of reserves totaling $7 to customers whose loan terms have been modified during the first nine months of 2013 described above.


Credit Quality Indicators:


The Company categorizes loans into risk categories based on relevant information about the ability of borrowers to service their debt, such as: current financial information, historical payment experience, credit documentation, public information, and current economic trends, among other factors. These risk categories are represented by a loan grading scale from 1 through 10. The Company analyzes loans individually with a higher credit risk rating and groups these loans into categories called “criticized” and “classified" assets. The Company considers its criticized assets to be loans that are graded 8 and its classified assets to be loans that are graded 9 through 10. The Company's risk categories are reviewed at least annually on loans that have aggregate borrowing amounts that meet or exceed $500.


The Company uses the following definitions for its criticized loan risk ratings:


Special Mention (Loan Grade 8). Loans classified as special mention indicate considerable risk due to deterioration of repayment (in the earliest stages) due to potential weak primary repayment source, or payment delinquency. These loans will be under constant supervision, are not classified and do not expose the institution to sufficient risks to warrant classification. These deficiencies should be correctable within the normal course of business, although significant changes in company structure or policy may be necessary to correct the deficiencies. These loans are considered bankable assets with no apparent loss of principal or interest envisioned. The perceived risk in continued lending is considered to have increased beyond the level where such loans would normally be granted. Credits that are defined as a troubled debt restructuring should be graded no higher than special mention until they have been reported as performing over one year after restructuring.


The Company uses the following definitions for its classified loan risk ratings:


Substandard (Loan Grade 9). Loans classified as substandard represent very high risk, serious delinquency, nonaccrual, or unacceptable credit. Repayment through the primary source of repayment is in jeopardy due to the existence of one or more well defined weaknesses and the collateral pledged may inadequately protect collection of the loans. Loss of principal is not likely if weaknesses are corrected, although financial statements normally reveal significant weakness. Loans are still considered collectible, although loss of principal is more likely than with special mention loan grade 8 loans. Collateral liquidation is considered likely to satisfy debt.


Doubtful (Loan Grade 10). Loans classified as doubtful display a high probability of loss, although the amount of actual loss at the time of classification is undetermined. This should be a temporary category until such time that actual loss can be identified, or improvements made to reduce the seriousness of the classification. These loans exhibit all substandard characteristics with the addition that weaknesses make collection or liquidation in full highly questionable and improbable. This classification consists of loans where the possibility of loss is high after collateral liquidation based upon existing facts, market conditions, and value. Loss is deferred until certain important and reasonable specific pending factors which may strengthen the credit can be more accurately determined. These factors may include proposed acquisitions, liquidation procedures, capital injection, receipt of additional collateral, mergers, or refinancing plans. A doubtful classification for an entire credit should be avoided when collection of a specific portion appears highly probable with the adequately secured portion graded substandard.


Criticized and classified loans will mostly consist of commercial and industrial and commercial real estate loans. The Company considers its loans that do not meet the criteria for a criticized and classified asset rating as pass rated loans, which will include loans graded from 1 (Prime) to 7 (Watch). All commercial loans are categorized into a risk category either at the time of origination or reevaluation date. As of September 30, 2013 and December 31, 2012, and based on the most recent analysis performed, the risk category of commercial loans by class of loans is as follows:


September 30, 2013

                       
   

Pass

   

Criticized

   

Classified

   

Total

 

Commercial real estate:

                               

Owner-occupied

  $ 85,768     $ 8,847     $ 3,314     $ 97,929  

Nonowner-occupied

    45,723       5,733       4,039       55,495  

Construction

    23,163       ----       1,006       24,169  

Commercial and industrial

    57,264       578       3,680       61,522  

Total

  $ 211,918     $ 15,158     $ 12,039     $ 239,115  

December 31, 2012

                       
   

Pass

   

Criticized

   

Classified

   

Total

 

Commercial real estate:

                               

Owner-occupied

  $ 87,614     $ 14,057     $ 3,171     $ 104,842  

Nonowner-occupied

    39,627       2,171       10,994       52,792  

Construction

    16,276       ----       1,100       17,376  

Commercial and industrial

    47,226       4,793       5,220       57,239  

Total

  $ 190,743     $ 21,021     $ 20,485     $ 232,249  

The Company also obtains the credit scores of its borrowers upon origination (if available by the credit bureau), but the scores are not updated. The Company focuses mostly on the performance and repayment ability of the borrower as an indicator of credit risk and does not consider a borrower's credit score to be a significant influence in the determination of a loan's credit risk grading.


The Company considers the performance of the loan portfolio and its impact on the allowance for loan losses. Nonperforming loans are defined as loans that are past due 90 days and still accruing or loans that have been placed on nonaccrual. For residential and consumer loan classes, the Company also evaluates credit quality based on the aging status of the loan, which was previously presented, and by payment activity. The following table presents the recorded investment of residential and consumer loans by class of loans based on repayment activity as of September 30, 2013 and December 31, 2012:


September 30, 2013

 

Consumer

                 
     

Automobile

   

Home

Equity

   

Other

   

Residential

Real Estate

   

Total

 
                                           

Performing

  $ 40,282     $ 17,698     $ 43,066     $ 212,742     $ 313,788  

Nonperforming

    12       38       1       3,259       3,310  

Total

  $ 40,294     $ 17,736     $ 43,067     $ 216,001     $ 317,098  

December 31, 2012

 

Consumer

                 
     

Automobile

   

Home Equity

   

Other

   

Residential

Real Estate

   

Total

 
                                           

Performing

  $ 41,153     $ 18,270     $ 40,510     $ 223,148     $ 323,081  

Nonperforming

    15       62       7       2,874       2,958  

Total

  $ 41,168     $ 18,332     $ 40,517     $ 226,022     $ 326,039  

The Company, through its subsidiaries, grants residential, consumer, and commercial loans to customers located primarily in the southeastern areas of Ohio as well as the western counties of West Virginia. Approximately 5.11% of total loans were unsecured at September 30, 2013, up from 4.87% at December 31, 2012.