UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-Q
(Mark one)
x QUARTERLY REPORT UNDER SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For the quarterly period ended September 30, 2011
o TRANSITION REPORT UNDER SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
Commission file number 000-53181
SOLERA NATIONAL BANCORP, INC.
(Exact name of registrant as specified in its charter)
Delaware |
|
02-0774841 |
(State or other jurisdiction |
|
(IRS Employer Identification No.) |
of incorporation or organization) |
|
|
319 S. Sheridan Blvd.
Lakewood, CO 80226
303-209-8600
(Address and telephone number of principal executive offices and principal place of business)
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes x No o
Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files). Yes x No o
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company.
Large accelerated filer o |
|
Accelerated filer o |
|
|
|
Non-accelerated filer o |
|
Smaller reporting company x |
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes o No x
Indicate the number of shares outstanding of each of the issuers classes of common stock, as of the last practicable date: As of November 10, 2011, 2,553,671 shares of the registrants common stock, $0.01 par value, were issued and outstanding.
FORM 10-Q
SOLERA NATIONAL BANCORP, INC.
INTRODUCTORY NOTE. CAUTIONARY STATEMENT REGARDING FORWARD-LOOKING
INFORMATION AND RISK FACTORS
This Quarterly Report on Form 10-Q contains forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995 about Solera National Bancorp, Inc. (the Company) and our subsidiary, Solera National Bank (the Bank, collectively with the Company, sometimes referred to as we, us and our) that are subject to risks and uncertainties. Forward-looking statements include information concerning future financial performance, business strategy, projected plans and objectives. Statements preceded by, followed by or that otherwise include the words anticipates, believes, estimates, expects, intends, plans, may increase, may fluctuate and similar expressions of future or conditional verbs such as will, should, would, and could are generally forward-looking in nature and not historical facts. Actual results may differ materially from those projected, implied, anticipated or expected in the forward-looking statements. Readers of this Quarterly Report should not rely solely on the forward-looking statements and should consider all uncertainties and risks throughout this report. The statements are representative only as of the date they are made, and Solera National Bancorp, Inc. undertakes no obligation to update any forward-looking statement.
These forward-looking statements, implicitly and explicitly, include the assumptions underlying the statements and other information with respect to the Companys beliefs, plans, objectives, goals, expectations, anticipations, estimates, financial condition, results of operations, future performance and business, including managements expectations and estimates with respect to revenues, expenses, return on equity, return on assets, efficiency ratio, asset quality and other financial data and capital and performance ratios.
Although the Company believes that the expectations reflected in the forward-looking statements are reasonable, these statements involve risks and uncertainties that are subject to change based on various important factors, some of which are beyond the control of the Company. The following factors, among others, could cause the Companys results or financial performance to differ materially from its goals, plans, objectives, intentions, expectations and other forward-looking statements:
· the Company has a limited operating history upon which to base an estimate of its future financial performance;
· management of Solera National Bank may be unable to limit credit risk associated with Solera National Banks loan portfolio, which would affect the Companys profitability;
· general economic conditions may be less favorable than expected, causing an adverse impact on our financial performance;
· the Company is subject to extensive regulatory oversight, which could restrain its growth and profitability;
· the Company could face potential regulatory actions if we fail to comply with our Consent Order;
· interest rate volatility could negatively impact our business;
· due to the nature of our business, we may experience operational losses which may not be covered by insurance;
· the Company may not be able to raise additional capital on terms favorable to it; and
· the Company faces competition from a variety of competitors.
For a discussion of these and other risks and uncertainties that could cause actual results to differ from those contained in the forward-looking statements, see Risk Factors in Item 1A of the Companys 2010 Annual Report filed on Form 10-K with the SEC, which is available on the SECs website at www.sec.gov. All forward-looking statements are qualified in their entirety by this cautionary statement, and the Company undertakes no obligation to revise or update this Quarterly Report on Form 10-Q to reflect events or circumstances after the date hereof. New factors emerge from time to time, and it is not possible for us to predict which factors, if any, will arise. In addition, the Company cannot assess the impact of each factor on the Companys business or the extent to which any factor, or combination of factors, may cause actual results to differ materially from those contained in any forward-looking statements.
PART I FINANCIAL INFORMATION
ITEM 1. FINANCIAL STATEMENTS (unaudited)
Solera National Bancorp, Inc.
Balance Sheets as of September 30, 2011 and December 31, 2010
(unaudited)
|
|
September 30, |
|
December 31, |
| ||
($ in thousands, except share data) |
|
2011 |
|
2010 |
| ||
ASSETS |
|
|
|
|
| ||
Cash and due from banks |
|
$ |
283 |
|
$ |
936 |
|
Total cash and cash equivalents |
|
283 |
|
936 |
| ||
Interest-bearing deposits with banks |
|
357 |
|
266 |
| ||
Investment securities, available-for-sale |
|
81,877 |
|
76,313 |
| ||
Gross loans |
|
55,710 |
|
58,897 |
| ||
Net deferred (fees)/expenses |
|
(58 |
) |
(75 |
) | ||
Allowance for loan and lease losses |
|
(1,069 |
) |
(1,175 |
) | ||
Net loans |
|
54,583 |
|
57,647 |
| ||
Federal Home Loan Bank (FHLB) and Federal Reserve Bank (FRB) stocks |
|
1,148 |
|
1,168 |
| ||
Other real estate owned |
|
903 |
|
1,838 |
| ||
Premises and equipment, net |
|
623 |
|
731 |
| ||
Accrued interest receivable |
|
566 |
|
759 |
| ||
Other assets |
|
312 |
|
489 |
| ||
Total assets |
|
$ |
140,652 |
|
$ |
140,147 |
|
|
|
|
|
|
| ||
LIABILITIES AND STOCKHOLDERS EQUITY |
|
|
|
|
| ||
Deposits |
|
|
|
|
| ||
Noninterest-bearing demand |
|
$ |
2,792 |
|
$ |
1,891 |
|
Interest-bearing demand |
|
10,480 |
|
11,605 |
| ||
Savings and money market |
|
61,505 |
|
57,132 |
| ||
Time deposits |
|
37,793 |
|
40,327 |
| ||
Total deposits |
|
112,570 |
|
110,955 |
| ||
|
|
|
|
|
| ||
Securities sold under agreements to repurchase |
|
252 |
|
143 |
| ||
Federal funds purchased |
|
135 |
|
200 |
| ||
Accrued interest payable |
|
66 |
|
91 |
| ||
FHLB advances |
|
8,500 |
|
10,000 |
| ||
Accounts payable and other liabilities |
|
491 |
|
433 |
| ||
Total liabilities |
|
$ |
122,014 |
|
$ |
121,822 |
|
|
|
|
|
|
| ||
COMMITMENTS AND CONTINGENCIES (see Note 9) |
|
|
|
|
| ||
|
|
|
|
|
| ||
STOCKHOLDERS EQUITY |
|
|
|
|
| ||
Common stock, $0.01 par value; 5,000,000 shares authorized; 2,553,671 shares issued and outstanding |
|
$ |
26 |
|
$ |
26 |
|
Additional paid-in capital |
|
26,138 |
|
25,980 |
| ||
Accumulated deficit |
|
(7,806 |
) |
(7,882 |
) | ||
Accumulated other comprehensive income |
|
280 |
|
201 |
| ||
Total stockholders equity |
|
$ |
18,638 |
|
$ |
18,325 |
|
Total liabilities and stockholders equity |
|
$ |
140,652 |
|
$ |
140,147 |
|
See Notes to Consolidated Financial Statements.
Solera National Bancorp, Inc.
Statements of Operations for the Three and Nine Months Ended September 30, 2011 and 2010
(unaudited)
|
|
For the Three Months |
|
For the Nine Months |
| ||||||||
($ in thousands, except share data) |
|
2011 |
|
2010 |
|
2011 |
|
2010 |
| ||||
Interest income: |
|
|
|
|
|
|
|
|
| ||||
Interest and fees on loans |
|
$ |
841 |
|
$ |
901 |
|
$ |
2,512 |
|
$ |
2,503 |
|
Interest on investment securities |
|
578 |
|
713 |
|
1,897 |
|
2,261 |
| ||||
Dividends on FHLB and FRB stocks |
|
8 |
|
10 |
|
25 |
|
32 |
| ||||
Other interest income |
|
2 |
|
1 |
|
5 |
|
9 |
| ||||
Total interest income |
|
1,429 |
|
1,625 |
|
4,439 |
|
4,805 |
| ||||
Interest expense: |
|
|
|
|
|
|
|
|
| ||||
Deposits |
|
343 |
|
466 |
|
1,066 |
|
1,476 |
| ||||
FHLB advances |
|
51 |
|
58 |
|
157 |
|
202 |
| ||||
Other borrowings |
|
2 |
|
4 |
|
9 |
|
12 |
| ||||
Total interest expense |
|
396 |
|
528 |
|
1,232 |
|
1,690 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Net interest income |
|
1,033 |
|
1,097 |
|
3,207 |
|
3,115 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Provision for loan and lease losses |
|
10 |
|
780 |
|
130 |
|
1,075 |
| ||||
Net interest income after provision for loan and lease losses |
|
1,023 |
|
317 |
|
3,077 |
|
2,040 |
| ||||
Noninterest income: |
|
|
|
|
|
|
|
|
| ||||
Service charges and fees |
|
16 |
|
19 |
|
52 |
|
55 |
| ||||
Other income |
|
3 |
|
16 |
|
5 |
|
16 |
| ||||
(Loss) / gain on sale of other real estate owned |
|
(25 |
) |
10 |
|
(25 |
) |
10 |
| ||||
Gain on available-for-sale securities |
|
333 |
|
332 |
|
556 |
|
863 |
| ||||
Total noninterest income |
|
327 |
|
377 |
|
588 |
|
944 |
| ||||
Noninterest expense: |
|
|
|
|
|
|
|
|
| ||||
Salaries and employee benefits |
|
613 |
|
619 |
|
1,930 |
|
1,756 |
| ||||
Occupancy |
|
135 |
|
137 |
|
395 |
|
418 |
| ||||
Professional fees |
|
129 |
|
134 |
|
355 |
|
319 |
| ||||
Other general and administrative |
|
314 |
|
297 |
|
909 |
|
773 |
| ||||
Total noninterest expense |
|
1,191 |
|
1,187 |
|
3,589 |
|
3,266 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Net income (loss) before income taxes |
|
159 |
|
(493 |
) |
76 |
|
(282 |
) | ||||
|
|
|
|
|
|
|
|
|
| ||||
Income taxes |
|
|
|
|
|
|
|
|
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Net income (loss) |
|
$ |
159 |
|
$ |
(493 |
) |
$ |
76 |
|
$ |
(282 |
) |
|
|
|
|
|
|
|
|
|
| ||||
Basic earnings (loss) per share |
|
0.06 |
|
(0.19 |
) |
0.03 |
|
(0.11 |
) | ||||
|
|
|
|
|
|
|
|
|
| ||||
Diluted earnings (loss) per share |
|
0.06 |
|
(0.19 |
) |
0.03 |
|
(0.11 |
) | ||||
|
|
|
|
|
|
|
|
|
| ||||
Weighted-average common shares |
|
|
|
|
|
|
|
|
| ||||
Basic |
|
2,553,671 |
|
2,553,671 |
|
2,553,671 |
|
2,553,671 |
| ||||
Diluted |
|
2,553,671 |
|
2,553,671 |
|
2,553,671 |
|
2,553,671 |
|
See Notes to Consolidated Financial Statements.
Solera National Bancorp, Inc.
Statements of Changes in Stockholders Equity for the Nine Months Ended September 30, 2011 and 2010
(unaudited)
|
|
|
|
|
|
Additional |
|
|
|
Accumulated |
|
|
| |||||
($ in thousands, except share data) |
|
Shares |
|
Common |
|
Paid-in |
|
Accumulated |
|
Comprehensive |
|
Total |
| |||||
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Balance at December 31, 2009 |
|
2,553,671 |
|
$ |
26 |
|
$ |
25,768 |
|
$ |
(8,016 |
) |
$ |
956 |
|
$ |
18,734 |
|
Stock-based compensation |
|
|
|
|
|
148 |
|
|
|
|
|
148 |
| |||||
Comprehensive income: |
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Net loss |
|
|
|
|
|
|
|
(282 |
) |
|
|
(282 |
) | |||||
Net change in unrealized gains on investment securities available-for-sale |
|
|
|
|
|
|
|
|
|
2,409 |
|
2,409 |
| |||||
Less: reclassification adjustment for net gains included in income |
|
|
|
|
|
|
|
|
|
(863 |
) |
(863 |
) | |||||
Total comprehensive income |
|
|
|
|
|
|
|
|
|
|
|
1,264 |
| |||||
Balance at September 30, 2010 |
|
2,553,671 |
|
$ |
26 |
|
$ |
25,916 |
|
$ |
(8,298 |
) |
$ |
2,502 |
|
$ |
20,146 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Balance at December 31, 2010 |
|
2,553,671 |
|
$ |
26 |
|
$ |
25,980 |
|
$ |
(7,882 |
) |
$ |
201 |
|
$ |
18,325 |
|
Stock-based compensation |
|
|
|
|
|
158 |
|
|
|
|
|
158 |
| |||||
Comprehensive income: |
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Net income |
|
|
|
|
|
|
|
76 |
|
|
|
76 |
| |||||
Net change in unrealized gains on investment securities available-for-sale |
|
|
|
|
|
|
|
|
|
635 |
|
635 |
| |||||
Less: reclassification adjustment for net gains included in income |
|
|
|
|
|
|
|
|
|
(556 |
) |
(556 |
) | |||||
Total comprehensive income |
|
|
|
|
|
|
|
|
|
|
|
155 |
| |||||
Balance at September 30, 2011 |
|
2,553,671 |
|
$ |
26 |
|
$ |
26,138 |
|
$ |
(7,806 |
) |
$ |
280 |
|
$ |
18,638 |
|
See Notes to Consolidated Financial Statements.
Solera National Bancorp, Inc.
Statements of Cash Flows for the Nine Months Ended September 30, 2011 and 2010
(unaudited)
|
|
For the Nine Months |
| ||||
|
|
Ended September 30, |
| ||||
($ in thousands) |
|
2011 |
|
2010 |
| ||
CASH FLOWS FROM OPERATING ACTIVITIES |
|
|
|
|
| ||
Net income / (loss) |
|
$ |
76 |
|
$ |
(282 |
) |
Adjustments to reconcile net income / (loss) to net cash provided by operating activities: |
|
|
|
|
| ||
Depreciation and amortization |
|
111 |
|
137 |
| ||
Provision for loan and lease losses |
|
130 |
|
1,075 |
| ||
Net accretion of deferred loan fees/expenses |
|
(36 |
) |
(29 |
) | ||
Net amortization of premiums on investment securities |
|
529 |
|
348 |
| ||
Loss / (gain) on sale of other real estate owned |
|
25 |
|
(10 |
) | ||
Gain on available-for-sale investment securities |
|
(556 |
) |
(863 |
) | ||
FHLB stock dividend |
|
(2 |
) |
(10 |
) | ||
Recognition of stock-based compensation on stock options |
|
158 |
|
148 |
| ||
Changes in operating assets and liabilities: |
|
|
|
|
| ||
Accrued interest receivable |
|
193 |
|
65 |
| ||
Other assets |
|
131 |
|
(53 |
) | ||
Prepaid Federal Deposit Insurance Corporation (FDIC) premiums |
|
46 |
|
151 |
| ||
Accrued interest payable |
|
(25 |
) |
17 |
| ||
Accounts payable and other liabilities |
|
88 |
|
(4 |
) | ||
Deferred loan fees/expenses, net |
|
19 |
|
|
| ||
Deferred rent liability |
|
4 |
|
10 |
| ||
Net cash provided by operating activities |
|
$ |
891 |
|
$ |
700 |
|
|
|
|
|
|
| ||
CASH FLOWS FROM INVESTING ACTIVITIES |
|
|
|
|
| ||
Purchase of investment securities, available-for-sale |
|
$ |
(47,845 |
) |
$ |
(46,154 |
) |
Proceeds from sales of investment securities, available-for-sale |
|
34,963 |
|
30,461 |
| ||
Proceeds from maturities/calls/pay downs of investment securities, available-for-sale |
|
7,424 |
|
18,319 |
| ||
Net change in loans |
|
2,048 |
|
(11,391 |
) | ||
Proceeds from sale of other real estate owned |
|
1,813 |
|
823 |
| ||
Purchase of premises and equipment |
|
(3 |
) |
(8 |
) | ||
Redemption / (purchase) of FRB stock |
|
22 |
|
(24 |
) | ||
Purchase of interest-bearing deposits with banks |
|
(252 |
) |
(1,006 |
) | ||
Maturity of interest-bearing deposits with banks |
|
161 |
|
4,524 |
| ||
Net cash used in investing activities |
|
$ |
(1,669 |
) |
$ |
(4,456 |
) |
|
|
|
|
|
| ||
CASH FLOWS FROM FINANCING ACTIVITIES |
|
|
|
|
| ||
Net increase in deposits |
|
$ |
1,615 |
|
$ |
3,960 |
|
Net increase in federal funds purchased and securities sold under agreements to repurchase |
|
44 |
|
759 |
| ||
Repayment of FHLB advances |
|
(1,500 |
) |
(2,750 |
) | ||
Principal payments on capital lease |
|
(34 |
) |
(31 |
) | ||
Net cash provided by financing activities |
|
$ |
125 |
|
$ |
1,938 |
|
|
|
|
|
|
| ||
Net decrease in cash and cash equivalents |
|
$ |
(653 |
) |
$ |
(1,818 |
) |
|
|
|
|
|
| ||
CASH AND CASH EQUIVALENTS |
|
|
|
|
| ||
Beginning of period |
|
936 |
|
2,516 |
| ||
End of period |
|
$ |
283 |
|
$ |
698 |
|
(continued) |
|
|
|
|
|
Solera National Bancorp, Inc.
Statements of Cash Flows for the Nine Months Ended September 30, 2011 and 2010, (continued)
(unaudited)
|
|
For the Nine Months |
| ||||
($ in thousands) |
|
2011 |
|
2010 |
| ||
|
|
|
|
|
| ||
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION |
|
|
|
|
| ||
Cash paid during the period for: |
|
|
|
|
| ||
Interest |
|
$ |
1,257 |
|
$ |
1,673 |
|
Income taxes paid |
|
$ |
|
|
$ |
|
|
Non-cash investing transactions: |
|
|
|
|
| ||
Unrealized gain on investment securities, available-for-sale |
|
$ |
79 |
|
$ |
1,546 |
|
Loans transferred to OREO |
|
$ |
903 |
|
$ |
813 |
|
See Notes to Consolidated Financial Statements.
SOLERA NATIONAL BANCORP, INC.
UNAUDITED CONDENSED NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
NOTE 1 SUMMARY OF ORGANIZATION
Solera National Bancorp, Inc. (the Company), is a Delaware corporation that was incorporated in 2006 to organize and serve as the holding company for our subsidiary, Solera National Bank (the Bank and collectively with the Company, sometimes referred to as we, us, and our), a national bank that opened for business on September 10, 2007. Solera National Bank is a full-service community, commercial bank headquartered in Lakewood, Colorado primarily serving the six-county Denver metropolitan area.
NOTE 2 BASIS OF PRESENTATION
The accompanying unaudited condensed consolidated financial statements contain all adjustments (consisting only of normal recurring adjustments) which, in the opinion of management, are necessary to present fairly the financial position of the Company as of September 30, 2011, and the results of its operations for the three and nine months ended September 30, 2011 and 2010. Cash flows are presented for the nine months ended September 30, 2011 and 2010. Certain reclassifications have been made to the consolidated financial statements and related notes of prior periods to conform to the current presentation. These reclassifications had no impact on stockholders equity or net income/(loss) for the periods. Additionally, certain information and footnote disclosures normally included in financial statements have been condensed or omitted pursuant to rules and regulations of the U.S. Securities and Exchange Commission. The Company believes that the disclosures in the unaudited condensed consolidated financial statements are adequate to make the information presented not misleading. However, these unaudited condensed consolidated financial statements should be read in conjunction with the consolidated financial statements and footnotes thereto included in the Companys Annual Report on Form 10-K as of and for the year ended December 31, 2010.
The Company received approval as a bank in organization in the first quarter of 2007, conducted an initial closing of its common stock offering and commenced banking operations during the third quarter of 2007. The attainment of sustained profitable operations are dependent on future events, including the successful execution of the Companys business plan and achieving a level of revenue adequate to support the Companys cost structure.
Critical Accounting Policies
The following is a description of the Companys significant accounting policies used in the preparation of the accompanying consolidated financial statements.
Provision and allowance for loan and lease losses: Implicit in the Companys lending activities is the fact that loan losses will be experienced and that the risk of loss will vary with the type of loans being made and the creditworthiness of the borrowers over the terms of the loans. The allowance for loan and lease losses represents the Companys recognition of the risks of extending credit and its evaluation of the loan portfolio. The evaluation of the allowance is inherently subjective as it requires estimates that are susceptible to significant revision as more information becomes available. The allowance for loan and lease losses is maintained at a level considered adequate to provide for probable loan losses based on managements assessment of various factors affecting the loan portfolio, including a review of problem loans, business conditions, historical loss experience, evaluation of the quality of the underlying collateral, and holding and disposal costs. In addition, because the Bank has limited history on which to base future loan losses, a comparison of peer group allowance ratios to gross loans is made with the intention of maintaining similar levels until the Bank has sufficient historical data to see trends in our own loss history. The allowance for loan and lease losses is increased by provisions charged to expense and reduced by loans charged-off, net of recoveries. Loan losses are charged against the allowance for loan and lease losses when management believes the loan balance is uncollectible.
The Company has established a formal process for determining an adequate allowance for loan and lease losses. The allowance for loan and lease losses calculation has two components. The first component represents the allowance for loan and lease losses for impaired loans; that is loans where the Company believes collection of
the contractual principal and interest payments is not probable. To determine this component of the calculation, impaired loans are individually evaluated by either discounting the expected future cash flows or determining the fair value of the collateral, if repayment is expected solely from collateral. The fair value of the collateral is determined using internal analyses as well as third-party information, such as appraisals. That value, less estimated costs to sell, is compared to the recorded investment in the loan and any shortfall is charged-off. Unsecured loans and loans that are not collateral-dependent are evaluated by calculating the discounted cash flow of the payments expected over the life of the loan using the loans effective interest rate and giving consideration to currently existing factors that would impact the amount or timing of the cash flows. The shortfall between the recorded investment in the loan and the discounted cash flows, or the fair value of the collateral less estimated costs to sell, represents the first component of the allowance for loan and lease losses.
The second component of the allowance for loan and lease losses represents contingent losses the estimated probable losses inherent within the portfolio due to uncertainties. Factors considered by management to estimate inherent losses include, but are not limited to, 1) historical and current trends in downgraded loans; 2) the level of the allowance in relation to total loans; 3) the level of the allowance in relation to the Banks peer group; 4) the levels and trends in non-performing and past due loans; and 5) managements assessment of economic conditions and certain qualitative factors as defined by bank regulatory guidance, including but not limited to, changes in the size, composition and concentrations of the loan portfolio, changes in the legal and regulatory environment, and changes in lending management. The qualitative factors also consider the risk elements within each segment of the loan portfolio. The primary risk comes from the difference between the expected and actual cash flows of the borrower and is influenced by the type of collateral securing the loans. For real estate secured loans, conditions in the real estate markets as well as the general economy influence real estate values and may impact the Companys ability to recover its investment due to declines in the fair value of the underlying collateral. The risks in non real estate secured loans include general economic conditions as well as interest rate changes. We aggregate our loans into portfolio segments including: Commercial Real Estate Secured; Residential Real Estate Secured; Commercial and Industrial; and Consumer. We then evaluate the above factors by segment and assign probable loss ranges to each segment. The aggregate of these segments represents the contingent losses in the portfolio.
The recorded allowance for loan and lease losses is the aggregate of the impaired loans component and the contingent loss component. Our methodology for estimating the allowance has not changed during the current or prior reporting period and is consistent across all portfolio segments and classes of loans.
At September 30, 2011, the Company had an allowance for loan and lease losses of $1.1 million. Management believes that this allowance for loan and lease losses is adequate to cover probable losses based on all currently available evidence. Future additions to the allowance for loan and lease losses may be required based on managements continuing evaluation of the inherent risks in the portfolio. Additional provisions for loan losses may need to be recorded if the economy declines, asset quality deteriorates, or the loss experience changes.
Loans receivable: Loans receivable that management has the intent and ability to hold for the foreseeable future or until maturity or payoff are reported at their outstanding unpaid principal balances reduced by any charge-offs, the allowance for loan and lease losses, and net of any deferred fees or costs on originated loans.
Credit and loan decisions are made by management and the Board of Directors Credit Committee in conformity with loan policies established by the Board of Directors (the Board of Directors). The Companys practice is to charge-off any loan or portion of a loan when the loan is determined by management to be uncollectible due to the borrowers failure to meet repayment terms, the borrowers deteriorated financial condition, the depreciation of the underlying collateral, the loans classification as a loss by regulatory examiners, or other reasons.
Impaired loans. The Company considers a loan to be impaired when it is probable that the Company will be unable to collect all amounts due (principal and interest) according to the contractual terms of the loan agreement. Measurement of impairment is based on the expected future cash flows of an impaired loan, which are to be discounted at the loans effective interest rate, or measured by reference to an observable market value, if one exists, or the fair value of the collateral for a collateral-dependent loan. The Company selects the measurement method on a loan-by-loan basis except that collateral-dependent loans for which foreclosure is probable are measured at the fair value of the collateral. Troubled debt restructurings (TDRs) are included in impaired loans. A TDR is a formal restructuring of a loan where the Company, for economic or legal reasons related to the borrowers financial
difficulty, grants a concession to the borrower. The concession granted may be, but is not limited to, one or more of the following: a below-market interest rate, forgiveness or delay in the due date of principal and/or accrued interest, extension in the amortization schedule to reduce the monthly payment amount. TDRs are evaluated in accordance with Accounting Standards Codification (ASC) Topic 310-40, Troubled Debt Restructurings by Creditors. The Company recognizes interest income on impaired loans based on its existing methods of recognizing interest income on nonaccrual loans (see Interest and fees on loans, below). TDRs are typically returned to accrual status when there has been a sustained period of performance with the modified terms (generally six months) and the Company expects to collect all amounts due under the modified terms.
Interest and fees on loans: Interest income is recognized daily in accordance with the terms of the note based on the outstanding principal balance. Loans on which the accrual of interest has been discontinued are designated as nonaccrual loans. Generally, the accrual of interest on loans is discontinued when principal or interest is 90 days past due based on contractual terms of the loan or when, in the opinion of management, there is reasonable doubt as to collectability. When loans are placed on nonaccrual status, all interest previously accrued but not collected is reversed against current period interest income. Income on nonaccrual loans is subsequently recognized only to the extent that cash is received and the loans principal balance is deemed collectible. Interest accruals are resumed on such loans only when they are brought current with respect to interest and principal and when, in the judgment of management, the loans are estimated to be fully collectible as to all principal and interest.
Generally, for all classes of loans, loans are considered past due when contractual payments are delinquent by 31 days or more.
Loan origination fees and certain direct origination costs are capitalized and recognized as an adjustment of the yield of the related loan using the effective interest method and without anticipating prepayments.
Share-based compensation: The Company grants stock options as incentive compensation to employees and directors. The cost of employee/director services received in exchange for an award of equity instruments is based on the grant-date fair value of the award, which is determined using a Black-Scholes-Merton model. This cost, net of estimated forfeitures, is expensed to salaries and employee benefits over the period in which the recipient is required to provide services in exchange for the award, generally the vesting period.
Estimation of fair value: The estimation of fair value is significant to a number of the Companys assets, including available-for-sale investment securities. These are all recorded at either fair value or at the lower of cost or fair value. Furthermore, accounting principles generally accepted in the United States require disclosure of the fair value of financial instruments as a part of the notes to the consolidated financial statements. Fair values may be volatile. They may be influenced by a number of factors, including market interest rates, prepayment speeds, discount rates and the shape of the yield curve. Fair value is the exchange price that would be received for an asset or paid to transfer a liability (exit price) in the most advantageous market for the asset or liability in an orderly transaction between market participants. The fair value hierarchy requires an entity to maximize the use of observable inputs and minimize the use of unobservable inputs when measuring fair value. The standard describes three levels of inputs that may be used to measure fair values:
Level 1 inputs are unadjusted quoted prices in active markets for identical assets or liabilities that the Company has the ability to access at the measurement date.
Level 2 inputs are other than quoted prices included in Level 1 that are observable for the asset or liability either directly or indirectly, such as quoted prices for similar assets or liabilities; quoted prices in markets that are not active; or model-based valuation techniques for which all significant assumptions are observable in the market.
Level 3 valuation is generated from model-based techniques that use at least one significant assumption not observable in the market. These unobservable assumptions reflect estimates of assumptions that market participants would use in pricing the asset or liability. Valuation techniques include use of option pricing models, discounted cash flow models and similar techniques.
Impairment of investment securities: Investment securities are evaluated for impairment on at least a quarterly basis and more frequently when economic or market conditions warrant such an evaluation to determine whether a decline in their value below amortized cost is other-than-temporary. Securities are evaluated for
impairment utilizing criteria such as the magnitude and duration of the decline, current market conditions, payment history, the credit worthiness of the obligor, the intent of the Company to retain the security or whether it is more likely than not that the Company will be required to sell the security before recovery of the value, as well as other qualitative factors. If a decline in value below amortized cost is determined to be other-than-temporary, which does not necessarily indicate that the decline is permanent, but indicates that the prospects for a near-term recovery of value is not favorable, the security is reviewed in more detail in order to determine the portion of the impairment that relates to credit (resulting in a charge to earnings) versus the portion of the impairment that is noncredit related (resulting in a charge to accumulated other comprehensive income). If it is more likely than not that sale of the security will be required prior to recovery of its amortized cost, the entire impairment is recognized in earnings equal to the difference between the amortized cost basis and the fair value. A credit loss is determined by comparing the amortized cost basis to the present value of cash flows expected to be collected, computed using the original yield as the discount rate.
Recently Issued Accounting Pronouncements
In July 2010, the Financial Accounting Standards Board (FASB) updated disclosure requirements with respect to the credit quality of loans and leases and the allowance for credit losses. According to the guidance there are two levels of detail at which credit information will be presented the portfolio segment level and the class level. The portfolio segment level is the aggregated level used by the company in developing its systematic method for calculating the allowance for credit losses. The class level represents a more detailed level of categorization than the portfolio segment level. Companies are required to provide new or amended disclosures as a result of this update geared towards providing more detail about the companys allowance for loan and lease losses, nonaccrual and impaired loans and leases, credit quality indicators, past due statistics, and details about loans modified in a troubled debt restructuring, among other things. The increased disclosure requirements became effective for periods ending on or after December 15, 2010, with the exception of the additional disclosures surrounding troubled debt restructurings, which became effective for periods beginning on or after June 15, 2011. The provisions of this update expanded our disclosures with respect to the allowance for loan and lease losses and troubled debt restructurings but did not have a material impact on the Companys financial position, results of operations or cash flows.
In April 2011, the FASB issued an accounting standard update to amend previous guidance with respect to troubled debt restructurings in an effort to assist creditors with determining whether or not a restructuring constitutes a troubled debt restructuring. Specifically, the update provides additional guidance for determining whether a concession has been granted and whether a debtor is experiencing financial difficulties. Both of these conditions are required to be met for a restructuring to constitute a troubled debt restructuring. The amendments in the update are effective for the first interim period beginning on or after June 15, 2011, and are applied retrospectively to the beginning of 2011. The provisions of this update did not have a material impact on the Companys financial position, results of operations or cash flows.
In April 2011, the FASB issued an accounting standard update to amend previous guidance with respect to effective control for repurchase agreements. The amendments in this update remove from the assessment of effective control the criterion relating to the transferors ability to repurchase or redeem financial assets on substantially the agreed terms, even in the event of default by the transferee. The FASB concluded that this criterion is not a determining factor of effective control. Consequently, the amendments in this update also eliminate the requirement to demonstrate that the transferor possesses adequate collateral to fund substantially all the cost of purchasing replacement financial assets. Eliminating the transferors ability criterion and related implementation guidance from an entitys assessment of effective control should improve the accounting for repurchase agreements and other similar transactions. If the transferor is deemed to have maintained effective control over the financial assets transferred, the transaction is accounted for as a secured borrowing. The guidance in this update is effective for the first interim or annual period beginning on or after December 15, 2011. The guidance should be applied prospectively to transactions or modifications of existing transactions that occur on or after the effective date. Early adoption is not permitted. The provisions of this update are not expected to have a material impact on the Companys financial position, results of operations or cash flows.
In May 2011, the FASB issued an accounting standard update to achieve common fair value measurement and disclosure in U.S. GAAP and International Financial Reporting Standards (IFRS). The amendments explain how to measure fair value. They do not require additional fair value measurements and are not intended to establish valuation standards or affect valuation practices outside of financial reporting. The amendments might affect
practice for some entities that were using the in-use valuation premise to measure the fair value of financial assets. The amendments require additional disclosure about the unobservable inputs used in a fair value measurement that is categorized within Level 3 of the fair value hierarchy specifically requiring quantitative information. The guidance in this update is effective for the first interim or annual period beginning on or after December 15, 2011. Early adoption is not permitted and the provisions are to be applied prospectively. The provisions of this update are not expected to have a material impact on the Companys financial position, results of operations or cash flows.
In June 2011, the FASB issued an accounting standard update which eliminates the option to present the components of other comprehensive income in the statement of changes in stockholders equity. Instead, this update requires the components of other comprehensive income to be presented in either a single continuous statement or two separate but consecutive statements of total comprehensive income, the components of net income and the components of other comprehensive income. Additionally, the update requires that reclassification adjustments for items that are reclassified from other comprehensive income to net income be presented on the face of the financial statements. The guidance in this update is effective for fiscal and interim periods beginning after December 15, 2011. However, early adoption is permitted and the guidance must be applied retrospectively when adopted. The provisions of this update are expected to change the Companys presentation of other comprehensive income but are not expected to have any impact on the Companys financial position, results of operations or cash flows.
NOTE 3 INVESTMENTS
The amortized costs and estimated fair values of investment securities as of September 30, 2011 and December 31, 2010 are as follows:
|
|
September 30, 2011 |
| ||||||||||
|
|
|
|
Gross |
|
Gross |
|
|
| ||||
|
|
Amortized |
|
Unrealized |
|
Unrealized |
|
Estimated |
| ||||
($ in thousands) |
|
Cost |
|
Gains |
|
Losses |
|
Fair Value |
| ||||
Securities available-for-sale: |
|
|
|
|
|
|
|
|
| ||||
U.S. government agencies |
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
Corporate |
|
11,832 |
|
132 |
|
(361 |
) |
11,603 |
| ||||
State and municipal |
|
7,366 |
|
461 |
|
|
|
7,827 |
| ||||
Residential agency mortgage-backed securities (MBS) |
|
62,399 |
|
579 |
|
(531 |
) |
62,447 |
| ||||
Total securities available-for-sale |
|
$ |
81,597 |
|
$ |
1,172 |
|
$ |
(892 |
) |
$ |
81,877 |
|
|
|
December 31, 2010 |
| ||||||||||
|
|
|
|
Gross |
|
Gross |
|
|
| ||||
|
|
Amortized |
|
Unrealized |
|
Unrealized |
|
Estimated |
| ||||
($ in thousands) |
|
Cost |
|
Gains |
|
Losses |
|
Fair Value |
| ||||
Securities available-for-sale: |
|
|
|
|
|
|
|
|
| ||||
U.S. government agencies |
|
$ |
5,841 |
|
$ |
36 |
|
$ |
(25 |
) |
$ |
5,852 |
|
Corporate |
|
11,486 |
|
177 |
|
(190 |
) |
11,473 |
| ||||
State and municipal |
|
22,936 |
|
361 |
|
(472 |
) |
22,825 |
| ||||
Residential agency MBS |
|
35,849 |
|
614 |
|
(300 |
) |
36,163 |
| ||||
Total securities available-for-sale |
|
$ |
76,112 |
|
$ |
1,188 |
|
$ |
(987 |
) |
$ |
76,313 |
|
The amortized cost and estimated fair value of debt securities by contractual maturity at September 30, 2011 and December 31, 2010 are shown below. Agency mortgage-backed securities are classified in accordance with their contractual lives. Expected maturities may differ from contractual maturities because borrowers may have the right to prepay obligations with or without call or prepay penalties. Additionally, accelerated principal payments are routinely received on agency mortgage-backed securities making it common for them to mature prior to the contractual maturity date.
|
|
September 30, 2011 |
|
December 31, 2010 |
| ||||||||
|
|
Amortized |
|
Estimated Fair |
|
Amortized |
|
Estimated Fair |
| ||||
($ in thousands) |
|
Cost |
|
Value |
|
Cost |
|
Value |
| ||||
Securities available-for-sale: |
|
|
|
|
|
|
|
|
| ||||
Due within one year |
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
Due after one year through five years |
|
8,300 |
|
8,386 |
|
4,329 |
|
4,439 |
| ||||
Due after five years through ten years |
|
14,602 |
|
14,823 |
|
30,862 |
|
30,672 |
| ||||
Due after ten years |
|
58,695 |
|
58,668 |
|
40,921 |
|
41,202 |
| ||||
Total securities available-for-sale |
|
$ |
81,597 |
|
$ |
81,877 |
|
$ |
76,112 |
|
$ |
76,313 |
|
The following tables show the estimated fair value and gross unrealized losses, aggregated by investment category and length of time the individual securities have been in a continuous loss position as of September 30, 2011 and December 31, 2010.
|
|
September 30, 2011 |
| ||||||||||||||||||||||
|
|
Less than 12 months |
|
12 months or more |
|
Total |
| ||||||||||||||||||
($ in thousands) |
|
Estimated |
|
Unrealized |
|
# of |
|
Estimated |
|
Unrealized |
|
# of |
|
Estimated |
|
Unrealized |
|
# of |
| ||||||
Description of securities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
U.S. government agencies |
|
$ |
|
|
$ |
|
|
|
|
$ |
|
|
$ |
|
|
|
|
$ |
|
|
$ |
|
|
|
|
Corporate |
|
5,118 |
|
(154 |
) |
10 |
|
3,793 |
|
(207 |
) |
6 |
|
8,911 |
|
(361 |
) |
16 |
| ||||||
State and municipal |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Residential agency MBS |
|
28,638 |
|
(531 |
) |
28 |
|
|
|
|
|
|
|
28,638 |
|
(531 |
) |
28 |
| ||||||
Total temporarily-impaired |
|
$ |
33,756 |
|
$ |
(685 |
) |
38 |
|
$ |
3,793 |
|
$ |
(207 |
) |
6 |
|
$ |
37,549 |
|
$ |
(892 |
) |
44 |
|
|
|
December 31, 2010 |
| ||||||||||||||||||||||
|
|
Less than 12 months |
|
12 months or more |
|
Total |
| ||||||||||||||||||
($ in thousands) |
|
Estimated |
|
Unrealized |
|
# of |
|
Estimated |
|
Unrealized |
|
# of |
|
Estimated |
|
Unrealized |
|
# of |
| ||||||
Description of securities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
U.S. government agencies |
|
$ |
1,975 |
|
$ |
(25 |
) |
4 |
|
$ |
|
|
$ |
|
|
|
|
$ |
1,975 |
|
$ |
(25 |
) |
4 |
|
Corporate |
|
6,625 |
|
(190 |
) |
11 |
|
|
|
|
|
|
|
6,625 |
|
(190 |
) |
11 |
| ||||||
State and municipal |
|
12,634 |
|
(472 |
) |
22 |
|
|
|
|
|
|
|
12,634 |
|
(472 |
) |
22 |
| ||||||
Residential agency MBS |
|
16,723 |
|
(300 |
) |
17 |
|
|
|
|
|
|
|
16,723 |
|
(300 |
) |
17 |
| ||||||
Total temporarily-impaired |
|
$ |
37,957 |
|
$ |
(987 |
) |
54 |
|
$ |
|
|
$ |
|
|
|
|
$ |
37,957 |
|
$ |
(987 |
) |
54 |
|
Management evaluates investment securities for other-than-temporary impairment taking into consideration the extent and length of time the fair value has been less than cost, the financial condition of the issuer, whether the Company has the intent to retain the security and whether it is more likely than not that the Company will be required to sell the security before recovery of the value, as well as other qualitative factors. Only six securities were in a continuous unrealized loss position for 12 months or longer as of September 30, 2011. Management believes this decline is primarily related to a widening of credit spreads largely due to an increase in the perceived risk. Management believes this is a temporary decline and that the Bank will collect the entire amortized cost basis of the securities. Further, the Company has the intent to hold the securities in an unrealized loss position as of September 30, 2011 and does not anticipate that these securities will be required to be sold before recovery of value, which may be upon maturity. Accordingly, the securities detailed in the table above, are not other than temporarily impaired. Similarly, managements evaluation of the securities in an unrealized loss position at December 31, 2010, determined these securities were not other than temporarily impaired.
The Company recorded a net unrealized gain in the investment portfolio of $280,000 at September 30, 2011, a slight improvement over the $201,000 net unrealized gain at December 31, 2010.
Sales of available-for-sale securities were as follows:
|
|
Three Months Ended September 30, |
|
Nine Months Ended September 30, |
| ||||||||
($ in thousands) |
|
2011 |
|
2010 |
|
2011 |
|
2010 |
| ||||
Proceeds |
|
$ |
9,905 |
|
$ |
6,897 |
|
$ |
34,963 |
|
$ |
30,461 |
|
Gross gains |
|
$ |
333 |
|
$ |
332 |
|
$ |
685 |
|
$ |
885 |
|
Gross losses |
|
$ |
|
|
$ |
|
|
$ |
(129 |
) |
$ |
(22 |
) |
During the first quarter 2011, the Company recognized $67,000 of loss on available-for-sale securities related to other than temporary impairment on five securities that management had the intent to sell before recovery of value. Those five securities were sold during the second quarter for a net loss of $48,000, a $19,000 improvement from their March 31, 2011 estimated fair values.
Realized gains and losses on sales are computed on a specific identification basis, based on amortized cost on the date of sale.
Securities with carrying values of $22.6 million at September 30, 2011 and $22.7 million at December 31, 2010, were pledged as collateral to secure public deposits, borrowings from the Federal Home Loan Bank, repurchase agreements and for other purposes as required or permitted by law.
NOTE 4 LOANS
The composition of the loan portfolio follows:
($ in thousands) |
|
September 30, 2011 |
|
December 31, 2010 |
| |||
Commercial real estate |
|
$ |
37,783 |
|
$ |
38,504 |
| |
Commercial and industrial |
|
6,128 |
|
8,732 |
| |||
Residential real estate |
|
9,509 |
|
7,868 |
| |||
Construction and land development |
|
1,119 |
|
1,894 |
| |||
Lease financing |
|
1,070 |
|
1,359 |
| |||
Consumer |
|
101 |
|
540 |
| |||
Gross loans |
|
55,710 |
|
58,897 |
| |||
Less: |
Deferred loan (fees) / expenses, net |
|
(58 |
) |
(75 |
) | ||
|
Allowance for loan and lease losses |
|
(1,069 |
) |
(1,175 |
) | ||
Loans, net |
|
$ |
54,583 |
|
$ |
57,647 |
|
No loans were purchased or sold during the first nine months of 2011. During the first nine months of 2010, the Company purchased loans totaling approximately $3.7 million from banks and other entities. Also during 2010, the Company sold one note for a net gain of $10,000.
In the ordinary course of business, and only if consistent with permissible exceptions to Section 402 of the Sarbanes- Oxley Act of 2002, the Bank may make loans to directors, executive officers, principal stockholders (holders of more than five percent of the outstanding common shares) and the businesses with which they are associated. In the Companys opinion, all loans and loan commitments to such parties are made on substantially the same terms, including interest rates and collateral, as those prevailing at the time for comparable transactions with other persons. There were approximately $1.0 million and $2.1 million in loans receivable from related parties at September 30, 2011 and December 31, 2010, respectively.
The Companys loan portfolio generally consists of loans to borrowers within Colorado. Although the Company seeks to avoid concentrations of loans to a single industry or based upon a single class of collateral, the Companys loan portfolio consists primarily of real estate loans secured by real estate located in Colorado, making the value of the portfolio more susceptible to declines in real estate values and other changes in economic conditions in Colorado. No single borrower can be approved for a loan over the Banks current legal lending limit of approximately $2.5 million. This regulatory requirement helps to ensure the Banks exposure to one individual customer is limited.
NOTE 5 ALLOWANCE FOR LOAN AND LEASE LOSSES
Activity in the allowance for loan and lease losses for the three and nine months ended September 30, 2011 and 2010 is summarized as follows:
|
|
Three Months Ended |
|
Nine Months Ended |
| ||||||||
($ in thousands) |
|
2011 |
|
2010 |
|
2011 |
|
2010 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Balance, beginning of period |
|
$ |
1,284 |
|
$ |
940 |
|
$ |
1,175 |
|
$ |
830 |
|
Loans charged-off |
|
(225 |
) |
(520 |
) |
(236 |
) |
(705 |
) | ||||
Recoveries on loans previously charged-off |
|
|
|
|
|
|
|
|
| ||||
Provision for loan and lease losses |
|
10 |
|
780 |
|
130 |
|
1,075 |
| ||||
Balance, end of period |
|
$ |
1,069 |
|
$ |
1,200 |
|
$ |
1,069 |
|
$ |
1,200 |
|
The following allowance for loan and lease loss disclosures are broken out by portfolio segment. Portfolio segment is defined, under current U.S. GAAP, as the level of aggregation used by the Company to calculate its allowance for loan and lease losses. Our portfolio segments are based on how loans are categorized on the Consolidated Report of Condition and Income (Call Report), which is primarily based on the collateral securing the loan. We have four main portfolio segments as follows:
Commercial Real Estate Secured loans secured by nonfarm, nonresidential properties
Residential Real Estate Secured loans secured by 1-4 family residential properties or land
Commercial and Industrial loans to businesses not secured by real estate, and
Consumer loans to individuals not secured by real estate.
The portfolio segment categorization of loans differs from the categorization shown in Note 4 Loans. Segment categorization is based on the Call Report and the loans underlying collateral while the loan categorization in Note 4 Loans is based on the loans purpose as determined during the underwriting process.
The following tables identify the recorded investment in loans and the related allowance that corresponds to individual versus collective impairment evaluation as derived from the Companys systematic methodology of estimating the allowance for loan and lease losses (see additional discussion about our methodology under Note 2 Basis of Presentation, Critical Accounting Policies, Provision and allowance for loan and lease losses). These tables present the ending balances in loans and allowance for loan and lease losses, broken down by portfolio segment as of September 30, 2011 and December 31, 2010. Additionally, the tables provide a rollforward by portfolio segment of the allowance for loan and lease losses for the three and nine months ended September 30, 2011.
Rollforward of Allowance for Loan and Lease Losses by Portfolio Segment
Three Months Ended September 30, 2011
($ in thousands) |
|
Commercial |
|
Residential |
|
Commercial |
|
Consumer |
|
Total |
| |||||
Balance at June 30, 2011 |
|
$ |
723 |
|
$ |
432 |
|
$ |
128 |
|
$ |
1 |
|
$ |
1,284 |
|
Charge-offs |
|
|
|
(109 |
) |
(116 |
) |
|
|
(225 |
) | |||||
Recoveries |
|
|
|
|
|
|
|
|
|
|
| |||||
Provision for loan and lease losses |
|
68 |
|
(145 |
) |
87 |
|
|
|
10 |
| |||||
Balance at September 30, 2011 |
|
$ |
791 |
|
$ |
178 |
|
$ |
99 |
|
$ |
1 |
|
$ |
1,069 |
|
Rollforward of Allowance for Loan and Lease Losses by Portfolio Segment
Nine Months Ended September 30, 2011
($ in thousands) |
|
Commercial |
|
Residential |
|
Commercial |
|
Consumer |
|
Total |
| |||||
Balance at December 31, 2010 |
|
$ |
524 |
|
$ |
314 |
|
$ |
336 |
|
$ |
1 |
|
$ |
1,175 |
|
Charge-offs |
|
(11 |
) |
(109 |
) |
(116 |
) |
|
|
(236 |
) | |||||
Recoveries |
|
|
|
|
|
|
|
|
|
|
| |||||
Provision for loan and lease losses |
|
278 |
|
(27 |
) |
(121 |
) |
|
|
130 |
| |||||
Balance at September 30, 2011 |
|
$ |
791 |
|
$ |
178 |
|
$ |
99 |
|
$ |
1 |
|
$ |
1,069 |
|
Ending Balances in Loans and Allowance for Loan and Lease Losses by Portfolio Segment
September 30, 2011
($ in thousands) |
|
Commercial |
|
Residential |
|
Commercial |
|
Consumer |
|
Total |
| |||||
Loans |
|
|
|
|
|
|
|
|
|
|
| |||||
Individually evaluated for impairment |
|
$ |
318 |
|
$ |
309 |
|
$ |
359 |
|
$ |
|
|
$ |
986 |
|
Collectively evaluated for impairment |
|
34,493 |
|
13,472 |
|
6,658 |
|
101 |
|
54,724 |
| |||||
Total |
|
$ |
34,811 |
|
$ |
13,781 |
|
$ |
7,017 |
|
$ |
101 |
|
$ |
55,710 |
|
Allowance for loan and lease losses |
|
|
|
|
|
|
|
|
|
|
| |||||
Individually evaluated for impairment |
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
Collectively evaluated for impairment |
|
791 |
|
178 |
|
99 |
|
1 |
|
1,069 |
| |||||
Total |
|
$ |
791 |
|
$ |
178 |
|
$ |
99 |
|
$ |
1 |
|
$ |
1,069 |
|
Ending Balances in Loans and Allowance for Loan and Lease Losses by Portfolio Segment
December 31, 2010
($ in thousands) |
|
Commercial |
|
Residential |
|
Commercial |
|
Consumer |
|
Total |
| |||||
Loans |
|
|
|
|
|
|
|
|
|
|
| |||||
Individually evaluated for impairment |
|
$ |
1,290 |
|
$ |
689 |
|
$ |
141 |
|
$ |
|
|
$ |
2,120 |
|
Collectively evaluated for impairment |
|
34,403 |
|
12,377 |
|
9,951 |
|
46 |
|
56,777 |
| |||||
Total |
|
$ |
35,693 |
|
$ |
13,066 |
|
$ |
10,092 |
|
$ |
46 |
|
$ |
58,897 |
|
Allowance for loan and lease losses |
|
|
|
|
|
|
|
|
|
|
| |||||
Individually evaluated for impairment |
|
$ |
|
|
$ |
87 |
|
$ |
|
|
$ |
|
|
$ |
87 |
|
Collectively evaluated for impairment |
|
524 |
|
227 |
|
336 |
|
1 |
|
1,088 |
| |||||
Total |
|
$ |
524 |
|
$ |
314 |
|
$ |
336 |
|
$ |
1 |
|
$ |
1,175 |
|
Impaired Loans
The following tables provide detail of impaired loans broken out according to class as of September 30, 2011 and December 31, 2010. The class level represents a slightly more detailed level than the portfolio segment level. In 2011, the Company modified the following disclosure by adding additional classes in order to provide more detail about our loan portfolio. As such, the December 31, 2010 tables have been re-cast to conform to the new presentation. The recorded investment represents the customer balance less any partial charge-offs and excludes any accrued interest receivable since the majority of the loans were on nonaccrual status and therefore did not have interest accruing. The unpaid principal balance represents the unpaid principal prior to any partial charge-off.
|
|
Impaired Loans by Class as of September 30, 2011 |
| |||||||||||||
($ in thousands) |
|
Recorded |
|
Unpaid |
|
Related |
|
Average |
|
Interest |
| |||||
Impaired loans with no related allowance |
|
|
|
|
|
|
|
|
|
|
| |||||
Commercial real estate - owner-occupied |
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
Commercial real estate |
|
318 |
|
538 |
|
|
|
365 |
|
|
| |||||
Commercial and industrial |
|
359 |
|
359 |
|
|
|
604 |
|
14 |
| |||||
Residential real estate |
|
309 |
|
309 |
|
|
|
320 |
|
6 |
| |||||
Construction and land development |
|
|
|
|
|
|
|
|
|
|
| |||||
Consumer |
|
|
|
|
|
|
|
|
|
|
| |||||
Total |
|
$ |
986 |
|
$ |
1,206 |
|
$ |
|
|
$ |
1,289 |
|
$ |
20 |
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Impaired loans with a related allowance |
|
|
|
|
|
|
|
|
|
|
| |||||
Commercial real estate owner-occupied |
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
Commercial real estate |
|
|
|
|
|
|
|
|
|
|
| |||||
Commercial and industrial |
|
|
|
|
|
|
|
|
|
|
| |||||
Residential real estate |
|
|
|
|
|
|
|
|
|
|
| |||||
Construction and land development |
|
|
|
|
|
|
|
|
|
|
| |||||
Consumer |
|
|
|
|
|
|
|
|
|
|
| |||||
Total |
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Total impaired loans |
|
|
|
|
|
|
|
|
|
|
| |||||
Commercial real estate owner-occupied |
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
Commercial real estate |
|
318 |
|
538 |
|
|
|
365 |
|
|
| |||||
Commercial and industrial |
|
359 |
|
359 |
|
|
|
604 |
|
14 |
| |||||
Residential real estate |
|
309 |
|
309 |
|
|
|
320 |
|
6 |
| |||||
Construction and land development |
|
|
|
|
|
|
|
|
|
|
| |||||
Consumer |
|
|
|
|
|
|
|
|
|
|
| |||||
Total |
|
$ |
986 |
|
$ |
1,206 |
|
$ |
|
|
$ |
1,289 |
|
$ |
20 |
|
|
|
Impaired Loans by Class as of December 31, 2010 |
| |||||||||||||
($ in thousands) |
|
Recorded |
|
Unpaid |
|
Related |
|
Average |
|
Interest |
| |||||
Impaired loans with no related allowance |
|
|
|
|
|
|
|
|
|
|
| |||||
Commercial real estate owner-occupied |
|
$ |
898 |
|
$ |
898 |
|
$ |
|
|
$ |
898 |
|
$ |
|
|
Commercial real estate |
|
|
|
|
|
|
|
|
|
|
| |||||
Commercial and industrial |
|
141 |
|
141 |
|
|
|
143 |
|
8 |
| |||||
Residential real estate |
|
527 |
|
527 |
|
|
|
1,851 |
|
7 |
| |||||
Construction and land development |
|
393 |
|
603 |
|
|
|
594 |
|
|
| |||||
Consumer |
|
|
|
|
|
|
|
|
|
|
| |||||
Total |
|
$ |
1,959 |
|
$ |
2,169 |
|
$ |
|
|
$ |
3,486 |
|
$ |
15 |
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Impaired loans with a related allowance |
|
|
|
|
|
|
|
|
|
|
| |||||
Commercial real estate owner-occupied |
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
Commercial real estate |
|
|
|
|
|
|
|
|
|
|
| |||||
Commercial and industrial |
|
|
|
|
|
|
|
|
|
|
| |||||
Residential real estate |
|
|
|
|
|
|
|
|
|
|
| |||||
Construction and land development |
|
161 |
|
532 |
|
87 |
|
262 |
|
|
| |||||
Consumer |
|
|
|
|
|
|
|
|
|
|
| |||||
Total |
|
$ |
161 |
|
$ |
532 |
|
$ |
87 |
|
$ |
262 |
|
$ |
|
|
|
|
Impaired Loans by Class as of December 31, 2010 (continued) |
| |||||||||||||
($ in thousands) |
|
Recorded |
|
Unpaid |
|
Related |
|
Average |
|
Interest |
| |||||
Total impaired loans |
|
|
|
|
|
|
|
|
|
|
| |||||
Commercial real estate owner-occupied |
|
$ |
898 |
|
$ |
898 |
|
$ |
|
|
$ |
898 |
|
$ |
|
|
Commercial real estate |
|
|
|
|
|
|
|
|
|
|
| |||||
Commercial and industrial |
|
141 |
|
141 |
|
|
|
143 |
|
8 |
| |||||
Residential real estate |
|
527 |
|
527 |
|
|
|
1,851 |
|
7 |
| |||||
Construction and land development |
|
554 |
|
1,135 |
|
87 |
|
856 |
|
|
| |||||
Consumer |
|
|
|
|
|
|
|
|
|
|
| |||||
Total |
|
$ |
2,120 |
|
$ |
2,701 |
|
$ |
87 |
|
$ |
3,748 |
|
$ |
15 |
|
The impaired loans without a valuation allowance did not have a related allowance because they have either been partially charged-off, bringing them to their net realizable value, or are well-secured.
Troubled debt restructurings (TDRs) are included in impaired loans above. Additionally, the following tables present loans, by class, that have been modified as TDRs during the three and nine months ended September 30, 2011, respectively:
TDRs during the Three Months Ended September 30, 2011
($ in thousands) |
|
# of Loans |
|
Pre- |
|
Recorded |
| ||
Commercial real estate owner-occupied |
|
|
|
$ |
|
|
$ |
|
|
Commercial real estate |
|
1 |
|
369 |
|
318 |
| ||
Commercial and industrial |
|
1 |
|
99 |
|
95 |
| ||
Residential real estate |
|
|
|
|
|
|
| ||
Construction and land development |
|
|
|
|
|
|
| ||
Consumer |
|
|
|
|
|
|
| ||
Total |
|
2 |
|
$ |
468 |
|
$ |
413 |
|
The commercial real estate restructuring involves an extension of terms and the commercial and industrial modification involves a rate concession and an extension of terms.
TDRs during the Nine Months Ended September 30, 2011
($ in thousands) |
|
# of Loans |
|
Pre- |
|
Recorded |
| ||
Commercial real estate owner-occupied |
|
|
|
$ |
|
|
$ |
|
|
Commercial real estate |
|
1 |
|
369 |
|
318 |
| ||
Commercial and industrial |
|
1 |
|
99 |
|
95 |
| ||
Residential real estate |
|
1 |
|
161 |
|
|
| ||
Construction and land development |
|
|
|
|
|
|
| ||
Consumer |
|
|
|
|
|
|
| ||
Total |
|
3 |
|
$ |
629 |
|
$ |
413 |
|
The commercial real estate restructuring involves an extension of terms. The commercial and industrial modification involves a rate concession and an extension of terms. The residential real estate restructuring includes partial debt forgiveness and a rate concession.
At September 30, 2011, there were three loans totaling $722,000 with terms that were modified in a TDR; including the $413,000 shown in the table above and one loan totaling $309,000 that was modified as a TDR during 2010. Because TDRs are impaired loans, they are reviewed individually for impairment and either charged-off to their net realizable value or allocated a specific reserve in the calculation of the allowance for loan and lease losses. None of the TDRs as of September 30, 2011 had a specific valuation allowance because the loans are well collateralized or have been partially charged-off to their net realizable values. Year to date charge-offs on TDRs totaled $120,000 as of September 30, 2011. At December 31, 2010, there were four loans for $1.5 million with terms that were modified in a TDR, with no specific allowance for loan and lease losses because the loans were well collateralized. There were no TDRs at September 30, 2010.
The Company has not committed additional funds to any of the borrowers whose loans are classified as a TDR. A TDR is considered to be in payment default once it is 90 days past due under the modified terms or when the loan is determined to be uncollectible and is classified as loss and charged-off. As further represented in the table below, the Company has had two loans that were restructured within the last 12 months that have subsequently defaulted. One note is in the process of foreclosure and was moved to other real estate owned during the third quarter 2011 and the other note was deemed uncollectible and fully charged-off during the third quarter 2011.
TDRs that subsequently defaulted as of September 30, 2011
($ in thousands) |
|
# of Loans |
|
Recorded |
|
Recorded |
| ||
Commercial real estate owner-occupied |
|
1 |
|
$ |
879 |
|
$ |
|
|
Commercial real estate |
|
|
|
|
|
|
| ||
Commercial and industrial |
|
|
|
|
|
|
| ||
Residential real estate |
|
1 |
|
110 |
|
|
| ||
Construction and land development |
|
|
|
|
|
|
| ||
Consumer |
|
|
|
|
|
|
| ||
Total |
|
2 |
|
$ |
989 |
|
$ |
|
|
Age Analysis of Loans
The following tables summarize, by class, the Banks past due and nonaccrual loans as of the dates indicated.
|
|
Age Analysis of Loans by Class as of September 30, 2011 |
| |||||||||||||||||||
($ in thousands) |
|
30-59 |
|
60-89 |
|
Past Due |
|
Non- |
|
Total Past |
|
Current |
|
Total |
| |||||||
Commercial real estate owner-occupied |
|
$ |
|
|
$ |
|
|