Edgar Filing: TRICO BANCSHARES /

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Form 10-Q

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549

FORM 10-Q

x	Quarterly Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934

for the quarterly period ended: September 30, 2013

¨	Transition Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934

for the transition period from to .

Commission File Number: 000-10661

TriCo Bancshares

(Exact Name of Registrant as Specified in Its Charter)

CALIFORNIA

94-2792841

(State or Other Jurisdiction

of Incorporation or Organization)

(I.R.S. Employer

Identification Number)

63 Constitution Drive

Chico, California 95973

(Address of Principal Executive Offices)(Zip Code)

(530) 898-0300

(Registrant’s Telephone Number, Including Area Code)

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. x Yes ¨ No

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 (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files). x Yes ¨ No

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, non-accelerated filer, or a smaller reporting company. See definitions of “accelerated filer”, “large accelerated filer” and “smaller reporting company” in Rule 12b-2 of the Exchange Act.

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). ¨ Yes x No

Indicate the number of shares outstanding for each of the issuer’s classes of common stock, as of the latest practical date:

Common stock, no par value: 16,076,662 shares outstanding as of November 1, 2013

TriCo Bancshares

FORM 10-Q

TABLE OF CONTENTS


	Page

Forward-Looking Statements		1

PART I – FINANCIAL INFORMATION		2

Item 1 – Financial Statements (Unaudited)		2

Item 2 – Management’s Discussion and Analysis of Financial Condition and Results of Operations		46

Item 3 – Quantitative and Qualitative Disclosures about Market Risk		73

Item 4 – Controls and Procedures		73

PART II – OTHER INFORMATION		73

Item 1 – Legal Proceedings		73

Item 1A – Risk Factors		73

Item 2 – Unregistered Sales of Equity Securities and Use of Proceeds		73

Item 6 – Exhibits		73

Signatures		75

Exhibits

FORWARD-LOOKING STATEMENTS

This report on Form 10-Q contains forward-looking statements about TriCo Bancshares (the “Company”) that are subject to the protection of the safe harbor provisions contained in the Private Securities Litigation Reform Act of 1995. These forward-looking statements are based on the current knowledge and belief of the Company’s management (“Management”) and include information concerning the Company’s possible or assumed future financial condition and results of operations. When you see any of the words “believes”, “expects”, “anticipates”, “estimates”, or similar expressions, it may mean the Company is making forward-looking statements. A number of factors, some of which are beyond the Company’s ability to predict or control, could cause future results to differ materially from those contemplated. The reader is directed to the Company’s annual report on Form 10-K for the year ended December 31, 2012, and Part II, Item 1A of this report for further discussion of factors which could affect the Company’s business and cause actual results to differ materially from those suggested by any forward-looking statement made in this report. Such Form 10-K and this report should be read to put any forward-looking statements in context and to gain a more complete understanding of the risks and uncertainties involved in the Company’s business. Any forward-looking statement may turn out to be wrong and cannot be guaranteed. The Company does not intend to update any forward-looking statement after the date of this report.

PART I – FINANCIAL INFORMATION

Item 1. Financial Statements

TRICO BANCSHARES

CONDENSED CONSOLIDATED BALANCE SHEETS

(In thousands, except share data; unaudited)


	At September 30,			At December 31,
	2013			2012
Assets:
Cash and due from banks	$	69,173		$	81,086
Cash at Federal Reserve and other banks		471,977			667,813

Cash and cash equivalents		541,150			748,899
Investment securities:
Available for sale		115,215			163,027
Held to maturity		193,262			—
Restricted equity securities		9,163			9,647
Loans held for sale		3,247			12,053
Loans		1,657,051			1,564,823
Allowance for loan losses		(39,340	)		(42,648	)

Total loans, net		1,617,711			1,522,175
Foreclosed assets, net		4,140			7,498
Premises and equipment, net		31,246			26,985
Cash value of life insurance		51,919			50,582
Accrued interest receivable		6,450			6,636
Goodwill		15,519			15,519
Other intangible assets, net		935			1,092
Mortgage servicing rights		6,049			4,552
Indemnification asset		861			1,997
Other assets		35,239			38,607

Total assets	$	2,632,106		$	2,609,269

Liabilities and Shareholders’ Equity:
Liabilities:
Deposits:
Noninterest-bearing demand	$	656,266		$	684,833
Interest-bearing		1,637,045			1,604,869

Total deposits		2,293,311			2,289,702
Accrued interest payable		937			1,036
Reserve for unfunded commitments		2,875			3,615
Other liabilities		33,667			35,122
Other borrowings		14,626			9,197
Junior subordinated debt		41,238			41,238

Total liabilities		2,386,654			2,379,910

Commitments and contingencies (Note 18)
Shareholders’ equity:
Common stock, no par value: 50,000,000 shares authorized; issued and outstanding:
16,076,662 at September 30, 2013		89,054
16,000,838 at December 31, 2012					85,561
Retained earnings		156,266			141,639
Accumulated other comprehensive income, net of tax		132			2,159

Total shareholders’ equity		245,452			229,359

Total liabilities and shareholders’ equity	$	2,632,106		$	2,609,269

See accompanying notes to unaudited condensed consolidated financial statements.

TRICO BANCSHARES

CONDENSED CONSOLIDATED STATEMENTS OF INCOME

(In thousands, except per share data; unaudited)


	Three months ended					Nine months ended
	September 30,					September 30,
	2013			2012		2013			2012
Interest and dividend income:
Loans, including fees	$	25,123		$	25,530	$	73,078		$	76,251
Debt securities:
Taxable		1,742			1,443		4,022			4,790
Tax exempt		172			108		423			323
Dividends		121			12		257			39
Interest bearing cash at Federal Reserve and other banks		378			372		1,318			1,170

Total interest and dividend income		27,536			27,465		79,098			82,573

Interest expense:
Deposits		854			1,106		2,634			3,367
Other borrowings		1			395		3			1,602
Junior subordinated debt		314			333		936			1,003

Total interest expense		1,169			1,834		3,573			5,972

Net interest income		26,367			25,631		75,525			76,601
(Benefit from) provision for loan losses		(393	)		532		(887	)		7,899

Net interest income after provision for loan losses		26,760			25,099		76,412			68,702

Noninterest income:
Service charges and fees		6,662			5,783		19,284			17,890
Gain on sale of loans		1,083			1,430		4,967			4,317
Commissions on sale of non-deposit investment products		692			803		2,294			2,464
Increase in cash value of life insurance		531			450		1,337			1,350
Other		159			661		1,594			1,948

Total noninterest income		9,127			9,127		29,476			27,969

Noninterest expense:
Salaries and related benefits		12,861			12,362		38,712			37,614
Other		10,755			13,228		30,014			35,258

Total noninterest expense		23,616			25,590		68,726			72,872

Income before income taxes		12,271			8,636		37,162			23,799
Provision for income taxes		4,910			3,616		14,999			9,527

Net income	$	7,361		$	5,020	$	22,163		$	14,272

Earnings per share:
Basic	$	0.46		$	0.31	$	1.38		$	0.89
Diluted	$	0.45		$	0.31	$	1.37		$	0.89

See accompanying notes to unaudited condensed consolidated financial statements.

TRICO BANCSHARES

CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME

(In thousands; unaudited)


	Three months ended				Nine months ended
	September 30,				September 30,
	2013		2012		2013			2012
Net income	$	7,361	$	5,020	$	22,163		$	14,272
Other comprehensive income (loss), net of tax:
Unrealized holding gains (losses) on securities arising during the period		83		98		(2,027	)		(176	)

Other comprehensive income (loss)		83		98		(2,027	)		(176	)

Comprehensive income	$	7,444	$	5,118	$	20,136		$	14,096

TRICO BANCSHARES

CONDENSED CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS’ EQUITY

(In thousands, except share and per share data; unaudited)


										Accumulated
	Shares of									Other
	Common			Common			Retained			Comprehensive
	Stock			Stock			Earnings			Income			Total
Balance at December 31, 2011		15,978,958		$	84,079		$	128,551		$	3,811		$	216,441
Net income								14,272						14,272
Other comprehensive loss											(176	)		(176	)
Stock option expense					800									800
Stock options exercised		17,000			204									204
Tax benefit of stock options exercised					21									21
Repurchase of common stock		(3,065	)		(16	)		(32	)					(48	)
Dividends paid ($0.27 per share)								(4,317	)					(4,317	)

Balance at September 30, 2012		15,992,893		$	85,088		$	138,474		$	3,635		$	227,197


Balance at December 31, 2012		16,000,838		$	85,561		$	141,639		$	2,159		$	229,359
Net income								22,163						22,163
Other comprehensive loss											(2,027	)		(2,027	)
Stock option vesting					849									849
Stock option forfeiture					(22	)								(22	)
Stock options exercised		248,765			3,240									3,240
Tax benefit of stock options exercised					356									356
Repurchase of common stock		(172,941	)		(930	)		(2,560	)					(3,490	)
Dividends paid ($0.31 per share)								(4,976	)					(4,976	)

Balance at September 30, 2013		16,076,662		$	89,054		$	156,266		$	132		$	245,452

See accompanying notes to unaudited condensed consolidated financial statements.

TRICO BANCSHARES

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(In thousands; unaudited)


	For the nine months ended September 30,
	2013			2012
Operating activities:
Net income	$	22,163		$	14,272
Adjustments to reconcile net income to net cash provided by operating activities:
Depreciation of premises and equipment, and amortization		3,229			3,221
Amortization of intangible assets		157			157
(Benefit from) provision for loan losses		(887	)		7,899
Amortization of investment securities premium, net		597			907
Originations of loans for resale		(123,834	)		(162,082	)
Proceeds from sale of loans originated for resale		136,421			160,286
Gain on sale of loans		(4,967	)		(4,317	)
Change in market value of mortgage servicing rights		(311	)		1,513
Provision for losses on foreclosed assets		620			1,520
Gain on sale of foreclosed assets		(1,479	)		(364	)
Loss on disposal of fixed assets		12			404
Increase in cash value of life insurance		(1,337	)		(1,350	)
Gain on life insurance death benefit		—			(600	)
Stock option vesting expense		849			800
Stock option excess tax benefits		(356	)		(21	)
Change in:
Interest receivable		186			(326	)
Interest payable		(99	)		(535	)
Reserve for unfunded commitments		(740	)		(185	)
Other assets and liabilities, net		3,408			9,563

Net cash from operating activities		33,632			30,762

Investing activities:
Proceeds from maturities of investment securities available for sale		43,768			58,395
Purchases of investment securities available for sale		—			(13,815	)
Proceeds from maturities of investment securities held to maturity		1,629			—
Purchases of investment securities held to maturity		(194,942	)		—
Redemption of restricted equity securities, net		484			963
Loan principal (increases) decreases, net		(39,986	)		(40,098	)
Loans purchased		(62,698	)		—
Proceeds from sale of foreclosed assets		12,252			11,281
Improvements of foreclosed assets		—			(474	)
Proceeds from sale of premises and equipment		9			33
Purchases of premises and equipment		(6,771	)		(7,077	)
Life insurance proceeds		706			1,611

Net cash (used in) provided from investing activities		(245,549	)		10,819

Financing activities:
Net increase in deposits		3,609			11,103
Net change in other borrowings		5,429			(63,277	)
Stock option excess tax benefits		356			21
Repurchase of common stock		(501	)		(48	)
Dividends paid		(4,976	)		(4,317	)
Exercise of stock options		251			156

Net cash provided (used) in financing activities		4,168			(56,362	)

Net change in cash and cash equivalents		(207,749	)		(14,781	)

Cash and cash equivalents at beginning of period		748,899			637,275

Cash and cash equivalents at end of period		541,150		$	622,494

Supplemental disclosure of noncash activities:
Loans transferred to other real estate owned	$	8,035		$	5,816
Change in unrealized net gain on securities available for sale	$	(3,498	)	$	(304	)
Market value of shares tendered by employees in-lieu of cash to pay for exercise options and/or related taxes	$	3,490		$	48
Supplemental disclosure of cash flow activity:
Cash paid for interest expense	$	3,672		$	6,507
Cash paid for income taxes	$	15,110		$	7,320

See accompanying notes to unaudited condensed consolidated financial statements.

NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

Note 1 – Summary of Significant Accounting Policies

Description of Business

TriCo Bancshares is a California corporation organized to act as a bank holding company for Tri Counties Bank (the “Bank”). The Bank is a state-chartered financial institution that is engaged in the general commercial banking business in the California counties of Butte, Contra Costa, Del Norte, Fresno, Glenn, Kern, Lake, Lassen, Madera, Mendocino, Merced, Napa, Nevada, Placer, Sacramento, Shasta, Siskiyou, Stanislaus, Sutter, Tehama, Tulare, Yolo and Yuba. Tri Counties Bank currently operates from 41 traditional branches and 24 in-store branches. The Company also formed two subsidiary business trusts, TriCo Capital Trust I and TriCo Capital Trust II (collectively, the Trusts), to issue trust preferred securities.

Basis of Presentation

The following unaudited condensed financial statements of the Company have been prepared pursuant to the rules and regulations of the Securities and Exchange Commission. Certain information and note disclosures normally included in annual financial statements prepared in accordance with generally accepted accounting principles have been condensed or omitted pursuant to those rules and regulations, although the Company believes that the disclosures made are adequate to make the information not misleading. In the opinion of Management, all adjustments, consisting solely of normal recurring adjustments, considered necessary for a fair presentation of results for the interim periods presented have been included. These interim condensed consolidated financial statements should be read in conjunction with the financial statements and related notes contained in the Company’s 2012 Annual Report on Form 10-K filed with the Securities and Exchange Commission on March 18, 2013.

The condensed consolidated financial statements include the accounts of the Company and its wholly-owned financial subsidiary, Tri Counties Bank. All significant intercompany balances and transactions have been eliminated. TriCo Capital Trust I and TriCo Capital Trust II, which were formed solely for the purpose of issuing trust preferred securities, are unconsolidated subsidiaries as the Company is not the primary beneficiary of the trusts and they are not considered variable interest entities. Operating results for the three and nine months ended September 30, 2013 are not necessarily indicative of the results that may be expected for the year ending December 31, 2013. Certain amounts in the consolidated financial statements for the year ended December 31, 2012 and for the three and nine months ended September 30, 2012 may have been reclassified to conform to the presentation of the condensed consolidated financial statements in 2013.

Use of Estimates in the Preparation of Financial Statements

The preparation of financial statements in conformity with accounting principles generally accepted in the United States of America requires Management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. On an on-going basis, the Company evaluates its estimates, including those related to the adequacy of the allowance for loan losses, investments, intangible assets, income taxes and contingencies. The Company bases its estimates on historical experience and on various other assumptions that are believed to be reasonable under the circumstances, the results of which form the basis for making judgments about the carrying values of assets and liabilities that are not readily apparent from other sources. Actual results may differ from these estimates under different assumptions or conditions. The allowance for loan losses, indemnification asset, foreclosed assets, goodwill and other intangible assets, income taxes, fair value of assets acquired and liabilities assumed in business combinations, the valuation of securities available-for-sale, and the valuation of mortgage servicing rights are the only accounting estimates that materially affect the Company’s consolidated financial statements.

As described in Note 2, the Bank assumed the banking operations of two failed financial institutions from the FDIC under whole bank purchase agreements. The acquired assets and assumed liabilities were measured at estimated fair value values under the acquisition method of accounting. The Company made significant estimates and exercised significant judgment in accounting for the acquisitions. The Company determined loan fair values based on loan file reviews, loan risk ratings, appraised collateral values, expected cash flows and historical loss factors. Foreclosed assets were primarily valued based on appraised values of the repossessed loan collateral. An identifiable intangible was also recorded representing the fair value of the core deposit customer base based on an evaluation of the cost of such deposits relative to alternative funding sources. The fair value of time deposits and borrowings were determined based on the present value of estimated future cash flows using current rates as of the acquisition date.

Significant Group Concentration of Credit Risk

The Company grants agribusiness, commercial, consumer, and residential loans to customers located throughout the northern San Joaquin Valley, the Sacramento Valley and northern mountain regions of California. The Company has a diversified loan portfolio within the business segments located in this geographical area. The Company currently classifies all its operation into one business segment that it denotes as community banking.

Cash and Cash Equivalents

For purposes of the consolidated statements of cash flows, cash and cash equivalents include cash on hand, amounts due from banks, and federal funds sold. Net cash flows are reported for loan and deposit transactions and other borrowings.

Investment Securities

The Company classifies its debt and marketable equity securities into one of three categories: trading, available for sale or held to maturity. Trading securities are bought and held principally for the purpose of selling in the near term. Held to maturity securities are those securities which the Company has the ability and intent to hold until maturity. These securities are carried at cost adjusted for amortization of premium and accretion of discount, computed by the effective interest method over their contractual lives. All other securities not included in trading or held to maturity are classified as available for sale. Available for sale securities are recorded at fair value. Unrealized gains and losses, net of the related tax effect, on available for sale securities are reported as a separate component of other accumulated comprehensive income in shareholders’ equity until realized. Premiums and discounts are amortized or accreted over the life of the related investment security as an adjustment to yield using the effective interest method. Dividend and interest income are recognized when earned. Realized gains and losses are derived from the amortized cost of the security sold. During the nine months ended September 30, 2013, and the year ended December 31, 2012, the Company did not have any securities classified as trading. During the three months ended March 31, 2013, and the year ended December 31, 2012, the Company did not have any securities classified as held to maturity.

The Company assesses other-than-temporary impairment (“OTTI”) based on whether it intends to sell a security or if it is likely that the Company would be required to sell the security before recovery of the amortized cost basis of the investment, which may be maturity. For debt securities, if we intend to sell the security or it is likely that we will be required to sell the security before recovering its cost basis, the entire impairment loss would be recognized in earnings as an OTTI. If we do not intend to sell the security and it is not likely that we will be required to sell the security but we do not expect to recover the entire amortized cost basis of the security, only the portion of the impairment loss representing credit losses would be recognized in earnings. The credit loss on a security is measured as the difference between the amortized cost basis and the present value of the cash flows expected to be collected. Projected cash flows are discounted by the original or current effective interest rate depending on the nature of the security being measured for potential OTTI. The remaining impairment related to all other factors, the difference between the present value of the cash flows expected to be collected and fair value, is recognized as a charge to other comprehensive income (“OCI”). Impairment losses related to all other factors are presented as separate categories within OCI. The accretion of the amount recorded in OCI increases the carrying value of the investment and does not affect earnings. If there is an indication of additional credit losses the security is re-evaluated according to the procedures described above. No OTTI losses were recognized during the nine months ended September 30, 2013, and the year ended December 31, 2012.

Restricted Equity Securities

Restricted equity securities represent the Company’s investment in the stock of the Federal Home Loan Bank of San Francisco (“FHLB”) and are carried at par value, which reasonably approximates its fair value. While technically these are considered equity securities, there is no market for the FHLB stock. Therefore, the shares are considered as restricted investment securities. Management periodically evaluates FHLB stock for other-than-temporary impairment. Management’s determination of whether these investments are impaired is based on its assessment of the ultimate recoverability of cost rather than by recognizing temporary declines in value. The determination of whether a decline affects the ultimate recoverability of cost is influenced by criteria such as (1) the significance of any decline in net assets of the FHLB as compared to the capital stock amount for the FHLB and the length of time this situation has persisted, (2) commitments by the FHLB to make payments required by law or regulation and the level of such payments in relation to the operating performance of the FHLB, (3) the impact of legislative and regulatory changes on institutions and, accordingly, the customer base of the FHLB, and (4) the liquidity position of the FHLB.

As a member of the FHLB system, the Company is required to maintain a minimum level of investment in FHLB stock based on specific percentages of its outstanding mortgages, total assets, or FHLB advances. The Company may request redemption at par value of any stock in excess of the minimum required investment. Stock redemptions are at the discretion of the FHLB.

Loans Held for Sale

Loans originated and intended for sale in the secondary market are carried at the lower of aggregate cost or fair value, as determined by aggregate outstanding commitments from investors of current investor yield requirements. Net unrealized losses are recognized through a valuation allowance by charges to noninterest income.

Mortgage loans held for sale are generally sold with the mortgage servicing rights retained by the Company. Gains or losses on the sale of loans that are held for sale are recognized at the time of the sale and determined by the difference between net sale proceeds and the net book value of the loans less the estimated fair value of any retained mortgage servicing rights.

Loans and Allowance for Loan Losses

Loans originated by the Company, i.e., not purchased or acquired in a business combination, are referred to as originated loans. Originated loans that management has the intent and ability to hold for the foreseeable future or until maturity or payoff are reported at the principal amount outstanding, net of deferred loan fees and costs. Loan origination and commitment fees and certain direct loan origination costs are deferred, and the net amount is amortized as an adjustment of the related loan’s yield over the actual life of the loan. Originated loans on which the accrual of interest has been discontinued are designated as nonaccrual loans.

Originated loans are placed in nonaccrual status when reasonable doubt exists as to the full, timely collection of interest or principal, or a loan becomes contractually past due by 90 days or more with respect to interest or principal and is not well secured and in the process of collection. When an originated loan is placed on nonaccrual status, all interest previously accrued but not collected is reversed. Income on such loans is then recognized only to the extent that cash is received and where the future collection of principal is probable. Interest accruals are resumed on such loans only when they are brought fully current with respect to interest and principal and when, in the judgment of Management, the loan is estimated to be fully collectible as to both principal and interest.

An allowance for loan losses for originated loans is established through a provision for loan losses charged to expense. The allowance is maintained at a level which, in Management’s judgment, is adequate to absorb probable incurred credit losses inherent in the loan portfolio as of the balance sheet date. Originated loans and deposit related overdrafts are charged against the allowance for loan losses when Management believes that the collectability of the principal is unlikely or, with respect to consumer installment loans, according to an established delinquency schedule. The allowance is an amount that Management believes will be adequate to absorb probable losses inherent in existing loans and leases, based on evaluations of the collectability, impairment and prior loss experience of loans and leases. The evaluations take into consideration such factors as changes in the nature and size of the portfolio, overall portfolio quality, loan concentrations, specific problem loans, and current economic conditions that may affect the borrower’s ability to pay. The Company defines an originated loan as impaired when it is probable the Company will be unable to collect all amounts due according to the contractual terms of the loan agreement. Impaired originated loans are measured based on the present value of expected future cash flows discounted at the loan’s original effective interest rate. As a practical expedient, impairment may be measured based on the loan’s observable market price or the fair value of the collateral if the loan is collateral dependent. When the measure of the impaired loan is less than the recorded investment in the loan, the impairment is recorded through a valuation allowance.

In situations related to originated loans where, for economic or legal reasons related to a borrower’s financial difficulties, the Company grants a concession for other than an insignificant period of time to the borrower that the Company would not otherwise consider, the related loan is classified as a troubled debt restructuring (TDR). The Company strives to identify borrowers in financial difficulty early and work with them to modify to more affordable terms before their loan reaches nonaccrual status. These modified terms may include rate reductions, principal forgiveness, payment forbearance and other actions intended to minimize the economic loss and to avoid foreclosure or repossession of the collateral. In cases where the Company grants the borrower new terms that result in the loan being classified as a TDR, the Company measures any impairment on the restructuring as noted above for impaired loans. TDR loans are classified as impaired until they are fully paid off or charged off. Loans that are in nonaccrual status at the time they become TDR loans, remain in nonaccrual status until the borrower demonstrates a sustained period of performance which the Company generally believes to be six consecutive months of payments, or equivalent. Otherwise, TDR loans are subject to the same nonaccrual and charge-off policies as noted above with respect to their restructured principal balance.

Credit risk is inherent in the business of lending. As a result, the Company maintains an allowance for loan losses to absorb losses inherent in the Company’s originated loan portfolio. This is maintained through periodic charges to earnings. These charges are included in the Consolidated Statements of Income as provision for loan losses. All specifically identifiable and quantifiable losses are immediately charged off against the allowance. However, for a variety of reasons, not all losses are immediately known to the Company and, of those that are known, the full extent of the loss may not be quantifiable at that point in time. The balance of the Company’s allowance for originated loan losses is meant to be an estimate of these unknown but probable losses inherent in the portfolio.

The Company formally assesses the adequacy of the allowance for originated loan losses on a quarterly basis. Determination of the adequacy is based on ongoing assessments of the probable risk in the outstanding originated loan portfolio, and to a lesser extent the Company’s originated loan commitments. These assessments include the periodic re-grading of credits based on changes in their individual credit characteristics including delinquency, seasoning, recent financial performance of the borrower, economic factors, changes in the interest rate environment, growth of the portfolio as a whole or by segment, and other factors as warranted. Loans are initially graded when originated. They are re-graded as they are renewed, when there is a new loan to the same borrower, when identified facts demonstrate heightened risk of nonpayment, or if they become delinquent. Re-grading of larger problem loans occurs at least quarterly. Confirmation of the quality of the grading process is obtained by independent credit reviews conducted by consultants specifically hired for this purpose and by various bank regulatory agencies.

The Company’s method for assessing the appropriateness of the allowance for originated loan losses includes specific allowances for impaired originated loans and leases, formula allowance factors for pools of credits, and allowances for changing environmental factors (e.g., interest rates, growth, economic conditions, etc.). Allowance factors for loan pools were based on historical loss experience by product type and prior risk rating.

During the three months ended March 31, 2012, management changed some of the assumptions utilized in the Allowance for Loan Losses estimate calculation. These changes were intended to more accurately reflect the current risk in the loan portfolio and to better estimate the losses inherent but not yet quantifiable. These changes included the conversion to a historical loss migration analysis intended to better determine the appropriate formula reserve ratio by loan category and risk rating, the addition of an environmental factor related to the delinquency rate of loans not classified as impaired by loan category, the elimination of an unspecified reserve allocation previously intended to account for imprecision inherent in the overall calculation, and the reclassification of risk rating of certain consumer loans based on current credit score in an attempt to better identify the risk in the portfolio. The financial effect of these changes resulted in a net reduction in the calculated Allowance for Loan Losses of $1,388,000 during the three months ended March 31, 2012. Allowances for impaired loans are based on analysis of individual credits. Allowances for changing environmental factors are Management’s best estimate of the probable impact these changes have had on the originated loan portfolio as a whole. The allowance for originated loans is included in the allowance for loan losses.

During the three months ended March 31, 2013, the Company changed the method it uses to estimate net sale proceeds from real estate collateral sales when calculating the allowance for loan losses associated with impaired real estate collateral dependent loans. Previously, the Company used the greater of fifteen percent or actual estimated selling costs. Currently, the Company uses the actual estimated selling costs, and an adjustment to appraised value based on the age of the appraisal. These changes are intended to more accurately reflect the estimated net sale proceeds from the sale of impaired collateral dependent real estate loans. This change in methodology resulted in the allowance for loan losses as of March 31, 2013 being $494,000 more than it would have been without this change in methodology.

During the three months ended June 30, 2013, the Company modified its loss migration analysis methodology used to determine the formula allowance factors. When the Company originally established its loss migration analysis methodology during the quarter ended March 31, 2012, it reviewed the loss experience of each quarter over the previous three years in order to calculate an annualized loss rate by loan category and risk rating. The use of three years of loss experience data was originally used because that was the extent of the detailed loss data, by loan category and risk rating that was available at the time. This three year historical look-back period was used until the quarter ended June 30, 2013. Starting with the quarter ended June 30, 2013, the Company will review all available detailed loss experience data, and not limit it to the most recent three years of historical loss data. This change is intended to more accurately reflect the risk inherent in the loan portfolio by considering historical loss data for all years as the data for new periods becomes available. This change in methodology resulted in the allowance for loan losses as of June 30, 2013 being $1,314,000 more than it would have been without this change in methodology.

During the three months ended September 30, 2013, the Company modified its methodology used to determine the allowance for changing environmental factors. Previously, the Company compared the current value of each environmental factor to a fixed baseline value. The deviation of the current value from the baseline value was then multiplied by a conversion factor to determine the required allowance related to each environmental factor. As of September 30, 2013, the Company replaced the fixed baseline values with average baseline values derived from historical averages, and adjusted the conversion factors. This change is intended to more accurately reflect the risk inherent in the portfolio by recognizing that baseline, or normal, levels for environmental factors may change over time. This change in methodology resulted in the allowance for loan losses as of September 30, 2013 being $1,665,000 more than it would have been without this change in methodology.

Loans purchased or acquired in a business combination are referred to as acquired loans. Acquired loans are valued as of the acquisition date in accordance with Financial Accounting Standards Board Accounting Standards Codification (“FASB ASC”) Topic 805, Business Combinations. Loans acquired with evidence of credit deterioration since origination for which it is probable that all contractually required payments will not be collected are referred to as purchased credit impaired (PCI) loans. PCI loans are accounted for under FASB ASC Topic 310-30, Loans and Debt Securities Acquired with Deteriorated Credit Quality. Under FASB ASC Topic 805 and FASB ASC Topic 310-30, PCI loans are recorded at fair value at acquisition date, factoring in credit losses expected to be incurred over the life of the loan. Accordingly, an allowance for loan losses is not carried over or recorded as of the acquisition date. Fair value is defined as the present value of the future estimated principal and interest payments of the loan, with the discount rate used in the present value calculation representing the estimated effective yield of the loan. Default rates, loss severity, and prepayment speed assumptions are periodically reassessed and our estimate of future payments is adjusted accordingly. The difference between contractual future payments and estimated future payments is referred to as the nonaccretable difference. The difference between estimated future payments and the present value of the estimated future payments is referred to as the accretable yield. The accretable yield represents the amount that is expected to be recorded as interest income over the remaining life of the loan. If after acquisition, the Company determines that the estimated future cash flows of a PCI loan are expected to be more than originally estimated, an increase in the discount rate (effective yield) would be made such that the newly increased accretable yield would be recognized, on a level yield basis, over the remaining estimated life of the loan. If, after acquisition, the Company determines that the estimated future cash flows of a PCI loan are expected to be less than previously estimated, the discount rate would first be reduced until the present value of the reduced cash flow estimate equals the previous present value however, the discount rate may not be lowered below its original level at acquisition. If the discount rate has been lowered to its original level and the present value has not been sufficiently lowered, an allowance for loan loss would be established through a provision for loan losses charged to expense to decrease the present value to the required level. If the estimated cash flows improve after an allowance has been established for a loan, the allowance may be partially or fully reversed depending on the improvement in the estimated cash flows. Only after the allowance has been fully reversed may the discount rate be increased. PCI loans are put on nonaccrual status when cash flows cannot be reasonably estimated. PCI loans on nonaccrual status are accounted for using the cost recovery method or cash basis method of income recognition. PCI loans are charged off when evidence suggests cash flows are not recoverable. Foreclosed assets from PCI loans are recorded in foreclosed assets at fair value with the fair value at time of foreclosure representing cash flow from the loan. ASC 310-30 allows PCI loans with similar risk characteristics and acquisition time frame to be “pooled” and have their cash flows aggregated as if they were one loan. The Company elected to use the “pooled” method of ASC 310-30 for PCI – other loans in the acquisition of certain assets and liabilities of Granite Community Bank (“Granite”) and Citizens Bank of Northern California (“Citizens”).

Acquired loans that are not PCI loans are referred to as purchased not credit impaired (PNCI) loans. PNCI loans are accounted for under FASB ASC Topic 310-20, Receivables – Nonrefundable Fees and Other Costs, in which interest income is accrued on a level-yield basis for performing loans. For income recognition purposes, this method assumes that all contractual cash flows will be collected, and no allowance for loan losses is established at the time of acquistion. Post-acquisition date, an allowance for loan losses may need to be established for acquired loans through a provision charged to earnings for credit losses incurred subsequent to acquisition. Under ASC 310-20, the loss would be measured based on the probable shortfall in relation to the contractual note requirements, consistent with our allowance for loan loss policy for similar loans.

When referring to PNCI and PCI loans we will use the terms “nonaccretable difference”, “accretable yield”, or “purchase discount”. Nonaccretable difference is the difference between undiscounted contractual cash flows due and undiscounted cash flows we expect to collect, or put another way, it is the undiscounted contractual cash flows we do not expect to collect. Accretable yield is the difference between undiscounted cash flows we expect to collect and the value at which we have recorded the loan on our financial statements. On the date of acquisition, all purchased loans are recorded on our consolidated financial statements at estimated fair value. Purchase discount is the difference between the estimated fair value of loans on the date of acquisition and the principal amount owed by the borrower, net of charge offs, on the date of acquisition. We may also refer to “discounts to principal balance of loans owed, net of charge-offs”. Discounts to principal balance of loans owed, net of charge-offs is the difference between principal balance of loans owed, net of charge-offs, and loans as recorded on our financial statements. Discounts to principal balance of loans owed, net of charge-offs arise from purchase discounts, and equal the purchase discount on the acquisition date.

Loans are also categorized as “covered” or “noncovered”. Covered loans refer to loans covered by a Federal Deposit Insurance Corporation (“FDIC”) loss sharing agreement. Noncovered loans refer to loans not covered by a FDIC loss sharing agreement.

Foreclosed Assets

Foreclosed assets include assets acquired through, or in lieu of, loan foreclosure. Foreclosed assets are held for sale and are initially recorded at fair value less estimated costs to sell at the date of foreclosure, establishing a new cost basis. Subsequent to foreclosure, management periodically performs valuations and the assets are carried at the lower of carrying amount or fair value less cost to sell. Revenue and expenses from operations and changes in the valuation allowance are included in other noninterest expense. Gain or loss on sale of foreclosed assets is included in noninterest income. Foreclosed assets that are not subject to a FDIC loss-share agreement are referred to as noncovered foreclosed assets.

Foreclosed assets acquired through FDIC-assisted acquisitions that are subject to a FDIC loss-share agreement, and all assets acquired via foreclosure of covered loans are referred to as covered foreclosed assets. Covered foreclosed assets are reported exclusive of expected reimbursement cash flows from the FDIC. Foreclosed covered loan collateral is transferred into covered foreclosed assets at the loan’s carrying value, inclusive of the acquisition date fair value discount.

Covered foreclosed assets are initially recorded at estimated fair value less estimated costs to sell on the acquisition date based on similar market comparable valuations less estimated selling costs. Any subsequent valuation adjustments due to declines in fair value will be charged to noninterest expense, and will be mostly offset by noninterest income representing the corresponding increase to the FDIC indemnification asset for the offsetting loss reimbursement amount. Any recoveries of previous valuation adjustments will be credited to noninterest expense with a corresponding charge to noninterest income for the portion of the recovery that is due to the FDIC.

Premises and Equipment

Land is carried at cost. Land improvements, buildings and equipment, including those acquired under capital lease, are stated at cost less accumulated depreciation and amortization. Depreciation and amortization expenses are computed using the straight-line method over the estimated useful lives of the related assets or lease terms. Asset lives range from 3-10 years for furniture and equipment and 15-40 years for land improvements and buildings.

Goodwill and Other Intangible Assets

Goodwill represents the excess of costs over fair value of net assets of businesses acquired. Goodwill and other intangible assets acquired in a purchase business combination and determined to have an indefinite useful life are not amortized, but instead tested for impairment at least annually. Intangible assets with estimable useful lives are amortized over their respective estimated useful lives to their estimated residual values, and reviewed for impairment.

The Company has an identifiable intangible asset consisting of core deposit intangibles (CDI). CDI are amortized over their respective estimated useful lives, and reviewed for impairment.

Impairment of Long-Lived Assets and Goodwill

Long-lived assets, such as premises and equipment, and purchased intangibles subject to amortization, are reviewed for impairment whenever events or changes in circumstances indicate that the carrying amount of an asset may not be recoverable. Recoverability of assets to be held and used is measured by a comparison of the carrying amount of an asset to estimated undiscounted future cash flows expected to be generated by the asset. If the carrying amount of an asset exceeds its estimated future cash flows, an impairment charge is recognized by the amount by which the carrying amount of the asset exceeds the fair value of the asset. Assets to be disposed of would be separately presented in the balance sheet and reported at the lower of the carrying amount or fair value less costs to sell, and are no longer depreciated. The assets and liabilities of a disposed group classified as held for sale would be presented separately in the appropriate asset and liability sections of the consolidated balance sheet.

As of December 31 of each year, goodwill is tested for impairment, and is tested for impairment more frequently if events and circumstances indicate that the asset might be impaired. An impairment loss is recognized to the extent that the carrying amount exceeds the asset’s fair value. This determination is made at the reporting unit level. The Company may choose to first assess qualitative factors to determine whether the existence of events or circumstances leads to a determination that it is more likely than not that the fair value of a reporting unit is less than its carrying amount. If, after assessing the totality of events or circumstances, the Company determines it is not more likely than not that the fair value of a reporting unit is less than its carrying amount, then goodwill is deemed not to be impaired.

However, if the Company concludes otherwise, or if the Company elected not to first assess qualitative factors, then the Company performs the first step of a two-step impairment test by calculating the fair value of the reporting unit and comparing the fair value with the carrying amount of the reporting unit. Second, if the carrying amount of the reporting unit exceeds its fair value, an impairment loss is recognized for any excess of the carrying amount of the reporting unit’s goodwill over the implied fair value of that goodwill. The implied fair value of goodwill is determined by allocating the fair value of the reporting unit in a manner similar to a purchase price allocation. The residual fair value after this allocation is the implied fair value of the reporting unit goodwill. Currently, and historically, the Company is comprised of only one reporting unit that operates within the business segment it has identified as “community banking”. Goodwill was not impaired as of December 31, 2012 because the fair value of the reporting unit exceeded its carrying value.

Mortgage Servicing Rights

Mortgage servicing rights (MSR) represent the Company’s right to a future stream of cash flows based upon the contractual servicing fee associated with servicing mortgage loans. Our MSR arise from residential mortgage loans that we originate and sell, but retain the right to service the loans. The net gain from the retention of the servicing right is included in gain on sale of loans in noninterest income when the loan is sold. Fair value is based on market prices for comparable mortgage servicing contracts, when available, or alternatively, is based on a valuation model that calculates the present value of estimated future net servicing income. The valuation model incorporates assumptions that market participants would use in estimating future net servicing income, such as the cost to service, the discount rate, the custodial earnings rate, an inflation rate, ancillary income, prepayment speeds and default rates and losses. Servicing fees are recorded in noninterest income when earned.

We account for MSR at fair value. The determination of fair value of our MSR requires management judgment because they are not actively traded. The determination of fair value for MSR requires valuation processes which combine the use of discounted cash flow models and extensive analysis of current market data to arrive at an estimate of fair value. The cash flow and prepayment assumptions used in our discounted cash flow model are based on empirical data drawn from the historical performance of our MSR, which we believe are consistent with assumptions used by market participants valuing similar MSR, and from data obtained on the performance of similar MSR. The key assumptions used in the valuation of MSR include mortgage prepayment speeds and the discount rate. These variables can, and generally will, change from quarter to quarter as market conditions and projected interest rates change. The key risks inherent with MSR are prepayment speed and changes in interest rates. The Company uses an independent third party to determine fair value of MSR.

Indemnification Asset

The Company accounts for amounts receivable under loss-share agreements with the FDIC as indemnification assets in accordance with FASB ASC Topic 805, Business Combinations. FDIC indemnification assets are initially recorded at fair value, based on the discounted value of expected future cash flows under the loss-share agreements. The difference between the fair value and the undiscounted cash flows the Company expects to collect from the FDIC will be accreted into noninterest income over the life of the FDIC indemnification asset. FDIC indemnification assets are reviewed quarterly and adjusted for any changes in expected cash flows based on recent performance and expectations for future performance of the covered portfolios. These adjustments are measured on the same basis as the related covered loans and covered other real estate owned. Any increases in cash flow of the covered assets over those expected will reduce the FDIC indemnification asset and any decreases in cash flow of the covered assets under those expected will increase the FDIC indemnification asset. Increases and decreases to the FDIC indemnification asset are recorded as adjustments to noninterest income.

Reserve for Unfunded Commitments

The reserve for unfunded commitments is established through a provision for losses – unfunded commitments charged to noninterest expense. The reserve for unfunded commitments is an amount that Management believes will be adequate to absorb probable losses inherent in existing commitments, including unused portions of revolving lines of credits and other loans, standby letters of credits, and unused deposit account overdraft privilege. The reserve for unfunded commitments is based on evaluations of the collectability, and prior loss experience of unfunded commitments. The evaluations take into consideration such factors as changes in the nature and size of the loan portfolio, overall loan portfolio quality, loan concentrations, specific problem loans and related unfunded commitments, and current economic conditions that may affect the borrower’s or depositor’s ability to pay.

During the three months ended June 30, 2013, the Company modified the methodology employed to estimate potential losses on unfunded commitments. Similar to the Allowance for Loan and Lease Losses, the Company performs a migration analysis of historical loss experience. Prior to this quarter, the loss experience of each quarter over the previous three years was reviewed in order to calculate an annualized loss rate by loan category. Going forward, the Company has chosen to review all loss experience available since the conversion to a loss migration analysis. This change is intended to more accurately reflect the risk inherent in the unfunded commitments and appropriately consider all losses incurred in prior years. This change in methodology resulted in the reserve for unfunded commitments as of June 30, 2013 being $335,000 more than it would have been without this change in methodology.

Income Taxes

The Company’s accounting for income taxes is based on an asset and liability approach. The Company recognizes the amount of taxes payable or refundable for the current year, and deferred tax assets and liabilities for the future tax consequences that have been recognized in its financial statements or tax returns. The measurement of tax assets and liabilities is based on the provisions of enacted tax laws. A valuation allowance, if needed, reduces deferred tax assets to the expected amount most likely to be realized. Realization of deferred tax assets is dependent upon the generation of a sufficient level of future taxable income and recoverable taxes paid in prior years. Although realization is not assured, management believes it is more likely than not that all of the deferred tax assets will be realized. Interest and/or penalties related to income taxes are reported as a component of noninterest income.

Off-Balance Sheet Credit Related Financial Instruments

In the ordinary course of business, the Company has entered into commitments to extend credit, including commitments under credit card arrangements, commercial letters of credit, and standby letters of credit. Such financial instruments are recorded when they are funded.

Geographical Descriptions

For the purpose of describing the geographical location of the Company’s loans, the Company has defined northern California as that area of California north of, and including, Stockton; central California as that area of the state south of Stockton, to and including, Bakersfield; and southern California as that area of the state south of Bakersfield.

Reclassifications

Certain amounts reported in previous consolidated financial statements have been reclassified to conform to the presentation in this report. These reclassifications did not affect previously reported net income or total shareholders’ equity.

Recent Accounting Pronouncements

FASB issued Accounting Standards Update (“ASU”) No. 2012-06, Business Combinations (Topic 805): Subsequent Accounting for an Indemnification Asset Recognized at the Acquisition Date as a Result of a Government-Assisted Acquisition of a Financial Institution. ASU 2012-06 requires that when a reporting entity recognizes an indemnification asset (in accordance with Subtopic 805-20) as a result of a government-assisted acquisition of a financial institution and subsequently a change in the cash flows expected to be collected on the indemnification asset occurs (as a result of a change in cash flows expected to be collected on the assets subject to indemnification), the reporting entity should subsequently account for the change in the measurement of the indemnification asset on the same basis as the change in the assets subject to indemnification. Any amortization of changes in value should be limited to the contractual term of the indemnification agreement (that is, the lesser of the term of the indemnification agreement and the remaining life of the indemnified assets). The Company adopted this Standard on January 1, 2013, and the adoption did not have a significant impact on the Company’s consolidated financial statements.

FASB issued ASU No. 2013-02, Comprehensive Income (Topic 220): Reporting of Amounts Reclassified Out of Accumulated Other Comprehensive Income. ASU 2013-02 amends recent guidance related to the reporting of comprehensive income to enhance the reporting of reclassifications out of accumulated other comprehensive income. The Company adopted this Standard on January 1, 2013, and the adoption did not have a significant impact on the Company’s consolidated financial statements.

Note 2 - Business Combinations

On September 23, 2011, the California Department of Financial Institutions closed Citizens Bank of Northern California (“Citizens”), Nevada City, California and appointed the FDIC as receiver. That same date, the Bank assumed the banking operations of Citizens from the FDIC under a whole bank purchase and assumption agreement without loss sharing.

On May 28, 2010, the Office of the Comptroller of the Currency closed Granite Community Bank (“Granite”), Granite Bay, California and appointed the FDIC as receiver. That same date, the Bank assumed the banking operations of Granite from the FDIC under a whole bank purchase and assumption agreement with loss sharing. Under the terms of the loss sharing agreement, the FDIC will cover a substantial portion of any future losses on loans, related unfunded loan commitments, other real estate owned (OREO)/foreclosed assets and accrued interest on loans for up to 90 days. The FDIC will absorb 80% of losses and share in 80% of loss recoveries on the covered assets acquired from Granite. The loss sharing arrangements for non-single family residential and single family residential loans are in effect for 5 years and 10 years, respectively, and the loss recovery provisions are in effect for 8 years and 10 years, respectively, from the acquisition date.

Note 3 - Investment Securities

The amortized cost and estimated fair values of investments in debt and equity securities are summarized in the following tables:


	September 30, 2013
			Gross		Gross			Estimated
	Amortized		Unrealized		Unrealized			Fair
	Cost		Gains		Losses			Value
	(in thousands)
Securities Available for Sale
Obligations of U.S. government corporations and agencies	$	100,629	$	4,970	$	(198	)	$	105,401
Obligations of states and political subdivisions		7,777		128		—			7,905
Corporate debt securities		1,873		36		—			1,909

Total securities available for sale	$	110,279	$	5,134	$	(198	)	$	115,215

Securities Held to Maturity
Obligations of U.S. government corporations and agencies	$	180,612	$	1,299	$	(2,905	)	$	179,006
Obligations of states and political subdivisions		12,650		—		(1,415	)		11,235

Total securities available for sale	$	193,262	$	1,299	$	(4,320	)	$	190,241


	December 31, 2012
			Gross		Gross			Estimated
	Amortized		Unrealized		Unrealized			Fair
	Cost		Gains		Losses			Value
	(in thousands)
Securities Available for Sale
Obligations of U.S. government corporations and agencies	$	143,633	$	8,068		—		$	151,701
Obligations of states and political subdivisions		9,098		323		—			9,421
Corporate debt securities		1,862		43		—			1,905

Total securities available for sale	$	154,593	$	8,434		—		$	163,027

The Company had no investment securities held to maturity at December 31, 2012.

No investment securities were sold during the nine months ended September 30, 2013 or the year ended December 31, 2012. Investment securities with an aggregate carrying value of $66,442,000 and $66,911,000 at September 30, 2013 and December 31, 2012, respectively, were pledged as collateral for specific borrowings, lines of credit and local agency deposits.

Note 3 - Investment Securities (continued)

The amortized cost and estimated fair value of debt securities at September 30, 2013 by contractual maturity are shown below. Actual maturities may differ from contractual maturities because borrowers may have the right to call or prepay obligations with or without call or prepayment penalties. At September 30, 2013, obligations of U.S. government corporations and agencies with a cost basis totaling $281,241,000 consist almost entirely of mortgage-backed securities whose contractual maturity, or principal repayment, will follow the repayment of the underlying mortgages. For purposes of the following table, the entire outstanding balance of these mortgage-backed securities issued by U.S. government corporations and agencies is categorized based on final maturity date. At September 30, 2013, the Company estimates the average remaining life of these mortgage-backed securities issued by U.S. government corporations and agencies to be approximately 5.6 years. Average remaining life is defined as the time span after which the principal balance has been reduced by half.


Investment Securities	Available for Sale				Held to Maturity
(In thousands)	Amortized		Estimated		Amortized		Estimated
	Cost		Fair Value		Cost		Fair Value
Due in one year	$	2,554	$	2,594		—		—
Due after one year through five years		4,514		4,699		—		—
Due after five years through ten years		34,963		36,190		—		—
Due after ten years		68,248		71,732	$	193,262	$	190,241

Totals	$	110,279	$	115,215	$	193,262	$	190,241

Gross unrealized losses on investment securities and the fair value of the related securities, aggregated by investment category and length of time that individual securities have been in a continuous unrealized loss position, were as follows:


	Less than 12 months					12 months or more				Total
	Fair		Unrealized			Fair		Unrealized		Fair		Unrealized
September 30, 2013:	Value		Loss			Value		Loss		Value		Loss
	(In thousands)
Investment Securities Available for Sale:
Obligations of U.S. government corporations and agencies	$	10,962	$	(198	)		—		—	$	10,962	$	(198	)
Obligations of states and political subdivisions		—		—			—		—		—		—
Corporate debt securities		—		—			—		—		—		—

Total Investment Securities Available for Sale	$	10,962	$	(198	)		—		—	$	10,962	$	(198	)

Investment Securities Held to Maturity:
Obligations of U.S. government corporations and agencies	$	69,193	$	(2,905	)		—		—	$	69,193	$	(2,905	)
Obligations of states and political subdivisions		11,235		(1,415	)		—		—		11,235		(1,415	)

Total Investment Securities Held to Maturity	$	80,428	$	(4,320	)		—		—	$	80,428	$	(4,320	)

At December 31, 2012, the Company had no investment securities with gross unrealized losses.

Obligations of U.S. government corporations and agencies: Unrealized losses on investments in obligations of U.S. government corporations and agencies are caused by interest rate increases. The contractual cash flows of these securities are guaranteed by U.S. Government Sponsored Entities (principally Fannie Mae and Freddie Mac). It is expected that the securities would not be settled at a price less than the amortized cost of the investment. Because the decline in fair value is attributable to changes in interest rates and not credit quality, and because the Company does not intend to sell and more likely than not will not be required to sell these securities, these investments are not considered other-than-temporarily impaired. At September 30, 2013, 10 debt securities representing obligations of U.S. government corporations and agencies had unrealized losses with aggregate depreciation of 3.73% from the Company’s amortized cost basis.

Obligations of states and political subdivisions: The unrealized losses on investments in obligations of states and political subdivisions were caused by increases in required yields by investors in these types of securities. It is expected that the securities would not be settled at a price less than the amortized cost of the investment. Because the decline in fair value is attributable to changes in interest rates and not credit quality, and because the Company does not intend to sell and more likely than not will not be required to sell these securities, these investments are not considered other-than-temporarily impaired. At September 30, 2013, 14 debt securities representing obligations of states and political subdivisions had unrealized losses with aggregate depreciation of 11.19% from the Company’s amortized cost basis.

Note 4 – Loans

A summary of loan balances follows (in thousands):


	September 30, 2013
							PCI -			PCI -
	Originated			PNCI			Cash basis			Other			Total
Mortgage loans on real estate:
Residential 1-4 family	$	128,974		$	61,808			—		$	6,347		$	197,129
Commercial		801,570			62,104			—			30,672			894,346

Total mortgage loan on real estate		930,544			123,912			—			37,019			1,091,475
Consumer:
Home equity lines of credit		321,512			14,367		$	6,452			4,017			346,348
Home equity loans		12,845			281			49			555			13,730
Auto Indirect		1,351			—			—			—			1,351
Other		26,106			2,101			—			75			28,282

Total consumer loans		361,814			16,749			6,501			4,647			389,711
Commercial		126,034			775			25			6,782			133,616
Construction:
Residential		26,369			—			—			1,232			27,601
Commercial		14,074			—			—			574			14,648

Total construction		40,443			—			—			1,806			42,249

Total loans, net of deferred loan fees	$	1,458,835		$	141,436		$	6,526		$	50,254		$	1,657,051

Total principal balance of loans owed, net of charge-offs	$	1,462,146		$	150,042		$	17,398		$	62,239		$	1,691,825
Unamortized net deferred loan fees		(3,311	)											(3,311	)
(Discounts) premiums, net, to principal balance of loans owed, net of charge-offs		—			(8,606	)		(10,872	)		(11,985	)		(31,463	)

Total loans, net of unamortized deferred loan fees	$	1,458,835		$	141,436		$	6,526		$	50,254		$	1,657,051

Noncovered loans	$	1,458,835		$	141,436		$	6,526		$	19,685		$	1,626,482
Covered loans		—			—			—			30,569			30,569

Total loans, net of unamortized deferred loan fees	$	1,458,835		$	141,436		$	6,526		$	50,254		$	1,657,051

Allowance for loan losses	$	(32,307	)	$	(2,800	)	$	(899	)	$	(3,334	)	$	(39,340	)

Note 4 – Loans (continued)

A summary of loan balances follows (in thousands):


	December 31, 2012
							PCI -			PCI -
	Originated			PNCI			Cash basis			Other			Total
Mortgage loans on real estate:
Residential 1-4 family	$	121,255		$	5,413			—		$	5,016		$	131,684
Commercial		775,124			72,090		$	1,289			29,943			878,446

Total mortgage loan on real estate		896,379			77,503			1,289			34,959			1,010,130
Consumer:
Home equity lines of credit		311,671			16,788			7,612			5,954			342,025
Home equity loans		13,011			342			49			155			13,557
Auto Indirect		3,816			—			—			—			3,816
Other		24,263			2,418			—			32			26,713

Total consumer loans		352,761			19,548			7,661			6,141			386,111
Commercial		125,122			869			22			9,515			135,528
Construction:
Residential		11,877			—			—			6,582			18,459
Commercial		11,196			—			—			3,399			14,595

Total construction		23,073			—			—			9,981			33,054

Total loans, net of deferred loan fees	$	1,397,335		$	97,920		$	8,972		$	60,596		$	1,564,823

Total principal balance of loans owed, net of charge-offs	$	1,400,147		$	111,286		$	20,621		$	75,277		$	1,607,331
Unamortized net deferred loan fees		(2,812	)		—			—			—			(2,812	)
(Discounts) premiums, net, to principal balance of loans owed, net of charge-offs		—			(13,366	)		(11,649	)		(14,681	)		(39,696	)

Total loans, net of unamortized deferred loan fees	$	1,397,335		$	97,920		$	8,972		$	60,596		$	1,564,823

Noncovered loans	$	1,397,335		$	97,920		$	8,972		$	18,708		$	1,522,935
Covered loans		—			—			—			41,888			41,888

Total loans, net of unamortized deferred loan fees	$	1,397,335		$	97,920		$	8,972		$	60,596		$	1,564,823

Allowance for loan losses	$	(35,769	)	$	(1,969	)	$	(1,054	)	$	(3,856	)	$	(42,648	)

The following is a summary of the change in accretable yield for PCI – other loans during the periods indicated (in thousands):


	Three months ended Sept. 30,						Nine months ended Sept. 30,
	2013			2012			2013			2012
Change in accretable yield:
Balance at beginning of period	$	19,727		$	23,732		$	22,337		$	25,145
Accretion to interest income		(1,656	)		(2,037	)		(4,847	)		(5,921	)
Reclassification from nonaccretable difference		1,850			2,385			2,431			4,857

Balance at end of period	$	19,921		$	24,080		$	19,921		$	24,080

Throughout these consolidated financial statements, and in particular in this Note 4 and Note 5, when we refer to “Loans” or “Allowance for loan losses” we mean all categories of loans, including Originated, PNCI, PCI – cash basis, and PCI - other. When we are not referring to all categories of loans, we will indicate which we are referring to – Originated, PNCI, PCI – cash basis, or PCI - other.

Note 5 – Allowance for Loan Losses

The following tables summarize the activity in the allowance for loan losses, and ending balance of loans, net of unearned fees for the periods indicated.


	Allowance for Loan Losses – Three months ended September 30, 2013
	RE Mortgage						Home Equity						Auto			Other						Construction
(In thousands)	Resid.			Comm.			Lines			Loans			Indirect			Consum.			C&I			Resid.			Comm.			Total
Beginning balance	$	3,231		$	8,764		$	18,710		$	1,109		$	114		$	567		$	4,929		$	1,288		$	887		$	39,599
Charge-offs		(4	)		(23	)		(331	)		(30	)		(9	)		(239	)		(318	)		—			(31	)		(985	)
Recoveries		154			295			304			3			34			199			108			2			20			1,119
(Benefit) provision		(190	)		704			(871	)		(50	)		(58	)		7			(234	)		157			142			(393	)

Ending balance	$	3,191		$	9,740		$	17,812		$	1,032		$	81		$	534		$	4,485		$	1,447		$	1,018		$	39,340


	Allowance for Loan Losses – As of and nine months ended September 30, 2013
	RE Mortgage						Home Equity						Auto			Other						Construction
(In thousands)	Resid.			Comm.			Lines			Loans			Indirect			Consum.			C&I			Resid.			Comm.			Total
Beginning balance	$	3,523		$	8,782		$	21,367		$	1,155		$	243		$	696		$	4,703		$	1,400		$	779		$	42,648
Charge-offs		(46	)		(1,712	)		(1,843	)		(56	)		(67	)		(724	)		(1,143	)		(20	)		(92	)		(5,703	)
Recoveries		345			965			809			29			180			601			244			63			46			3,282
(Benefit) provision		(631	)		1,705			(2,521	)		(96	)		(275	)		(39	)		681			4			285			(887	)

Ending balance	$	3,191		$	9,740		$	17,812		$	1,032		$	81		$	534		$	4,485		$	1,447		$	1,018		$	39,340

Ending balance:
Individ. evaluated for impairment	$	623		$	1,446		$	1,554		$	49		$	2		$	6		$	678		$	91		$	9		$	4,458

Loans pooled for evaluation	$	2,235		$	7,748		$	15,259		$	983		$	79		$	521		$	2,450		$	723		$	653		$	30,649

Loans acquired with deteriorated credit quality	$	333		$	546		$	999			—			—		$	7		$	1,358		$	633		$	356		$	4,233


	Loans, net of unearned fees – As of September 30, 2013
	RE Mortgage						Home Equity						Auto			Other						Construction
(In thousands)	Resid.			Comm.			Lines			Loans			Indirect			Consum.			C&I			Resid.			Comm.			Total
Ending balance:
Total loans	$	197,129		$	894,346		$	346,348		$	13,730		$	1,351		$	28,282		$	133,616		$	27,601		$	14,648		$	1,657,051

Individ. evaluated for impairment	$	7,013		$	69,373		$	7,664		$	551		$	66		$	94		$	3,333		$	2,872		$	252		$	91,218

Loans pooled for evaluation	$	183,769		$	794,301		$	328,215		$	12,575		$	1,285		$	28,113		$	123,476		$	23,497		$	13,822		$	1,509,053

Loans acquired with deteriorated credit quality	$	6,347		$	30,672		$	10,469		$	604			—		$	75		$	6,807		$	1,232		$	574		$	56,780


	Allowance for Loan Losses – As of and year ended December 31, 2012
	RE Mortgage						Home Equity						Auto			Other						Construction
(In thousands)	Resid.			Comm.			Lines			Loans			Indirect			Consum.			C&I			Resid.			Comm.			Total
Beginning balance	$	2,404		$	13,217		$	18,258		$	1,101		$	215		$	932		$	6,545		$	1,817		$	1,425		$	45,914
Charge-offs		(1,558	)		(3,457	)		(8,042	)		(385	)		(83	)		(1,202	)		(1,251	)		(406	)		(100	)		(16,484	)
Recoveries		147			1,020			398			100			215			860			643			412			—			3,795
Provision (benefit)		2,530			(1,998	)		10,753			339			(104	)		106			(1,234	)		(423	)		(546	)		9,423

Ending balance	$	3,523		$	8,782		$	21,367		$	1,155		$	243		$	696		$	4,703		$	1,400		$	779		$	42,648

Ending balance:
Individ. evaluated for impairment	$	631		$	515		$	2,264		$	81		$	5		$	47		$	840		$	11		$	111		$	4,505

Loans pooled for evaluation	$	2,526		$	8,026		$	17,862		$	995		$	238		$	649		$	2,342		$	430		$	165		$	33,233

Loans acquired with deteriorated credit quality	$	366		$	241		$	1,241		$	79			—			—		$	1,521		$	959		$	503		$	4,910

Note 5 – Allowance for Loan Losses (continued)


	Loans, net of unearned fees – As of December 31, 2012
	RE Mortgage						Home Equity						Auto			Other						Construction
(In thousands)	Resid.			Comm.			Lines			Loans			Indirect			Consum.			C&I			Resid.			Comm.			Total
Ending balance:
Total loans	$	131,684		$	878,446		$	342,025		$	13,557		$	3,816		$	26,713		$	135,528		$	18,459		$	14,595		$	1,564,823

Individ. evaluated for impairment	$	6,586		$	71,077		$	10,056		$	528		$	197		$	121		$	8,562		$	3,596		$	607		$	101,330

Loans pooled for evaluation	$	120,082		$	776,137		$	318,403		$	12,825		$	3,619		$	26,560		$	117,429		$	8,281		$	10,589		$	1,393,925

Loans acquired with deteriorated credit quality	$	5,016		$	31,232		$	13,566		$	204			—		$	32		$	9,537		$	6,582		$	3,399		$	69,568


	Allowance for Loan Losses – Three months ended September 30, 2012
	RE Mortgage						Home Equity						Auto			Other						Construction
(In thousands)	Resid.			Comm.			Lines			Loans			Indirect			Consum.			C&I			Resid.			Comm.			Total
Beginning balance	$	3,458		$	9,566		$	21,602		$	1,159		$	433		$	621		$	5,694		$	1,679		$	1,637		$	45,849
Charge-offs		(370	)		(340	)		(1,636	)		(12	)		(12	)		(280	)		(625	)		—			(93	)		(3,368	)
Recoveries		—			181			160			6			72			211			91			412			—			1,133
Provision (benefit)		492			630			1,176			100			(161	)		132			(389	)		(802	)		(646	)		532

Ending balance	$	3,580		$	10,037		$	21,302		$	1,253		$	332		$	684		$	4,771		$	1,289		$	898		$	44,146


	Allowance for Loan Losses – As of and nine months ended September 30, 2012
	RE Mortgage						Home Equity						Auto			Other						Construction
(In thousands)	Resid.			Comm.			Lines			Loans			Indirect			Consum.			C&I			Resid.			Comm.			Total
Beginning balance	$	2,404		$	13,217		$	18,258		$	1,101		$	215		$	932		$	6,545		$	1,817		$	1,425		$	45,914
Charge-offs		(918	)		(2,008	)		(6,739	)		(170	)		(83	)		(928	)		(1,202	)		(362	)		(68	)		(12,478	)
Recoveries		27			999			307			15			171			653			227			412			—			2,811
Provision		2,067			(2,171	)		9,476			307			29			27			(799	)		(578	)		(459	)		7,899

Ending balance	$	3,580		$	10,037		$	21,302		$	1,253		$	332		$	684		$	4,771		$	1,289		$	898		$	44,146

Ending balance:
Individ. evaluated for impairment	$	794		$	1,234		$	2,140		$	174		$	9		$	45		$	773		$	40		$	550		$	5,759

Loans pooled for evaluation	$	2,415		$	8,239		$	17,899		$	999		$	324		$	640		$	2,445		$	465		$	81		$	33,507

Loans acquired with deteriorated credit quality	$	371		$	564		$	1,263		$	79			—			—		$	1,553		$	783		$	267		$	4,880


	Loans, net of unearned fees – As of September 30, 2012
	RE Mortgage						Home Equity						Auto			Other						Construction
(In thousands)	Resid.			Comm.			Lines			Loans			Indirect			Consum.			C&I			Resid.			Comm.			Total
Ending balance:
Total loans	$	134,041		$	873,391		$	342,898		$	14,270		$	5,067		$	26,609		$	145,469		$	18,332		$	15,570		$	1,575,647

Individ. evaluated for impairment	$	9,285		$	68,887		$	9,946		$	683		$	260		$	136		$	8,696		$	4,126		$	6,955		$	108,974

Loans pooled for evaluation	$	118,702		$	771,971		$	318,987		$	13,383		$	4,807		$	26,450		$	124,487		$	6,448		$	5,089		$	1,390,324

Loans acquired with deteriorated credit quality	$	6,054		$	32,533		$	13,965		$	204			—		$	23		$	12,286		$	7,758		$	3,526		$	76,349

Note 5 – Allowance for Loan Losses (continued)

As part of the on-going monitoring of the credit quality of the Company’s loan portfolio, management tracks certain credit quality indicators including, but not limited to, trends relating to (i) the level of criticized and classified loans, (ii) net charge-offs, (iii) non-performing loans, and (iv) delinquency within the portfolio.

The Company utilizes a risk grading system to assign a risk grade to each of its loans. Loans are graded on a scale ranging from Pass to Loss. A description of the general characteristics of the risk grades is as follows:

•

Pass – This grade represents loans ranging from acceptable to very little or no credit risk. These loans typically meet most if not all policy standards in regard to: loan amount as a percentage of collateral value, debt service coverage, profitability, leverage, and working capital.

•

Special Mention – This grade represents “Other Assets Especially Mentioned” in accordance with regulatory guidelines and includes loans that display some potential weaknesses which, if left unaddressed, may result in deterioration of the repayment prospects for the asset or may inadequately protect the Company’s position in the future. These loans warrant more than normal supervision and attention.

•

Substandard – This grade represents “Substandard” loans in accordance with regulatory guidelines. Loans within this rating typically exhibit weaknesses that are well defined to the point that repayment is jeopardized. Loss potential is, however, not necessarily evident. The underlying collateral supporting the credit appears to have sufficient value to protect the Company from loss of principal and accrued interest, or the loan has been written down to the point where this is true. There is a definite need for a well defined workout/rehabilitation program.

•

Doubtful – This grade represents “Doubtful” loans in accordance with regulatory guidelines. An asset classified as Doubtful has all the weaknesses inherent in a loan classified Substandard with the added characteristic that the weaknesses make collection or liquidation in full, on the basis of currently existing facts, conditions and values, highly questionable and improbable. Pending factors include proposed merger, acquisition, or liquidation procedures, capital injection, perfecting liens on additional collateral, and financing plans.

•

Loss – This grade represents “Loss” loans in accordance with regulatory guidelines. A loan classified as Loss is considered uncollectible and of such little value that its continuance as a bankable asset is not warranted. This classification does not mean that the loan has absolutely no recovery or salvage value, but rather that it is not practical or desirable to defer writing off the loan, even though some recovery may be affected in the future. The portion of the loan that is graded loss should be charged off no later than the end of the quarter in which the loss is identified.

The following tables present ending loan balances by loan category and risk grade as of the dates indicated:


	Credit Quality Indicators – As of September 30, 2013
	RE Mortgage				Home Equity				Auto		Other				Construction
(In thousands)	Resid.		Comm.		Lines		Loans		Indirect		Consumer		C&I		Resid.		Comm.		Total
Originated loans:
Pass	$	120,824	$	731,319	$	308,997	$	11,827	$	1,051	$	25,462	$	121,901	$	22,205	$	13,268	$	1,356,854
Special mention		968		20,660		2,731		217		157		529		740		98		520		26,620
Substandard		7,182		49,591		9,784		801		143		115		3,393		4,066		286		75,361

Total Originated loans	$	128,974	$	801,570	$	321,512	$	12,845	$	1,351	$	26,106	$	126,034	$	26,369	$	14,074	$	1,458,835

PNCI loans:
Pass	$	61,123	$	55,446	$	13,466	$	281		—	$	2,039	$	450		—		—	$	132,805
Special mention		—		3,060		177		—		—		24		325		—		—		3,586
Substandard		685		3,598		724		—		—		38		—		—		—		5,045

Total PNCI loans	$	61,808	$	62,104	$	14,367	$	281		—	$	2,101	$	775		—		—	$	141,436

PCI loans	$	6,347	$	30,672	$	10,469	$	604		—	$	75	$	6,807	$	1,232	$	574	$	56,780

Total loans	$	197,129	$	894,346	$	346,348	$	13,730	$	1,351	$	28,282	$	133,616	$	27,601	$	14,648	$	1,657,051


	Credit Quality Indicators – As of December 31, 2012
	RE Mortgage				Home Equity				Auto		Other				Construction
(In thousands)	Resid.		Comm.		Lines		Loans		Indirect		Consumer		C&I		Resid.		Comm.		Total
Originated loans:
Pass	$	108,946	$	686,593	$	291,701	$	11,892	$	2,949	$	23,154	$	113,595	$	7,744	$	10,221	$	1,256,795
Special mention		3,122		21,184		6,955		555		531		958		3,224		285		356		37,170
Substandard		9,187		67,347		13,015		564		336		151		8,303		3,848		619		103,370

Total Originated loans	$	121,255	$	775,124	$	311,671	$	13,011	$	3,816	$	24,263	$	125,122	$	11,877	$	11,196	$	1,397,335

PNCI loans:
Pass	$	4,968	$	64,917	$	15,915	$	342		—	$	2,240	$	848		—		—	$	89,230
Special mention		—		5,249		193		—		—		104		21		—		—		5,567
Substandard		436		1,924		680		—		—		74		—		—		—		3,114
Loss		9		—		—		—		—		—		—		—		—		9

Total PNCI loans	$	5,413	$	72,090	$	16,788	$	342		—	$	2,418	$	869		—		—	$	97,920

PCI loans	$	5,016	$	31,232	$	13,566	$	204		—	$	32	$	9,537	$	6,582	$	3,399	$	69,568

Total loans	$	131,684	$	878,446	$	342,025	$	13,557	$	3,816	$	26,713	$	135,528	$	18,459	$	14,595	$	1,564,823

Note 5 – Allowance for Loan Losses (continued)

Consumer loans, whether unsecured or secured by real estate, automobiles, or other personal property, are primarily susceptible to three primary risks; non-payment due to income loss, over-extension of credit and, when the borrower is unable to pay, shortfall in collateral value. Typically non-payment is due to loss of job and will follow general economic trends in the marketplace driven primarily by rises in the unemployment rate. Loss of collateral value can be due to market demand shifts, damage to collateral itself or a combination of the two.

Problem consumer loans are generally identified by payment history of the borrower (delinquency) or significant changes in the borrower’s credit rating. Current credit scores are obtained for all consumer loans on a quarterly basis, and risk ratings are adjusted appropriately. The Bank manages its consumer loan portfolios by monitoring delinquency and contacting borrowers to encourage repayment, suggesting modifications if appropriate, and, when continued scheduled payments become unrealistic, initiating repossession or foreclosure through appropriate channels. Collateral values may be determined by appraisals obtained through Bank approved, licensed appraisers, qualified independent third parties, public value information (blue book values for autos), sales invoices, or other appropriate means. Appropriate valuations are obtained at initiation of the credit and periodically (every 3-12 months depending on collateral type) once repayment is questionable and the loan has been classified.

Commercial real estate loans generally fall into two categories, owner-occupied and non-owner occupied. Loans secured by owner occupied real estate are primarily susceptible to changes in the business conditions of the related business. This may be driven by, among other things, industry changes, geographic business changes, changes in the individual fortunes of the business owner, and general economic conditions and changes in business cycles. These same risks apply to commercial loans whether secured by equipment or other personal property or unsecured. Losses on loans secured by owner occupied real estate, equipment, or other personal property generally are dictated by the value of underlying collateral at the time of default and liquidation of the collateral. When default is driven by issues related specifically to the business owner, collateral values tend to provide better repayment support and may result in little or no loss. Alternatively, when default is driven by more general economic conditions, underlying collateral generally has devalued more and results in larger losses due to default. Loans secured by non-owner occupied real estate are primarily susceptible to risks associated with swings in occupancy or vacancy and related shifts in lease rates, rental rates or room rates. Most often these shifts are a result of changes in general economic or market conditions or overbuilding and resultant over-supply. Losses are dependent on value of underlying collateral at the time of default. Values are generally driven by these same factors and influenced by interest rates and required rates of return as well as changes in occupancy costs.

Construction loans, whether owner occupied or non-owner occupied commercial real estate loans or residential development loans, are not only susceptible to the related risks described above but the added risks of construction itself including cost over-runs, mismanagement of the project, or lack of demand or market changes experienced at time of completion. Again, losses are primarily related to underlying collateral value and changes therein as described above.

Problem commercial loans are generally identified by periodic review of financial information which may include financial statements, tax returns, rent rolls and payment history of the borrower (delinquency). Based on this information the Bank may decide to take any of several courses of action including demand for repayment, additional collateral or guarantors, and, when repayment becomes unlikely through borrower’s income and cash flow, repossession or foreclosure of the underlying collateral.

Collateral values may be determined by appraisals obtained through Bank approved, licensed appraisers, qualified independent third parties, public value information (blue book values for autos), sales invoices, or other appropriate means. Appropriate valuations are obtained at initiation of the credit and periodically (every 3-12 months depending on collateral type) once repayment is questionable and the loan has been classified.

Once a loan becomes delinquent and repayment becomes questionable, a Bank collection officer will address collateral shortfalls with the borrower and attempt to obtain additional collateral. If this is not forthcoming and payment in full is unlikely, the Bank will estimate its probable loss, using a recent valuation as appropriate to the underlying collateral less estimated costs of sale, and charge the loan down to the estimated net realizable amount. Depending on the length of time until ultimate collection, the Bank may revalue the underlying collateral and take additional charge-offs as warranted. Revaluations may occur as often as every 3-12 months depending on the underlying collateral and volatility of values. Final charge-offs or recoveries are taken when collateral is liquidated and actual loss is known. Unpaid balances on loans after or during collection and liquidation may also be pursued through lawsuit and attachment of wages or judgment liens on borrower’s other assets.

Note 5 – Allowance for Loan Losses (continued)

The following table shows the ending balance of current, past due, and nonaccrual originated loans by loan category as of the date indicated:


	Analysis of Past Due and Nonaccrual Originated Loans – As of September 30, 2013
(In thousands)	RE Mortgage				Home Equity				Auto		Other				Construction
Originated loan balance:	Resid.		Comm.		Lines		Loans		Indirect		Consumer		C&I		Resid.		Comm.		Total
Past due:
30-59 Days	$	184	$	5,323	$	3,258	$	67	$	38	$	28	$	372	$	107	$	49	$	9,426
60-89 Days		1,023		2,887		987		90		—		2		939		232		198		6,358
> 90 Days		176		7,234		2,007		254		40		10		125		19		68		9,933

Total past due		1,383		15,444		6,252		411		78		40		1,436		358		315		25,717
Current		127,591		786,126		315,260		12,434		1,273		26,066		124,598		26,011		13,759		1,433,118

Total Originated loans	$	128,974	$	801,570	$	321,512	$	12,845	$	1,351	$	26,106	$	126,034	$	26,369	$	14,074	$	1,458,835

> 90 Days and still accruing		—		—		—		—		—		—		—		—		—		—

Nonaccrual loans	$	4,353	$	38,241	$	6,098	$	490	$	59	$	28	$	1,152	$	2,588	$	252	$	53,261

The following table shows the ending balance of current, past due, and nonaccrual PNCI loans by loan category as of the date indicated:


	Analysis of Past Due and Nonaccrual PNCI Loans – As of September 30, 2013
(In thousands)	RE Mortgage				Home Equity				Auto		Other				Construction
PNCI loan balance:	Resid.		Comm.		Lines		Loans		Indirect		Consumer		C&I		Resid.		Comm.		Total
Past due:
30-59 Days		—	$	514		—		—		—		—		—		—		—	$	514
60-89 Days		—		1,883	$	38		—		—		—		—		—		—		1,921
> 90 Days		—		10		—		—		—		—		—		—		—		10

Total past due		—		2,407		38		—		—		—		—		—		—		2,445
Current	$	61,808		59,697		14,329	$	281		—	$	2,101	$	775		—		—		138,991

Total PNCI loans	$	61,808	$	62,104	$	14,367	$	281		—	$	2,101	$	775		—		—	$	141,436

> 90 Days and still accruing		—		—		—		—		—		—		—		—		—		—

Nonaccrual loans	$	265	$	800	$	494		—		—	$	38		—		—		—	$	1,597

Note 5 – Allowance for Loan Losses (continued)

The following table shows the ending balance of current, past due, and nonaccrual originated loans by loan category as of the date indicated:


	Analysis of Past Due and Nonaccrual Originated Loans – As of December 31, 2012
(In thousands)	RE Mortgage				Home Equity				Auto		Other				Construction
Originated loan balance:	Resid.		Comm.		Lines		Loans		Indirect		Consumer		C&I		Resid.		Comm.		Total
Past due:
30-59 Days	$	1,702	$	2,695	$	3,371	$	67	$	77	$	67	$	1,848	$	309		—	$	10,136
60-89 Days		278		1,578		819		33		40		40		138		—		—		2,926
> 90 Days		674		13,829		3,395		217		79		14		4,782		42	$	94		23,126

Total past due		2,654		18,102		7,585		317		196		121		6,768		351		94		36,188
Current		118,601		757,022		304,086		12,694		3,620		24,142		118,354		11,526		11,102		1,361,147

Total Originated loans	$	121,255	$	775,124	$	311,671	$	13,011	$	3,816	$	24,263	$	125,122	$	11,877	$	11,196	$	1,397,335

> 90 Days and still accruing		—		—		—		—		—		—		—		—		—		—

Nonaccrual loans	$	4,781	$	37,220	$	8,486	$	465	$	174	$	49	$	6,750	$	3,312	$	532	$	61,769

The following table shows the ending balance of current, past due, and nonaccrual PNCI loans by loan category as of the date indicated:


	Analysis of Past Due and Nonaccrual PNCI Loans – As of December 31, 2012
(In thousands)	RE Mortgage				Home Equity				Auto		Other				Construction
PNCI loan balance:	Resid.		Comm.		Lines		Loans		Indirect		Consumer		C&I		Resid.		Comm.		Total
Past due:
30-59 Days	$	1,024	$	500	$	124		—		—	$	31		—		—		—	$	1,679
60-89 Days		—		—		63		—		—		—		—		—		—		63
> 90 Days		43		148		157		—		—		—		—		—		—		348

Total past due		1,067		648		344		—		—		31		—		—		—		2,090
Current		4,346		71,442		16,444	$	342		—		2,387	$	869		—		—		95,830

Total PNCI loans	$	5,413	$	72,090	$	16,788	$	342		—	$	2,418	$	869		—		—	$	97,920

> 90 Days and still accruing		—		—		—		—		—		—		—		—		—		—

Nonaccrual loans	$	113	$	1,218	$	403		—		—	$	42		—		—		—	$	1,776

Impaired Originated and PNCI loans are those where management has concluded that it is probable that the borrower will be unable to pay all amounts due under the contractual terms.

The following tables show the recorded investment (financial statement balance), unpaid principal balance, average recorded investment, and interest income recognized for impaired Originated and PNCI loans, segregated by those with no related allowance recorded and those with an allowance recorded for the periods indicated.


	Impaired Originated Loans – As of September 30, 2013
	RE Mortgage				Home Equity				Auto		Other				Construction
(In thousands)	Resid.		Comm.		Lines		Loans		Indirect		Consumer		C&I		Resid.		Comm.		Total
With no related allowance recorded:
Recorded investment	$	4,195	$	61,418	$	3,938	$	442	$	61	$	19	$	1,161	$	2,588	$	68	$	73,890

Unpaid principal	$	6,320	$	67,314	$	7,445	$	1,131	$	135	$	32	$	1,182	$	7,345	$	68	$	90,972

Average recorded investment	$	3,911	$	61,375	$	4,543	$	415	$	120	$	19	$	2,802	$	1,837	$	137	$	75,159

Interest income recognized	$	246	$	2,644	$	268	$	21	$	10	$	2	$	61	$	81	$	1	$	3,334

With an allowance recorded:
Recorded investment	$	2,468	$	6,990	$	3,232	$	109	$	5	$	9	$	2,158	$	284	$	184	$	15,439

Unpaid principal	$	2,510	$	7,670	$	3,703	$	161	$	7	$	10	$	3,063	$	284	$	426	$	17,834

Related allowance	$	480	$	1,293	$	1,350	$	49	$	2	$	3	$	678	$	91	$	9	$	3,955

Average recorded investment	$	2,304	$	5,568	$	3,722	$	126	$	19	$	12	$	2,519	$	1,438	$	242	$	15,950

Interest income recognized	$	93	$	388	$	109	$	8		—	$	1	$	155	$	14	$	16	$	784

Note 5 – Allowance for Loan Losses (continued)


	Impaired PNCI Loans – As of September 30, 2013
	RE Mortgage				Home Equity				Auto		Other				Construction
(In thousands)	Resid.		Comm.		Lines		Loans		Indirect		Consumer		C&I		Resid.		Comm.		Total
With no related allowance recorded:
Recorded investment		—	$	800	$	290		—		—	$	38	$	14		—		—	$	1,142

Unpaid principal		—	$	2,893	$	342		—		—	$	46	$	14		—		—	$	3,295

Average recorded investment		—	$	1,088	$	367		—		—	$	30	$	4		—		—	$	1,489

Interest income recognized		—	$	154	$	19		—		—	$	4		—		—		—	$	177

With an allowance recorded:
Recorded investment	$	350	$	165	$	204		—		—	$	28		—		—		—	$	747

Unpaid principal	$	366	$	165	$	214		—		—	$	28		—		—		—	$	773

Related allowance	$	193	$	133	$	179		—		—	$	10		—		—		—	$	515

Average recorded investment	$	276	$	292	$	121		—		—	$	40		—		—		—	$	729

Interest income recognized	$	18	$	7	$	9		—		—	$	1		—		—		—	$	35


	Impaired Originated Loans – As of December 31, 2012
	RE Mortgage				Home Equity				Auto		Other				Construction
(In thousands)	Resid.		Comm.		Lines		Loans		Indirect		Consumer		C&I		Resid.		Comm.		Total
With no related allowance recorded:
Recorded investment	$	3,520	$	66,031	$	4,241	$	361	$	163	$	19	$	4,238	$	3,554	$	284	$	82,411

Unpaid principal	$	5,349	$	70,709	$	6,691	$	781	$	311	$	40	$	4,613	$	8,227	$	484	$	97,205

Average recorded investment	$	6,329	$	61,299	$	4,311	$	329	$	263	$	42	$	7,500	$	3,505	$	517	$	84,095

Interest income recognized	$	71	$	2,513	$	58	$	1	$	3		—	$	73	$	20	$	10	$	2,749

With an allowance recorded:
Recorded investment	$	2,867	$	3,258	$	5,412	$	167	$	34	$	30	$	4,324	$	42	$	323	$	16,457

Unpaid principal	$	3,432	$	3,556	$	7,103	$	396	$	51	$	32	$	4,992	$	42	$	523	$	20,127

Related allowance	$	603	$	352	$	2,237	$	81	$	5	$	12	$	840	$	11	$	111	$	4,252

Average recorded investment	$	3,890	$	7,841	$	6,331	$	317	$	102	$	49	$	2,800	$	1,543	$	6,570	$	29,443

Interest income recognized	$	67	$	129	$	103	$	16	$	1	$	1	$	100	$	6	$	5	$	428

Note 5 – Allowance for Loan Losses (continued)

The following tables show the recorded investment (financial statement balance), unpaid principal balance, average recorded investment, and interest income recognized for impaired PNCI and Originated loans, segregated by those with no related allowance recorded and those with an allowance recorded for the periods indicated.


	Impaired PNCI Loans – As of December 31, 2012
	RE Mortgage				Home Equity				Auto		Other				Construction
(In thousands)	Resid.		Comm.		Lines		Loans		Indirect		Consumer		C&I		Resid.		Comm.		Total
With no related allowance recorded:
Recorded investment		—	$	1,468	$	365		—		—		—		—		—		—	$	1,833

Unpaid principal		—	$	3,452	$	586		—		—		—		—		—		—	$	4,038

Average recorded investment	$	16	$	2,097	$	308	$	11		—	$	31	$	11		—		—	$	2,474

Interest income recognized		—	$	133	$	5		—		—		—		—		—		—	$	138

With an allowance recorded:
Recorded investment	$	199	$	320	$	38		—		—	$	72		—		—		—	$	629

Unpaid principal	$	225	$	331	$	41		—		—	$	76		—		—		—	$	673

Related allowance	$	28	$	163	$	27		—		—	$	35		—		—		—	$	253

Average recorded investment	$	213	$	121	$	148		—		—	$	43		—		—		—	$	525

Interest income recognized	$	9	$	12	$	1		—		—	$	2		—		—		—	$	24


	Impaired Originated Loans – As of September 30, 2012
	RE Mortgage				Home Equity				Auto		Other				Construction
(In thousands)	Resid.		Comm.		Lines		Loans		Indirect		Consumer		C&I		Resid.		Comm.		Total
With no related allowance recorded:
Recorded investment	$	5,971	$	58,397	$	4,262	$	390	$	207	$	32	$	6,907	$	3,879	$	524	$	80,569

Unpaid principal	$	8,638	$	67,181	$	7,183	$	866	$	375	$	52	$	7,753	$	9,010	$	864	$	101,922

Average recorded Investment	$	6,857	$	60,994	$	4,331	$	314	$	289	$	47	$	8,143	$	3,434	$	554	$	84,963

Interest income Recognized	$	41	$	1,178	$	36	$	4	$	3		—	$	43	$	19	$	8	$	1,332

With an allowance recorded:
Recorded investment	$	2,895	$	7,428	$	4,981	$	293	$	53	$	31	$	1,789	$	247	$	6,431	$	24,148

Unpaid principal	$	3,401	$	8,482	$	6,712	$	555	$	74	$	33	$	1,826	$	295	$	6,544	$	27,922

Related allowance	$	610	$	1,068	$	2,009	$	174	$	9	$	8	$	773	$	40	$	550	$	5,241

Average recorded Investment	$	2,934	$	6,755	$	4,527	$	261	$	90	$	39	$	1,359	$	1,529	$	6,463	$	23,957

Interest income Recognized	$	77	$	145	$	61	$	6	$	1		—	$	72	$	3	$	287	$	652

Note 5 – Allowance for Loan Losses (Continued)

The following tables show the recorded investment (financial statement balance), unpaid principal balance, average recorded investment, and interest income recognized for impaired PNCI loans, segregated by those with no related allowance recorded and those with an allowance recorded for the periods indicated.


	Impaired PNCI Loans – As of September 30, 2012
	RE Mortgage				Home Equity				Auto		Other				Construction
(In thousands)	Resid.		Comm.		Lines		Loans		Indirect		Consumer		C&I		Resid.		Comm.		Total
With no related allowance recorded:
Recorded investment	$	63	$	2,739	$	287		—		—		—		—		—		—	$	3,089

Unpaid principal	$	63	$	4,769	$	319		—		—		—		—		—		—	$	5,151
																					&

Large accelerated filer

Accelerated filer

Non-accelerated filer

Smaller reporting company