WTBA-2013.06.30-10Q
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
FORM 10-Q
(Mark One)
|
| |
x | QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
| For the quarterly period ended June 30, 2013 |
| |
| or |
| |
o | 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: 0-49677
WEST BANCORPORATION, INC.
(Exact Name of Registrant as Specified in its Charter)
|
| |
IOWA | 42-1230603 |
(State of Incorporation) | (I.R.S. Employer Identification No.) |
1601 22nd Street, West Des Moines, Iowa 50266
Telephone Number: (515) 222-2300
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.
Yes x No o
Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§ 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).
Yes x No o
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company. See definition of “large accelerated filer,” “accelerated filer” and “smaller reporting company” in Rule 12b-2 of the Exchange Act.
|
| | | | | |
Large accelerated filer | o | | Accelerated filer | x | |
Non-accelerated filer | o | | Smaller reporting company | o | |
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).
Yes o No x
As of July 25, 2013, there were 15,969,464 shares of common stock, no par value, outstanding.
WEST BANCORPORATION, INC.
INDEX
|
| | |
| | Page |
PART I. | | |
| | |
Item 1. | | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
Item 2. | | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
Item 3. | | |
| | |
Item 4. | | |
| | |
PART II. | | |
| | |
Item 1. | | |
| | |
Item 1A. | | |
| | |
Item 2. | | |
| | |
Item 3. | | |
| | |
Item 4. | | |
| | |
Item 5. | | |
| | |
Item 6. | | |
| | |
| | |
| | |
| | |
PART I - FINANCIAL INFORMATION
Item 1. Financial Statements
|
| | | | | | | | |
West Bancorporation, Inc. and Subsidiary | | | | |
Consolidated Balance Sheets | | | | |
(unaudited) | | | | |
| | | | |
(dollars in thousands) | | June 30, 2013 | | December 31, 2012 |
ASSETS | | | | |
Cash and due from banks | | $ | 36,024 |
| | $ | 60,417 |
|
Federal funds sold and other short-term investments | | 5,238 |
| | 111,057 |
|
Cash and cash equivalents | | 41,262 |
| | 171,474 |
|
Securities available for sale | | 376,328 |
| | 292,314 |
|
Federal Home Loan Bank stock, at cost | | 12,345 |
| | 11,789 |
|
Loans held for sale | | 6,753 |
| | 3,363 |
|
Loans | | 969,109 |
| | 927,401 |
|
Allowance for loan losses | | (15,959 | ) | | (15,529 | ) |
Loans, net | | 953,150 |
| | 911,872 |
|
Premises and equipment, net | | 6,813 |
| | 5,609 |
|
Accrued interest receivable | | 4,402 |
| | 3,652 |
|
Bank-owned life insurance | | 26,060 |
| | 25,730 |
|
Other real estate owned | | 7,980 |
| | 8,304 |
|
Deferred tax assets | | 8,023 |
| | 6,991 |
|
Other assets | | 8,530 |
| | 7,077 |
|
Total assets | | $ | 1,451,646 |
| | $ | 1,448,175 |
|
LIABILITIES AND STOCKHOLDERS' EQUITY | | | | |
LIABILITIES | | | | |
Deposits: | | | | |
Noninterest-bearing demand | | $ | 308,189 |
| | $ | 367,281 |
|
Interest-bearing demand | | 155,025 |
| | 160,745 |
|
Savings | | 496,513 |
| | 428,710 |
|
Time of $100,000 or more | | 92,528 |
| | 100,627 |
|
Other time | | 72,284 |
| | 77,213 |
|
Total deposits | | 1,124,539 |
| | 1,134,576 |
|
Federal funds purchased and securities sold under agreements to repurchase | | 65,671 |
| | 55,596 |
|
Subordinated notes | | 20,619 |
| | 20,619 |
|
Federal Home Loan Bank advances, net of discount | | 94,638 |
| | 93,890 |
|
Long-term debt | | 16,765 |
| | — |
|
Accrued expenses and other liabilities | | 7,814 |
| | 8,907 |
|
Total liabilities | | 1,330,046 |
| | 1,313,588 |
|
STOCKHOLDERS' EQUITY | | | | |
Preferred stock, $0.01 par value; authorized 50,000,000 shares; no shares issued | | | | |
and outstanding at June 30, 2013 and December 31, 2012 | | — |
| | — |
|
Common stock, no par value; authorized 50,000,000 shares; 15,969,464 and | | | | |
17,403,882 shares issued and outstanding at June 30, 2013 and December 31, | | | | |
2012, respectively | | 3,000 |
| | 3,000 |
|
Additional paid-in capital | | 18,199 |
| | 33,805 |
|
Retained earnings | | 100,621 |
| | 95,856 |
|
Accumulated other comprehensive income (loss) | | (220 | ) | | 1,926 |
|
Total stockholders' equity | | 121,600 |
| | 134,587 |
|
Total liabilities and stockholders' equity | | $ | 1,451,646 |
| | $ | 1,448,175 |
|
See accompanying Notes to Consolidated Financial Statements.
|
| | | | | | | | | | | | | | | | |
West Bancorporation, Inc. and Subsidiary | | | | | | | | |
Consolidated Statements of Income | | | | | | | | |
(unaudited) | | | | | | | | |
| | Three Months Ended June 30, | | Six Months Ended June 30, |
(dollars in thousands, except per share information) | | 2013 | | 2012 | | 2013 | | 2012 |
Interest income: | | | | | | | | |
Loans, including fees | | $ | 11,327 |
| | $ | 11,206 |
| | $ | 22,235 |
| | $ | 22,396 |
|
Securities: | | | | | | | | |
Taxable securities | | 1,319 |
| | 1,128 |
| | 2,418 |
| | 2,099 |
|
Tax-exempt securities | | 599 |
| | 511 |
| | 1,101 |
| | 1,014 |
|
Federal funds sold and other short-term investments | | 16 |
| | 51 |
| | 79 |
| | 93 |
|
Total interest income | | 13,261 |
| | 12,896 |
| | 25,833 |
| | 25,602 |
|
Interest expense: | | | | | | |
| | |
|
Deposits | | 858 |
| | 1,271 |
| | 1,737 |
| | 2,550 |
|
Federal funds purchased and securities sold under | | | | | | | | |
agreements to repurchase | | 26 |
| | 29 |
| | 53 |
| | 66 |
|
Subordinated notes | | 177 |
| | 186 |
| | 354 |
| | 379 |
|
Federal Home Loan Bank advances | | 662 |
| | 1,019 |
| | 1,327 |
| | 2,038 |
|
Long-term debt | | 5 |
| | — |
| | 5 |
| | — |
|
Total interest expense | | 1,728 |
| | 2,505 |
| | 3,476 |
| | 5,033 |
|
Net interest income | | 11,533 |
| | 10,391 |
| | 22,357 |
| | 20,569 |
|
Provision for loan losses | | — |
| | — |
| | 150 |
| | — |
|
Net interest income after provision for loan | | | | | | | | |
losses | | 11,533 |
| | 10,391 |
| | 22,207 |
| | 20,569 |
|
Noninterest income: | | | | | | |
| | |
|
Service charges on deposit accounts | | 735 |
| | 738 |
| | 1,443 |
| | 1,468 |
|
Debit card usage fees | | 431 |
| | 412 |
| | 824 |
| | 790 |
|
Trust services | | 238 |
| | 190 |
| | 477 |
| | 394 |
|
Gains and fees on sales of residential mortgages | | 226 |
| | 581 |
| | 737 |
| | 1,328 |
|
Increase in cash value of bank-owned life insurance | | 170 |
| | 191 |
| | 330 |
| | 390 |
|
Gain from bank-owned life insurance | | — |
| | 841 |
| | — |
| | 841 |
|
Investment securities impairment losses | | — |
| | (127 | ) | | — |
| | (173 | ) |
Realized investment securities gains, net | | — |
| | 279 |
| | — |
| | 246 |
|
Other income | | 217 |
| | 241 |
| | 427 |
| | 463 |
|
Total noninterest income | | 2,017 |
| | 3,346 |
| | 4,238 |
| | 5,747 |
|
Noninterest expense: | | | | | | |
| | |
|
Salaries and employee benefits | | 3,986 |
| | 3,571 |
| | 7,955 |
| | 7,207 |
|
Occupancy | | 1,000 |
| | 875 |
| | 1,933 |
| | 1,732 |
|
Data processing | | 500 |
| | 505 |
| | 983 |
| | 1,006 |
|
FDIC insurance expense | | 176 |
| | 167 |
| | 365 |
| | 333 |
|
Other real estate owned expense (income) | | (15 | ) | | 906 |
| | 1 |
| | 988 |
|
Professional fees | | 333 |
| | 287 |
| | 636 |
| | 579 |
|
Consulting fees | | 112 |
| | 121 |
| | 169 |
| | 307 |
|
Other expenses | | 1,323 |
| | 1,381 |
| | 2,619 |
| | 2,526 |
|
Total noninterest expense | | 7,415 |
| | 7,813 |
| | 14,661 |
| | 14,678 |
|
Income before income taxes | | 6,135 |
| | 5,924 |
| | 11,784 |
| | 11,638 |
|
Income taxes | | 1,837 |
| | 1,541 |
| | 3,538 |
| | 3,278 |
|
Net income | | $ | 4,298 |
| | $ | 4,383 |
| | $ | 8,246 |
| | $ | 8,360 |
|
| | | | | | | | |
Basic earnings per common share | | $ | 0.25 |
| | $ | 0.25 |
| | $ | 0.48 |
| | $ | 0.48 |
|
Diluted earnings per common share | | $ | 0.25 |
| | $ | 0.25 |
| | $ | 0.48 |
| | $ | 0.48 |
|
Cash dividends declared per common share | | $ | 0.10 |
| | $ | 0.08 |
| | $ | 0.20 |
| | $ | 0.16 |
|
See accompanying Notes to Consolidated Financial Statements.
|
| | | | | | | | | | | | | | | | |
West Bancorporation, Inc. and Subsidiary | | | | | | | | |
Consolidated Statements of Comprehensive Income | | | | | | |
(unaudited) | | | | | | | | |
| | Three Months Ended June 30, | | Six Months Ended June 30, |
(dollars in thousands) | | 2013 | | 2012 | | 2013 | | 2012 |
Net income | | $ | 4,298 |
| | $ | 4,383 |
| | $ | 8,246 |
| | $ | 8,360 |
|
Other comprehensive income (loss), before tax: | | | | | | |
| | |
|
Unrealized gains (losses) on securities for which a | | | | | | | | |
portion of an other than temporary impairment | | | | | | | | |
has been recorded in earnings before tax: | | | | | | | | |
Unrealized holding gains (losses) arising during | | | | | | | | |
the period | | 185 |
| | (52 | ) | | 282 |
| | (108 | ) |
Less: reclassification adjustment for impairment | | | | | | | | |
losses realized in net income | | — |
| | 127 |
| | — |
| | 173 |
|
Net unrealized gains on securities with | | | | | | | | |
other than temporary impairment before | | | | | | | | |
tax expense | | 185 |
| | 75 |
| | 282 |
| | 65 |
|
Unrealized gains (losses) on securities without other | | | | | | |
| | |
|
than temporary impairment before tax: | | | | | | | | |
Unrealized holding gains (losses) arising during | | | | | | | | |
the period | | (6,422 | ) | | 1,426 |
| | (7,516 | ) | | 1,778 |
|
Less: reclassification adjustment for net gains | | | | | | | | |
realized in net income | | — |
| | (279 | ) | | — |
| | (246 | ) |
Net unrealized gains (losses) on other | | | | | | | | |
securities before tax expense | | (6,422 | ) | | 1,147 |
| | (7,516 | ) | | 1,532 |
|
Unrealized gains on derivatives arising during the | | | | | | | | |
period before tax | | 3,365 |
| | — |
| | 3,773 |
| | — |
|
Other comprehensive income (loss) before tax | | (2,872 | ) | | 1,222 |
| | (3,461 | ) | | 1,597 |
|
Tax (expense) benefit related to other comprehensive | | | | | | | | |
income (loss) | | 1,092 |
| | (464 | ) | | 1,315 |
| | (607 | ) |
Other comprehensive income (loss), net of tax: | | (1,780 | ) | | 758 |
| | (2,146 | ) | | 990 |
|
Comprehensive income | | $ | 2,518 |
| | $ | 5,141 |
| | $ | 6,100 |
| | $ | 9,350 |
|
See accompanying Notes to Consolidated Financial Statements.
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
West Bancorporation, Inc. and Subsidiary | | | | | | | | | | | | | | |
Consolidated Statements of Stockholders' Equity | | | | | | | | | | | | | | |
(unaudited) | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | |
| | | | | | | | | | | | Accumulated | | |
| | | | | | | | Additional | | | | Other | | |
| | Preferred | | Common Stock | | Paid-In | | Retained | | Comprehensive | | |
(in thousands, except per share data) | | Stock | | Shares | | Amount | | Capital | | Earnings | | Income | | Total |
Balance, December 31, 2011 | | $ | — |
| | 17,404 |
| | $ | 3,000 |
| | $ | 33,687 |
| | $ | 86,110 |
| | $ | 654 |
| | $ | 123,451 |
|
Net income | | — |
| | — |
| | — |
| | — |
| | 8,360 |
| | — |
| | 8,360 |
|
Other comprehensive income | | — |
| | — |
| | — |
| | — |
| | — |
| | 990 |
| | 990 |
|
Cash dividends declared, $0.16 per common share | | — |
| | — |
| | — |
| | — |
| | (2,784 | ) | | — |
| | (2,784 | ) |
Stock-based compensation costs | | — |
| | — |
| | — |
| | 15 |
| | — |
| | — |
| | 15 |
|
Balance, June 30, 2012 | | $ | — |
| | 17,404 |
| | $ | 3,000 |
| | $ | 33,702 |
| | $ | 91,686 |
| | $ | 1,644 |
| | $ | 130,032 |
|
| | | | | | | | | | | | | | |
Balance, December 31, 2012 | | $ | — |
| | 17,404 |
| | $ | 3,000 |
| | $ | 33,805 |
| | $ | 95,856 |
| | $ | 1,926 |
| | $ | 134,587 |
|
Net income | | — |
| | — |
| | — |
| | — |
| | 8,246 |
| | — |
| | 8,246 |
|
Other comprehensive loss | | — |
| | — |
| | — |
| | — |
| | — |
| | (2,146 | ) | | (2,146 | ) |
Cash dividends declared, $0.20 per common share | | — |
| | — |
| | — |
| | — |
| | (3,481 | ) | | — |
| | (3,481 | ) |
Repurchase and cancellation of common stock | | — |
| | (1,441 | ) | | — |
| | (15,774 | ) | | — |
| | — |
| | (15,774 | ) |
Stock-based compensation costs | | — |
| | — |
| | — |
| | 165 |
| | — |
| | — |
| | 165 |
|
Issuance of common stock upon conversion of restricted | | | | | | | | | | | | | |
|
|
stock units | | — |
| | 6 |
| | — |
| | 3 |
| | — |
| | — |
| | 3 |
|
Balance, June 30, 2013 | | $ | — |
| | 15,969 |
| | $ | 3,000 |
| | $ | 18,199 |
| | $ | 100,621 |
| | $ | (220 | ) | | $ | 121,600 |
|
See accompanying Notes to Consolidated Financial Statements.
West Bancorporation, Inc. and Subsidiary Consolidated Statements of Cash Flows (unaudited) |
| | | | | | | | |
| | Six Months Ended June 30, |
(dollars in thousands) | | 2013 | | 2012 |
Cash Flows from Operating Activities: | | | | |
Net income | | $ | 8,246 |
| | $ | 8,360 |
|
Adjustments to reconcile net income to net cash provided by operating activities: | | | | |
Provision for loan losses | | 150 |
| | — |
|
Net amortization and accretion | | 2,670 |
| | 2,238 |
|
Loss on disposition of premises and equipment | | 6 |
| | 123 |
|
Investment securities gains, net | | — |
| | (246 | ) |
Investment securities impairment losses | | — |
| | 173 |
|
Stock-based compensation | | 165 |
| | 15 |
|
Gain on sale of loans | | (646 | ) | | (1,084 | ) |
Proceeds from sales of loans held for sale | | 53,212 |
| | 53,755 |
|
Originations of loans held for sale | | (56,092 | ) | | (52,359 | ) |
Gain on sale of other real estate owned | | (60 | ) | | (105 | ) |
Write-down of other real estate owned | | — |
| | 1,008 |
|
Gain from bank-owned life insurance | | — |
| | (841 | ) |
Increase in value of bank-owned life insurance | | (330 | ) | | (390 | ) |
Depreciation | | 379 |
| | 339 |
|
Deferred income taxes | | 282 |
| | 927 |
|
Change in assets and liabilities: | | | | |
Increase in accrued interest receivable | | (750 | ) | | (383 | ) |
(Increase) decrease in other assets | | 1,570 |
| | (499 | ) |
Decrease in accrued expenses and other liabilities | | (299 | ) | | (717 | ) |
Net cash provided by operating activities | | 8,503 |
| | 10,314 |
|
Cash Flows from Investing Activities: | | |
| | |
|
Proceeds from sales, calls and maturities of securities available for sale | | 44,944 |
| | 49,103 |
|
Purchases of securities available for sale | | (138,106 | ) | | (84,477 | ) |
Purchases of Federal Home Loan Bank stock | | (1,458 | ) | | (1,226 | ) |
Proceeds from redemption of Federal Home Loan Bank stock | | 903 |
| | 939 |
|
Net increase in loans | | (41,291 | ) | | (20,512 | ) |
Net proceeds from sales of other real estate owned | | 334 |
| | 475 |
|
Purchases of premises and equipment | | (1,589 | ) | | (709 | ) |
Net cash used in investing activities | | (136,263 | ) | | (56,407 | ) |
Cash Flows from Financing Activities: | | |
| | |
|
Net increase (decrease) in deposits | | (10,037 | ) | | 69,761 |
|
Net increase in federal funds purchased and securities sold under | | | | |
agreements to repurchase | | 10,075 |
| | 4,870 |
|
Proceeds from long-term borrowings | | 16,765 |
| | — |
|
Common stock dividends paid | | (3,481 | ) | | (2,784 | ) |
Repurchase and cancellation of common stock | | (15,774 | ) | | — |
|
Net cash provided by (used in) financing activities | | (2,452 | ) | | 71,847 |
|
Net increase (decrease) in cash and cash equivalents | | (130,212 | ) | | 25,754 |
|
Cash and Cash Equivalents: | | | | |
Beginning | | 171,474 |
| | 87,104 |
|
Ending | | $ | 41,262 |
| | $ | 112,858 |
|
| | | | |
West Bancorporation, Inc. and Subsidiary Consolidated Statements of Cash Flows (unaudited) |
| | | | | | | | |
| | Six Months Ended June 30, |
(dollars in thousands) | | 2013 | | 2012 |
Supplemental Disclosures of Cash Flow Information: | | | | |
Cash payments for: | | | | |
Interest | | $ | 3,461 |
| | $ | 5,214 |
|
Income taxes | | 3,075 |
| | 2,236 |
|
| | | | |
Supplemental Disclosure of Noncash Investing and Financing Activities: | | | | |
Transfer of loans to other real estate owned | | $ | — |
| | $ | 477 |
|
Sale of other real estate owned financed by issuance of a loan | | — |
| | 800 |
|
Purchases of premises financed by issuance of long-term borrowings | | 765 |
| | — |
|
Bank-owned life insurance death benefit receivable | | — |
| | 1,573 |
|
| | | | |
See accompanying Notes to Consolidated Financial Statements.
West Bancorporation, Inc. and Subsidiary
Notes to Consolidated Financial Statements
(unaudited)
(dollars in thousands, except per share information)
1. Basis of Presentation
The accompanying unaudited consolidated financial statements have been prepared by West Bancorporation, Inc. (the Company) pursuant to the rules and regulations of the Securities and Exchange Commission. Certain information and footnote disclosures normally included in financial statements have been condensed or omitted pursuant to such rules and regulations. Although management believes that the disclosures are adequate to make the information presented understandable, it is suggested that these interim consolidated financial statements be read in conjunction with the Company's Annual Report on Form 10-K for the year ended December 31, 2012. In the opinion of management, the accompanying consolidated financial statements contain all adjustments necessary to present fairly the financial position as of June 30, 2013 and December 31, 2012, the net income and comprehensive income for the three and six months ended June 30, 2013 and 2012, and cash flows for the six months ended June 30, 2013 and 2012. The results for these interim periods may not be indicative of results for the entire year or for any other period.
The consolidated financial statements have been prepared in conformity with generally accepted accounting principles (GAAP) established by the Financial Accounting Standards Board (FASB). References to GAAP issued by the FASB in these footnotes are to the FASB Accounting Standards Codification™, sometimes referred to as the Codification or ASC. In preparing the financial statements, management is required 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 revenue and expenses for the reporting period. Actual results could differ from those estimates. Material estimates that are particularly susceptible to significant change in the near term are the fair value of financial instruments and other than temporary impairment (OTTI), the valuation of other real estate owned and the allowance for loan losses.
The accompanying unaudited consolidated financial statements include the accounts of the Company, West Bank, West Bank's wholly-owned subsidiary WB Funding Corporation (which owns an interest in a partnership) and West Bank's 99.99 percent owned subsidiary ICD IV, LLC (a community development entity). All significant intercompany transactions and balances have been eliminated in consolidation. In accordance with GAAP, West Bancorporation Capital Trust I is recorded on the books of the Company using the equity method of accounting and is not consolidated.
Recent accounting developments: In February 2013, the FASB issued Accounting Standards Update No. 2013-02, Comprehensive Income (Topic 220): Reporting of Amounts Reclassified Out of Accumulated Other Comprehensive Income, to improve the transparency of reporting reclassifications out of accumulated other comprehensive income. The amendments in the Update do not change the current requirements for reporting net income or other comprehensive income in the financial statements. The new amendments require an organization to present (either on the face of the statement where net income is presented or in the notes) the effects on the line items of net income of significant amounts reclassified out of accumulated other comprehensive income if the item reclassified is required under U.S. GAAP to be reclassified to net income in its entirety in the same reporting period. Additionally, for other amounts that are not required under U.S. GAAP to be reclassified in their entirety to net income in the same reporting period, an entity is required to cross-reference other disclosures required under U.S. GAAP to provide additional detail about those amounts. For public companies, the amendments were effective for reporting periods beginning after December 15, 2012. The adoption of this guidance did not have a material impact on the Company's consolidated financial statements.
West Bancorporation, Inc. and Subsidiary
Notes to Consolidated Financial Statements
(unaudited)
(dollars in thousands, except per share information)
2. Critical Accounting Policies
Management has identified its most critical accounting policies to be those related to asset impairment judgments, including fair value and OTTI of available for sale investment securities, the valuation of other real estate owned and the allowance for loan losses.
Securities available for sale are reported at fair value, with unrealized gains and losses reported as a separate component of accumulated other comprehensive income, net of deferred income taxes. The Company evaluates each of its investment securities whose value has declined below amortized cost to determine whether the decline in fair value is OTTI. The investment portfolio is evaluated for OTTI by segregating the portfolio into two segments and applying the appropriate OTTI model. Investment securities classified as available for sale are generally evaluated for OTTI under FASB ASC 320, Investments - Debt and Equity Securities. However, certain purchased beneficial interests in securitized financial assets, including asset-backed securities and collateralized debt obligations that had credit ratings below AA at the time of purchase, are evaluated using the model outlined in FASB ASC 325, Beneficial Interests in Securitized Financial Assets.
In determining OTTI under the FASB ASC 320 model, the review takes into consideration the severity and duration of the decline in fair value, the length of time expected for recovery, the financial condition of the issuer and other qualitative factors, as well as whether the Company intends to sell the security or whether it is more likely than not the Company will be required to sell the debt security before its anticipated recovery.
Under the FASB ASC 325 model for the second segment of the portfolio, the Company compares the present value of the remaining cash flows as estimated at the preceding evaluation date to the current expected remaining cash flows. An OTTI is deemed to have occurred if there has been an adverse change in the remaining expected future cash flows.
When OTTI occurs under either model, the amount of the OTTI recognized in earnings depends on whether the Company intends to sell the security or whether it is more likely than not that it will be required to sell the security before recovery of its amortized cost basis. If the Company intends to sell or it is more likely than not that it will be required to sell the security before recovery of its amortized cost basis, the OTTI is recognized in earnings equal to the entire difference between the investment's amortized cost basis and its fair value at the balance sheet date. If the Company does not intend to sell the security and it is not more likely than not that the entity will be required to sell before recovery of its amortized cost basis, the OTTI is separated into the amount representing the credit loss and the amount related to all other factors. The amount of the total OTTI related to the credit loss is determined based on the present value of cash flows expected to be collected, using the original yield as the discount rate, and is recognized in earnings. The amount of the total OTTI related to other factors is recognized in other comprehensive income, net of applicable taxes. The previous amortized cost basis less the OTTI recognized in earnings becomes the new amortized cost basis of the investment. The assessment of whether an OTTI exists involves a high degree of subjectivity and judgment and is based on the information available to management at the time.
Other real estate owned includes real estate properties acquired through or in lieu of foreclosure. Properties are initially recorded at fair value less estimated selling costs at the date of foreclosure, thus establishing a new cost basis. Fair value is determined by management by obtaining appraisals or other market value information at least annually. Any write-downs in value at the date of acquisition are charged to the allowance for loan losses. After foreclosure, valuations are periodically performed by management by obtaining updated appraisals or other market information. Any subsequent write-downs are recorded as a charge to operations, if necessary, to reduce the carrying value of a property to the updated fair value less estimated selling cost. Net costs related to the holding of properties are included in noninterest expense.
The allowance for loan losses is established through a provision for loan losses charged to expense. Loans are charged against the allowance for loan losses when management believes that collectability of the principal is unlikely. The Company has policies and procedures for evaluating the overall credit quality of its loan portfolio, including timely identification of potential problem loans. On a quarterly basis, management reviews the appropriate level for the allowance for loan losses, incorporating a variety of risk considerations, both quantitative and qualitative. Quantitative factors include the Company's historical loss experience, delinquency and charge-off trends, collateral values, known information about individual loans and other factors. Qualitative factors include the general economic environment in the Company's market areas and the expected trend of those economic conditions. While management uses the best information available to make its evaluations, future adjustments to the allowance may be necessary if there are significant changes in economic conditions or the other factors relied upon. To the extent actual results differ from forecasts and management's judgment, the allowance for loan losses may be greater or less than future charge-offs.
West Bancorporation, Inc. and Subsidiary
Notes to Consolidated Financial Statements
(unaudited)
(dollars in thousands, except per share information)
3. Securities Available for Sale
For securities available for sale, the following tables show the amortized cost, unrealized gains and losses (pre-tax) included in accumulated other comprehensive income and estimated fair value by security type as of June 30, 2013 and December 31, 2012.
|
| | | | | | | | | | | | | | | |
| June 30, 2013 |
| Amortized Cost | | Gross Unrealized Gains | | Gross Unrealized (Losses) | | Fair Value |
U.S. government agencies and corporations | $ | 12,603 |
| | $ | 302 |
| | $ | (39 | ) | | $ | 12,866 |
|
State and political subdivisions | 86,252 |
| | 1,981 |
| | (2,606 | ) | | 85,627 |
|
Collateralized mortgage obligations (1) | 195,413 |
| | 2,593 |
| | (1,670 | ) | | 196,336 |
|
Mortgage-backed securities (1) | 64,402 |
| | 807 |
| | (958 | ) | | 64,251 |
|
Trust preferred securities | 5,918 |
| | — |
| | (3,413 | ) | | 2,505 |
|
Corporate notes and other investments | 15,124 |
| | 1 |
| | (382 | ) | | 14,743 |
|
| $ | 379,712 |
| | $ | 5,684 |
| | $ | (9,068 | ) | | $ | 376,328 |
|
| |
| | |
| | |
| | |
|
| December 31, 2012 |
| Amortized Cost | | Gross Unrealized Gains | | Gross Unrealized (Losses) | | Fair Value |
U.S. government agencies and corporations | $ | 12,614 |
| | $ | 420 |
| | $ | — |
| | $ | 13,034 |
|
State and political subdivisions | 54,075 |
| | 2,754 |
| | (68 | ) | | 56,761 |
|
Collateralized mortgage obligations (1) | 170,557 |
| | 3,140 |
| | (103 | ) | | 173,594 |
|
Mortgage-backed securities (1) | 36,965 |
| | 1,459 |
| | — |
| | 38,424 |
|
Trust preferred securities | 5,913 |
| | — |
| | (3,818 | ) | | 2,095 |
|
Corporate notes and other investments | 8,341 |
| | 69 |
| | (4 | ) | | 8,406 |
|
| $ | 288,465 |
| | $ | 7,842 |
| | $ | (3,993 | ) | | $ | 292,314 |
|
| |
(1) | All collateralized mortgage obligations and mortgage-backed securities consist of residential mortgage pass-through securities guaranteed by GNMA or issued by FNMA, and real estate mortgage investment conduits guaranteed by FHLMC or GNMA. |
Securities with an amortized cost of $73,147 and $72,367 as of June 30, 2013 and December 31, 2012, respectively, were pledged as collateral on securities sold under agreements to repurchase, interest rate swaps and for other purposes as required or permitted by law or regulation. Securities sold under agreements to repurchase are held in safekeeping at a correspondent bank on behalf of the Company.
The amortized cost and fair value of securities available for sale as of June 30, 2013, by contractual maturity, are shown in the following table. Certain securities have call features that allow the issuer to call the securities prior to maturity. Expected maturities may differ from contractual maturities in collateralized mortgage obligations and mortgage-backed securities because borrowers may have the right to call or prepay obligations with or without call or prepayment penalties. Therefore, collateralized mortgage obligations and mortgage-backed securities are not included in the maturity categories within the summary.
|
| | | | | | | |
| June 30, 2013 |
| Amortized Cost | | Fair Value |
Due in one year or less | $ | 636 |
| | $ | 644 |
|
Due after one year through five years | 31,764 |
| | 32,062 |
|
Due after five years through ten years | 18,518 |
| | 19,088 |
|
Due after ten years | 67,495 |
| | 62,569 |
|
| 118,413 |
| | 114,363 |
|
Collateralized mortgage obligations and mortgage-backed securities | 259,815 |
| | 260,587 |
|
Equity securities | 1,484 |
| | 1,378 |
|
| $ | 379,712 |
| | $ | 376,328 |
|
West Bancorporation, Inc. and Subsidiary
Notes to Consolidated Financial Statements
(unaudited)
(dollars in thousands, except per share information)
The details of the sales of securities for the three and six months ended June 30, 2013 and 2012 are summarized in the following table.
|
| | | | | | | | | | | | | | | |
| Three Months Ended June 30, | | Six Months Ended June 30, |
| 2013 | | 2012 | | 2013 | | 2012 |
Proceeds from sales | $ | — |
| | $ | 12,161 |
| | $ | — |
| | $ | 16,121 |
|
Gross gains on sales | — |
| | 288 |
| | — |
| | 288 |
|
Gross losses on sales | — |
| | 9 |
| | — |
| | 42 |
|
The following tables show the fair value and gross unrealized losses, aggregated by investment category and length of time that individual securities have been in a continuous loss position, as of June 30, 2013 and December 31, 2012.
|
| | | | | | | | | | | | | | | | | | | | | | | |
| June 30, 2013 |
| Less than 12 months | | 12 months or longer | | Total |
| Fair Value | | Gross Unrealized (Losses) | | Fair Value | | Gross Unrealized (Losses) | | Fair Value | | Gross Unrealized (Losses) |
U.S. government agencies | | | | | | | | | | | |
and corporations | $ | 4,950 |
| | $ | (39 | ) | | $ | — |
| | $ | — |
| | $ | 4,950 |
| | $ | (39 | ) |
State and political subdivisions | 48,831 |
| | (2,606 | ) | | — |
| | — |
| | 48,831 |
| | (2,606 | ) |
Collateralized mortgage obligations | 88,801 |
| | (1,659 | ) | | 3,118 |
| | (11 | ) | | 91,919 |
| | (1,670 | ) |
Mortgage-backed securities | 37,871 |
| | (958 | ) | | — |
| | — |
| | 37,871 |
| | (958 | ) |
Trust preferred securities | — |
| | — |
| | 2,505 |
| | (3,413 | ) | | 2,505 |
| | (3,413 | ) |
Corporate notes and other investments | 13,911 |
| | (382 | ) | | — |
| | — |
| | 13,911 |
| | (382 | ) |
| $ | 194,364 |
| | $ | (5,644 | ) | | $ | 5,623 |
| | $ | (3,424 | ) | | $ | 199,987 |
| | $ | (9,068 | ) |
| |
| | |
| | |
| | |
| | |
| | |
|
| December 31, 2012 |
| Less than 12 months | | 12 months or longer | | Total |
| Fair Value | | Gross Unrealized (Losses) | | Fair Value | | Gross Unrealized (Losses) | | Fair Value | | Gross Unrealized (Losses) |
State and political subdivisions | $ | 5,617 |
| | $ | (62 | ) | | $ | 305 |
| | $ | (6 | ) | | $ | 5,922 |
| | $ | (68 | ) |
Collateralized mortgage obligations | 19,477 |
| | (103 | ) | | — |
| | — |
| | 19,477 |
| | (103 | ) |
Trust preferred securities | — |
| | — |
| | 2,095 |
| | (3,818 | ) | | 2,095 |
| | (3,818 | ) |
Corporate notes and other investments | 1,032 |
| | (4 | ) | | — |
| | — |
| | 1,032 |
| | (4 | ) |
| $ | 26,126 |
| | $ | (169 | ) | | $ | 2,400 |
| | $ | (3,824 | ) | | $ | 28,526 |
| | $ | (3,993 | ) |
See Note 2 for a discussion of accounting policies related to securities with unrealized losses. As of June 30, 2013, the available for sale investment portfolio included two collateralized mortgage obligation securities and two trust preferred securities (TPS) with unrealized losses that have existed for longer than one year.
The Company believes the unrealized losses on investments in government agency securities, municipal obligations, all other collateralized mortgage obligations, mortgage-backed securities and corporate notes as of June 30, 2013, were due to market conditions, not reduced estimated cash flows. There was a significant increase in market interest rates in June 2013, particularly in the longer part of the interest rate curve. This caused a measurable decline in the fair market value of the bond portfolio. The Company does not intend to sell these securities, does not anticipate that these securities will be required to be sold before anticipated recovery, and expects full principal and interest to be collected. Therefore, the Company did not consider these investments to have OTTI at June 30, 2013.
The Company believes the unrealized loss of $858 on an investment in one single-issuer TPS issued by Heartland Financial, USA, Inc. as of June 30, 2013, was due to market conditions, not reduced estimated cash flows. The Company does not intend to sell this security, does not anticipate that this security will be required to be sold before anticipated recovery and expects full principal and interest will be collected. Therefore, the Company did not consider this investment to have OTTI at June 30, 2013.
West Bancorporation, Inc. and Subsidiary
Notes to Consolidated Financial Statements
(unaudited)
(dollars in thousands, except per share information)
As of June 30, 2013, the Company had one pooled TPS, ALESCO Preferred Funding X, Ltd., it has considered to have OTTI since 2009. The Company engaged an independent consulting firm to assist in the valuation of this security. In accordance with ASC 325, a discounted cash flow model was used to determine the estimated fair value of this security. Based on that valuation, management determined the security had an estimated fair value of $1,616 at June 30, 2013. Based on the valuation work performed, no additional credit loss was recognized in the six months ended June 30, 2013. A credit loss of $127 was recognized in the second quarter of 2012 and $173 was recognized during the first six months of 2012. The remaining unrealized loss of $2,555 is reflected in accumulated other comprehensive income, net of taxes of $971. The Company will continue to periodically estimate the present value of cash flows expected to be collected over the life of the security.
The following table provides a roll forward of the cumulative amount of credit-related losses recognized in earnings for the three and six months ended June 30, 2013 and 2012.
|
| | | | | | | | | | | | | | | |
| Three Months Ended June 30, | | Six Months Ended June 30, |
| 2013 | | 2012 | | 2013 | | 2012 |
Balance at beginning of period | $ | 729 |
| | $ | 572 |
| | $ | 729 |
| | $ | 526 |
|
Current period credit loss recognized in earnings | — |
| | 127 |
| | — |
| | 173 |
|
Reductions for securities sold during the period | — |
| | — |
| | — |
| | — |
|
Reductions for securities where there is an intent to | | | | | | | |
sell or requirement to sell | — |
| | — |
| | — |
| | — |
|
Reductions for increases in cash flows expected to | | | | | | | |
be collected | — |
| | — |
| | — |
| | — |
|
Balance at end of period | $ | 729 |
| | $ | 699 |
| | $ | 729 |
| | $ | 699 |
|
4. Loans and Allowance for Loan Losses
Loans consist of the following segments as of June 30, 2013 and December 31, 2012.
|
| | | | | | | |
| June 30, 2013 | | December 31, 2012 |
Commercial | $ | 248,640 |
| | $ | 282,124 |
|
Real estate: | | | |
Construction, land and land development | 124,208 |
| | 121,911 |
|
1-4 family residential first mortgages | 47,967 |
| | 49,280 |
|
Home equity | 24,194 |
| | 25,536 |
|
Commercial | 516,131 |
| | 441,857 |
|
Consumer and other loans | 8,419 |
| | 7,099 |
|
| 969,559 |
| | 927,807 |
|
Net unamortized fees and costs | 450 |
| | 406 |
|
| $ | 969,109 |
| | $ | 927,401 |
|
Real estate loans of approximately $466,000 and $397,000 were pledged as security for Federal Home Loan Bank (FHLB) advances as of June 30, 2013 and December 31, 2012, respectively.
Loans are stated at the principal amounts outstanding, net of unamortized loan fees and costs, with interest income recognized on the interest method based upon those outstanding loan balances. Loan origination fees, net of certain direct origination costs, are deferred and recognized as an adjustment of the related loan yield using the interest method. Loans are reported by the portfolio segments identified above and are analyzed by management on this basis. All loan policies identified below apply to all segments of the loan portfolio.
West Bancorporation, Inc. and Subsidiary
Notes to Consolidated Financial Statements
(unaudited)
(dollars in thousands, except per share information)
Delinquencies are determined based on the payment terms of the individual loan agreements. The accrual of interest on past due and other impaired loans is generally discontinued at 90 days or when, in the opinion of management, the borrower may be unable to make all payments pursuant to contractual terms. Unless considered collectible, all interest accrued but not collected for loans that are placed on nonaccrual or charged off is reversed against interest income, if accrued in the current year, or charged to the allowance for loan losses, if accrued in the prior year. Generally, all payments received while a loan is on nonaccrual status are applied to the principal balance of the loan. Loans are returned to accrual status when all principal and interest amounts contractually due are brought current and future payments are reasonably assured.
A loan is classified as troubled debt restructured (TDR) when the Company concludes that a borrower is experiencing financial difficulties and a concession was granted that would not otherwise be considered. Concessions may include a restructuring of the loan terms to alleviate the burden on the borrower's cash requirements, such as an extension of the payment terms beyond the original maturity date or a change in the interest rate charged. TDR loans with extended payment terms are accounted for as impaired until performance is established. A change to the interest rate would change the classification of a loan to a TDR loan if the restructured loan yields a rate that is below a market rate for that of a new loan with comparable risk. TDR loans with below-market rates are considered impaired until fully collected. TDR loans may be reported as nonaccrual or past due 90 days, rather than as a TDR, if they are not performing per the restructured terms.
Based upon its ongoing assessment of credit quality within the loan portfolio, the Company maintains a Watch List, which includes classified loans. These loans involve anticipated potential payment defaults or collateral inadequacies. A loan on the Watch List is considered impaired when management believes it is probable the Company will be unable to collect all contractual principal and interest payments due in accordance with the terms of the loan agreement. Impaired loans are measured based on the present value of expected future cash flows discounted at the loan's effective interest rate or, as a practical expedient, at the loan's observable market price or the fair value of the collateral if the loan is collateral dependent. The amount of impairment, if any, and any subsequent changes are included in the allowance for loan losses.
West Bancorporation, Inc. and Subsidiary
Notes to Consolidated Financial Statements
(unaudited)
(dollars in thousands, except per share information)
The following table sets forth the recorded investment in nonperforming loans, disaggregated by segment, held by the Company as of June 30, 2013 and December 31, 2012. The recorded investment represents principal balances net of any partial charge-offs. Related accrued interest and net unamortized fees and costs are immaterial and are excluded from the table.
|
| | | | | | | |
| June 30, 2013 | | December 31, 2012 |
Nonaccrual loans: | | | |
Commercial | $ | 618 |
| | $ | 655 |
|
Real estate: | | | |
Construction, land and land development | — |
| | 3,356 |
|
1-4 family residential first mortgages | 686 |
| | 406 |
|
Home equity | — |
| | — |
|
Commercial | 2,212 |
| | 1,983 |
|
Consumer and other loans | — |
| | — |
|
Total nonaccrual loans | 3,516 |
| | 6,400 |
|
Loans past due 90 days and still accruing interest: | | | |
Commercial | — |
| | — |
|
Real estate: | | | |
Construction, land and land development | — |
| | — |
|
1-4 family residential first mortgages | — |
| | — |
|
Home equity | — |
| | — |
|
Commercial | — |
| | — |
|
Consumer and other loans | — |
| | — |
|
Total loans past due 90 days and still accruing interest | — |
| | — |
|
Troubled debt restructured loans(1): | | | |
Commercial | — |
| | 20 |
|
Real estate: | | | |
Construction, land and land development | 446 |
| | 470 |
|
1-4 family residential first mortgages | 104 |
| | 273 |
|
Home equity | — |
| | — |
|
Commercial | 94 |
| | 93 |
|
Consumer and other loans | — |
| | — |
|
Total troubled debt restructured loans | 644 |
| | 856 |
|
Total nonperforming loans | $ | 4,160 |
| | $ | 7,256 |
|
| |
(1) | While TDR loans are commonly reported by the industry as nonperforming, those not classified in the nonaccrual category are accruing interest due to payment performance. TDR loans on nonaccrual status, if any, are included in the nonaccrual category. As of June 30, 2013 and December 31, 2012, there was one TDR loan with a balance of $716 and $810, respectively, included in the nonaccrual category. |
There were no loan modifications considered to be TDR during the three or six months ended June 30, 2013. There was one loan in the 1-4 family residential first mortgages segment with a pre- and post-modification recorded investment of $74 that was modified using lengthened amortization during the three months ended June 30, 2012. Additionally, there was one loan in the commercial segment with a pre- and post-modification recorded investment of $28, that was modified using lengthened amortization during the three months ended March 31, 2012. There was no financial impact for specific reserves or charge-offs for the TDR loans that were modified during the three and six months ended June 30, 2012.
There were no TDR loans that were modified within the twelve months preceding June 30, 2013 or June 30, 2012 that subsequently had a payment default during the six months ended June 30, 2013 or 2012, respectively. A TDR loan is considered to have a payment default when it is past due 30 days or more.
West Bancorporation, Inc. and Subsidiary
Notes to Consolidated Financial Statements
(unaudited)
(dollars in thousands, except per share information)
The following tables summarize the recorded investment in impaired loans by segment, broken down by loans with no related allowance and loans with a related allowance and the amount of that allowance as of June 30, 2013 and December 31, 2012, and the average recorded investment and interest income recognized on these loans for the three and six months ended June 30, 2013 and 2012.
|
| | | | | | | | | | | | | | | | | | | | | | | |
| June 30, 2013 | | December 31, 2012 |
| Recorded Investment | | Unpaid Principal Balance | | Related Allowance | | Recorded Investment | | Unpaid Principal Balance | | Related Allowance |
With no related allowance recorded: | | | | | | | | | | | |
Commercial | $ | — |
| | $ | — |
| | N/A |
| | $ | 282 |
| | $ | 292 |
| | N/A |
|
Real Estate: | | | | | | | | | | | |
Construction, land and land development | 446 |
| | 1,048 |
| | N/A |
| | 3,825 |
| | 5,292 |
| | N/A |
|
1-4 family residential first mortgages | 686 |
| | 716 |
| | N/A |
| | 679 |
| | 679 |
| | N/A |
|
Home equity | — |
| | — |
| | N/A |
| | — |
| | — |
| | N/A |
|
Commercial | 1,983 |
| | 2,953 |
| | N/A |
| | 2,077 |
| | 3,046 |
| | N/A |
|
Consumer and other | — |
| | — |
| | N/A |
| | — |
| | — |
| | N/A |
|
| 3,115 |
| | 4,717 |
| | N/A |
| | 6,863 |
| | 9,309 |
| | N/A |
|
With an allowance recorded: | | | | | | | | | | | |
Commercial | 3,731 |
| | 3,731 |
| | $ | 1,387 |
| | 3,615 |
| | 3,615 |
| | $ | 1,297 |
|
Real Estate: | | | | | | | | | | | |
Construction, land and land development | 2,770 |
| | 2,770 |
| | 2,100 |
| | 4,441 |
| | 4,441 |
| | 3,000 |
|
1-4 family residential first mortgages | 298 |
| | 298 |
| | 34 |
| | — |
| | — |
| | — |
|
Home equity | — |
| | — |
| | — |
| | 458 |
| | 458 |
| | 86 |
|
Commercial | 323 |
| | 323 |
| | 323 |
| | 1,574 |
| | 1,574 |
| | 523 |
|
Consumer and other | — |
| | — |
| | — |
| | — |
| | — |
| | — |
|
| 7,122 |
| | 7,122 |
| | 3,844 |
| | 10,088 |
| | 10,088 |
| | 4,906 |
|
Total: | | | | | | | | | | | |
Commercial | 3,731 |
| | 3,731 |
| | 1,387 |
| | 3,897 |
| | 3,907 |
| | 1,297 |
|
Real Estate: | | | | | | | | | | | |
Construction, land and land development | 3,216 |
| | 3,818 |
| | 2,100 |
| | 8,266 |
| | 9,733 |
| | 3,000 |
|
1-4 family residential first mortgages | 984 |
| | 1,014 |
| | 34 |
| | 679 |
| | 679 |
| | — |
|
Home equity | — |
| | — |
| | — |
| | 458 |
| | 458 |
| | 86 |
|
Commercial | 2,306 |
| | 3,276 |
| | 323 |
| | 3,651 |
| | 4,620 |
| | 523 |
|
Consumer and other | — |
| | — |
| | — |
| | — |
| | — |
| | — |
|
| $ | 10,237 |
| | $ | 11,839 |
| | $ | 3,844 |
| | $ | 16,951 |
| | $ | 19,397 |
| | $ | 4,906 |
|
West Bancorporation, Inc. and Subsidiary
Notes to Consolidated Financial Statements
(unaudited)
(dollars in thousands, except per share information)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Three Months Ended June 30, | | Six Months Ended June 30, |
| 2013 | | 2012 | | 2013 | | 2012 |
| Average Recorded Investment | | Interest Income Recognized | | Average Recorded Investment | | Interest Income Recognized | | Average Recorded Investment | | Interest Income Recognized | | Average Recorded Investment | | Interest Income Recognized |
With no related allowance | | | | | | | | | | | | | | | |
recorded: | | | | | | | | | | | | | | | |
Commercial | $ | — |
| | $ | — |
| | $ | 478 |
| | $ | 79 |
| | $ | 146 |
| | $ | 9 |
| | $ | 616 |
| | $ | 79 |
|
Real Estate: | | | | | | | | | | | | | | | |
Construction, land and | | | | | | | | | | | | | | | |
land development | 1,288 |
| | 5 |
| | 959 |
| | — |
| | 2,372 |
| | 9 |
| | 1,754 |
| | — |
|
1-4 family residential | | | | | | | | | | | | | | | |
first mortgages | 608 |
| | — |
| | 1,123 |
| | 2 |
| | 655 |
| | 1 |
| | 1,110 |
| | 3 |
|
Home equity | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
|
Commercial | 1,997 |
| | 1 |
| | 3,472 |
| | 15 |
| | 2,027 |
| | 3 |
| | 3,493 |
| | 35 |
|
Consumer and other |
| | — |
| | — |
| | — |
| |
| | — |
| | — |
| | — |
|
| 3,893 |
| | 6 |
| | 6,032 |
| | 96 |
| | 5,200 |
| | 22 |
| | 6,973 |
|