|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||
Note 1. Presentation of Financial Information
Nature of Business-Cornerstone is a bank holding company whose primary business is performed by its wholly-owned subsidiary, Cornerstone Community Bank (the “Bank”). The Bank provides a full range of banking services to the Chattanooga, Tennessee market. The Bank has also established a loan production office (“LPO”) in Dalton, Georgia to further enhance the Bank’s lending markets.
Interim Financial Information (Unaudited)-The financial information in this report for March 31, 2013 and March 31, 2012 has not been audited. The information included herein should be read in conjunction with the annual consolidated financial statements and footnotes thereto included in the 2012 Annual Report to Shareholders which was furnished to each shareholder of Cornerstone in April of 2013. The consolidated financial statements presented herein conform to U.S. generally accepted accounting principles and to general industry practices. In the opinion of Cornerstone’s management, the accompanying interim financial statements contain all material adjustments, consisting only of normal recurring adjustments, necessary to present fairly the financial condition, the results of operations, and cash flows for the interim period. Results for interim periods are not necessarily indicative of the results to be expected for a full year.
Use of Estimates-The preparation of financial statements in conformity with U.S. generally accepted accounting principles requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosures of contingent assets and liabilities as of the balance sheet date and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates. Material estimates that are particularly susceptible to significant change in the near term include the determination of the allowance for loan losses.
Consolidation-The accompanying consolidated financial statements include the accounts of Cornerstone and the Bank. Substantially all intercompany transactions, profits and balances have been eliminated.
Reclassification-Certain amounts in the prior consolidated financial statements have been reclassified to conform to the current period presentation. The reclassifications had no effect on net income or stockholders’ equity as previously reported.
Accounting Policies-During interim periods, Cornerstone follows the accounting policies set forth in its Annual Report on Form 10-K for the year ended December 31, 2012 as filed with the Securities and Exchange Commission. Since December 31, 2012, there have been no significant changes in any accounting principles or practices, or in the method of applying any such principles or practices, except for the following:
In February 2013, the Financial Accounting Standards Board (FASB) issued updated guidance related to disclosure of reclassification amounts out of other comprehensive income. The standard requires that companies present either in a single note or parenthetically on the face of the financial statements, the effect of significant amounts reclassified from each component of accumulated other comprehensive income based on its source and the income statement line items affected by the reclassification. The new requirements took effect for public companies in fiscal years, and interim periods within those years, beginning after December 15, 2012. The Company adopted this standard on January 1, 2013. The effect of adopting this standard increases our disclosure requirements surrounding reclassification items out of accumulated other comprehensive income.
Earnings per Common Share- Basic earnings per share (“EPS”) is computed by dividing income available to common shareholders (numerator) by the weighted average number of common shares outstanding during the period (denominator). Diluted EPS is computed by dividing income available to common shareholders (numerator) by the adjusted weighted average number of shares outstanding (denominator). The adjusted weighted average number of shares outstanding reflects the potential dilution occurring if securities or other contracts to issue common stock were exercised or converted into common stock resulting in the issuance of common stock that share in the earnings of the entity.
The following is a summary of the basic and diluted earnings per share for the three month periods ended March 31, 2013 and March 31, 2012.
| Three Months Ended March 31, | ||||||||
| Basic earnings per common share calculation: | 2013 | 2012 | ||||||
| Numerator: Net income available to common shareholders | $ | 59,283 | $ | 76,193 | ||||
| Denominator: Weighted avg. common shares outstanding | 6,547,074 | 6,500,396 | ||||||
| Effect of dilutive stock options | 123,499 | 85,425 | ||||||
| Diluted shares | 6,670,573 | 6,585,821 | ||||||
| Basic earnings per common share | $ | 0.01 | $ | 0.01 | ||||
| Diluted earnings per common share | $ | 0.01 | $ | 0.01 | ||||
|
|||
Note 2. Stock Based Compensation
Accounting Policies- Cornerstone, as required by FASB, applies the fair value recognition provisions of ASC 718, Compensation –Stock Compensation. For the three month period ended March 31, 2013, no compensation cost was charged to earnings related to the vested incentive stock options.
Officer and Employee Plans-Cornerstone has two stock option plans under which officers and employees can be granted incentive stock options or non-qualified stock options to purchase a total of up to 1,420,000 shares of Cornerstone’s common stock. The exercise price for incentive stock options must be not less than 100 percent of the fair market value of the common stock on the date of the grant. The exercise price of the non-qualified stock options may be equal to or more or less than the fair market value of the common stock on the date of the grant. The incentive stock options vest 30 percent on the second anniversary of the grant date, 60 percent on the third anniversary of the grant date and 100 percent on the fourth anniversary of the grant date, and the non-qualified stock options vest 50 percent on the first anniversary of the grant date and 100 percent on the second anniversary of the grant date. The options expire ten years from the grant date. At March 31, 2013, the total remaining compensation cost to be recognized on non-vested options is approximately $596,000. A summary of the status of these stock option plans is presented in the following table:
| Weighted- | ||||||||||||||
| Average | ||||||||||||||
| Weighted | Contractual | |||||||||||||
| Average | Remaining | Aggregate | ||||||||||||
| Exercisable | Term | Intrinsic | ||||||||||||
| Number | Price | (in years) | Value | |||||||||||
| Outstanding at December 31, 2012 | 670,300 | $ | 3.86 | 6.2 Years | $ | 232,900 | ||||||||
| Granted | 193,000 | 2.37 | 9.9 Years | |||||||||||
| Exercised | - | - | ||||||||||||
| Forfeited | (57,475 | ) | (3.51 | ) | ||||||||||
| Outstanding at March 31, 2013 | 805,825 | $ | 3.52 | 7.2 Years | $ | 233,437 | ||||||||
| Options exercisable at March 31, 2013 | 303,125 | $ | 6.17 | |||||||||||
The weighted average grant date fair value of stock options granted during the three months ended March 31, 2013 was $1.17. This was determined using the Black-Scholes option-pricing model with the following weighted-average assumptions:
| Dividend yield | 0.0 | % | ||
| Expected life | 7.0 Years | |||
| Expected volatility | 47.60 | % | ||
| Risk-free interest rate | 1.23 | % |
Board of Directors Plan-Cornerstone has a stock option plan under which members of the Board of Directors, at the formation of the Bank, were granted options to purchase a total of up to 600,000 shares of the Bank's common stock. On October 15, 1997, the Bank stock options were converted to Cornerstone stock options. Only non-qualified stock options may be granted under the plan. The exercise price of each option equals the market price of Cornerstone’s stock on the date of grant and the maximum term is ten years. Vesting is 50 percent on the first anniversary of the grant date and 100 percent on the second anniversary of the grant date. At March 31, 2013, the total remaining compensation cost to be recognized on non-vested options is approximately $123,000. A summary of the status of this stock option plan is presented in the following table:
| Weighted- | ||||||||||||||
| Average | ||||||||||||||
| Weighted | Contractual | |||||||||||||
| Average | Remaining | Aggregate | ||||||||||||
| Exercisable | Term | Intrinsic | ||||||||||||
| Number | Price | (in years) | Value | |||||||||||
| Outstanding at December 31, 2012 | 145,250 | $ | 3.30 | 7.2 Years | $ | 57,600 | ||||||||
| Granted | 45,000 | 2.37 | ||||||||||||
| Exercised | - | - | ||||||||||||
| Forfeited | - | - | ||||||||||||
| Outstanding at March 31, 2013 | 190,250 | $ | 3.08 | 7.6 Years | $ | 58,193 | ||||||||
| Options exercisable at March 31, 2013 | 100,250 | $ | 4.04 | |||||||||||
The weighted average grant date fair value of stock options granted during the three months ended March 31, 2013 was $1.17. This was determined using the Black-Scholes option-pricing model with the following weighted-average assumptions:
| Dividend yield | 0.0 | % | ||
| Expected life | 7.0 Years | |||
| Expected volatility | 47.60 | % | ||
| Risk-free interest rate | 1.23 | % |
|
|||
Note 3. Securities
The amortized cost and fair value of securities available-for-sale and held-to-maturity at March 31, 2013 and December 31, 2012 are summarized as follows:
| March 31, 2013 | ||||||||||||||||
| Gross | Gross | |||||||||||||||
| Amortized | Unrealized | Unrealized | Fair | |||||||||||||
| Cost | Gains | Losses | Value | |||||||||||||
| Debt securities available-for-sale: | ||||||||||||||||
| U.S. Government agencies | $ | 3,912,202 | $ | 54,799 | $ | - | $ | 3,967,001 | ||||||||
| State and municipal securities | 21,512,100 | 1,850,863 | - | 23,362,963 | ||||||||||||
| Mortgage-backed securities: | ||||||||||||||||
| Residential mortgage loans guaranteed by GNMA or FNMA | 8,532,585 | 168,643 | - | 8,701,228 | ||||||||||||
| Collateralized mortgage obligations issued or guaranteed by U.S. Government agencies or sponsored agencies | 55,168,704 | 66,220 | (140,287 | ) | 55,094,637 | |||||||||||
| $ | 89,125,591 | $ | 2,140,525 | $ | (140,287 | ) | $ | 91,125,829 | ||||||||
| Debt securities held to maturity: | ||||||||||||||||
| Mortgage-backed securities: | ||||||||||||||||
| Residential mortgage loans guaranteed by GNMA or FNMA | $ | 42,579 | $ | 1,051 | $ | - | $ | 43,630 | ||||||||
| December 31, 2012 | ||||||||||||||||
| Gross | Gross | |||||||||||||||
| Amortized | Unrealized | Unrealized | Fair | |||||||||||||
| Cost | Gains | Losses | Value | |||||||||||||
| Debt securities available-for-sale: | ||||||||||||||||
| U.S. Government agencies | $ | 3,961,956 | $ | 56,195 | $ | - | $ | 4,018,151 | ||||||||
| State and municipal securities | 21,531,727 | 2,101,590 | - | 23,633,317 | ||||||||||||
| Mortgage-backed securities: | ||||||||||||||||
| Residential mortgage loans guaranteed by GNMA or FNMA | 9,092,205 | 132,038 | (1,824 | ) | 9,222,419 | |||||||||||
| Collateralized mortgage obligations issued or guaranteed by U.S. Government agencies or sponsored agencies | 39,151,568 | 86,099 | (14,908 | ) | 39,222,759 | |||||||||||
| $ | 73,737,456 | $ | 2,375,922 | $ | (16,732 | ) | $ | 76,096,646 | ||||||||
| Debt securities held to maturity: | ||||||||||||||||
| Mortgage-backed securities: | ||||||||||||||||
| Residential mortgage loans guaranteed by GNMA or FNMA | $ | 45,086 | $ | 1,341 | $ | (8 | ) | $ | 46,212 | |||||||
At March 31, 2013, securities with a fair value totaling approximately $ 53 million were pledged to secure public funds, securities sold under agreements to repurchase, as collateral for federal funds purchased from other financial institutions and serve as collateral for borrowings at the Federal Reserve Discount Window.
The amortized cost and estimated market value of securities at March 31, 2013, by contractual maturity, are shown below. Expected maturities will differ from contractual maturities because borrowers may have the right to call or prepay obligations with or without call or prepayment penalties.
| Securities Available-for-Sale | Securities Held to Maturity | |||||||||||||||
| Amortized | Fair | Amortized | Fair | |||||||||||||
| Cost | Value | Cost | Value | |||||||||||||
| Due in one year or less | $ | - | $ | - | $ | - | $ | - | ||||||||
| Due from one year to five years | 1,091,942 | 1,166,169 | - | - | ||||||||||||
| Due from five years to ten years | 5,499,656 | 6,056,232 | - | - | ||||||||||||
| Due after ten years | 18,832,704 | 20,107,563 | - | - | ||||||||||||
| $ | 25,424,302 | $ | 27,329,964 | - | - | |||||||||||
| Mortgage-backed securities | 63,701,289 | 63,795,865 | 42,579 | 43,630 | ||||||||||||
| $ | 89,125,591 | $ | 91,125,829 | $ | 42,579 | $ | 43,630 | |||||||||
The following tables present the gross unrealized losses and fair value, aggregated by investment category and length of time that individual securities available for sale have been in a continuous unrealized loss position, as of March 31, 2013 and as of December 31, 2012:
| As of March 31, 2013 | ||||||||||||||||||||||||
| Less than 12 Months | 12 Months or Greater | Total | ||||||||||||||||||||||
| Gross | Gross | Gross | ||||||||||||||||||||||
| Fair | Unrealized | Fair | Unrealized | Fair | Unrealized | |||||||||||||||||||
| Value | Losses | Value | Losses | Value | Losses | |||||||||||||||||||
| Mortgage-backed Securities: | ||||||||||||||||||||||||
| Collateralized mortgage obligations issued or guaranteed by U.S. Government agencies or sponsored agencies | $ | 33,814,587 | $ | (140,287 | ) | $ | - | $ | - | $ | 33,814,587 | $ | (140,287 | ) | ||||||||||
| $ | 33,814,587 | $ | (140,287 | ) | $ | - | $ | - | $ | 33,814,587 | $ | (140,287 | ) | |||||||||||
| As of December 31, 2012 | ||||||||||||||||||||||||
| Less than 12 Months | 12 Months or Greater | Total | ||||||||||||||||||||||
| Gross | Gross | Gross | ||||||||||||||||||||||
| Fair | Unrealized | Fair | Unrealized | Fair | Unrealized | |||||||||||||||||||
| Value | Losses | Value | Losses | Value | Losses | |||||||||||||||||||
| Mortgage-backed securities: | ||||||||||||||||||||||||
| Residential mortgage loans guaranteed by GNMA or FNMA | $ | 667,325 | $ | (1,824 | ) | $ | - | $ | - | $ | 667,325 | $ | (1,824 | ) | ||||||||||
| Collateralized mortgage obligations issued or guaranteed by U.S. Government agencies or sponsored agencies | 22,514,641 | (14,908 | ) | - | - | 22,514,641 | (14,908 | ) | ||||||||||||||||
| $ | 23,181,966 | $ | (16,732 | ) | $ | - | $ | - | $ | 23,181,966 | $ | (16,732 | ) | |||||||||||
Upon acquisition of a security, the Bank determines the appropriate impairment model that is applicable. If the security is a beneficial interest in securitized financial assets, the Bank uses the beneficial interests in securitized financial assets impairment model. If the security is not a beneficial interest in securitized financial assets, the Bank uses the debt and equity securities impairment model. The Bank conducts periodic reviews to evaluate each security to determine whether an other-than-temporary impairment has occurred. The Bank does not have any securities that have been classified as other-than-temporarily-impaired at March 31, 2013 or December 31, 2012.
At March 31, 2013 and December 31, 2012, the significant categories of temporarily impaired securities, and management’s evaluation of those securities are as follows:
Mortgage-backed securities: At March 31, 2013, seven investments in residential mortgage-backed securities had unrealized losses. This impairment is believed to be caused by the current interest rate environment. The contractual cash flows of those investments are guaranteed or issued by an agency of the U.S. Government. Because the decline in market value is attributable to the current interest rate environment and not credit quality, and because the Bank does not intend to sell the investments and it is not more likely than not that the Bank will be required to sell the investments before recovery of their amortized cost bases, which may be maturity, the Bank does not deem those investments to be other-than-temporarily impaired at March 31, 2013.
|
|||
Note 4. Loans and Allowance for Loan Losses
At March 31, 2013 and December 31, 2012, loans are summarized as follows (in thousands):
| March 31, | December 31, | |||||||
| 2013 | 2012 | |||||||
| Commercial real estate-mortgage: | ||||||||
| Owner-occupied | $ | 62,460 | $ | 58,425 | ||||
| All other | 64,483 | 66,747 | ||||||
| Consumer real estate-mortgage | 70,260 | 71,195 | ||||||
| Construction and land development | 33,220 | 38,557 | ||||||
| Commercial and industrial | 40,302 | 40,140 | ||||||
| Consumer and other | 1,825 | 1,927 | ||||||
| Total loans | 272,550 | 276,991 | ||||||
| Less: Allowance for loan losses | (5,669 | ) | (6,141 | ) | ||||
| Loans, net | $ | 266,881 | $ | 270,850 | ||||
Cornerstone follows the loan impairment accounting guidance in ASC Topic 310. A loan is considered impaired when, based on current information and events, it is probable that Cornerstone will be unable to collect all amounts due from the borrower in accordance with the contractual terms of the loan. Impaired loans include nonperforming loans and loans modified in troubled debt restructurings where concessions have been granted to borrowers experiencing financial difficulties. These concessions could include a reduction in interest rates, payment extensions, forgiveness of principal, forbearance or other actions intended to maximize collections.
The composition of loans by loan classification for impaired and performing loan status at March 31, 2013 and December 31, 2012, is summarized in the tables below (amounts in thousands):
| March 31, 2013 | Commercial | Consumer | Construction | Commercial | ||||||||||||||||||||
| Real Estate- | Real Estate- | and Land | and | Consumer | ||||||||||||||||||||
| Mortgage | Mortgage | Development | Industrial | and Other | Total | |||||||||||||||||||
| Performing loans | $ | 116,417 | $ | 66,790 | $ | 32,271 | $ | 37,513 | $ | 1,825 | $ | 254,816 | ||||||||||||
| Impaired loans | 10,526 | 3,470 | 949 | 2,789 | - | 17,734 | ||||||||||||||||||
| Total | $ | 126,943 | $ | 70,260 | $ | 33,220 | $ | 40,302 | $ | 1,825 | $ | 272,550 | ||||||||||||
| December 31, 2012 | Commercial | Consumer | Construction | Commercial | ||||||||||||||||||||
| Real Estate- | Real Estate- | and Land | and | Consumer | ||||||||||||||||||||
| Mortgage | Mortgage | Development | Industrial | and Other | Total | |||||||||||||||||||
| Performing loans | $ | 115,959 | $ | 69,329 | $ | 37,607 | $ | 36,980 | $ | 1,927 | $ | 261,802 | ||||||||||||
| Impaired loans | 9,213 | 1,866 | 950 | 3,160 | - | 15,189 | ||||||||||||||||||
| Total | $ | 125,172 | $ | 71,195 | $ | 38,557 | $ | 40,140 | $ | 1,927 | $ | 276,991 | ||||||||||||
The following tables show the allowance for loan losses allocation by loan classification for impaired and performing loans as of March 31, 2013 and December 31, 2012 (amounts in thousands):
| March 31, 2013 | Commercial | Consumer | Construction | Commercial | ||||||||||||||||||||
| Real Estate- | Real Estate- | and Land | and | Consumer | ||||||||||||||||||||
| Allowance related to: | Mortgage | Mortgage | Development | Industrial | and Other | Total | ||||||||||||||||||
| Performing loans | $ | 872 | $ | 912 | $ | 222 | $ | 75 | $ | 10 | $ | 2,091 | ||||||||||||
| Impaired loans | 2,072 | 570 | 460 | 476 | - | 3,578 | ||||||||||||||||||
| Total | $ | 2,944 | $ | 1,482 | $ | 682 | $ | 551 | $ | 10 | $ | 5,669 | ||||||||||||
| December 31, 2012 | Commercial | Consumer | Construction | Commercial | ||||||||||||||||||||
| Real Estate- | Real Estate- | and Land | and | Consumer | ||||||||||||||||||||
| Allowance related to: | Mortgage | Mortgage | Development | Industrial | and Other | Total | ||||||||||||||||||
| Performing loans | $ | 319 | $ | 952 | $ | 781 | $ | 29 | $ | 14 | $ | 2,095 | ||||||||||||
| Impaired loans | 2,230 | 576 | 460 | 780 | - | 4,046 | ||||||||||||||||||
| Total | $ | 2,549 | $ | 1,528 | $ | 1,241 | $ | 809 | $ | 14 | $ | 6,141 | ||||||||||||
The following tables detail the changes in the allowance for loan losses for the three month period ending March 31, 2013 and year ending December 31, 2012, by loan classification (amounts in thousands):
| March 31, 2013 | Commercial | Consumer | Construction | Commercial | ||||||||||||||||||||
| Real Estate- | Real Estate- | and Land | and | Consumer | ||||||||||||||||||||
| Mortgage | Mortgage | Development | Industrial | and Other | Total | |||||||||||||||||||
| Beginning balance | $ | 2,549 | $ | 1,528 | $ | 1,241 | $ | 809 | $ | 14 | $ | 6,141 | ||||||||||||
| Charged-off loans | (227 | ) | (299 | ) | (155 | ) | (310 | ) | (13 | ) | (1,004 | ) | ||||||||||||
| Recovery of charge-offs | 51 | 157 | 9 | 14 | 1 | 232 | ||||||||||||||||||
| Provision for loan losses | 571 | 96 | (413 | ) | 38 | 8 | 300 | |||||||||||||||||
| Ending balance | $ | 2,994 | $ | 1,482 | $ | 682 | $ | 551 | $ | 10 | $ | 5,669 | ||||||||||||
| December 31, 2012 | Commercial | Consumer | Construction | Commercial | ||||||||||||||||||||
| Real Estate- | Real Estate- | and Land | and | Consumer | ||||||||||||||||||||
| Mortgage | Mortgage | Development | Industrial | and Other | Total | |||||||||||||||||||
| Beginning balance | $ | 3,557 | $ | 2,518 | $ | 827 | $ | 482 | $ | 16 | $ | 7,400 | ||||||||||||
| Charged-off loans | (958 | ) | (1,022 | ) | (782 | ) | (74 | ) | (33 | ) | (2,869 | ) | ||||||||||||
| Recovery of charge-offs | 838 | 36 | 145 | 144 | 17 | 1,180 | ||||||||||||||||||
| Provision for loan losses | (888 | ) | (4 | ) | 1,051 | 257 | 14 | 430 | ||||||||||||||||
| Ending balance | $ | 2,549 | $ | 1,528 | $ | 1,241 | $ | 809 | $ | 14 | $ | 6,141 | ||||||||||||
Credit quality indicators:
Federal regulations require the Bank to review and classify its assets on a regular basis. To fulfill this requirement, the Bank systematically reviews its loan portfolio to ensure the Bank’s large loan relationships are being maintained within its loan policy guidelines, remain properly underwritten and are properly classified by loan grade. This review process is performed by the Bank's management, loan review, internal auditors, and state and federal regulators.
The Bank’s loan grading process is as follows:
| § | All loans are assigned a loan grade at the time of origination by the relationship manager. Typically, a loan is assigned a loan grade of “pass” at origination. |
| § | Loan relationships greater than or equal to $500 thousand are reviewed by the Bank’s external loan review provider on an annual basis. |
| § | Additionally, the Bank’s external loan review provider samples other loan relationships between $100 thousand and $500 thousand with an emphasis on commercial and commercial real estate loans and insider loans. |
| § | The Bank’s internal loan review department samples approximately 33 percent of all other loan relationships less than $500 thousand on an annual basis for review. |
| § | If a loan is delinquent 60 days or more or a pattern of delinquency exists, the loan will be selected for review. |
| § | Generally, all loans on the Bank’s internal watchlist are reviewed annually by internal loan review or external loan review providers. |
If a loan is classified as a problem asset, it will be assigned one of the following loan grades: substandard, substandard-impaired, doubtful, and loss. “Substandard assets” must have one or more defined weaknesses and are characterized by the distinct possibility that we will sustain some loss if the deficiencies are not corrected. “Doubtful assets” have the weaknesses of substandard assets with the additional characteristic that the weaknesses make collection or liquidation in full on the basis of currently existing facts, conditions and values questionable, and there is a high possibility of loss. An asset classified “loss” is considered uncollectible and of such little value that continuance as an asset of the institution is not warranted. The regulations also provide for a “special mention” category, described as assets which do not currently expose an institution to a sufficient degree of risk to warrant classification but do possess credit deficiencies or potential weaknesses deserving close attention. When the Bank classifies an asset as substandard, or doubtful, a specific allowance for loan losses may be established.
The following tables outline the amount of each loan classification and the amount categorized into each risk rating as of March 31, 2013 and December 31, 2012 (amounts in thousands):
| March 31, 2013 | Commercial | Consumer | Construction | Commercial | ||||||||||||||||||||
| Real Estate- | Real Estate- | and Land | and | Consumer | ||||||||||||||||||||
| Mortgage | Mortgage | Development | Industrial | and Other | Total | |||||||||||||||||||
| Pass | $ | 113,593 | $ | 56,720 | $ | 31,700 | $ | 33,067 | $ | 1,825 | $ | 236,905 | ||||||||||||
| Special mention | 2,352 | 6,888 | 99 | 4,256 | - | 13,595 | ||||||||||||||||||
| Substandard | 472 | 3,182 | 472 | 190 | - | 4,316 | ||||||||||||||||||
| Substandard-impaired | 9,159 | 3,121 | 489 | 2,789 | - | 15,558 | ||||||||||||||||||
| Doubtful | 1,367 | 349 | 460 | - | - | 2,176 | ||||||||||||||||||
| $ | 126,943 | $ | 70,260 | $ | 33,220 | $ | 40,302 | $ | 1,825 | $ | 272,550 | |||||||||||||
| December 31, 2012 | Commercial | Consumer | Construction | Commercial | ||||||||||||||||||||
| Real Estate- | Real Estate- | and Land | and | Consumer | ||||||||||||||||||||
| Mortgage | Mortgage | Development | Industrial | and Other | Total | |||||||||||||||||||
| Pass | $ | 111,313 | $ | 57,959 | $ | 36,802 | $ | 36,482 | $ | 1,904 | $ | 244,460 | ||||||||||||
| Special mention | 4,145 | 8,401 | 198 | 330 | 18 | 13,092 | ||||||||||||||||||
| Substandard | 501 | 2,969 | 607 | 168 | 5 | 4,250 | ||||||||||||||||||
| Substandard-impaired | 9,213 | 1,866 | 950 | 3,160 | - | 15,189 | ||||||||||||||||||
| $ | 125,172 | $ | 71,195 | $ | 38,557 | $ | 40,140 | $ | 1,927 | $ | 276,991 | |||||||||||||
After the Bank’s independent loan review department completes the loan grade assignment, a loan impairment analysis is performed on loans graded substandard or worse. The following tables present summary information pertaining to impaired loans by loan classification as of March 31, 2013 and December 31, 2012 (in thousands):
| For the quarter ended | ||||||||||||||||||||
| At March 31, 2013 | March 31, 2013 | |||||||||||||||||||
| Unpaid | Average | Interest | ||||||||||||||||||
| Recorded | Principal | Related | Recorded | Income | ||||||||||||||||
| Investment | Balance | Allowance | Investment | Recognized | ||||||||||||||||
| Impaired loans without a valuation allowance: | ||||||||||||||||||||
| Commercial real estate – mortgage | $ | 5,427 | $ | 5,690 | $ | - | $ | 4,416 | $ | 64 | ||||||||||
| Consumer real estate – mortgage | 2,524 | 2,524 | - | 1,518 | 32 | |||||||||||||||
| Construction and land development | 471 | 498 | - | 357 | 4 | |||||||||||||||
| Commercial and industrial | 2,045 | 2,102 | - | 2,078 | 9 | |||||||||||||||
| Consumer and other | - | - | - | - | - | |||||||||||||||
| Total | $ | 10,467 | $ | 10,814 | $ | - | $ | 8,369 | $ | 109 | ||||||||||
| Impaired loans with a valuation allowance: | ||||||||||||||||||||
| Commercial real estate – mortgage | $ | 5,099 | $ | 5,764 | $ | 2,072 | $ | 5,453 | $ | 69 | ||||||||||
| Consumer real estate – mortgage | 946 | 946 | 570 | 1,149 | 12 | |||||||||||||||
| Construction and land development | 478 | 478 | 460 | 592 | 4 | |||||||||||||||
| Commercial and industrial | 744 | 744 | 476 | 896 | 20 | |||||||||||||||
| Consumer and other | - | - | - | - | - | |||||||||||||||
| Total | $ | 7,267 | $ | 7,932 | $ | 3,578 | $ | 8,090 | $ | 105 | ||||||||||
| Total impaired loans | $ | 17,734 | $ | 18,746 | $ | 3,578 | $ | 16,459 | $ | 214 | ||||||||||
| For the year ended | ||||||||||||||||||||
| At December 31, 2012 | December 31, 2012 | |||||||||||||||||||
| Unpaid | Average | Interest | ||||||||||||||||||
| Recorded | Principal | Related | Recorded | Income | ||||||||||||||||
| Investment | Balance | Allowance | Investment | Recognized | ||||||||||||||||
| Impaired loans without a valuation allowance: | ||||||||||||||||||||
| Commercial real estate – mortgage | $ | 3,406 | $ | 3,453 | $ | - | $ | 4,389 | $ | 180 | ||||||||||
| Consumer real estate – mortgage | 513 | 540 | - | 1,538 | 52 | |||||||||||||||
| Construction and land development | 244 | 251 | - | 358 | 19 | |||||||||||||||
| Commercial and industrial | 2,111 | 2,155 | - | 2,277 | 55 | |||||||||||||||
| Consumer and other | - | - | - | - | - | |||||||||||||||
| Total | $ | 6,274 | $ | 6,399 | $ | - | $ | 8,562 | $ | 306 | ||||||||||
| Impaired loans with a valuation allowance: | ||||||||||||||||||||
| Commercial real estate – mortgage | $ | 5,807 | $ | 5,848 | $ | 2,230 | $ | 6,616 | $ | 215 | ||||||||||
| Consumer real estate – mortgage | 1,353 | 1,353 | 576 | 2,606 | 61 | |||||||||||||||
| Construction and land development | 706 | 706 | 460 | 642 | 49 | |||||||||||||||
| Commercial and industrial | 1,049 | 1,049 | 780 | 700 | 132 | |||||||||||||||
| Consumer and other | - | - | - | - | - | |||||||||||||||
| Total | $ | 8,915 | $ | 8,956 | $ | 4,046 | $ | 10,564 | $ | 457 | ||||||||||
| Total impaired loans | $ | 15,189 | $ | 15,355 | $ | 4,046 | $ | 19,126 | $ | 763 | ||||||||||
The following tables present an aged analysis of past due loans as of March 31, 2013 and December 31, 2012 (in thousands):
| March 31, 2013 | 30-89 Days | Past Due 90 | ||||||||||||||||||||||
| Past Due and | Days or More | Total | Current | Total | ||||||||||||||||||||
| Accruing | and Accruing | Nonaccrual | Past Due | Loans | Loans | |||||||||||||||||||
| Commercial real estate-mortgage: | ||||||||||||||||||||||||
| Owner-occupied | $ | 1,371 | $ | - | $ | 360 | $ | 1,731 | $ | 60,729 | $ | 62,460 | ||||||||||||
| All other | 498 | - | 2,393 | 2,891 | 61,592 | 64,483 | ||||||||||||||||||
| Consumer real estate-mortgage | 1,250 | - | 1,014 | 2,264 | 67,996 | 70,260 | ||||||||||||||||||
| Construction and land development | 365 | - | 531 | 896 | 32,324 | 33,220 | ||||||||||||||||||
| Commercial and industrial | 537 | - | 2,066 | 2,603 | 37,699 | 40,302 | ||||||||||||||||||
| Consumer and other | 2 | - | - | 2 | 1,823 | 1,825 | ||||||||||||||||||
| Total | $ | 4,023 | $ | - | $ | 6,364 | $ | 10,387 | $ | 262,163 | $ | 272,550 | ||||||||||||
| December 31, 2012 | 30-89 Days | Past Due 90 | ||||||||||||||||||||||
| Past Due and | Days or More | Total | Current | Total | ||||||||||||||||||||
| Accruing | and Accruing | Nonaccrual | Past Due | Loans | Loans | |||||||||||||||||||
| Commercial real estate-mortgage: | ||||||||||||||||||||||||
| Owner-occupied | $ | 2,738 | $ | - | $ | 956 | $ | 3,694 | $ | 54,731 | $ | 58,425 | ||||||||||||
| All other | 636 | - | 1,913 | 2,549 | 64,198 | 66,747 | ||||||||||||||||||
| Consumer real estate-mortgage | 1,858 | - | 616 | 2,474 | 68,721 | 71,195 | ||||||||||||||||||
| Construction and land development | 100 | - | 53 | 153 | 38,404 | 38,557 | ||||||||||||||||||
| Commercial and industrial | 1,227 | - | 2,467 | 3,694 | 36,446 | 40,140 | ||||||||||||||||||
| Consumer and other | 35 | - | - | 35 | 1,892 | 1,927 | ||||||||||||||||||
| Total | $ | 6,594 | $ | - | $ | 6,005 | $ | 12,599 | $ | 264,392 | $ | 276,991 | ||||||||||||
Impaired loans also include loans that the Bank has elected to formally restructure when, due to the weakening credit status of a borrower, the restructuring may facilitate a repayment plan that seeks to minimize the potential losses that the Bank may have to otherwise incur. At March 31, 2013 and December 31, 2012, the bank has loans of approximately $8,695,000 and $9,403,000, respectively, that were modified for troubled debt restructuring. Troubled commercial loans are restructured by specialists within our Special Asset department and all restructurings are approved by committees and credit officers separate and apart from the normal loan approval process. These specialists are trained to reduce the Bank’s overall risk and exposure to loss in the event of a restructuring through obtaining either or all of the following: improved documentation, additional guaranties, increase in curtailments, reduction in collateral terms, additional collateral or other similar strategies.
The following table presents a summary of loans that were modified as troubled debt restructurings during the three month period ending March 31, 2013 and 2012. (amounts in thousands):
| Pre-Modification | Post-Modification | |||||||||
| Outstanding Recorded |
Outstanding Recorded |
|||||||||
| March 31, 2013 | Number of Contracts | Investment | Investment | |||||||
| Commercial real estate-mortgage | 6 | $ | 8,354 | $ | 8,354 | |||||
| Consumer real estate-mortgage | 3 | 270 | 270 | |||||||
| Construction and land development | 1 | 459 | 459 | |||||||
| Commercial and industrial | 5 | 2,432 | 2,432 | |||||||
| Pre-Modification | Post-Modification | |||||||||
| Outstanding Recorded |
Outstanding Recorded |
|||||||||
| March 31, 2012 | Number of Contracts | Investment | Investment | |||||||
| Consumer real estate-mortgage | 3 | $ | 2,893 | $ | 2,331 | |||||
| Construction and land development | 1 | 591 | 456 | |||||||
| Commercial and industrial | 1 | 20 | 20 | |||||||
There were no loans that were modified as troubled debt restructurings during the past twelve months and for which there was a subsequent payment default.
|
|||
Note 5. Commitments and Contingent Liabilities
Off Balance Sheet Arrangements - In the normal course of business, the Bank has entered into off-balance sheet financial instruments which include commitments to extend credit (i.e., including unfunded lines of credit) and standby letters of credit. Commitments to extend credit are usually the result of lines of credit granted to existing borrowers under agreements that the total outstanding indebtedness will not exceed a specific amount during the term of the indebtedness. Typical borrowers are commercial concerns that use lines of credit to supplement their treasury management functions; thus their total outstanding indebtedness may fluctuate during any time period based on the seasonality of their business and the resultant timing of their cash flows. Other typical lines of credit are related to home equity loans granted to consumers. Commitments to extend credit generally have fixed expiration dates or other termination clauses and may require payment of a fee.
Standby letters of credit are generally issued on behalf of an applicant (our customer) to a specifically named beneficiary and are the result of a particular business arrangement that exists between the applicant and the beneficiary. Standby letters of credit have fixed expiration dates and are usually for terms of two years or less unless terminated beforehand due to criteria specified in the standby letter of credit. A typical arrangement involves the applicant routinely being indebted to the beneficiary for such items as inventory purchases, insurance, utilities, lease guarantees or other third party commercial transactions. The standby letter of credit would permit the beneficiary to obtain payment from the Bank under certain prescribed circumstances. Subsequently, the Bank would seek reimbursement from the applicant pursuant to the terms of the standby letter of credit.
The Bank follows the same credit policies and underwriting practices when making these commitments as it does for on-balance sheet instruments. Each customer’s creditworthiness is evaluated on a case-by-case basis, and the amount of collateral obtained, if any, is based on management’s credit evaluation of the customer. Collateral held varies but may include cash, real estate and improvements, marketable securities, accounts receivable, inventory, equipment and personal property.
The contractual amounts of these commitments are not reflected in the consolidated financial statements and would only be reflected if drawn upon. Since many of the commitments are expected to expire without being drawn upon, the contractual amounts do not necessarily represent future cash requirements. However, should the commitments be drawn upon and should customers default on their resulting obligation to the Bank the maximum exposure to credit loss, without consideration of collateral, is represented by the contractual amount of those instruments.
A summary of the Bank’s total contractual amount for all off-balance sheet commitments at March 31, 2013 is as follows:
| Commitments to extend credit | $ | 33.4 million | ||
| Standby letters of credit | $ | 3.3 million |
Various legal claims also arise from time to time in the normal course of business. In the opinion of management, the resolution of claims outstanding at March 31, 2013 will not have a material effect on Cornerstone’s consolidated financial statements.
|
|||
Note 6. Fair Value Disclosures
Fair Value Measurements:
Cornerstone uses fair value measurements to record fair value adjustments to certain assets and liabilities and to determine fair value disclosures. In accordance with the “Fair Value Measurements and Disclosures” ASC Topic 820, the fair value of a financial instrument is the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date. Fair value is best determined based upon quoted market prices. In cases where quoted market prices are not available, fair values are based on estimates using present value or other valuation techniques. Those techniques are significantly affected by the assumptions used, including the discount rate and estimates of future cash flows. Accordingly, the fair value estimates may not be realized in an immediate settlement of the instrument.
ASC Topic 820 provides a consistent definition of fair value, which focuses on exit price in an orderly transaction between market participants at the measurement date under current market conditions. If there has been a significant decrease in the volume and level of activity for the asset or liability, a change in valuation technique or the use of multiple valuation techniques may be appropriate. In such instances, determining the price at which willing market participants would transact at the measurement date under current market conditions depends on the facts and circumstances and requires the use of significant judgment. The fair value is a reasonable point within the range that is most representative of fair value under current market conditions.
ASC Topic 820 also establishes a three-tier fair value hierarchy which requires an entity to maximize the use of observable inputs and minimize the use of unobservable inputs when measuring fair value, as follows:
Level 1 - Quoted prices (unadjusted) in active markets for identical assets or liabilities that Cornerstone has the ability to access.
Level 2 - Significant other observable inputs other than Level 1 prices, such as quoted prices for similar assets or liabilities in active markets, quoted prices in markets that are not active and other inputs that are observable or can be corroborated by observable market data.
Level 3 - Significant unobservable inputs that reflect a company’s own assumptions about the assumptions that market participants would use in pricing an asset or liability.
A financial instrument’s categorization within the valuation hierarchy is based upon the lowest level of input that is significant to the fair value measurement.
The following methods and assumptions were used by Cornerstone in estimating fair value disclosures for financial instruments. There have been no changes in the methodologies used at March 31, 2013 and December 31, 2012.
Cash and cash equivalents:
The carrying amounts of cash and cash equivalents approximate fair values based on the short-term nature of the assets.
Securities:
Fair values are estimated using pricing models and discounted cash flows that consider standard input factors such as observable market data, benchmark yields, interest rate volatilities, broker/dealer quotes, and credit spreads. Securities classified as available for sale are reported at fair value utilizing Level 2 inputs.
The carrying value of Federal Home Loan Bank stock approximates fair value based on the redemption provisions of the Federal Home Loan Bank.
Loans:
For variable-rate loans that reprice frequently and with no significant change in credit risk, fair values are based on carrying values. Fair values for fixed-rate loans are estimated using discounted cash flow analysis, using market interest rates for comparable loans. Generally, Level 3 inputs are utilized for this estimate. Loans for which it is probable that payment of interest and principal will not be made in accordance with the contractual terms of the loan agreement are considered impaired. Once a loan is identified as individually impaired, management measures impairment in accordance with ASC Topic 310, Accounting by Creditors for Impairment of a Loan. The fair value of impaired loans is estimated using several methods including collateral value, liquidation value and discounted cash flows.
Those impaired loans not requiring an allowance represent loans for which the fair value of the expected repayments or collateral exceed the recorded investments in such loans. At March 31, 2013 and December 31, 2012, substantially all of the total impaired loans were evaluated based on the fair value of collateral. In accordance with ASC Topic 820, impaired loans where an allowance is established based on the fair value of collateral require classification in the fair value hierarchy. When the fair value of the collateral is based on an observable market price or a current appraised value, Cornerstone records the impaired loan as nonrecurring Level 2. When an appraised value is not available or management determines the fair value of the collateral is further impaired below the appraised value and there is no observable market price, Cornerstone records the impaired loan as nonrecurring Level 3.
Cash surrender value of life insurance:
The carrying amounts of cash surrender value of life insurance approximate their fair value. The carrying amount is based on information received from the insurance carriers indicating the financial performance of the policies and the amount Cornerstone would receive should the policies be surrendered. Cornerstone reflects these assets within Level 2 of the valuation hierarchy.
Foreclosed assets:
Foreclosed assets, consisting of properties obtained through foreclosure or in satisfaction of loans, is initially recorded at fair value, determined on the basis of current appraisals, comparable sales, and other estimates of value obtained principally from independent sources, adjusted for estimated selling costs. At the time of foreclosure, any excess of the loan balance over the fair value of the real estate held as collateral is treated as a charge against the allowance for loan losses. Gains or losses on sale and any subsequent adjustment to the fair value are recorded as a component of foreclosed real estate expense. Foreclosed assets are included in Level 2 of the valuation hierarchy.
Deposits:
The fair value of deposits with no stated maturity, such as noninterest-bearing and interest-bearing demand deposits, savings deposits, and money market accounts, is equal to the amount payable on demand at the reporting date. The carrying amounts of variable-rate, fixed-term certificates of deposit approximate their fair values at the reporting date. Fair values for fixed-rate certificates of deposit are estimated using a discounted cash flow calculation that applies market interest rates on comparable instruments to a schedule of aggregated expected monthly maturities on time deposits. Generally, Level 3 inputs are utilized in this estimate.
Securities sold under agreements to repurchase:
The carrying amount of these liabilities approximates their estimated fair value.
Federal Home Loan Bank advances and other borrowings:
The carrying amounts of FHLB advances and other borrowings approximate their fair value.
Accrued interest:
The carrying amounts of accrued interest approximate fair value.
Commitments to extend credit, letters of credit and lines of credit:
The fair value of commitments is estimated using the fees currently charged to enter into similar agreements, taking into account the remaining terms of the agreements and the present creditworthiness of the counterparties. For fixed-rate loan commitments, fair value also considers the difference between current levels of interest rates and the committed rates.
Assets and liabilities recorded at fair value on a recurring basis are as follows.
| Quoted Prices in | Significant | Significant | ||||||||||||||
| Active Markets | Other | Other | ||||||||||||||
| Balance as of | for Identical | Observable | Unobservable | |||||||||||||
| March 31, | Assets | Inputs | Inputs | |||||||||||||
| 2013 | (Level 1) | (Level 2) | (Level 3) | |||||||||||||
| Debt securities available for sale: | ||||||||||||||||
| U.S. Government agencies | $ | 3,967,001 | $ | - | $ | 3,967,001 | $ | - | ||||||||
| State and municipal securities | 23,362,963 | - | 23,362,963 | - | ||||||||||||
| Mortgage-backed securities: | ||||||||||||||||
| Residential mortgage loans guaranteed by GNMA or FNMA | 8,701,228 | - | 8,701,228 | - | ||||||||||||
| Collateralized mortgage obligations issued or guaranteed by U.S. Government agencies or sponsored agencies | 55,094,637 | - | 55,094,637 | - | ||||||||||||
| Total securities available for sale | $ | 91,125,829 | $ | - | $ | 91,125,829 | $ | - | ||||||||
| Cash surrender value of life insurance | $ | 1,207,962 | $ | - | $ | 1,207,962 | $ | - | ||||||||
| Quoted Prices in | Significant | Significant | ||||||||||||||
| Active Markets | Other | Other | ||||||||||||||
| Balance as of | for Identical | Observable | Unobservable | |||||||||||||
| December 31, | Assets | Inputs | Inputs | |||||||||||||
| 2012 | (Level 1) | (Level 2) | (Level 3) | |||||||||||||
| Debt securities available for sale: | ||||||||||||||||
| U.S. Government agencies | $ | 4,018,151 | $ | - | $ | 4,018,151 | $ | - | ||||||||
| State and municipal securities | 23,633,317 | - | 23,633,317 | - | ||||||||||||
| Mortgage-backed securities: | ||||||||||||||||
| Residential mortgage guaranteed by GNMA or FNMA | 9,222,419 | - | 9,222,419 | - | ||||||||||||
|
Collateralized mortgage obligations issued or guaranteed by U.S. Government agencies or sponsored agencies |
39,222,759 | - | 39,222,759 | - | ||||||||||||
| Total securities available for sale | $ | 76,096,646 | $ | - | $ | 76,096,646 | $ | - | ||||||||
| Cash surrender value of life insurance | $ | 1,199,725 | $ | - | $ | 1,199,725 | $ | - | ||||||||
Cornerstone has no assets or liabilities whose fair values are measured on a recurring basis using Level 3 inputs.
Certain assets and liabilities are measured at fair value on a nonrecurring basis, which means the assets and liabilities are not measured at fair value on an ongoing basis but are subject to fair value adjustments in certain circumstances (for example, when there is evidence of impairment). The tables below present information about assets and liabilities on the balance sheet at March 31, 2013 and December 31, 2012 for which a nonrecurring change in fair value was recorded (amounts in thousands).
| Quoted Prices in | Significant | Significant | ||||||||||||||
| Active Markets | Other | Other | ||||||||||||||
| Balance as of | for Identical | Observable | Unobservable | |||||||||||||
| March 31, | Assets | Inputs | Inputs | |||||||||||||
| 2013 | (Level 1) | (Level 2) | (Level 3) | |||||||||||||
| Impaired loans | $ | 3,689 | $ | - | $ | 3,689 | $ | - | ||||||||
| Foreclosed assets (OREO & Repossessions) | 21,159 | - | 21,159 | - | ||||||||||||
| Quoted Prices in | Significant | Significant | ||||||||||||||
| Active Markets | Other | Other | ||||||||||||||
| Balance as of | for Identical | Observable | Unobservable | |||||||||||||
| December 31, | Assets | Inputs | Inputs | |||||||||||||
| 2012 | (Level 1) | (Level 2) | (Level 3) | |||||||||||||
| Impaired loans | $ | 4,869 | $ | - | $ | 4,869 | $ | - | ||||||||
| Foreclosed assets (OREO & Repossessions) | 20,332 | - | 20,332 | - | ||||||||||||
Loans include impaired loans held for investment for which an allowance for loan losses has been calculated based upon the fair value of the loans at March 31, 2013 and December 31, 2012. Losses derived from Level 2 inputs were calculated by models incorporating significant observable market data.
The carrying amount and estimated fair value of Cornerstone's financial instruments at March 31, 2013 and December 31, 2012 are as follows (in thousands):
| March 31, 2013 | December 31, 2012 | |||||||||||||||
| Carrying | Estimated | Carrying | Estimated | |||||||||||||
| Amount | Fair Value | Amount | Fair Value | |||||||||||||
| Assets: | ||||||||||||||||
| Cash and cash equivalents | $ | 35,901 | $ | 35,901 | $ | 59,395 | $ | 59,395 | ||||||||
| Securities | 91,168 | 91,170 | 76,142 | 76,143 | ||||||||||||
| Federal Home Loan Bank stock | 2,323 | 2,323 | 2,323 | 2,323 | ||||||||||||
| Loans, net | 266,881 | 267,312 | 270,850 | 271,128 | ||||||||||||
| Cash surrender value of life insurance | 1,208 | 1,208 | 1,200 | 1,200 | ||||||||||||
| Accrued interest receivable | 1,323 | 1,323 | 1,214 | 1,214 | ||||||||||||
| Liabilities: | ||||||||||||||||
| Noninterest-bearing demand deposits | 55,400 | 55,400 | 60,054 | 60,054 | ||||||||||||
| Interest-bearing demand deposits | 26,547 | 26,547 | 30,179 | 30,179 | ||||||||||||
| Savings deposits and money market accounts | 89,564 | 89,564 | 80,994 | 80,994 | ||||||||||||
| Time deposits | 165,391 | 165,641 | 173,654 | 175,177 | ||||||||||||
| Federal funds purchased and securities sold under agreements to repurchase | 21,150 | 21,150 | 19,587 | 19,587 | ||||||||||||
| Federal Home Loan Bank advances and other borrowings | 31,740 | 31,740 | 37,175 | 37,175 | ||||||||||||
| Accrued interest payable | 91 | 91 | 121 | 121 | ||||||||||||
| Unrecognized financial instruments (net of contract amount): | ||||||||||||||||
| Commitments to extend credit | - | - | - | - | ||||||||||||
| Letters of credit | - | - | - | - | ||||||||||||
| Lines of credit | - | - | - | - | ||||||||||||
|
|||
Reclassification-Certain amounts in the prior consolidated financial statements have been reclassified to conform to the current period presentation. The reclassifications had no effect on net income or stockholders’ equity as previously reported.
Accounting Policies-During interim periods, Cornerstone follows the accounting policies set forth in its Annual Report on Form 10-K for the year ended December 31, 2012 as filed with the Securities and Exchange Commission. Since December 31, 2012, there have been no significant changes in any accounting principles or practices, or in the method of applying any such principles or practices, except for the following:
In February 2013, the Financial Accounting Standards Board (FASB) issued updated guidance related to disclosure of reclassification amounts out of other comprehensive income. The standard requires that companies present either in a single note or parenthetically on the face of the financial statements, the effect of significant amounts reclassified from each component of accumulated other comprehensive income based on its source and the income statement line items affected by the reclassification. The new requirements took effect for public companies in fiscal years, and interim periods within those years, beginning after December 15, 2012. The Company adopted this standard on January 1, 2013. The effect of adopting this standard increases our disclosure requirements surrounding reclassification items out of accumulated other comprehensive income.
Earnings per Common Share- Basic earnings per share (“EPS”) is computed by dividing income available to common shareholders (numerator) by the weighted average number of common shares outstanding during the period (denominator). Diluted EPS is computed by dividing income available to common shareholders (numerator) by the adjusted weighted average number of shares outstanding (denominator). The adjusted weighted average number of shares outstanding reflects the potential dilution occurring if securities or other contracts to issue common stock were exercised or converted into common stock resulting in the issuance of common stock that share in the earnings of the entity.
The following is a summary of the basic and diluted earnings per share for the three month periods ended March 31, 2013 and March 31, 2012.
| Three Months Ended March 31, | ||||||||
| Basic earnings per common share calculation: | 2013 | 2012 | ||||||
| Numerator: Net income available to common shareholders | $ | 59,283 | $ | 76,193 | ||||
| Denominator: Weighted avg. common shares outstanding | 6,547,074 | 6,500,396 | ||||||
| Effect of dilutive stock options | 123,499 | 85,425 | ||||||
| Diluted shares | 6,670,573 | 6,585,821 | ||||||
| Basic earnings per common share | $ | 0.01 | $ | 0.01 | ||||
| Diluted earnings per common share | $ | 0.01 | $ | 0.01 | ||||
|
|||
The following is a summary of the basic and diluted earnings per share for the three month periods ended March 31, 2013 and March 31, 2012.
| Three Months Ended March 31, | ||||||||
| Basic earnings per common share calculation: | 2013 | 2012 | ||||||
| Numerator: Net income available to common shareholders | $ | 59,283 | $ | 76,193 | ||||
| Denominator: Weighted avg. common shares outstanding | 6,547,074 | 6,500,396 | ||||||
| Effect of dilutive stock options | 123,499 | 85,425 | ||||||
| Diluted shares | 6,670,573 | 6,585,821 | ||||||
| Basic earnings per common share | $ | 0.01 | $ | 0.01 | ||||
| Diluted earnings per common share | $ | 0.01 | $ | 0.01 | ||||
|
|||
A summary of the status of these stock option plans is presented in the following table:
| Weighted- | ||||||||||||||
| Average | ||||||||||||||
| Weighted | Contractual | |||||||||||||
| Average | Remaining | Aggregate | ||||||||||||
| Exercisable | Term | Intrinsic | ||||||||||||
| Number | Price | (in years) | Value | |||||||||||
| Outstanding at December 31, 2012 | 670,300 | $ | 3.86 | 6.2 Years | $ | 232,900 | ||||||||
| Granted | 193,000 | 2.37 | 9.9 Years | |||||||||||
| Exercised | - | - | ||||||||||||
| Forfeited | (57,475 | ) | (3.51 | ) | ||||||||||
| Outstanding at March 31, 2013 | 805,825 | $ | 3.52 | 7.2 Years | $ | 233,437 | ||||||||
| Options exercisable at March 31, 2013 | 303,125 | $ | 6.17 | |||||||||||
The weighted average grant date fair value of stock options granted during the three months ended March 31, 2013 was $1.17. This was determined using the Black-Scholes option-pricing model with the following weighted-average assumptions:
| Dividend yield | 0.0 | % | ||
| Expected life | 7.0 Years | |||
| Expected volatility | 47.60 | % | ||
| Risk-free interest rate | 1.23 | % |
A summary of the status of this stock option plan is presented in the following table:
| Weighted- | ||||||||||||||
| Average | ||||||||||||||
| Weighted | Contractual | |||||||||||||
| Average | Remaining | Aggregate | ||||||||||||
| Exercisable | Term | Intrinsic | ||||||||||||
| Number | Price | (in years) | Value | |||||||||||
| Outstanding at December 31, 2012 | 145,250 | $ | 3.30 | 7.2 Years | $ | 57,600 | ||||||||
| Granted | 45,000 | 2.37 | ||||||||||||
| Exercised | - | - | ||||||||||||
| Forfeited | - | - | ||||||||||||
| Outstanding at March 31, 2013 | 190,250 | $ | 3.08 | 7.6 Years | $ | 58,193 | ||||||||
| Options exercisable at March 31, 2013 | 100,250 | $ | 4.04 | |||||||||||
The weighted average grant date fair value of stock options granted during the three months ended March 31, 2013 was $1.17. This was determined using the Black-Scholes option-pricing model with the following weighted-average assumptions:
| Dividend yield | 0.0 | % | ||
| Expected life | 7.0 Years | |||
| Expected volatility | 47.60 | % | ||
| Risk-free interest rate | 1.23 | % |
|
|||
The amortized cost and fair value of securities available-for-sale and held-to-maturity at March 31, 2013 and December 31, 2012 are summarized as follows:
| March 31, 2013 | ||||||||||||||||
| Gross | Gross | |||||||||||||||
| Amortized | Unrealized | Unrealized | Fair | |||||||||||||
| Cost | Gains | Losses | Value | |||||||||||||
| Debt securities available-for-sale: | ||||||||||||||||
| U.S. Government agencies | $ | 3,912,202 | $ | 54,799 | $ | - | $ | 3,967,001 | ||||||||
| State and municipal securities | 21,512,100 | 1,850,863 | - | 23,362,963 | ||||||||||||
| Mortgage-backed securities: | ||||||||||||||||
| Residential mortgage loans guaranteed by GNMA or FNMA | 8,532,585 | 168,643 | - | 8,701,228 | ||||||||||||
| Collateralized mortgage obligations issued or guaranteed by U.S. Government agencies or sponsored agencies | 55,168,704 | 66,220 | (140,287 | ) | 55,094,637 | |||||||||||
| $ | 89,125,591 | $ | 2,140,525 | $ | (140,287 | ) | $ | 91,125,829 | ||||||||
| Debt securities held to maturity: | ||||||||||||||||
| Mortgage-backed securities: | ||||||||||||||||
| Residential mortgage loans guaranteed by GNMA or FNMA | $ | 42,579 | $ | 1,051 | $ | - | $ | 43,630 | ||||||||
| December 31, 2012 | ||||||||||||||||
| Gross | Gross | |||||||||||||||
| Amortized | Unrealized | Unrealized | Fair | |||||||||||||
| Cost | Gains | Losses | Value | |||||||||||||
| Debt securities available-for-sale: | ||||||||||||||||
| U.S. Government agencies | $ | 3,961,956 | $ | 56,195 | $ | - | $ | 4,018,151 | ||||||||
| State and municipal securities | 21,531,727 | 2,101,590 | - | 23,633,317 | ||||||||||||
| Mortgage-backed securities: | ||||||||||||||||
| Residential mortgage loans guaranteed by GNMA or FNMA | 9,092,205 | 132,038 | (1,824 | ) | 9,222,419 | |||||||||||
| Collateralized mortgage obligations issued or guaranteed by U.S. Government agencies or sponsored agencies | 39,151,568 | 86,099 | (14,908 | ) | 39,222,759 | |||||||||||
| $ | 73,737,456 | $ | 2,375,922 | $ | (16,732 | ) | $ | 76,096,646 | ||||||||
| Debt securities held to maturity: | ||||||||||||||||
| Mortgage-backed securities: | ||||||||||||||||
| Residential mortgage loans guaranteed by GNMA or FNMA | $ | 45,086 | $ | 1,341 | $ | (8 | ) | $ | 46,212 | |||||||
The amortized cost and estimated market value of securities at March 31, 2013, by contractual maturity, are shown below. Expected maturities will differ from contractual maturities because borrowers may have the right to call or prepay obligations with or without call or prepayment penalties.
| Securities Available-for-Sale | Securities Held to Maturity | |||||||||||||||
| Amortized | Fair | Amortized | Fair | |||||||||||||
| Cost | Value | Cost | Value | |||||||||||||
| Due in one year or less | $ | - | $ | - | $ | - | $ | - | ||||||||
| Due from one year to five years | 1,091,942 | 1,166,169 | - | - | ||||||||||||
| Due from five years to ten years | 5,499,656 | 6,056,232 | - | - | ||||||||||||
| Due after ten years | 18,832,704 | 20,107,563 | - | - | ||||||||||||
| $ | 25,424,302 | $ | 27,329,964 | - | - | |||||||||||
| Mortgage-backed securities | 63,701,289 | 63,795,865 | 42,579 | 43,630 | ||||||||||||
| $ | 89,125,591 | $ | 91,125,829 | $ | 42,579 | $ | 43,630 | |||||||||
The following tables present the gross unrealized losses and fair value, aggregated by investment category and length of time that individual securities available for sale have been in a continuous unrealized loss position, as of March 31, 2013 and as of December 31, 2012:
| As of March 31, 2013 | ||||||||||||||||||||||||
| Less than 12 Months | 12 Months or Greater | Total | ||||||||||||||||||||||
| Gross | Gross | Gross | ||||||||||||||||||||||
| Fair | Unrealized | Fair | Unrealized | Fair | Unrealized | |||||||||||||||||||
| Value | Losses | Value | Losses | Value | Losses | |||||||||||||||||||
| Mortgage-backed Securities: | ||||||||||||||||||||||||
| Collateralized mortgage obligations issued or guaranteed by U.S. Government agencies or sponsored agencies | $ | 33,814,587 | $ | (140,287 | ) | $ | - | $ | - | $ | 33,814,587 | $ | (140,287 | ) | ||||||||||
| $ | 33,814,587 | $ | (140,287 | ) | $ | - | $ | - | $ | 33,814,587 | $ | (140,287 | ) | |||||||||||
| As of December 31, 2012 | ||||||||||||||||||||||||
| Less than 12 Months | 12 Months or Greater | Total | ||||||||||||||||||||||
| Gross | Gross | Gross | ||||||||||||||||||||||
| Fair | Unrealized | Fair | Unrealized | Fair | Unrealized | |||||||||||||||||||
| Value | Losses | Value | Losses | Value | Losses | |||||||||||||||||||
| Mortgage-backed securities: | ||||||||||||||||||||||||
| Residential mortgage loans guaranteed by GNMA or FNMA | $ | 667,325 | $ | (1,824 | ) | $ | - | $ | - | $ | 667,325 | $ | (1,824 | ) | ||||||||||
| Collateralized mortgage obligations issued or guaranteed by U.S. Government agencies or sponsored agencies | 22,514,641 | (14,908 | ) | - | - | 22,514,641 | (14,908 | ) | ||||||||||||||||
| $ | 23,181,966 | $ | (16,732 | ) | $ | - | $ | - | $ | 23,181,966 | $ | (16,732 | ) | |||||||||||
|
|||
At March 31, 2013 and December 31, 2012, loans are summarized as follows (in thousands):
| March 31, | December 31, | |||||||
| 2013 | 2012 | |||||||
| Commercial real estate-mortgage: | ||||||||
| Owner-occupied | $ | 62,460 | $ | 58,425 | ||||
| All other | 64,483 | 66,747 | ||||||
| Consumer real estate-mortgage | 70,260 | 71,195 | ||||||
| Construction and land development | 33,220 | 38,557 | ||||||
| Commercial and industrial | 40,302 | 40,140 | ||||||
| Consumer and other | 1,825 | 1,927 | ||||||
| Total loans | 272,550 | 276,991 | ||||||
| Less: Allowance for loan losses | (5,669 | ) | (6,141 | ) | ||||
| Loans, net | $ | 266,881 | $ | 270,850 | ||||
The composition of loans by loan classification for impaired and performing loan status at March 31, 2013 and December 31, 2012, is summarized in the tables below (amounts in thousands):
| March 31, 2013 | Commercial | Consumer | Construction | Commercial | ||||||||||||||||||||
| Real Estate- | Real Estate- | and Land | and | Consumer | ||||||||||||||||||||
| Mortgage | Mortgage | Development | Industrial | and Other | Total | |||||||||||||||||||
| Performing loans | $ | 116,417 | $ | 66,790 | $ | 32,271 | $ | 37,513 | $ | 1,825 | $ | 254,816 | ||||||||||||
| Impaired loans | 10,526 | 3,470 | 949 | 2,789 | - | 17,734 | ||||||||||||||||||
| Total | $ | 126,943 | $ | 70,260 | $ | 33,220 | $ | 40,302 | $ | 1,825 | $ | 272,550 | ||||||||||||
| December 31, 2012 | Commercial | Consumer | Construction | Commercial | ||||||||||||||||||||
| Real Estate- | Real Estate- | and Land | and | Consumer | ||||||||||||||||||||
| Mortgage | Mortgage | Development | Industrial | and Other | Total | |||||||||||||||||||
| Performing loans | $ | 115,959 | $ | 69,329 | $ | 37,607 | $ | 36,980 | $ | 1,927 | $ | 261,802 | ||||||||||||
| Impaired loans | 9,213 | 1,866 | 950 | 3,160 | - | 15,189 | ||||||||||||||||||
| Total | $ | 125,172 | $ | 71,195 | $ | 38,557 | $ | 40,140 | $ | 1,927 | $ | 276,991 | ||||||||||||
The following tables show the allowance for loan losses allocation by loan classification for impaired and performing loans as of March 31, 2013 and December 31, 2012 (amounts in thousands):
| March 31, 2013 | Commercial | Consumer | Construction | Commercial | ||||||||||||||||||||
| Real Estate- | Real Estate- | and Land | and | Consumer | ||||||||||||||||||||
| Allowance related to: | Mortgage | Mortgage | Development | Industrial | and Other | Total | ||||||||||||||||||
| Performing loans | $ | 872 | $ | 912 | $ | 222 | $ | 75 | $ | 10 | $ | 2,091 | ||||||||||||
| Impaired loans | 2,072 | 570 | 460 | 476 | - | 3,578 | ||||||||||||||||||
| Total | $ | 2,944 | $ | 1,482 | $ | 682 | $ | 551 | $ | 10 | $ | 5,669 | ||||||||||||
| December 31, 2012 | Commercial | Consumer | Construction | Commercial | ||||||||||||||||||||
| Real Estate- | Real Estate- | and Land | and | Consumer | ||||||||||||||||||||
| Allowance related to: | Mortgage | Mortgage | Development | Industrial | and Other | Total | ||||||||||||||||||
| Performing loans | $ | 319 | $ | 952 | $ | 781 | $ | 29 | $ | 14 | $ | 2,095 | ||||||||||||
| Impaired loans | 2,230 | 576 | 460 | 780 | - | 4,046 | ||||||||||||||||||
| Total | $ | 2,549 | $ | 1,528 | $ | 1,241 | $ | 809 | $ | 14 | $ | 6,141 | ||||||||||||
The following tables detail the changes in the allowance for loan losses for the three month period ending March 31, 2013 and year ending December 31, 2012, by loan classification (amounts in thousands):
| March 31, 2013 | Commercial | Consumer | Construction | Commercial | ||||||||||||||||||||
| Real Estate- | Real Estate- | and Land | and | Consumer | ||||||||||||||||||||
| Mortgage | Mortgage | Development | Industrial | and Other | Total | |||||||||||||||||||
| Beginning balance | $ | 2,549 | $ | 1,528 | $ | 1,241 | $ | 809 | $ | 14 | $ | 6,141 | ||||||||||||
| Charged-off loans | (227 | ) | (299 | ) | (155 | ) | (310 | ) | (13 | ) | (1,004 | ) | ||||||||||||
| Recovery of charge-offs | 51 | 157 | 9 | 14 | 1 | 232 | ||||||||||||||||||
| Provision for loan losses | 571 | 96 | (413 | ) | 38 | 8 | 300 | |||||||||||||||||
| Ending balance | $ | 2,994 | $ | 1,482 | $ | 682 | $ | 551 | $ | 10 | $ | 5,669 | ||||||||||||
| December 31, 2012 | Commercial | Consumer | Construction | Commercial | ||||||||||||||||||||
| Real Estate- | Real Estate- | and Land | and | Consumer | ||||||||||||||||||||
| Mortgage | Mortgage | Development | Industrial | and Other | Total | |||||||||||||||||||
| Beginning balance | $ | 3,557 | $ | 2,518 | $ | 827 | $ | 482 | $ | 16 | $ | 7,400 | ||||||||||||
| Charged-off loans | (958 | ) | (1,022 | ) | (782 | ) | (74 | ) | (33 | ) | (2,869 | ) | ||||||||||||
| Recovery of charge-offs | 838 | 36 | 145 | 144 | 17 | 1,180 | ||||||||||||||||||
| Provision for loan losses | (888 | ) | (4 | ) | 1,051 | 257 | 14 | 430 | ||||||||||||||||
| Ending balance | $ | 2,549 | $ | 1,528 | $ | 1,241 | $ | 809 | $ | 14 | $ | 6,141 | ||||||||||||
The following tables outline the amount of each loan classification and the amount categorized into each risk rating as of March 31, 2013 and December 31, 2012 (amounts in thousands):
| March 31, 2013 | Commercial | Consumer | Construction | Commercial | ||||||||||||||||||||
| Real Estate- | Real Estate- | and Land | and | Consumer | ||||||||||||||||||||
| Mortgage | Mortgage | Development | Industrial | and Other | Total | |||||||||||||||||||
| Pass | $ | 113,593 | $ | 56,720 | $ | 31,700 | $ | 33,067 | $ | 1,825 | $ | 236,905 | ||||||||||||
| Special mention | 2,352 | 6,888 | 99 | 4,256 | - | 13,595 | ||||||||||||||||||
| Substandard | 472 | 3,182 | 472 | 190 | - | 4,316 | ||||||||||||||||||
| Substandard-impaired | 9,159 | 3,121 | 489 | 2,789 | - | 15,558 | ||||||||||||||||||
| Doubtful | 1,367 | 349 | 460 | - | - | 2,176 | ||||||||||||||||||
| $ | 126,943 | $ | 70,260 | $ | 33,220 | $ | 40,302 | $ | 1,825 | $ | 272,550 | |||||||||||||
| December 31, 2012 | Commercial | Consumer | Construction | Commercial | ||||||||||||||||||||
| Real Estate- | Real Estate- | and Land | and | Consumer | ||||||||||||||||||||
| Mortgage | Mortgage | Development | Industrial | and Other | Total | |||||||||||||||||||
| Pass | $ | 111,313 | $ | 57,959 | $ | 36,802 | $ | 36,482 | $ | 1,904 | $ | 244,460 | ||||||||||||
| Special mention | 4,145 | 8,401 | 198 | 330 | 18 | 13,092 | ||||||||||||||||||
| Substandard | 501 | 2,969 | 607 | 168 | 5 | 4,250 | ||||||||||||||||||
| Substandard-impaired | 9,213 | 1,866 | 950 | 3,160 | - | 15,189 | ||||||||||||||||||
| $ | 125,172 | $ | 71,195 | $ | 38,557 | $ | 40,140 | $ | 1,927 | $ | 276,991 | |||||||||||||
After the Bank’s independent loan review department completes the loan grade assignment, a loan impairment analysis is performed on loans graded substandard or worse. The following tables present summary information pertaining to impaired loans by loan classification as of March 31, 2013 and December 31, 2012 (in thousands):
| For the quarter ended | ||||||||||||||||||||
| At March 31, 2013 | March 31, 2013 | |||||||||||||||||||
| Unpaid | Average | Interest | ||||||||||||||||||
| Recorded | Principal | Related | Recorded | Income | ||||||||||||||||
| Investment | Balance | Allowance | Investment | Recognized | ||||||||||||||||
| Impaired loans without a valuation allowance: | ||||||||||||||||||||
| Commercial real estate – mortgage | $ | 5,427 | $ | 5,690 | $ | - | $ | 4,416 | $ | 64 | ||||||||||
| Consumer real estate – mortgage | 2,524 | 2,524 | - | 1,518 | 32 | |||||||||||||||
| Construction and land development | 471 | 498 | - | 357 | 4 | |||||||||||||||
| Commercial and industrial | 2,045 | 2,102 | - | 2,078 | 9 | |||||||||||||||
| Consumer and other | - | - | - | - | - | |||||||||||||||
| Total | $ | 10,467 | $ | 10,814 | $ | - | $ | 8,369 | $ | 109 | ||||||||||
| Impaired loans with a valuation allowance: | ||||||||||||||||||||
| Commercial real estate – mortgage | $ | 5,099 | $ | 5,764 | $ | 2,072 | $ | 5,453 | $ | 69 | ||||||||||
| Consumer real estate – mortgage | 946 | 946 | 570 | 1,149 | 12 | |||||||||||||||
| Construction and land development | 478 | 478 | 460 | 592 | 4 | |||||||||||||||
| Commercial and industrial | 744 | 744 | 476 | 896 | 20 | |||||||||||||||
| Consumer and other | - | - | - | - | - | |||||||||||||||
| Total | $ | 7,267 | $ | 7,932 | $ | 3,578 | $ | 8,090 | $ | 105 | ||||||||||
| Total impaired loans | $ | 17,734 | $ | 18,746 | $ | 3,578 | $ | 16,459 | $ | 214 | ||||||||||
| For the year ended | ||||||||||||||||||||
| At December 31, 2012 | December 31, 2012 | |||||||||||||||||||
| Unpaid | Average | Interest | ||||||||||||||||||
| Recorded | Principal | Related | Recorded | Income | ||||||||||||||||
| Investment | Balance | Allowance | Investment | Recognized | ||||||||||||||||
| Impaired loans without a valuation allowance: | ||||||||||||||||||||
| Commercial real estate – mortgage | $ | 3,406 | $ | 3,453 | $ | - | $ | 4,389 | $ | 180 | ||||||||||
| Consumer real estate – mortgage | 513 | 540 | - | 1,538 | 52 | |||||||||||||||
| Construction and land development | 244 | 251 | - | 358 | 19 | |||||||||||||||
| Commercial and industrial | 2,111 | 2,155 | - | 2,277 | 55 | |||||||||||||||
| Consumer and other | - | - | - | - | - | |||||||||||||||
| Total | $ | 6,274 | $ | 6,399 | $ | - | $ | 8,562 | $ | 306 | ||||||||||
| Impaired loans with a valuation allowance: | ||||||||||||||||||||
| Commercial real estate – mortgage | $ | 5,807 | $ | 5,848 | $ | 2,230 | $ | 6,616 | $ | 215 | ||||||||||
| Consumer real estate – mortgage | 1,353 | 1,353 | 576 | 2,606 | 61 | |||||||||||||||
| Construction and land development | 706 | 706 | 460 | 642 | 49 | |||||||||||||||
| Commercial and industrial | 1,049 | 1,049 | 780 | 700 | 132 | |||||||||||||||
| Consumer and other | - | - | - | - | - | |||||||||||||||
| Total | $ | 8,915 | $ | 8,956 | $ | 4,046 | $ | 10,564 | $ | 457 | ||||||||||
| Total impaired loans | $ | 15,189 | $ | 15,355 | $ | 4,046 | $ | 19,126 | $ | 763 | ||||||||||
The following tables present an aged analysis of past due loans as of March 31, 2013 and December 31, 2012 (in thousands):
| March 31, 2013 | 30-89 Days | Past Due 90 | ||||||||||||||||||||||
| Past Due and | Days or More | Total | Current | Total | ||||||||||||||||||||
| Accruing | and Accruing | Nonaccrual | Past Due | Loans | Loans | |||||||||||||||||||
| Commercial real estate-mortgage: | ||||||||||||||||||||||||
| Owner-occupied | $ | 1,371 | $ | - | $ | 360 | $ | 1,731 | $ | 60,729 | $ | 62,460 | ||||||||||||
| All other | 498 | - | 2,393 | 2,891 | 61,592 | 64,483 | ||||||||||||||||||
| Consumer real estate-mortgage | 1,250 | - | 1,014 | 2,264 | 67,996 | 70,260 | ||||||||||||||||||
| Construction and land development | 365 | - | 531 | 896 | 32,324 | 33,220 | ||||||||||||||||||
| Commercial and industrial | 537 | - | 2,066 | 2,603 | 37,699 | 40,302 | ||||||||||||||||||
| Consumer and other | 2 | - | - | 2 | 1,823 | 1,825 | ||||||||||||||||||
| Total | $ | 4,023 | $ | - | $ | 6,364 | $ | 10,387 | $ | 262,163 | $ | 272,550 | ||||||||||||
| December 31, 2012 | 30-89 Days | Past Due 90 | ||||||||||||||||||||||
| Past Due and | Days or More | Total | Current | Total | ||||||||||||||||||||
| Accruing | and Accruing | Nonaccrual | Past Due | Loans | Loans | |||||||||||||||||||
| Commercial real estate-mortgage: | ||||||||||||||||||||||||
| Owner-occupied | $ | 2,738 | $ | - | $ | 956 | $ | 3,694 | $ | 54,731 | $ | 58,425 | ||||||||||||
| All other | 636 | - | 1,913 | 2,549 | 64,198 | 66,747 | ||||||||||||||||||
| Consumer real estate-mortgage | 1,858 | - | 616 | 2,474 | 68,721 | 71,195 | ||||||||||||||||||
| Construction and land development | 100 | - | 53 | 153 | 38,404 | 38,557 | ||||||||||||||||||
| Commercial and industrial | 1,227 | - | 2,467 | 3,694 | 36,446 | 40,140 | ||||||||||||||||||
| Consumer and other | 35 | - | - | 35 | 1,892 | 1,927 | ||||||||||||||||||
| Total | $ | 6,594 | $ | - | $ | 6,005 | $ | 12,599 | $ | 264,392 | $ | 276,991 | ||||||||||||
The following table presents a summary of loans that were modified as troubled debt restructurings during the three month period ending March 31, 2013 and 2012. (amounts in thousands):
| Pre-Modification | Post-Modification | |||||||||
| Outstanding Recorded |
Outstanding Recorded |
|||||||||
| March 31, 2013 | Number of Contracts | Investment | Investment | |||||||
| Commercial real estate-mortgage | 6 | $ | 8,354 | $ | 8,354 | |||||
| Consumer real estate-mortgage | 3 | 270 | 270 | |||||||
| Construction and land development | 1 | 459 | 459 | |||||||
| Commercial and industrial | 5 | 2,432 | 2,432 | |||||||
| Pre-Modification | Post-Modification | |||||||||
| Outstanding Recorded |
Outstanding Recorded |
|||||||||
| March 31, 2012 | Number of Contracts | Investment | Investment | |||||||
| Consumer real estate-mortgage | 3 | $ | 2,893 | $ | 2,331 | |||||
| Construction and land development | 1 | 591 | 456 | |||||||
| Commercial and industrial | 1 | 20 | 20 | |||||||
There were no loans that were modified as troubled debt restructurings during the past twelve months and for which there was a subsequent payment default.
|
|||
A summary of the Bank’s total contractual amount for all off-balance sheet commitments at March 31, 2013 is as follows:
| Commitments to extend credit | $ | 33.4 million | ||
| Standby letters of credit | $ | 3.3 million |
|
|||
Assets and liabilities recorded at fair value on a recurring basis are as follows.
| Quoted Prices in | Significant | Significant | ||||||||||||||
| Active Markets | Other | Other | ||||||||||||||
| Balance as of | for Identical | Observable | Unobservable | |||||||||||||
| March 31, | Assets | Inputs | Inputs | |||||||||||||
| 2013 | (Level 1) | (Level 2) | (Level 3) | |||||||||||||
| Debt securities available for sale: | ||||||||||||||||
| U.S. Government agencies | $ | 3,967,001 | $ | - | $ | 3,967,001 | $ | - | ||||||||
| State and municipal securities | 23,362,963 | - | 23,362,963 | - | ||||||||||||
| Mortgage-backed securities: | ||||||||||||||||
| Residential mortgage loans guaranteed by GNMA or FNMA | 8,701,228 | - | 8,701,228 | - | ||||||||||||
| Collateralized mortgage obligations issued or guaranteed by U.S. Government agencies or sponsored agencies | 55,094,637 | - | 55,094,637 | - | ||||||||||||
| Total securities available for sale | $ | 91,125,829 | $ | - | $ | 91,125,829 | $ | - | ||||||||
| Cash surrender value of life insurance | $ | 1,207,962 | $ | - | $ | 1,207,962 | $ | - | ||||||||
| Quoted Prices in | Significant | Significant | ||||||||||||||
| Active Markets | Other | Other | ||||||||||||||
| Balance as of | for Identical | Observable | Unobservable | |||||||||||||
| December 31, | Assets | Inputs | Inputs | |||||||||||||
| 2012 | (Level 1) | (Level 2) | (Level 3) | |||||||||||||
| Debt securities available for sale: | ||||||||||||||||
| U.S. Government agencies | $ | 4,018,151 | $ | - | $ | 4,018,151 | $ | - | ||||||||
| State and municipal securities | 23,633,317 | - | 23,633,317 | - | ||||||||||||
| Mortgage-backed securities: | ||||||||||||||||
| Residential mortgage guaranteed by GNMA or FNMA | 9,222,419 | - | 9,222,419 | - | ||||||||||||
|
Collateralized mortgage obligations issued or guaranteed by U.S. Government agencies or sponsored agencies |
39,222,759 | - | 39,222,759 | - | ||||||||||||
| Total securities available for sale | $ | 76,096,646 | $ | - | $ | 76,096,646 | $ | - | ||||||||
| Cash surrender value of life insurance | $ | 1,199,725 | $ | - | $ | 1,199,725 | $ | - | ||||||||
| Quoted Prices in | Significant | Significant | ||||||||||||||
| Active Markets | Other | Other | ||||||||||||||
| Balance as of | for Identical | Observable | Unobservable | |||||||||||||
| March 31, | Assets | Inputs | Inputs | |||||||||||||
| 2013 | (Level 1) | (Level 2) | (Level 3) | |||||||||||||
| Impaired loans | $ | 3,689 | $ | - | $ | 3,689 | $ | - | ||||||||
| Foreclosed assets (OREO & Repossessions) | 21,159 | - | 21,159 | - | ||||||||||||
| Quoted Prices in | Significant | Significant | ||||||||||||||
| Active Markets | Other | Other | ||||||||||||||
| Balance as of | for Identical | Observable | Unobservable | |||||||||||||
| December 31, | Assets | Inputs | Inputs | |||||||||||||
| 2012 | (Level 1) | (Level 2) | (Level 3) | |||||||||||||
| Impaired loans | $ | 4,869 | $ | - | $ | 4,869 | $ | - | ||||||||
| Foreclosed assets (OREO & Repossessions) | 20,332 | - | 20,332 | - | ||||||||||||
The carrying amount and estimated fair value of Cornerstone's financial instruments at March 31, 2013 and December 31, 2012 are as follows (in thousands):
| March 31, 2013 | December 31, 2012 | |||||||||||||||
| Carrying | Estimated | Carrying | Estimated | |||||||||||||
| Amount | Fair Value | Amount | Fair Value | |||||||||||||
| Assets: | ||||||||||||||||
| Cash and cash equivalents | $ | 35,901 | $ | 35,901 | $ | 59,395 | $ | 59,395 | ||||||||
| Securities | 91,168 | 91,170 | 76,142 | 76,143 | ||||||||||||
| Federal Home Loan Bank stock | 2,323 | 2,323 | 2,323 | 2,323 | ||||||||||||
| Loans, net | 266,881 | 267,312 | 270,850 | 271,128 | ||||||||||||
| Cash surrender value of life insurance | 1,208 | 1,208 | 1,200 | 1,200 | ||||||||||||
| Accrued interest receivable | 1,323 | 1,323 | 1,214 | 1,214 | ||||||||||||
| Liabilities: | ||||||||||||||||
| Noninterest-bearing demand deposits | 55,400 | 55,400 | 60,054 | 60,054 | ||||||||||||
| Interest-bearing demand deposits | 26,547 | 26,547 | 30,179 | 30,179 | ||||||||||||
| Savings deposits and money market accounts | 89,564 | 89,564 | 80,994 | 80,994 | ||||||||||||
| Time deposits | 165,391 | 165,641 | 173,654 | 175,177 | ||||||||||||
| Federal funds purchased and securities sold under agreements to repurchase | 21,150 | 21,150 | 19,587 | 19,587 | ||||||||||||
| Federal Home Loan Bank advances and other borrowings | 31,740 | 31,740 | 37,175 | 37,175 | ||||||||||||
| Accrued interest payable | 91 | 91 | 121 | 121 | ||||||||||||
| Unrecognized financial instruments | ||||||||||||||||
| (net of contract amount): | ||||||||||||||||
| Commitments to extend credit | - | - | - | - | ||||||||||||
| Letters of credit | - | - | - | - | ||||||||||||
| Lines of credit | - | - | - | - | ||||||||||||
|
|||||||||||||||||||||||||||
|
|
|
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||