XNAS:METR Metro Bancorp Inc Quarterly Report 10-Q Filing - 6/30/2012

Effective Date 6/30/2012

XNAS:METR (Metro Bancorp Inc): Fair Value Estimate
Premium
XNAS:METR (Metro Bancorp Inc): Consider Buying
Premium
XNAS:METR (Metro Bancorp Inc): Consider Selling
Premium
XNAS:METR (Metro Bancorp Inc): Fair Value Uncertainty
Premium
XNAS:METR (Metro Bancorp Inc): Economic Moat
Premium
XNAS:METR (Metro Bancorp Inc): Stewardship
Premium
 



UNITED STATES SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C.  20549

FORM 10-Q

[ X ]
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For the quarterly period ended
 
June 30, 2012
[     ]
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For the transition period from
 
 
to
 
Commission File Number:
 
000-50961
 
 
 

 
METRO BANCORP, INC.
 
 
(Exact name of registrant as specified in its charter)
 

Pennsylvania
25-1834776
(State or other jurisdiction of incorporation or organization)
(IRS Employer Identification No.)
3801 Paxton Street,  Harrisburg, PA
 
17111
(Address of principal executive offices)
 
(Zip Code)
888-937-0004
(Registrant's telephone number, including area code)
 
(Former name, former address and former fiscal year, if changed since last report)

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Exchange Act 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
 

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
 

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company (as defined in Rule 12b-2 of the Exchange Act).
Large accelerated filer
 
 
Accelerated filer
X
 
Non-accelerated filer
 
 
Smaller Reporting Company
 
 

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

Indicate the number of shares outstanding of each of the issuer's classes of common stock, as of the latest practicable date:
14,129,068
Common shares outstanding at
July 31, 2012


1




METRO BANCORP, INC.

INDEX
 
 
Page
 
 
 
PART I.
FINANCIAL INFORMATION
 
 
 
 
Item 1.
Financial Statements
 
 
 
 
 
Consolidated Balance Sheets (Unaudited)
 
 
June 30, 2012 and December 31, 2011
 
 
 
 
Consolidated Statements of Operations (Unaudited)
 
 
Three months and six months ended June 30, 2012 and June 30, 2011
 
 
 
 
Consolidated Statements of Comprehensive Income (Unaudited)
 
 
Three months and six months ended June 30, 2012 and June 30, 2011
 
 
 
 
Consolidated Statements of Stockholders' Equity  (Unaudited)
 
 
Six months ended June 30, 2012 and June 30, 2011
 
 
 
 
Consolidated Statements of Cash Flows (Unaudited)
 
 
Six months ended June 30, 2012 and June 30, 2011
 
 
 
 
Notes to the Interim Consolidated Financial Statements (Unaudited)
 
 
 
Item 2.
Management's Discussion and Analysis of Financial Condition
 
 
and Results of Operations
 
 
 
Item 3.
Quantitative and Qualitative Disclosures About Market Risk
 
 
 
Item 4.
Controls and Procedures
 
 
 
PART II.
OTHER INFORMATION
 
 
 
 
Item 1.
Legal Proceedings
 
 
 
Item 1A.
Risk Factors
 
 
 
Item 2.
Unregistered Sales of Equity Securities and Use of Proceeds
 
 
 
Item 3.
Defaults Upon Senior Securities
 
 
 
Item 4.
Mine Safety Disclosures
 
 
 
Item 5.
Other Information
 
 
 
Item 6.
Exhibits
 
 
 
 
 


2




Part I - FINANCIAL INFORMATION

Item 1. Financial Statements
 
Metro Bancorp, Inc. and Subsidiaries
Consolidated Balance Sheets (Unaudited)
(in thousands, except share and per share amounts)
June 30, 2012
 
December 31, 2011
Assets
 
 
 
Cash and due from banks
$
48,246

 
$
46,998

Federal funds sold

 
8,075

Cash and cash equivalents
48,246

 
55,073

Securities, available for sale at fair value
604,940

 
613,459

Securities, held to maturity at cost (fair value 2012: $195,209; 2011: $199,857 )
191,328

 
196,635

Loans, held for sale
14,179

 
9,359

Loans receivable, net of allowance for loan losses
(allowance 2012: $26,158; 2011: $21,620)
1,466,597

 
1,415,048

Restricted investments in bank stock
15,170

 
16,802

Premises and equipment, net
81,794

 
82,114

Other assets
27,547

 
32,729

Total assets
$
2,449,801

 
$
2,421,219

 
 

 
 

Liabilities and Stockholders' Equity
 

 
 

Deposits:
 

 
 

Noninterest-bearing
$
438,947

 
$
397,251

Interest-bearing
1,646,968

 
1,674,323

      Total deposits
2,085,915

 
2,071,574

Short-term borrowings
72,250

 
65,000

Long-term debt
49,200

 
49,200

Other liabilities
14,335

 
15,425

Total liabilities
2,221,700

 
2,201,199

Stockholders' Equity:
 

 
 

Preferred stock - Series A noncumulative; $10.00 par value; $1,000,000 liquidation preference;
 
 
 
      (1,000,000 shares authorized; 40,000 shares issued and outstanding)
400

 
400

Common stock - $1.00 par value; 25,000,000 shares authorized;
 
 
 
      (issued and outstanding shares 2012: 14,128,466;  2011: 14,125,346)
14,128

 
14,125

Surplus
156,639

 
156,184

Retained earnings
50,903

 
45,497

Accumulated other comprehensive income
6,031

 
3,814

Total stockholders' equity
228,101

 
220,020

Total liabilities and stockholders' equity
$
2,449,801

 
$
2,421,219

 
See accompanying notes.



3




Metro Bancorp, Inc. and Subsidiaries
Consolidated Statements of Operations (Unaudited)
 
Three Months Ended
 
Six Months Ended
 
June 30,
 
June 30,
(in thousands, except per share amounts)
2012
 
2011
 
2012
 
2011
Interest Income
 
 
 
 
 
 
 
Loans receivable, including fees:
 
 
 
 
 
 
 
Taxable
$
18,075

 
$
18,070

 
$
35,835

 
$
35,583

Tax-exempt
897

 
989

 
1,764

 
1,975

Securities:
 
 
 
 
 
 
 
Taxable
5,567

 
5,599

 
11,238

 
10,994

Tax-exempt
86

 

 
119

 

Federal funds sold

 
1

 
1

 
2

Total interest income
24,625

 
24,659

 
48,957

 
48,554

Interest Expense
 
 
 
 
 

 
 

Deposits
2,000

 
2,990

 
4,082

 
5,987

Short-term borrowings
74

 
127

 
127

 
337

Long-term debt
581

 
725

 
1,162

 
1,396

Total interest expense
2,655

 
3,842

 
5,371

 
7,720

Net interest income
21,970

 
20,817

 
43,586

 
40,834

Provision for loan losses
2,950

 
1,700

 
5,450

 
3,492

 Net interest income after provision for loan losses
19,020

 
19,117

 
38,136

 
37,342

Noninterest Income
 
 
 
 
 

 
 

Service charges, fees and other operating income
7,076

 
7,025

 
13,953

 
13,749

Gains on sales of loans
372

 
1,137

 
601

 
2,335

Total fees and other income
7,448

 
8,162

 
14,554

 
16,084

Other-than-temporary impairment (OTTI) losses

 
(315
)
 
(649
)
 
(315
)
Portion recognized in other comprehensive income (before taxes)

 

 

 

Net impairment loss on investment securities

 
(315
)
 
(649
)
 
(315
)
Net gains on sales of securities
12

 
309

 
996

 
343

Total noninterest income
7,460

 
8,156

 
14,901

 
16,112

Noninterest Expenses
 
 
 
 
 

 
 

Salaries and employee benefits
10,166

 
10,254

 
20,704

 
20,633

Occupancy
2,050

 
2,219

 
4,133

 
4,681

Furniture and equipment
1,238

 
1,536

 
2,504

 
2,871

Advertising and marketing
381

 
350

 
801

 
749

Data processing
3,281

 
3,832

 
6,663

 
7,227

Regulatory assessments and related costs
849

 
856

 
1,675

 
1,941

Telephone
833

 
834

 
1,707

 
1,706

Loan expense
321

 
83

 
691

 
407

Foreclosed real estate
781

 
18

 
1,144

 
1,070

Branding
30

 
1,720

 
30

 
1,747

Consulting
228

 
416

 
500

 
823

Pennsylvania shares tax
515

 
453

 
1,019

 
898

Other
2,001

 
2,050

 
4,034

 
4,175

Total noninterest expenses
22,674

 
24,621

 
45,605

 
48,928

Income before taxes
3,806

 
2,652

 
7,432

 
4,526

Provision for federal income taxes
1,044

 
660

 
1,986

 
1,002

Net income
$
2,762

 
$
1,992

 
$
5,446

 
$
3,524

Net Income per Common Share
 
 
 
 
 

 
 

Basic
$
0.19

 
$
0.14

 
$
0.38

 
$
0.25

Diluted
0.19

 
0.14

 
0.38

 
0.25

Average Common and Common Equivalent Shares Outstanding
 
 
 
 
 

 
 

Basic
14,128

 
13,860

 
14,127

 
13,820

Diluted
14,128

 
13,860

 
14,127

 
13,820

See accompanying notes.


4




Metro Bancorp, Inc. and Subsidiaries
Consolidated Statements of Comprehensive Income (Unaudited)

 
Three Months Ended
Six Months Ended
 
June 30,
June 30,
(in thousands)
2012
2011
2012
2011
Net income
$
2,762

$
1,992

$
5,446

$
3,524

Other comprehensive income (losses), net of tax:
 
 
 
 
Net unrealized holding gains (losses) arising during the period
(1,226
)
4,332

2,227

5,678

(net of deferred taxes for the three months 2012: ($631); 2011 $2,231,
net of deferred taxes for the six months 2012: $1,147; 2011 $2,925)
 
 
 
 
Reclassification adjustment for net realized gains (losses) on securities recorded in income
204

(204
)
(438
)
(227
)
(net of deferred taxes for the three months 2012: $105; 2011 ($105),
net of deferred taxes for the six months 2012: ($226); 2011 ($117))
 
 
 
 
Reclassification for OTTI credit losses recorded in income

208

428

208

(net of deferred taxes for the three months 2012: $0; 2011 $107,
net of deferred taxes for the six months 2012: $221; 2011 $107)
 
 
 
 
   Other comprehensive income (losses)
(1,022
)
4,336

2,217

5,659

Total comprehensive income
$
1,740

$
6,328

$
7,663

$
9,183


See accompanying notes.



5




Metro Bancorp, Inc. and Subsidiaries
Consolidated Statements of Stockholders' Equity (Unaudited)

(in thousands, except share amounts)
Preferred Stock
Common Stock
Surplus
Retained Earnings
Accumulated Other Comprehensive (Loss) Income
Total
January 1, 2011
$
400

$
13,748

$
151,545

$
45,288

$
(5,630
)
$
205,351

Net income



3,524


3,524

Other comprehensive income




5,659

5,659

Dividends declared on preferred stock



(40
)

(40
)
Common stock of 50 shares issued under
employee stock purchase plan


1



1

Proceeds from issuance of 178,006 shares of
common stock in connection with dividend
reinvestment and stock purchase plan

178

1,845



2,023

Common stock share-based awards


544



544

June 30, 2011
$
400

$
13,926

$
153,935

$
48,772

$
29

$
217,062


(in thousands, except share amounts)
Preferred Stock
Common Stock
Surplus
Retained Earnings
Accumulated Other Comprehensive Income
 Total
January 1, 2012
$
400

$
14,125

$
156,184

$
45,497

$
3,814

$
220,020

Net income



5,446


5,446

Other comprehensive income




2,217

2,217

Dividends declared on preferred stock



(40
)

(40
)
Common stock of 20 shares issued under
employee stock purchase plan






Proceeds from issuance of 3,100 shares of
common stock in connection with dividend
reinvestment and stock purchase plan

3

32



35

Common stock share-based awards


423



423

June 30, 2012
$
400

$
14,128

$
156,639

$
50,903

$
6,031

$
228,101


See accompanying notes.


6




Metro Bancorp, Inc. and Subsidiaries
Consolidated Statements of Cash Flows (Unaudited)
 
Six Months Ended
 
 
June 30,
(in thousands)
 
2012
 
2011
Operating Activities
 
 
 
 
Net income
 
$
5,446

 
$
3,524

Adjustments to reconcile net income to net cash provided by operating activities:
 
 

 
 

Provision for loan losses
 
5,450

 
3,492

Provision for depreciation and amortization
 
3,045

 
3,287

Deferred income taxes benefit
 
(106
)
 
(128
)
Amortization of securities premiums and accretion of discounts (net)
 
826

 
1,041

Net gains on sales of securities
 
(996
)
 
(343
)
Other-than-temporary impairment losses on investment securities
 
649

 
315

Proceeds from sales and transfers of SBA loans originated for sale
 

 
12,063

Proceeds from sales of other loans originated for sale
 
31,130

 
27,972

Loans originated for sale
 
(35,349
)
 
(27,942
)
Gains on sales of loans originated for sale
 
(601
)
 
(2,335
)
Loss on write-down on foreclosed real estate
 
187

 
1,018

(Gains) losses on sales of foreclosed real estate (net)
 
741

 
(86
)
(Gains) losses on disposal of premises and equipment
 
(14
)
 
1,250

Stock-based compensation
 
423

 
544

Amortization of deferred loan origination fees and costs (net)
 
1,359

 
1,234

Decrease in other assets
 
1,285

 
13,735

Decrease in other liabilities
 
(1,090
)
 
(13,314
)
Net cash provided by operating activities
 
12,385

 
25,327

Investing Activities
 
 

 
 

Securities available for sale:
 
 

 
 

 Proceeds from principal repayments, calls and maturities
 
69,601

 
28,215

 Proceeds from sales
 
249,323

 
86,765

 Purchases
 
(307,800
)
 
(155,733
)
Securities held to maturity:
 
 

 
 
 Proceeds from principal repayments, calls and maturities
 
121,734

 
12,140

 Proceeds from sales
 
4,822

 

 Purchases
 
(120,974
)
 

Proceeds from sales of foreclosed real estate
 
3,354

 
1,693

Increase in loans receivable (net)
 
(59,779
)
 
(86,010
)
Redemption of restricted investment in bank stock (net)
 
1,632

 
2,004

Proceeds from sale of premises and equipment
 
14

 
1

Purchases of premises and equipment
 
(2,725
)
 
(1,019
)
Net cash used by investing activities
 
(40,798
)
 
(111,944
)
Financing Activities
 
 

 
 

Increase in demand, interest checking, money market, and savings deposits (net)
 
23,947

 
72,097

Decrease in time deposits (net)
 
(9,606
)
 
(12,900
)
Increase in short-term borrowings (net)
 
7,250

 
19,525

Proceeds from long-term borrowings
 

 
25,000

Proceeds from dividend reinvestment and common stock purchase plan
 
35

 
2,023

Cash dividends on preferred stock
 
(40
)
 
(40
)
Net cash provided by financing activities
 
21,586

 
105,705

(Decrease) increase in cash and cash equivalents
 
(6,827
)
 
19,088

Cash and cash equivalents at beginning of year
 
55,073

 
32,858

Cash and cash equivalents at end of period
 
$
48,246

 
$
51,946

Supplementary cash flow information:
 
 

 
 

Transfer of loans to foreclosed assets
 
$
1,421

 
$
3,905

Trade date accounting settlements for investment sales
 

 
38,534

Trade date accounting settlements for investment purchases
 

 
50,415

See accompanying notes.


7




METRO BANCORP, INC. AND SUBSIDIARIES
NOTES TO THE INTERIM CONSOLIDATED FINANCIAL STATEMENTS
June 30, 2012
(Unaudited)

NOTE 1.
Summary of Significant Accounting Policies
 
Consolidated Financial Statements
 
The consolidated balance sheet at December 31, 2011 has been derived from audited consolidated financial statements and the consolidated interim financial statements included herein have been prepared without audit pursuant to the rules and regulations of the Securities and Exchange Commission (SEC). Certain information and footnote disclosures normally included in financial statements prepared in accordance with accounting principles generally accepted in the United States of America (GAAP) have been condensed or omitted pursuant to such rules and regulations. These consolidated financial statements were prepared in accordance with GAAP for interim financial statements and with instructions for Form 10-Q and Regulation S-X Section 210.10-01. Further information on Metro Bancorp, Inc.'s (Metro or the Company) accounting policies are available in Note 1 (Significant Accounting Policies) of the Notes to Consolidated Financial Statements included in the Company's Annual Report on Form 10-K for the year ended December 31, 2011. The accompanying consolidated financial statements reflect all adjustments that are, in the opinion of management, necessary to reflect a fair statement of the results for the interim periods presented. Such adjustments are of a normal, recurring nature.
 
These consolidated financial statements should be read in conjunction with the audited consolidated financial statements and the notes thereto included in the Company's Annual Report on Form 10-K for the year ended December 31, 2011. Events occurring subsequent to the date of the balance sheet have been evaluated for potential recognition or disclosure in the consolidated financial statements. The results for the six months ended June 30, 2012 are not necessarily indicative of the results that may be expected for the year ending December 31, 2012.
 
The consolidated financial statements include the accounts of the Company and its consolidated subsidiaries including Metro Bank (the Bank). All material intercompany transactions have been eliminated. Certain amounts from the prior year have been reclassified to conform to the 2012 presentation.  Such reclassifications had no impact on the Company's stockholders' equity or net income.

Use of Estimates

The financial statements are prepared in conformity with GAAP. GAAP requires management to make estimates and assumptions that affect reported amounts of assets and liabilities and require disclosure of contingent assets and liabilities. Actual results could differ from these estimates. Material estimates that are particularly susceptible to significant change in the near term relate to the determination of the allowance for loan losses (allowance or ALL), impaired loans, the valuation of deferred tax assets, the valuation of foreclosed assets, the valuation of securities available for sale, the determination of other-than-temporary impairment (OTTI) on the Bank's investment securities portfolio and fair value measurements.

Other Comprehensive Income

Accounting principles generally require that recognized revenue, expenses, gains and losses be included in net income. Although certain changes in assets and liabilities, such as unrealized gains and losses on available for sale (AFS) securities, are reported as a separate component of the equity section of the balance sheet, such items, along with net income are components of comprehensive income. The only comprehensive income items that the Company presently has other than net income are net unrealized gains on securities available for sale and unrealized losses for noncredit-related losses on debt securities. These items are presented net of tax in the Statement of Comprehensive Income.

NOTE 2.
Stock-based Compensation
 
The fair value of each stock option grant was established at the date of grant using the Black-Scholes option pricing model. The Black-Scholes model used the following weighted-average assumptions for options granted during the six months ended June 30, 2012 and 2011, respectively: risk-free interest rates of 1.7% and 3.0%; volatility factors of the expected market price of the Company's common stock of 48% and 46%; assumed forfeiture rates of 8.97% and 1.64%; weighted-average expected lives of the options of 7.5 years for both June 30, 2012 and June 30, 2011; and no cash dividends. Using these assumptions, the weighted-average fair value of options granted for the six months ended June 30, 2012 and 2011 was $5.99 and $6.43 per option, respectively.


8




In the first six months of 2012, the Company granted 240,775 options to purchase shares of the Company's stock at exercise prices ranging from $10.86 to $11.77 per share.
 
The Company recorded stock-based compensation expense of approximately $423,000 and $544,000 during the six months ended June 30, 2012 and June 30, 2011, respectively. In accordance with Financial Accounting Standards Board (FASB) guidance on stock-based payments, during the first quarters of 2012 and 2011 the Company reversed $230,000 and $165,000, respectively, of expense that had been recorded in prior periods as a result of the reconcilement of projected option forfeitures to actual option forfeitures for all stock options granted during the first quarters of 2008 and 2007, respectively.
 
NOTE 3.
Securities
 
 The amortized cost and fair value of securities are summarized in the following tables:
 
June 30, 2012
(in thousands)
Amortized Cost
 
Gross Unrealized Gains
 
Gross Unrealized Losses
 
Fair Value
Available for Sale:
 
 
 
 
 
 
 
U.S. Government agency securities
$
10,000

 
$
1

 
$

 
$
10,001

Residential mortgage-backed securities
70,356

 
1,244

 

 
71,600

Agency collateralized mortgage obligations
468,575

 
9,151

 
(230
)
 
477,496

Private-label collateralized mortgage obligations
6,258

 

 
(254
)
 
6,004

Corporate debt securities
19,956

 

 
(690
)
 
19,266

Municipal securities
20,658

 
28

 
(113
)
 
20,573

Total
$
595,803

 
$
10,424

 
$
(1,287
)
 
$
604,940

Held to Maturity:
 

 
 

 
 

 
 

U.S. Government agency securities
$
110,982

 
$
782

 
$
(29
)
 
$
111,735

Residential mortgage-backed securities
29,351

 
2,301

 

 
31,652

Agency collateralized mortgage obligations
34,890

 
950

 

 
35,840

Corporate debt securities
15,000

 

 
(150
)
 
14,850

Municipal securities
1,105

 
27

 

 
1,132

Total
$
191,328

 
$
4,060

 
$
(179
)
 
$
195,209


 
December 31, 2011
(in thousands)
Amortized Cost
 
Gross Unrealized Gains
 
Gross Unrealized Losses
 
Fair Value
Available for Sale:
 
 
 
 
 
 
 
U.S. Government agency securities
$
22,500

 
$
58

 
$

 
$
22,558

Residential mortgage-backed securities
21,087

 
325

 

 
21,412

Agency collateralized mortgage obligations
519,167

 
9,171

 
(175
)
 
528,163

Private-label collateralized mortgage obligations
24,974

 

 
(1,968
)
 
23,006

Corporate debt securities
19,952

 

 
(1,632
)
 
18,320

Total
$
607,680

 
$
9,554

 
$
(3,775
)
 
$
613,459

Held to Maturity:
 

 
 

 
 

 
 

U.S. Government agency securities
$
97,750

 
$
88

 
$

 
$
97,838

Residential mortgage-backed securities
37,658

 
2,769

 

 
40,427

Agency collateralized mortgage obligations
45,122

 
840

 
(1
)
 
45,961

Corporate debt securities
15,000

 

 
(484
)
 
14,516

Municipal securities
1,105

 
10

 

 
1,115

Total
$
196,635

 
$
3,707

 
$
(485
)
 
$
199,857

 
The amortized cost and fair value of debt securities by contractual maturity at June 30, 2012 are shown in the following table.


9




Expected maturities will differ from contractual maturities because borrowers may have the right to call or prepay obligations.
 
 
Available for Sale
 
Held to Maturity
(in thousands)
Amortized Cost
 
Fair Value
 
Amortized Cost
 
Fair Value
Due in one year or less
$

 
$

 
$
10,000

 
$
9,950

Due after one year through five years

 

 
5,000

 
4,900

Due after five years through ten years
31,010

 
30,296

 
15,000

 
15,021

Due after ten years
19,604

 
19,544

 
97,087

 
97,846

 
50,614

 
49,840

 
127,087

 
127,717

Residential mortgage-backed securities
70,356

 
71,600

 
29,351

 
31,652

Agency collateralized mortgage obligations
468,575

 
477,496

 
34,890

 
35,840

Private-label collateralized mortgage obligations
6,258

 
6,004

 

 

Total
$
595,803

 
$
604,940

 
$
191,328

 
$
195,209

 
During the second quarter of 2012, the Company sold four mortgage-backed securities (MBSs), six agency collateralized mortgage obligations (CMOs) and three private-label CMOs all with a total fair market value of $44.5 million and realized a net pretax gain of $12,000. Four of the bonds sold had been classified as held to maturity, however, each remaining par value was less than 15% of its originally purchased par value and, therefore, were sold without tainting the remaining held to maturity (HTM) portfolio. The Company also had $20.0 million of agency debentures that were called by their issuing agency during the second quarter of 2012.

During the second quarter of 2011, the Company sold a total of two securities with a combined fair market value of $38.5 million and realized a net pretax gain of $309,000. Both securities sold had been classified as available for sale.

During the first six months of 2012, the Company sold four MBSs, 27 agency CMOs and five private-label CMOs with a total fair market value of $254.1 million and realized a net pretax gain of $996,000. Five of the bonds sold had been classified as held to maturity, however, each remaining par value was less than 15% of its original purchased par value and, therefore, were sold without tainting the remaining HTM portfolio, Year-to-date, the Company has also had $130.3 million in a total of nine agency debenture that were called by their issuing agency.

During the first six months of 2011, the Company sold a total of 12 securities with a combined fair market value of $125.3 million. All of the securities were U.S. agency CMOs, had been classified as available for sale and had a combined amortized cost of $125.0 million. The Company realized net pretax gains of $343,000 on the combined sales.  

The Company does not maintain a trading portfolio and there were no transfers of securities between the AFS and HTM portfolios. The Company uses the specific identification method to record security sales.

At June 30, 2012, securities with a carrying value of $573.6 million were pledged to secure public deposits and for other purposes as required or permitted by law.
 
The following table summarizes the Company's gains and losses on the sales of debt securities and credit losses recognized for the OTTI of investments:

(in thousands)
Gross Realized Gains
 
Gross Realized (Losses)
 
OTTI Credit Losses
 
Net Gains (Losses)
Three Months Ended:
 
 
 
 
 
 
 
June 30, 2012
$
626

 
$
(614
)
 
$

 
$
12

June 30, 2011
309

 

 
(315
)
 
(6
)
Six Months Ended:
 
 
 
 
 
 
 
June 30, 2012
2,495

 
(1,499
)
 
(649
)
 
347

June 30, 2011
976

 
(633
)
 
(315
)
 
28




10




In determining fair market values for its portfolio holdings, the Company receives information from a third party provider which management evaluates and corroborates using amounts from one of its securities brokers. Under the current guidance, these values are considered Level 2 inputs, based upon mathematically derived matrix pricing and observed data from similar assets. They are not Level 1 direct quotes, nor do they reflect Level 3 inputs that would be derived from internal analysis or judgment. As the Company does not manage a trading portfolio and typically only sells from its AFS portfolio in order to manage interest rate risk or credit exposure, direct quotes, or street bids, are warranted on an as-needed basis only.

The following table shows the fair value and gross unrealized losses associated with the Company's investment portfolio, aggregated by investment category and length of time that individual securities have been in a continuous unrealized loss position:
 
 
June 30, 2012
 
Less than 12 months
12 months or more
Total
 (in thousands)
Fair Value
Unrealized
(Losses)
Fair Value
Unrealized
(Losses)
Fair Value
Unrealized
(Losses)
Available for Sale:
 
 
 
 
 
 
Agency CMOs
$
30,776

$
(230
)
$

$

$
30,776

$
(230
)
Private-label CMOs


6,004

(254
)
6,004

(254
)
Corporate debt securities
19,266

(690
)


19,266

(690
)
Municipal securities
13,241

(113
)


13,241

(113
)
Total
$
63,283

$
(1,033
)
$
6,004

$
(254
)
$
69,287

$
(1,287
)
Held to Maturity:
 
 
 
 
 
 
U.S. Government agency securities
$
9,956

$
(29
)
$

$

$
9,956

$
(29
)
Corporate debt securities
14,850

(150
)


14,850

(150
)
Total
$
24,806

$
(179
)
$

$

$
24,806

$
(179
)

 
December 31, 2011
 
Less than 12 months
12 months or more
Total
 (in thousands)
Fair Value
Unrealized
(Losses)
Fair Value
Unrealized
(Losses)
Fair Value
Unrealized
(Losses)
Available for Sale:
 
 
 
 
 
 
Agency CMOs
$
49,793

$
(175
)
$

$

$
49,793

$
(175
)
Private-label CMOs
6,017

(268
)
16,989

(1,700
)
23,006

(1,968
)
Corporate debt securities
18,320

(1,632
)


18,320

(1,632
)
Total
$
74,130

$
(2,075
)
$
16,989

$
(1,700
)
$
91,119

$
(3,775
)
Held to Maturity:
 
 
 
 
 
 
Agency CMOs
$
1,312

$
(1
)
$

$

$
1,312

$
(1
)
Corporate debt securities
14,516

(484
)


14,516

(484
)
Total
$
15,828

$
(485
)
$

$

$
15,828

$
(485
)
 
The Company's investment securities portfolio consists of U.S. Government agency securities, U.S. Government sponsored agency MBSs, agency CMOs, private-label CMOs, municipal bonds and corporate bonds of the financial sector. The Company considers securities of the U.S. Government sponsored agencies and the U.S. Government MBS/CMOs to have little credit risk because their principal and interest payments are backed by an agency of the U.S. Government.

The unrealized losses in the Company's investment portfolio at June 30, 2012 were associated with three distinct types of securities. The first type, those backed by the U.S. Government or one of its agencies, includes one government agency debenture and two government agency sponsored MBS/CMOs. Management believes that the unrealized losses on these investments were primarily caused by the movement of interest rates from the date of purchase and notes the contractual cash flows of those investments are guaranteed by an agency of the U.S. Government. Accordingly, it is expected that the securities would not be settled at a price less than the amortized cost of the Company's investment. Secondly, the Company owns five investment-grade corporate bonds and thirteen investment-grade municipal bonds that were in an unrealized loss position as of June 30, 2012. Due to their structure and credit rating, the Company does not anticipate incurring any credit-related losses on these bonds and the full return of principal and income is expected. Because management believes the decline in fair value is primarily attributable to changes in interest


11




rates and because the Company has the ability and intent to hold those investments until a recovery of fair value, which may be maturity, the Company does not consider any of these investments to be other-than-temporarily impaired at June 30, 2012.

The third type of security in the Company's investment portfolio with unrealized losses at June 30, 2012 were private-label CMOs. Private-label CMOs are not backed by the full faith and credit of the U.S. Government nor are their principal and interest payments guaranteed. Historically, most private-label CMOs have carried a AAA bond rating on the underlying issuer, however, the subprime mortgage problems and decline in the residential housing market in the U.S. in recent years have led to ratings downgrades and subsequent OTTI of many CMOs. As of June 30, 2012, Metro owned three such non-agency CMO securities in an unrealized loss position with a total carrying value of $6.0 million. Management performs no less than quarterly assessments of these securities for OTTI to determine what, if any, portion of the impairment may be credit related. As part of this process, management asserts that (a) we do not have the intent to sell the securities and (b) it is more likely than not we will not be required to sell the securities before recovery of the Company's cost basis. This assertion is based, in part, upon the most recent liquidity analysis prepared for the Company's Asset/Liability Committee (ALCO) which indicates if the Company has sufficient excess funds to consider the potential purchase of investment securities and sufficient unused borrowing capacity available to meet any potential outflows. Furthermore, the Company knows of no contractual or regulatory obligations that would require these bonds to be sold.  
 
In order to bifurcate the impairment into its different components, the Company uses the Bloomberg analytical service to analyze each individual security. The Company looks at the overall bond ratings as well as specific, underlying characteristics such as pool factor, weighted-average coupon, weighted-average maturity, weighted-average life, loan to value, delinquencies, credit score, prepayment speeds, geographic concentration, etc. Using reported data for prepayment speeds, default rates, loss severity rates and lag times, the Company analyzes each bond under a variety of scenarios. As the results may vary depending upon the historic time period analyzed, the Company uses this information for the purpose of managing the investment portfolio and its inherent risk. However, the Company reports it findings based upon the three month data points for constant prepayment rate (CPR) speed, default rate and loss severity as it believes this time point best captures both current and historic trends.
 
When the analysis shows a bond to have no projected loss, there is considered to be no credit-related impairment. When the analysis shows a bond to have a projected loss, a cash flow projection is created, including the projected loss, for the duration of the bond. This projection is then used to calculate the present value of the cash flows expected to be collected and compared to the amortized cost basis. The difference between these two figures is recognized as the amount of OTTI due to credit loss. The difference between the total impairment and this credit loss portion is determined to be the amount related to all other factors. The amount of impairment related to credit loss is to be recognized in current earnings while the amount of impairment related to all other factors is to be recognized in other comprehensive income.

Using this method, the Company determined that on June 30, 2012, it owned one private-label CMO that had never had losses attributable to credit and two that had losses attributable to credit at some historical point since Metro has owned the security. This was due to a number of factors including the bonds' credit ratings and rising trends for delinquencies, bankruptcies and foreclosures on the underlying collateral. An analysis of all the bonds indicated that two were in a loss position as of June 30, 2012, however, the present value of the cash flows for both bonds was greater than the carrying value and, therefore, no further write-downs were required. In total, for the quarter ended June 30, 2012, the Company had no losses related to credit impairment on its private-label CMOs holdings and the Company did not recapture any of the previous periods write-downs.

During the quarter ended June 30, 2012, one private-label CMO, that had previously been downgraded to payment default status, continued to experience actual principal losses and it was sold. In addition, another private-label CMO was projected to begin experiencing an actual loss of principal in the second quarter of 2012 as all support and mezzanine tranches were paid off and no tranches remained to absorb continuing losses. The sale of both bonds resulted in a realized pretax loss of $572,000. In both cases, it was predetermined that the deteriorating credit conditions were sufficient to permit the sales without tainting the Company's assertion to hold the remaining private-label CMOs with OTTI losses due to credit until recovery of their fair market value. In addition, one private-label CMO that had never experienced an OTTI loss due to credit was sold during the second quarter of 2012 at a small loss. A total of three private-label CMOs were still held in the Company's portfolio at June 30, 2012, one of which has never incurred an OTTI loss due to credit, and two bonds that have incurred OTTI losses due to credit and were still in an unrealized loss position at June 30, 2012.




12




The table below rolls forward the cumulative life to date credit losses which have been recognized in earnings for the private-label CMOs previously mentioned for the three months and six months ended June 30, 2012 and June 30, 2011:

 
Private-label CMOs
 
Available for Sale
(in thousands)
2012
2011
Cumulative OTTI credit losses at April 1,
$
2,293

$
2,625

Additions for which OTTI was not previously recognized


Additional increases for OTTI previously recognized when
  there is no intent to sell and no requirement to sell before
  recovery of amortized cost basis

315

Reduction due to credit impaired securities sold
(2,041
)

Cumulative OTTI credit losses recognized for securities still
  held at June 30,
$
252

$
2,940


 
Private-label CMOs
 
Available for Sale
(in thousands)
2012
2011
Cumulative OTTI credit losses at January 1,
$
2,949

$
2,625

Additions for which OTTI was not previously recognized


Additional increases for OTTI previously recognized when
  there is no intent to sell and no requirement to sell before
  recovery of amortized cost basis
649

315

Reduction due to credit impaired securities sold
(3,346
)

Cumulative OTTI credit losses recognized for securities still
  held at June 30,
$
252

$
2,940


NOTE 4.
Loans Receivable and Allowance for Loan Losses
 
Loans receivable that management has the intent and ability to hold for the foreseeable future, or until maturity or payoff, are stated at their outstanding unpaid principal balances, net of an allowance for loan loss (allowance or ALL) and any deferred fees and costs. Interest income is accrued on the unpaid principal balance. Loan origination fees and costs are deferred and recognized as an adjustment of the yield (interest income) of the related loans. The Company is generally amortizing these amounts over the contractual life of the loan or to the first review date if the loan is on demand. Certain qualifying loans of the Bank totaling $259.7 million, collateralize a letter of credit, a line of credit commitment and a long-term borrowing the Bank has with the Federal Home Loan Bank (FHLB).

A summary of the Bank's loans receivable at June 30, 2012 and December 31, 2011 is as follows:
 
(in thousands)
June 30, 2012
 
December 31, 2011
Commercial and industrial
$
356,743

 
$
321,988

Commercial tax-exempt
84,616

 
81,532

Owner occupied real estate
274,504

 
279,372

Commercial construction and land development
108,019

 
103,153

Commercial real estate
377,248

 
364,405

Residential
84,380

 
83,940

Consumer
207,245

 
202,278

 
1,492,755

 
1,436,668

Less: allowance for loan losses
26,158

 
21,620

Net loans receivable
$
1,466,597

 
$
1,415,048





13




The following table summarizes nonaccrual loans by loan type at June 30, 2012 and December 31, 2011:

(in thousands)
June 30, 2012
 
December 31, 2011
Nonaccrual loans:
 
 
 
   Commercial and industrial
$
16,631

 
$
10,162

   Commercial tax-exempt

 

   Owner occupied real estate
3,275

 
2,895

   Commercial construction and land development
4,002

 
8,511

   Commercial real estate
6,174

 
7,820

   Residential
3,233

 
2,912

   Consumer
2,123

 
1,829

Total nonaccrual loans
$
35,438

 
$
34,129


Generally, the Bank's policy is to move a loan to nonaccrual status when it becomes 90 days past due or when the Company does not believe it will collect all of its principal and interest payments. In addition, when a loan is placed on nonaccrual status, unpaid interest credited to income in the current year is reversed and unpaid interest accrued in prior years is charged against the ALL. Interest received on nonaccrual loans generally is either applied against principal or reported as interest income, according to management's judgment as to the collectibility of principal.  If a loan is substandard and accruing, interest is recognized as accrued. Once a loan is on nonaccrual status, it is not returned to accrual status unless the loan has been current for at least six consecutive months and the borrower and/or any guarantors demonstrate the ability to repay the loan. Under certain circumstances such as bankruptcy, if a loan is under collateralized, or if the borrower and/or guarantors do not show evidence of the ability to pay, the loan may be placed on nonaccrual status even though it is not past due by 90 days or more. During the six months ended June 30, 2012, several large relationships improved their payment status but remained on nonaccrual status under the Bank's policy guidelines. Therefore, the total nonaccrual loan balance of $35.4 million exceeds the balance of total loans that are 90 days past due of $20.7 million at June 30, 2012 as presented in the aging analysis tables.

Typically, commitments are canceled and no additional advances are made when a loan is placed on nonaccrual. At June 30, 2012 there was $9,000 available to be advanced on one nonaccrual commercial construction and land development loans that was restructured.

The following tables are an age analysis of past due loan receivables as of June 30, 2012 and December 31, 2011:

 
 
Past Due Loans
 
 
Recorded Investment in Loans 90 Days and Greater and Still Accruing
(in thousands)
Current
30-59 Days Past Due
60-89 Days Past Due
90 Days Past Due and Greater
Total Past Due
Total Loan Receivables
June 30, 2012
 
 
 
 
 
 
 
Commercial and industrial
$
345,367

$
413

$
3,966

$
6,997

$
11,376

$
356,743

$

Commercial tax-exempt
84,616





84,616


Owner occupied real estate
269,395

557

1,380

3,172

5,109

274,504


Commercial construction and
land development
103,699

222

492

3,606

4,320

108,019


Commercial real estate
364,765

2,107

6,493

3,883

12,483

377,248


Residential
81,517

181

697

1,985

2,863

84,380

154

Consumer
204,971

805

395

1,074

2,274

207,245


Total
$
1,454,330

$
4,285

$
13,423

$
20,717

$
38,425

$
1,492,755

$
154




14




 
 
Past Due Loans
 
 
Recorded Investment in Loans 90 Days and Greater and Still Accruing
(in thousands)
Current
30-59 Days Past Due
60-89 Days Past Due
90 Days Past Due and Greater
Total Past Due
Total Loan Receivables
December 31, 2011
 
 
 
 
 
 
 
Commercial and industrial
$
317,016

$
696

$
1,083

$
3,193

$
4,972

$
321,988

$

Commercial tax-exempt
81,532





81,532


Owner occupied real estate
274,720

2,423

328

1,901

4,652

279,372


Commercial construction and
land development
94,160

470

219

8,304

8,993

103,153


Commercial real estate
354,818

2,191

1,272

6,124

9,587

364,405


Residential
75,841

4,587

607

2,905

8,099

83,940

621

Consumer
199,671

1,314

350

943

2,607

202,278

71

Total
$
1,397,758

$
11,681

$
3,859

$
23,370

$
38,910

$
1,436,668

$
692


The decrease from December 31, 2011 to June 30, 2012 in the 30 - 59 days past due category was primarily the result of the improvement to current status of an approximately $1.0 million relationship, the pay off of another approximately $1.0 million relationship as well as a group of residential loans totaling approximately $3.7 million that fluctuate between current and 30 - 59 days past due depending on the number of days in the last month of the quarter. In addition, one large relationship totaling approximately $1.0 million moved from the 30 - 59 days category at December 31, 2011 to the 60 - 89 days category at June 30, 2012. The increase in the 60 - 89 days past due category included the addition of three larger relationships totaling approximately $8.3 million that were current at December 31, 2011. These relationships are being monitored according to the Bank's normal collection policies and one of the relationships, totaling approximately $3.4 million, is included in nonaccrual loans. In addition, one relationship totaling approximately $1.1 million that was greater than 90 days past due at December 31, 2011 improved its payment status during the first six months of 2012 and moved to the 60 - 89 days past due category at June 30, 2012. The remaining decrease in the 90 days past due and greater category was a combination of charge-offs and pay downs.

A summary of the ALL and balance of loans receivable by loan class and by impairment method as of June 30, 2012 and December 31, 2011 is detailed in the tables that follow.

(in thousands)
Comm. and industrial
Comm. tax-exempt
Owner occupied real estate
Comm. construc tion and land devel opment
Comm. real estate
Resi dential
Con sumer
Unallo cated
Total
 
 
 
 
 
 
 
 
 
 
June 30, 2012
 
 
 
 
 
 
 
 
 
Allowance for loan losses:
 
 
 
 
 
 
 
 
Individually evaluated
for impairment
$
3,187

$

$
1,456

$
3,677

$

$

$

$

$
8,320

Collectively evaluated
for impairment
7,388

74

661

5,240

3,139

438

797

101

17,838

Total ALL
$
10,575

$
74

$
2,117

$
8,917

$
3,139

$
438

$
797

$
101

$
26,158

Loans receivable:
 
 
 
 
 
 
 
 
 
Loans evaluated
  individually
$
18,996

$

$
5,188

$
23,508

$
10,312

$
4,137

$
2,301

$

$
64,442

Loans evaluated
  collectively
337,747

84,616

269,316

84,511

366,936

80,243

204,944


1,428,313

Total loans receivable
$
356,743

$
84,616

$
274,504

$
108,019

$
377,248

$
84,380

$
207,245

$

$
1,492,755




15




(in thousands)
Comm. and industrial
Comm. tax-exempt
Owner occupied real estate
Comm. construc tion and land devel opment
Comm. real estate
Resi dential
Con sumer
Unallo cated
Total
 
 
 
 
 
 
 
 
 
 
December 31, 2011
 
 
 
 
 
 
 
 
 
Allowance for loan losses:
 
 
 
 
 
 
 
 
Individually evaluated
for impairment
$
1,000

$

$
30

$
2,600

$

$

$

$

$
3,630

Collectively evaluated
for impairment
7,400

79

699

5,240

3,241

435

831

65

17,990

Total ALL
$
8,400

$
79

$
729

$
7,840

$
3,241

$
435

$
831

$
65

$
21,620

Loans receivable:
 
 
 
 
 
 
 
 
 
Loans evaluated
  individually
$
15,504

$

$
7,492

$
23,216

$
12,117

$
3,346

$
1,829

$

$
63,504

Loans evaluated
  collectively
306,484

81,532

271,880

79,937

352,288

80,594

200,449


1,373,164

Total loans receivable
$
321,988

$
81,532

$
279,372

$
103,153

$
364,405

$
83,940

$
202,278

$

$
1,436,668


The Bank may create a specific allowance for all of or a part of a particular loan in lieu of a charge-off or charge-down as a result of management's evaluation of impaired loans. In these instances, the Bank has determined that a loss is not imminent based upon available information surrounding the credit at the time of the analysis including, but not limited to, unresolved legal matters; however, management believes an allowance is appropriate to acknowledge the risk of loss.

Generally, construction and land development and commercial real estate loans present a greater risk of non-payment by a borrower than other types of loans. The market value of real estate, particularly real estate held for investment, can fluctuate significantly in a relatively short period of time. Commercial and industrial, tax exempt and owner occupied real estate loans generally carry a lower risk factor because the repayment of these loans relies primarily on the cash flow from a business which is more stable and predictable. However, the significance and duration of the economic downturn caused the Bank to experience an elevated level of charge-offs in the commercial and industrial loan category in 2011.

Consumer loan collections are dependent on the borrower's continued financial stability and thus are more likely to be affected by adverse personal circumstances. Consumer and residential loans are also impacted by the market value of real estate. Furthermore, the application of various federal and state laws, including bankruptcy and insolvency laws, may limit the amount that can be recovered on these loans. The risk of non-payment is affected by changes in economic conditions, the credit risks of a particular borrower, the duration of the loan and, in the case of a collateralized loan, uncertainties as to the future value of the collateral and other factors.

Management bases its quantitative analysis of probable future loan losses (when determining the ALL) on those loans collectively reviewed for impairment on a two-year period of actual historical losses. Given the continued state of the economy and its impact on borrowers' financial conditions and on loan collateral values, management feels a two-year period is an appropriate historical time frame, valid until such time that the economy, borrower repayment ability and loan collateral values show sustained signs of improvement. Management may increase or decrease the historical loss period at some point in the future based on the state of the economy and other circumstances.

The qualitative factors such as changes in levels and trends of charge-offs and delinquencies; material changes in the mix, volume or duration of the loan portfolio; changes in lending policies and procedures including underwriting standards; changes in the experience, ability and depth of lending management and other relevant staff; the existence and effect of any concentrations of credit; changes in the overall values of collateral; changes in the quality of the loan review program and changes in national and local economic trends and conditions among other things, are factors which have not been identified by the quantitative processes. The determination of qualitative factors inherently involves a higher degree of subjectivity and considers risk factors that may not have yet manifested themselves in historical loss experience.

The following tables summarize the transactions in the ALL for the three and six months ended June 30, 2012 and 2011:
 


16




(in thousands)
Comm. and industrial
Comm. tax-exempt
Owner occupied real estate
Comm. construction and land development
Comm. real estate
Resi dential
Consumer
Unallo-cated
Total
2012
 
 
 
 
 
 
 
 
 
Balance at April 1
$
8,251

$
72

$
1,794

$
8,940

$
3,347

$
426

$
783

$
146

$
23,759

Provision charged to operating expenses
2,481

2

368

172

(129
)
22

79

(45
)
2,950

Recoveries of loans previously charged-off
180


4

15

27


21


247

Loans charged-off
(337
)

(49
)
(210
)
(106
)
(10
)
(86
)

(798
)
Balance at June 30
$
10,575

$
74

$
2,117

$
8,917

$
3,139

$
438

$
797

$
101

$
26,158


(in thousands)
Comm. and industrial
Comm. tax-exempt
Owner occupied real estate
Comm. construction and land development
Comm. real estate
Resi dential
Consumer
Unallo-cated
Total
2012
 
 
 
 
 
 
 
 
 
Balance at January 1
$
8,400

$
79

$
729

$
7,840

$
3,241

$
435

$
831

$
65

$
21,620

Provision charged to operating expenses
2,434

(5
)
1,473

1,225

140

67

80

36

5,450

Recoveries of loans previously charged-off
201


7

450

30

1

45


734

Loans charged-off
(460
)

(92
)
(598
)
(272
)
(65
)
(159
)

(1,646
)
Balance at June 30
$
10,575

$
74

$
2,117

$
8,917

$
3,139

$
438

$
797

$
101

$
26,158


(in thousands)
Comm. and industrial
Comm. tax-exempt
Owner occupied real estate
Comm. construction and land development
Comm. real estate
Resi dential
Consumer
Unallo-cated
Total
2011
 
 
 
 
 
 
 
 
 
Balance at April 1
$
8,861

$
83

$
942

$
6,016

$
4,583

$
461

$
761

$
143

$
21,850

Provision charged to operating expenses
734

(2
)
52

375

492

(52
)
184

(83
)
1,700

Recoveries of loans previously charged-off
15




2

29

32


78

Loans charged-off
(659
)


(1,000
)
(42
)

(204
)

(1,905
)
Balance at June 30
$
8,951

$
81

$
994

$
5,391

$
5,035

$
438

$
773

$
60

$
21,723

(in thousands)
Comm. and industrial
Comm. tax-exempt
Owner occupied real estate
Comm. construction and land development
Comm. real estate
Resi dential
Consumer
Unallo-cated
Total
2011
 
 
 
 
 
 
 
 
 
Balance at January 1
$
9,679

$
86

$
910

$
5,420

$
4,002

$
442

$
702

$
377

$
21,618

Provision charged to operating expenses
132

(5
)
86

1,353

1,503

68

672

(317
)
3,492

Recoveries of loans previously charged-off
53




8

29

34


124

Loans charged-off
(913
)

(2
)
(1,382
)