Attached files

file filename
EX-31.1 - EXHIBIT 31.1 - PATRIOT NATIONAL BANCORP INCex31-1.htm
EX-32 - EXHIBIT 32 - PATRIOT NATIONAL BANCORP INCex32.htm
EX-31.2 - EXHIBIT 31.2 - PATRIOT NATIONAL BANCORP INCex31-2.htm

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

 

FORM 10-Q

 

QUARTERLY REPORT UNDER SECTION 13 OR 15(d)

OF THE SECURITIES EXCHANGE ACT OF 1934

 

For the Quarter Ended June 30, 2015

 Commission file number 000-29599

 

PATRIOT NATIONAL BANCORP, INC.

(Exact name of registrant as specified in its charter)

 

 

Connecticut   

06-1559137

 

 

(State of incorporation)    

(I.R.S. Employer Identification Number)

 

 

900 Bedford Street, Stamford, Connecticut 06901

(Address of principal executive offices)

 

(203) 324-7500

(Registrant’s telephone number)

 

Check whether the registrant (1) filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the past 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 in Rule 12b-2 of the Exchange Act:

 

Large Accelerated Filer ____ Accelerated Filer ____ Non-Accelerated Filer          Smaller Reporting Company     X    

 

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act):

Yes             No   X   

 

 

 

State the number of shares outstanding of each of the registrant’s classes of common equity, as of the latest practicable date.

 

 

 

Common stock, $0.01 par value per share, 3,953,949 shares outstanding as of the close of business July 31, 2015.

 

 
 

 

 

TABLE OF CONTENTS

 

 

PART I- FINANCIAL INFORMATION

 

Item 1: Consolidated Financial Statements

1

Consolidated Balance Sheets (unaudited)

1

Consolidated Statements of Operations (unaudited)

2

Consolidated Statements of Comprehensive Income (unaudited)

3

Consolidated Statements of Shareholders’ Equity (unaudited)

4

Consolidated Statements of Cash Flows (unaudited)

5

Item 2:    Management's Discussion and Analysis of Financial Condition and Results of Operations

39

Item 3:    Quantitative and Qualitative Disclosures about Market Risk

53

Item 4:    Controls and Procedures

55

PART II - OTHER INFORMATION

 

Item 1:    Legal Proceedings

56

Item 1A: Risk Factors

56

Item 6:    Exhibits

56

SIGNATURES

58

 

 
 

 

 

PART I- FINANCIAL INFORMATION

Item 1: Consolidated Financial Statements

PATRIOT NATIONAL BANCORP, INC. AND SUBSIDIARY

CONSOLIDATED BALANCE SHEETS (Unaudited)

 

   

June 30, 2015

   

December 31, 2014

 
                 

 

 

(in thousands, except shares and per share amounts)

 
ASSETS      

Cash and due from banks:

               

Noninterest bearing deposits and cash

  $ 2,892     $ 2,095  

Interest bearing deposits

    50,201       71,163  

Total cash and cash equivalents

    53,093       73,258  
                 

Securities:

               

Available for sale securities, at fair value (Note 2)

    31,640       33,682  

Other investments

    4,450       4,450  

Federal Reserve Bank stock, at cost

    2,020       2,058  

Federal Home Loan Bank stock, at cost

    6,628       6,628  

Total securities

    44,738       46,818  
                 

Loans receivable (net of allowance for loan losses: 2015: $5,208 2014: $4,924) (Note 3)

    488,705       471,984  

Accrued interest and dividends receivable

    2,034       1,918  

Premises and equipment, net

    24,703       22,357  

Deferred tax asset (Note 6)

    14,221       14,926  

Other assets

    1,407       1,363  

Total assets

  $ 628,901     $ 632,624  
                 

LIABILITIES AND SHAREHOLDERS' EQUITY

               

Liabilities

               

Deposits (Note 4):

               

Noninterest bearing deposits

  $ 79,774     $ 63,398  

Interest bearing deposits

    377,681       379,635  

Total deposits

    457,455       443,033  

Federal Home Loan Bank borrowings

    100,000       120,000  

Junior subordinated debt owed to unconsolidated trust

    8,248       8,248  

Accrued expenses and other liabilities

    3,121       2,608  

Total liabilities

    568,824       573,889  
                 

Commitments and Contingencies (Note 9)

               
                 

Shareholders' equity (1) (Note 7)

               

Preferred stock, no par value; 1,000,000 shares authorized, no shares issued and outstanding

    -       -  

Common stock, $.01 par value, 100,000,000 shares authorized; 2015: 3,955,119 shares issued; 3,953,949 shares outstanding. 2014 : 3,952,179 shares issued; 3,951,009 shares outstanding

    396       395  

Additional paid-in capital (Note 5)

    105,979       105,752  

Accumulated deficit

    (45,997 )     (46,975 )

Less: Treasury stock, at cost: 2015 and 2014, 1,170 shares

    (160 )     (160 )

Accumulated other comprehensive loss (Note 8)

    (141 )     (277 )

Total shareholders' equity

    60,077       58,735  

Total liabilities and shareholders' equity

  $ 628,901     $ 632,624  

 

See Accompanying Notes to Consolidated Financial Statements. 

 

(1) All common stock data has been restated for a 1-for-10 reverse stock split which took effect on March 4, 2015.

 

 
1

 

 

PATRIOT NATIONAL BANCORP, INC. AND SUBSIDIARY

CONSOLIDATED STATEMENTS OF OPERATIONS (Unaudited)

 

   

Three Months Ended June 30,

   

Six Months Ended June 30,

 
   

2015

   

2014

   

2015

   

2014

 
    (in thousands, except per share amounts)  

Interest and Dividend Income

                               

Interest and fees on loans

  $ 5,924     $ 4,667     $ 11,470     $ 9,358  

Interest on investment securities

    119       133       235       268  

Dividends on investment securities

    60       42       117       83  

Other interest income

    17       14       46       26  

Total interest and dividend income

    6,120       4,856       11,868       9,735  
                                 

Interest Expense

                               

Interest on deposits

    513       607       1,042       1,244  

Interest on Federal Home Loan Bank borrowings

    85       33       156       66  

Interest on subordinated debt

    73       82       144       282  

Total interest expense

    671       722       1,342       1,592  

Net interest income

    5,449       4,134       10,526       8,143  
                                 

Provision for Loan Losses

    -       -       250       -  

Net interest income after provision for loan losses

    5,449       4,134       10,276       8,143  
                                 

Non-Interest Income

                               

Loan application, inspection & processing fees

    105       100       155       166  

Deposit fees and service charges

    147       233       321       452  

Earnings on cash surrender value of life insurance

    -       116       -       237  

Other income

    199       174       369       361  

Total non-interest income

    451       623       845       1,216  
                                 

Non-Interest Expense

                               

Salaries and benefits

    2,395       1,976       4,739       3,947  

Occupancy and equipment expense

    909       865       1,864       1,787  

Data processing expense

    255       279       505       529  

Professional and other outside services

    391       457       960       928  

Advertising and promotional expenses

    137       73       187       124  

Loan administration and processing expenses

    7       19       29       36  

Regulatory assessments

    157       237       311       467  

Insurance expense

    83       78       164       175  

Other real estate operations, net

    -       (4 )     -       12  

Material and communications

    106       84       187       177  

Other operating expenses

    319       168       544       333  

Total non-interest expense

    4,759       4,232       9,490       8,515  

Income before income taxes

    1,141       525       1,631       844  
                                 

Provision for income taxes

    452       -       653       -  

Net income

  $ 689     $ 525     $ 978     $ 844  

Basic and diluted income per share (1)

  $ 0.18     $ 0.14     $ 0.25     $ 0.22  

 

See Accompanying Notes to Consolidated Financial Statements.

 

(1) All common stock data has been restated for a 1-for-10 reverse stock split which took effect on March 4, 2015.

 

 
2

 

 

 PATRIOT NATIONAL BANCORP, INC. AND SUBSIDIARY

CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (Unaudited)

 

   

Three Months Ended

   

Six Months Ended

 
   

June 30,

   

June 30,

 
   

2015

   

2014

   

2015

   

2014

 
   

(in thousands)

 

Net income

  $ 689     $ 525     $ 978     $ 844  

Other comprehensive (loss) income:

                               

Unrealized holding (losses) gains on available for sale securities arising during the period, net of taxes

    (27 )     108       136       501  

Total comprehensive income

  $ 662     $ 633     $ 1,114     $ 1,345  

 

See Accompanying Notes to Consolidated Financial Statements.

 

 
3

 

 

PATRIOT NATIONAL BANCORP, INC. AND SUBSIDIARY

CONSOLIDATED STATEMENTS OF SHAREHOLDERS’ EQUITY (Unaudited)

 

                                   

Accumulated

         
           

Additional

                   

Other

         
   

Common

   

Paid-In

   

Accumulated

   

Treasury

   

Comprehensive

         

(in thousands)

 

Stock

   

Capital

   

Deficit

   

Stock

   

Income (Loss)

   

Total

 
                                                 

Six months ended June 30, 2015

                                               
                                                 

Balance at December 31, 2014

  $ 395     $ 105,752     $ (46,975 )   $ (160 )   $ (277 )   $ 58,735  
                                                 

Net income

    -       -       978       -       -       978  

Other comprehensive income

    -       -       -       -       136       136  

Share-based compensation expense

    -       228       -       -       -       228  

Issuance of restricted stock

    1       (1 )     -       -       -       -  

Balance, at June 30, 2015

  $ 396     $ 105,979     $ (45,997 )   $ (160 )   $ (141 )   $ 60,077  
                                                 

Six months ended June 30, 2014

                                               
                                                 

Balance at December 31, 2013

  $ 388     $ 105,484     $ (62,684 )   $ (160 )   $ (1,187 )   $ 41,841  
                                                 

Net Income

    -       -       844       -       -       844  

Other comprehensive income

    -       -       -       -       501       501  

Share-based compensation expense

    -       130       -       -       -       130  

Issuance of restricted stock

    4       (4 )     -       -       -       -  

Balance, at June 30, 2014

  $ 392     $ 105,610     $ (61,840 )   $ (160 )   $ (686 )   $ 43,316  

 

See Accompanying Notes to Consolidated Financial Statements.

 

 
4

 

 

PATRIOT NATIONAL BANCORP, INC. AND SUBSIDIARY

CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited) 

 

   

Six Months Ended

 
   

June 30,

 
   

2015

   

2014

 

 

 

(in thousands)

 
Cash Flows from Operating Activities:      
                 

Net income

  $ 978     $ 844  

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

               

Amortization of investment premiums

    107       128  

Amortization and accretion of purchase loan premiums and discounts, net

    158       40  

Provision for loan losses

    250       -  

Earnings on cash surrender value of life insurance

    -       (237 )

Depreciation and amortization

    499       573  

Loss on sale of other real estate owned

    -       4  

Share-based compensation

    228       130  

Deferred income taxes

    619       -  

Changes in assets and liabilities:

               

Decrease in net deferred loan costs

    232       76  

(Increase) decrease in accrued interest and dividends receivable

    (116 )     11  

(Increase) decrease in other assets

    (44 )     346  

Increase (decrease) in accrued expenses and other liabilities

    513       (1,898 )

Net cash provided by operating activities

    3,424       17  
                 

Cash Flows from Investing Activities:

               

Principal repayments on available for sale securities

    2,157       2,388  

Redemptions (purchases) of Federal Reserve Bank stock

    38       (73 )

(Increase) decrease in loans

    (17,361 )     15,246  

Purchase of other real estate owned

    -       (264 )

Proceeds from sale of other real estate owned

    -       260  

Purchase of bank premises and equipment, net

    (2,845 )     (3,739 )

Net cash (used in) provided by investing activities

    (18,011 )     13,818  
                 

Cash Flows from Financing Activities:

               

Net increase (decrease) in deposits

    14,422       (3,772 )

(Decrease) increase in FHLB borrowings

    (20,000 )     15,000  

Net cash (used in) provided by financing activities

    (5,578 )     11,228  

Net (decrease) increase in cash and cash equivalents

    (20,165 )     25,063  
                 

Cash and Cash Equivalents:

               

Beginning

    73,258       34,866  

Ending

  $ 53,093     $ 59,929  

 

 See Accompanying Notes to Consolidated Financial Statements.

 

 
5

 

 

PATRIOT NATIONAL BANCORP, INC. AND SUBSIDIARY

CONSOLIDATED STATEMENTS OF CASH FLOWS, Continued (Unaudited)

 

   

Six Months Ended

 
   

June 30,

 
   

2015

   

2014

 
   

(in thousands)

 

Supplemental Disclosures of Cash Flow Information

               

Interest paid

  $ 1,144     $ 2,965  
                 

Income taxes paid

  $ 3     $ 3  

 

See Accompanying Notes to Consolidated Financial Statements.

 

 
6

 

 

PATRIOT NATIONAL BANCORP, INC. AND SUBSIDIARY

Notes to consolidated financial statements (Unaudited)

 

Note 1: Basis of Financial Statement Presentation

 

The Consolidated Balance Sheet at December 31, 2014 has been derived from the audited financial statements of Patriot National Bancorp, Inc. (“Bancorp” or the “Company”) at that date, but does not include all of the information and footnotes required by accounting principles generally accepted in the United States of America for complete financial statements.

 

The accompanying unaudited financial statements and related notes have been prepared pursuant to the rules and regulations of the Securities and Exchange Commission. Accordingly, certain information and footnote disclosures normally included in financial statements prepared in accordance with accounting principles generally accepted in the United States of America have been omitted. The accompanying consolidated financial statements and related notes should be read in conjunction with the previously filed audited financial statements of Bancorp and notes thereto for the year ended December 31, 2014.

 

The information furnished reflects, in the opinion of management, all normal recurring adjustments necessary for a fair presentation of the results for the interim periods presented. The results of operations for the six months ended June 30, 2015 are not necessarily indicative of the results of operations that may be expected for the remainder of 2015.

 

 
7

 

 

PATRIOT NATIONAL BANCORP, INC. AND SUBSIDIARY

Notes to consolidated financial statements (Unaudited)

 

Note 2: Investment Securities

 

The amortized cost, gross unrealized gains and losses and approximate fair values of available-for-sale securities at June 30, 2015 and December 31, 2014 are as follows:

 

 

           

Gross

   

Gross

         

(in thousands)

 

Amortized

   

Unrealized

   

Unrealized

   

Fair

 
   

Cost

   

Gains

   

Losses

   

Value

 

June 30, 2015:

                               
                                 

U.S. Government agency bonds

  $ 7,500     $ -     $ (71 )   $ 7,429  

U. S. Government agency mortgage-backed securities

    15,372       -       (197 )     15,175  

Corporate bonds

    9,000       80       (44 )     9,036  
    $ 31,872     $ 80     $ (312 )   $ 31,640  
                                 
                                 

December 31, 2014:

                               
                                 

U. S. Government agency bonds

  $ 7,500     $ -     $ (91 )   $ 7,409  

U. S. Government agency mortgage-backed securities

    17,635       -       (298 )     17,337  

Corporate bonds

    9,000       -       (64 )     8,936  
    $ 34,135     $ -     $ (453 )   $ 33,682  

 

 

There were no purchases or sales of available-for-sale securities in 2015 and 2014.

 

 
8

 

 

PATRIOT NATIONAL BANCORP, INC. AND SUBSIDIARY

Notes to consolidated financial statements (Unaudited)

 

The following table presents the gross unrealized loss and fair value of Bancorp’s available-for-sale securities, aggregated by the length of time the individual securities have been in a continuous loss position, at June 30, 2015 and December 31, 2014:

 

 

   

Less Than 12 Months

   

12 Months or More

   

Total

 

(in thousands)

 

Fair

   

Unrealized

   

Fair

   

Unrealized

   

Fair

   

Unrealized

 
   

Value

   

Loss

   

Value

   

Loss

   

Value

   

Loss

 

June 30, 2015:

                                               
                                                 

U.S. Government agency bonds

  $ 7,429     $ (71 )   $ -     $ -     $ 7,429     $ (71 )

U. S. Government agency mortgage - backed securities

    3,296       (42 )     11,879       (155 )     15,175       (197 )

Corporate bonds

    -       -       5,956       (44 )     5,956       (44 )

Totals

  $ 10,725     $ (113 )   $ 17,835     $ (199 )   $ 28,560     $ (312 )
                                                 

December 31, 2014:

                                               
                                                 

U. S. Government agency bonds

  $ -     $ -     $ 7,409     $ (91 )   $ 7,409     $ (91 )

U. S. Government agency mortgage - backed securities

    -       -       17,337       (298 )     17,337       (298 )

Corporate bonds

    -       -       8,936       (64 )     8,936       (64 )

Totals

  $ -     $ -     $ 33,682     $ (453 )   $ 33,682     $ (453 )

 

 

At June 30, 2015, ten of eleven available-for-sale securities had unrealized holding losses with aggregate depreciation of 0.7% from the amortized cost. At December 31, 2014, all eleven securities had unrealized losses with aggregate depreciation of 1.3% from the amortized cost.

 

Bancorp performs a quarterly analysis of those securities that are in an unrealized loss position to determine if those losses qualify as other-than-temporary impairments. This analysis considers the following criteria in its determination: the ability of the issuer to meet its obligations, management’s plans and ability to maintain its investment in the security, the length of time and the amount by which the security has been in a loss position, the interest rate environment, the general economic environment and prospects or projections for improvement or deterioration.

 

Management believes that none of the unrealized losses on available-for-sale securities noted above are other than temporary due to the fact that they relate to market interest rate changes on U.S. Government agency debt, corporate debt and mortgage-backed securities issued by U.S. Government agencies. Management considers the issuers of the securities to be financially sound, the corporate bonds are investment grade and the Company expects to receive all contractual principal and interest related to these investments. Because the Company does not intend to sell the investments, and it will not be required to sell the investments before recovery of their amortized cost basis, which may be at maturity, the Company does not consider those investments to be other-than-temporarily impaired at June 30, 2015.

 

 
9

 

 

PATRIOT NATIONAL BANCORP, INC. AND SUBSIDIARY

Notes to consolidated financial statements (Unaudited)

 

The amortized cost and fair value of available-for-sale debt securities at June 30, 2015 by contractual maturity are presented below. Actual maturities of mortgage-backed securities may differ from contractual maturities because the mortgages underlying the securities may be prepaid without any penalties. Because mortgage-backed securities are not due at a single maturity date, they are not included in the maturity categories in the following summary:

 

 

                   

Gross

 

(in thousands)

                 

Unrealized

 
   

Amortized Cost

   

Fair Value

   

Gain/ (Losses)

 

Maturity:

                       

Corporate bonds 5 to 10 years

  $ 9,000     $ 9,036     $ 36  

U.S. Government agency bonds < 5 years

    2,500       2,494       (6 )

U.S. Government agency bonds 5 to 10 years

    5,000       4,935       (65 )

U.S. Government agency mortgage-backed securities

    15,372       15,175       (197 )

Total

  $ 31,872     $ 31,640     $ (232 )

 

 

At June 30, 2015 and December 31, 2014, securities of $6.2 million and $7.4 million respectively, were pledged with the Federal Reserve Bank of New York to secure municipal deposits.

 

 
10

 

 

PATRIOT NATIONAL BANCORP, INC. AND SUBSIDIARY

Notes to consolidated financial statements (Unaudited)

 

Note 3: Loans Receivable and Allowance for Loan Losses

 

A summary of the Company’s loan portfolio at June 30, 2015 and December 31, 2014 is as follows:

 

 

(in thousands)

 

June 30,

   

December 31,

 
   

2015

   

2014

 

Commercial

  $ 56,960     $ 53,973  

Commercial Real Estate

    273,653       254,505  

Construction

    8,878       3,096  

Construction to permanent

    9,370       10,627  

Residential

    97,501       108,543  

Consumer

    47,551       46,164  

Total Loans

    493,913       476,908  

Allowance for loan losses

    (5,208 )     (4,924 )

Loans receivable, net

  $ 488,705     $ 471,984  

 

 

The Company's lending activities are conducted principally in Fairfield and New Haven Counties in Connecticut and Westchester County in New York. The Company originates commercial real estate loans, commercial business loans, construction loans and a variety of consumer loans. In addition, the Company previously had originated loans on residential real estate. All residential and commercial mortgage loans are collateralized primarily by first or second mortgages on real estate. The ability and willingness of borrowers to satisfy their loan obligations is dependent to some degree on the status of the regional economy as well as upon the regional real estate market. Accordingly, the ultimate collectability of a substantial portion of the loan portfolio and the recovery of a substantial portion of any resulting real estate acquired is susceptible to changes in market conditions.

 

The Company has established credit policies applicable to each type of lending activity in which it engages, evaluates the creditworthiness of each customer and, in most cases, extends credit of up to 75% of the market value of the collateral for commercial real estate at the date of the credit extension depending on the Company's evaluation of the borrowers' creditworthiness and type of collateral and up to 80% for multi–family real estate. In the case of construction loans, the maximum loan-to-value is 75% of the “as completed” appraised value. The appraised value of collateral is monitored on an ongoing basis and additional collateral is requested when warranted. Real estate is the primary form of collateral. Other important forms of collateral are accounts receivable, inventory, other business assets, marketable securities and time deposits.

 

Risk characteristics of the Company’s portfolio classes include the following:

 

Commercial Real Estate Loans – In underwriting commercial real estate loans, the Company evaluates both the prospective borrower’s ability to make timely payments on the loan and the value of the property securing the loans. Repayment of such loans may be negatively impacted should there be a substantial decline in the value of the property securing the loan or decline in general economic conditions. Where the owner occupies the property, the Company also evaluates the business ability to repay the loan on a timely basis. In addition, the Company may require personal guarantees, lease assignments and/or the guarantee of the operating company when the property is owner occupied.

 

 
11

 

 

PATRIOT NATIONAL BANCORP, INC. AND SUBSIDIARY

Notes to consolidated financial statements (Unaudited)

 

Commercial and Industrial Loans – The Company’s commercial and industrial loan portfolio consists primarily of commercial business loans and lines of credit to businesses and professionals. These loans are usually made to finance accounts receivable, the purchase of inventory or new or used equipment and for other short or long-term working capital purposes. These loans are generally secured by business assets, but are also occasionally offered on an unsecured basis. In granting this type of loan, the Company primarily looks to the borrower’s cash flow as the source of repayment with collateral and personal guarantees when obtained, as a secondary source. Payments on such loans are often dependent upon the successful operation of the underlying business. Repayment of such loans may therefore be negatively impacted by adverse changes in economic conditions, management’s inability to effectively manage the business, claims of others against the borrower’s assets which may take priority over the Company’s claims against assets, death or disability of the borrower or loss of market share for the borrower’s products or services.

 

Residential Real Estate Loans – Home equity loans secured by real estate properties are offered by the Company. The Company no longer offers residential mortgages, having exited this business in 2013. Repayment of residential real estate loans may be negatively impacted should the borrower have financial difficulties, should there be a significant decline in the value of the property securing the loan or should there be a decline in general economic conditions.

 

Construction Loans – Construction loans are short-term loans (generally up to 18 months) secured by land for either residential or commercial development. The loans are generally made for acquisition and development. Funds are disbursed as phases of construction are completed. Construction loans are generally personally guaranteed by the principal(s). Repayment of such loans may be negatively impacted by the builders’ inability to complete construction, by a downturn in the new construction market, by a significant increase in interest rates or by a decline in general economic conditions.

 

Other/Consumer Loans – The Company also offers installment loans, credit cards, consumer overdraft and home equity lines of credit to individuals.  Repayments of such loans are often dependent on the personal income of the borrower which may be negatively impacted by adverse changes in economic conditions. The Company does not place a high emphasis on originating these types of loans.

 

The Company does not have any lending programs commonly referred to as subprime lending. Subprime lending generally targets borrowers with weakened credit histories typically characterized by payment delinquencies, previous charge-offs, judgments, bankruptcies, or borrowers with questionable repayment capacity as evidenced by low credit scores or high debt-burdened ratios.

 

 
12

 

 

PATRIOT NATIONAL BANCORP, INC. AND SUBSIDIARY

Notes to consolidated financial statements (Unaudited)

 

The following table sets forth activity in our allowance for loan losses, by loan type, for the three months and six months ended June 30, 2015. The following table also details the amount of loans receivable that are evaluated individually, and collectively, for impairment, and the related portion of the allowance for loan losses that is allocated to each loan portfolio segment.

 

 

(in thousands)

                                                               

Three months ended June 30, 2015

 

Commercial

   

Commercial Real Estate

   

Construction

   

Construction

to Permanent

   

Residential

   

Consumer

   

Unallocated

   

Total

 

Allowance for loan losses:

                                                               

Beginning Balance

  $ 1,297     $ 2,024     $ 222     $ 191     $ 730     $ 711     $ 18     $ 5,193  

Charge-offs

    -       -       -       -       -       -       -       -  

Recoveries

    14       -       -       -       -       1       -       15  

Provision

    (329 )     293       53       (41 )     (70 )     14       80       -  

Ending Balance

  $ 982     $ 2,317     $ 275     $ 150     $ 660     $ 726     $ 98     $ 5,208  

 

Six months ended June 30, 2015

 

Commercial

   

Commercial Real Estate

   

Construction

   

Construction

to Permanent

   

Residential

   

Consumer

   

Unallocated

   

Total

 

Allowance for loan losses:

                                                               

Beginning Balance

  $ 1,918     $ 1,419     $ 63     $ 215     $ 831     $ 478     $ -     $ 4,924  

Charge-offs

    -       -       -       -       (3 )     (7 )     -       (10 )

Recoveries

    30       -       -       5       -       9       -       44  

Provision

    (966 )     898       212       (70 )     (168 )     246       98       250  

Ending Balance

  $ 982     $ 2,317     $ 275     $ 150     $ 660     $ 726     $ 98     $ 5,208  

 

June 30, 2015

 

Commercial

   

Commercial Real Estate

   

Construction

   

Construction

to Permanent

   

Residential

   

Consumer

   

Unallocated

   

Total

 

Ending balance: individually evaluated for impairment

  $ -     $ -     $ -     $ -     $ -     $ -     $ -     $ -  

Ending balance: collectively evaluated for impairment

    982       2,317       275       150       660       726       98       5,208  

Total Allowance for Loan Losses

  $ 982     $ 2,317     $ 275     $ 150     $ 660     $ 726     $ 98     $ 5,208  
                                                                 

Total Loans ending balance

  $ 56,960     $ 273,653     $ 8,878     $ 9,370     $ 97,501     $ 47,551     $ -     $ 493,913  
                                                                 

Ending balance: individually evaluated for impairment

  $ -     $ 8,002     $ -     $ -     $ 3,386     $ 550     $ -     $ 11,938  
                                                                 

Ending balance: collectively evaluated for impairment

  $ 56,960     $ 265,651     $ 8,878     $ 9,370     $ 94,115     $ 47,001     $ -     $ 481,975  

 

 
13

 

 

PATRIOT NATIONAL BANCORP, INC. AND SUBSIDIARY

Notes to consolidated financial statements (Unaudited)

 

The following table sets forth activity in our allowance for loan losses, by loan type, for the three months and six months ended June 30, 2014. The following table also details the amount of loans receivable that are evaluated individually, and collectively, for impairment, and the related portion of the allowance for loan losses that is allocated to each loan portfolio segment.

 

 

(in thousands)

                                                               

Three months ended June 30, 2014

 

Commercial

   

Commercial Real Estate

   

Construction

   

Construction

to Permanent

   

Residential

   

Consumer

   

Unallocated

   

Total

 

Allowance for loan losses:

                                                               

Beginning Balance

  $ 2,371     $ 1,320     $ 260     $ 34     $ 704     $ 539     $ 252     $ 5,480  

Charge-offs

    (2 )     -       (260 )     -       (18 )     (5 )     -       (285 )

Recoveries

    4       15       -       -       -       -       -       19  

Provision

    105       (210 )     -       115       (56 )     160       (114 )     -  

Ending Balance

  $ 2,478     $ 1,125     $ -     $ 149     $ 630     $ 694     $ 138     $ 5,214  

 

Six months ended June 30, 2014

 

Commercial

   

Commercial Real Estate

   

Construction

   

Construction

to Permanent

   

Residential

   

Consumer

   

Unallocated

   

Total

 

Allowance for loan losses:

                                                               

Beginning Balance

  $ 2,285     $ 1,585     $ 260     $ 25     $ 795     $ 534     $ 197     $ 5,681  

Charge-offs

    (11 )     -       (260 )     -       (195 )     (36 )     -       (502 )

Recoveries

    4       30       -       -       -       1       -       35  

Provision

    200       (490 )     -       124       30       195       (59 )     -  

Ending Balance

  $ 2,478     $ 1,125     $ -     $ 149     $ 630     $ 694     $ 138     $ 5,214  

 

June 30, 2014

 

Commercial

   

Commercial Real Estate

   

Construction

   

Construction

to Permanent

   

Residential

   

Consumer

   

Unallocated

   

Total

 

Ending balance: individually evaluated for impairment

  $ 1,750     $ 307     $ -     $ -     $ -     $ 5     $ -     $ 2,062  

Ending balance: collectively evaluated for impairment

    728       818       -       149       630       689       138       3,152  

Total Allowance for Loan Losses

  $ 2,478     $ 1,125     $ -     $ 149     $ 630     $ 694     $ 138     $ 5,214  
                                                                 

Total Loans ending balance

  $ 37,849     $ 219,762     $ -     $ 14,436     $ 89,517     $ 45,781     $ -     $ 407,345  
                                                                 

Ending balance: individually evaluated for impairment

  $ 7,291     $ 11,610     $ -     $ -     $ 5,115     $ 588     $ -     $ 24,604  
                                                                 

Ending balance: collectively evaluated for impairment

  $ 30,558     $ 208,152     $ -     $ 14,436     $ 84,402     $ 45,193     $ -     $ 382,741  

 

 
14

 

 

PATRIOT NATIONAL BANCORP, INC. AND SUBSIDIARY

Notes to consolidated financial statements (Unaudited)

 

The following table details for the year ended December 31, 2014 the amount of loans receivable that were evaluated individually, and collectively, for impairment, and the related portion of the allowance for the loans losses that was allocated to each loan portfolio segment:

 

 

(in thousands)

                                                       

December 31, 2014

 

Commercial

   

Commercial Real Estate

   

Construction

   

Construction

to Permanent

   

Residential

   

Consumer

   

Total

 

Ending balance: individually evaluated for impairment

  $ -     $ -     $ -     $ -     $ -     $ 7     $ 7  

Ending balance: collectively evaluated for impairment

    1,918       1,419       63       215       831       471       4,917  
                                                         

Total Allowance for Loan Losses

  $ 1,918     $ 1,419     $ 63     $ 215     $ 831     $ 478     $ 4,924  
                                                         
                                                         

Total Loans ending balance

  $ 53,973     $ 254,505     $ 3,096     $ 10,627     $ 108,543     $ 46,164     $ 476,908  
                                                         

Ending balance: individually evaluated for impairment

    2       7,398       -       -