LOANS |
NOTE
5 – LOANS
The following table details the Company’s loans at June 30,
2012 and December 31, 2011:
|
|
June 30, |
|
|
December 31, |
|
|
|
2012 |
|
|
2011 |
|
|
|
(Dollars In Thousands) |
|
Commercial, financial and
agricultural |
|
$ |
856,823 |
|
|
$ |
799,464 |
|
Real estate - construction |
|
|
148,486 |
|
|
|
151,218 |
|
Real estate - mortgage: |
|
|
|
|
|
|
|
|
Owner-occupied commercial |
|
|
490,204 |
|
|
|
398,601 |
|
1-4 family
mortgage |
|
|
229,036 |
|
|
|
205,182 |
|
Other
mortgage |
|
|
254,295 |
|
|
|
235,251 |
|
Subtotal: Real estate - mortgage |
|
|
973,535 |
|
|
|
839,034 |
|
Consumer |
|
|
43,745 |
|
|
|
41,026 |
|
Total
Loans |
|
|
2,022,589 |
|
|
|
1,830,742 |
|
Less: Allowance
for loan losses |
|
|
(23,239 |
) |
|
|
(22,030 |
) |
Net
Loans |
|
$ |
1,999,350 |
|
|
$ |
1,808,712 |
|
|
|
|
|
|
|
|
|
|
Commercial, financial and
agricultural |
|
|
42.36 |
% |
|
|
43.67 |
% |
Real estate - construction |
|
|
7.34 |
% |
|
|
8.26 |
% |
Real estate - mortgage: |
|
|
|
|
|
|
|
|
Owner-occupied commercial |
|
|
24.24 |
% |
|
|
21.77 |
% |
1-4 family
mortgage |
|
|
11.33 |
% |
|
|
11.21 |
% |
Other
mortgage |
|
|
12.57 |
% |
|
|
12.85 |
% |
Subtotal: Real estate - mortgage |
|
|
48.14 |
% |
|
|
45.83 |
% |
Consumer |
|
|
2.16 |
% |
|
|
2.24 |
% |
Total
Loans |
|
|
100.00 |
% |
|
|
100.00 |
% |
The credit quality of the loan portfolio is summarized no less
frequently than quarterly using categories similar to the standard
asset classification system used by the federal banking agencies.
The following table presents credit quality indicators for the loan
loss portfolio segments and classes. These categories are utilized
to develop the associated allowance for loan losses using
historical losses adjusted for current economic conditions defined
as follows:
|
· |
Pass – loans which are well
protected by the current net worth and paying capacity of the
obligor (or obligors, if any) or by the fair value, less cost to
acquire and sell, of any underlying collateral. |
|
· |
Special Mention – loans with
potential weakness that may, if not reversed or corrected, weaken
the credit or inadequately protect the Company’s position at
some future date. These loans are not adversely classified and do
not expose an institution to sufficient risk to warrant an adverse
classification. |
|
· |
Substandard – loans that
exhibit well-defined weakness or weaknesses that presently
jeopardize debt repayment. These loans are characterized by the
distinct possibility that the institution will sustain some loss if
the weaknesses are not corrected. |
|
· |
Doubtful – loans that have
all the weaknesses inherent in loans classified substandard, plus
the added characteristic that the weaknesses make collection or
liquidation in full on the basis of currently existing facts,
conditions, and values highly questionable and improbable. |
Loans by credit quality indicator as
of June 30, 2012 and December 31, 2011were as
follows:
|
|
|
|
|
Special |
|
|
|
|
|
|
|
|
|
|
June 30,
2012 |
|
Pass |
|
|
Mention |
|
|
Substandard |
|
|
Doubtful |
|
|
Total |
|
|
|
(In
Thousands) |
|
Commercial, financial and agricultural |
|
$ |
840,432 |
|
|
$ |
10,379 |
|
|
$ |
6,012 |
|
|
$ |
- |
|
|
$ |
856,823 |
|
Real
estate - construction |
|
|
117,852 |
|
|
|
8,295 |
|
|
|
22,339 |
|
|
|
- |
|
|
|
148,486 |
|
Real
estate - mortgage: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Owner-occupied commercial |
|
|
477,066 |
|
|
|
7,097 |
|
|
|
6,041 |
|
|
|
- |
|
|
|
490,204 |
|
1-4
family mortgage |
|
|
216,338 |
|
|
|
6,614 |
|
|
|
6,084 |
|
|
|
- |
|
|
|
229,036 |
|
other mortgage |
|
|
243,987 |
|
|
|
6,884 |
|
|
|
3,424 |
|
|
|
- |
|
|
|
254,295 |
|
Total
real estate mortgage |
|
|
937,391 |
|
|
|
20,595 |
|
|
|
15,549 |
|
|
|
- |
|
|
|
973,535 |
|
Consumer |
|
|
43,393 |
|
|
|
86 |
|
|
|
266 |
|
|
|
- |
|
|
|
43,745 |
|
Total |
|
$ |
1,939,068 |
|
|
$ |
39,355 |
|
|
$ |
44,166 |
|
|
$ |
- |
|
|
$ |
2,022,589 |
|
|
|
|
|
|
Special |
|
|
|
|
|
|
|
|
|
|
December 31, 2011 |
|
Pass |
|
|
Mention |
|
|
Substandard |
|
|
Doubtful |
|
|
Total |
|
|
|
(In Thousands) |
|
Commercial, financial and agricultural |
|
$ |
780,270 |
|
|
$ |
11,775 |
|
|
$ |
7,419 |
|
|
$ |
- |
|
|
$ |
799,464 |
|
Real
estate - construction |
|
|
117,244 |
|
|
|
14,472 |
|
|
|
19,502 |
|
|
|
- |
|
|
|
151,218 |
|
Real
estate - mortgage: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Owner-occupied commercial |
|
|
385,084 |
|
|
|
7,333 |
|
|
|
6,184 |
|
|
|
- |
|
|
|
398,601 |
|
1-4
family mortgage |
|
|
194,447 |
|
|
|
4,835 |
|
|
|
5,900 |
|
|
|
- |
|
|
|
205,182 |
|
other mortgage |
|
|
224,807 |
|
|
|
7,034 |
|
|
|
3,410 |
|
|
|
- |
|
|
|
235,251 |
|
Total
real estate mortgage |
|
|
804,338 |
|
|
|
19,202 |
|
|
|
15,494 |
|
|
|
- |
|
|
|
839,034 |
|
Consumer |
|
|
40,353 |
|
|
|
96 |
|
|
|
577 |
|
|
|
- |
|
|
|
41,026 |
|
Total |
|
$ |
1,742,205 |
|
|
$ |
45,545 |
|
|
$ |
42,992 |
|
|
$ |
- |
|
|
$ |
1,830,742 |
|
Loans by performance status as of
June 30, 2012 and December 31, 2011 were as
follows:
June 30, 2012 |
|
Performing |
|
|
Nonperforming |
|
|
Total |
|
|
|
(In Thousands) |
|
Commercial, financial and
agricultural |
|
$ |
856,367 |
|
|
$ |
456 |
|
|
$ |
856,823 |
|
Real estate - construction |
|
|
140,971 |
|
|
|
7,515 |
|
|
|
148,486 |
|
Real estate - mortgage: |
|
|
|
|
|
|
|
|
|
|
|
|
Owner-occupied commercial |
|
|
487,247 |
|
|
|
2,957 |
|
|
|
490,204 |
|
1-4 family
mortgage |
|
|
228,568 |
|
|
|
468 |
|
|
|
229,036 |
|
other
mortgage |
|
|
253,602 |
|
|
|
693 |
|
|
|
254,295 |
|
Total
real estate mortgage |
|
|
969,417 |
|
|
|
4,118 |
|
|
|
973,535 |
|
Consumer |
|
|
43,709 |
|
|
|
36 |
|
|
|
43,745 |
|
Total |
|
$ |
2,010,464 |
|
|
$ |
12,125 |
|
|
$ |
2,022,589 |
|
December
31, 2011 |
|
Performing |
|
|
Nonperforming |
|
|
Total |
|
|
|
(In
Thousands) |
|
Commercial, financial and agricultural |
|
$ |
798,285 |
|
|
$ |
1,179 |
|
|
$ |
799,464 |
|
Real
estate - construction |
|
|
141,155 |
|
|
|
10,063 |
|
|
|
151,218 |
|
Real
estate - mortgage: |
|
|
|
|
|
|
|
|
|
|
|
|
Owner-occupied commercial |
|
|
397,809 |
|
|
|
792 |
|
|
|
398,601 |
|
1-4
family mortgage |
|
|
204,512 |
|
|
|
670 |
|
|
|
205,182 |
|
other mortgage |
|
|
234,558 |
|
|
|
693 |
|
|
|
235,251 |
|
Total
real estate mortgage |
|
|
836,879 |
|
|
|
2,155 |
|
|
|
839,034 |
|
Consumer |
|
|
40,651 |
|
|
|
375 |
|
|
|
41,026 |
|
Total |
|
$ |
1,816,970 |
|
|
$ |
13,772 |
|
|
$ |
1,830,742 |
|
Loans by past due status as of June
30, 2012 and December 31, 2011 were as
follows:
June 30, 2012
|
|
Past Due Status (Accruing Loans) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Past
|
|
|
|
|
|
|
|
|
|
|
|
|
30-59 Days |
|
|
60-89 Days |
|
|
90+ Days |
|
|
Due |
|
|
Non-Accrual |
|
|
Current |
|
|
Total Loans |
|
|
|
(In Thousands)
|
|
Commercial, financial and
agricultural
|
|
$ |
469 |
|
|
$ |
7 |
|
|
$ |
- |
|
|
$ |
476 |
|
|
$ |
456 |
|
|
$ |
855,891 |
|
|
$ |
856,823 |
|
Real estate - construction
|
|
|
1,925 |
|
|
|
- |
|
|
|
- |
|
|
|
1,925 |
|
|
|
7,515 |
|
|
|
139,046 |
|
|
|
148,486 |
|
Real estate - mortgage:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Owner-occupied commercial |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
2,957 |
|
|
|
487,247 |
|
|
|
490,204 |
|
1-4 family mortgage
|
|
|
16 |
|
|
|
389 |
|
|
|
- |
|
|
|
405 |
|
|
|
468 |
|
|
|
228,163 |
|
|
|
229,036 |
|
Other mortgage
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
693
|
|
|
|
253,602
|
|
|
|
254,295
|
|
Total real estate -
mortgage
|
|
|
16
|
|
|
|
389
|
|
|
|
-
|
|
|
|
405
|
|
|
|
4,118
|
|
|
|
969,012
|
|
|
|
973,535
|
|
Consumer
|
|
|
34
|
|
|
|
2
|
|
|
|
-
|
|
|
|
36
|
|
|
|
36
|
|
|
|
43,673
|
|
|
|
43,745
|
|
Total
|
|
$
|
2,444
|
|
|
$
|
398
|
|
|
$
|
-
|
|
|
$
|
2,842
|
|
|
$
|
12,125
|
|
|
$
|
2,007,622
|
|
|
$
|
2,022,589
|
|
December 31, 2011
|
|
Past Due Status (Accruing Loans) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Past
|
|
|
|
|
|
|
|
|
|
|
|
|
30-59 Days |
|
|
60-89 Days |
|
|
90+ Days |
|
|
Due |
|
|
Non-Accrual |
|
|
Current |
|
|
Total Loans |
|
|
|
(In Thousands)
|
|
Commercial, financial and
agricultural
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
1,179 |
|
|
$ |
798,285 |
|
|
$ |
799,464 |
|
Real estate - construction
|
|
|
2,234 |
|
|
|
- |
|
|
|
- |
|
|
|
2,234 |
|
|
|
10,063 |
|
|
|
138,921 |
|
|
|
151,218 |
|
Real estate - mortgage:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Owner-occupied commercial |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
792 |
|
|
|
397,809 |
|
|
|
398,601 |
|
1-4 family mortgage
|
|
|
2,107 |
|
|
|
- |
|
|
|
- |
|
|
|
2,107 |
|
|
|
670 |
|
|
|
202,405 |
|
|
|
205,182 |
|
Other mortgage
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
693
|
|
|
|
234,558
|
|
|
|
235,251
|
|
Total real estate -
mortgage
|
|
|
2,107
|
|
|
|
-
|
|
|
|
-
|
|
|
|
2,107
|
|
|
|
2,155
|
|
|
|
834,772
|
|
|
|
839,034
|
|
Consumer
|
|
|
-
|
|
|
|
84
|
|
|
|
-
|
|
|
|
84
|
|
|
|
375
|
|
|
|
40,567
|
|
|
|
41,026
|
|
Total
|
|
$
|
4,341
|
|
|
$
|
84
|
|
|
$
|
-
|
|
|
$
|
4,425
|
|
|
$
|
13,772
|
|
|
$
|
1,812,545
|
|
|
$
|
1,830,742
|
|
The Company assesses the adequacy of its allowance for loan losses
prior to the end of each calendar quarter. The level of the
allowance is based on management’s evaluation of the loan
portfolios, past loan loss experience, current asset quality
trends, known and inherent risks in the portfolio, adverse
situations that may affect the borrower’s ability to repay
(including the timing of future payment), the estimated value of
any underlying collateral, composition of the loan portfolio,
economic conditions, industry and peer bank loan quality
indications and other pertinent factors, including regulatory
recommendations. This evaluation is inherently subjective as it
requires material estimates including the amounts and timing of
future cash flows expected to be received on impaired loans that
may be susceptible to significant change. Loan losses are charged
off when management believes that the full collectability of the
loan is unlikely. A loan may be partially charged-off after a
“confirming event” has occurred which serves to
validate that full repayment pursuant to the terms of the loan is
unlikely. Allocation of the allowance is made for specific loans,
but the entire allowance is available for any loan that in
management’s judgment deteriorates and is uncollectible. The
unallocated portion of the reserve is management’s evaluation
of potential future losses that would arise in the loan portfolio
should management’s assumption about qualitative and
environmental conditions materialize. The unallocated portion of
the allowance for loan losses is based on management’s
judgment regarding various external and internal factors including
macroeconomic trends, management’s assessment of the
Company’s loan growth prospects, and evaluations of internal
risk controls.
The following table presents an analysis of the allowance for loan
losses by portfolio segment as of June 30, 2012 and December 31,
2011. The total allowance for loan losses is disaggregated into
those amounts associated with loans individually evaluated and
those associated with loans collectively evaluated.
|
|
Commercial,
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
financial and
|
|
|
Real estate -
|
|
|
Real estate -
|
|
|
|
|
|
|
|
|
|
|
|
|
agricultural |
|
|
construction |
|
|
mortgage |
|
|
Consumer |
|
|
Unallocated |
|
|
Total |
|
|
|
(In Thousands)
|
|
|
|
Three Months Ended June
30, 2012 |
|
Allowance for loan losses: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at
March 31, 2012 |
|
$ |
6,625 |
|
|
$ |
7,607 |
|
|
$ |
3,893 |
|
|
$ |
510 |
|
|
$ |
5,027 |
|
|
$ |
23,662 |
|
Chargeoffs |
|
|
(261 |
) |
|
|
(2,502 |
) |
|
|
(221 |
) |
|
|
(537 |
) |
|
|
- |
|
|
|
(3,521 |
) |
Recoveries |
|
|
- |
|
|
|
8 |
|
|
|
4 |
|
|
|
3 |
|
|
|
- |
|
|
|
15 |
|
Provision |
|
|
147
|
|
|
|
2,469
|
|
|
|
(36
|
) |
|
|
309
|
|
|
|
194
|
|
|
|
3,083
|
|
Balance at June 30, 2012 |
|
$
|
6,511
|
|
|
$
|
7,582
|
|
|
$
|
3,640
|
|
|
$
|
285
|
|
|
$
|
5,221
|
|
|
$
|
23,239
|
|
|
|
Three Months Ended June
30, 2011 |
|
Allowance for loan losses: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at
March 31, 2011 |
|
$ |
6,241 |
|
|
$ |
6,285 |
|
|
$ |
2,669 |
|
|
$ |
441 |
|
|
$ |
3,590 |
|
|
$ |
19,226 |
|
Chargeoffs |
|
|
(310 |
) |
|
|
(1,021 |
) |
|
|
(15 |
) |
|
|
(5 |
) |
|
|
- |
|
|
|
(1,351 |
) |
Recoveries |
|
|
- |
|
|
|
74 |
|
|
|
1 |
|
|
|
72 |
|
|
|
- |
|
|
|
147 |
|
Provision |
|
|
(109
|
) |
|
|
1,130
|
|
|
|
532
|
|
|
|
43
|
|
|
|
(102
|
) |
|
|
1,494
|
|
Balance at June 30, 2011 |
|
$
|
5,822
|
|
|
$
|
6,468
|
|
|
$
|
3,187
|
|
|
$
|
551
|
|
|
$
|
3,488
|
|
|
$
|
19,516
|
|
|
|
Six Months Ended June 30,
2012 |
|
Allowance for loan losses: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at
December 31, 2011 |
|
$ |
6,627 |
|
|
$ |
6,542 |
|
|
$ |
3,295 |
|
|
$ |
531 |
|
|
$ |
5,035 |
|
|
$ |
22,030 |
|
Chargeoffs |
|
|
(548 |
) |
|
|
(2,919 |
) |
|
|
(281 |
) |
|
|
(629 |
) |
|
|
- |
|
|
|
(4,377 |
) |
Recoveries |
|
|
100 |
|
|
|
8 |
|
|
|
6 |
|
|
|
6 |
|
|
|
- |
|
|
|
120 |
|
Provision |
|
|
332
|
|
|
|
3,951
|
|
|
|
620
|
|
|
|
377
|
|
|
|
186
|
|
|
|
5,466
|
|
Balance at June 30, 2012 |
|
$
|
6,511
|
|
|
$
|
7,582
|
|
|
$
|
3,640
|
|
|
$
|
285
|
|
|
$
|
5,221
|
|
|
$
|
23,239
|
|
|
|
Six Months Ended June 30,
2011 |
|
Allowance for loan losses: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at
December 31, 2010 |
|
$ |
5,348 |
|
|
$ |
6,373 |
|
|
$ |
2,443 |
|
|
$ |
749 |
|
|
$ |
3,164 |
|
|
$ |
18,077 |
|
Chargeoffs |
|
|
(860 |
) |
|
|
(1,321 |
) |
|
|
(15 |
) |
|
|
(329 |
) |
|
|
- |
|
|
|
(2,525 |
) |
Recoveries |
|
|
- |
|
|
|
165 |
|
|
|
1 |
|
|
|
73 |
|
|
|
- |
|
|
|
239 |
|
Provision |
|
|
1,334
|
|
|
|
1,251
|
|
|
|
758
|
|
|
|
58
|
|
|
|
324
|
|
|
|
3,725
|
|
Balance at June 30, 2011 |
|
$
|
5,822
|
|
|
$
|
6,468
|
|
|
$
|
3,187
|
|
|
$
|
551
|
|
|
$
|
3,488
|
|
|
$
|
19,516
|
|
|
|
As of June 30,
2012 |
|
Individually Evaluated for Impairment |
|
$ |
372 |
|
|
$ |
1,748 |
|
|
$ |
946 |
|
|
$ |
63 |
|
|
$ |
- |
|
|
$ |
3,129 |
|
Collectively Evaluated for Impairment |
|
|
6,139 |
|
|
|
5,834 |
|
|
|
2,694 |
|
|
|
222 |
|
|
|
5,221 |
|
|
|
20,110 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loans: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ending Balance |
|
$ |
856,823 |
|
|
$ |
148,486 |
|
|
$ |
973,535 |
|
|
$ |
43,745 |
|
|
$ |
- |
|
|
$ |
2,022,589 |
|
Individually Tested for Impairment |
|
|
3,960 |
|
|
|
19,529 |
|
|
|
14,827 |
|
|
|
238 |
|
|
|
- |
|
|
|
38,554 |
|
Collectively Evaluated for Impairment |
|
$ |
852,863 |
|
|
$ |
128,957 |
|
|
$ |
958,708 |
|
|
$ |
43,507 |
|
|
$ |
- |
|
|
$ |
1,984,035 |
|
|
|
As of December 31,
2011 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Allowance for loan losses:
|
|
$ |
6,627 |
|
|
$ |
6,542 |
|
|
$ |
3,295 |
|
|
$ |
531 |
|
|
$ |
5,035 |
|
|
$ |
22,030 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Individually Evaluated for Impairment |
|
$ |
1,382 |
|
|
$ |
1,533 |
|
|
$ |
941 |
|
|
$ |
325 |
|
|
$ |
- |
|
|
$ |
4,181 |
|
Collectively Evaluated for Impairment |
|
|
5,245 |
|
|
|
5,009 |
|
|
|
2,354 |
|
|
|
206 |
|
|
|
5,035 |
|
|
|
17,849 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loans: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ending Balance |
|
$ |
799,464 |
|
|
$ |
151,218 |
|
|
$ |
839,034 |
|
|
$ |
41,026 |
|
|
|
- |
|
|
$ |
1,830,742 |
|
Individually Evaluated for Impairment |
|
|
5,578 |
|
|
|
16,262 |
|
|
|
14,866 |
|
|
|
547 |
|
|
|
- |
|
|
|
37,253 |
|
Collectively Evaluated for Impairment |
|
|
793,886 |
|
|
|
134,956 |
|
|
|
824,168 |
|
|
|
40,479 |
|
|
|
- |
|
|
|
1,793,489 |
|
The following table presents details of the Company’s
impaired loans as of June 30, 2012 and December 31, 2011,
respectively. Loans which have been fully charged off do not appear
in the tables.
|
|
|
|
|
|
|
|
|
|
|
For the three months |
|
|
For the six months |
|
|
|
|
|
|
|
|
|
|
|
|
ended June 30, |
|
|
ended June 30, |
|
|
|
June 30, 2012 |
|
|
2012 |
|
|
2012 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest |
|
|
|
|
|
Interest |
|
|
|
|
|
|
Unpaid |
|
|
|
|
|
Average |
|
|
Income |
|
|
Average |
|
|
Income |
|
|
|
Recorded |
|
|
Principal |
|
|
Related |
|
|
Recorded |
|
|
Recognized |
|
|
Recorded |
|
|
Recognized |
|
|
|
Investment |
|
|
Balance |
|
|
Allowance |
|
|
Investment |
|
|
in Period |
|
|
Investment |
|
|
in Period |
|
|
|
(In Thousands)
|
|
With no allowance
recorded:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial, financial and
agricultural
|
|
$ |
2,555 |
|
|
$ |
2,873 |
|
|
$ |
- |
|
|
$ |
1,902 |
|
|
$ |
25 |
|
|
$ |
1,818 |
|
|
$ |
39 |
|
Real estate - construction
|
|
|
8,772 |
|
|
|
10,234 |
|
|
|
- |
|
|
|
8,832 |
|
|
|
97 |
|
|
|
8,916 |
|
|
|
130 |
|
Real estate - mortgage:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Owner-occupied commercial |
|
|
5,735 |
|
|
|
5,735 |
|
|
|
- |
|
|
|
5,752 |
|
|
|
42 |
|
|
|
5,769 |
|
|
|
60 |
|
1-4 family mortgage
|
|
|
1,635 |
|
|
|
1,636 |
|
|
|
- |
|
|
|
1,632 |
|
|
|
17 |
|
|
|
1,631 |
|
|
|
34 |
|
Other mortgage
|
|
|
1,456
|
|
|
|
1,456
|
|
|
|
-
|
|
|
|
1,419
|
|
|
|
10
|
|
|
|
1,413
|
|
|
|
25
|
|
Total real estate -
mortgage
|
|
|
8,826 |
|
|
|
8,827 |
|
|
|
- |
|
|
|
8,803 |
|
|
|
69 |
|
|
|
8,813 |
|
|
|
119 |
|
Consumer
|
|
|
36
|
|
|
|
610
|
|
|
|
-
|
|
|
|
138
|
|
|
|
-
|
|
|
|
256
|
|
|
|
-
|
|
Total with no allowance
recorded
|
|
|
20,189
|
|
|
|
22,544
|
|
|
|
-
|
|
|
|
19,675
|
|
|
|
191
|
|
|
|
19,803
|
|
|
|
288
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
With an allowance
recorded:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial, financial and
agricultural
|
|
|
1,405 |
|
|
|
1,405 |
|
|
|
372 |
|
|
|
1,418 |
|
|
|
25 |
|
|
|
1,433 |
|
|
|
47 |
|
Real estate - construction
|
|
|
10,757 |
|
|
|
11,898 |
|
|
|
1,748 |
|
|
|
11,109 |
|
|
|
78 |
|
|
|
11,163 |
|
|
|
159 |
|
Real estate - mortgage:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Owner-occupied commercial |
|
|
74 |
|
|
|
74 |
|
|
|
43 |
|
|
|
80 |
|
|
|
1 |
|
|
|
82 |
|
|
|
2 |
|
1-4 family mortgage
|
|
|
4,197 |
|
|
|
4,418 |
|
|
|
811 |
|
|
|
4,413 |
|
|
|
37 |
|
|
|
4,414 |
|
|
|
72 |
|
Other mortgage
|
|
|
1,730
|
|
|
|
1,730
|
|
|
|
92
|
|
|
|
1,734
|
|
|
|
25
|
|
|
|
1,739
|
|
|
|
50
|
|
Total real estate -
mortgage
|
|
|
6,001 |
|
|
|
6,222 |
|
|
|
946 |
|
|
|
6,227 |
|
|
|
63 |
|
|
|
6,235 |
|
|
|
124 |
|
Consumer
|
|
|
202
|
|
|
|
202
|
|
|
|
63
|
|
|
|
173
|
|
|
|
1
|
|
|
|
173
|
|
|
|
3
|
|
Total with allowance
recorded
|
|
|
18,365
|
|
|
|
19,727
|
|
|
|
3,129
|
|
|
|
18,927
|
|
|
|
167
|
|
|
|
19,004
|
|
|
|
333
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Impaired Loans:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial, financial and
agricultural
|
|
|
3,960 |
|
|
|
4,278 |
|
|
|
372 |
|
|
|
3,320 |
|
|
|
50 |
|
|
|
3,251 |
|
|
|
86 |
|
Real estate - construction
|
|
|
19,529 |
|
|
|
22,132 |
|
|
|
1,748 |
|
|
|
19,941 |
|
|
|
175 |
|
|
|
20,079 |
|
|
|
289 |
|
Real estate - mortgage:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Owner-occupied commercial |
|
|
5,809 |
|
|
|
5,809 |
|
|
|
43 |
|
|
|
5,832 |
|
|
|
43 |
|
|
|
5,851 |
|
|
|
62 |
|
1-4 family mortgage
|
|
|
5,832 |
|
|
|
6,054 |
|
|
|
811 |
|
|
|
6,045 |
|
|
|
54 |
|
|
|
6,045 |
|
|
|
106 |
|
Other mortgage
|
|
|
3,186
|
|
|
|
3,186
|
|
|
|
92
|
|
|
|
3,153
|
|
|
|
35
|
|
|
|
3,152
|
|
|
|
75
|
|
Total real estate -
mortgage
|
|
|
14,827 |
|
|
|
15,049 |
|
|
|
946 |
|
|
|
15,030 |
|
|
|
132 |
|
|
|
15,048 |
|
|
|
243 |
|
Consumer
|
|
|
238
|
|
|
|
812
|
|
|
|
63
|
|
|
|
311
|
|
|
|
1
|
|
|
|
429
|
|
|
|
3
|
|
Total impaired loans
|
|
$
|
38,554
|
|
|
$
|
42,271
|
|
|
$
|
3,129
|
|
|
$
|
38,602
|
|
|
$
|
358
|
|
|
$
|
38,807
|
|
|
$
|
621
|
|
December 31, 2011 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Unpaid |
|
|
|
|
|
Average |
|
|
Interest Income |
|
|
|
Recorded |
|
|
Principal |
|
|
Related |
|
|
Recorded |
|
|
Recognized in |
|
|
|
Investment |
|
|
Balance |
|
|
Allowance |
|
|
Investment |
|
|
Period |
|
|
|
(In
Thousands) |
|
|
|
|
|
|
|
With no allowance recorded: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial, financial and agricultural |
|
$ |
1,264 |
|
|
$ |
1,264 |
|
|
$ |
- |
|
|
$ |
1,501 |
|
|
$ |
74 |
|
Real
estate - construction |
|
|
11,583 |
|
|
|
12,573 |
|
|
|
- |
|
|
|
10,406 |
|
|
|
226 |
|
Owner-occupied commercial |
|
|
2,493 |
|
|
|
2,493 |
|
|
|
- |
|
|
|
2,523 |
|
|
|
153 |
|
1-4
family mortgage |
|
|
1,293 |
|
|
|
1,293 |
|
|
|
- |
|
|
|
1,241 |
|
|
|
44 |
|
Other mortgage |
|
|
2,837 |
|
|
|
2,837 |
|
|
|
- |
|
|
|
2,746 |
|
|
|
162 |
|
Total real estate - mortgage |
|
|
6,623 |
|
|
|
6,623 |
|
|
|
- |
|
|
|
6,510 |
|
|
|
359 |
|
Consumer |
|
|
173 |
|
|
|
173 |
|
|
|
- |
|
|
|
173 |
|
|
|
6 |
|
Total with no allowance recorded |
|
|
19,643 |
|
|
|
20,633 |
|
|
|
- |
|
|
|
18,590 |
|
|
|
665 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
With an allowance recorded: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial, financial and agricultural |
|
|
4,314 |
|
|
|
4,314 |
|
|
|
1,382 |
|
|
|
4,156 |
|
|
|
226 |
|
Real
estate - construction |
|
|
4,679 |
|
|
|
4,679 |
|
|
|
1,482 |
|
|
|
3,987 |
|
|
|
94 |
|
Real
estate - mortgage: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Owner-occupied commercial |
|
|
3,515 |
|
|
|
3,515 |
|
|
|
88 |
|
|
|
3,504 |
|
|
|
365 |
|
1-4
family mortgage |
|
|
4,397 |
|
|
|
4,397 |
|
|
|
904 |
|
|
|
4,484 |
|
|
|
198 |
|
Other mortgage |
|
|
331 |
|
|
|
331 |
|
|
|
- |
|
|
|
337 |
|
|
|
22 |
|
Total real estate - mortgage |
|
|
8,243 |
|
|
|
8,243 |
|
|
|
992 |
|
|
|
8,325 |
|
|
|
585 |
|
Consumer |
|
|
374 |
|
|
|
624 |
|
|
|
325 |
|
|
|
425 |
|
|
|
- |
|
Total with allowance recorded |
|
|
17,610 |
|
|
|
17,860 |
|
|
|
4,181 |
|
|
|
16,893 |
|
|
|
905 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Impaired Loans: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial, financial and agricultural |
|
|
5,578 |
|
|
|
5,578 |
|
|
|
1,382 |
|
|
|
5,657 |
|
|
|
300 |
|
Real
estate - construction |
|
|
16,262 |
|
|
|
17,252 |
|
|
|
1,482 |
|
|
|
14,393 |
|
|
|
320 |
|
Real
estate - mortgage: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Owner-occupied commercial |
|
|
6,008 |
|
|
|
6,008 |
|
|
|
88 |
|
|
|
6,027 |
|
|
|
518 |
|
1-4
family mortgage |
|
|
5,690 |
|
|
|
5,690 |
|
|
|
904 |
|
|
|
5,725 |
|
|
|
242 |
|
Other mortgage |
|
|
3,168 |
|
|
|
3,168 |
|
|
|
- |
|
|
|
3,083 |
|
|
|
184 |
|
Total real estate - mortgage |
|
|
14,866 |
|
|
|
14,866 |
|
|
|
992 |
|
|
|
14,835 |
|
|
|
944 |
|
Consumer |
|
|
547 |
|
|
|
797 |
|
|
|
325 |
|
|
|
598 |
|
|
|
6 |
|
Total impaired loans |
|
$ |
37,253 |
|
|
$ |
38,493 |
|
|
$ |
4,181 |
|
|
$ |
35,483 |
|
|
$ |
1,570 |
|
Troubled Debt Restructurings (“TDR”) at June 30, 2012,
December 31, 2011 and June 30, 2011 totaled $8.4 million, $4.5
million and $5.8 million, respectively. At June 30, 2012, the
Company had a related allowance for loan losses of $433,000
allocated to these TDRs, compared to $439,000 at December 31, 2011
and $465,000 at June 30, 2011. The Company had three TDR loans to
one borrower in the amount of $2.8 million enter into payment
default status during the first quarter of 2012. All other loans
classified as TDRs as of June 30, 2012 are performing as agreed
under the terms of their restructured plans. The following table
presents an analysis of TDRs as of June 30, 2012 and June 30,
2011.
|
|
June 30, 2012 |
|
|
June 30, 2011 |
|
|
|
|
|
|
Pre- |
|
|
Post- |
|
|
|
|
|
Pre- |
|
|
Post- |
|
|
|
|
|
|
Modification |
|
|
Modification |
|
|
|
|
|
Modification |
|
|
Modification |
|
|
|
|
|
|
Outstanding |
|
|
Outstanding |
|
|
|
|
|
Outstanding |
|
|
Outstanding |
|
|
|
Number of |
|
|
Recorded |
|
|
Recorded |
|
|
Number of |
|
|
Recorded |
|
|
Recorded |
|
|
|
Contracts |
|
|
Investment |
|
|
Investment |
|
|
Contracts |
|
|
Investment |
|
|
Investment |
|
|
|
(In Thousands)
|
|
Troubled Debt
Restructurings
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial, financial and
agricultural
|
|
|
2 |
|
|
$ |
1,263 |
|
|
$ |
1,263 |
|
|
|
10 |
|
|
$ |
2,440 |
|
|
$ |
2,440 |
|
Real estate - construction
|
|
|
15 |
|
|
|
2,377 |
|
|
|
2,377 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
Real estate - mortgage:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Owner-occupied commercial |
|
|
3 |
|
|
|
2,786 |
|
|
|
2,786 |
|
|
|
2 |
|
|
|
3,017 |
|
|
|
3,017 |
|
1-4 family mortgage
|
|
|
5 |
|
|
|
1,709 |
|
|
|
1,709 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
Other mortgage
|
|
|
1
|
|
|
|
304
|
|
|
|
304
|
|
|
|
1
|
|
|
|
340
|
|
|
|
340
|
|
Total real estate mortgage
|
|
|
9 |
|
|
|
4,799 |
|
|
|
4,799 |
|
|
|
3 |
|
|
|
3,357 |
|
|
|
3,357 |
|
Consumer
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
26
|
|
|
$
|
8,439
|
|
|
$
|
8,439
|
|
|
|
13
|
|
|
$
|
5,797
|
|
|
$
|
5,797
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Number of |
|
|
|
Recorded |
|
|
|
|
|
|
|
Number of |
|
|
|
Recorded |
|
|
|
|
|
|
|
|
Contracts
|
|
|
|
Investment
|
|
|
|
|
|
|
|
Contracts
|
|
|
|
Investment
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Troubled Debt
Restructurings
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
That Subsequently
Defaulted
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial, financial and
agricultural
|
|
|
- |
|
|
$ |
- |
|
|
|
|
|
|
|
- |
|
|
$ |
- |
|
|
|
|
|
Real estate - construction
|
|
|
- |
|
|
|
- |
|
|
|
|
|
|
|
- |
|
|
|
- |
|
|
|
|
|
Real estate - mortgage:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Owner-occupied commercial |
|
|
3 |
|
|
|
2,786 |
|
|
|
|
|
|
|
- |
|
|
|
- |
|
|
|
|
|
1-4 family mortgage
|
|
|
- |
|
|
|
- |
|
|
|
|
|
|
|
- |
|
|
|
- |
|
|
|
|
|
Other mortgage
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
Total real estate -
mortgage
|
|
|
3 |
|
|
|
2,786 |
|
|
|
|
|
|
|
- |
|
|
|
- |
|
|
|
|
|
Consumer
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
- |
|
|
|
-
|
|
|
|
|
|
|
|
|
3
|
|
|
$
|
2,786
|
|
|
|
|
|
|
|
-
|
|
|
$
|
-
|
|
|
|
|
|
|