LOANS |
NOTE 5 – LOANS
The following table details the company's loans at September 30, 2012 and December 31, 2011:
|
|
September 30, |
|
December 31, |
|
|
2012 |
|
2011 |
|
|
(Dollars In Thousands) |
|
Commercial, financial and agricultural |
$ |
910,220 |
|
|
$ |
799,464 |
|
Real estate - construction |
|
153,351 |
|
|
|
151,218 |
|
Real estate - mortgage: |
|
|
|
|
|
|
|
|
Owner-occupied commercial |
|
530,350 |
|
|
|
398,601 |
|
|
1-4 family mortgage |
|
236,060 |
|
|
|
205,182 |
|
|
Other mortgage |
|
288,677 |
|
|
|
235,251 |
|
|
Subtotal: Real estate - mortgage |
|
1,055,087 |
|
|
|
839,034 |
|
Consumer |
|
42,472 |
|
|
|
41,026 |
|
|
Total Loans |
|
2,161,130 |
|
|
|
1,830,742 |
|
Less: Allowance for loan losses |
|
(24,604) |
|
|
|
(22,030) |
|
|
Net Loans |
$ |
2,136,526 |
|
|
$ |
1,808,712 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial, financial and agricultural |
|
42.12 |
% |
|
|
43.67 |
% |
Real estate - construction |
|
7.10 |
% |
|
|
8.26 |
% |
Real estate - mortgage: |
|
|
|
|
|
|
|
|
Owner-occupied commercial |
|
24.54 |
% |
|
|
21.77 |
% |
|
1-4 family mortgage |
|
10.92 |
% |
|
|
11.21 |
% |
|
Other mortgage |
|
13.36 |
% |
|
|
12.85 |
% |
|
Subtotal: Real estate - mortgage |
|
48.82 |
% |
|
|
45.83 |
% |
Consumer |
|
1.96 |
% |
|
|
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 September 30, 2012 and December 31, 2011 were as follows:
|
|
|
|
|
|
|
Special |
|
|
|
|
|
|
|
September 30, 2012 |
|
Pass |
|
Mention |
|
Substandard |
|
Doubtful |
|
Total |
|
|
|
|
|
(In Thousands) |
|
Commercial, financial |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
and agricultural |
|
$ |
893,444 |
|
$ |
9,995 |
|
$ |
6,781 |
|
$ |
- |
|
$ |
910,220 |
|
Real estate - construction |
|
|
125,589 |
|
|
11,756 |
|
|
16,006 |
|
|
- |
|
|
153,351 |
|
Real estate - mortgage: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Owner-occupied |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
commercial |
|
|
516,073 |
|
|
5,149 |
|
|
9,128 |
|
|
- |
|
|
530,350 |
|
|
1-4 family mortgage |
|
|
223,659 |
|
|
6,265 |
|
|
6,136 |
|
|
- |
|
|
236,060 |
|
|
Other mortgage |
|
|
278,355 |
|
|
6,794 |
|
|
3,528 |
|
|
- |
|
|
288,677 |
|
Total real estate mortgage |
|
|
1,018,087 |
|
|
18,208 |
|
|
18,792 |
|
|
- |
|
|
1,055,087 |
|
Consumer |
|
|
42,063 |
|
|
81 |
|
|
328 |
|
|
- |
|
|
42,472 |
|
|
|
Total |
|
$ |
2,079,183 |
|
$ |
40,040 |
|
$ |
41,907 |
|
$ |
- |
|
$ |
2,161,130 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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 September 30, 2012 and December 31, 2011 were as follows:
|
September 30, 2012 |
|
|
Performing |
|
|
Nonperforming |
|
|
Total |
|
|
|
|
|
|
(In Thousands) |
|
|
Commercial, financial |
|
|
|
|
|
|
|
|
|
|
|
|
and agricultural |
|
$ |
909,853 |
|
$ |
367 |
|
$ |
910,220 |
|
|
Real estate - construction |
|
|
145,130 |
|
|
8,221 |
|
|
153,351 |
|
|
Real estate - mortgage: |
|
|
|
|
|
|
|
|
|
|
|
|
Owner-occupied |
|
|
|
|
|
|
|
|
|
|
|
|
|
commercial |
|
|
527,393 |
|
|
2,957 |
|
|
530,350 |
|
|
|
1-4 family mortgage |
|
|
235,591 |
|
|
469 |
|
|
236,060 |
|
|
|
Other mortgage |
|
|
287,644 |
|
|
1,033 |
|
|
288,677 |
|
|
Total real estate mortgage |
|
|
1,050,628 |
|
|
4,459 |
|
|
1,055,087 |
|
|
Consumer |
|
|
42,308 |
|
|
164 |
|
|
42,472 |
|
|
|
|
Total |
|
$ |
2,147,919 |
|
$ |
13,211 |
|
$ |
2,161,130 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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 September 30, 2012 and December 31, 2011 were as follows:
September 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 |
|
$ |
757 |
|
$ |
371 |
|
$ |
- |
|
$ |
1,128 |
|
$ |
367 |
|
$ |
908,725 |
|
$ |
910,220 |
Real estate - construction |
|
|
- |
|
|
32 |
|
|
- |
|
|
32 |
|
|
8,221 |
|
|
145,098 |
|
|
153,351 |
Real estate - mortgage: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Owner-occupied |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
commercial |
|
|
1,555 |
|
|
- |
|
|
- |
|
|
1,555 |
|
|
2,957 |
|
|
525,838 |
|
|
530,350 |
|
1-4 family mortgage |
|
|
242 |
|
|
- |
|
|
- |
|
|
242 |
|
|
469 |
|
|
235,349 |
|
|
236,060 |
|
Other mortgage |
|
|
1,000 |
|
|
- |
|
|
- |
|
|
1,000 |
|
|
1,033 |
|
|
286,644 |
|
|
288,677 |
|
Total real estate - |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
mortgage |
|
|
2,797 |
|
|
- |
|
|
- |
|
|
2,797 |
|
|
4,459 |
|
|
1,047,831 |
|
|
1,055,087 |
Consumer |
|
|
216 |
|
|
20 |
|
|
38 |
|
|
274 |
|
|
126 |
|
|
42,072 |
|
|
42,472 |
Total |
|
|
$ |
3,770 |
|
$ |
423 |
|
$ |
38 |
|
$ |
4,231 |
|
$ |
13,173 |
|
$ |
2,143,726 |
|
$ |
2,161,130 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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 September 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 September 30, 2012 |
Allowance for loan losses: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at June 30, 2012 |
|
$ |
6,511 |
|
$ |
7,582 |
|
$ |
3,640 |
|
$ |
285 |
|
$ |
5,221 |
|
$ |
23,239 |
|
Charge-offs |
|
|
(349) |
|
|
(16) |
|
|
(30) |
|
|
(79) |
|
|
- |
|
|
(474) |
|
Recoveries |
|
|
24 |
|
|
47 |
|
|
582 |
|
|
1 |
|
|
- |
|
|
654 |
|
Provision |
|
|
1,090 |
|
|
(1,560) |
|
|
615 |
|
|
96 |
|
|
944 |
|
|
1,185 |
Balance at September 30, 2012 |
|
$ |
7,276 |
|
$ |
6,053 |
|
$ |
4,807 |
|
$ |
303 |
|
$ |
6,165 |
|
$ |
24,604 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended September 30, 2011 |
Allowance for loan losses: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at June 30, 2011 |
|
$ |
5,822 |
|
$ |
6,468 |
|
$ |
3,187 |
|
$ |
551 |
|
$ |
3,488 |
|
$ |
19,516 |
|
Charge-offs |
|
|
(37) |
|
|
(678) |
|
|
(88) |
|
|
(11) |
|
|
- |
|
|
(814) |
|
Recoveries |
|
|
12 |
|
|
10 |
|
|
1 |
|
|
1 |
|
|
- |
|
|
24 |
|
Provision |
|
|
464 |
|
|
479 |
|
|
964 |
|
|
482 |
|
|
351 |
|
|
2,740 |
Balance at September 30, 2011 |
|
$ |
6,261 |
|
$ |
6,279 |
|
$ |
4,064 |
|
$ |
1,023 |
|
$ |
3,839 |
|
$ |
21,466 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nine Months Ended September 30, 2012 |
Allowance for loan losses: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at December 31, 2011 |
|
$ |
6,627 |
|
$ |
6,542 |
|
$ |
3,295 |
|
$ |
531 |
|
$ |
5,035 |
|
$ |
22,030 |
|
Charge-offs |
|
|
(898) |
|
|
(2,935) |
|
|
(311) |
|
|
(707) |
|
|
- |
|
|
(4,851) |
|
Recoveries |
|
|
124 |
|
|
55 |
|
|
588 |
|
|
7 |
|
|
- |
|
|
774 |
|
Provision |
|
|
1,423 |
|
|
2,391 |
|
|
1,235 |
|
|
472 |
|
|
1,130 |
|
|
6,651 |
Balance at September 30, 2012 |
|
$ |
7,276 |
|
$ |
6,053 |
|
$ |
4,807 |
|
$ |
303 |
|
$ |
6,165 |
|
$ |
24,604 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nine Months Ended September 30, 2011 |
Allowance for loan losses: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at December 31, 2010 |
|
$ |
5,348 |
|
$ |
6,373 |
|
$ |
2,443 |
|
$ |
749 |
|
$ |
3,164 |
|
$ |
18,077 |
|
Charge-offs |
|
|
(897) |
|
|
(1,999) |
|
|
(103) |
|
|
(340) |
|
|
- |
|
|
(3,339) |
|
Recoveries |
|
|
12 |
|
|
174 |
|
|
2 |
|
|
75 |
|
|
- |
|
|
263 |
|
Provision |
|
|
1,798 |
|
|
1,731 |
|
|
1,722 |
|
|
539 |
|
|
675 |
|
|
6,465 |
Balance at September 30, 2011 |
|
$ |
6,261 |
|
$ |
6,279 |
|
$ |
4,064 |
|
$ |
1,023 |
|
$ |
3,839 |
|
$ |
21,466 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As of September 30, 2012 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Allowance for loan losses: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ending Balance |
|
$ |
7,276 |
|
$ |
6,053 |
|
$ |
4,807 |
|
$ |
303 |
|
$ |
6,165 |
|
$ |
24,604 |
Individually Evaluated for Impairment |
|
|
714 |
|
|
1,177 |
|
|
1,953 |
|
|
81 |
|
|
- |
|
|
3,925 |
Collectively Evaluated for Impairment |
|
|
6,562 |
|
|
4,876 |
|
|
2,854 |
|
|
222 |
|
|
6,165 |
|
|
20,679 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loans: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ending Balance |
|
$ |
910,220 |
|
$ |
153,351 |
|
$ |
1,055,087 |
|
$ |
42,472 |
|
$ |
- |
|
$ |
2,161,130 |
Individually Evaluated for Impairment |
|
|
4,063 |
|
|
16,006 |
|
|
18,353 |
|
|
328 |
|
|
- |
|
|
38,750 |
Collectively Evaluated for Impairment |
|
|
906,157 |
|
|
137,345 |
|
|
1,036,734 |
|
|
42,144 |
|
|
- |
|
|
2,122,380 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As of December 31, 2011 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Allowance for loan losses: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ending Balance |
|
$ |
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 September 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 nine months |
|
|
|
|
|
|
|
|
|
|
|
|
ended September 30, |
|
ended September 30, |
|
|
|
September 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 |
$ |
2,085 |
|
$ |
2,338 |
|
$ |
- |
|
$ |
1,856 |
|
$ |
73 |
|
$ |
1,289 |
|
$ |
119 |
|
Real estate - construction |
|
5,805 |
|
|
6,350 |
|
|
- |
|
|
5,833 |
|
|
42 |
|
|
5,733 |
|
|
159 |
|
Real estate - mortgage: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Owner-occupied commercial |
|
5,228 |
|
|
5,539 |
|
|
- |
|
|
5,550 |
|
|
68 |
|
|
5,367 |
|
|
182 |
|
|
1-4 family mortgage |
|
1,925 |
|
|
2,147 |
|
|
- |
|
|
1,872 |
|
|
14 |
|
|
1,999 |
|
|
56 |
|
|
Other mortgage |
|
2,886 |
|
|
2,886 |
|
|
- |
|
|
2,885 |
|
|
31 |
|
|
2,855 |
|
|
96 |
|
Total real estate - mortgage |
|
10,039 |
|
|
10,572 |
|
|
- |
|
|
10,307 |
|
|
113 |
|
|
10,221 |
|
|
334 |
|
Consumer |
|
36 |
|
|
610 |
|
|
- |
|
|
36 |
|
|
- |
|
|
183 |
|
|
- |
|
Total with no allowance recorded |
|
17,965 |
|
|
19,870 |
|
|
- |
|
|
18,032 |
|
|
228 |
|
|
17,426 |
|
|
612 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
With an allowance recorded: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial, financial |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
and agricultural |
|
1,978 |
|
|
1,978 |
|
|
714 |
|
|
1,956 |
|
|
29 |
|
|
1,954 |
|
|
89 |
|
Real estate - construction |
|
10,201 |
|
|
11,712 |
|
|
1,177 |
|
|
10,949 |
|
|
4 |
|
|
11,686 |
|
|
134 |
|
Real estate - mortgage: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Owner-occupied commercial |
|
3,671 |
|
|
3,671 |
|
|
804 |
|
|
3,675 |
|
|
26 |
|
|
3,794 |
|
|
81 |
|
|
1-4 family mortgage |
|
4,001 |
|
|
4,001 |
|
|
894 |
|
|
4,001 |
|
|
38 |
|
|
4,000 |
|
|
103 |
|
|
Other mortgage |
|
642 |
|
|
642 |
|
|
255 |
|
|
642 |
|
|
4 |
|
|
648 |
|
|
22 |
|
Total real estate - mortgage |
|
8,314 |
|
|
8,314 |
|
|
1,953 |
|
|
8,318 |
|
|
68 |
|
|
8,442 |
|
|
206 |
|
Consumer |
|
292 |
|
|
344 |
|
|
81 |
|
|
344 |
|
|
3 |
|
|
268 |
|
|
7 |
|
Total with allowance recorded |
|
20,785 |
|
|
22,348 |
|
|
3,925 |
|
|
21,567 |
|
|
104 |
|
|
22,350 |
|
|
436 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Impaired Loans: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial, financial |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
and agricultural |
|
4,063 |
|
|
4,316 |
|
|
714 |
|
|
3,812 |
|
|
102 |
|
|
3,243 |
|
|
208 |
|
Real estate - construction |
|
16,006 |
|
|
18,062 |
|
|
1,177 |
|
|
16,782 |
|
|
46 |
|
|
17,419 |
|
|
293 |
|
Real estate - mortgage: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Owner-occupied commercial |
|
8,899 |
|
|
9,210 |
|
|
804 |
|
|
9,225 |
|
|
94 |
|
|
9,161 |
|
|
263 |
|
|
1-4 family mortgage |
|
5,926 |
|
|
6,148 |
|
|
894 |
|
|
5,873 |
|
|
52 |
|
|
5,999 |
|
|
159 |
|
|
Other mortgage |
|
3,528 |
|
|
3,528 |
|
|
255 |
|
|
3,527 |
|
|
35 |
|
|
3,503 |
|
|
118 |
|
Total real estate - mortgage |
|
18,353 |
|
|
18,886 |
|
|
1,953 |
|
|
18,625 |
|
|
181 |
|
|
18,663 |
|
|
540 |
|
Consumer |
|
328 |
|
|
954 |
|
|
81 |
|
|
380 |
|
|
3 |
|
|
451 |
|
|
7 |
|
Total impaired loans |
$ |
38,750 |
|
$ |
42,218 |
|
$ |
3,925 |
|
$ |
39,599 |
|
$ |
332 |
|
$ |
39,776 |
|
$ |
1,048 |
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 September 30, 2012, December 31, 2011 and September 30, 2011 totaled $12.0 million, $4.5 million and $4.5 million, respectively. The increase for both periods consists of two relationships that were added in the first and third quarters of 2012. At September 30, 2012, the Company had a related allowance for loan losses of $1,433,000 allocated to these TDRs, compared to $439,000 at December 31, 2011 and $297,000 at September 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. The assets securing these loans are under a letter of intent to sell at a purchase price that is expected to be sufficient to pay the full principal owed. The final contract is still in negotiation. All other loans classified as TDRs as of September 30, 2012 are performing as agreed under the terms of their restructured plans. The following table presents an analysis of TDRs as of September 30, 2012 and September 30, 2011.
|
|
|
|
September 30, 2012 |
|
September 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 |
|
$ |
1,216 |
|
$ |
1,216 |
|
5 |
|
$ |
1,831 |
|
$ |
1,831 |
|
Real estate - construction |
|
15 |
|
|
2,899 |
|
|
2,899 |
|
- |
|
|
- |
|
|
- |
|
Real estate - mortgage: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Owner-occupied |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
commercial |
|
6 |
|
|
5,907 |
|
|
5,907 |
|
1 |
|
|
2,357 |
|
|
2,357 |
|
|
1-4 family mortgage |
|
5 |
|
|
1,709 |
|
|
1,709 |
|
- |
|
|
- |
|
|
- |
|
|
Other mortgage |
|
1 |
|
|
304 |
|
|
304 |
|
1 |
|
|
334 |
|
|
334 |
|
Total real estate mortgage |
|
12 |
|
|
7,920 |
|
|
7,920 |
|
2 |
|
|
2,691 |
|
|
2,691 |
|
Consumer |
|
- |
|
|
- |
|
|
- |
|
- |
|
|
- |
|
|
- |
|
|
|
|
29 |
|
$ |
12,035 |
|
$ |
12,035 |
|
7 |
|
$ |
4,522 |
|
$ |
4,522 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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 |
|
|
|
|
- |
|
$ |
- |
|
|
|
|