Quarterly report pursuant to Section 13 or 15(d)

LOANS

v2.4.0.6
LOANS
3 Months Ended
Mar. 31, 2012
LOANS

NOTE 5 – LOANS

 

The following table details the Company’s loans at March 31, 2012 and December 31, 2011:

 

    March 31,     December 31,  
    2012     2011  
    (Dollars In Thousands)  
Commercial, financial and agricultural   $ 826,371     $ 799,464  
Real estate - construction     148,371       151,218  
Real estate - mortgage:                
Owner-occupied commercial     455,309       398,601  
1-4 family mortgage     212,972       205,182  
Other mortgage     232,986       235,251  
Subtotal: Real estate - mortgage     901,267       839,034  
Consumer     42,627       41,026  
Total Loans     1,918,636       1,830,742  
Less: Allowance for loan losses     (23,662 )     (22,030 )
Net Loans   $ 1,894,974     $ 1,808,712  
                 
Commercial, financial and agricultural     43.08 %     43.67 %
Real estate - construction     7.73 %     8.26 %
Real estate - mortgage:                
Owner-occupied commercial     23.73 %     21.77 %
1-4 family mortgage     11.10 %     11.21 %
Other mortgage     12.14 %     12.85 %
Subtotal: Real estate - mortgage     46.97 %     45.83 %
Consumer     2.22 %     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 deficiencies 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 March 31, 2012 and December 31, 2011 were as follows: 

 

          Special                    
March 31, 2012   Pass     Mention     Substandard     Doubtful     Total  
    (In Thousands)  
Commercial, financial and agricultural   $ 807,792     $ 12,665     $ 5,914     $ -     $ 826,371  
Real estate - construction     113,990       10,398       23,983       -       148,371  
Real estate - mortgage:                                        
Owner-occupied                                        
commercial     442,967       6,807       5,535       -       455,309  
1-4 family mortgage     202,090       5,494       5,388       -       212,972  
other mortgage     222,630       6,975       3,381       -       232,986  
Total real estate mortgage     867,687       19,276       14,304       -       901,267  
Consumer     41,959       91       577       -       42,627  
Total   $ 1,831,428     $ 42,430     $ 44,778     $ -     $ 1,918,636  

 

          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 March 31, 2012 and December 31, 2011 were as follows: 

 

March 31, 2012   Performing     Nonperforming     Total  
    (In Thousands)  
Commercial, financial and agricultural   $ 825,184     $ 1,187     $ 826,371  
Real estate - construction     138,448       9,923       148,371  
Real estate - mortgage:                        
Owner-occupied                        
commercial     452,353       2,956       455,309  
1-4 family mortgage     212,717       255       212,972  
other mortgage     232,293       693       232,986  
Total real estate mortgage     897,363       3,904       901,267  
Consumer     42,252       375       42,627  
Total   $ 1,903,247     $ 15,389     $ 1,918,636  

 

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 March 31, 2012 and December 31, 2011 were as follows:

 

 

March 31, 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   $ 248     $ -     $ -     $ 248     $ 1,187     $ 824,936     $ 826,371  
Real estate - construction     1,179       -       -       1,179       9,923       137,269       148,371  
Real estate - mortgage:                                                        
Owner-occupied                                                        
commercial     -       -       -       -       2,956       452,353       455,309  
1-4 family mortgage     -       374       -       374       255       212,343       212,972  
Other mortgage     -       -       -       -       693       232,293       232,986  
Total real estate -                                                        
mortgage     -       374       -       374       3,904       896,989       901,267  
Consumer     5       -       -       5       375       42,247       42,627  
Total   $ 1,432     $ 374     $ -     $ 1,806     $ 15,389     $ 1,901,441     $ 1,918,636  

 

 

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 March 31, 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 March 31, 2012  
Allowance for loan losses:                                                
Balance at December 31, 2011   $ 6,627     $ 6,542     $ 3,295     $ 531     $ 5,035     $ 22,030  
Chargeoffs     (287 )     (417 )     (60 )     (92 )     -       (856 )
Recoveries     100       -       2       3       -       105  
Provision     185       1,482       656       68       (8 )     2,383  
Balance at March 31, 2012   $ 6,625     $ 7,607     $ 3,893     $ 510     $ 5,027     $ 23,662  
                                                 
      Three Months Ended March 31, 2011  
Allowance for loan losses:                                                
Balance at December 31, 2010   $ 5,348     $ 6,373     $ 2,443     $ 749     $ 3,164     $ 18,077  
Chargeoffs     (549 )     (300 )     -       (325 )     -       (1,174 )
Recoveries     -       90       1       1       -       92  
Provision     1,442       122       225       16       426       2,231  
Balance at March 31, 2011   $ 6,241     $ 6,285     $ 2,669     $ 441     $ 3,590     $ 19,226  
                                                 
      As of March 31, 2012  
Individually Evaluated for Impairment   $ 857     $ 3,246     $ 1,291     $ 325     $ -     $ 5,719  
Collectively Evaluated for Impairment     5,768       4,361       2,602       185       5,027       17,943  
                                                 
Loans:                                                
Ending Balance   $ 826,371     $ 148,371     $ 901,267     $ 42,627       -     $ 1,918,636  
Individually Tested for Impairment     4,267       22,350       13,680       548       -       40,845  
Collectively Evaluated for Impairment     822,104       126,021       887,587       42,079       -       1,877,791  

 

 

    As of December 31, 2011  
    Commercial,                                
    financial and     Real estate -     Real estate -                    
    agricultural     construction     mortgage     Consumer     Unallocated     Total  
                                     
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 March 31, 2012 and December 31, 2011, respectively. Loans which have been fully charged off do not appear in the table.

 

    March 31, 2012  
                      For the three months
ended March 31, 2012
 
                            Interest  
          Unpaid           Average     Income  
    Recorded     Principal     Related     Recorded     Recognized  
    Investment     Balance     Allowance     Investment     in Period  
    (In Thousands)  
With no allowance recorded:                                        
Commercial, financial and agricultural   $ 1,234     $ 1,487     $ -     $ 1,266     $ 7  
Real estate - construction     11,520       13,310       -       12,019       72  
Real estate - mortgage:                                        
Owner-occupied commercial     2,178       2,178       -       2,186       67  
1-4 family mortgage     438       438       -       438       2  
Other mortgage     2,831       2,831       -       2,835       35  
Total real estate - mortgage     5,447       5,447       -       5,459       104  
Consumer     173       173       -       173       2  
Total with no allowance recorded     18,374       20,417       -       18,917       185  
                                         
With an allowance recorded:                                        
Commercial, financial and agricultural     3,033       3,033       857       3,049       42  
Real estate - construction     10,830       11,208       3,246       10,794       59  
Real estate - mortgage:                                        
Owner-occupied commercial     3,182       3,182       103       3,187       (21 )
1-4 family mortgage     4,740       4,740       1,077       4,740       37  
Other mortgage     311       311       111       316       5  
Total real estate - mortgage     8,233       8,233       1,291       8,243       21  
Consumer     375       625       325       375       -  
Total with allowance recorded     22,471       23,099       5,719       22,461       122  
                                         
Total Impaired Loans:                                        
Commercial, financial and agricultural     4,267       4,520       857       4,315       49  
Real estate - construction     22,350       24,518       3,246       22,813       131  
Real estate - mortgage:                                        
Owner-occupied commercial     5,360       5,360       103       5,373       46  
1-4 family mortgage     5,178       5,178       1,077       5,178       39  
Other mortgage     3,142       3,142       111       3,151       40  
Total real estate - mortgage     13,680       13,680       1,291       13,702       125  
Consumer     548       798       325       548       2  
Total impaired loans   $ 40,845     $ 43,516     $ 5,719     $ 41,378     $ 307  

 

    December 31, 2011  
          Unpaid        
    Recorded     Principal     Related  
    Investment     Balance     Allowance  
    (In Thousands)  
With no allowance recorded:                        
Commercial, financial and agricultural   $ 1,264     $ 1,264     $ -  
Real estate - construction     11,583       12,573       -  
Real estate - mortgage:                        
Owner-occupied commercial     2,493       2,493       -  
1-4 family mortgage     1,293       1,293       -  
Other mortgage     2,837       2,837       -  
Total real estate - mortgage     6,623       6,623       -  
Consumer     173       173       -  
Total with no allowance recorded     19,643       20,633       -  
                         
With an allowance recorded:                        
Commercial, financial and agricultural     4,314       4,314       1,382  
Real estate - construction     4,679       4,679       1,482  
Real estate - mortgage:                        
Owner-occupied commercial     3,515       3,515       88  
1-4 family mortgage     4,397       4,397       904  
Other mortgage     331       331       -  
Total real estate - mortgage     8,243       8,243       992  
Consumer     374       624       325  
Total with allowance recorded     17,610       17,860       4,181  
                         
Total Impaired Loans:                        
Commercial, financial and agricultural     5,578       5,578       1,382  
Real estate - construction     16,262       17,252       1,482  
Real estate - mortgage:                        
Owner-occupied commercial     6,008       6,008       88  
1-4 family mortgage     5,690       5,690       904  
Other mortgage     3,168       3,168       -  
Total real estate - mortgage     14,866       14,866       992  
Consumer     547       797       325  
Total impaired loans   $ 37,253     $ 38,493     $ 4,181  

 

Troubled Debt Restructurings (“TDR”) at March 31, 2012, December 31, 2011 and March 31, 2011 totaled $8.3 million, $4.5 million and $6.7 million, respectively. At March 31, 2012, the Company had a related allowance for loan losses of $858,000 allocated to these TDRs, compared to $439,000 at December 31, 2011 and $564,000 at March 31, 2011. The Company had 3 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 March 31, 2012 are performing as agreed under the terms of their restructured plans. The following table presents an analysis of TDRs as of March 31, 2012 and March 31, 2011.

 

 

    March 31, 2012     March 31, 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     $ 1,318     $ 1,318       11     $ 3,351     $ 3,351  
Real estate – construction     10       2,140       2,140       -       -       -  
Real estate - mortgage:                                                
Owner-occupied commercial     3       2,785       2,785       2       3,029       3,029  
1-4 family mortgage     5       1,705       1,705       1       344       344  
Other mortgage     1       311       311       -       -       -  
Total real estate mortgage     9       4,801       4,801       3       3,373       3,373  
Consumer     -       -       -       -       -       -  
      21     $ 8,259     $ 8,259       14     $ 6,724     $ 6,724  
                                                 
      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       2,785               -       -          
1-4 family mortgage     -       -               -       -          
Other mortgage     -       -               -       -          
Total real estate - mortgage     3       2,785               -       -          
Consumer     -       -               -       -          
      3       2,785               -       -