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 |
|
|
|
|
|
|
|
- |
|
|
|
- |
|
|
|
|
|
|