XML 37 R22.htm IDEA: XBRL DOCUMENT v2.4.0.6
LOANS AND ALLOWANCE FOR LOAN LOSSES (Tables)
9 Months Ended
Sep. 30, 2012
Receivables [Abstract]  
Schedule of Accounts, Notes, Loans and Financing Receivable [Table Text Block]
The following is a summary of loans at September 30, 2012 and December 31, 2011
 
 
September 30, 2012
 
December 31, 2011
Commercial:
 
 
 
 
Commercial real estate
 
$
306,722

 
$
310,315

Commercial and industrial
 
56,976

 
39,101

Construction and development
 
54,090

 
74,663

Consumer:
 
 
 
 
Residential real estate
 
74,760

 
66,657

Construction and development
 
4,496

 
8,461

Home equity
 
40,875

 
48,940

Other consumer
 
3,084

 
3,300

 
 
 
 
 
Total loans
 
541,003

 
551,437

 
 
 
 
 
Less:
 
 

 
 

Deferred loan fees
 
(57
)
 
(45
)
Allowance for loan losses
 
(2,264
)
 
(227
)
 
 
 
 
 
Net loans
 
$
538,682

 
$
551,165

Schedule of Accretable yield of Purchased Credit Impaired Loans Table [Text Block]
Changes in accretable yield, or income expected to be collected, related to purchased credit-impaired (“PCI”) loans in the nine months ended September 30, 2012 were as follows:
Balance at January 1, 2012
$
29,645

New loans purchased

Accretion of income
(11,617
)
Reclassifications from nonaccretable difference
10,297

Disposals
(1,788
)
 
 

Balance September 30, 2012
$
26,537

Allowance for Credit Losses on Financing Receivables [Table Text Block]
The following is a summary of changes in the allowance for loan losses and the ending recorded investment in loans by portfolio segment and based on impairment method as of and for the three and nine months ended September 30, 2012 and 2011:
 
 
Successor Company
 
 
Three months ended September 30, 2012
 
 
Commercial
Real Estate
 
Commercial and Industrial
 
Commercial Construction
 
Residential
Real Estate
 
 Consumer Construction
 
Home Equity
 
Other Consumer
 
Total
Allowance for loan losses:
 
 

 
 

 
 
 
 

 
 

 
 
 
 

 
 

Beginning balance
 
$
626

 
$
378

 
$
289

 
$
458

 
$
29

 
$
331

 
$
2

 
$
2,113

Charge-offs
 

 

 

 

 

 
(693
)
 
(114
)
 
(807
)
Recoveries
 

 

 

 

 

 

 

 

Provision for loan losses
 
65

 
82

 
52

 
253

 
(10
)
 
397

 
119

 
958

Ending balance
 
$
691

 
$
460

 
$
341

 
$
711

 
$
19

 
$
35

 
$
7

 
$
2,264

 
 
 
Successor Company
 
 
Nine months ended September 30, 2012
 
 
Commercial
Real Estate
 
Commercial and Industrial
 
Commercial Construction
 
Residential
Real Estate
 
Consumer Construction
 
Home Equity
 
Other Consumer
 
Total
Allowance for loan losses:
 
 

 
 

 
 
 
 

 
 

 
 
 
 

 
 

Beginning balance
 
$
126

 
$
30

 
$
19

 
$
27

 
$
2

 
$
20

 
$
3

 
$
227

Charge-offs
 

 
(105
)
 
(46
)
 
(3
)
 

 
(1,404
)
 
(135
)
 
(1,693
)
Recoveries
 

 

 

 

 

 

 

 

Provision for loan losses
 
565

 
535

 
368

 
687

 
17

 
1,419

 
139

 
3,730

Ending balance
 
$
691

 
$
460

 
$
341

 
$
711

 
$
19

 
$
35

 
$
7

 
$
2,264

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Ending balance:
 
 

 
 

 
 
 
 

 
 

 
 
 
 

 
 

Individually evaluated for impairment
 
$

 
$

 
$

 
$

 
$

 
$

 
$

 
$

Collectively evaluated for impairment
 
$
609

 
$
349

 
$
174

 
$
165

 
$
19

 
$
35

 
$
6

 
$
1,357

Purchased credit-impaired
 
$
82

 
$
111

 
$
167

 
$
546

 
$

 
$

 
$
1

 
$
907

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Loans:
 
 

 
 

 
 
 
 

 
 

 
 
 
 

 
 

Ending balance:
 
 

 
 

 
 
 
 

 
 

 
 
 
 

 
 

Individually evaluated for impairment
 
$
464

 
$

 
$

 
$

 
$

 
$
819

 
$

 
$
1,283

Collectively evaluated for impairment
 
177,880

 
39,435

 
15,504

 
49,643

 
3,631

 
40,056

 
2,825

 
328,974

Purchased credit-impaired
 
128,378

 
17,541

 
38,586

 
25,117

 
865

 

 
259

 
210,746

Total
 
$
306,722

 
$
56,976

 
$
54,090

 
$
74,760

 
$
4,496

 
$
40,875

 
$
3,084

 
$
541,003

 
 
 
Predecessor Company
 
 
Three months ended September 30, 2011
 
 
Commercial
Real Estate
 
Commercial and Industrial
 
Commercial Construction
 
Residential
Real Estate
 
Other Consumer
 
Total
Allowance for loan losses:
 
 

 
 

 
 
 
 

 
 

 
 

Beginning balance
 
$
8,015

 
$
2,905

 
$
7,227

 
$
4,102

 
$
70

 
$
22,319

Charge-offs
 
(1,723
)
 
(778
)
 
(1,534
)
 
(308
)
 
(7
)
 
(4,350
)
Recoveries
 
37

 
21

 
99

 
22

 
1

 
180

Provision for loan losses
 
1,357

 
433

 
1,944

 
684

 
34

 
4,452

Ending balance
 
$
7,686

 
$
2,581

 
$
7,736

 
$
4,500

 
$
98

 
$
22,601

 
 
 
Predecessor Company
 
 
Nine months ended September 30, 2011
 
 
Commercial
Real Estate
 
Commercial and Industrial
 
Construction and Development
 
Residential
Real Estate
 
Consumer
 
Total
Allowance for loan losses:
 
 
 
 
 
 
 
 
 
 

 
 

Beginning balance
 
$
5,345

 
$
2,689

 
$
9,775

 
$
2,813

 
$
80

 
$
20,702

Charge-offs
 
(2,394
)
 
(1,556
)
 
(7,965
)
 
(1,314
)
 
(29
)
 
(13,258
)
Recoveries
 
37

 
83

 
447

 
77

 
2

 
646

Provision for loan losses
 
4,698

 
1,365

 
5,479

 
2,924

 
45

 
14,511

Ending balance
 
$
7,686

 
$
2,581

 
$
7,736

 
$
4,500

 
$
98

 
$
22,601

 
 
 
 
 
 
 
 
 
 
 
 
 
Ending balance:
 
 
 
 
 
 
 
 
 
 

 
 

Individually evaluated for impairment
 
$
18,500

 
$
3,395

 
$
30,628

 
$
13,484

 
$
33

 
$
66,040

Collectively evaluated for impairment
 
$
311,200

 
$
40,999

 
$
82,762

 
$
111,972

 
$
3,675

 
$
550,608

 
The following is a summary of the ending allowance for loans losses and the recorded investment in loans by portfolio segment and based on impairment method at December 31, 2011:
 
 
 
December 31, 2011
 
 
Commercial
Real Estate
 
Commercial and Industrial
 
Commercial Construction
 
Residential
Real Estate
 
Consumer Construction
 
Home Equity
 
Other Consumer
 
Total
Allowance for loan losses:
 
 

 
 

 
 
 
 

 
 

 
 
 
 

 
 

Ending balance:
 
 

 
 

 
 
 
 

 
 

 
 
 
 

 
 

Individually evaluated for impairment
 
$

 
$

 
$

 
$

 
$

 
$

 
$

 
$

Collectively evaluated for impairment
 
$
126

 
$
30

 
$
19

 
$
27

 
$
2

 
$
20

 
$
3

 
$
227

Purchased credit-impaired
 
$

 
$

 
$

 
$

 
$

 
$

 
$

 
$

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Loans:
 
 

 
 

 
 
 
 

 
 

 
 
 
 

 
 

Ending balance:
 
 

 
 

 
 
 
 

 
 

 
 
 
 

 
 

Individually evaluated for impairment
 
$

 
$

 
$

 
$

 
$

 
$

 
$

 
$

Collectively evaluated for impairment
 
149,654

 
12,426

 
12,276

 
33,702

 
7,039

 
45,886

 
2,850

 
263,833

Purchased credit-impaired
 
160,661

 
26,675

 
62,387

 
32,955

 
1,422

 
3,054

 
450

 
287,604

Total
 
$
310,315

 
$
39,101

 
$
74,663

 
$
66,657

 
$
8,461

 
$
48,940

 
$
3,300

 
$
551,437

Schedule Of Carrying Value Of Loan Portfolio By Internal Risk Ratings Table [Text Block]
Based on the most recent analysis performed, the risk category of loans by class of loans is as follows:
 
 
Pass
 
Special
Mention
 
Substandard
 
Doubtful
 
Total
September 30, 2012
 
 

 
 

 
 

 
 

 
 

 
 
 
 
 
 
 
 
 
 
 
Acquired loans
 
 

 
 

 
 

 
 

 
 

Commercial:
 
 

 
 

 
 

 
 

 
 

Real estate
 
$
184,892

 
$
40,891

 
$
13,881

 
$

 
$
239,664

Commercial and industrial
 
25,430

 
1,337

 
1,671

 

 
28,438

Construction and development
 
21,403

 
17,216

 
6,166

 
384

 
45,169

Consumer:
 
 
 
 
 
 
 
 
 
 

Residential real estate
 
44,512

 
4,177

 
6,379

 
131

 
55,199

Construction and development
 
2,638

 
166

 
425

 

 
3,229

Home equity
 
34,469

 
1,264

 
2,007

 

 
37,740

Other consumer
 
2,077

 
83

 
17

 

 
2,177

 
 
 
 
 
 
 
 
 
 
 
Total
 
$
315,421

 
$
65,134

 
$
30,546

 
$
515

 
$
411,616

 
 
 
 
 
 
 
 
 
 
 
Loans originated by the Successor Company
 
 

 
 

 
 

 
 

 
 

Commercial:
 
 

 
 

 
 

 
 

 
 

Real estate
 
$
67,058

 
$

 
$

 
$

 
$
67,058

Commercial and industrial
 
28,513

 
18

 
7

 

 
28,538

Construction and development
 
5,985

 
2,598

 
338

 

 
8,921

Consumer:
 
 

 
 

 
 

 
 

 
 

Residential real estate
 
19,437

 
124

 

 

 
19,561

Construction and development
 
1,267

 

 

 

 
1,267

Home equity
 
3,135

 

 

 

 
3,135

Other consumer
 
906

 
1

 

 

 
907

 
 
 
 
 
 
 
 
 
 
 
Total
 
$
126,301

 
$
2,741

 
$
345

 
$

 
$
129,387

 
 
Pass
 
Special
Mention
 
Substandard
 
Doubtful
 
Total
December 31, 2011
 
 

 
 

 
 

 
 

 
 

 
 
 
 
 
 
 
 
 
 
 
Acquired loans
 
 

 
 

 
 

 
 

 
 

Commercial:
 
 

 
 

 
 

 
 

 
 

Real estate
 
$
253,505

 
$
34,877

 
$
13,907

 
$
379

 
$
302,668

Commercial and industrial
 
33,636

 
2,213

 
2,259

 

 
38,108

Construction and development
 
39,122

 
22,482

 
12,402

 
519

 
74,525

Consumer:
 
 

 
 

 
 

 
 

 
 

Residential real estate
 
51,318

 
5,155

 
8,300

 
145

 
64,918

Construction and development
 
7,331

 
176

 
758

 

 
8,265

Home equity
 
42,766

 
2,064

 
3,684

 

 
48,514

Other consumer
 
2,795

 
336

 
43

 

 
3,174

 
 
 
 
 
 
 
 
 
 
 
Total
 
$
430,473

 
$
67,303

 
$
41,353

 
$
1,043

 
$
540,172

 
 
 
 
 
 
 
 
 
 
 
Loans originated by the Successor Company
 
 

 
 

 
 

 
 

 
 

Commercial:
 
 

 
 

 
 

 
 

 
 

Real estate
 
$
7,647

 
$

 
$

 
$

 
$
7,647

Commercial and industrial
 
894

 
99

 

 

 
993

Construction and development
 
138

 

 

 

 
138

Consumer:
 
 

 
 

 
 

 
 

 
 

Residential real estate
 
1,739

 

 

 

 
1,739

Construction and development
 
196

 

 

 

 
196

Home equity
 
426

 

 

 

 
426

Other consumer
 
126

 

 

 

 
126

 
 
 
 
 
 
 
 
 
 
 
Total
 
$
11,166

 
$
99

 
$

 
$

 
$
11,265

Past Due Financing Receivables [Table Text Block]
The following table presents the aging and accrual status of the loan portfolio at September 30, 2012 and December 31, 2011 by class of loans:
 
 
30 - 89
Days
Past Due
 
Greater than
89 Days
Past Due
Accruing
 
Non-accrual
 
Total
Past Due
 
Loans Not
Past Due
 
Total
September 30, 2012
 
 

 
 

 
 

 
 

 
 

 
 

 
 
 
 
 
 
 
 
 
 
 
 
 
Acquired loans
 
 

 
 

 
 

 
 

 
 

 
 

Commercial:
 
 

 
 

 
 

 
 

 
 

 
 

Real estate
 
$
1,757

 
$
3,408

 
$
464

 
$
5,629

 
$
234,035

 
$
239,664

Commercial and industrial
 
610

 

 
68

 
678

 
27,760

 
28,438

Construction and development
 
561

 
2,733

 
23

 
3,317

 
41,852

 
45,169

Consumer:
 
 

 
 

 
 

 
 

 
 

 
 

Residential real estate
 
752

 
1,113

 

 
1,865

 
53,334

 
55,199

Construction and development
 
132

 
97

 
48

 
277

 
2,952

 
3,229

Home equity
 
671

 

 
1,080

 
1,751

 
35,989

 
37,740

Other consumer
 
83

 

 
5

 
88

 
2,089

 
2,177

 
 
 
 
 
 
 
 
 
 
 
 
 
Total
 
$
4,566

 
$
7,351

 
$
1,688

 
$
13,605

 
$
398,011

 
$
411,616

 
 
 
 
 
 
 
 
 
 
 
 
 
Loans originated by the Successor Company
 
 

 
 

 
 

 
 

 
 

 
 

Commercial:
 
 

 
 

 
 

 
 

 
 

 
 

Real estate
 
$
3,036

 
$

 
$

 
$
3,036

 
$
64,022

 
$
67,058

Commercial and industrial
 

 

 
7

 
7

 
28,531

 
28,538

Construction and development
 

 

 

 

 
8,921

 
8,921

Consumer:
 
 

 
 

 
 

 


 
 

 
 

Residential real estate
 

 

 

 

 
19,561

 
19,561

Construction and development
 

 

 

 

 
1,267

 
1,267

Home equity
 

 

 

 

 
3,135

 
3,135

Other consumer
 

 

 

 

 
907

 
907

 
 
 
 
 
 
 
 
 
 
 
 
 
Total
 
$
3,036

 
$

 
$
7

 
$
3,043

 
$
126,344

 
$
129,387

 
 
 
30 - 89
Days
Past Due
 
Greater than 
89 Days
Past Due
Accruing
 
Non-accrual
 
Total
Past Due
 
Loans Not 
Past Due
 
Total
December 31, 2011
 
 

 
 

 
 

 
 

 
 

 
 

 
 
 
 
 
 
 
 
 
 
 
 
 
Acquired loans
 
 

 
 

 
 

 
 

 
 

 
 

Commercial:
 
 

 
 

 
 

 
 

 
 

 
 

Real estate
 
$
3,878

 
$
6,101

 
$

 
$
9,979

 
$
292,689

 
$
302,668

Commercial and industrial
 
925

 
798

 

 
1,723

 
36,385

 
38,108

Construction and development
 
4,809

 
10,328

 

 
15,137

 
59,388

 
74,525

Consumer:
 
 

 
 

 
 

 
 

 
 

 
 

Residential real estate
 
2,289

 
4,148

 

 
6,437

 
58,481

 
64,918

Construction and development
 
652

 
382

 

 
1,034

 
7,231

 
8,265

Home equity
 
740

 
1,128

 

 
1,868

 
46,646

 
48,514

Other Consumer
 
3

 
3

 

 
6

 
3,168

 
3,174

 
 
 
 
 
 
 
 
 
 
 
 
 
Total
 
$
13,296

 
$
22,888

 
$

 
$
36,184

 
$
503,988

 
$
540,172


 
 
 
30 - 89
Days
Past Due
 
Greater than
89 Days
Past Due
Accruing
 
Non-accrual
 
Total
Past Due
 
Loans Not 
Past Due
 
Total
December 31, 2011
 
 

 
 

 
 

 
 

 
 

 
 

 
 
 
 
 
 
 
 
 
 
 
 
 
Loans originated by the Successor Company:
 
 

 
 

 
 

 
 

 
 

 
 

Commercial:
 
 

 
 

 
 

 
 

 
 

 
 

Real estate
 
$

 
$

 
$

 
$

 
$
7,647

 
$
7,647

Commercial and industrial
 

 

 

 

 
993

 
993

Construction and development
 

 

 

 

 
138

 
138

Consumer:
 
 

 
 

 
 

 
 

 
 

 
 

Residential real estate
 

 

 

 

 
1,739

 
1,739

Construction and development
 

 

 

 

 
196

 
196

Home equity
 

 

 

 

 
426

 
426

Other Consumer
 

 

 

 

 
126

 
126

 
 
 
 
 
 
 
 
 
 
 
 
 
Total
 
$

 
$

 
$

 
$

 
$
11,265

 
$
11,265

Schedule Of Allowance For Loans Losses and Recorded Investment In Loans [Table Text Block]
The following table is a summary of impaired loans, which exclude purchased credit-impaired loans, including the related allowance for loan losses at September 30, 2012: 
 
 
Recorded
Investment
 
Unpaid
Principal
Balance
 
Related
Allowance
 
Average
Recorded
Investment
 
Interest
Income
Recognized
With no related allowance recorded:
 
 

 
 

 
 

 
 

 
 

Commercial real estate
 
$
464

 
$
464

 
$

 
$
116

 
$

Residential real estate
 

 

 

 

 

Commercial Construction
 

 

 

 

 

Commercial and industrial
 

 

 

 

 

Consumer Construction
 

 

 

 

 

Home equity
 
819

 
1,361

 

 
257

 

Other Consumer
 

 

 

 

 

 
 
1,283

 
1,825

 

 
373

 

With an allowance recorded:
 
 

 
 

 
 

 
 

 
 

Commercial real estate
 

 

 

 

 

Residential real estate
 

 

 

 

 

Commercial Construction
 

 

 

 

 

Commercial and industrial
 

 

 

 

 

Consumer Construction
 

 

 

 

 

Home equity
 

 

 

 
238

 

Other Consumer
 

 

 

 

 

 
 

 

 

 
238

 

Total impaired loans:
 
 

 
 

 
 

 
 

 
 

Commercial real estate
 
464

 
464

 

 
116

 

Residential real estate
 

 

 

 

 

Commercial Construction
 

 

 

 

 

Commercial and industrial
 

 

 

 

 

Consumer Construction
 

 

 

 

 

Home equity
 
819

 
1,361

 

 
495

 

Other Consumer
 

 

 

 

 

Total
 
$
1,283

 
$
1,825

 
$

 
$
611

 
$