XML 19 R13.htm IDEA: XBRL DOCUMENT v2.3.0.15
Loans and Allowance
9 Months Ended
Sep. 30, 2011
Loans and Allowance
NOTE 3. Loans and Allowance

The Corporation’s primary lending focus is small business and middle market commercial and residential real estate, auto and small consumer lending, which results in portfolio diversification.  The following tables show the composition in the loan portfolio, loan grades and the allowance for loan losses excluding loans held for sale.  Residential real estate loans held for sale at September 30, 2011, and December 31, 2010, were $12,257,000 and $21,469,000, respectively.

The following table shows the composition of the corporation’s loan portfolio by loan class for the periods indicated:

   
September 30,
   
December 31,
 
   
2011
   
2010
 
Loans:
           
Commercial and industrial loans
 
$
518,848
   
$
530,322
 
Agricultural production financing and other loans to farmers
   
106,761
     
95,516
 
Real estate loans:
               
Construction
   
70,044
     
106,615
 
Commercial and farm land
   
1,196,270
     
1,229,037
 
Residential
   
495,954
     
522,051
 
Home Equity
   
196,191
     
201,969
 
Individual's loans for household and other personal expenditures
   
90,810
     
115,295
 
Lease financing receivables, net of unearned income
   
4,160
     
5,157
 
Other loans
   
33,900
     
29,721
 
     
2,712,938
     
2,835,683
 
Allowance for loan losses
   
(73,074
)
   
(82,977
)
Total Loans
 
$
2,639,864
   
$
2,752,706
 

The Corporation maintains an allowance for loan losses to cover probable credit losses identified during its loan review process. The allowance is increased by the provision for loan losses and decreased by charge offs less recoveries. All charge offs are approved by the Bank’s senior loan officers or loan committees, depending on the amount of the charge off, and are reported to the Bank’s Board of Directors. The Bank charges off loans when a determination is made that all or a portion of a loan is uncollectible. The allowance for loan losses is maintained through the provision for loan losses, which is a charge against earnings.

The amount provided for loan losses in a given period may be greater than or less than net loan losses, and is based on management’s judgment as to the appropriate level of the allowance for loan losses. The determination of the provision amount in a given period is based on management’s continuing review and evaluation of the loan portfolio, including an internally administered loan "watch" list and an independent loan review.  The evaluation takes into consideration identified credit problems, the possibility of losses inherent in the loan portfolio that are not specifically identified and management’s judgment as to the impact of current economic conditions on the portfolio.

Management believes that the allowance for loan losses is adequate to cover probable incurred losses inherent in the loan portfolio at September 30, 2011.  The process for determining the adequacy of the allowance for loan losses is critical to the Corporation’s financial results.  It requires management to make difficult, subjective and complex judgments, as estimates about the effect of uncertain matters are needed.  The allowance for loan losses considers current factors, including economic conditions and ongoing internal and external examination processes and will increase or decrease as deemed necessary to ensure the allowance for loan losses remains adequate.  In addition, the allowance as a percentage of charge offs and nonperforming loans will change at different points in time based on credit performance, loan mix and collateral values.
 
The historical loss allocation for loans not deemed impaired according to ASC 310 is the product of the volume of loans within the non-impaired criticized and non-criticized risk grade classifications, each segmented by call code, and the historical loss factor for each respective classification and call code segment.  The historical loss factors are based upon actual loss experience within each risk and call code classification.  The historical look back period for non-criticized loans looks to the most recent rolling-four-quarter average and aligns with the look up back period for non-impaired criticized loans.  Each of the rolling four quarter periods used to obtain the average, include all charge offs for the previous twelve-month period, therefore the historical look back period includes seven quarters. The resulting allocation is reflective of current conditions.  Criticized loans are grouped based on the risk grade assigned to the loan.  Loans with a special mention grade are assigned a loss factor and loans with a classified grade but not impaired are assigned a separate loss factor.  The loss factor computation for this allocation includes a segmented historical loss migration analysis of criticized risk grades to charge off.
 
In addition to the specific reserves and historical loss components of the allowance, consideration is given to various environmental factors to help ensure that losses inherent in the portfolio are reflected in the allowance for loan losses.  The environmental component adjusts the historical loss allocations for commercial and consumer loans to reflect relevant current conditions that, in management’s opinion, have an impact on loss recognition.  Environmental factors that management reviews in the analysis include: national and local economic trends and conditions; trends in growth in the loan portfolio and growth in higher risk areas; levels of, and trends in, delinquencies and non-accruals; experience and depth of lending management and staff; adequacy of, and adherence to, lending policies and procedures including those for underwriting; industry concentrations of credit; and adequacy of risk identification systems and controls through the internal loan review and internal audit processes.

The risk characteristics of the Corporation’s material portfolio segments are as follows:

Commercial

Commercial loans are primarily based on the identified cash flows of the borrower and secondarily on the underlying collateral provided by the borrower. The cash flows of borrowers, however, may not be as expected and the collateral securing these loans may fluctuate in value. Most commercial loans are secured by the assets being financed or other business assets such as accounts receivable or inventory and may incorporate a personal guarantee; however, some short-term loans may be made on an unsecured basis. In the case of loans secured by accounts receivable, the availability of funds for the repayment of these loans may be substantially dependent on the ability of the borrower to collect amounts due from its customers.

Commercial real estate

These loans are viewed primarily as cash flow loans and secondarily as loans secured by real estate. Commercial real estate lending typically involves higher loan principal amounts and the repayment of these loans is generally dependent on the successful operation of the property securing the loan or the business conducted on the property securing the loan. Commercial real estate loans may be more adversely affected by conditions in the real estate markets or in the general economy. Management monitors and evaluates commercial real estate loans based on collateral and risk grade criteria. In addition, management tracks the level of owner-occupied commercial real estate loans versus non-owner occupied loans.

Residential and Consumer

With respect to residential loans that are secured by 1-4 family residences and are generally owner occupied, the Corporation generally establishes a maximum loan-to-value ratio and requires PMI if that ratio is exceeded. Home equity loans are typically secured by a subordinate interest in 1-4 family residences, and consumer loans are secured by consumer assets such as automobiles or recreational vehicles. Some consumer loans are unsecured such as small installment loans and certain lines of credit. Repayment of these loans is primarily dependent on the personal income and credit rating of the borrowers, which can be impacted by economic conditions in their market areas such as unemployment levels. Repayment can also be impacted by changes in property values on residential properties. Risk is mitigated by the fact that the loans are of smaller individual amounts and spread over a large number of borrowers.
 
The following tables summarize changes in the allowance for loan losses by loan segment for the three and six months ended September 30, 2011:
   
Three Months Ended September 30, 2011
 
   
Commercial
   
Real Estate Commercial
   
Consumer
   
Residential
   
Finance Leases
   
Total
 
Allowance for loan losses:
                                   
Balances, July 1
 
$
23,715
   
$
38,668
   
$
2,859
   
$
11,877
   
$
14
   
$
77,133
 
Provision for losses
   
(903
)
   
3,042
     
281
     
3,142
     
(6
)
   
5,556
 
Recoveries on loans
   
1,176
     
378
     
163
     
237
     
1
     
1,955
 
Loans charged off
   
(4,344
)
   
(5,003
)
   
(266
)
   
(1,957
)
           
(11,570
)
Balances, September 30, 2011
 
$
19,644
   
$
37,085
   
$
3,037
   
$
13,299
   
$
9
   
$
73,074
 


   
Nine Months Ended September 30, 2011
 
   
Commercial
   
Real Estate Commercial
   
Consumer
   
Residential
   
Finance Leases
   
Total
 
Allowance for loan losses:
                                   
Balances, January 1
 
$
32,508
   
$
36,341
   
$
3,622
   
$
10,408
   
$
98
   
$
82,977
 
Provision for losses
   
(14,778
)
   
24,232
     
(187
)
   
7,601
     
(93
)
   
16,775
 
Recoveries on loans
   
8,174
     
1,244
     
781
     
934
     
4
     
11,137
 
Loans charged off
   
(6,260
)
   
(24,732
)
   
(1,179
)
   
(5,644
)
           
(37,815
)
Balances, September 30, 2011
 
$
19,644
   
$
37,085
   
$
3,037
   
$
13,299
   
$
9
   
$
73,074
 

The following tables summarize changes in the allowance for loan losses for the year ended December 31, 2010:


   
2010
 
Allowance for loan losses:
     
Balance, January 1
 
$
92,131
 
Provision for losses
   
46,483
 
Recoveries on loans
   
11,935
 
Loans charged off
   
(67,572
)
Balance, December 31, 2010
 
$
82,977
 

The following table shows the Corporation’s allowance for credit losses and loan portfolio by loan segment for the periods indicated:

   
September 30, 2011
 
   
Commercial
   
Commercial Real Estate
   
Consumer
   
Residential
   
Finance Leases
   
Total
 
Allowance Balances:
                                   
        Individually evaluated for impairment
 
$
5,379
   
$
2,305
   
$
     
$
493
   
$
     
$
8,177
 
        Collectively evaluated for impairment
   
14,265
     
34,780
     
3,037
     
12,806
     
9
     
64,897
 
                Total Allowance for Loan Losses
 
$
19,644
   
$
37,085
   
$
3,037
   
$
13,299
   
$
9
   
$
73,074
 
                                                 
Loan Balances:
                                               
        Individually evaluated for impairment
 
$
21,899
   
$
55,803
   
$
     
$
10,070
   
$
     
$
87,772
 
        Collectively evaluated for impairment
   
637,611
     
1,210,510
     
90,810
     
682,075
     
4,160
     
2,625,166
 
                Total Loans
 
$
659,510
   
$
1,266,313
   
$
90,810
   
$
692,145
   
$
4,160
   
$
2,712,938
 


   
December 31, 2010
 
   
Commercial
   
Commercial Real Estate
   
Consumer
   
Residential
   
Finance Leases
   
Total
 
Allowance Balances:
                                   
        Individually evaluated for impairment
 
$
5,726
   
$
7,545
   
$
     
$
643
   
$
     
$
13,914
 
        Collectively evaluated for impairment
   
26,782
     
28,796
     
3,622
     
9,765
     
98
     
69,063
 
                Total Allowance for Loan Losses
 
$
32,508
   
$
36,341
   
$
3,622
   
$
10,408
   
$
98
   
$
82,977
 
                                                 
Loan Balances:
                                               
        Individually evaluated for impairment
 
$
28,965
   
$
77,705
   
$
     
$
9,534
   
$
     
$
116,204
 
        Collectively evaluated for impairment
   
626,594
     
1,257,947
     
115,295
     
714,486
     
5,157
     
2,719,479
 
                Total Loans
 
$
655,559
   
$
1,335,652
   
$
115,295
   
$
724,020
   
$
5,157
   
$
2,835,683
 


Information on non-performing assets, including non-accruing, real estate owned and renegotiated loans, plus accruing loans contractually past due 90 days or more, is summarized below:

   
September 30,
   
December 31,
 
   
2011
   
2010
 
Non-Performing Assets:
           
Non-accrual loans
 
$
78,933
   
$
90,591
 
Renegotiated loans
   
6,701
     
7,139
 
Non-performing loans (NPL)
   
85,634
     
97,730
 
Real estate owned and repossessed assets
   
19,425
     
20,927
 
Non-performing assets (NPA)
   
105,059
     
118,657
 
90+ days delinquent and still accruing
   
1,595
     
1,330
 
NPAs & 90+ days delinquent
 
$
106,654
   
$
119,987
 


Loans are reclassified to a non-accruing status when, in management’s judgment, the collateral value and financial condition of the borrower do not justify accruing interest. Interest previously recorded, but not deemed collectible, is reversed and charged against current income. Payments subsequently received on nonaccrual loans are applied to principal. A loan is returned to accrual status when principal and interest are no longer past due and collectability is probable, typically after a minimum of six consecutive months of performance.  Payments received on impaired accruing or delinquent loans are applied to interest income as accrued.
 
The following table summarizes the Corporation’s non-accrual loans by loan class for the periods indicated:

Non Accruals by Class
           
   
September 30,
   
December 31,
 
   
2011
   
2010
 
Commercial and Industrial
 
$
13,725
   
$
9,812
 
Agriculture production financing and other loans
   
304
     
544
 
Real Estate Loans:
               
       Construction
   
8,353
     
17,164
 
       Commercial and farm land
   
39,209
     
45,308
 
       Residential
   
14,640
     
15,115
 
       Home Equity
   
2,066
     
2,648
 
Individuals loans for household and other personal expenditures
   
54
         
Lease financing receivables, net of unearned income
               
Other Loans
   
582
         
             Total
 
$
78,933
   
$
90,591
 


Impaired loans include all non-accrual loans and renegotiated loans as well as substandard, doubtful and loss grade loans that were still accruing but deemed impaired according to guidance set forth in ASC 310.  Also included in impaired loans are accruing loans that are contractually past due 90 days or more. A loan is deemed impaired when, based on current information or events, it is probable that all amounts due of principal and interest according to the contractual terms of the loan agreement will not be collected.

Impaired loans are measured by the present value of expected future cash flows or the fair value of the collateral of the loans, if collateral dependent. The fair value for impaired loans is measured based on the value of the collateral securing those loans and is determined using several methods.  The fair value of real estate is generally based on appraisals by qualified licensed appraisers.  The appraisers typically determine the value of the real estate by utilizing an income or market valuation approach.  If an appraisal is not available, the fair value may be determined by using a cash flow analysis.  Fair value on other collateral such as business assets is typically valued by using the financial information such as financial statements and aging reports provided by the borrower and is discounted as considered appropriate.
 
The following table shows the composition of the Corporation’s impaired loans by loan class as of September 30, 2011, and December 31, 2010:

                     
Three Months Ended
   
Nine Months Ended
 
   
September 30, 2011
   
September 30, 2011
   
September 30, 2011
 
   
Unpaid Principal Balance
   
Recorded Investment
   
Related Allowance
   
Average Recorded Investment
   
Interest Income Recognized
   
Average Recorded Investment
   
Interest Income Recognized
 
Impaired loans with no related allowance:
                                         
          Commercial and industrial
 
$
27,338
   
$
13,328
   
$
4,800
   
$
16,080
   
$
80
   
$
17,536
   
$
255
 
          Agriculture production financing and
                                                       
               other loans to farmers
   
663
     
304
             
304
             
362
         
          Real Estate Loans:
                                                       
               Construction
   
14,045
     
7,819
     
90
     
8,290
             
8,977
         
               Commercial and farm land
   
56,795
     
37,079
     
2,215
     
38,800
     
102
     
41,646
     
438
 
               Residential
   
9,680
     
6,545
     
493
     
6,982
     
6
     
7,239
     
16
 
               Home equity
   
4,670
     
1,317
             
1,422
     
4
     
1,416
     
12
 
          Individuals loans for household and
                                                       
               other personal expenditures
                                                       
          Lease financing receivables, net of
                                                       
               unearned income
                                                       
          Other loans
   
90
     
10
     
579
     
11
             
12
         
                  Total
 
$
113,281
   
$
66,402
   
$
8,177
   
$
71,889
   
$
192
   
$
77,188
   
$
721
 
                                                         
Impaired loans with related allowance:
                                                       
          Commercial and industrial
 
$
7,932
   
$
7,686
   
$
     
$
8,745
   
$
51
   
$
9,047
   
$
206
 
          Agriculture production financing and
                                                       
               other loans to farmers
                                                       
          Real Estate Loans:
                                                       
               Construction
   
763
     
350
             
350
             
350
         
               Commercial and farm land
   
10,683
     
10,554
             
10,619
     
43
     
10,669
     
112
 
               Residential
   
2,299
     
2,208
             
2,231
     
8
     
2,273
     
23
 
               Home equity
                                                       
          Individuals loans for household and
                                                       
               other personal expenditures
                                                       
          Lease financing receivables, net of
                                                       
               unearned income
                                                       
          Other loans
   
591
     
572
             
582
             
600
         
                  Total
 
$
22,268
   
$
21,370
   
$
     
$
22,527
   
$
102
   
$
22,939
   
$
341
 
                                                         
Total Impaired Loans
 
$
135,549
   
$
87,772
   
$
8,177
   
$
94,416
   
$
294
   
$
100,127
   
$
1,062
 
 
   
December 31, 2010
 
   
Unpaid Principal Balance
   
Recorded Investment
   
Related Allowance
 
Impaired loans with no related allowance:
                 
          Commercial and industrial
 
$
30,006
   
$
16,572
       
          Agriculture production financing and other loans to farmers
   
966 
     
530 
       
          Real Estate Loans:
                     
               Construction
   
12,598
     
9,150
       
               Commercial and farm land
   
64,064
     
43,653
       
               Residential
   
7,909
     
5,153
       
               Home equity
   
4,460
     
1,245
       
          Individuals loans for household and other personal expenditures
                     
          Lease financing receivables, net of unearned income
                     
          Other loans
   
101
     
14
       
                  Total
 
$
120,104
   
$
76,317
       
                       
Impaired loans with related allowance:
                     
          Commercial and industrial
 
$
11,477
   
$
11,374
   
$
5,250
 
          Agriculture production financing and other loans to farmers
                       
          Real Estate Loans:
                       
               Construction
   
9,353
     
7,824
     
2,049
 
               Commercial and farm land
   
17,984
     
17,076
     
5,496
 
               Residential
   
2,740
     
2,691
     
465
 
               Home equity
   
458
     
446
     
178
 
          Individuals loans for household and other personal expenditures
                       
          Lease financing receivables, net of unearned income
                       
          Other loans
   
476
     
476
     
476
 
                  Total
 
$
42,488
   
$
39,887
   
$
13,914
 
                         
Total Impaired Loans
 
$
162,592
   
$
116,204
   
$
13,914
 


As part of the on-going monitoring of the credit quality of the Corporation’s loan portfolio, management tracks certain credit quality indicators including trends related to: (i) the level of criticized commercial loans, (ii) net charge offs, (iii) non-performing loans and (iv) the general national and local economic conditions.
 
The Corporation utilizes a risk grading of pass, special mention, substandard, doubtful and loss to assess the overall credit quality of large commercial loans. All large commercial credit grades are reviewed at a minimum of once a year for pass grade loans.  Loans with grades below pass are reviewed more frequently depending on the grade.  A description of the general characteristics of these grades is as follows:

·   
Pass – Loans that are considered to be of acceptable credit quality.
·   
Special Mention – Loans which possess some credit deficiency or potential weakness, which deserves close attention.  A special mention asset has potential weaknesses that deserve management’s close attention.  If left uncorrected, these potential weaknesses may result in deterioration of the repayment prospects for the asset or in the Corporation’s credit position at some future date.  Special mention assets are not adversely classified and do not expose the Corporation to sufficient risk to warrant adverse classification.  Such loans pose an unwarranted financial risk that, if not corrected, could weaken the loan adversely impacting the future repayment ability of the borrower.  The key distinctions of this category’s classification are that it is indicative of an unwarranted level of risk; and weaknesses are considered “potential”, not “defined”, impairments to the primary source of repayment. Examples include businesses that may be suffering from inadequate management, loss of key personnel or significant customer or litigation.
·  
Substandard – A substandard loan is inadequately protected by the current net worth and paying capacity of the obligor or of the collateral pledged, if any.  Assets so classified have a well-defined weakness that jeopardizes the liquidation of the debt.  They are characterized by the distinct possibility that the Corporation will sustain some loss if the deficiencies are not corrected.  Other characteristics may include:
o
the likelihood that a loan will be paid from the primary source of repayment is uncertain or financial deterioration is underway and very close attention is warranted to ensure that the loan is collected without loss,
o
the primary source of repayment is gone, and the Corporation is forced to rely on a secondary source of repayment, such as collateral liquidation or guarantees,
o  
loans have a distinct possibility that the Corporation will sustain some loss if deficiencies are not corrected,
o  
unusual courses of action are needed to maintain a high probability of repayment,
the borrower is not generating enough cash flow to repay loan principal; however, it continues to make interest payments,
o
the Corporation is forced into a subordinated or unsecured position due to flaws in documentation,
o
loans have been restructured so that payment schedules, terms and collateral represent concessions to the borrower when compared to the normal loan terms,
o  
the Corporation is seriously contemplating foreclosure or legal action due to the apparent deterioration of the loan, and
o  
there is significant deterioration in market conditions to which the borrower is highly vulnerable.
·  
Doubtful – Loans that have all of the weaknesses of those classified as Substandard. However, based on currently existing facts, conditions and values, these weaknesses make full collection of principal highly questionable and improbable. Other credit characteristics may include the primary source of repayment is gone or there is considerable doubt as to the quality of the secondary sources of repayment. The possibility of loss is high, but because of certain important pending factors that may strengthen the loan, loss classification is deferred until the exact status of repayment is known.
·  
Loss – Loans that are considered uncollectible and of such little value that continuing to carry them as an asset is not warranted. Loans will be classified as Loss when it is neither practical not desirable to defer writing off or reserving all or a portion of a basically worthless asset, even though partial recovery may be possible at some time in the future.
 
The following table summarizes the credit quality of the Corporation’s loan portfolio, by loan class for the periods indicated.  Consumer Non-Performing loans include accruing consumer loans 90 plus days delinquent and consumer non-accrual loans.  The entire balance of a loan is considered delinquent if the minimum payment contractually required to be made is not received by the specified date.

   
September 30, 2011
 
   
Commercial Pass
   
Commercial Special Mention
   
Commercial Substandard
   
Commercial Doubtful
 
Commercial Loss
 
Consumer Performing
   
Consumer Non-Performing
   
Total Loans
 
Commercial and industrial
 
$
457,917
   
$
24,741
   
$
28,739
   
$
7,451
 
$
 
$
     
$
     
$
518,848
 
Agriculture production financing and other loans
   
101,889
     
2,247
     
2,625
                               
106,761
 
Real Estate Loans:
                                                         
       Construction
   
43,285
     
8,875
     
16,745
     
956
               
183
     
70,044
 
       Commercial and farm land
   
1,023,996
     
54,925
     
113,761
     
3,550
               
38
     
1,196,270
 
       Residential
   
142,211
     
8,952
     
18,144
     
945
       
318,941
     
6,760
     
495,953
 
       Home equity
   
19,437
     
25
     
4,128
               
171,355
     
1,246
     
196,191
 
Individuals loans for household and other personal expenditures
                                     
90,752
     
58
     
90,810
 
Lease financing receivables, net of unearned income
   
111
             
9
               
4,040
             
4,160
 
Other loans
   
33,214
     
15
     
100
     
572
                       
33,901
 
                Total
 
$
1,822,060
   
$
99,780
   
$
184,251
   
$
13,474
 
$
 
$
585,088
   
$
8,285
   
$
2,712,938
 


   
December 31, 2010
 
   
Commercial Pass
   
Commercial Special Mention
   
Commercial Substandard
   
Commercial Doubtful
 
Commercial Loss
 
Consumer Performing
   
Consumer Non Performing
   
Total Loans
 
Commercial and industrial
 
$
454,305
   
$
19,928
   
$
53,199
   
$
2,870
 
$
20
             
$
530,322
 
Agriculture production financing and other loans
   
92,293
     
574
     
2,649
                             
95,516
 
Real Estate Loans:
                                                       
       Construction
   
66,918
     
10,100
     
28,167
     
1,430
                     
106,615
 
       Commercial and farm land
   
1,038,861
     
38,676
     
146,213
     
5,287
                     
1,229,037
 
       Residential
   
144,163
     
9,220
     
18,747
     
1,169
       
$
340,932
   
$
7,820
     
522,051
 
       Home equity
   
17,913
     
283
     
2,872
     
524
         
178,470
     
1,907
     
201,969
 
Individuals loans for household and other personal expenditures
                                       
115,239
     
56
     
115,295
 
Lease financing receivables, net of unearned income
   
280
             
18
                 
4,859
             
5,157
 
Other loans
   
27,642
     
1,295
     
784
                                 
29,721
 
                Total
 
$
1,842,375
   
$
80,076
   
$
252,649
   
$
11,280
 
$
20
 
$
639,500
   
$
9,783
   
$
2,835,683
 

The following table shows a past due aging of the Corporation’s loan portfolio, by loan class for September 30, 2011, and December 31, 2010:

   
September 30, 2011
 
   
Current
   
30-59 Days Past Due
   
60-89 Days Past Due
   
Loans > 90 Days And Accruing
   
Non-Accrual
   
Total Past Due & Non-Accrual
   
Total Loans
 
Commercial and industrial
 
$
500,951
   
$
2,626
   
$
437
   
$
1,109
   
$
13,725
   
$
17,897
   
$
518,848
 
Agriculture production financing and other loans
   
106,457
                             
304
     
304
     
106,761
 
Real Estate Loans:
                                                       
       Construction
   
60,368
     
1,251
     
72
             
8,353
     
9,676
     
70,044
 
       Commercial and farm land
   
1,140,235
     
1,455
     
15,240
     
131
     
39,209
     
56,035
     
1,196,270
 
       Residential
   
474,519
     
5,695
     
1,032
     
68
     
14,640
     
21,435
     
495,954
 
       Home equity
   
192,002
     
1,544
     
296
     
283
     
2,066
     
4,189
     
196,191
 
Individuals loans for household and other personal expenditures
   
89,616
     
996
     
140
     
4
     
54
     
1,194
     
90,810
 
Lease financing receivables, net of unearned income
   
4,160
                                             
4,160
 
Other loans
   
33,318
                             
582
     
582
     
33,900
 
                Total
 
$
2,601,626
   
$
13,567
   
$
17,217
   
$
1,595
   
$
78,933
   
$
111,312
   
$
2,712,938
 


   
December 31, 2010
 
   
Current
   
30-59 Days Past Due
   
60-89 Days Past Due
   
Loans > 90 Days And Accruing
   
Non-Accrual
   
Total Past Due & Non-Accrual
   
Total Loans
 
Commercial and industrial
 
$
518,683
   
$
1,477
   
$
211
   
$
139
   
$
9,812
   
$
11,639
   
$
530,322
 
Agriculture production financing and other loans
   
94,972
                             
544
     
544
     
95,516
 
Real Estate Loans:
                                                       
       Construction
   
86,710
     
1,543
     
996
     
202
     
17,164
     
19,905
     
106,615
 
       Commercial and farm land
   
1,171,580
     
6,769
     
5,380
             
45,308
     
57,457
     
1,229,037
 
       Residential
   
498,066
     
5,261
     
3,363
     
246
     
15,115
     
23,985
     
522,051
 
       Home equity
   
196,276
     
1,825
     
534
     
686
     
2,648
     
5,693
     
201,969
 
Individuals loans for household and other personal expenditures
   
112,760
     
1,989
     
489
     
57
             
2,535
     
115,295
 
Lease financing receivables, net of unearned income
   
5,157
                                             
5,157
 
Other loans
   
29,721
                                             
29,721
 
                Total
 
$
2,713,925
   
$
18,864
   
$
10,973
   
$
1,330
   
$
90,591
   
$
121,758
   
$
2,835,683
 


See the information regarding the analysis of loan loss experience in the Loan Quality/Provision for Loan Losses section of Management’s Discussion and Analysis of Financial Condition and Results of Operations included as ITEM 2 of this Form 10-Q.

Given recent economic conditions, borrowers of all types are experiencing declines in income and cash flow.  As a result, borrowers are occasionally seeking to reduce contractual cash outlays including debt payments.  Concurrently, in an effort to preserve and protect its earning assets, specifically troubled loans, the Corporation is working to maintain its relationship with certain customers who are experiencing financial difficulty by contractually modifying the borrower’s debt agreement with the Corporation.  In certain loan restructuring situations, the Corporation may grant a concession to a debtor experiencing financial difficulty, resulting in a trouble debt restructuring.  A concession is deemed to be granted when, as a result of the restructuring, the Corporation does not expect to collect all amounts due, including interest accrued at the original contract rate.  If the payment of principal at original maturity is primarily dependent on the value of collateral, the current value of the collateral is considered in determining whether the principal will be paid.

The following table summarizes troubled debt restructurings that occurred during the periods indicated:

   
Three Months Ended
   
Nine Months Ended
 
   
September 30, 2011
   
September 30, 2011
 
                                     
         
Pre-Modification
   
Post-Modification
         
Pre-Modification
   
Post-Modification
 
   
Number
of Loans
   
Recorded Balance
   
Recorded Balance
   
Number
of Loans
   
Recorded Balance
   
Recorded Balance
 
Commercial and Industrial
   
5
   
$
535
   
$
552
     
10
   
$
1,636
   
$
1,651
 
Agriculture production financing and other loans
                                               
Real Estate Loans:
                                               
       Construction
   
1
     
40
     
41
     
3
     
175
     
184
 
       Commercial and farm land
   
1
     
379
     
379
     
6
     
4,357
     
4,346
 
       Residential
   
10
     
1,034
     
1,407
     
30
     
2,690
     
3,115
 
       Home Equity
                           
8
     
82
     
87
 
Individuals loans for household and other personal expenditures
                                               
Lease financing receivables, net of unearned income
                                               
Other Loans
                                               
             Total
   
17
   
$
1,988
   
$
2,379
     
57
   
$
8,940
   
$
9,383
 

Residential real estate loans, including home equity, account for 67 percent of the troubled debt restructured loans made in the nine months ending September 30, 2011.  Five troubled debt restructured loans made during 2011, totaling $2,721,000, remain in non-accrual status.

The following table summarizes troubled debt restructures that occurred between October 1, 2010, and September 30, 2011, that subsequently defaulted during the periods indicated:

   
Three Months Ended
   
Nine Months Ended
 
   
September 30, 2011
   
September 30, 2011
 
                         
   
Number
of Loans
   
Recorded Balance
   
Number
of Loans
   
Recorded Balance
 
Commercial and Industrial
   
1
   
$
66
     
2
   
$
553
 
Agriculture production financing and other loans
                               
Real Estate Loans:
                               
       Construction
                               
       Commercial and farm land
                   
1
         
       Residential
   
3
     
271
     
3
     
657
 
       Home Equity
   
1
     
11
     
1
     
11
 
Individuals loans for household and other personal expenditures
                               
Lease financing receivables, net of unearned income
                               
Other Loans
   
5
   
$
348
     
7
   
$
1,221
 
             Total
                               

During the third quarter of 2011, two delinquent trouble debt restructurings totaling $873,000 were paid down to a zero principal balance.

For potential consumer loan restructures, impairment evaluation occurs prior to modification.  Any subsequent impairment is typically addressed through the charge off process.  Consumer troubled debt restructurings are consequently included in the general historical allowance for loan loss at the post modification balance.  Consumer non-accrual and delinquent trouble debt restructurings are also considered in the calculation of the non-accrual and delinquency trend environmental allowance allocation.  Commercial trouble debt restructured loans risk graded special mention, substandard, doubtful and loss are individually evaluated for impairment under ASC 310.  Any resulting specific reserves are included in the allowance for loan losses. Commercial 30 – 89 day delinquent trouble debt restructurings are included in the calculation of the delinquency trend environmental allowance allocation. All commercial non-impaired loans, including non-accrual and 90+ day delinquents, are included in the ASC 450 loss migration analysis.