XML 48 R19.htm IDEA: XBRL DOCUMENT v2.4.0.6
Loans And The Allowance For Credit Losses (Tables)
9 Months Ended
Sep. 30, 2012
Loans And The Allowance For Credit Losses [Abstract]  
Loan Loss Experience And Activity In The Allowance For Credit Losses

The following table reflects our loan loss experience and activity in the allowance for credit losses for the three months ended September 30, 2012:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(In thousands)

Commercial, financial and agricultural

Municipal

Real estate- residential

Real estate- commercial

Real estate-construction

Installment

All other

Totals

Allowance for credit losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning balance

$

3,102 

$

410 

$

3,476 

$

4,557 

$

233 

$

21 

$

18 

$

11,817 

Charge-offs

 

 

 

 

 

 

 

 

Recoveries

 

 

 

 

 

 

 

 

13 

Provision (credit)

 

136 

 

31 

 

85 

 

 

(10)

 

(2)

 

 

250 

Ending balance

$

3,241 

$

441 

$

3,562 

$

4,561 

$

231 

$

19 

$

25 

$

12,080 

 

The following table reflects our loan loss experience and activity in the allowance for credit losses for the nine months ended September 30, 2012, and our loan portfolio as of September 30, 2012:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(In thousands)

Commercial, financial and agricultural

Municipal

Real estate- residential

Real estate- commercial

Real estate-construction

Installment

All other

Totals

Allowance for credit losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning balance

$

2,905 

$

309 

$

3,138 

$

4,484 

$

477 

$

23 

$

17 

$

11,353 

Charge-offs

 

(9)

 

 

(20)

 

 

 

 

 

(29)

Recoveries

 

21 

 

 

13 

 

 

21 

 

 

 

56 

Provision (credit)

 

324 

 

132 

 

431 

 

76 

 

(267)

 

(4)

 

 

700 

Ending balance

$

3,241 

$

441 

$

3,562 

$

4,561 

$

231 

$

19 

$

25 

$

12,080 

Ending balance individually

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

evaluated for impairment

$

$

$

270 

$

60 

$

$

$

$

334 

Ending balance collectively

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

evaluated for impairment

 

3,237 

 

441 

 

3,292 

 

4,501 

 

231 

 

19 

 

25 

 

11,746 

Totals

$

3,241 

$

441 

$

3,562 

$

4,561 

$

231 

$

19 

$

25 

$

12,080 

Financing receivables:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ending balance individually

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

evaluated for impairment

$

20 

$

$

2,132 

$

581 

$

$

$

$

2,740 

Ending balance collectively

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

evaluated for impairment

 

169,430 

 

82,048 

 

475,189 

 

326,601 

 

11,285 

 

5,252 

 

334 

 

1,070,139 

Totals

$

169,450 

$

82,048 

$

477,321 

$

327,182 

$

11,285 

$

5,259 

$

334 

$

1,072,879 

Components:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for loan losses

$

2,795 

$

435 

$

3,472 

$

4,502 

$

196 

$

19 

$

25 

$

11,444 

Reserve for undisbursed

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

lines of credit

 

446 

 

 

90 

 

59 

 

35 

 

 

 

636 

Total allowance for credit

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

losses

$

3,241 

$

441 

$

3,562 

$

4,561 

$

231 

$

19 

$

25 

$

12,080 

 

 

 

 

The following table reflects our loan loss experience and activity in the allowance for credit losses for the three months ended September 30, 2011:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(In thousands)

Commercial, financial and agricultural

Municipal

Real estate- residential

Real estate- commercial

Real estate-construction

Installment

All other

Totals

Allowance for credit losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning balance

$

3,122 

$

115 

$

2,563 

$

4,856 

$

193 

$

25 

$

27 

$

10,901 

Charge-offs

 

(2)

 

 

(14)

 

 

(85)

 

(2)

 

 

(103)

Recoveries

 

32 

 

 

 

 

 

 

 

41 

Provision (credit)

 

(274)

 

182 

 

678 

 

(507)

 

175 

 

 

(4)

 

250 

Ending balance

$

2,878 

$

297 

$

3,229 

$

4,349 

$

290 

$

23 

$

23 

$

11,089 

 

 

 

The following table reflects our loan loss experience and activity in the allowance for credit losses for the nine months ended September 30, 2011, and our loan portfolio as of September 30, 2011:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(In thousands)

Commercial, financial and agricultural

Municipal

Real estate- residential

Real estate- commercial

Real estate-construction

Installment

All other

Totals

Allowance for credit losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning balance

$

2,617 

$

236 

$

2,428 

$

5,143 

$

283 

$

24 

$

23 

$

10,754 

Charge-offs

 

(79)

 

 

(63)

 

(60)

 

(96)

 

(10)

 

 

(308)

Recoveries

 

76 

 

 

 

43 

 

18 

 

 

 

143 

Provision (credit)

 

264 

 

61 

 

861 

 

(777)

 

85 

 

 

 

500 

Ending balance

$

2,878 

$

297 

$

3,229 

$

4,349 

$

290 

$

23 

$

23 

$

11,089 

Ending balance individually

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

evaluated for impairment

$

39 

$

$

215 

$

$

$

$

$

254 

Ending balance collectively

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

evaluated for impairment

 

2,839 

 

297 

 

3,014 

 

4,349 

 

290 

 

23 

 

23 

 

10,835 

Totals

$

2,878 

$

297 

$

3,229 

$

4,349 

$

290 

$

23 

$

23 

$

11,089 

Financing receivables:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ending balance individually

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

evaluated for impairment

$

223 

$

$

2,380 

$

588 

$

$

$

$

3,192 

Ending balance collectively

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

evaluated for impairment

 

155,820 

 

97,015 

 

423,240 

 

310,275 

 

12,238 

 

5,857 

 

439 

 

1,004,884 

Totals

$

156,043 

$

97,015 

$

425,620 

$

310,863 

$

12,238 

$

5,858 

$

439 

$

1,008,076 

Components:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for loan losses

$

2,448 

$

295 

$

3,131 

$

4,306 

$

254 

$

23 

$

23 

$

10,480 

Reserve for undisbursed

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

lines of credit

 

430 

 

 

98 

 

43 

 

36 

 

 

 

609 

Total allowance for credit

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

losses

$

2,878 

$

297 

$

3,229 

$

4,349 

$

290 

$

23 

$

23 

$

11,089 

 

Aging Of Past Due Loans, Including Nonaccrual And Restructured Loans, By Class

Presented below is an aging of past due loans, including both non-accrual and restructured loans, by class as of September 30, 2012:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

30-59 Days

60-89 Days

Over 90 Days

Total Past

 

 

Greater Than 90 Days and

(In thousands)

Past Due

Past Due

Past Due

Due

Current

Total

Accruing

Commercial, financial and agricultural

$

$

150 

$

$

159 

$

169,291 

$

169,450 

$

Municipal

 

 

 

 

 

82,048 

 

82,048 

 

Real estate-residential:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

First mortgage

 

 

64 

 

887 

 

952 

 

437,690 

 

438,642 

 

Second mortgage

 

 

 

726 

 

734 

 

37,945 

 

38,679 

 

Real estate-commercial:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owner occupied

 

 

 

401 

 

401 

 

217,162 

 

217,563 

 

Non-owner occupied

 

 

 

 

 

109,619 

 

109,619 

 

Real estate-construction:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential

 

 

 

 

 

1,960 

 

1,960 

 

Commercial

 

 

 

 

 

9,325 

 

9,325 

 

Installment

 

 

 

 

 

5,252 

 

5,259 

 

Other

 

 

 

 

 

334 

 

334 

 

Total

$

$

214 

$

2,030 

$

2,253 

$

1,070,626 

$

1,072,879 

$

 

 

Non-accruing and restructured loans make up $2.10 million of the total past due loans in the aging table above.

 

Presented below is an aging of past due loans, including both non-accrual and restructured loans, by class as of December 31, 2011:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

30-59 Days

60-89 Days

Over 90 Days

Total Past

 

 

Greater Than 90 Days and

 

Past Due

Past Due

Past Due

Due

Current

Total

Accruing

Commercial, financial and agricultural

$

$

40 

$

$

48 

$

146,942 

$

146,990 

$

Municipal

 

 

 

 

 

101,705 

 

101,705 

 

Real estate-residential:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

First mortgage

 

39 

 

305 

 

731 

 

1,075 

 

400,256 

 

401,331 

 

Second mortgage

 

 

 

281 

 

281 

 

38,206 

 

38,487 

 

Real estate-commercial:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owner occupied

 

 

325 

 

87 

 

412 

 

205,844 

 

206,256 

 

Non-owner occupied

 

 

 

 

 

107,659 

 

107,659 

 

Real estate-construction:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential

 

 

 

 

 

1,798 

 

1,798 

 

Commercial

 

 

 

 

 

17,195 

 

17,195 

 

Installment

 

 

 

 

 

5,806 

 

5,806 

 

Other

 

 

 

 

 

399 

 

399 

 

Total

$

39 

$

670 

$

1,107 

$

1,816 

$

1,025,810 

$

1,027,626 

$

 

 

 

 

Non-accruing and restructured loans make up $1.60 million of the total past due loans in the aging table above.

 

 

Impaired Loans By Class

Impaired loans by class at September 30, 2012 were as follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(In thousands)

Recorded Investment

Unpaid Principal Balance

Related Allowance

With no related allowance recorded

 

 

 

 

 

 

Commercial, financial and agricultural

$

11 

$

934 

$

Real estate – residential:

 

 

 

 

 

 

First mortgage

 

788 

 

1,084 

 

Second mortgage

 

 

40 

 

Real estate – commercial:

 

 

 

 

 

 

Owner occupied

 

324 

 

485 

 

Non-owner occupied

 

 

70 

 

Installment

 

 

52 

 

With related allowance recorded

 

 

 

 

 

 

Commercial, financial and agricultural

 

 

 

Real estate – residential:

 

 

 

 

 

 

First mortgage

 

618 

 

635 

 

232 

Second mortgage

 

721 

 

721 

 

38 

Real estate – commercial:

 

 

 

 

 

 

Owner occupied

 

257 

 

257 

 

60 

Total

 

 

 

 

 

 

Commercial, financial and agricultural

 

20 

 

943 

 

Real estate – residential

 

2,132 

 

2,480 

 

270 

Real estate – commercial

 

581 

 

812 

 

60 

Installment and other

 

 

52 

 

Total

$

2,740 

$

4,287 

$

334 

 

 

Impaired loans by class at September 30, 2011 were as follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(In thousands)

Recorded Investment

Unpaid Principal Balance

Related Allowance

With no related allowance recorded

 

 

 

 

 

 

Commercial, financial and agricultural

$

168 

$

1,185 

$

Real estate – residential:

 

 

 

 

 

 

First mortgage

 

1,164 

 

1,438 

 

Second mortgage

 

178 

 

178 

 

Real estate – commercial:

 

 

 

 

 

 

Owner occupied

 

588 

 

588 

 

Non-owner occupied

 

 

70 

 

Real estate – construction:

 

 

 

 

 

 

Commercial

 

 

94 

 

Installment

 

 

22 

 

With related allowance recorded

 

 

 

 

 

 

Commercial, financial and agricultural

 

55 

 

55 

 

39 

Real estate – residential:

 

 

 

 

 

 

First mortgage

 

979 

 

979 

 

212 

Second mortgage

 

59 

 

59 

 

Real estate – commercial:

 

 

 

 

 

 

Non-owner occupied

 

 

 

Total

 

 

 

 

 

 

Commercial, financial and agricultural

 

223 

 

1,240 

 

39 

Real estate – residential

 

2,380 

 

2,654 

 

215 

Real estate – commercial

 

588 

 

658 

 

Real estate – construction

 

 

94 

 

Installment and other

 

 

22 

 

Total

$

3,192 

$

4,668 

$

254 

 

 

Average Recorded Investment And Interest Income Recognized

The average recorded investment and interest income recognized on impaired loans for the three and nine months ended September 30, 2012 were as follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three months

 

Nine months

(In thousands)

Average Recorded Investment

Interest Income Recognized

 

Average Recorded Investment

Interest Income Recognized

With no related allowance recorded

 

 

 

 

 

 

 

 

 

Commercial, financial and agricultural

$

24 

$

 

$

49 

$

Real estate – residential:

 

 

 

 

 

 

 

 

 

First mortgage

 

888 

 

27 

 

 

818 

 

47 

Second mortgage

 

331 

 

 

 

325 

 

34 

Real estate – commercial:

 

 

 

 

 

 

 

 

 

Owner occupied

 

350 

 

 

 

405 

 

Non-owner occupied

 

 

 

 

 

Installment

 

 

 

 

 

With related allowance recorded

 

 

 

 

 

 

 

 

 

Commercial, financial and agricultural

 

13 

 

 

 

23 

 

Real estate – residential:

 

 

 

 

 

 

 

 

 

First mortgage

 

580 

 

 

 

662 

 

Second mortgage

 

481 

 

 

 

194 

 

Real estate – commercial:

 

 

 

 

 

 

 

 

 

Owner occupied

 

231 

 

 

 

113 

 

Total

 

 

 

 

 

 

 

 

 

Commercial, financial and agricultural

 

37 

 

 

 

72 

 

Real estate – residential

 

2,280 

 

34 

 

 

1,999 

 

81 

Real estate – commercial

 

581 

 

 

 

518 

 

Installment and other

 

 

 

 

 

Total

$

2,900 

$

36 

 

$

2,590 

$

87 

 

 

 

 

The average recorded investment and interest income recognized on impaired loans for the three and nine months ended September 30, 2011 were as follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three months

 

Nine months

(In thousands)

Average Recorded Investment

Interest Income Recognized

 

Average Recorded Investment

Interest Income Recognized

With no related allowance recorded

 

 

 

 

 

 

 

 

 

Commercial, financial and agricultural

$

138 

$

 

$

170 

$

Real estate – residential:

 

 

 

 

 

 

 

 

 

First mortgage

 

1,412 

 

 

 

1,257 

 

Second mortgage

 

221 

 

 

 

369 

 

Real estate – commercial:

 

 

 

 

 

 

 

 

 

Owner occupied

 

510 

 

 

 

486 

 

Non-owner occupied

 

120 

 

 

 

86 

 

Real estate – construction:

 

 

 

 

 

 

 

 

 

Commercial

 

105 

 

 

 

142 

 

Installment

 

 

 

 

 

With related allowance recorded

 

 

 

 

 

 

 

 

 

Commercial, financial and agricultural

 

138 

 

 

 

306 

 

Real estate – residential:

 

 

 

 

 

 

 

 

 

First mortgage

 

997 

 

 

 

751 

 

Second mortgage

 

59 

 

 

 

26 

 

Real estate – commercial:

 

 

 

 

 

 

 

 

 

Non-owner occupied

 

 

 

 

61 

 

Total

 

 

 

 

 

 

 

 

 

Commercial, financial and agricultural

 

276 

 

 

 

476 

 

Real estate – residential

 

2,689 

 

 

 

2,403 

 

10 

Real estate – commercial

 

630 

 

 

 

633 

 

Real estate – construction

 

105 

 

 

 

142 

 

Installment and other

 

 

 

 

 

Total

$

3,701 

$

 

$

3,657 

$

10 

 

 

 

Nonperforming Loans

 

Nonperforming loans at September 30, 2012 and December 31, 2011 were as follows:

 

 

 

 

 

 

 

 

 

 

(In thousands)

September 30, 2012

December 31, 2011

Nonaccrual  loans

$

2,180 

$

1,953 

Loans greater than 90 days and accruing

 

 

Troubled debt restructured loans (“TDRs”)

 

560 

 

558 

Total nonperforming loans

$

2,740 

$

2,511 

 

Summary Of Restructurings

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three months ended

 

Nine months ended

 

Number

Pre-Modification Recorded

Post-Modification Recorded

 

Number

Pre-Modification Recorded

Post-Modification Recorded

(Dollars in thousands)

of Loans

Investment

Investment

 

of Loans

Investment

Investment

Real estate – residential:

 

 

 

 

 

 

 

 

 

 

 

First mortgage

$

$

 

$

90 

$

90 

Real estate - commercial:

 

 

 

 

 

 

 

 

 

 

 

Owner occupied

$

$

 

$

180 

$

180 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three months ended

 

Nine months ended

 

Number

Pre-Modification Recorded

Post-Modification Recorded

 

Number

Pre-Modification Recorded

Post-Modification Recorded

(Dollars in thousands)

of Loans

Investment

Investment

 

of Loans

Investment

Investment

Real estate – residential:

 

 

 

 

 

 

 

 

 

 

 

First mortgage

$

105 

$

104 

 

$

158 

$

156 

 

Nonaccrual Loans By Class

 

 

 

 

 

 

 

 

 

 

(In thousands)

September 30, 2012

December 31, 2011

Commercial, financial and agricultural

$

20 

$

114 

Real estate - residential:

 

 

 

 

First mortgage

 

1,026 

 

1,146 

Second mortgage

 

726 

 

281 

Real estate - commercial:

 

 

 

 

Owner occupied

 

401 

 

412 

Installment

 

 

Nonaccruing non-TDR loans

$

2,180 

$

1,953 

Nonaccruing TDR’s

 

 

 

 

Real estate – residential:

 

 

 

 

First mortgage

 

372 

 

224 

Total nonaccrual loans

$

2,552 

$

2,177 

 

Summary Of Loans By Credit Quality Indicator

Below is a summary of loans by credit quality indicator as of September 30, 2012:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Unrated Residential and

 

 

Pass-

Special

Sub-

 

 

(In thousands)

 Consumer

Pass

Watch

Mention

Standard

Total

Commercial, financial and agricultural

$

 

148,550 

 

17,928 

 

501 

 

2,471 

$

169,450 

Municipal

 

 

82,048 

 

 

 

 

82,048 

Real estate – residential:

 

 

 

 

 

 

 

 

 

 

 

 

First mortgage

 

411,034 

 

24,690 

 

1,233 

 

747 

 

938 

 

438,642 

Second mortgage

 

36,784 

 

1,195 

 

 

 

700 

 

38,679 

Real estate – commercial:

 

 

 

 

 

 

 

 

 

 

 

 

Owner occupied

 

 

190,603 

 

8,409 

 

3,035 

 

15,516 

 

217,563 

Non-owner occupied

 

 

96,554 

 

10,101 

 

1,480 

 

1,484 

 

109,619 

Real estate – construction:

 

 

 

 

 

 

 

 

 

 

 

 

Residential

 

396 

 

1,564 

 

 

 

 

1,960 

Commercial

 

593 

 

8,205 

 

527 

 

 

 

9,325 

Installment

 

5,259 

 

 

 

 

 

5,259 

All other loans

 

334 

 

 

 

 

 

334 

Total

$

454,400 

$

553,409 

$

38,198 

$

5,763 

$

21,109 

$

1,072,879 

 

 

Below is a summary of loans by credit quality indicator as of December 31, 2011:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Unrated Residential and

 

 

Pass-

Special

Sub-

 

 

(In thousands)

 Consumer

Pass

Watch

Mention

Standard

Total

Commercial, financial and agricultural

$

$

117,772 

$

28,326 

$

170 

$

720 

$

146,990 

Municipal

 

 

101,705 

 

 

 

 

101,705 

Real estate – residential:

 

 

 

 

 

 

 

 

 

 

 

 

First mortgage

 

379,512 

 

18,647 

 

1,569 

 

641 

 

962 

 

401,331 

Second mortgage

 

38,020 

 

146 

 

 

 

321 

 

38,487 

Real estate – commercial:

 

 

 

 

 

 

 

 

 

 

 

 

Owner occupied

 

 

175,878 

 

14,001 

 

7,355 

 

9,022 

 

206,256 

Non-owner occupied

 

 

95,239 

 

8,891 

 

1,195 

 

2,334 

 

107,659 

Real estate – construction:

 

 

 

 

 

 

 

 

 

 

 

 

Residential

 

99 

 

 

1,699 

 

 

 

1,798 

Commercial

 

81 

 

15,925 

 

573 

 

 

616 

 

17,195 

Installment

 

5,806 

 

 

 

 

 

5,806 

All other loans

 

399 

 

 

 

 

 

399 

Total

$

423,919 

$

525,312 

$

55,059 

$

9,361 

$

13,975 

$

1,027,626