XML 36 R16.htm IDEA: XBRL DOCUMENT v2.3.0.15
Loans and Asset Quality Information
9 Months Ended
Sep. 30, 2011
Loans And Asset Quality Information [Abstract] 
Loans and Asset Quality Information
Note 8 – Loans and Asset Quality Information

The loans and foreclosed real estate that were acquired in FDIC-assisted transactions are covered by loss share agreements between the FDIC and First Bank, which afford First Bank significant loss protection.  (See the Company's 2010 Annual Report on Form 10-K for more information regarding the Cooperative Bank transaction and Note 4 above for the more information regarding The Bank of Asheville transaction.)  Because of the loss protection provided by the FDIC, the risk of the Cooperative Bank and The Bank of Asheville loans and foreclosed real estate are significantly different from those assets not covered under the loss share agreements.  Accordingly, the Company presents separately loans subject to the loss share agreements as “covered loans” in the information below and loans that are not subject to the loss share agreements as “non-covered loans.”

The following is a summary of the major categories of total loans outstanding:

 
($ in thousands)
 
September 30, 2011
  
December 31, 2010
  
September 30, 2010
 
   
Amount
  
Percentage
  
Amount
  
Percentage
  
Amount
  
Percentage
 
All  loans (non-covered and covered):
                  
                    
Commercial, financial, and agricultural
 $161,300   7%  155,016   6%  160,824   7%
Real estate – construction, land development & other land loans
  370,735   15%  437,700   18%  473,446   19%
Real estate – mortgage – residential (1-4 family) first mortgages
  803,688   33%  802,658   33%  810,794   32%
Real estate – mortgage – home equity loans / lines of credit
  258,653   11%  263,529   11%  266,608   11%
Real estate – mortgage – commercial and other
  756,568   31%  710,337   29%  713,794   28%
Installment loans to individuals
  80,309   3%  83,919   3%  83,846   3%
    Subtotal
  2,431,253   100%  2,453,159   100%  2,509,312   100%
Unamortized net deferred loan costs
  1,295       973       862     
    Total loans
 $2,432,548       2,454,132       2,510,174     
 
As of September 30, 2011, December 31, 2010 and September 30, 2010, net loans include unamortized premiums of $1,065,000, $687,000, and $736,000, respectively, related to acquired loans.


The following is a summary of the major categories of non-covered loans outstanding:

 
($ in thousands)
 
September 30, 2011
  
December 31, 2010
  
September 30, 2010
 
   
Amount
  
Percentage
  
Amount
  
Percentage
  
Amount
  
Percentage
 
Non-covered loans:
                  
                    
Commercial, financial, and agricultural
 $150,252   7%  150,545   7%  155,498   7%
Real estate – construction, land development & other land loans
  298,650   14%  344,939   17%  370,805   18%
Real estate – mortgage – residential (1-4 family) first mortgages
  637,129   31%  622,353   30%  615,681   29%
Real estate – mortgage – home equity loans / lines of credit
  236,578   12%  246,418   12%  243,092   12%
Real estate – mortgage – commercial and other
  656,035   32%  636,197   30%  629,316   30%
Installment loans to individuals
  78,785   4%  81,579   4%  81,185   4%
    Subtotal
  2,057,429   100%  2,082,031   100%  2,095,577   100%
Unamortized net deferred loan costs
  1,295       973       862     
    Total non-covered loans
 $2,058,724       2,083,004       2,096,439     


The carrying amount of the covered loans at September 30, 2011 consisted of impaired and nonimpaired purchased loans, as follows:

 
 
($ in thousands)
 
Impaired
Purchased
Loans –
Carrying
Value
  
Impaired
Purchased
Loans –
Unpaid
Principal
Balance
  
Nonimpaired
 Purchased
Loans –
Carrying
Value
  
Nonimpaired
Purchased
Loans –
Unpaid
Principal
Balance
  
Total
Covered
Loans –
Carrying
Value
  
Total
Covered
Loans –
Unpaid
Principal
Balance
 
Covered loans:
                  
Commercial, financial, and agricultural
 $101   637   10,947   22,348   11,048   22,985 
Real estate – construction, land development & other land loans
  3,866   11,196   68,219   115,021   72,085   126,217 
Real estate – mortgage – residential (1-4 family) first mortgages
  1,227   2,695   165,332   201,303   166,559   203,998 
Real estate – mortgage – home equity loans / lines of credit
  130   578   21,945   29,603   22,075   30,181 
Real estate – mortgage – commercial and other
  3,708   5,539   96,825   123,981   100,533   129,520 
Installment loans to individuals
  5   7   1,519   1,733   1,524   1,740 
     Total
 $9,037   20,652   364,787   493,989   373,824   514,641 


The carrying amount of the covered loans at December 31, 2010 consisted of impaired and nonimpaired purchased loans, as follows:

 
 
($ in thousands)
 
Impaired
Purchased
Loans –
Carrying
Value
  
Impaired
Purchased
Loans –
Unpaid
Principal
Balance
  
Nonimpaired
Purchased
Loans –
Carrying
Value
  
Nonimpaired
Purchased
Loans –
Unpaid
Principal
Balance
  
Total
Covered
Loans –
Carrying
Value
  
Total
Covered
Loans –
Unpaid
Principal
Balance
 
Covered loans:
                  
Commercial, financial, and agricultural
 $      4,471   5,272   4,471   5,272 
Real estate – construction, land development & other land loans
  1,898   3,328   90,863   147,615   92,761   150,943 
Real estate – mortgage – residential (1-4 family) first mortgages
        180,305   212,826   180,305   212,826 
Real estate – mortgage – home equity loans / lines of credit
        17,111   20,332   17,111   20,332 
Real estate – mortgage – commercial and other
  2,709   3,594   71,431   93,490   74,140   97,084 
Installment loans to individuals
        2,340   2,595   2,340   2,595 
     Total
 $4,607   6,922   366,521   482,130   371,128   489,052 

The following table presents information regarding covered purchased nonimpaired loans since December 31, 2009.  The amounts include principal only and do not reflect accrued interest as of the date of the acquisition or beyond.

($ in thousands)
Carrying amount of nonimpaired covered loans at December 31, 2009
 $485,572 
Principal repayments
  (43,801)
Transfers to foreclosed real estate
  (75,121)
Loan charge-offs
  (7,736)
Accretion of loan discount
  7,607 
Carrying amount of nonimpaired covered loans at December 31, 2010
  366,521 
Additions due to acquisition of The Bank of Asheville (at fair value)
  84,623 
Principal repayments
  (33,385)
Transfers to foreclosed real estate
  (47,795)
Loan charge-offs
  (15,045)
Accretion of loan discount
  9,868 
Carrying amount of nonimpaired covered loans at September 30, 2011
 $364,787 

As reflected in the table above, the Company accreted $9,868,000 of the loan discount on purchased nonimpaired loans into interest income during the first nine months of 2011.

The following table presents information regarding all purchased impaired loans since December 31, 2009, substantially all of which are covered loans.  The Company has applied the cost recovery method to all purchased impaired loans at their respective acquisition dates due to the uncertainty as to the timing of expected cash flows, as reflected in the following table.

 
($ in thousands)
 
 
 
Purchased Impaired Loans
 
Contractual
Principal
Receivable
  
Fair Market Value
Adjustment – Write
Down (Nonaccretable
Difference)
  
 
Carrying
Amount
 
Balance at December 31, 2009
 $39,293   3,242   36,051 
Change due to payments received
  (685)  2   (687)
Transfer to foreclosed real estate
  (27,569)  (225)  (27,344)
Change due to loan charge-off
  (3,149)  (625)  (2,524)
Other
  190   (65)  255 
Balance at December 31, 2010
 $8,080   2,329   5,751 
Additions due to acquisition of The Bank of Asheville
  38,452   20,807   17,645 
Change due to payments received
  (1,049)  (358)  (691)
Transfer to foreclosed real estate
  (19,881)  (9,308)  (10,573)
Change due to loan charge-off
  (4,367)  (1,709)  (2,658)
Other
  709   224   485 
Balance at September 30, 2011
 $21,944   11,985   9,959 

Each of the purchased impaired loans is on nonaccrual status and considered to be impaired.  Because of the uncertainty of the expected cash flows, the Company is accounting for each purchased impaired loan under the cost recovery method, in which all cash payments are applied to principal.  Thus, there is no accretable yield associated with the above loans.  During the nine months ended September 30, 2011 and 2010, the Company received $717,000 and $67,000 in payments that exceeded the initial carrying amount of the purchased impaired loans, which is included in the loan discount accretion amount discussed previously.

Nonperforming assets are defined as nonaccrual loans, restructured loans, loans past due 90 or more days and still accruing interest, and other real estate.  Nonperforming assets are summarized as follows:

 
ASSET QUALITY DATA ($ in thousands)
 
September 30,
2011
  
December 31,
2010
  
September 30,
2010
 
           
Non-covered nonperforming assets
         
Nonaccrual loans
 $75,013   62,326   80,318 
Restructured loans – accruing
  11,257   33,677   20,447 
Accruing loans > 90 days past due
  -   -    
     Total non-covered nonperforming loans
  86,270   96,003   100,765 
Other real estate
  32,673   21,081   17,475 
Total non-covered nonperforming assets
 $118,943   117,084   118,240 
              
Covered nonperforming assets
            
Nonaccrual loans (1)
 $36,536   58,466   75,116 
Restructured loans – accruing
  16,912   14,359   4,160 
Accruing loans > 90 days past due
  -   -    
     Total covered nonperforming loans
  53,448   72,825   79,276 
Other real estate
  104,785   94,891   101,389 
Total covered nonperforming assets
 $158,233   167,716   180,665 
              
     Total nonperforming assets
 $277,176   284,800   298,905 

(1)  At September 30, 2011, December 31, 2010, and September 30, 2010, the contractual balance of the nonaccrual loans covered by FDIC loss share agreements was $65.0 million, $86.2 million, and $103.9 million, respectively.


The following table presents information related to the Company's impaired loans.

 
($ in thousands)
 
As of /for the
nine months
ended
September 30,
2011
  
As of /for the
year ended
December 31,
2010
  
As of /for the
nine months
ended
September 30,
2010
 
Impaired loans at period end
         
     Non-covered
 $86,270   96,003   100,765 
     Covered
  53,448   72,825   79,276 
Total impaired loans at period end
 $139,718   168,828   180,041 
              
Average amount of impaired loans for period
            
     Non-covered
 $89,957   89,751   85,126 
     Covered
  65,189   95,373   99,391 
Average amount of impaired loans for period – total
 $155,146   185,124   184,517 
              
Allowance for loan losses related to impaired loans at period end
            
     Non-covered
 $5,429   7,613   15,767 
     Covered
  2,287   11,155    
Allowance for loan losses related to impaired loans - total
 $7,716   18,768   15,767 
              
Amount of impaired loans with no related allowance at period end
            
     Non-covered
 $35,897   42,874   24,473 
     Covered
  43,918   49,991   79,276 
Total impaired loans with no related allowance at period end
 $79,815   92,865   103,749 

 
All of the impaired loans noted in the table above were on nonaccrual status at each respective period end except for those classified as restructured loans (see table above for balances).

The remaining tables in this note present information derived from the Company's allowance for loan loss model.  Relevant accounting guidance requires certain disclosures to be disaggregated based on how the Company develops its allowance for loan losses and manages its credit exposure. This model combines loan types in a different manner than the tables previously presented.

The following table presents the Company's nonaccrual loans as of September 30, 2011.

($ in thousands)
 
Non-covered
  
Covered
  
Total
 
Commercial, financial, and agricultural:
         
Commercial – unsecured
 $88   22   110 
Commercial – secured
  2,216      2,216 
Secured by inventory and accounts receivable
  350   147   497 
              
Real estate – construction, land development & other land loans
  26,710   19,091   45,801 
              
Real estate – residential, farmland and multi-family
  25,656   11,421   37,077 
              
Real estate – home equity lines of credit
  2,825   1,182   4,007 
              
Real estate – commercial
  14,563   4,447   19,010 
              
Consumer
  2,605   226   2,831 
  Total
 $75,013   36,536   111,549 
              
 
The following table presents the Company's nonaccrual loans as of December 31, 2010.

($ in thousands)
 
Non-covered
  
Covered
  
Total
 
Commercial, financial, and agricultural:
         
Commercial – unsecured
 $64   160   224 
Commercial – secured
  1,566   3   1,569 
Secured by inventory and accounts receivable
  802      802 
              
Real estate – construction, land development & other land loans
  22,654   30,847   53,501 
              
Real estate – residential, farmland and multi-family
  27,055   19,716   46,771 
              
Real estate – home equity lines of credit
  2,201   685   2,886 
              
Real estate – commercial
  7,461   7,039   14,500 
              
Consumer
  523   16   539 
  Total
 $62,326   58,466   120,792 
              

The following table presents an analysis of the payment status of the Company's loans as of September 30, 2011.

($ in thousands)
 
30-59
Days
Past Due
  
60-89
Days Past
Due
  
Nonaccrual
 Loans
  
Current
  
Total Loans
Receivable
 
Non-covered loans
               
Commercial, financial, and agricultural:
               
Commercial - unsecured
 $72   488   88   40,360   41,008 
Commercial - secured
  1,159   542   2,216   102,414   106,331 
Secured by inventory and accounts receivable
  69   5   350   21,782   22,206 
                      
Real estate – construction, land development & other land loans
  988   906   26,710   225,757   254,361 
                      
Real estate – residential, farmland, and multi-family
  7,410   2,881   25,656   749,465   785,412 
                      
Real estate – home equity lines of credit
  2,257   466   2,825   206,451   211,999 
                      
Real estate - commercial
  1,183   735   14,563   559,978   576,459 
                      
Consumer
  614   171   2,605   56,263   59,653 
  Total non-covered
 $13,752   6,194   75,013   1,962,470   2,057,429 
Unamortized net deferred loan costs
                  1,295 
           Total non-covered loans
                 $2,058,724 
                      
Covered loans
 $7,191   3,242   36,536   326,855   373,824 
                      
                Total loans
 $20,943   9,436   111,549   2,289,325   2,432,548 

The Company had no non-covered or covered loans that were past due greater than 90 days and accruing interest at September 30, 2011.

The following table presents an analysis of the payment status of the Company's loans as of December 31, 2010.

($ in thousands)
 
30-59
Days
Past Due
  
60-89
Days Past
Due
  
Nonaccrual
Loans
  
Current
  
Total Loans
Receivable
 
Non-covered loans
               
Commercial, financial, and agricultural:
               
Commercial - unsecured
 $225   92   64   41,564   41,945 
Commercial - secured
  1,165   195   1,566   102,657   105,583 
Secured by inventory and accounts receivable
  100      802   21,369   22,271 
                      
Real estate – construction, land development & other land loans
  2,951   7,022   22,654   270,892   303,519 
                      
Real estate – residential, farmland, and multi-family
  10,290   2,942   27,055   726,456   766,743 
                      
Real estate – home equity lines of credit
  496   253   2,201   213,984   216,934 
                      
Real estate - commercial
  2,581   1,193   7,461   552,020   563,255 
                      
Consumer
  595   297   523   60,366   61,781 
  Total non-covered
 $18,403   11,994   62,326   1,989,308   2,082,031 
Unamortized net deferred loan costs
                  973 
          Total non-covered loans
                 $2,083,004 
                      
Total covered loans
 $6,713   4,127   58,466   301,822   371,128 
                      
               Total loans
 $25,116   16,121   120,792   2,291,130   2,454,132 

The Company had no non-covered or covered loans that were past due greater than 90 days and accruing interest at December 31, 2010.

The following table presents the activity in the allowance for loan losses for non-covered loans for the three and nine months ended September 30, 2011.

($ in thousands)
 
Commercial,
Financial,
and
Agricultural
  
Real Estate –
Construction,
Land
Development,
& Other Land
Loans
  
Real Estate
Residential,
Farmland,
and Multi-
family
  
Real
Estate –
Home
Equity
Lines of
Credit
  
Real Estate
Commercial
and Other
  
Consumer
  
Unallo-
cated
  
Total
 
                          
As of and for the three months ended September 30, 2011
 
                          
Beginning balance
 $3,905   11,790   12,084   1,849   2,859   1,960   18   34,465 
Charge-offs
  (102)  (3,937)  (1,349)  (189)  (1,149)  (173)  (179)  (7,078)
Recoveries
  15   220   286   10   5   9   24   569 
Provisions
  161   3,215   1,456   97   1,303   78   131   6,441 
Ending balance
 $3,979   11,288   12,477   1,767   3,018   1,874   (6)  34,397 
                                  
As of and for the nine months ended September 30, 2011
 
                                  
Beginning balance
 $4,731   12,520   11,283   3,634   3,972   1,961   174   38,275 
Charge-offs
  (1,998)  (13,519)  (6,945)  (953)  (2,529)  (533)  (415)  (26,892)
Recoveries
  51   471   579   53   33   112   97   1,396 
Provisions
  1,195   11,816   7,560   (967)  1,542   334   138   21,618 
Ending balance
 $3,979   11,288   12,477   1,767   3,018   1,874   (6)  34,397 
                                  
Ending balances as of September 30, 2011: Allowance for loan losses
                 
                                 
Individually evaluated for impairment
 $145   655   49      25         874 
                                  
Collectively evaluated for impairment
 $3,834   10,633   12,428   1,767   2,993   1,874   (6)  33,523 
                                  
Loans acquired with deteriorated credit quality
 $                      
                                  
Loans receivable as of September 30, 2011:
                         
                                  
Ending balance – total
 $169,545   254,361   785,412   211,999   576,459   59,653      2,057,429 
                                  
Ending balances as of September 30, 2011: Loans
                     
                                  
Individually evaluated for impairment
 $2,377   39,651   12,940   528   30,833   17      86,346 
                                  
Collectively evaluated for impairment
 $167,168   214,710   772,472   211,471   545,626   59,636      1,971,083 
                                  
Loans acquired with deteriorated credit quality
 $   922                  922 


The following table presents the activity in the allowance for loan losses for non-covered loans for the year ended December 31, 2010.

($ in thousands)
 
Commercial,
Financial,
and
Agricultural
  
Real Estate –
Construction,
Land
Development,
 & Other Land
 Loans
  
Real Estate
 –
Residential,
Farmland,
and Multi-
family
  
Real Estate
 –
Home
 Equity
Lines of
 Credit
  
Real Estate
 –
Commercial
 and Other
  
Consumer
  
Unallo
-cated
  
Total
 
                          
As of and for the year ended December 31, 2010
 
                          
Beginning balance
 $4,992   9,286   10,779   3,228   6,839   1,610   609   37,343 
Charge-offs
  (4,691)  (15,721)  (6,962)  (2,490)  (2,354)  (1,587)     (33,805)
Recoveries
  145   130   548   59   38   171      1,091 
Provisions
  4,285   18,825   6,918   2,837   (551)  1,767   (435)  33,646 
Ending balance
 $4,731   12,520   11,283   3,634   3,972   1,961   174   38,275 
                                  
Ending balances as of December 31, 2010: Allowance for loan losses
 
                                 
Individually evaluated for impairment
 $867   3,740   1,070   269   611         6,557 
                                  
Collectively evaluated for impairment
 $3,864   8,780   10,213   3,365   3,361   1,961   174   31,718 
                                  
Loans acquired with deteriorated credit quality
 $                      
                                  
Loans receivable as of December 31, 2010:
 
                                  
Ending balance – total
 $169,799   303,519   766,743   216,934   563,255   61,781      2,082,031 
                                  
Ending balances as of December 31, 2010: Loans
 
                                  
Individually evaluated for impairment
 $3,487   64,549   15,786   1,223   25,213   28      110,286 
                                  
Collectively evaluated for impairment
 $166,312   238,970   750,957   215,711   538,042   61,753      1,971,745 
                                  
Loans acquired with deteriorated credit quality
 $   1,144                  1,144 


The following table presents the activity in the allowance for loan losses for covered loans for the three and nine months ended September 30, 2011.

($ in thousands)
 
Covered Loans
 
     
As of and for the three months ended September 30, 2011
 
     
Beginning balance
 $5,540 
Charge-offs
  (4,988)
Recoveries
   
Provisions
  2,705 
Ending balance
 $3,257 
      
As of and for the nine months ended September 30, 2011
 
      
Beginning balance
 $11,155 
Charge-offs
  (17,703)
Recoveries
   
Provisions
  9,805 
Ending balance
 $3,257 
      
Ending balances as of September 30, 2011: Allowance for loan losses
 
     
Individually evaluated for impairment
 $3,257 
      
Collectively evaluated for impairment
   
      
Loans acquired with deteriorated credit quality
   
      
     
Loans receivable as of September 30, 2011:
 
      
Ending balance – total
 $373,824 
      
     
Ending balances as of September 30, 2011: Loans
 
      
Individually evaluated for impairment
 $33,163 
      
Collectively evaluated for impairment
  340,661 
      
Loans acquired with deteriorated credit quality
  9,037 

 
The following table presents the activity in the allowance for loan losses for covered loans for the year ended December 31, 2010.

($ in thousands)
 
Covered Loans
 
     
As of and for the year ended December 31, 2010
 
     
Beginning balance
 $ 
Charge-offs
  (9,761)
Recoveries
   
Provisions
  20,916 
Ending balance
 $11,155 
      
Ending balances as of December 31, 2010: Allowance for loan losses
 
     
Individually evaluated for impairment
 $11,155 
      
Collectively evaluated for impairment
   
      
Loans acquired with deteriorated credit quality
   
      
     
Loans receivable as of December 31, 2010:
 
      
Ending balance – total
 $371,128 
      
     
Ending balances as of December 31, 2010: Loans
 
      
Individually evaluated for impairment
 $72,690 
      
Collectively evaluated for impairment
  298,438 
      
Loans acquired with deteriorated credit quality
  4,607 

 
The following table presents the Company's impaired loans as of September 30, 2011.

 
($ in thousands)
 
Recorded
Investment
  
Unpaid
 Principal
Balance
  
Related
 Allowance
  
Average
Recorded
Investment
 
Non-covered loans:
          
With no related allowance recorded:
          
Commercial, financial, and agricultural:
            
Commercial - unsecured
 $          
Commercial - secured
  266   333      556 
Secured by inventory and accounts receivable
  62   538      149 
                  
Real estate – construction, land development & other land loans
  14,037   20,423      18,569 
                  
Real estate – residential, farmland, and multi-family
  6,787   9,090      5,737 
                  
Real estate – home equity lines of credit
  47   300      87 
                  
Real estate – commercial
  14,686   16,513      12,500 
                  
Consumer
  12   39      16 
Total non-covered impaired loans with no allowance
 $35,897   47,236      37,614 
                  
Total covered impaired loans with no allowance
 $43,918   75,366      50,362 
                  
Total impaired loans with no allowance recorded
 $79,815   122,602      87,976 
                  
Non-covered loans:
             
With an allowance recorded:
             
Commercial, financial, and agricultural:
                
Commercial - unsecured
 $88   88   15   170 
Commercial - secured
  1,950   1,952   413   1,311 
Secured by inventory and accounts receivable
  288   288   87   349 
                  
Real estate – construction, land development & other land loans
  15,462   18,597   2,345   17,138 
                  
Real estate – residential, farmland, and multi-family
  21,351   22,226   1,883   21,993 
                  
Real estate – home equity lines of credit
  2,778   2,799   106   2,401 
                  
Real estate – commercial
  5,861   6,159   132   6,760 
                  
Consumer
  2,595   2,596   448   2,222 
Total non-covered impaired loans with allowance
 $50,373   54,705   5,429   52,344 
                  
Total covered impaired loans with allowance
 $9,530   15,129   2,287   14,827 
                  
Total impaired loans with an allowance recorded
 $59,903   69,834   7,716   67,171 

Interest income recorded on non-covered and covered impaired loans during the three and nine months ended September 30, 2011 is considered insignificant.

The related allowance listed above includes both reserves on loans specifically reviewed for impairment and general reserves on impaired loans that were not specifically reviewed for impairment.
 
 
The following table presents the Company's impaired loans as of December 31, 2010.

 
($ in thousands)
 
Recorded
Investment
  
Unpaid
Principal
Balance
  
Related
 Allowance
  
Average
Recorded
Investment
 
Non-covered loans:
          
With no related allowance recorded:
          
Commercial, financial, and agricultural:
            
Commercial - unsecured
 $         138 
Commercial - secured
  902   967      758 
Secured by inventory and accounts receivable
  240   650      186 
                  
Real estate – construction, land development & other land loans
  22,026   26,012      15,639 
                  
Real estate – residential, farmland, and multi-family
  8,269   9,447      7,437 
                  
Real estate – home equity lines of credit
  302   502      381 
                  
Real estate – commercial
  11,115   11,321      7,284 
                  
Consumer
  20   40      46 
Total non-covered impaired loans with no allowance
 $42,874   48,939      31,869 
                  
Total covered impaired loans with no allowance
 $49,991   77,321      83,955 
                  
Total impaired loans with no allowance recorded
 $92,865   126,260      115,824 
                  
Non-covered loans:
             
With an allowance recorded:
             
Commercial, financial, and agricultural:
                
Commercial - unsecured
 $124   124   24   243 
Commercial - secured
  579   579   88   1,385 
Secured by inventory and accounts receivable
  1,026   1,026   609   613 
                  
Real estate – construction, land development & other land loans
  17,540   19,926   3,932   21,362 
                  
Real estate – residential, farmland, and multi-family
  23,012   23,012   1,820   22,166 
                  
Real estate – home equity lines of credit
  2,148   2,223   357   1,928 
                  
Real estate – commercial
  8,013   8,088   497   9,275 
                  
Consumer
  687   687   286   910 
Total non-covered impaired loans with allowance
 $53,129   55,665   7,613   57,882 
                  
Total covered impaired loans with allowance
 $22,834   27,105   11,155   11,418 
                  
Total impaired loans with an allowance recorded
 $75,963   82,770   18,768   69,300 

Interest income recorded on non-covered and covered impaired loans during the year ended December 31, 2010 is considered insignificant.

The related allowance listed above includes both reserves on loans specifically reviewed for impairment and general reserves on impaired loans that were not specifically reviewed for impairment.

 
The Company tracks credit quality based on its internal risk ratings.  Upon origination a loan is assigned an initial risk grade, which is generally based on several factors such as the borrower's credit score, the loan-to-value ratio, the debt-to-income ratio, etc.  Loans that are risk-graded as substandard during the origination process are declined.  After loans are initially graded, they are monitored monthly for credit quality based on many factors, such as payment history, the borrower's financial status, and changes in collateral value.  Loans can be downgraded or upgraded depending on management's evaluation of these factors.  Internal risk-grading policies are consistent throughout each loan type.

The following describes the Company's internal risk grades in ascending order of likelihood of loss:

 
Numerical Risk Grade
Description
Pass:
 
 
1
Cash secured loans.
 
2
Non-cash secured loans that have no minor or major exceptions to the lending guidelines.
 
3
Non-cash secured loans that have no major exceptions to the lending guidelines.
Weak Pass:
 
 
4
Non-cash secured loans that have minor or major exceptions to the lending guidelines, but the exceptions are properly mitigated.
Watch or Standard:
 
 
9
Loans that meet the guidelines for a Risk Graded 5 loan, except the collateral coverage is sufficient to satisfy the debt with no risk of loss under reasonable circumstances.  This category also includes all loans to insiders and any other loan that management elects to monitor on the watch list.
Special Mention:
 
 
5
Existing loans with major exceptions that cannot be mitigated.
Classified:
 
 
6
Loans that have a well-defined weakness that may jeopardize the liquidation of the debt if deficiencies are not corrected.
 
7
Loans that have a well-defined weakness that make the collection or liquidation improbable.
 
8
Loans that are considered uncollectible and are in the process of being charged-off.


The following table presents the Company's recorded investment in loans by credit quality indicators as of September 30, 2011.

($ in thousands)
 
Credit Quality Indicator (Grouped by Internally Assigned Grade)
 
   
Pass
(Grades
1, 2, & 3)
  
Weak
 Pass
 (Grade 4)
  
Watch or
 Standard
 Loans 
(Grade 9)
  
Special
Mention
 Loans
 (Grade 5)
  
Classified
 Loans
 (Grades
6, 7, & 8)
  
Total
 
Non-covered loans:
                  
Commercial, financial, and agricultural:
                  
Commercial - unsecured
 $12,802   26,856      272   1,078   41,008 
Commercial - secured
  34,569   63,620   1,402   1,966   4,774   106,331 
Secured by inventory and accounts receivable
  4,421   15,800   96   1,280   609   22,206 
                          
Real estate – construction, land development & other land loans
  39,900   158,572   5,008   11,118   39,763   254,361 
                          
Real estate – residential, farmland, and multi-family
  260,911   445,393   8,769   17,314   53,025   785,412 
                          
Real estate – home equity lines of credit
  134,160   68,408   2,558   2,664   4,209   211,999 
                          
Real estate - commercial
  149,336   352,647   31,627   12,997   29,852   576,459 
                          
Consumer
  31,923   24,006   72   91   3,561   59,653 
  Total
 $668,022   1,155,302   49,532   47,702   136,871   2,057,429 
Unamortized net deferred loan costs
                      1,295 
          Total non-covered  loans
                     $2,058,724 
                          
Total covered loans
 $71,351   163,177      15,770   123,526   373,824 
                          
               Total loans
 $739,373   1,318,479   49,532   63,472   260,397   2,432,548 


The following table presents the Company's recorded investment in loans by credit quality indicators as of December 31, 2010.

($ in thousands)
 
Credit Quality Indicator (Grouped by Internally Assigned Grade)
 
   
Pass
(Grades
 1, 2, & 3)
  
Weak
Pass
 (Grade 4)
  
Watch or
Standard
 Loans 
(Grade 9)
  
Special
Mention
 Loans (Grade 5)
  
Classified
 Loans
(Grades
6, 7, & 8)
  
Total
 
Non-covered loans:
                  
Commercial, financial, and agricultural:
                  
Commercial – unsecured
 $14,850   25,992      332   771   41,945 
Commercial – secured
  40,995   55,918   2,100   2,774   3,796   105,583 
Secured by inventory and accounts receivable
  6,364   14,165      873   869   22,271 
                          
Real estate – construction, land development & other land loans
  66,321   162,147   7,649   14,068   53,334   303,519 
                          
Real estate – residential, farmland, and multi-family
  302,667   376,187   15,941   22,436   49,512   766,743 
                          
Real estate – home equity lines of credit
  137,674   68,876   3,001   3,060   4,323   216,934 
                          
Real estate – commercial
  190,284   301,828   33,706   12,141   25,296   563,255 
                          
Consumer
  34,600   24,783   140   408   1,850   61,781 
  Total
 $793,755   1,029,896   62,537   56,092   139,751   2,082,031 
Unamortized net deferred loan costs
                      973 
          Total  non-covered loans
                     $2,083,004 
                          
Total covered loans
 $38,276   187,526      7,579   137,747   371,128 
                          
               Total loans
 $832,031   1,217,422   62,537   63,671   277,498   2,454,132 
 
Troubled Debt Restructurings

     The restructuring of a loan is considered a “troubled debt restructuring” if both (i) the borrower is experiencing financial difficulties and (ii) the creditor has granted a concession.  Concessions may include interest rate reductions or below market interest rates, principal forgiveness, restructuring amortization schedules and other actions intended to minimize potential losses.

     The vast majority of the Company's troubled debt restructurings modified during the three and nine month periods ended September 30, 2011 related to interest rate reductions combined with restructured amortization schedules.  The Company does not grant principal forgiveness.

     All loans classified as troubled debt restructurings are considered to be impaired and are evaluated as such for determination of the allowance for loan losses.  The Company's troubled debt restructurings can be classified as either non-accrual or accruing based on the loan's payment status.  The troubled debt restructurings that are non-accrual are reported within the non-accrual loan totals presented previously.

     The following table presents information related to loans modified in a troubled debt restructuring during the three and nine months ended September 30, 2011.

   
For the three months ended September 30, 2011
  
For the nine months ended September 30, 2011
 
   
Number
of
Contracts
  
Outstanding
Recorded
Investment (as
of period end)
  
Number
of
Contracts
  
Outstanding
Recorded
 Investment (as
 of period end)
 
Non-covered TDRs – Accruing
            
Real estate – construction, land development & other land loans
  1  $42   1  $42 
                  
Real estate – residential, farmland, and multi-family
  1   735   5   1,645 
                  
Real estate - commercial
        2   1,259 
                  
Non-covered TDRs - Nonaccrual
                
Real estate – construction, land development & other land loans
        1   357 
                  
Real estate – residential, farmland, and multi-family
  1   262   2   378 
                  
Real estate - commercial
        4   1,408 
                  
Total non-covered TDRs arising during period
  3  $1,039   15  $5,089 
                  
Total covered TDRs arising during period– Accruing
  16  $1,229   36  $4,755 
Total covered TDRs arising during period – Nonaccrual
  6   635   8   1,472 
                  
      Total TDRs arising during period
  25  $2,903   59  $11,316 

     Accruing loans that defaulted during the three and nine months ended September 30, 2011 are presented in the table below.  The Company considers a loan to have defaulted when it becomes 90 or more days delinquent under the modified terms, has been transferred to non-accrual status, or has been transferred to other real estate owned.

   
For the three months ended
September 30, 2011
  
For the nine months ended
September 30, 2011
 
   
Number of
Contracts
  
Recorded
Investment
  
Number of
Contracts
  
Recorded
Investment
 
Non-covered accruing TDRs that subsequently defaulted
            
Real estate – construction, land development & other land loans
  1  $3,320   7  $13,162 
                  
Real estate – residential, farmland, and multi-family
  2   124   5   1,281 
                  
Real estate - commercial
  1   254   10   7,005 
                  
Total non-covered TDRs that subsequently defaulted
  4  $3,698   22  $21,448 
                  
Total accruing covered TDRs that subsequently defaulted
  6  2,650   31  $13,082 
                  
      Total accruing TDRs that subsequently defaulted
  10  $6,348   53  $34,530