Quarterly report pursuant to Section 13 or 15(d)

LOANS, NET

v2.4.0.6
LOANS, NET
6 Months Ended
Jun. 30, 2012
Receivables [Abstract]  
LOANS, NET

 

NOTE 3 – LOANS, NET

Loan Portfolio Composition. The composition of the loan portfolio was as follows:

 

 

 

 

 

 

 

 

(Dollars in Thousands)

 

June 30, 2012

 

December 31, 2011

 

Commercial, Financial and Agricultural

 

$

136,736

 

$

130,879

 

Real Estate - Construction

 

 

42,616

 

 

18,892

 

Real Estate - Commercial Mortgage

 

 

605,819

 

 

639,140

 

Real Estate - Residential(1)

 

 

346,054

 

 

385,621

 

Real Estate - Home Equity

 

 

242,929

 

 

244,263

 

Real Estate - Loans Held-for-Sale

 

 

16,969

 

 

21,225

 

Consumer

 

 

165,113

 

 

188,663

 

Loans, Net of Unearned Income

 

$

1,556,236

 

$

1,628,683

 


 

 

(1)

Includes loans in process with outstanding balances of $5.8 million and $12.5 million for June 30, 2012 and December 31, 2011, respectively.

Net deferred fees included in loans were $1.6 million at June 30, 2012 and December 31, 2011, respectively.

Loan Portfolio Aging. A loan is defined as a past due loan when one full payment is past due or a contractual maturity is over 30 days past due (“DPD”).

The following table presents the aging of the recorded investment in past due loans by class of loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(Dollars in Thousands)

 

30-59
DPD

 

60-89
DPD

 

Over 90
DPD

 

Total
Past Due

 

Total
Current

 

Total
Loans

 

June 30, 2012

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial, Financial and Agricultural

 

$

521

 

$

175

 

$

—

 

$

696

 

$

135,225

 

$

136,736

 

Real Estate - Construction

 

 

—

 

 

—

 

 

—

 

 

—

 

 

40,421

 

 

46,803

 

Real Estate - Commercial Mortgage

 

 

7,240

 

 

288

 

 

—

 

 

7,528

 

 

558,590

 

 

605,819

 

Real Estate - Residential

 

 

3,966

 

 

1,254

 

 

—

 

 

5,220

 

 

325,173

 

 

353,199

 

Real Estate - Home Equity

 

 

1,681

 

 

182

 

 

—

 

 

1,863

 

 

236,874

 

 

242,929

 

Consumer

 

 

1,174

 

 

214

 

 

—

 

 

1,388

 

 

168,486

 

 

170,750

 

Total Past Due Loans

 

$

14,582

 

$

2,113

 

$

—

 

$

16,695

 

$

1,464,769

 

$

1,556,236

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(Dollars in Thousands)

 

30-59
DPD

 

60-89
DPD

 

Over 90
DPD

 

Total
Past Due

 

Total
Current

 

Total
Loans

 

December 31, 2011

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial, Financial and Agricultural

 

$

307

 

$

49

 

$

46

 

$

402

 

$

129,722

 

$

130,879

 

Real Estate - Construction

 

 

—

 

 

—

 

 

—

 

 

—

 

 

26,034

 

 

26,367

 

Real Estate - Commercial Mortgage

 

 

3,070

 

 

646

 

 

—

 

 

3,716

 

 

592,604

 

 

639,140

 

Real Estate - Residential

 

 

7,983

 

 

3,031

 

 

58

 

 

11,072

 

 

350,133

 

 

386,877

 

Real Estate - Home Equity

 

 

1,139

 

 

500

 

 

95

 

 

1,734

 

 

238,246

 

 

244,263

 

Consumer

 

 

2,355

 

 

345

 

 

25

 

 

2,725

 

 

197,272

 

 

201,157

 

Total Past Due Loans

 

$

14,854

 

$

4,571

 

$

224

 

$

19,649

 

$

1,534,011

 

$

1,628,683

 

Nonaccrual Loans. Loans are generally placed on non-accrual status if principal or interest payments become 90 days past due and/or management deems the collectability of the principal and/or interest to be doubtful. Loans are returned to accrual status when the principal and interest amounts contractually due are brought current or when future payments are reasonably assured.

The following table presents the recorded investment in nonaccrual loans and loans past due over 90 days and still on accrual by class of loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

June 30, 2012

 

December 31, 2011

 

(Dollars in Thousands)

 

Nonaccrual

 

Over 90 Days

 

Nonaccrual

 

Over 90 Days

 

Commercial, Financial and Agricultural

 

$

815

 

$

—

 

$

755

 

$

46

 

Real Estate - Construction

 

 

6,382

 

 

—

 

 

334

 

 

—

 

Real Estate - Commercial Mortgage

 

 

39,701

 

 

—

 

 

42,820

 

 

—

 

Real Estate - Residential

 

 

22,805

 

 

—

 

 

25,671

 

 

58

 

Real Estate - Home Equity

 

 

4,192

 

 

—

 

 

4,283

 

 

95

 

Consumer

 

 

875

 

 

—

 

 

1,160

 

 

25

 

Total Nonaccrual Loans

 

$

74,770

 

$

—

 

$

75,023

 

$

224

 

Impaired Loans. Loans are deemed to be impaired when, based on current information and events, it is probable that the Company will not be able to collect all amounts due (principal and interest payments), according to the contractual terms of the loan agreement. Loans, for which the terms have been modified, and for which the borrower is experiencing financial difficulties, are considered troubled debt restructurings and classified as impaired.

The following table presents loans individually evaluated for impairment by class of loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(Dollars in Thousands)

 

Unpaid
Principal
Balance

 

Recorded
Investment
With No
Allowance

 

Recorded
Investment
With
Allowance

 

Related
Allowance

 

June 30, 2012:

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial, Financial and Agricultural

 

$

1,560

 

$

1,018

 

$

542

 

$

86

 

Real Estate - Construction

 

 

6,559

 

 

2,768

 

 

3,791

 

 

395

 

Real Estate - Commercial Mortgage

 

 

62,383

 

 

28,193

 

 

34,190

 

 

4,032

 

Real Estate - Residential

 

 

29,434

 

 

5,181

 

 

24,253

 

 

4,046

 

Real Estate - Home Equity

 

 

3,569

 

 

653

 

 

2,916

 

 

1,033

 

Consumer

 

 

70

 

 

14

 

 

56

 

 

11

 

Total

 

$

103,575

 

$

37,827

 

$

65,748

 

$

9,603

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2011:

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial, Financial and Agricultural

 

$

1,653

 

$

671

 

$

982

 

$

311

 

Real Estate - Construction

 

 

511

 

 

—

 

 

511

 

 

68

 

Real Estate - Commercial Mortgage

 

 

65,624

 

 

19,987

 

 

45,637

 

 

5,828

 

Real Estate - Residential

 

 

36,324

 

 

6,897

 

 

29,427

 

 

4,702

 

Real Estate - Home Equity

 

 

3,527

 

 

645

 

 

2,882

 

 

239

 

Consumer

 

 

143

 

 

90

 

 

53

 

 

26

 

Total

 

$

107,782

 

$

28,290

 

$

79,492

 

$

11,174

 

The following table summarizes the average recorded investment and interest income recognized by class of impaired loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended June 30,

 

Six Months Ended June 30,

 

 

 

2012

 

2011

 

2012

 

2011

 

(Dollars in Thousands)

 


Average
Recorded
Investment

 

Total
Interest
Income

 

Average
Recorded
Investment

 

Total
Interest
Income

 

Average
Recorded
Investment

 

Total
Interest
Income

 

Average
Recorded
Investment

 

Total
Interest
Income

 

Commercial, Financial and Agricultural

 

$

1,684

 

 

22

 

$

1,563

 

 

13

 

$

1,606

 

 

42

 

$

1,707

 

 

47

 

Real Estate - Construction

 

 

3,913

 

 

67

 

 

1,950

 

 

2

 

 

3,535

 

 

71

 

 

1,922

 

 

10

 

Real Estate - Commercial Mortgage

 

 

66,140

 

 

689

 

 

46,145

 

 

316

 

 

64,003

 

 

1,170

 

 

42,450

 

 

631

 

Real Estate - Residential

 

 

31,630

 

 

261

 

 

30,782

 

 

147

 

 

32,880

 

 

496

 

 

33,804

 

 

435

 

Real Estate - Home Equity

 

 

3,462

 

 

37

 

 

2,844

 

 

9

 

 

3,548

 

 

62

 

 

2,815

 

 

34

 

Consumer

 

 

58

 

 

19

 

 

108

 

 

7

 

 

107

 

 

23

 

 

112

 

 

21

 

Total

 

$

106,887

 

 

1,095

 

$

83,392

 

 

494

 

$

105,679

 

 

1,864

 

$

82,810

 

 

1,178

 

Troubled Debt Restructurings (“TDRs”). TDRs are loans in which the borrower is experiencing financial difficulty and the Company has granted an economic concession to the borrower that it would not otherwise consider. In these instances, as part of a work-out alternative, the Company will defer cash payments required as part of the loan agreement through either a principal moratorium or extension of the loan term. The impact of the TDR modifications and defaults are factored into the allowance for loan losses on a loan-by-loan basis as all TDRs are, by definition, impaired loans. Thus, specific reserves are established based upon the results of either a discounted cash flow analysis or the underlying collateral value, if the loan is deemed to be collateral dependent. In the limited circumstances that a loan is removed from TDR classification, it is the Company’s policy to also remove it from the impaired loan category, but to continue to individually evaluate loan impairment based on the contractual terms specified by the loan agreement.

The following table presents loans classified as TDRs:

 

 

June 30, 2012

 

December 31, 2011

 

(Dollars in Thousands)

 

Accruing

 

Nonaccruing

 

Accruing

 

Nonaccruing

 

Commercial, Financial and Agricultural

 

$

943

 

$

200

 

$

694

 

$

—

 

Real Estate - Construction

 

 

177

 

 

813

 

 

178

 

 

—

 

Real Estate - Commercial Mortgage

 

 

24,626

 

 

9,932

 

 

20,062

 

 

12,029

 

Real Estate - Residential

 

 

12,052

 

 

2,625

 

 

15,553

 

 

947

 

Real Estate - Home Equity

 

 

874

 

 

—

 

 

1,161

 

 

—

 

Consumer

 

 

62

 

 

—

 

 

27

 

 

—

 

Total TDRs

 

$

38,734

 

$

13,570

 

$

37,675

 

$

12,976

 

Loans classified as TDRs during the three and six months ended June 30, 2012 are presented in the table below. The modifications made during the reporting period involved either an extension of the loan term or a principal moratorium and the financial impact of these modifications was not material.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended June 30,

 

Six Months Ended June 30,

 

 

 

2012

 

2012

 

(Dollars in Thousands)

 

Number
of
Contracts

 


Pre-
Modified
Recorded
Investment

 

Post-
Modified
Recorded
Investment

 

Number
of
Contracts

 

Pre-
Modified
Recorded
Investment

 

Post-
Modified
Recorded
Investment

 

Commercial, Financial and Agricultural

 

—

 

$

—

 

$

—

 

4

 

$

656

 

$

660

 

Real Estate - Construction

 

4

 

 

807

 

 

814

 

4

 

 

807

 

 

814

 

Real Estate - Commercial Mortgage

 

14

 

 

3,979

 

 

4,049

 

27

 

 

8,545

 

 

8,745

 

Real Estate - Residential

 

12

 

 

1,635

 

 

1,649

 

20

 

 

2,493

 

 

2,557

 

Real Estate - Home Equity

 

—

 

 

—

 

 

—

 

—

 

 

—

 

 

—

 

Consumer

 

2

 

 

19

 

 

44

 

2

 

 

19

 

 

44

 

Total TDRs

 

32

 

$

6,440

 

$

6,556

 

57

 

$

12,520

 

$

12,820

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended June 30,

 

Six Months Ended June 30,

 

 

 

2011

 

2011

 

(Dollars in Thousands)

 

Number
of
Contracts

 


Pre-
Modified
Recorded
Investment

 

Post-
Modified
Recorded
Investment

 

Number of
Contracts

 

Pre-
Modified
Recorded
Investment

 

Post-
Modified
Recorded
Investment

 

Commercial, Financial and Agricultural

 

 

2

 

$

134

 

$

134

 

 

4

 

$

229

 

$

229

 

Real Estate - Construction

 

 

1

 

 

177

 

 

155

 

 

1

 

 

177

 

 

155

 

Real Estate - Commercial Mortgage

 

 

10

 

 

2,973

 

 

3,032

 

 

23

 

 

8,565

 

 

8,421

 

Real Estate - Residential

 

 

27

 

 

2,268

 

 

2,390

 

 

48

 

 

5,185

 

 

5,499

 

Real Estate - Home Equity

 

 

2

 

 

52

 

 

52

 

 

4

 

 

177

 

 

189

 

Consumer

 

 

1

 

 

4

 

 

4

 

 

2

 

 

23

 

 

22

 

Total TDRs

 

 

43

 

$

5,608

 

$

5,767

 

 

82

 

$

14,356

 

$

14,515

 

Loans modified as TDRs within the previous 12 months that have subsequently defaulted during the three and six months ended June 30, 2012 are presented in the table below.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended June 30,

 

Six Months Ended June 30,

 

 

 

2012

 

2012

 

(Dollars in Thousands)

 

Number of
Contracts

 


Post-Modified
Recorded
Investment

 

Number of
Contracts

 

Post-Modified
Recorded
Investment

 

Commercial, Financial and Agricultural

 

 

—

 

$

—

 

 

—

 

$

—

 

Real Estate - Construction

 

 

—

 

 

—

 

 

—

 

 

—

 

Real Estate - Commercial Mortgage

 

 

1

 

 

910

 

 

5

 

 

2,800

 

Real Estate - Residential

 

 

2

 

 

699

 

 

8

 

 

1,409

 

Real Estate - Home Equity

 

 

1

 

 

21

 

 

2

 

 

178

 

Consumer

 

 

—

 

 

—

 

 

—

 

 

—

 

Total TDRs

 

 

4

 

$

1,630

 

 

15

 

$

4,387

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended June 30,

 

Six Months Ended June 30,

 

 

 

2011

 

2011

 

(Dollars in Thousands)

 

Number of
Contracts

 


Post-Modified
Recorded
Investment

 

Number of
Contracts

 

Post-Modified
Recorded
Investment

 

Commercial, Financial and Agricultural

 

 

2

 

$

161

 

 

2

 

$

161

 

Real Estate - Construction

 

 

—

 

 

—

 

 

—

 

 

—

 

Real Estate - Commercial Mortgage

 

 

3

 

 

976

 

 

4

 

 

1,472

 

Real Estate - Residential

 

 

3

 

 

978

 

 

3

 

 

978

 

Real Estate - Home Equity

 

 

—

 

 

—

 

 

—

 

 

—

 

Consumer

 

 

—

 

 

—

 

 

—

 

 

—

 

Total TDRs

 

 

8

 

$

2,115

 

 

9

 

$

2,611

 

Credit Risk Management. The Company has adopted comprehensive lending policies, underwriting standards and loan review procedures designed to maximize loan income within an acceptable level of risk. Management and the Board of Directors review and approve these policies and procedures on a regular basis (at least annually).

Reporting systems have been implemented to monitor loan originations, loan quality, concentrations of credit, loan delinquencies and nonperforming loans and potential problem loans. Management and the Credit Risk Oversight Committee periodically review our lines of business to monitor asset quality trends and the appropriateness of credit policies. In addition, total borrower exposure limits are established and concentration risk is monitored. As part of this process, the overall composition of the portfolio is reviewed to gauge diversification of risk, client concentrations, industry group, loan type, geographic area, or other relevant classifications of loans. Specific segments of the loan portfolio are monitored and reported to the Board on a quarterly basis and have strategic plans in place to supplement Board approved credit policies governing exposure limits and underwriting standards. Detailed below are the categories of loans within the Company’s loan portfolio and risk characteristics unique to each.

Commercial, Financial, and Agricultural – Loans in this category are primarily made based on identified cash flows of the borrower with consideration given to underlying collateral and personal or other guarantees. Lending policy establishes debt service coverage ratio limits that require a borrower’s cash flow to be sufficient to cover principal and interest payments on all new and existing debt. The majority of these loans are secured by the assets being financed or other business assets such as accounts receivable, inventory, or equipment. Collateral values are determined based upon third party appraisals and evaluations. Loan to value ratios at origination are governed by established policy guidelines.

Real Estate Construction – Loans in this category consist of short-term construction loans, revolving and non-revolving credit lines and construction/perm loans made to individuals and investors to finance the acquisition, development, construction or rehabilitation of real property. These loans are primarily made based on identified cash flows of the borrower or project and generally secured by the property being financed, including 1-4 family residential properties and commercial properties that are either owner-occupied or investment in nature. These properties may include either vacant or improved property. Collateral values are determined based upon third party appraisals and evaluations. Loan to value ratios at origination are governed by established policy guidelines.

Real Estate Commercial Mortgage – Loans in this category consists of commercial mortgage loans secured by property that is either owner-occupied or investment in nature. These loans are primarily made based on identified cash flows of the borrower or project with consideration given to underlying real estate collateral and personal guarantees. Lending policy establishes debt service coverage ratios and loan to value ratios specific to the property type. Collateral values are determined based upon third party appraisals and evaluations.

Real Estate Residential – Residential mortgage loans held in the Company’s loan portfolio are made to borrowers that demonstrate the ability to make scheduled payments with full consideration to underwriting factors such as current income, employment status, current assets, and other financial resources, credit history, and the value of the collateral. Collateral consists of mortgage liens on 1-4 family residential properties. Collateral values are determined based upon third party appraisals and evaluations. The Company does not originate sub-prime loans.

Real Estate Home Equity – Home equity loans and lines are made to qualified individuals for legitimate purposes generally secured by senior or junior mortgage liens on owner-occupied 1-4 family homes or vacation homes. Borrower qualifications include favorable credit history combined with supportive income and debt ratio requirements and combined loan to value ratios within established policy guidelines. Collateral values are determined based upon third party appraisals and evaluations.

Consumer Loans – This loan portfolio includes personal installment loans, direct and indirect automobile financing, and overdraft lines of credit. The majority of the consumer loan portfolio consists of indirect and direct automobile loans. Lending policy establishes maximum debt to income ratios, minimum credit scores, and includes guidelines for verification of applicants’ income and receipt of credit reports.

Credit Quality Indicators. As part of the ongoing monitoring of the Company’s loan portfolio quality, management categorizes loans into risk categories based on relevant information about the ability of borrowers to service their debt such as: current financial information, historical payment performance, credit documentation, and current economic/market trends, among other factors. Risk ratings are assigned to each loan and revised as needed through established monitoring procedures for individual loan relationships over a predetermined amount and review of smaller balance homogenous loan pools. The Company uses the definitions noted below for categorizing and managing its criticized loans. Loans categorized as “Pass” do not meet the criteria set forth for the Special Mention, Substandard, or Doubtful categories and are not considered criticized.

Special Mention – Loans in this category are presently protected from loss, but weaknesses are apparent which, if not corrected, could cause future problems. Loans in this category may not meet required underwriting criteria and have no mitigating factors. More than the ordinary amount of attention is warranted for these loans.

Substandard – Loans in this category exhibit well-defined weaknesses that would typically bring normal repayment into jeopardy. These loans are no longer adequately protected due to well-defined weaknesses that affect the repayment capacity of the borrower. The possibility of loss is much more evident and above average supervision is required for these loans.

Doubtful – Loans in this category have all the weaknesses inherent in a loan categorized as Substandard, with the characteristic that the weaknesses make collection or liquidation in full, on the basis of currently existing facts, conditions, and values, highly questionable and improbable.

The following table presents the risk category of loans by segment:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(Dollars in Thousands)

 

Commercial,
Financial,
Agriculture

 

Real Estate

 

Consumer

 

Total

 

June 30, 2012

 

 

 

 

 

 

 

 

 

 

 

 

 

Special Mention

 

$

3,560

 

$

45,787

 

$

258

 

$

49,605

 

Substandard

 

 

13,033

 

 

209,337

 

 

1,319

 

 

223,689

 

Doubtful

 

 

—

 

 

5,378

 

 

—

 

 

5,378

 

Total Criticized Loans

 

$

16,593

 

$

260,502

 

$

1,577

 

$

278,672

 


 

 

 

 

 

 

 

 

 

 

 

 

 

 

(Dollars in Thousands)

 

Commercial,
Financial,
Agriculture

 

Real Estate

 

Consumer

 

Total

 

December 31, 2011

 

 

 

 

 

 

 

 

 

 

 

 

 

Special Mention

 

$

4,883

 

$

43,787

 

$

79

 

$

48,749

 

Substandard

 

 

9,804

 

 

202,734

 

 

1,699

 

 

214,237

 

Doubtful

 

 

111

 

 

7,763

 

 

—

 

 

7,874

 

Total Criticized Loans

 

$

14,798

 

$

254,284

 

$

1,778

 

$

270,860

 

Allowance for Loan Losses. The allowance for loan losses is a reserve established through a provision for loan losses charged to expense, which represents management’s best estimate of probable losses within the existing portfolio of loans. Loans are charged-off to the allowance when losses are deemed to be probable and reasonably quantifiable.

The following table details the activity in the allowance for loan losses by portfolio class for the three and six months ended June 30, 2012 and 2011. Allocation of a portion of the allowance to one category of loans does not preclude its availability to absorb losses in other categories.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(Dollars in Thousands)

 

Commercial,
Financial,
Agricultural

 

Real Estate
Construction

 

Real Estate
Commercial
Mortgage

 

Real Estate
Residential

 

Real Estate
Home
Equity

 

Consumer

 

Unallocated

 

Total

 

Three Months Ended
June 30, 2012

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning Balance

 

$

1,493

 

$

1,761

 

$

10,432

 

$

12,225

 

$

2,725

 

$

1,589

 

$

992

 

$

31,217

 

Provision for Loan Losses

 

 

(198

)

 

1,190

 

 

1,595

 

 

2,785

 

 

414

 

 

(51

)

 

8

 

 

5,743

 

Charge-Offs

 

 

(57

)

 

(275

)

 

(3,519

)

 

(3,894

)

 

(425

)

 

(550

)

 

—

 

 

(8,720

)

Recoveries

 

 

82

 

 

27

 

 

42

 

 

969

 

 

116

 

 

453

 

 

—

 

 

1,689

 

Net Charge-Offs

 

 

25

 

 

(248

)

 

(3,477

)

 

(2,925

)

 

(309

)

 

(97

)

 

 

 

 

(7,031

)

Ending Balance

 

$

1,320

 

$

2,703

 

$

8,550

 

$

12,085

 

$

2,830

 

$

1,441

 

$

1,000

 

$

29,929

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Six Months Ended
June 30, 2012

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning Balance

 

$

1,534

 

$

1,133

 

$

10,660

 

$

12,518

 

$

2,392

 

$

1,887

 

$

911

 

$

31,035

 

Provision for Loan Losses

 

 

(39

)

 

1,818

 

 

2,761

 

 

4,296

 

 

1,621

 

 

(10

)

 

89

 

 

10,536

 

Charge-Offs

 

 

(325

)

 

(275

)

 

(5,051

)

 

(5,861

)

 

(1,317

)

 

(1,282

)

 

—

 

 

(14,111

)

Recoveries

 

 

150

 

 

27

 

 

180

 

 

1,132

 

 

134

 

 

846

 

 

—

 

 

2,469

 

Net Charge-Offs

 

 

(175

)

 

(248

)

 

(4,871

)

 

(4,729

)

 

(1,183

)

 

(436

)

 

—

 

 

(11,642

)

Ending Balance

 

$

1,320

 

$

2,703

 

$

8,550

 

$

12,085

 

$

2,830

 

$

1,441

 

$

1,000

 

$

29,929

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended
June 30, 2011

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning Balance

 

$

1,439

 

$

1,504

 

$

10,037

 

$

15,537

 

$

2,634

 

$

1,777

 

$

945

 

$

33,873

 

Provision for Loan Losses

 

 

603

 

 

250

 

 

1,217

 

 

668

 

 

501

 

 

251

 

 

55

 

 

3,545

 

Charge-Offs

 

 

(301

)

 

(14

)

 

(2,808

)

 

(2,371

)

 

(944

)

 

(606

)

 

—

 

 

(7,044

)

Recoveries

 

 

43

 

 

5

 

 

115

 

 

113

 

 

57

 

 

373

 

 

—

 

 

706

 

Net Charge-Offs

 

 

(258

)

 

(9

)

 

(2,693

)

 

(2,258

)

 

(887

)

 

(233

)

 

—

 

 

(6,338

)

Ending Balance

 

$

1,784

 

$

1,745

 

$

8,561

 

$

13,947

 

$

2,248

 

$

1,795

 

$

1,000

 

$

31,080

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Six Months Ended
June 30, 2011

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning Balance

 

$

1,544

 

$

2,060

 

$

8,645

 

$

17,046

 

$

2,522

 

$

2,612

 

$

1,007

 

$

35,436

 

Provision for Loan Losses

 

 

1,156

 

 

(315

)

 

3,027

 

 

2,556

 

 

1,565

 

 

(304

)

 

(7

)

 

7,678

 

Charge-Offs

 

 

(1,022

)

 

(14

)

 

(3,238

)

 

(5,828

)

 

(1,932

)

 

(1,226

)

 

—

 

 

(13,260

)

Recoveries

 

 

106

 

 

14

 

 

127

 

 

173

 

 

93

 

 

713

 

 

—

 

 

1,226

 

Net Charge-Offs

 

 

(916

)

 

—

 

 

(3,111

)

 

(5,655

)

 

(1,839

)

 

(513

)

 

—

 

 

(12,034

)

Ending Balance

 

$

1,784

 

$

1,745

 

$

8,561

 

$

13,947

 

$

2,248

 

$

1,795

 

$

1,000

 

$

31,080

 

The following table details the amount of the allowance for loan losses by portfolio class disaggregated on the basis of the Company’s impairment methodology

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(Dollars in Thousands)

 

Commercial,
Financial,
Agricultural

 

Real Estate
Construction

 

Real Estate
Commercial
Mortgage

 

Real Estate
Residential

 

Real Estate
Home
Equity

 

Consumer

 

Unallocated

 

Total

 

June 30, 2012

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Period-end amount
allocated to:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans Individually
Evaluated for Impairment

 

$

86

 

$

395

 

$

4,227

 

$

4,046

 

$

1,033

 

$

11

 

$

—

 

$

9,798

 

Loans Collectively
Evaluated for Impairment

 

 

1,234

 

 

2,308

 

 

4,323

 

 

8,039

 

 

1,797

 

 

1,430

 

 

1,000

 

 

20,131

 

Ending Balance

 

$

1,320

 

$

2,703

 

$

8,550

 

$

12,085

 

$

2,830

 

$

1,441

 

$

1,000

 

$

29,929

 


 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(Dollars in Thousands)

 

Commercial,
Financial,
Agricultural

 

Real Estate
Construction

 

Real Estate
Commercial
Mortgage

 

Real Estate
Residential

 

Real Estate
Home
Equity

 

Consumer

 

Unallocated

 

Total

 

June 30, 2011

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Period-end amount
allocated to:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans Individually Evaluated for Impairment

 

$

591

 

$

487

 

$

3,582

 

$

5,800

 

$

506

 

$

41

 

$

—

 

$

11,007

 

Loans Collectively Evaluated for Impairment

 

 

1,193

 

 

1,258

 

 

4,979

 

 

8,147

 

 

1,742

 

 

1,754

 

 

1,000

 

 

20,073

 

Ending Balance

 

$

1,784

 

$

1,745

 

$

8,561

 

$

13,947

 

$

2,248

 

$

1,795

 

$

1,000

 

$

31,080

 

The Company’s recorded investment in loans related to each balance in the allowance for loan losses by portfolio class and disaggregated on the basis of the Company’s impairment methodology was as follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(Dollars in Thousands)

 

Commercial,
Financial,
Agricultural

 

Real Estate
Construction

 

Real Estate
Commercial
Mortgage

 

Real Estate
Residential

 

Real Estate
Home
Equity

 

Consumer

 

Unallocated

 

Total

 

June 30, 2012

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually Evaluated for Impairment

 

$

1,560

 

$

6,559

 

$

64,399

 

$

29,434

 

$

3,569

 

$

70

 

$

—

 

$

105,591

 

Collectively Evaluated for Impairment

 

 

135,176

 

 

40,244

 

 

541,420

 

 

323,764

 

 

239,361

 

 

170,680

 

 

—

 

 

1,450,645

 

Total

 

$

136,736

 

$

46,803

 

$

605,819

 

$

353,198

 

$

242,930

 

$

170,750

 

$

—

 

$

1,556,236

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

June 30, 2011

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually Evaluated for Impairment

 

$

1,730

 

$

1,311

 

$

42,531

 

$

29,829

 

$

2,351

 

$

79

 

$

—

 

$

77,831

 

Collectively Evaluated for Impairment

 

 

148,100

 

 

29,556

 

 

617,526

 

 

365,297

 

 

245,878

 

 

203,414

 

 

—

 

 

1,609,771

 

Total

 

$

149,830

 

$

30,867

 

$

660,057

 

$

395,126

 

$

248,229

 

$

203,493

 

$

—

 

$

1,687,602