Quarterly report pursuant to Section 13 or 15(d)

LOANS, NET

v2.4.0.8
LOANS, NET
9 Months Ended
Sep. 30, 2013
Debt Disclosure [Abstract]  
LOANS, NET

NOTE 3 – LOANS, NET

 

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

 

(Dollars in Thousands)   September 30, 2013   December 31, 2012
Commercial, Financial and Agricultural   $ 123,253     $ 139,850  
Real Estate - Construction     31,454       37,512  
Real Estate - Commercial Mortgage     570,736       613,625  
Real Estate - Residential(1)     311,031       321,986  
Real Estate - Home Equity     230,212       236,263  
Consumer     151,156       157,877  
Loans, Net of Unearned Income   $ 1,417,842     $ 1,507,113  

 

  (1) Includes loans in process with outstanding balances of $5.8 million and $11.9 million at September 30, 2013 and December 31, 2012, respectively.

 

Net deferred fees included in loans were $1.5 million and $1.6 million at September 30, 2013 and December 31, 2012, respectively.

 

The Company has pledged a blanket floating lien on all 1-4 family residential mortgage loans, commercial real estate mortgage loans, and home equity loans to support available borrowing capacity at the FHLB of Atlanta and has pledged a blanket floating lien on all consumer loans, commercial loans, and construction loans to support available borrowing capacity at the Federal Reserve Bank of Atlanta.

 

Nonaccrual Loans. Loans are generally placed on nonaccrual 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:

 

    September 30, 2013   December 31, 2012
(Dollars in Thousands)   Nonaccrual   90 + Days   Nonaccrual   90 + Days
Commercial, Financial and Agricultural   $ 489       —       $ 1,069       —    
Real Estate - Construction     640       —         4,071       —    
Real Estate - Commercial Mortgage     25,714       —         41,045       —    
Real Estate - Residential     9,530       —         13,429       —    
Real Estate - Home Equity     4,741       —         4,034       —    
Consumer     568       —         574       —    
Total Nonaccrual Loans   $ 41,682       —       $ 64,222       —    
                                 

 

 

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
  90 +
DPD
  Total
Past Due
  Total
Current
  Total
Loans
September 30, 2013                                                
Commercial, Financial and Agricultural   $ 324     $ 58     $ —       $ 382     $ 122,383     $ 123,253  
Real Estate - Construction     —         108       —         108       30,707       31,454  
Real Estate - Commercial Mortgage     2,070       563       —         2,633       542,390       570,736  
Real Estate - Residential     1,734       1,665       —         3,399       298,102       311,031  
Real Estate - Home Equity     587       119       —         706       224,764       230,212  
Consumer     1,021       178       —         1,199       149,386       151,156  
Total Past Due Loans   $ 5,736     $ 2,691     $ —       $ 8,427     $ 1,367,732     $ 1,417,842  

 

 

(Dollars in Thousands)

  30-59
DPD
  60-89
DPD
  90 +
DPD
  Total
Past Due
  Total
Current
  Total
Loans
December, 31, 2012                                                
Commercial, Financial and Agricultural   $ 302     $ 314     $ —       $ 616     $ 138,165     $ 139,850  
Real Estate - Construction     375       —         —         375       33,066       37,512  
Real Estate - Commercial Mortgage     1,090       583       —         1,673       570,907       613,625  
Real Estate - Residential     2,788       1,199       —         3,987       304,570       321,986  
Real Estate - Home Equity     711       487       —         1,198       231,031       236,263  
Consumer     1,693       392       —         2,085       155,218       157,877  
Total Past Due Loans   $ 6,959     $ 2,975     $ —       $ 9,934     $ 1,432,957     $ 1,507,113  

 

 

 

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. 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
September 30, 2013
                                                               
Beginning Balance   $ 895     $ 2,243     $ 9,951     $ 9,258     $ 2,879     $ 1,042     $ 1,026     $ 27,294  
Provision for Loan Losses     (171 )     (237 )     (630 )     1,044       277       297       (25 )     555  
Charge-Offs     (138 )     (278 )     (882 )     (1,178 )     (362 )     (674 )     —         (3,512 )
Recoveries     87       1       167       167       13       238       —         673  
Net Charge-Offs     (51 )     (277 )     (715 )     (1,011 )     (349 )     (436 )     —         (2,839 )
Ending Balance   $ 673     $ 1,729     $ 8,606     $ 9,291     $ 2,807     $ 903     $ 1,001     $ 25,010  
                                                                 
Nine Months Ended
September 30, 2013
                                                               
Beginning Balance   $ 1,253     $ 2,856     $ 11,081     $ 8,678     $ 2,945     $ 1,327     $ 1,027     $ 29,167  
Provision for Loan Losses     (345 )     (130 )     151       2,868       404       153       (26 )     3,075  
Charge-Offs     (411 )     (998 )     (2,975 )     (2,914 )     (797 )     (1,321 )     —         (9,416 )
Recoveries     176       1       349       659       255       744       —         2,184  
Net Charge-Offs     (235 )     (997 )     (2,626 )     (2,255 )     (542 )     (577 )     —         (7,232 )
Ending Balance   $ 673     $ 1,729     $ 8,606     $ 9,291     $ 2,807     $ 903     $ 1,001     $ 25,010  
                                                                 
Three Months Ended
September 30, 2012
                                                               
Beginning Balance   $ 1,320     $ 2,703     $ 8,550     $ 12,085     $ 2,830     $ 1,441     $ 1,000     $ 29,929  
Provision for Loan Losses     572       329       1,788       (792 )     1,130       (130 )     (33 )     2,864  
Charge-Offs     (331 )     (127 )     (512 )     (981 )     (834 )     (355 )     —         (3,140 )
Recoveries     53       9       34       76       15       382       —         569  
Net Charge-Offs     (278 )     (118 )     (478 )     (905 )     (819 )     27       —         (2,571 )
Ending Balance   $ 1,614     $ 2,914     $ 9,860     $ 10,388     $ 3,141     $ 1,338     $ 967     $ 30,222  
                                                                 
Nine Months Ended
September 30, 2012
                                                               
Beginning Balance   $ 1,534     $ 1,133     $ 10,660     $ 12,518     $ 2,392     $ 1,887     $ 911     $ 31,035  
Provision for Loan Losses     534       2,147       4,548       3,505       2,752       (142 )     56       13,400  
Charge-Offs     (657 )     (402 )     (5,562 )     (6,843 )     (2,152 )     (1,635 )     —         (17,251 )
Recoveries     203       36       214       1,208       149       1,228       —         3,038  
Net Charge-Offs     (454 )     (366 )     (5,348 )     (5,635 )     (2,003 )     (407 )     —         (14,213 )
Ending Balance   $ 1,614     $ 2,914     $ 9,860     $ 10,388     $ 3,141     $ 1,338     $ 967     $ 30,222  

 

 

 

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
September 30, 2013
Period-end amount Allocated to:
                                                               
Loans Individually Evaluated for Impairment   $ 218     $ 124     $ 5,045     $ 2,184     $ 508     $ 31     $ —       $ 8,110  
Loans Collectively Evaluated for Impairment     455       1,605       3,561       7,107       2,299       872       1,001       16,900  
Ending Balance   $ 673     $ 1,729     $ 8,606     $ 9,291     $ 2,807     $ 903     $ 1,001     $ 25,010  
                                                                 
December 31, 2012
Period-end amount Allocated to:
                                                               
Loans Individually Evaluated for Impairment   $ 210     $ 714     $ 6,641     $ 2,778     $ 546     $ 32     $ —       $ 10,921  
Loans Collectively Evaluated for Impairment     1,043       2,142       4,440       5,900       2,399       1,295       1,027       18,246  
Ending Balance   $ 1,253     $ 2,856     $ 11,081     $ 8,678     $ 2,945     $ 1,327     $ 1,027     $ 29,167  
                                                                 
September 30, 2012
Period-end amount Allocated to:
                                                               
Loans Individually Evaluated for Impairment   $ 453     $ 700     $ 5,566     $ 3,604     $ 858     $ 18     $ —       $ 11,199  
Loans Collectively Evaluated for Impairment     1,161       2,214       4,294       6,784       2,283       1,320       967       19,023  
Ending Balance   $ 1,614     $ 2,914     $ 9,860     $ 10,388     $ 3,141     $ 1,338     $ 967     $ 30,222  

 

 

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
September 30, 2013                                                                
Individually Evaluated for Impairment   $ 3,546     $ 773     $ 57,820     $ 20,894     $ 3,977     $ 416     $ —       $ 87,426  
Collectively Evaluated for Impairment     119,707       30,681       512,916       290,137       226,235       150,740       —         1,330,416  
Total   $ 123,253     $ 31,454     $ 570,736     $ 311,031     $ 230,212     $ 151,156     $ —       $ 1,417,842  
                                                                 
December 31, 2012                                                                
Individually Evaluated for Impairment   $ 2,325     $ 4,232     $ 74,650     $ 23,030     $ 3,858     $ 687     $ —       $ 108,782  
Collectively Evaluated for Impairment     137,525       33,280       538,975       298,956       232,405       157,190       —         1,398,331  
Total   $ 139,850     $ 37,512     $ 613,625     $ 321,986     $ 236,263     $ 157,877     $ —       $ 1,507,113  
                                                                 
September 30, 2012                                                                
Individually Evaluated for Impairment   $ 2,379     $ 5,716     $ 75,707     $ 28,592     $ 3,380     $ 112     $ —       $ 115,886  
Collectively Evaluated for Impairment     133,560       37,562       533,964       319,344       236,066       156,913       —         1,417,409  
Total   $ 135,939     $ 43,278     $ 609,671     $ 347,936     $ 239,446     $ 157,025     $ —       $ 1,533,295  

 

 

 

 

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
September 30, 2013                                
Commercial, Financial and Agricultural   $ 3,546     $ 2,279     $ 1,267     $ 218  
Real Estate - Construction     773       —         773       124  
Real Estate - Commercial Mortgage     57,820       23,441       34,379       5,045  
Real Estate - Residential     20,894       2,674       18,220       2,184  
Real Estate - Home Equity     3,977       1,159       2,818       508  
Consumer     416       96       320       31  
Total   $ 87,426     $ 29,649     $ 57,777     $ 8,110  
 
December 31, 2012
                               
Commercial, Financial and Agricultural   $ 2,325     $ 527     $ 1,797     $ 210  
Real Estate - Construction     4,232       —         4,232       714  
Real Estate - Commercial Mortgage     74,650       22,594       52,056       6,641  
Real Estate - Residential     23,030       2,635       20,395       2,778  
Real Estate - Home Equity     3,858       890       2,968       546  
Consumer     687       123       565       32  
Total   $ 108,782     $ 26,769     $ 82,013     $ 10,921  

 

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

 

    Three Months Ended September 30,   Nine Months Ended September 30,
    2013   2012   2013   2012
(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   $ 2,750       34     $ 1,969       48     $ 2,633       110     $ 2,016       90  
Real Estate - Construction     935       2       6,138       21       1,317       5       3,114       91  
Real Estate - Commercial Mortgage     59,657       510       68,202       1,051       60,785       1,575       69,741       2,221  
Real Estate - Residential     20,992       217       28,850       332       21,353       637       32,377       828  
Real Estate - Home Equity     4,050       19       3,474       71       4,056       54       3,453       133  
Consumer     472       3       91       9       529       7       128       33  
Total   $ 88,856       785     $ 108,724       1,532     $ 90,673       2,388     $ 110,829       3,396  
                                         

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 types 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/permanent 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
September 30, 2013                                
Special Mention   $ 9,642     $ 62,583     $ 74     $ 72,299  
Substandard     4,057       121,772       1,448       127,277  
Doubtful     —         914       —         914  
Total Criticized Loans   $ 13,699     $ 185,269     $ 1,522     $ 200,490  

 

 (Dollars in Thousands)   Commercial, Financial, Agriculture   Real Estate   Consumer   Total
December 31, 2012                                
Special Mention   $ 4,380     $ 54,938     $ 142     $ 59,460  
Substandard     10,863       177,277       1,624       189,764  
Doubtful     158       1,515       —         1,673  
Total Criticized Loans   $ 15,401     $ 233,730     $ 1,766     $ 250,897  

 

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:

 

    September 30, 2013   December 31, 2012
(Dollars in Thousands)   Accruing   Nonaccruing   Accruing   Nonaccruing
Commercial, Financial and Agricultural   $ 1,445     $ 145     $ 1,462     $ 508  
Real Estate - Construction     158       —         161       —    
Real Estate - Commercial Mortgage     32,088       7,738       29,870       8,425  
Real Estate - Residential     14,814       672       13,824       936  
Real Estate - Home Equity     1,774       93       1,587       —    
Consumer     413       —         570       10  
Total TDRs   $ 50,692     $ 8,648     $ 47,474     $ 9,879  

 

  

 

Loans classified as TDRs 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 September 30,   Nine Months Ended September 30,
    2013   2013
(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     $ 294     $ 337  
Real Estate - Construction     —         —         —         —         —         —    
Real Estate - Commercial Mortgage     3       4,264       4,250       12       9,385       9,403  
Real Estate - Residential     6       581       642       16       1,757       1,856  
Real Estate - Home Equity     2       85       85       8       429       427  
Consumer     —         —         —         6       112       93  
Total TDRs     11     $ 4,930     $ 4,977       46     $ 11,977     $ 12,116  

  

    Three Months Ended September 30,   Nine Months Ended September 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     1     $ 215     $ 215       5     $ 871     $ 875  
Real Estate - Construction     2       162       162       6       969       976  
Real Estate - Commercial Mortgage     18       5,255       5,360       45       13,799       14,104  
Real Estate - Residential     34       2,950       2,860       54       5,445       5,418  
Real Estate - Home Equity     16       611       610       16       611       610  
Consumer     57       568       591       59       586       635  
Total TDRs     128     $ 9,761     $ 9,798       185     $ 22,281     $ 22,618  

 

 

Loans modified as TDRs within the previous 12 months that have subsequently defaulted during the three and nine months ended September 30, 2013 and 2012 are presented in the table below.

 

 

    Three Months Ended September 30,   Nine Months Ended September 30,
    2013   2013
(Dollars in Thousands)   Number of
Contracts
  Post-Modified
Recorded
Investment
  Number of
Contracts
  Post-Modified
Recorded
Investment
Commercial, Financial and Agricultural     —       $ —         1     $ 83  
Real Estate - Commercial Mortgage     1       304       2       366  
Real Estate - Residential     5       445       7       728  
Real Estate - Home Equity     1       50       1       50  
Total TDRs     7     $ 799       11     $ 1,227  

 

 

    Three Months Ended September 30,   Nine Months Ended September 30,
    2012   2012
(Dollars in Thousands)   Number of
Contracts
  Post-Modified
Recorded
Investment
  Number of
Contracts
  Post-Modified
Recorded
Investment
Real Estate - Commercial Mortgage     2     $ 282       4     $ 1,721  
Real Estate - Residential     4       751       7       1,710  
Total TDRs     6     $ 1,033       11     $ 3,431