XML 12 R12.htm IDEA: XBRL DOCUMENT  v2.3.0.11
Loans
6 Months Ended
Jun. 30, 2011
Loans [Abstract]  
Loans
Note 6. Loans

Major classifications of loans are as follows (in thousands):

   
June 30,
  
December 31,
 
   
2011
  
2010
 
        
Commercial
 $450,916  $441,799 
Commercial mortgage (1)
  593,842   580,780 
Construction
  205,730   203,120 
Total commercial loans
  1,250,488   1,225,699 
Direct financing leases, net
  127,016   103,289 
Residential mortgage
  98,113   93,004 
Consumer loans and others
  200,132   194,320 
    1,675,749   1,616,312 
Deferred loan costs
  2,911   2,883 
Total loans, net of deferred loan costs
 $1,678,660  $1,619,195 
          
Supplemental loan data:
        
Construction 1-4 family
 $93,422  $100,689 
Construction commercial, acquisition and development
  112,308   102,431 
 
 $205,730  $203,120 
          

(1) At June 30, 2011, our owner occupied loans amounted to $132 million, or 22.2% of commercial mortgages as compared to $127 million, or 21.8% at December 31, 2010.

The Company identifies a loan as impaired where it is probable that interest and principal will not be collected according to the contractual terms of the loan agreement. Total impaired loans were $19.5 million at June 30, 2011, of which $18.5 million had specific valuation allowances of $5.2 million. The remaining $1.0 million of impaired loans did not have a valuation allowance. The balance of impaired loans was $15.3 million at December 31, 2010, which had a specific valuation allowance of $5.3 million.

The Company recognizes income on impaired loans after they are placed into non-accrual status on a cash basis only when the loans are both current and the collateral on the loan is sufficient to cover the outstanding obligation to the Company. If these factors do not exist, the Company will not recognize income on such loans.  Interest income would have increased by $188,000 in second quarter 2011 and $283,000 for the six months ended June 30, 2011 if interest on impaired loans had been accrued. The Company did not recognize any interest income on impaired loans in second quarter or six months ended June 30, 2011 and 2010, respectively.
 
The following table provides information about impaired loans at June 30, 2011 and December 31, 2010 (in thousands):

   
Recorded
investment
  
Unpaid
principal
balance
  
Related
allowance
 
June 30, 2011
         
Without an allowance recorded
         
Construction
 $251  $1,560  $- 
Commercial mortgage
  774   774   - 
Commercial
  -   -   - 
Consumer
  -   -   - 
Residential
  -   -   - 
With an allowance recorded
            
Construction
  594   594   394 
Commercial mortgage
  2,008   2,008   542 
Commercial
  5,337   5,337   1,674 
Consumer - home equity
  633   633   428 
Residential
  9,929   10,025   2,163 
Total
            
Construction
 $845  $2,154  $394 
Commercial
 $8,119  $8,119  $2,216 
Consumer
 $633  $633  $428 
Residential
 $9,929  $10,025  $2,163 
              
December 31, 2010
            
Without an allowance recorded
            
Commercial mortgage
 $-  $-  $- 
Commercial
  -   -   - 
Consumer
  -   -   - 
Residential
  -   -   - 
With an allowance recorded
            
Construction
  4,881   4,881   2,644 
Commercial mortgage
  1,650   1,650   284 
Commercial
  2,280   2,280   1,316 
Consumer - home equity
  960   960   117 
Residential
  5,526   5,622   970 
Total
            
Construction
 $4,881  $4,881  $2,644 
Commercial
 $3,930  $3,930  $1,600 
Consumer
 $960  $960  $117 
Residential
 $5,526  $5,622  $970 
 
 
 
   
Average
recorded
investment
  
Interest
income
recognized
 
June 30, 2011
      
Without an allowance recorded
      
Construction
 $251  $- 
Commercial mortgage
  774     
Commercial
  -   - 
Consumer
  -   - 
Residential
  -   - 
With an allowance recorded
        
Construction
  1,019   - 
Commercial mortgage
  2,010   - 
Commercial
  3,941   - 
Consumer - home equity
  633   - 
Residential
  8,250   - 
Total
        
Construction
 $1,270  $- 
Commercial
 $6,725  $- 
Consumer
 $633  $- 
Residential
 $8,250  $- 
 
The following tables summarize the Company's non-accrual loans, loans past due 90 days and other real estate owned for the periods indicated (the Company had no non-accrual leases at June 30, 2011 or December 31, 2010):

   
June 30,
  
December 31,
 
   
2011
  
2010
 
   
(in thousands)
 
        
Non-accrual loans
      
          Construction
 $845  $4,881 
          Commercial mortgage
  2,782   1,650 
          Commercial
  5,337   2,280 
          Consumer
  633   960 
          Residential
  9,929   5,526 
Total non-accrual loans
  19,526   15,297 
          
Loans past due 90 days or more
  4,397   2,220 
Total non-performing loans
  23,923   17,517 
Other real estate owned
  3,764   2,115 
Total non-performing assets
 $27,687  $19,632 

 
An analysis of the changes in the allowance for loan and lease losses by loan category is as follows (in thousands):

      
Commercial
     
Residential
     
Direct financing
       
Six months ended
 
Commercial
  
mortgage
  
Construction
  
mortgage
  
Consumer
  
leases, net
  
Unallocated
  
Total
 
June 30, 2011
                        
Beginning balance
 $6,051  $9,501  $5,030  $2,115  $578  $164  $624  $24,063 
Charge-offs
  (4,702)  (102)  (2,496)  (49)  (681)  -   -   (8,030)
Recoveries
  2   13   2   -   -   -   -   17 
Provision
  8,852   (526)  983   939   1,488   78   (179)  11,635 
Ending balance
 $10,203  $8,886  $3,519  $3,005  $1,385  $242  $445  $27,685 
                                  
Ending balance: Individually evaluated for impairment
 $1,674  $542  $394  $2,163  $428  $-  $-  $5,201 
                                  
Ending balance: Collectively evaluated for impairment
 $8,529  $8,344  $3,125  $842  $957  $242  $445  $22,484 
                                  
                                  
Loans:
                                
Ending balance
 $450,916  $593,842  $205,730  $98,113  $200,132  $127,016  $2,911  $1,678,660 
                                  
Ending balance: Individually evaluated for impairment
 $5,337  $2,782  $845  $9,929  $633  $-  $-  $19,526 
                                  
Ending balance: Collectively evaluated for impairment
 $445,579  $591,060  $204,885  $88,184  $199,499  $127,016  $2,911  $1,659,134 
                                  
 
Twelve months ended
                                
December 31, 2010
                                
Beginning balance
 $5,181  $7,041  $4,356  $1,699  $460  $151  $235  $19,123 
Charge-offs
  (4,453)  (9,060)  -   (1,254)  (618)  (3)  -   (15,388)
Recoveries
  232   47   4   742   6   10   -   1,041 
Provision
  5,091   11,473   670   928   730   6   389   19,287 
Ending balance
 $6,051  $9,501  $5,030  $2,115  $578  $164  $624  $24,063 
                                  
Ending balance: Individually evaluated for impairment
 1,316  284  2,644  970  117  -  -  5,331 
                                  
Ending balance: Collectively evaluated for impairment
 4,735  9,217  2,386  1,145  461  164  624  18,732 
                                  
                                  
Loans:
                                
Ending balance
 $444,259  $580,780  $203,120  $93,147  $194,600  $103,289  $-  $1,619,195 
                                  
Ending balance: Individually evaluated for impairment
 $2,280  $1,650  $4,881  $5,526  $960  $-  $-  $15,297 
                                  
Ending balance: Collectively evaluated for impairment
 $441,979  $579,130  $198,239  $87,621  $193,640  $103,289  $-  $1,603,898 
                                  

 

   
Six months ended
June 30,
 
   
2010
 
     
Balance in the allowance for loan and lease losses at
   
beginning of period
 $19,123 
      
Loans charged-off:
    
Commercial
  6,484 
Construction
  - 
Lease financing
  - 
Residential mortgage
  223 
Consumer
  138 
Total
  6,845 
      
Recoveries:
    
Commercial
  79 
Construction
  3 
Lease financing
  - 
Residential mortgage
  16 
Consumer
  6 
Total
  104 
Net charge-offs
  6,741 
Provision charged to operations
  9,954 
Balance in allowance for loan and lease losses at end
    
of period
 $22,336 
Net charge-offs/average loans
  0.44%
 
The Company did not have loans acquired with deteriorated credit quality at either June 30, 2011 or December 31, 2010.

A detail of the Company's delinquent loans by loan category is as follows (in thousands):

Age Analysis of Past Due Loans
 
                       
   
30-59 Days
  
60-89 Days
  
Greater Than
     
Total
     
Total
 
June 30, 2011
 
past due
  
past due
  
90 days
  
Nonaccrual
  
past due
  
Current
  
loans
 
Commercial
 $3,351  $-  $1,133  $5,337  $9,821  $441,095  $450,916 
Commercial mortgage
  2,349   1,070   824   2,782   7,025   586,817   593,842 
Construction
  -   -   2,366   845   3,211   202,519   205,730 
Direct financing leases, net
  1,305   52   69   -   1,426   125,590   127,016 
Consumer - other
  -   50   5   -   55   155,800   155,855 
Consumer - home equity
  330   1,012   -   633   1,975   42,302   44,277 
Residential mortgage
  -   -   -   9,929   9,929   88,184   98,113 
Unamortized costs
  -   -   -   -   -   2,911   2,911 
   $7,335  $2,184  $4,397  $19,526  $33,442  $1,645,218  $1,678,660 
                              
December 31, 2010
                            
Commercial
 $-  $100  $285  $2,280  $2,665  $439,134  $441,799 
Commercial mortgage
  774   -   824   1,650   3,248   577,532   580,780 
Construction
  -   391   -   4,881   5,272   197,848   203,120 
Direct financing leases, net
  816   192   49   -   1,057   102,232   103,289 
Consumer - other
  -   2   12   -   14   148,715   148,729 
Consumer - home equity
  330   -   -   960   1,290   44,301   45,591 
Residential mortgage
  -   -   1,050   5,526   6,576   86,428   93,004 
Unamortized costs
  -   -   -   -   -   2,883   2,883 
   $1,920  $685  $2,220  $15,297  $20,122  $1,599,073  $1,619,195 

 
The following table classifies loans by categories which are used throughout the industry as of June 30, 2011 and December 31, 2010 (in thousands):

             
               
Commercial
  
Residential
 
   
Commercial
  
Construction
  
mortgage
  
mortgage
 
   
6/30/2011
  
12/31/2010
  
6/30/2011
  
12/31/2010
  
6/30/2011
  
12/31/2010
  
6/30/2011
  
12/31/2010
 
Risk Rating
                        
Pass
 $273,480  $291,140  $166,749  $165,089  $477,488  $461,378  $28,183  $30,066 
Special Mention
  21,450   -   -   -   -   -   -   - 
Substandard
  9,894   6,091   5,277   5,271   4,675   3,608   9,929   6,576 
Doubtful
  -   -   -   -   -   -   -   - 
Loss
  -   -   -   -   -   -   -   - 
Unrated
  146,092   144,568   33,704   32,760   111,679   115,794   60,001   56,362 
Total
 $450,916  $441,799  $205,730  $203,120  $593,842  $580,780  $98,113  $93,004 
                                  
 
              
           
Direct financing
                 
   
Consumer
  
leases, net
  
Unamortized costs
  
Total
 
   
6/30/2011
  
12/31/2010
  
6/30/2011
  
12/31/2010
  
6/30/2011
  
12/31/2010
  
6/30/2011
  
12/31/2010
 
Risk Rating
                                
Pass
 $65,713  $59,064  $12,000  $-  $-  $-  $1,023,613  $1,006,737 
Special Mention
  -   -   -   -   -   -   21,450   - 
Substandard
  2,157   1,224   42   -   -   -   31,974   22,770 
Doubtful
  -   -   -   -   -   -   -   - 
Loss
  -   -   -   -   -   -   -   - 
Unrated
  132,262   134,032   114,974   103,289   2,911   2,883   601,623   589,688 
Total
 $200,132  $194,320  $127,016  $103,289  $2,911  $2,883  $1,678,660  $1,619,195