XML 88 R27.htm IDEA: XBRL DOCUMENT v2.4.0.6
Loans and Asset Quality Information (Tables)
9 Months Ended
Sep. 30, 2012
Loans And Asset Quality Information Tables  
Summary of the major categories of total loans outstanding

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

 

 

($ in thousands)

  September 30, 2012   December 31, 2011   September 30, 2011 
   Amount   Percentage   Amount   Percentage   Amount   Percentage 
All  loans (non-covered and covered):                              
                               
Commercial, financial, and agricultural  $161,846    7%   162,099    7%   161,300    7%
Real estate – construction, land development & other land loans   329,375    13%   363,079    15%   370,735    15%
Real estate – mortgage – residential (1-4 family) first mortgages   823,069    34%   805,542    33%   803,688    33%
Real estate – mortgage – home equity loans / lines of credit   243,556    10%   256,509    11%   258,653    11%
Real estate – mortgage – commercial and other   807,914    33%   762,895    31%   756,568    31%
Installment loans to individuals   73,833    3%   78,982    3%   80,309    3%
Subtotal   2,439,593    100%   2,429,106    100%   2,431,253    100%
Unamortized net deferred loan costs   1,478         1,280         1,295      
Total loans  $2,441,071         2,430,386         2,432,548      

 

Summary of the major categories of non-covered loans outstanding

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

 

 

($ in thousands)

  September 30, 2012   December 31, 2011   September 30, 2011 
   Amount   Percentage   Amount   Percentage   Amount   Percentage 
Non-covered loans:                        
                         
Commercial, financial, and agricultural  $154,956    7%   152,627    8%   150,252    7%
Real estate – construction, land development & other land loans   273,985    13%   290,983    14%   298,650    14%
Real estate – mortgage – residential (1-4 family) first mortgages   681,168    32%   646,616    31%   637,129    31%
Real estate – mortgage – home equity loans / lines of credit   223,154    10%   233,171    11%   236,578    12%
Real estate – mortgage – commercial and other   729,310    34%   666,882    32%   656,035    32%
Installment loans to individuals   73,023    4%   77,593    4%   78,785    4%
Subtotal   2,135,596    100%   2,067,872    100%   2,057,429    100%
Unamortized net deferred loan costs   1,478         1,280         1,295      
Total non-covered loans  $2,137,074         2,069,152         2,058,724      

 

Carrying amount of the covered loans

The carrying amount of the covered loans at September 30, 2012 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  $71    148    6,819    8,671    6,890    8,819 
Real estate – construction, land development & other land loans   1,577    2,601    53,813    94,481    55,390    97,082 
Real estate – mortgage – residential (1-4 family) first mortgages   815    1,908    141,086    168,840    141,901    170,748 
Real estate – mortgage – home equity loans / lines of credit   15    308    20,387    25,999    20,402    26,307 
Real estate – mortgage – commercial and other   2,265    4,128    76,339    103,399    78,604    107,527 
Installment loans to individuals   2    3    808    881    810    884 
Total  $4,745    9,096    299,252    402,271    303,997    411,367 

 

The carrying amount of the covered loans at December 31, 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  $69    319    9,403    11,736    9,472    12,055 
Real estate – construction, land development & other land loans   3,865    8,505    68,231    115,489    72,096    123,994 
Real estate – mortgage – residential (1-4 family) first mortgages   1,214    2,639    157,712    189,436    158,926    192,075 
Real estate – mortgage – home equity loans / lines of credit   127    577    23,211    29,249    23,338    29,826 
Real estate – mortgage – commercial and other   2,585    4,986    93,428    125,450    96,013    130,436 
Installment loans to individuals   4    6    1,385    1,583    1,389    1,589 
Total  $7,864    17,032    353,370    472,943    361,234    489,975 

 

Schedule of covered purchased nonimpaired loans

The following table presents information regarding covered purchased nonimpaired loans since December 31, 2010. 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, 2010  $366,521 
Additions due to acquisition of The Bank of Asheville (at fair value)   84,623 
Principal repayments   (40,576)
Transfers to foreclosed real estate   (53,999)
Loan charge-offs   (14,797)
Accretion of loan discount   11,598 
Carrying amount of nonimpaired covered loans at December 31, 2011  $353,370 
Principal repayments   (42,651)
Transfers to foreclosed real estate   (15,106)
Loan charge-offs   (6,816)
Accretion of loan discount   10,455 
Carrying amount of nonimpaired covered loans at September 30, 2012  $299,252 

 

Schedule of applied coste recoveru method of purchased impaired 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, 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   (1,620)   (327)   (1,293)
Transfer to foreclosed real estate   (19,881)   (9,308)   (10,573)
Change due to loan charge-off   (7,522)   (4,193)   (3,329)
Other   807    224    583 
Balance at December 31, 2011  $18,316    9,532    8,784 
Change due to payments received   (330)   (23)   (307)
Transfer to foreclosed real estate   (7,636)   (3,487)   (4,149)
Change due to loan charge-off   (109)   (109)    
Other   (1,145)   (1,562)   417 
Balance at September 30, 2012  $9,096    4,351    4,745 

 

Summary of nonperforming assets

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

 

 

ASSET QUALITY DATA ($ in thousands)

  September 30,
2012
   December 31,
2011
   September 30,
2011
 
             
Non-covered nonperforming assets               
Nonaccrual loans  $69,413    73,566    75,013 
Restructured loans - accruing   38,522    11,720    11,257 
Accruing loans > 90 days past due            
Total non-covered nonperforming loans   107,935    85,286    86,270 
Foreclosed real estate   38,065    37,023    32,673 
Total non-covered nonperforming assets  $146,000    122,309    118,943 
                
Covered nonperforming assets               
Nonaccrual loans (1)  $37,619    41,472    36,536 
Restructured loans - accruing   17,945    14,218    16,912 
Accruing loans > 90 days past due            
Total covered nonperforming loans   55,564    55,690    53,448 
Foreclosed real estate   58,367    85,272    104,785 
Total covered nonperforming assets  $113,931    140,962    158,233 
                
Total nonperforming assets  $259,931    263,271    277,176 

 

(1) At September 30, 2012, December 31, 2011, and September 30, 2011, the contractual balance of the nonaccrual loans covered by FDIC loss share agreements was $67.9 million, $69.0 million, and $65.0 million, respectively.

 

Information related to impaired loans

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

 

 

($ in thousands)

  As of /for the
nine months
ended
September 30,
2012
   As of /for the
year ended
December 31,
2011
   As of /for the
nine months
ended
September 30,
2011
 
Impaired loans at period end               
Non-covered  $107,935    85,286    86,270 
Covered   55,564    55,690    53,448 
Total impaired loans at period end  $163,499    140,976    139,718 
                
Average amount of impaired loans for period               
Non-covered  $92,027    89,023    89,957 
Covered   56,228    63,289    65,189 
Average amount of impaired loans for period – total  $148,255    152,312    155,146 
                
Allowance for loan losses related to impaired loans at period end               
Non-covered  $9,410    5,804    5,429 
Covered   4,074    5,106    2,287 
Allowance for loan losses related to impaired loans - total  $13,484    10,910    7,716 
                
Amount of impaired loans with no related allowance at period end               
Non-covered  $34,150    35,721    35,897 
Covered   40,595    43,702    43,918 
Total impaired loans with no related allowance at period end  $74,745    79,423    79,815 
                
Schedule of nonaccrual loans

The following table presents the Company’s nonaccrual loans as of September 30, 2012.

 

($ in thousands)  Non-covered   Covered   Total 
Commercial, financial, and agricultural:               
Commercial – unsecured  $104    189    293 
Commercial – secured   3,386    3    3,389 
Secured by inventory and accounts receivable   701    31    732 
                
Real estate – construction, land development & other land loans   16,858    18,032    34,890 
                
Real estate – residential, farmland and multi-family   21,980    9,013    30,993 
                
Real estate – home equity lines of credit   3,211    726    3,937 
                
Real estate – commercial   20,354    9,556    29,910 
                
Consumer   2,819    69    2,888 
 Total  $69,413    37,619    107,032 
                

 

The following table presents the Company’s nonaccrual loans as of December 31, 2011.

 

($ in thousands)  Non-covered   Covered   Total 
Commercial, financial, and agricultural:               
Commercial - unsecured  $452        452 
Commercial - secured   2,190    358    2,548 
Secured by inventory and accounts receivable   588    102    690 
                
Real estate – construction, land development & other land loans   22,772    21,204    43,976 
                
Real estate – residential, farmland and multi-family   25,430    11,050    36,480 
                
Real estate – home equity lines of credit   3,161    1,068    4,229 
                
Real estate - commercial   16,203    7,459    23,662 
                
Consumer   2,770    231    3,001 
Total  $73,566    41,472    115,038 
                

 

Schedule of analysis of the payment status of loans

The following table presents an analysis of the payment status of the Company’s loans as of September 30, 2012.

 

($ 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  $289    61    104    36,379    36,833 
Commercial - secured   930    336    3,386    108,956    113,608 
Secured by inventory and accounts receivable   32        701    20,542    21,275 
                          
Real estate – construction, land development & other land loans   2,021    1,690    16,858    216,391    236,960 
                          
Real estate – residential, farmland, and multi-family   8,532    2,997    21,980    793,444    826,953 
                          
Real estate – home equity lines of credit   1,337    315    3,211    198,291    203,154 
                          
Real estate - commercial   3,925    756    20,354    615,543    640,578 
                          
Consumer   538    238    2,819    52,640    56,235 
Total non-covered  $17,604    6,393    69,413    2,042,186    2,135,596 
Unamortized net deferred loan costs                       1,478 
Total non-covered loans                      $2,137,074 
                          
Covered loans  $5,118    2,583    37,619    258,677    303,997 
                          
Total loans  $22,722    8,976    107,032    2,300,863    2,441,071 

 

The following table presents an analysis of the payment status of the Company’s loans as of December 31, 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  $67    591    452    37,668    38,778 
Commercial - secured   672    207    2,190    108,682    111,751 
Secured by inventory and accounts receivable   247        588    20,993    21,828 
                          
Real estate – construction, land development & other land loans   1,250    1,411    22,772    221,372    246,805 
                          
Real estate – residential, farmland, and multi-family   9,751    4,259    25,430    756,215    795,655 
                          
Real estate – home equity lines of credit   1,126    237    3,161    202,912    207,436 
                          
Real estate - commercial   2,620    1,006    16,203    567,354    587,183 
                          
Consumer   657    286    2,770    54,723    58,436 
Total non-covered  $16,390    7,997    73,566    1,969,919    2,067,872 
Unamortized net deferred loan costs                       1,280 
Total non-covered loans                      $2,069,152 
                          
Covered loans  $6,511    3,388    41,472    309,863    361,234 
                          
Total loans  $22,901    11,385    115,038    2,279,782    2,430,386 

 

Schedule of activity in the allowance for loan losses for non-covered loans

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, 2012.

 

($ 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, 2012
                                         
Beginning balance  $5,061    17,819    14,959    2,146    5,719    1,791    28    47,523 
Charge-offs   (571)   (4,628)   (1,399)   (1,098)   (1,247)   (307)       (9,250)
Recoveries   219    487    92    10    21    82        911 
Provisions   468    1,109    1,731    825    1,354    315    168    5,970 
Ending balance  $5,177    14,787    15,383    1,883    5,847    1,881    196    45,154 
                                         
As of and for the nine months ended September 30, 2012
                                         
Beginning balance  $3,780    11,306    13,532    1,690    3,414    1,872    16    35,610 
Charge-offs   (2,633)   (7,480)   (5,635)   (1,830)   (3,417)   (993)       (21,988)
Recoveries   253    801    346    129    68    214        1,811 
Provisions   3,777    10,160    7,140    1,894    5,782    788    180    29,721 
Ending balance  $5,177    14,787    15,383    1,883    5,847    1,881    196    45,154 
                                         
Ending balances as of September 30, 2012:  Allowance for loan losses
                                    
Individually evaluated for impairment  $871    109    369        1,276            2,625 
                                         
Collectively evaluated for impairment  $4,306    14,678    15,014    1,883    4,571    1,881    196    42,529 
                                         
Loans acquired with deteriorated credit quality  $                             
                                         
Loans receivable as of September 30, 2012:
                                         
Ending balance – total  $171,716    236,960    826,953    203,154    640,578    56,235        2,135,596 
                                         
Ending balances as of September 30, 2012: Loans
                                         
Individually evaluated for impairment  $951    14,187    5,546    275    29,091            50,050 
                                         
Collectively evaluated for impairment  $170,765    222,773    821,407    202,879    611,487    56,235        2,085,546 
                                         
Loans acquired with deteriorated credit quality  $                             

 

The following table presents the activity in the allowance for loan losses for non-covered loans for the year ended December 31, 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 
                                 
Beginning balance  $4,731    12,520    11,283    3,634    3,972    1,961    174    38,275 
Charge-offs   (2,703)   (16,240)   (9,045)   (1,147)   (3,355)   (845)   (524)   (33,859)
Recoveries   389    1,142    719    107    37    182    93    2,669 
Provisions   1,363    13,884    10,575    (904)   2,760    574    273    28,525 
Ending balance  $3,780    11,306    13,532    1,690    3,414    1,872    16    35,610 
                                         
Ending balances:  Allowance for loan losses
                                    
Individually evaluated for impairment  $60    607    150        200            1,017 
                                         
Collectively evaluated for impairment  $3,720    10,699    13,382    1,690    3,214    1,872    16    34,593 
                                         
Loans acquired with deteriorated credit quality  $                             
                                         
Loans receivable:
                                         
Ending balance – total  $172,357    246,805    795,655    207,436    587,183    58,436        2,067,872 
                                         
Ending balances: Loans
                                         
Individually evaluated for impairment  $2,526    34,750    11,880    527    30,846    12        80,541 
                                         
Collectively evaluated for impairment  $169,831    212,055    783,775    206,909    556,337    58,424        1,987,331 
                                         
Loans acquired with deteriorated credit quality  $    920                        920 

 

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 

 

Schedule of activity in the allowance for loan losses for covered loans

The following table presents the activity in the allowance for loan losses for covered loans for the three and nine months ended September 30, 2012.

 

($ in thousands)  Covered Loans 
     
As of and for the three months ended September 30, 2012
      
Beginning balance  $5,931 
Charge-offs   (2,640)
Recoveries    
Provisions   1,103 
Ending balance  $4,394 
      
As of and for the nine months ended September 30, 2012
      
Beginning balance  $5,808 
Charge-offs   (6,788)
Recoveries    
Provisions   5,374 
Ending balance  $4,394 
      
Ending balances as of September 30, 2012:  Allowance for loan losses
 
Individually evaluated for impairment  $4,394 
Collectively evaluated for impairment    
Loans acquired with deteriorated credit quality   17 
      
Loans receivable as of September 30, 2012:
      
Ending balance – total  $303,997 
      
Ending balances as of September 30, 2012: Loans
      
Individually evaluated for impairment  $57,607 
Collectively evaluated for impairment   246,390 
Loans acquired with deteriorated credit quality   4,745 

The following table presents the activity in the allowance for loan losses for covered loans for the year ended December 31, 2011.

 

($ in thousands)  Covered Loans 
     
As of and for the year ended December 31, 2011
Beginning balance  $11,155 
Charge-offs   (18,123)
Recoveries    
Provisions   12,776 
Ending balance  $5,808 
      
Ending balances as of December 31, 2011:  Allowance for loan losses
 
Individually evaluated for impairment  $5,808 
Collectively evaluated for impairment    
Loans acquired with deteriorated credit quality   327 
      
Loans receivable as of December 31, 2011:
      
Ending balance – total  $361,234 
      
Ending balances as of December 31, 2011: Loans
      
Individually evaluated for impairment  $44,723 
Collectively evaluated for impairment   316,511 
Loans acquired with deteriorated credit quality   7,864 

 

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 six 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 

 

Schedule of impaired loans

The following table presents the Company’s impaired loans as of September 30, 2012.

 

($ 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               108 
Secured by inventory and accounts receivable               7 
                     
Real estate – construction, land development & other land loans   11,748    16,202        9,681 
                     
Real estate – residential, farmland, and multi-family   2,346    2,787        2,966 
                     
Real estate – home equity lines of credit   274    581        80 
                     
Real estate – commercial   19,782    21,594        14,361 
                     
Consumer               3 
Total non-covered impaired loans with no allowance  $34,150    41,164        27,206 
                     
Total covered impaired loans with no allowance  $40,595    79,150        40,417 
                     
Total impaired loans with no allowance recorded  $74,745    120,314        67,623 
                     
Non-covered loans with an allowance recorded:               
Commercial, financial, and agricultural:                    
Commercial - unsecured  $103    444    43    199 
Commercial - secured   3,386    4,000    980    2,281 
Secured by inventory and accounts receivable   701    788    153    680 
                     
Real estate – construction, land development & other land loans   10,983    14,508    3,006    14,266 
                     
Real estate – residential, farmland, and multi-family   37,696    41,507    3,202    28,018 
                     
Real estate – home equity lines of credit   2,960    4,085    155    3,215 
                     
Real estate – commercial   15,136    17,543    1,560    13,365 
                     
Consumer   2,820    2,859    311    2,797 
Total non-covered impaired loans with allowance  $73,785    85,734    9,410    64,821 
                     
Total covered impaired loans with allowance  $14,969    18,671    4,074    15,811 
                     
Total impaired loans with an allowance recorded  $88,754    104,405    13,484    80,632 

The following table presents the Company’s impaired loans as of December 31, 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   295    478        504 
Secured by inventory and accounts receivable   27    493        124 
                     
Real estate – construction, land development & other land loans   15,105    20,941        17,876 
                     
Real estate – residential, farmland, and multi-family   3,442    4,741        5,278 
                     
Real estate – home equity lines of credit   46    300        79 
                     
Real estate – commercial   16,794    18,817        13,359 
                     
Consumer   12    39        15 
Total non-covered impaired loans with no allowance  $35,721    45,809        37,235 
                     
Total covered impaired loans with no allowance  $43,702    78,578        49,030 
                     
Total impaired loans with no allowance recorded  $79,423    124,387        86,265 
                     
Non-covered  loans with an allowance recorded:               
Commercial, financial, and agricultural:                    
Commercial - unsecured  $452    454    59    226 
Commercial - secured   1,895    1,899    295    1,427 
Secured by inventory and accounts receivable   561    571    156    391 
                     
Real estate – construction, land development & other land loans   10,360    12,606    2,244    15,782 
                     
Real estate – residential, farmland, and multi-family   24,460    26,153    2,169    22,487 
                     
Real estate – home equity lines of credit   3,115    3,141    117    2,544 
                     
Real estate – commercial   5,965    6,421    283    6,602 
                     
Consumer   2,757    2,759    481    2,329 
Total non-covered impaired loans with allowance  $49,565    54,004    5,804    51,788 
                     
Total covered impaired loans with allowance  $11,988    15,670    5,106    14,259 
                     
Total impaired loans with an allowance recorded  $61,553    69,674    10,910    66,047 

 

Recorded investment in loans by credit quality indicators

The following table presents the Company’s recorded investment in loans by credit quality indicators as of September 30, 2012.

 

($ 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)
   Nonaccrual
Loans
   Total 
Non-covered loans:                                   
Commercial, financial, and agricultural:                                   
Commercial - unsecured  $10,081    25,473    10    539    626    104    36,833 
Commercial - secured   33,284    69,884    1,792    3,943    1,319    3,386    113,608 
Secured by inventory and accounts receivable   3,457    15,974    257    767    119    701    21,275 
                                    
Real estate – construction, land development & other land loans   31,087    162,999    3,891    13,628    8,497    16,858    236,960 
                                    
Real estate – residential, farmland, and multi-family   246,143    487,571    7,891    29,967    33,401    21,980    826,953 
                                    
Real estate – home equity lines of credit   126,885    65,701    2,487    2,895    1,975    3,211    203,154 
                                    
Real estate - commercial   128,567    438,254    28,453    16,365    8,585    20,354    640,578 
                                    
Consumer   28,553    23,208    78    928    649    2,819    56,235 
Total  $608,057    1,289,064    44,859    69,032    55,171    69,413    2,135,596 
Unamortized net deferred loan costs                                 1,478 
Total non-covered  loans                                $2,137,074 
                                    
Total covered loans  $48,087    130,986        8,580    78,725    37,619    303,997 
                                    
Total loans  $656,144    1,420,050    44,859    77,612    133,896    107,032    2,441,071 

 

 

The following table presents the Company’s recorded investment in loans by credit quality indicators as of December 31, 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)
   Nonaccrual
Loans
   Total 
Non-covered loans:                                   
Commercial, financial, and agricultural:                                   
Commercial - unsecured  $13,516    23,735    13    217    845    452    38,778 
Commercial - secured   36,587    66,105    1,912    2,196    2,761    2,190    111,751 
Secured by inventory and accounts receivable   3,756    16,197    282    756    249    588    21,828 
                                    
Real estate – construction, land development & other land loans   37,596    156,651    6,490    9,903    13,393    22,772    246,805 
                                    
Real estate – residential, farmland, and multi-family   257,163    456,188    10,248    17,687    28,939    25,430    795,655 
                                    
Real estate – home equity lines of credit   130,913    67,606    2,422    1,868    1,466    3,161    207,436 
                                    
Real estate - commercial   140,577    372,614    30,722    11,502    15,565    16,203    587,183 
                                    
Consumer   30,693    23,550    67    368    988    2,770    58,436 
Total  $650,801    1,182,646    52,156    44,497    64,206    73,566    2,067,872 
Unamortized net deferred loan costs                                 1,280 
Total non-covered  loans                                $2,069,152 
                                    
Total covered loans  $62,052    161,508        8,033    88,169    41,472    361,234 
                                    
Total loans  $712,853    1,344,154    52,156    52,530    152,375    115,038    2,430,386 

 

Information related to loans modified in a troubled debt restructuring

The following table presents information related to loans modified in a troubled debt restructuring during the three and nine months ended September 30, 2012.

 

($ in thousands)  For the three months ended
September 30, 2012
   For the nine months ended
September 30, 2012
 
   Number of
Contracts
   Restructured
Balances
   Number of
Contracts
   Restructured
Balances
 
Non-covered TDRs – Accruing                    
Real estate – construction, land development & other land loans      $    1   $300 
Real estate – residential, farmland, and multi-family   6    1,204    7    1,507 
                     
Non-covered TDRs - Nonaccrual                    
Real estate – construction, land development & other land loans           1    238 
Real estate – residential, farmland, and multi-family   5    705    5    705 
Real estate – commercial   2    370    2    370 
                     
Total non-covered TDRs arising during period   13   $2,279    16   $3,120 
                     
Total covered TDRs arising during period– Accruing      $    6   $7,342 
Total covered TDRs arising during period – Nonaccrual   1    1    1    1 
                     
Total TDRs arising during period   14   $2,280    23   $10,463 

 

Accruing restructured loans that defaulted in the period

Accruing restructured loans that defaulted during the three and nine months ended September 30, 2012 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 nonaccrual status, or has been transferred to foreclosed real estate.

 

($ in thousands)  For the three months ended
September 30, 2012
   For the nine months ended
September 30, 2012
 
   Number of
Contracts
   Recorded
Investment
   Number of
Contracts
   Recorded
Investment
 
Non-covered accruing TDRs that subsequently defaulted                    
Commercial, financial, and agricultural:                    
Commercial- secured   6   $601    6   $601 
Real estate – construction, land development & other land loans   2    253    4    917 
Real estate – residential, farmland, and multi-family   2    168    3    509 
Real estate - commercial   6    2,899    7    3,079 
Consumer   1    2    1    2 
                     
Total non-covered TDRs that subsequently defaulted   17   $3,923    21   $5,108