XML 26 R27.htm IDEA: XBRL DOCUMENT v2.4.0.8
Loans and Asset Quality Information (Tables)
9 Months Ended
Sep. 30, 2013
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, 2013     December 31, 2012     September 30, 2012  
    Amount     Percentage     Amount     Percentage     Amount     Percentage  
All loans (non-covered and covered):                                    
                                     
Commercial, financial, and agricultural   $ 166,044       7%       160,790       7%       161,846       7%  
Real estate – construction, land development & other land loans     296,731       12%       298,458       13%       329,375       13%  
Real estate – mortgage – residential (1-4 family) first mortgages     839,273       34%       815,281       34%       823,069       34%  
Real estate – mortgage – home equity loans / lines of credit     229,559       9%       238,925       10%       243,556       10%  
Real estate – mortgage – commercial and other     841,674       35%       789,746       33%       807,914       33%  
Installment loans to individuals     67,777       3%       71,933       3%       73,833       3%  
    Subtotal     2,441,058       100%       2,375,133       100%       2,439,593       100%  
Unamortized net deferred loan costs     1,024               1,324               1,478          
    Total loans   $ 2,442,082               2,376,457               2,441,071        

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, 2013     December 31, 2012     September 30, 2012  
    Amount     Percentage     Amount     Percentage     Amount     Percentage  
Non-covered loans:                                                
                                                 
Commercial, financial, and agricultural   $ 161,552       7%       155,273       7%       154,956       7%  
Real estate – construction, land development & other land loans     261,457       12%       251,569       12%       273,985       13%  
Real estate – mortgage – residential (1-4 family) first mortgages     722,716       33%       679,401       33%       681,168       32%  
Real estate – mortgage – home equity loans / lines of credit     213,026       10%       219,443       11%       223,154       10%  
Real estate – mortgage – commercial and other     788,240       35%       715,973       34%       729,310       34%  
Installment loans to individuals     67,158       3%       71,160       3%       73,023       4%  
    Subtotal     2,214,149       100%       2,092,819       100%       2,135,596       100%  
Unamortized net deferred loan costs     1,024               1,324               1,478          
    Total non-covered loans   $ 2,215,173               2,094,143               2,137,074          

 

Schedule of the carrying amount of the covered loans

 

The carrying amount of the covered loans at September 30, 2013 consisted of impaired and nonimpaired purchased loans (as determined on the date of acquisition), 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   $ 68       138       4,424       5,696       4,492       5,834  
Real estate – construction, land development & other land loans     298       573       34,976       57,951       35,274       58,524  
Real estate – mortgage – residential (1-4 family) first mortgages     601       1,610       115,956       137,205       116,557       138,815  
Real estate – mortgage – home equity loans / lines of credit     14       21       16,519       20,476       16,533       20,497  
Real estate – mortgage – commercial and other     2,166       4,058       51,268       68,014       53,434       72,072  
Installment loans to individuals                 619       643       619       643  
     Total   $ 3,147       6,400       223,762       289,985       226,909       296,385  

 

The carrying amount of the covered loans at December 31, 2012 consisted of impaired and nonimpaired purchased loans (as determined on the date of acquisition), 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       5,446       7,009       5,517       7,157  
Real estate – construction, land development & other land loans     1,575       2,594       45,314       82,676       46,889       85,270  
Real estate – mortgage – residential (1-4 family) first mortgages     794       1,902       135,086       161,416       135,880       163,318  
Real estate – mortgage – home equity loans / lines of credit     16       56       19,466       24,431       19,482       24,487  
Real estate – mortgage – commercial and other     2,369       4,115       71,404       94,502       73,773       98,617  
Installment loans to individuals                 773       828       773       828  
     Total   $ 4,825       8,815       277,489       370,862       282,314       379,677  

Schedule of covered purchased nonimpaired loans

 

The following table presents information regarding covered purchased nonimpaired loans since December 31, 2011. 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, 2011   $ 353,370  
Principal repayments     (51,582 )
Transfers to foreclosed real estate     (30,181 )
Loan charge-offs     (10,584 )
Accretion of loan discount     16,466  
Carrying amount of nonimpaired covered loans at December 31, 2012     277,489  
Principal repayments     (49,793 )
Transfers to foreclosed real estate     (9,529 )
Loan charge-offs     (9,000 )
Accretion of loan discount     14,595  
Carrying amount of nonimpaired covered loans at September 30, 2013   $ 223,762  

Schedule of purchased impaired loans

 

The following table presents information regarding all purchased impaired loans since December 31, 2011, substantially all of which are covered loans. The Company has applied the cost recovery method to all purchased impaired loans at their respective acquisition dates due to the uncertainty as to the timing of expected cash flows, as reflected in the following table.

 

($ in thousands)



Purchased Impaired Loans
  Contractual
Principal
Receivable
    Fair Market
Value
Adjustment –
Write Down
(Nonaccretable
Difference)
    Carrying
Amount
 
Balance at December 31, 2011   $ 18,316       9,532       8,784  
Change due to payments received     (355 )     44       (399 )
Transfer to foreclosed real estate     (7,636 )     (3,487 )     (4,149 )
Change due to loan charge-off     (359 )     (531 )     172  
Other     (1,151 )     (1,568 )     417  
Balance at December 31, 2012     8,815       3,990       4,825  
Change due to payments received     (264 )     47       (311 )
Transfer to foreclosed real estate     (2,000 )     (730 )     (1,270 )
Change due to loan charge-off     (150 )     (54 )     (96 )
Other     (1 )           (1 )
Balance at September 30, 2013   $ 6,400       3,253       3,147  

Summary of nonperforming assets

 

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

 

 

ASSET QUALITY DATA ($ in thousands)

  September 30,
2013
    December 31,
2012
    September 30,
2012
 
                   
Non-covered nonperforming assets                        
Nonaccrual loans   $ 40,711       33,034       69,413  
Restructured loans - accruing     27,656       24,848       38,522  
Accruing loans > 90 days past due                  
     Total non-covered nonperforming loans     68,367       57,882       107,935  
Nonperforming loans held for sale           21,938        
Foreclosed real estate     15,098       26,285       38,065  
Total non-covered nonperforming assets   $ 83,465       106,105       146,000  
                         
Covered nonperforming assets                        
Nonaccrual loans (1)   $ 47,233       33,491       37,619  
Restructured loans - accruing     6,537       15,465       17,945  
Accruing loans > 90 days past due                  
     Total covered nonperforming loans     53,770       48,956       55,564  
Foreclosed real estate     29,193       47,290       58,367  
Total covered nonperforming assets   $ 82,963       96,246       113,931  
                         
     Total nonperforming assets   $ 166,428       202,351       259,931  

 

(1) At September 30, 2013, December 31, 2012, and September 30, 2012, the contractual balance of the nonaccrual loans covered by FDIC loss share agreements was $75.5 million, $64.4 million, and $67.9 million, respectively.

Schedule of nonaccrual loans

The following table presents the Company’s nonaccrual loans as of September 30, 2013.

 

($ in thousands)   Non-covered     Covered     Total  
Commercial, financial, and agricultural:                        
Commercial – unsecured   $ 46       107       153  
Commercial – secured     2,414       119       2,533  
Secured by inventory and accounts receivable     151       813       964  
                         
Real estate – construction, land development & other land loans     8,074       16,863       24,937  
                         
Real estate – residential, farmland and multi-family     16,558       16,799       33,357  
                         
Real estate – home equity lines of credit     1,927       1,083       3,010  
                         
Real estate – commercial     11,221       11,387       22,608  
                         
Consumer     320       62       382  
  Total   $ 40,711       47,233       87,944  

 

The following table presents the Company’s nonaccrual loans as of December 31, 2012.

 

($ in thousands)   Non-covered     Covered     Total  
Commercial, financial, and agricultural:                        
Commercial - unsecured   $ 307       150       457  
Commercial - secured     2,398       3       2,401  
Secured by inventory and accounts receivable     17       59       76  
                         
Real estate – construction, land development & other land loans     6,354       11,698       18,052  
                         
Real estate – residential, farmland and multi-family     9,629       10,712       20,341  
                         
Real estate – home equity lines of credit     1,622       465       2,087  
                         
Real estate - commercial     9,885       10,342       20,227  
                         
Consumer     2,822       62       2,884  
  Total   $ 33,034       33,491       66,525  

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, 2013.

 

($ 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   $ 275       16       46       35,594       35,931  
Commercial - secured     938       95       2,414       119,324       122,771  
Secured by inventory and accounts receivable     239       154       151       19,150       19,694  
                                         
Real estate – construction, land development & other land loans     1,580       316       8,074       222,700       232,670  
                                         
Real estate – residential, farmland, and multi-family     5,845       3,009       16,558       833,918       859,330  
                                         
Real estate – home equity lines of credit     1,095       109       1,927       194,566       197,697  
                                         
Real estate - commercial     2,297       412       11,221       681,804       695,734  
                                         
Consumer     370       138       320       49,494       50,322  
  Total non-covered   $ 12,639       4,249       40,711       2,156,550       2,214,149  
Unamortized net deferred loan costs                                     1,024  
           Total non-covered loans                                   $ 2,215,173  
                                         
Covered loans   $ 1,147       1,981       47,233       176,548       226,909  
                                         
                Total loans   $ 13,786       6,230       87,944       2,333,098       2,442,082  

 

The Company had no non-covered or covered loans that were past due greater than 90 days and accruing interest at September 30, 2013.

 

The following table presents an analysis of the payment status of the Company’s loans as of December 31, 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   $ 91       10       307       35,278       35,686  
Commercial - secured     1,020       220       2,398       110,074       113,712  
Secured by inventory and accounts receivable     52       4       17       21,270       21,343  
                                         
Real estate – construction, land development & other land loans     490       263       6,354       211,001       218,108  
                                         
Real estate – residential, farmland, and multi-family     9,673       2,553       9,629       797,584       819,439  
                                         
Real estate – home equity lines of credit     976       320       1,622       197,962       200,880  
                                         
Real estate - commercial     4,326       1,131       9,885       612,598       627,940  
                                         
Consumer     462       219       2,822       52,208       55,711  
  Total non-covered   $ 17,090       4,720       33,034       2,037,975       2,092,819  
Unamortized net deferred loan costs                                     1,324  
           Total non-covered loans                                   $ 2,094,143  
                                         
Covered loans   $ 6,564       3,417       33,491       238,842       282,314  
                                         
                Total loans   $ 23,654       8,137       66,525       2,276,817       2,376,457  

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, 2013.

 

($ 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, 2013
                                                                 
Beginning balance   $ 5,960       14,593       14,961       2,061       5,239       1,703       299       44,816  
Charge-offs     (1,205 )     (800 )     (893 )     (200 )     (1,473 )     (593 )           (5,164 )
Recoveries     28       91       60       6       27       124             336  
Provisions     1,618       (1,224 )     671       193       1,517       377       335       3,487  
Ending balance   $ 6,401       12,660       14,799       2,060       5,310       1,611       634       43,475  
                                                                 
As of and for the nine months ended September 30, 2013
                                                                 
Beginning balance   $ 4,687       12,856       14,082       1,884       5,247       1,939       948       41,643  
Charge-offs     (2,589 )     (2,017 )     (2,548 )     (1,089 )     (3,920 )     (1,683 )     (659 )     (14,505 )
Recoveries     261       708       723       68       909       367             3,036  
Provisions     4,042       1,113       2,542       1,197       3,074       988       345       13,301  
Ending balance   $ 6,401       12,660       14,799       2,060       5,310       1,611       634       43,475  
                                                                 
Ending balances as of September 30, 2013:  Allowance for loan losses
                                                                 
Individually evaluated for impairment   $ 140       329       1,298       1       700       2             2,470  
                                                                 
Collectively evaluated for impairment   $ 6,261       12,331       13,501       2,059       4,610       1,609       634       41,005  
                                                                 
Loans acquired with deteriorated credit quality   $                                            
                                                                 
Loans receivable as of September 30, 2013:
                                                                 
Ending balance – total   $ 178,396       232,670       859,330       197,697       695,734       50,322             2,214,149  
                                                                 
Ending balances as of September 30, 2013: Loans
                                                                 
Individually evaluated for impairment   $ 1,295       8,069       19,903       22       21,543       14             50,846  
                                                                 
Collectively evaluated for impairment   $ 177,101       224,601       839,427       197,675       674,191       50,308             2,163,303  
                                                                 
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, 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 year ended December 31, 2012
                                                                 
Beginning balance   $ 3,780       11,306       13,532       1,690       3,414       1,872       16       35,610  
Charge-offs     (4,912 )     (19,312 )     (20,879 )     (3,287 )     (16,616 )     (1,539 )           (66,545 )
Recoveries     354       986       430       209       333       273             2,585  
Provisions     5,465       19,876       20,999       3,272       18,116       1,333       932       69,993  
Ending balance   $ 4,687       12,856       14,082       1,884       5,247       1,939       948       41,643  
                                                                 
Ending balances as of December 31, 2012:  Allowance for loan losses
                                                                 
Individually evaluated for impairment   $ 2       504       1,419       3       1,036                   2,964  
                                                                 
Collectively evaluated for impairment   $ 4,685       12,352       12,663       1,881       4,211       1,939       948       38,679  
                                                                 
Loans acquired with deteriorated credit quality   $                                            
                                                                 
Loans receivable as of December 31, 2012:
                                                                 
Ending balance – total   $ 170,741       218,108       819,439       200,880       627,940       55,711             2,092,819  
                                                                 
Ending balances as of December 31, 2012: Loans
                                                                 
Individually evaluated for impairment   $ 10       5,949       18,618       43       17,524                   42,144  
                                                                 
Collectively evaluated for impairment   $ 170,731       212,159       800,821       200,837       610,416       55,711             2,050,675  
                                                                 
Loans acquired with deteriorated credit quality   $                                            

 

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   $ 874       908       1,911       1       1,372                   5,066  
                                                                 
Collectively evaluated for impairment   $ 4,303       13,879       13,472       1,882       4,475       1,881       196       40,088  
                                                                 
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   $ 969       17,078       25,454       299       32,254                   76,054  
                                                                 
Collectively evaluated for impairment   $ 170,747       219,882       801,499       202,855       608,324       56,235             2,059,542  
                                                                 
Loans acquired with deteriorated credit quality   $                                            

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, 2013.

 

($ in thousands)   Covered Loans  
       
As of and for the three months ended September 30, 2013
Beginning balance   $ 6,035  
Charge-offs     (3,446 )
Recoveries     134  
Provisions     1,493  
Ending balance   $ 4,216  
         
As of and for the nine months ended September 30, 2013
Beginning balance   $ 4,759  
Charge-offs     (9,096 )
Recoveries     134  
Provisions     8,419  
Ending balance   $ 4,216  
 
Ending balances as of September 30, 2013: Allowance for loan losses
 
Individually evaluated for impairment   $ 2,444  
Collectively evaluated for impairment     1,772  
Loans acquired with deteriorated credit quality      
         
Loans receivable as of September 30, 2013:
         
Ending balance – total   $ 226,909  
         
Ending balances as of September 30, 2013: Loans
         
Individually evaluated for impairment   $ 53,770  
Collectively evaluated for impairment     173,139  
Loans acquired with deteriorated credit quality     3,147  

 

The following table presents the activity in the allowance for loan losses for covered loans for the year ended December 31, 2012.

 

($ in thousands)   Covered Loans  
       
As of and for the year ended December 31, 2012
Beginning balance   $ 5,808  
Charge-offs     (10,728 )
Recoveries      
Provisions     9,679  
Ending balance   $ 4,759  
         
Ending balances as of December 31, 2012:  Allowance for loan losses
 
Individually evaluated for impairment   $ 3,509  
Collectively evaluated for impairment     1,250  
Loans acquired with deteriorated credit quality     17  
         
Loans receivable as of December 31, 2012:
         
Ending balance – total   $ 282,314  
         
Ending balances as of December 31, 2012: Loans
         
Individually evaluated for impairment   $ 48,956  
Collectively evaluated for impairment     233,358  
Loans acquired with deteriorated credit quality     4,825  

 

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   $ 4,074  
Collectively evaluated for impairment     320  
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   $ 55,564  
Collectively evaluated for impairment     248,433  
Loans acquired with deteriorated credit quality     4,745  

Schedule of impaired loans

 

The following table presents loans individually evaluated for impairment by class of loans as of September 30, 2013.

 

($ 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     824       1,062             417  
Secured by inventory and accounts receivable                        
                                 
Real estate – construction, land development & other land loans     6,824       7,210             4,657  
                                 
Real estate – residential, farmland, and multi-family     4,643       4,855             1,941  
                                 
Real estate – home equity lines of credit                        
                                 
Real estate – commercial     17,058       20,080             10,645  
                                 
Consumer                        
Total non-covered impaired loans with no allowance   $ 29,349       33,207             17,660  
                                 
Total covered impaired loans with no allowance   $ 43,265       71,935             41,754  
                                 
Total impaired loans with no allowance recorded   $ 72,614       105,142             59,414  
                                 
Non-covered  loans with an allowance recorded:                                
Commercial, financial, and agricultural:                                
Commercial - unsecured   $ 65       65       13       61  
Commercial - secured     331       331       52       1,253  
Secured by inventory and accounts receivable     75       75       75       81  
                                 
Real estate – construction, land development & other land loans     1,245       1,332       329       2,516  
                                 
Real estate – residential, farmland, and multi-family     15,260       15,635       1,298       12,964  
                                 
Real estate – home equity lines of credit     22       22       1       791  
                                 
Real estate – commercial     4,485       5,385       700       5,000  
                                 
Consumer     14       37       2       579  
Total non-covered impaired loans with allowance   $ 21,497       22,882       2,470       23,245  
                                 
Total covered impaired loans with allowance   $ 10,505       11,790       2,444       13,662  
                                 
Total impaired loans with an allowance recorded   $ 32,002       34,672       4,914       36,907  

 

Interest income recorded on non-covered and covered impaired loans during the nine months ended September 30, 2013 is considered insignificant.

 

The related allowance listed above includes both reserves on loans specifically reviewed for impairment and general reserves on impaired loans.

The following table presents loans individually evaluated for impairment by class of loans as of December 31, 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                       87  
Secured by inventory and accounts receivable                       5  
                                 
Real estate – construction, land development & other land loans     4,276       4,305             8,600  
                                 
Real estate – residential, farmland, and multi-family     1,597       1,618             2,692  
                                 
Real estate – home equity lines of credit                       64  
                                 
Real estate – commercial     7,985       8,660             16,414  
                                 
Consumer                       2  
Total non-covered impaired loans with no allowance   $ 13,858       14,583             27,864  
                                 
Total covered impaired loans with no allowance   $ 35,196       71,413             39,372  
                                 
Total impaired loans with no allowance recorded   $ 49,054       85,996             67,236  
                                 
Non-covered  loans with an allowance recorded:
Commercial, financial, and agricultural:                                
Commercial - unsecured   $                   137  
Commercial - secured     10       10       2       1,428  
Secured by inventory and accounts receivable                       340  
                                 
Real estate – construction, land development & other land loans     1,673       2,889       504       7,563  
                                 
Real estate – residential, farmland, and multi-family     17,021       18,866       1,419       16,855  
                                 
Real estate – home equity lines of credit     43       293       3       1,799  
                                 
Real estate – commercial     9,539       11,328       1,036       7,975  
                                 
Consumer           31             1,737  
Total non-covered impaired loans with allowance   $ 28,286       33,417       2,964       37,834  
                                 
Total covered impaired loans with allowance   $ 13,760       18,271       3,509       15,401  
                                 
Total impaired loans with an allowance recorded   $ 42,046       51,688       6,473       53,235  

 

Schedule of 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, 2013.

 

($ 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   $ 7,569       26,298       7       1,277       734       46       35,931  
Commercial - secured     30,069       77,268       866       6,983       5,171       2,414       122,771  
Secured by inventory and accounts receivable     1,951       14,064       222       1,931       1,375       151       19,694  
                                                         
Real estate – construction, land development & other land loans     30,720       174,036       2,584       9,621       7,635       8,074       232,670  
                                                         
Real estate – residential, farmland, and multi-family     234,214       536,140       6,192       34,251       31,975       16,558       859,330  
                                                         
Real estate – home equity lines of credit     119,512       65,725       1,529       5,598       3,406       1,927       197,697  
                                                         
Real estate - commercial     111,667       527,868       9,288       21,107       14,583       11,221       695,734  
                                                         
Consumer     25,343       23,000       71       788       800       320       50,322  
  Total   $ 561,045       1,444,399       20,759       81,556       65,679       40,711       2,214,149  
Unamortized net deferred loan costs                                                     1,024  
      Total non-covered  loans                                                   $ 2,215,173  
                                                         
Total covered loans   $ 26,851       96,163             9,829       46,833       47,233       226,909  
                                                         
               Total loans   $ 587,896       1,540,562       20,759       91,385       112,512       87,944       2,442,082  

 

At September 30, 2013, there was an insignificant amount of loans that were graded “8” with an accruing status.

 

The following table presents the Company’s recorded investment in loans by credit quality indicators as of December 31, 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   $ 10,283       24,031       10       472       583       307       35,686  
Commercial - secured     32,196       72,838       1,454       3,676       1,150       2,398       113,712  
Secured by inventory and accounts receivable     2,344       18,126       248       491       117       17       21,343  
                                                         
Real estate – construction, land development & other land loans     31,582       163,588       3,830       9,045       3,709       6,354       218,108  
                                                         
Real estate – residential, farmland, and multi-family     249,313       499,922       7,154       29,091       24,330       9,629       819,439  
                                                         
Real estate – home equity lines of credit     125,310       66,412       2,160       3,526       1,850       1,622       200,880  
                                                         
Real estate - commercial     123,814       449,316       21,801       14,050       9,074       9,885       627,940  
                                                         
Consumer     27,826       23,403       77       954       629       2,822       55,711  
  Total   $ 602,668       1,317,636       36,734       61,305       41,442       33,034       2,092,819  
Unamortized net deferred loan costs                                                     1,324  
      Total non-covered  loans                                                   $ 2,094,143  
                                                         
Total covered loans   $ 42,935       124,451             7,569       73,868       33,491       282,314  
                                                         
               Total loans   $ 645,603       1,442,087       36,734       68,874       115,310       66,525       2,376,457  

Schedule of 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, 2013.

 

($ in thousands)   For the three months ended September 30, 2013  
    Number of
Contracts
    Pre-Modification
Restructured
Balances
    Post-Modification
Restructured
Balances
 
Non-covered TDRs – Accruing                        
Commercial, financial, and agricultural:                        
Commercial - unsecured     1     $ 66     $ 66  
Commercial - secured     5       322       322  
Real estate – construction, land development & other land loans     2       1,261       1,261  
Real estate – residential, farmland, and multi-family     1       174       174  
Real estate – commercial     4       4,933       4,933  
                         
Non-covered TDRs – Nonaccrual                        
Real estate – construction, land development & other land loans     3       800       800  
Real estate – residential, farmland, and multi-family     3       395       395  
Real estate – commercial     1       398       398  
                         
Total non-covered TDRs arising during period     20       8,349       8,349  
                         
Total covered TDRs arising during period– Accruing         $     $  
Total covered TDRs arising during period – Nonaccrual     1       187       167  
                         
Total TDRs arising during period     21     $ 8,536     $ 8,516  

 

($ in thousands)   For the nine months ended September 30, 2013  
    Number of
Contracts
    Pre-Modification
Restructured
Balances
    Post-Modification
Restructured
Balances
 
Non-covered TDRs – Accruing                        
Commercial, financial, and agricultural:                        
Commercial - unsecured     1     $ 66     $ 66  
Commercial - secured     5       322       322  
Real estate – construction, land development & other land loans     2       1,261       1,261  
Real estate – residential, farmland, and multi-family     10       1,256       1,258  
Real estate – commercial     6       5,097       5,097  
Consumer     1       14       14  
                         
Non-covered TDRs – Nonaccrual                        
Real estate – construction, land development & other land loans     3       800       800  
Real estate – residential, farmland, and multi-family     6       604       604  
Real estate – commercial     1       398       398  
                         
Total non-covered TDRs arising during period     35       9,818       9,820  
                         
Total covered TDRs arising during period– Accruing     4     $ 359     $ 351  
Total covered TDRs arising during period – Nonaccrual     1       187       167  
                         
Total TDRs arising during period     40     $ 10,364     $ 10,338  

 

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  
    Number of
Contracts
    Pre-Modification
Restructured
Balances
    Post-Modification
Restructured
Balances
 
Non-covered TDRs – Accruing                        
Real estate – residential, farmland, and multi-family     6     $ 1,205     $ 1,205  
                         
Non-covered TDRs – Nonaccrual                        
Real estate – residential, farmland, and multi-family     5       705       705  
Real estate – commercial     2       372      
372  
                         
                         
Total non-covered TDRs arising during period     13       2,282       2,282  
                         
Total covered TDRs arising during period– Accruing         $     $  
Total covered TDRs arising during period – Nonaccrual     1       1       1  
                         
Total TDRs arising during period     14     $ 2,283     $ 2,283  

 

($ in thousands)   For the nine months ended September 30, 2012  
    Number of
Contracts
    Pre-Modification
Restructured
Balances
    Post-Modification
Restructured
Balances
 
Non-covered TDRs – Accruing                        
Real estate – construction, land development & other land loans     1     $ 300     $ 300  
Real estate – residential, farmland, and multi-family     7       1,508       1,508  
                         
Non-covered TDRs – Nonaccrual                        
Real estate – construction, land development & other land loans     1       238       238  
Real estate – residential, farmland, and multi-family     5       705       705  
Real estate – commercial     2       372       372  
                         
                         
Total non-covered TDRs arising during period     16       3,123       3,123  
                         
Total covered TDRs arising during period– Accruing     6     $ 7,526     $ 7,526  
Total covered TDRs arising during period – Nonaccrual     1       1       1  
                         
Total TDRs arising during period     23     $ 10,650     $ 10,650  

Schedule od accruing restructured loans that defaulted in the period

Accruing restructured loans that were modified in the previous 12 months and that defaulted during the three and nine months ended September 30, 2013 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, 2013
    For the nine months ended
September 30, 2013
 
    Number of
Contracts
    Recorded
Investment
    Number of
Contracts
    Recorded
Investment
 
Non-covered accruing TDRs that subsequently defaulted                                
Real estate – construction, land development & other land loans         $       1     $ 342  
Real estate – residential, farmland, and multi-family                 1       252  
                                 
Total non-covered TDRs that subsequently defaulted         $       2     $ 594  
                                 
Total accruing covered TDRs that subsequently defaulted         $       1     $ 3,501  
                                 
      Total accruing TDRs that subsequently defaulted         $       3     $ 4,095  

 

Accruing restructured loans that were modified in the previous 12 months and that defaulted during the three and nine months ended September 30, 2012 are presented in the table below.

 

($ 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         $           $  
                                 
Total non-covered TDRs that subsequently defaulted         $           $  
                                 
Total accruing covered TDRs that subsequently defaulted     2     $ 1       3     $ 440  
                                 
      Total accruing TDRs that subsequently defaulted     2     $ 1       3     $ 440