XML 79 R26.htm IDEA: XBRL DOCUMENT v2.4.0.8
Loans and Asset Quality Information (Tables)
9 Months Ended
Sep. 30, 2014
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, 2014

 

December 31, 2013

 

September 30, 2013

   

Amount

 

Percentage

 

Amount

 

Percentage

 

Amount

 

Percentage

All loans (non-covered and covered):

                       
                         

Commercial, financial, and agricultural

  $ 165,215       7 %   $ 168,469       7 %   $ 166,044       7 %

Real estate – construction, land development & other land loans

    298,091       13 %     305,246       12 %     296,731       12 %

Real estate – mortgage – residential (1-4 family) first mortgages

    806,954       33 %     838,862       34 %     839,273       34 %

Real estate – mortgage – home equity loans / lines of credit

    224,553       9 %     227,907       9 %     229,559       9 %

Real estate – mortgage – commercial and other

    879,122       36 %     855,249       35 %     841,674       35 %

Installment loans to individuals

    51,425       2 %     66,533       3 %     67,777       3 %

    Subtotal

    2,425,360       100 %     2,462,266       100 %     2,441,058       100 %

Unamortized net deferred loan costs

    730               928               1,024          

    Total loans

  $ 2,426,090             $ 2,463,194             $ 2,442,082          
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, 2014

 

December 31, 2013

 

September 30, 2013

   

Amount

 

Percentage

 

Amount

 

Percentage

 

Amount

 

Percentage

Non-covered loans:

                       
                         

Commercial, financial, and agricultural

  $ 162,994       7 %   $ 164,195       7 %   $ 161,552       7 %

Real estate – construction, land development & other land loans

    292,401       13 %     273,412       12 %     261,457       12 %

Real estate – mortgage – residential (1-4 family) first mortgages

    714,879       31 %     730,712       32 %     722,716       33 %

Real estate – mortgage – home equity loans / lines of credit

    211,477       9 %     213,016       10 %     213,026       10 %

Real estate – mortgage – commercial and other

    858,935       38 %     804,621       36 %     788,240       35 %

Installment loans to individuals

    51,425       2 %     66,001       3 %     67,158       3 %

    Subtotal

    2,292,111       100 %     2,251,957       100 %     2,214,149       100 %

Unamortized net deferred loan costs

    730               928               1,024          

    Total non-covered loans

  $ 2,292,841             $ 2,252,885             $ 2,215,173          
Schedule of the carrying amount of the covered loans

The carrying amount of the covered loans at September 30, 2014 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       125       2,153       2,243       2,221       2,368

Real estate – construction, land development & other land loans

    316       540       5,374       6,970       5,690       7,510

Real estate – mortgage – residential (1-4 family) first mortgages

    387       1,310       91,688       107,669       92,075       108,979

Real estate – mortgage – home equity loans / lines of credit

    12       19       13,064       15,485       13,076       15,504

Real estate – mortgage – commercial and other

    1,255       3,231       18,932       21,362       20,187       24,593

     Total

  $ 2,038       5,225       131,211       153,729       133,249       158,954

 

The carrying amount of the covered loans at December 31, 2013 consisted of impaired and nonimpaired purchased loans (as determined on the date of the 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

  $ 75       136       4,199       5,268       4,274       5,404

Real estate – construction, land development & other land loans

    325       564       31,509       47,792       31,834       48,356

Real estate – mortgage – residential (1-4 family) first mortgages

    575       1,500       107,575       126,882       108,150       128,382

Real estate – mortgage – home equity loans / lines of credit

    14       21       14,877       18,318       14,891       18,339

Real estate – mortgage – commercial and other

    2,153       4,042       48,475       62,630       50,628       66,672

Installment loans to individuals

   

     

      532       607       532       607

     Total

  $ 3,142       6,263       207,167       261,497       210,309       267,760
Schedule of covered purchased nonimpaired loans

The following table presents information regarding covered purchased nonimpaired loans since December 31, 2012.  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, 2012

  $ 277,489  

Principal repayments

    (63,588 )

Transfers to foreclosed real estate

    (13,977 )

Loan charge-offs

    (12,957 )

Accretion of loan discount

    20,200  

Carrying amount of nonimpaired covered loans at December 31, 2013

    207,167  

Principal repayments

    (43,323 )

Transfers to foreclosed real estate

    (4,658 )

Transfers to non-covered loans due to expiration of loss-share agreement

    (38,987 )

Loan charge-offs

    (2,824 )

Accretion of loan discount

    13,836  

Carrying amount of nonimpaired covered loans at September 30, 2014

  $ 131,211  
Schedule of purchased impaired loans

The following table presents information regarding all purchased impaired loans since December 31, 2012, the majority 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, 2012

  $ 8,815       3,990       4,825  

Change due to payments received

    (301 )     (31 )     (270 )

Transfer to foreclosed real estate

    (2,100 )     (784 )     (1,316 )

Change due to loan charge-off

    (150 )     (54 )     (96 )

Other

    (1 )    

      (1 )

Balance at December 31, 2013

  $ 6,263       3,121       3,142  

Change due to payments received

    (548 )     173       (721 )

Change due to loan charge-off

    (2 )     29       (31 )

Other

    197       (115 )     312  

Balance at September 30, 2014

  $ 5,910       3,208       2,702  
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, 
2014

 

December 31,
2013

 

September 30, 
2013

             

Non-covered nonperforming assets

           

Nonaccrual loans

  $ 53,620     $ 41,938     $ 40,711  

Restructured loans - accruing

    31,501       27,776       27,656  

Accruing loans > 90 days past due

   

   

     

   

     

   

 

     Total non-covered nonperforming loans

    85,121       69,714       68,367  

Foreclosed real estate

    11,705       12,251       15,098  

Total non-covered nonperforming assets

  $ 96,826     $ 81,965     $ 83,465  
                         

Covered nonperforming assets

                       

Nonaccrual loans (1)

  $ 10,478     $ 37,217     $ 47,233  

Restructured loans - accruing

    6,273       8,909       6,537  

Accruing loans > 90 days past due

   

   

     

   

     

   

 

     Total covered nonperforming loans

    16,751       46,126       53,770  

Foreclosed real estate

    3,237       24,497       29,193  

Total covered nonperforming assets

  $ 19,988     $ 70,623     $ 82,963  
                         

     Total nonperforming assets

  $ 116,814     $ 152,588     $ 166,428  
Schedule of nonaccrual loans
The following table presents the Company's nonaccrual loans as of September 30, 2014.

 

($ in thousands)

    Non-covered       Covered       Total  
Commercial, financial, and agricultural:                        
Commercial – unsecured   $ 249       3       252  

Commercial – secured

    3,498       273       3,771  

Secured by inventory and accounts receivable

    391       6       397  
                         

Real estate – construction, land development & other land loans

    10,364       1,492       11,856  
                         

Real estate – residential, farmland and multi-family

    25,118       6,054       31,172  
                         

Real estate – home equity lines of credit

    2,317       237       2,554  
                         

Real estate – commercial

    11,132       2,413       13,545  
                         

Consumer

    551      

      551  

  Total

  $ 53,620       10,478       64,098  
                         

The following table presents the Company's nonaccrual loans as of December 31, 2013. 

 

($ in thousands)     Non-covered       Covered       Total  
Commercial, financial, and agricultural:                        

Commercial – unsecured

  $ 222       38       260  

Commercial – secured

    2,662       114       2,776  

Secured by inventory and accounts receivable

    545       782       1,327  
                         

Real estate – construction, land development & other land loans

    8,055       13,502       21,557  
                         

Real estate – residential, farmland and multi-family

    17,814       12,344       30,158  
                         

Real estate – home equity lines of credit

    2,200       335       2,535  
                         

Real estate – commercial

    10,115       10,099       20,214  
                         

Consumer

    325       3       328  

  Total

  $ 41,938       37,217       79,155  
                         
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, 2014.

 

($ 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

  $ 54       67       249       33,353       33,723  

Commercial - secured

    1,079       21       3,498       110,806       115,404  

Secured by inventory and accounts receivable

    176      

      391       20,954       21,521  
                                         

Real estate – construction, land development & other land loans

    1,312       105       10,364       254,638       266,419  
                                         

Real estate – residential, farmland, and multi-family

    8,883       2,119       25,118       824,098       860,218  
                                         

Real estate – home equity lines of credit

    1,624       61       2,317       194,975       198,977  
                                         

Real estate - commercial

    2,454       1,658       11,132       736,864       752,108  
                                         

Consumer

    281       242       551       42,667       43,741  

  Total non-covered

  $ 15,863       4,273       53,620       2,218,355       2,292,111  

Unamortized net deferred loan costs

                                    730  

           Total non-covered loans

                                  $ 2,292,841  
                                         

Covered loans

  $ 789       528       10,478       121,454       133,249  
                                         

                Total loans

  $ 16,652       4,801       64,098       2,339,809       2,426,090  

The following table presents an analysis of the payment status of the Company's loans as of December 31, 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

  $ 347       94       222       36,352       37,015  

Commercial - secured

    1,233       462       2,662       117,923       122,280  

Secured by inventory and accounts receivable

    438       767       545       19,426       21,176  
                                         

Real estate – construction, land development & other land loans

    2,304       1,391       8,055       232,920       244,670  
                                         

Real estate – residential, farmland, and multi-family

    11,682       2,631       17,814       837,260       869,387  
                                         

Real estate – home equity lines of credit

    1,465       305       2,200       194,157       198,127  
                                         

Real estate - commercial

    3,196       214       10,115       696,081       709,606  
                                         

Consumer

    494       187       325       48,690       49,696  

  Total non-covered

  $ 21,159       6,051       41,938       2,182,809       2,251,957  

Unamortized net deferred loan costs

                                    928  

           Total non-covered loans

                                  $ 2,252,885  
                                         

Covered loans

  $ 5,179       768       37,217       167,145       210,309  
                                         

                Total loans

  $ 26,338       6,819       79,155       2,349,954       2,463,194  
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, 2014. 

 

($ 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, 2014

                   
                                 

Beginning balance

  $ 8,948       7,414       11,132       3,755       9,212       906       599       41,966  

Charge-offs

    (840)       (470)       (874)       (116)       (987)       (463)      

      (3,750)  

Recoveries

    32       40       111       7       14       128      

      332  

Transfer from covered category

    36       813       51      

      833       4      

      1,737  

Provisions

    1,185       (574)       (194)       49       971       343       (501)       1,279  

Ending balance

  $ 9,361       7,223       10,226       3,695       10,043       918       98       41,564  
                                                                 

As of and for the nine months ended September 30, 2014

                                       
                                                                 

Beginning balance

  $ 7,432       12,966       15,142       1,838       5,524       1,513       (152)       44,263  

Charge-offs

    (3,506)       (1,704)       (2,505)       (619)       (1,876)       (1,262)      

      (11,472)  

Recoveries

    81       349       290       18       135       361      

      1,234  

Transfer from covered category

    36       813       51      

      833       4      

      1,737  

Provisions

    5,318       (5,201)       (2,752)       2,458       5,427       302       250       5,802  

Ending balance

  $ 9,361       7,223       10,226       3,695       10,043       918       98       41,564  
                                                                 

Ending balances as of September 30, 2014:  Allowance for loan losses

                                         
                                                                 

Individually evaluated for impairment

  $ 381       513       1,771      

      229       20      

      2,914  
                                                                 

Collectively evaluated for impairment

  $ 8,980       6,710       8,455       3,695       9,814       898       98       38,650  
                                                                 

Loans acquired with deteriorated credit quality

  $      

     

     

     

     

     

     

 
                                                                 

Loans receivable as of September 30, 2014:

                                               
                                                                 

Ending balance – total

  $ 170,648       266,419       860,218       198,977       752,108       43,741      

      2,292,111  
                                                                 

Ending balances as of September 30, 2014: Loans

                                               
                                                                 

Individually evaluated for impairment

  $ 972       8,613       24,233       481       20,128       34      

      54,461  
                                                                 

Collectively evaluated for impairment

  $ 169,676       257,806       835,985       198,496       731,316       43,707      

      2,236,986  
                                                                 

Loans acquired with deteriorated credit quality

  $      

     

     

      664      

     

      664  

 

The following table presents the activity in the allowance for loan losses for non-covered loans for the year ended December 31, 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 year ended December 31, 2013

                   
                                 

Beginning balance

  $ 4,687       12,856       14,082       1,884       5,247       1,939       948       41,643  

Charge-offs

    (4,418)       (2,739)       (3,732)       (1,314)       (4,346)       (2,174)       (660)       (19,383)  

Recoveries

    299       743       753       87       1,381       474      

      3,737  

Provisions

    6,864       2,106       4,039       1,181       3,242       1,274       (440)       18,266  

Ending balance

  $ 7,432       12,966       15,142       1,838       5,524       1,513       (152)       44,263  
                                                                 

Ending balances as of December 31, 2013:  Allowance for loan losses

                                               
                                                                 

Individually evaluated for impairment

  $ 202       544       1,162       1       649       1      

      2,559  
                                                                 

Collectively evaluated for impairment

  $ 7,230       12,422       13,980       1,837       4,875       1,512       (152)       41,704  
                                                                 

Loans acquired with deteriorated credit quality

  $      

     

     

     

     

     

     

 
                                                                 

Loans receivable as of December 31, 2013:

                                             
                                                                 

Ending balance – total

  $ 180,471       244,670       869,387       198,127       709,606       49,696      

      2,251,957  
                                                                 

Ending balances as of December 31, 2013: Loans

                                               
                                                                 

Individually evaluated for impairment

  $ 582       8,027       19,111       22       16,894       13      

      44,649  
                                                                 

Collectively evaluated for impairment

  $ 179,889       236,643       850,276       198,105       692,712       49,683      

      2,207,308  
                                                                 

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, 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

  $      

     

     

     

     

     

     

 
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, 2014. 

 

($ in thousands)
 

 

Covered Loans

     

As of and for the three months ended September 30, 2014

Beginning balance

  $ 3,830

Charge-offs

    (195)

Recoveries

    463

Transferred to non-covered

    (1,737)

Provisions

    206

Ending balance

  $ 2,567
         

As of and for the nine months ended September 30, 2014

       

Beginning balance

  $ 4,242

Charge-offs

    (5,865)

Recoveries

    3,010

Transferred to non-covered

    (1,737)

Provisions

    2,917

Ending balance

  $ 2,567

Ending balances as of September 30, 2014:  Allowance for loan losses

       
         

Individually evaluated for impairment

  $ 1,537

Collectively evaluated for impairment

    1,003

Loans acquired with deteriorated credit quality

    27
         

Loans receivable as of September 30, 2014:

       
         

Ending balance – total

  $ 133,249
         

Ending balances as of September 30, 2014: Loans

       
         

Individually evaluated for impairment

  $ 11,258

Collectively evaluated for impairment

    119,953

Loans acquired with deteriorated credit quality

    2,038

 

The following table presents the activity in the allowance for loan losses for covered loans for the year ended December 31, 2013. 

 

($ in thousands)
 

 

Covered Loans

     

As of and for the year ended December 31, 2013

Beginning balance

  $ 4,759

Charge-offs

    (13,053)

Recoveries

    186

Provisions

    12,350

Ending balance

  $ 4,242
       

Ending balances as of December 31, 2013:  Allowance for loan losses

     
       

Individually evaluated for impairment

  $ 3,112

Collectively evaluated for impairment

    1,105

Loans acquired with deteriorated credit quality

    25
       

Loans receivable as of December 31, 2013:

     
       

Ending balance – total

  $ 210,309
       

Ending balances as of December 31, 2013: Loans

     
       

Individually evaluated for impairment

  $ 43,107

Collectively evaluated for impairment

    164,060

Loans acquired with deteriorated credit quality

    3,142

 

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

  $ 50,734

Collectively evaluated for impairment

    173,028

Loans acquired with deteriorated credit quality

    3,147
Schedule of impaired loans

The following table presents the Company's impaired loans as of September 30, 2014.

 

 
($ 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

  $    

   

    16

Commercial - secured

    69     72    

    118

Secured by inventory and accounts receivable

   

   

   

   

                                 

Real estate – construction, land development & other land loans

    7,410     10,679    

    6,318
                                 

Real estate – residential, farmland, and multi-family

    10,300     12,547    

    7,428
                                 

Real estate – home equity lines of credit

    481     498    

    366
                                 

Real estate – commercial

    15,998     18,831    

    10,537
                                 

Consumer

    9     11    

    8

Total non-covered impaired loans with no allowance

  $ 34,267     42,638    

    24,791
                                 

Total covered impaired loans with no allowance

  $ 5,642     8,015    

    19,208
                                 

Total impaired loans with no allowance recorded

  $ 39,909     50,653    

    43,999
                                 

Non-covered  loans with an allowance recorded:

                               

Commercial, financial, and agricultural:

                               

Commercial - unsecured

  $ 242     245     202     143

Commercial - secured

    661     661     179     536

Secured by inventory and accounts receivable

   

   

   

    19
                                 

Real estate – construction, land development & other land loans

    1,203     1,220     513     1,580
                                 

Real estate – residential, farmland, and multi-family

    13,933     14,133     1,771     14,312
                                 

Real estate – home equity lines of credit

   

   

   

    6
                                 

Real estate – commercial

    4,130     4,223     229     7,150
                                 

Consumer

    25     25     20     10

Total non-covered impaired loans with allowance

  $ 20,194     20,507     2,914     23,756
                                 

Total covered impaired loans with allowance

  $ 5,616     6,149     1,537     9,336
                                 

Total impaired loans with an allowance recorded

  $ 25,810     26,656     4,451     33,092

 

Interest income recorded on non-covered and covered impaired loans during the nine months ended September 30, 2014 is considered insignificant.


The following table presents the Company's impaired loans as of December 31, 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

   

   

   

    334

Secured by inventory and accounts receivable

   

   

   

   

                                 

Real estate – construction, land development & other land loans

    6,398     6,907    

    5,005
                                 

Real estate – residential, farmland, and multi-family

    3,883     4,429    

    2,329
                                 

Real estate – home equity lines of credit

   

   

   

   

                                 

Real estate – commercial

    7,324     9,008    

    9,981
                                 

Consumer

   

   

   

   

Total non-covered impaired loans with no allowance

  $ 17,605     20,344    

    17,649
                                 

Total covered impaired loans with no allowance

  $ 26,569     43,582    

    39,215
                                 

Total impaired loans with no allowance recorded

  $ 44,174     63,926    

    56,864
                                 

Non-covered  loans with an allowance recorded:

                               

Commercial, financial, and agricultural:

                               

Commercial - unsecured

  $ 115     115     63     72

Commercial - secured

    392     394     64     1,081

Secured by inventory and accounts receivable

    75     75     75     80
                                 

Real estate – construction, land development & other land loans

    1,629     2,148     544     2,339
                                 

Real estate – residential, farmland, and multi-family

    15,228     15,642     1,162     13,417
                                 

Real estate – home equity lines of credit

    22     22     1     637
                                 

Real estate – commercial

    9,570     10,873     649     5,914
                                 

Consumer

    13     35     1     466

Total non-covered impaired loans with allowance

  $ 27,044     29,304     2,559     24,006
                                 

Total covered impaired loans with allowance

  $ 16,538     21,540     3,112     14,343
                                 

Total impaired loans with an allowance recorded

  $ 43,582     50,844     5,671     38,349
Schedule of recorded investment in loans by credit quality indicators

The following describes the Company's internal risk grades in ascending order of likelihood of loss:

 

 

Numerical Risk Grade

Description

Pass:    

 

1

Cash secured loans.

 

2

Non-cash secured loans that have no minor or major exceptions to the lending guidelines.

  3 Non-cash secured loans that have no major exceptions to the lending guidelines.                                             
Weak Pass:    
  4 Non-cash secured loans that have minor or major exceptions to the lending guidelines, but the exceptions are properly mitigated.
Watch or Standard:    
  9 Loans that meet the guidelines for a Risk Graded 5 loan, except the collateral coverage is sufficient to satisfy the debt with no risk of loss under reasonable circumstances.  This category also includes all loans to insiders and any other loan that management elects to monitor on the watch list.
Special Mention:                   
  5 Existing loans with major exceptions that cannot be mitigated.
Classified:                            

 

6

Loans that have a well-defined weakness that may jeopardize the liquidation of the debt if deficiencies are not corrected.

 

7

Loans that have a well-defined weakness that make the collection or liquidation improbable.

 

8

Loans that are considered uncollectible and are in the process of being charged-off.

 


The following table presents the Company's recorded investment in loans by credit quality indicators as of September 30, 2014.

 

($ 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

  $ 12,240     17,394     5     1,415     2,420     249     33,723

Commercial - secured

    34,385     68,397     63     4,602     4,459     3,498     115,404

Secured by inventory and accounts receivable

    7,585     11,510    

    1,186     849     391     21,521
                                           

Real estate – construction, land development & other land loans

    84,414     144,702     1,571     12,989     12,379     10,364     266,419
                                           

Real estate – residential, farmland, and multi-family

    221,422     529,203     4,470     44,584     35,421     25,118     860,218
                                           

Real estate – home equity lines of credit

    123,649     62,223     1,258     4,320     5,210     2,317     198,977
                                           

Real estate - commercial

    188,845     492,862     7,568     30,705     20,996     11,132     752,108
                                           

Consumer

    24,679     16,995     53     756     707     551     43,741

  Total

  $ 697,219     1,343,286     14,988     100,557     82,441     53,620     2,292,111

Unamortized net deferred loan costs

                                        730

          Total non-covered  loans

                                      $ 2,292,841
                                           

Total covered loans 

  $ 14,615     75,618     34     10,050     22,454     10,478     133,249
                                           

               Total loans

  $ 711,834     1,418,904     15,022     110,607     104,895     64,098     2,426,090

 

At September 30, 2014, there was an insignificant amount of loans that were graded “8” with an accruing status. 

 

As previously discussed, on July 1, 2014 the Company transferred $39.7 million of loans from the covered category to the non-covered category as a result of the expiration of one of the Company's loss-share agreements with the FDIC. Approximately $2.8 million of those loans were “Special Mention Loans”, $5.5 million were “Classified Loans”, and $9.7 million were “Nonaccrual Loans”.

 

The following table presents the Company's recorded investment in loans by credit quality indicators as of December 31, 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

  $ 8,495       24,415       7       1,509       2,367       222       37,015  

Commercial - secured

    31,494       77,441       100       5,597       4,986       2,662       122,280  

Secured by inventory and accounts receivable

    4,098       12,800      

      2,022       1,711       545       21,176  
                                                         

Real estate – construction, land development & other land loans

    31,221       181,050       2,365       11,646       10,333       8,055       244,670  
                                                         

Real estate – residential, farmland, and multi-family

    227,053       540,349       5,062       41,583       37,526       17,814       869,387  
                                                         

Real estate – home equity lines of credit

    120,205       63,400       1,499       5,699       5,124       2,200       198,127  
                                                         

Real estate - commercial

    115,397       533,680       10,014       24,557       15,843       10,115       709,606  
                                                         

Consumer

    25,703       21,790       54       829       995       325       49,696  

  Total

  $ 563,666       1,454,925       19,101       93,442       78,885       41,938       2,251,957  

Unamortized net deferred loan costs

                                                    928  

          Total non-covered  loans

                                                  $ 2,252,885  
                                                         

Total covered loans 

  $ 25,078       92,147      

      8,857       47,010       37,217       210,309  
                                                         

               Total loans

  $ 588,744       1,547,072       19,101       102,299       125,895       79,155       2,463,194  
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, 2014. 

 

($ in thousands)

   

For the three months ended September 30, 2014

   
     

Number of
Contracts

 

Pre-Modification Restructured
Balances

 

Post-Modification Restructured
Balances

Non-covered TDRs – Accruing

             

Real estate – residential, farmland, and multi-family

      1   $ 36   $ 36
                           

Non-covered TDRs - Nonaccrual

                         

Commercial, financial, and agricultural:

                         

Commercial - secured

      1     15     15

Real estate – residential, farmland, and multi-family

      3     275     275
                           

Total non-covered TDRs arising during period

      5     326     326
                           

Total covered TDRs arising during period– Accruing

      1   $ 680   $ 667

Total covered TDRs arising during period – Nonaccrual

      2     150     145
                           

Total TDRs arising during period

      8   $ 1,156   $ 1,138

 

 

($ in thousands)

   

For the nine months ended September 30, 2014

   
     

Number of
Contracts

 

Pre-Modification Restructured
Balances

 

Post-Modification Restructured
Balances

Non-covered TDRs – Accruing

             

Real estate – residential, farmland, and multi-family

      7   $ 713   $ 713
                           

Non-covered TDRs - Nonaccrual

                         

Commercial, financial, and agricultural:

                         

Commercial - secured

      1     15     15

Real estate – residential, farmland, and multi-family

      7     713     713
                           

Total non-covered TDRs arising during period

      15     1,441     1,441
                           

Total covered TDRs arising during period– Accruing

      3   $ 928   $ 912

Total covered TDRs arising during period – Nonaccrual

      7     860     827
                           

Total TDRs arising during period

      25   $ 3,229   $ 3,180

 


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

      7     5,567     5,567

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

      36     10,288     10,290
                           

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

      41   $ 10,834   $ 10,808
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, 2014 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, 2014

 

For the nine months ended
September 30, 2014

    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   $ 5  
Real estate – commercial     -     -     1     71  
                           
Total non-covered TDRs that subsequently defaulted     -   $ -     2   $ 76  
                           
Total accruing covered TDRs that subsequently defaulted     -   $ -     -   $ -  
                           
Total accruing TDRs that subsequently defaulted     -   $ -     2   $ 76  
                           

 

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.   

 

($ 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