XML 112 R13.htm IDEA: XBRL DOCUMENT v2.4.0.6
Allowance for Loan Losses and Credit Quality
12 Months Ended
Dec. 31, 2012
Allowance for Loan Losses and Credit Quality
Note 5. Allowance for Loan Losses and Credit Quality

Allowance for Loan Losses

The allowance for loan losses is maintained at a level management deems sufficient to absorb probable loan losses inherent in the loan portfolio. The allowance is increased by charges to earnings in the form of provision for loan losses and recoveries of prior loan charge-offs, and decreased by loans charged off. The provision is calculated to bring the allowance to a level which, according to a systematic process of measurement, reflects the amount management estimates is needed to absorb probable losses within the portfolio. While management utilizes its best judgment and information available, the ultimate adequacy of the allowance is dependent upon a variety of factors beyond the Company’s control, including, among other things, the performance of the Company’s loan portfolio, the economy, changes in interest rates, and the view of the regulatory authorities toward loan classifications. Purchased credit impaired loan pools are evaluated separately from the non-purchased credit impaired portfolio for impairment. See “Note 2 – Business Combinations and Branching Activity” herein for additional information.

Management performs quarterly assessments to determine the appropriate level of allowance for loan losses. Differences between actual loan loss experience and estimates are reflected through adjustments that are made by increasing or decreasing the allowance based upon current measurement criteria. Commercial, consumer real estate, and non-real estate consumer loan portfolios are evaluated separately for purposes of determining the allowance. The specific components of the allowance include allocations to individual commercial loans and credit relationships and allocations to the remaining nonhomogeneous and homogeneous pools of loans that have been deemed impaired. Additionally, a loan that becomes adversely classified or graded is removed from a group of loans with similar risk characteristics that are not classified or graded to evaluate the removed loan collectively in a group of adversely classified or graded loans with similar risk characteristics. Management’s general reserve allocations are based on judgment of qualitative and quantitative factors about macro and micro economic conditions reflected within the portfolio of loans and the economy as a whole. Factors considered in this evaluation include, but are not necessarily limited to, probable losses from loan and other credit arrangements, general economic conditions, changes in credit concentrations or pledged collateral, historical loan loss experience, and trends in portfolio volume, maturities, composition, delinquencies, and nonaccruals. Historical loss rates for each risk grade of commercial loans are adjusted by environmental factors to estimate the amount of reserve needed by segment. While management has allocated the allowance for loan losses to various portfolio segments, the entire allowance is available for use against any type of loan loss deemed appropriate by management.

Purchased performing loans are recorded at fair value and include credit and interest rate marks associated with acquisition accounting adjustments, as accounted for under the contractual cash flow method of accounting. The fair value adjustment is accreted as an adjustment to yield over the estimated contractual lives of the loans. There is no allowance for loan losses established at the acquisition date for acquired performing loans. A provision for loan losses is recorded for any credit deterioration in these loans subsequent to the acquisition. In accordance with GAAP, there was no carryover of previously established allowance for loan losses on acquired portfolios.

 

The following tables detail activity within the allowance for loan losses, by portfolio segment, for the dates indicated:

 

(Amounts in thousands)    Commercial     Consumer
Real
Estate
    Consumer
and Other
    Total  

Beginning balance, January 1, 2010

   $ 13,607      $ 8,337      $ 2,333      $ 24,277   

Provision for loan losses

     6,552        8,106        99        14,757   

Loans charged off

     (7,980     (4,352     (1,270     (13,602

Recoveries credited to allowance

     339        109        602        1,050   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net charge-offs

     (7,641     (4,243     (668     (12,552
  

 

 

   

 

 

   

 

 

   

 

 

 

Ending balance, December 31, 2010

   $ 12,518      $ 12,200      $ 1,764      $ 26,482   
  

 

 

   

 

 

   

 

 

   

 

 

 

Beginning balance, January 1, 2011

   $ 12,300      $ 12,641      $ 1,541      $ 26,482   

Provision for loan losses

     12,007        (2,681     (279     9,047   

Loans charged off

     (7,981     (2,501     (978     (11,460

Recoveries credited to allowance

     1,426        252        458        2,136   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net charge-offs

     (6,555     (2,249     (520     (9,324
  

 

 

   

 

 

   

 

 

   

 

 

 

Ending balance, December 31, 2011

   $ 17,752      $ 7,711      $ 742      $ 26,205   
  

 

 

   

 

 

   

 

 

   

 

 

 

Beginning balance, January 1, 2012

   $ 17,752      $ 7,711      $ 742      $ 26,205   

Provision for loan losses

     2,703        2,608        367        5,678   

Loans charged off

     (3,814     (2,702     (988     (7,504

Recoveries credited to allowance

     626        289        476        1,391   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net charge-offs

     (3,188     (2,413     (512     (6,113
  

 

 

   

 

 

   

 

 

   

 

 

 

Ending balance, December 31, 2012

   $ 17,267      $ 7,906      $ 597      $ 25,770   
  

 

 

   

 

 

   

 

 

   

 

 

 

The negative provision in the consumer real estate and consumer and other segments in 2011 was the result of the refinement in the allowance for loan losses methodology during 2011 to further segment single family real estate into non-owner (commercial) and owner occupied (consumer real estate).

 

The Company identifies loans for potential impairment through a variety of means including, but not limited to, ongoing loan review, renewal processes, delinquency data, market communications, and public information. If it is determined that it is probable that the Company will not collect all principal and interest amounts contractually due, the loan is generally deemed to be impaired. The following tables present the Company’s recorded investment in non-purchased loans considered to be impaired and related information on those impaired loans for the periods indicated:

 

    December 31, 2012  
(Amounts in thousands)   Recorded
Investment
    Unpaid
Principal
Balance
    Related
Allowance
    Average
Recorded
Investment
    Interest
Income
Recognized
 

Impaired loans with no related allowance:

         

Commercial loans

         

Construction, development, and other land

  $ 2,916      $ 2,916      $ —        $ 935      $ 3   

Commercial and industrial

    284        284        —          320        17   

Multi-family residential

    —          —          —          517        4   

Single family non-owner occupied

    383        684        —          1,101        56   

Non-farm, non-residential

    5,282        5,362        —          2,619        102   

Agricultural

    —          —          —          —          —     

Farmland

    —          —          —          93        —     

Consumer real estate loans

         

Home equity lines

    276        277        —          370        28   

Single family owner occupied

    277        383        —          4,441        113   

Owner occupied construction

    —          —          —          —          —     

Consumer and other loans

         

Consumer loans

    —          —          —          1        —     
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total impaired loans with no related allowance

    9,418        9,906        —          10,397        323   

Impaired loans with a related allowance:

         

Commercial loans

         

Construction, development, and other land

    —          —          —          69        1   

Commercial and industrial

    3,318        8,502        3,192        4,510        948   

Multi-family residential

    378        397        18        143        3   

Single family non-owner occupied

    2,411        2,460        996        2,484        80   

Non-farm, non-residential

    2,781        2,958        358        5,820        317   

Agricultural

    —          —          —          —          —     

Farmland

    —          —          —          93        —     

Consumer real estate loans

         

Home equity lines

    223        230        223        150        1   

Single family owner occupied

    4,673        4,903        806        3,511        103   

Owner occupied construction

    —          —          —          —          —     

Consumer and other loans

         

Consumer loans

    —          —          —          —          —     
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total impaired loans with a related allowance

    13,784        19,450        5,593        16,780        1,453   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total impaired loans

  $ 23,202      $ 29,356      $ 5,593      $ 27,177      $ 1,776   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

    December 31, 2011  
(Amounts in thousands)   Recorded
Investment
    Unpaid
Principal
Balance
    Related
Allowance
    Average
Recorded
Investment
    Interest
Income
Recognized
 

Impaired loans with no related allowance:

         

Commercial loans

         

Construction, development, and other land

  $ 661      $ 661      $ —        $ 1,341      $ —     

Commercial and industrial

    114        127        —          2,251        4   

Multi-family residential

    278        278        —          1,177        24   

Single family non-owner occupied

    1,206        1,244        —          1,659        39   

Non-farm, non-residential

    1,616        1,647        —          2,059        25   

Agricultural

    —          —          —          —          —     

Farmland

    258        258        —          167        —     

Consumer real estate loans

         

Home equity lines

    368        378        —          476        15   

Single family owner occupied

    2,428        2,508        —          1,825        43   

Owner occupied construction

    —          —          —          60        3   

Consumer and other loans

         

Consumer loans

    6        6        —          23        2   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total impaired loans with no allowance

    6,935        7,107        —          11,038        155   

Impaired loans with a related allowance:

         

Commercial loans

         

Construction, development, and other land

    112        112        4        248        9   

Commercial and industrial

    4,031        4,069        2,048        2,358        21   

Multi-family residential

    —          —          —          470        —     

Single family non-owner occupied

    2,232        2,232        124        2,323        107   

Non-farm, non-residential

    5,317        5,480        1,819        4,112        191   

Agricultural

    —          —          —          —          —     

Farmland

    —          —          —          83        —     

Consumer real estate loans

         

Home equity lines

    —          —          —          108        —     

Single family owner occupied

    5,529        5,612        1,203        5,794        164   

Owner occupied construction

    —          —          —          —          —     

Consumer and other loans

         

Consumer loans

    —          —          —          —          —     
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total impaired loans with a related allowance

    17,221        17,505        5,198        15,496        492   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total impaired loans

  $ 24,156      $ 24,612      $ 5,198      $ 26,534      $ 647   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

As part of the ongoing monitoring of the credit quality of the Company’s loan portfolio, management tracks certain credit quality indicators including trends related to the risk rating of commercial loans, the level of classified commercial loans, net charge-offs, nonperforming loans, and general economic conditions. The Company’s loan review function generally reviews all commercial loan relationships greater than $3.0 million on an annual basis and at various times through the year. Smaller commercial and retail loans are sampled for review throughout the year by our internal loan review department. Through the loan review process, loans are identified for upgrade or downgrade in risk rating and changed to reflect current information as part of the process.

The Company aggregates purchase credit impaired loans with common risk characteristics into the following loan pools: construction and development, commercial and industrial, commercial real estate, consumer, home equity lines of credit, residential real estate – 1st lien, residential real estate – 2nd lien, and lines of credit. However, these loan pools are disaggregated in the following tables for disclosure purposes.

The Company utilizes a risk grading matrix to assign a risk grade to each of its loans. A description of the general characteristics of the risk grades is as follows:

 

   

Pass – This grade includes loans to borrowers of acceptable credit quality and risk. The Company further differentiates within this grade based upon borrower characteristics which include: capital strength, earnings stability, liquidity leverage, and industry.

 

   

Special Mention – This grade includes loans that require more than a normal degree of supervision and attention. These loans have all the characteristics of an adequate asset, but due to being adversely affected by economic or financial conditions have a potential weakness that deserves management’s close attention. If left uncorrected, these potential weaknesses may result in deterioration of the repayment prospects for the loan.

 

   

Substandard – This grade includes loans that have well defined weaknesses which make payment default or principal exposure possible, but not yet certain. Such loans are apt to be dependent upon collateral liquidation, a secondary source of repayment, or an event outside of the normal course of business to meet the repayment terms.

 

   

Doubtful – This grade includes loans that are placed on nonaccrual status. These loans have all the weaknesses inherent in a substandard loan with the added factor that the weaknesses are so severe that collection or liquidation in full, on the basis of current existing facts, conditions and values, is extremely unlikely, but because of certain specific pending factors, the amount of loss cannot yet be determined.

 

   

Loss – This grade includes loans that are to be charged off or charged down when payment is acknowledged to be uncertain or when the timing or value of payments cannot be determined. “Loss” is not intended to imply that the asset has no recovery or salvage value, but simply that it is not practical or desirable to defer writing off all or some portion of the loan, even though partial recovery may be realized in the future.

The following tables present the Company’s investment in loans held for investment by internal credit grade indicator at December 31, 2012 and 2011. There were no covered loans at December 31, 2011.

 

    December 31, 2012  
(Amounts in thousands)   Pass     Special
Mention
    Substandard     Doubtful     Loss     Total  

Non-covered loans

           

Commercial loans

           

Construction, development, and other land

  $ 33,876      $ 1,497      $ 13,546      $ 541      $ —        $ 49,460   

Commercial and industrial

    77,549        2,506        4,821        3,838        —          88,714   

Multi-family residential

    60,161        4,043        1,490        —          —          65,694   

Single family non-owner occupied

    112,297        5,938        16,092        1,320        —          135,647   

Non-farm, non-residential

    396,986        15,975        32,808        120        —          445,889   

Agricultural

    1,657        19        33        —          —          1,709   

Farmland

    28,718        2,262        3,421        —          —          34,401   

Consumer real estate loans

           

Home equity lines

    104,750        2,739        3,592        —          —          111,081   

Single family owner occupied

    435,991        9,599        27,319        —          42        472,951   

Owner occupied construction

    15,841        382        —          —          —          16,223   

Consumer and other loans

           

Consumer loans

    76,787        867        501        8        —          78,163   

Other

    5,657        8        1        —          —          5,666   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total non-covered loans

  $ 1,350,270      $ 45,835      $ 103,624      $ 5,827      $ 42      $ 1,505,598   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

     December 31, 2012  
(Amounts in thousands)    Pass      Special
Mention
     Substandard      Doubtful      Loss      Total  

Covered loans

                 

Commercial loans

                 

Construction, development, and other land

   $ 14,437       $ 2,120       $ 17,834       $ 178       $ —         $ 34,569   

Commercial and industrial

     6,249         445         197         81         —           6,972   

Multi-family residential

     1,962         —           649         —           —           2,611   

Single family non-owner occupied

     6,330         2,223         3,015         125         —           11,693   

Non-farm, non-residential

     26,776         5,477         19,189         44         —           51,486   

Agricultural

     143         —           1         —           —           144   

Farmland

     1,104         —           156         —           —           1,260   

Consumer real estate loans

                 

Home equity lines

     16,323         11,981         53,116         25         —           81,445   

Single family owner occupied

     16,607         927         5,786         237         —           23,557   

Owner occupied construction

     484         —           1,160         —           —           1,644   

Consumer and other loans

                 

Consumer loans

     2,987         562         125         —           —           3,674   

Other

     —           —           —           —           —           —     
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total covered loans

   $ 93,402       $ 23,735       $ 101,228       $ 690       $ —         $ 219,055   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

    December 31, 2011  
(Amounts in thousands)   Pass     Special
Mention
    Substandard     Doubtful     Loss     Total  

Commercial loans

           

Construction, development, and other land

  $ 54,162      $ 5,644      $ 1,962      $ —        $ —        $ 61,768   

Commercial and industrial

    86,288        568        2,679        2,404        —          91,939   

Multi-family residential

    74,486        965        1,599        —          —          77,050   

Single family non-owner occupied

    93,444        1,346        11,953        —          —          106,743   

Non-farm, non-residential

    303,071        9,635        22,855        444        —          336,005   

Agricultural

    1,327        7        40        —          —          1,374   

Farmland

    35,568        1,055        538        —          —          37,161   

Consumer real estate loans

           

Home equity lines

    105,535        2,237        3,615        —          —          111,387   

Single family owner occupied

    435,001        8,936        29,130        —          —          473,067   

Owner occupied construction

    19,190        128        259        —          —          19,577   

Consumer and other loans

           

Consumer loans

    66,357        198        574        —          —          67,129   

Other

    12,857        1        9        —          —          12,867   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total loans

  $ 1,287,286      $ 30,720      $ 75,213      $ 2,848      $ —        $ 1,396,067   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

The Peoples and Waccamaw acquisitions added approximately $12.69 million to special mention, $29.82 million to substandard, and $1.37 million to doubtful risk graded non-covered loans. Exclusive of these acquisitions, special mention, doubtful, and loss risk graded non-covered loans increased approximately $2.42 million, $1.61 million, and $42 thousand, respectively, for the year ended December 31, 2012, while substandard risk graded non-covered loans decreased $1.41 million.

 

The following tables detail the Company’s recorded investment in loans related to each segment in the allowance for loan losses by portfolio segment and disaggregated on the basis of the Company’s impairment methodology at December 31, 2012 and 2011:

 

    December 31, 2012  
(Amounts in thousands)   Non-acquired
Loans Individually
Evaluated for
Impairment
    Allowance
for Loans
Individually
Evaluated
    Loans
Collectively
Evaluated for
Impairment
    Allowance
for Loans
Collectively
Evaluated
    Acquired
Impaired Loans
Evaluated for
Impairment
    Allowance for
Acquired
Impaired Loans
Evaluated
 

Commercial loans

           

Construction, development, and other land

  $ 2,916      $ —        $ 54,579      $ 1,214      $ 25,744      $ —     

Commercial and industrial

    3,602        3,192        88,540        1,159        3,544        8   

Multi-family residential

    378        18        67,278        1,612        649        —     

Single family non-owner occupied

    2,794        858        134,323        3,509        10,223        —     

Non-farm, non-residential

    8,063        358        450,172        4,901        38,072        —     

Agricultural

    —          —          1,852        22        1        —     

Farmland

    —          —          34,779        416        882        —     
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total commercial loans

    17,753        4,426        831,523        12,833        79,115        8   

Consumer real estate loans

           

Home equity lines

    499        223        141,684        1,351        50,343        —     

Single family owner occupied

    4,950        944        483,223        5,051        8,005        —     

Owner occupied construction

    —          —          16,768        337        1,099        —     
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total consumer real estate loans

    5,449        1,167        641,675        6,739        59,447        —     

Consumer and other loans

           

Consumer loans

    —          —          81,037        597        800        —     

Other

    —          —          5,666        —          —          —     
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total consumer and other loans

    —          —          86,703        597        800        —     
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total loans

  $ 23,202      $ 5,593      $ 1,559,901      $ 20,169      $ 139,362      $ 8   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

    December 31, 2011  
(Amounts in thousands)   Non-acquired
Loans Individually
Evaluated for
Impairment
    Allowance
for Loans
Individually
Evaluated
    Loans
Collectively
Evaluated for
Impairment
    Allowance
for Loans
Collectively
Evaluated
    Acquired
Impaired Loans
Evaluated for
Impairment
    Allowance for
Acquired
Impaired Loans
Evaluated
 

Commercial loans

           

Construction, development, and other land

  $ 773      $ 4      $ 60,846      $ 1,888      $ 149      $ —     

Commercial and industrial

    3,738        1,847        87,563        1,668        638        201   

Multi-family residential

    278        —          76,772        1,889        —          —     

Single family non-owner occupied

    3,438        124        102,063        2,836        1,242        —     

Non-farm, non-residential

    6,933        1,819        328,610        5,114        462        —     

Agricultural

    —          —          1,374        19        —          —     

Farmland

    258        —          36,903        343        —          —     
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total commercial loans

    15,418        3,794        694,131        13,757        2,491        201   

Consumer real estate loans

           

Home equity lines

    368        —          111,019        1,365        —          —     

Single family owner occupied

    7,957        1,203        464,715        4,931        395        —     

Owner occupied construction

    —          —          19,577        212        —          —     
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total consumer real estate loans

    8,325        1,203        595,311        6,508        395        —     

Consumer and other loans

           

Consumer loans

    6        —          67,123        742        —          —     

Other

    —          —          12,867        —          —          —     
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total consumer and other loans

    6        —          79,990        742        —          —     
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total loans

  $ 23,749      $ 4,997      $ 1,369,432      $ 21,007      $ 2,886      $ 201   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

Non-accrual and Past Due Loans

Nonaccrual loans, presented by loan class, consisted of the following at December 31, 2012 and 2011. Loans acquired with credit deterioration through business combinations, for which a discount exists, are generally not considered to be nonaccrual as a result of the accretion of the discount which is based on the expected cash flows of the loans.

 

     December 31, 2012      December 31,
2011
 
(Amounts in thousands)    Non-covered      Covered      Total      Non-covered  

Commercial loans

           

Construction, development, and other land

   $ 405       $ 1,990       $ 2,395       $ 793   

Commercial and industrial

     3,912         35         3,947         3,905   

Multi-family residential

     378         —           378         341   

Single family non-owner occupied

     7,071         21         7,092         1,639   

Non-farm, non-residential

     5,938         951         6,889         8,063   

Agricultural

     2         —           2         —     

Farmland

     —           —           —           271   

Consumer real estate loans

           

Home equity lines

     872         436         1,308         516   

Single family owner occupied

     5,219         831         6,050         8,255   

Owner occupied construction

     —           59         59         1   

Consumer and other loans

           

Consumer loans

     126         —           126         52   

Other

     —           —           —           —     
  

 

 

    

 

 

    

 

 

    

 

 

 

Total

     23,923         4,323         28,246         23,836   

Acquired impaired loans

     8         —           8         651   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total nonaccrual loans

   $ 23,931       $ 4,323       $ 28,254       $ 24,487   
  

 

 

    

 

 

    

 

 

    

 

 

 

 

The following tables present the aging of past due loans, by loan class, at December 31, 2012 and 2011. Nonaccrual loans, excluding those 0 to 29 days past due, are included in the applicable delinquency category. There were no accruing loans contractually past due 90 days or more at December 31, 2012 or 2011. Acquired loans that are past due continue to accrue interest through the accretable yield under the accretion method of accounting and therefore are not considered to be nonaccrual.

 

    December 31, 2012  
(Amounts in thousands)   30 - 59 Days
Past Due
    60 - 89 Days
Past Due
    90+ Days
Past Due
    Total
Past Due
    Current
Loans
    Total
Loans
 

Non-covered loans

           

Commercial loans

           

Construction, development, and other land

  $ 344      $ —        $ 188      $ 532      $ 48,928      $ 49,460   

Commercial and industrial

    387        84        1,432        1,903        86,811        88,714   

Multi-family residential

    624        —          —          624        65,070        65,694   

Single family non-owner occupied

    1,841        1,348        3,715        6,904        128,743        135,647   

Non-farm, non-residential

    2,702        936        3,621        7,259        438,630        445,889   

Agricultural

    —          —          —          —          1,709        1,709   

Farmland

    216        196        —          412        33,989        34,401   

Consumer real estate loans

           

Home equity lines

    315        93        495        903        110,178        111,081   

Single family owner occupied

    6,564        1,176        1,644        9,384        463,567        472,951   

Owner occupied construction

    382        —          —          382        15,841        16,223   

Consumer and other loans

           

Consumer loans

    715        73        47        835        77,328        78,163   

Other

    —          —          —          —          5,666        5,666   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total non-covered loans

  $ 14,090      $ 3,906      $ 11,142      $ 29,138      $ 1,476,460      $ 1,505,598   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

    December 31, 2012  
(Amounts in thousands)   30 -59 Days
Past Due
    60 - 89 Days
Past Due
    90+ Days
Past Due
    Total
Past Due
    Current
Loans
    Total
Loans
 

Covered loans

           

Commercial loans

           

Construction, development, and other land

  $ 252      $ 161      $ 1,121      $ 1,534      $ 33,035      $ 34,569   

Commercial and industrial

    45        —          —          45        6,927        6,972   

Multi-family residential

    —          —          —          —          2,611        2,611   

Single family non-owner occupied

    8        —          21        29        11,664        11,693   

Non-farm, non-residential

    501        —          927        1,428        50,058        51,486   

Agricultural

    —          —          —          —          144        144   

Farmland

    6        —          —          6        1,254        1,260   

Consumer real estate loans

           

Home equity lines

    217        112        204        533        80,912        81,445   

Single family owner occupied

    413        135        475        1,023        22,534        23,557   

Owner occupied construction

    —          —          59        59        1,585        1,644   

Consumer and other loans

           

Consumer loans

    —          —          —          —          3,674        3,674   

Other

    —          —          —          —          —          —     
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total covered loans

  $ 1,442      $ 408      $ 2,807      $ 4,657      $ 214,398      $ 219,055   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

     December 31, 2011  
(Amounts in thousands)    30 - 59 Days
Past Due
     60 - 89 Days
Past Due
     90+ Days
Past Due
     Total
Past Due
     Current
Loans
     Total
Loans
 

Commercial loans

                 

Construction, development, and other land

   $ 253       $ —          $ 987       $ 1,240       $ 60,528       $ 61,768   

Commercial and industrial

     150         30         3,568         3,748         88,191         91,939   

Multi-family residential

     667         —            342         1,009         76,041         77,050   

Single family non-owner occupied

     1,222         414         1,020         2,656         104,087         106,743   

Non-farm, non-residential

     837         860         2,180         3,877         332,128         336,005   

Agricultural

     —            7         —            7         1,367         1,374   

Farmland

     152         —            258         410         36,751         37,161   

Consumer real estate loans

                 

Home equity lines

     642         222         235         1,099         110,288         111,387   

Single family owner occupied

     5,230         1,993         5,333         12,556         460,511         473,067   

Owner occupied construction

     —            29         —            29         19,548         19,577   

Consumer and other loans

                 

Consumer loans

     198         71         12         281         66,848         67,129   

Other

     —            —            —            —            12,867         12,867   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total loans

   $ 9,351       $ 3,626       $ 13,935       $ 26,912       $ 1,369,155       $ 1,396,067   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Troubled Debt Restructurings

The Company’s troubled debt restructurings (“TDRs”) totaled $12.05 million at December 31, 2012, and $9.45 million at December 31, 2011, which are reported net of those on nonaccrual status of $3.83 million and $3.27 million, respectively. Accruing nonperforming TDRs amounted to $6.01 million, or 49.88% of total accruing TDRs at December 31, 2012, and $600 thousand, or 6.35% of total TDRs at December 31, 2011. The allowance for loan losses included reserves related to TDRs of $1.87 million and $1.14 million at December 31, 2012 and 2011, respectively. Interest income recognized on TDRs for the years ended December 31, 2012 and 2011 totaled $736 thousand and $561 thousand, respectively. There were no covered loans recorded as TDRs at December 31, 2012 or 2011. Loans acquired with credit deterioration through business combinations, for which a discount exists, are generally not considered a TDR as long as the loan remains in the loan pool.

When restructuring loans for borrowers experiencing financial difficulty, the Company generally makes concessions in interest rates, loan terms and/or amortization terms. All restructured loans to borrowers experiencing financial difficulty in excess of $250 thousand are evaluated for a specific reserve based on either the collateral or net present value method, whichever is most applicable. Restructured loans under $250 thousand are subject to the reserve calculation at the historical loss rate for classified loans. Certain TDRs are classified as nonperforming at time of restructuring and are returned to performing status after six months of satisfactory payment performance; however, these loans remain identified as impaired until full payment or other satisfaction of the obligation occurs.

 

The following tables present information for loans modified as TDRs that were restructured during the years ended December 31, 2012 and 2011 by type of concession made and loan class. The post-modification recorded investment represents the loan balance immediately following modification.

 

    Years Ended December 31,  
    2012     2011  
    Total
Contracts
    Pre-
Modification
Recorded
Investment
    Post-
Modification
Recorded
Investment
    Total
Contracts
    Pre-
Modification
Recorded
Investment
    Post-
Modification
Recorded
Investment
 
(Amounts in thousands)                                    

Below market interest rate

           

Non-farm, non-residential

    —        $ —        $ —          1      $ 373      $ 373   

Single family owner occupied

    —          —          —          2        159        159   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total

    —          —          —          3        532        532   

Extended payment term

           

Commercial and industrial

      —          —          —          —          —     

Non-farm, non-residential

    1        1,119        —          1        126        126   

Single family owner occupied

    1        351        319        1        267        267   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total

    2        1,470        319        2        393        393   

Below market interest rate and extended payment term

           

Non-farm, non-residential

    2        5,822        5,822        1        107        107   

Single family owner occupied

    —          —          —          4        759        736   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total

    2        5,822        5,822        5        866        843   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total

    4      $ 7,292      $ 6,141        10      $ 1,791      $ 1,768   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

There were no payment defaults on loans modified as TDRs during the year ended December 31, 2012 that were restructured within the previous 12 months. The following table presents loans modified as TDRs within the previous 12 months for which there was a payment default during the year ended December 31, 2011:

 

     December 31, 2011  
     Number of
Loans
     Pre-Modification
Recorded Investment
     Post-Modification
Recorded Investment
 
(Amounts in thousands)                     

Non-farm, non-residential

     1       $ 38       $ 38   
  

 

 

    

 

 

    

 

 

 

Total loan concessions

     1       $ 38       $ 38