XML 63 R12.htm IDEA: XBRL DOCUMENT v2.4.0.6
Allowance for Loan Losses and Credit Quality Indicators
3 Months Ended
Mar. 31, 2013
Allowance for Loan Losses and Credit Quality Indicators

Note 4. Allowance for Loan Losses and Credit Quality Indicators

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.

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:

 

     Three Months Ended March 31,  
     2013     2012  
           Consumer     Consumer                 Consumer     Consumer        
     Commercial     Real Estate     and Other     Total     Commercial     Real Estate     and Other     Total  
(Amounts in thousands)                                                 

Beginning balance

   $ 17,267      $ 7,906      $ 597      $ 25,770      $ 17,752      $ 7,711      $ 742      $ 26,205   

Provision for loan losses

     483        480        179        1,142        262        618        42        922   

Loans charged off

     (783     (1,396     (580     (2,759     (253     (1,105     (204     (1,562

Recoveries credited to allowance

     283        13        401        697        104        35        96        235   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net charge-offs

     (500     (1,383     (179     (2,062     (149     (1,070     (108     (1,327
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ending balance

   $ 17,250      $ 7,003      $ 597      $ 24,850      $ 17,865      $ 7,259      $ 676      $ 25,800   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

Credit Quality Indicators

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.

During the quarterly cash flow analysis, three of the Company’s seven purchased credit impaired loan pools were deemed impaired. These pools had a combined recorded investment of $20.08 million, a current unpaid principal balance of $26.61 million, and impairment of $276 thousand at March 31, 2013. For the three months ended March 31, 2013, the Company had an average recorded investment of $20.23 million and recognized interest income of $84 thousand in connection with the impaired loan pools. These amounts are not included in the tables below.

 

                                                                                                                                   
    March 31, 2013     December 31, 2012  
          Unpaid                 Unpaid        
    Recorded     Principal     Related     Recorded     Principal     Related  
(Amounts in thousands)   Investment     Balance     Allowance     Investment     Balance     Allowance  

Impaired loans with no related allowance:

           

Commercial loans

           

Construction, development, and other land

  $ 1,473      $ 1,675      $ —        $ 2,916      $ 2,916      $ —     

Commercial and industrial

    913        912        —          284        284        —     

Multi-family residential

    70        87        —          —          —          —     

Single family non-owner occupied

    1,299        2,301        —          383        684        —     

Non-farm, non-residential

    6,628        7,227        —          5,282        5,362        —     

Agricultural

    —          —          —          —          —          —     

Farmland

    177        197        —          —          —          —     

Consumer real estate loans

           

Home equity lines

    321        444        —          276        277        —     

Single family owner occupied

    816        1,449        —          277        383        —     

Owner occupied construction

    —          —          —          —          —          —     

Consumer and other loans

           

Consumer loans

    —          —          —          —          —          —     
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total impaired loans with no allowance

    11,697        14,292        —          9,418        9,906        —     

Impaired loans with a related allowance:

           

Commercial loans

           

Construction, development, and other land

    5,339        5,356        1,822        —          —          —     

Commercial and industrial

    3,108        8,236        3,100        3,318        8,502        3,192   

Multi-family residential

    375        396        15        378        397        18   

Single family non-owner occupied

    1,046        1,107        204        2,411        2,460        996   

Non-farm, non-residential

    2,730        2,926        430        2,781        2,958        358   

Agricultural

    —          —          —          —          —          —     

Farmland

    —          —          —          —          —          —     

Consumer real estate loans

           

Home equity lines

    222        230        222        223        230        223   

Single family owner occupied

    4,296        4,550        608        4,673        4,903        806   

Owner occupied construction

    —          —          —          —          —          —     

Consumer and other loans

           

Consumer loans

    —          —          —          —          —          —     
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total impaired loans with an allowance

    17,116        22,801        6,401        13,784        19,450        5,593   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total impaired loans

  $ 28,813      $ 37,093      $ 6,401      $ 23,202      $ 29,356      $ 5,593   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

     For the Three Months Ended      For the Three Months Ended  
     March 31, 2013      March 31, 2012  
     Average      Interest      Average      Interest  
     Recorded      Income      Recorded      Income  
(Amounts in thousands)    Investment      Recognized      Investment      Recognized  

Impaired loans with no related allowance:

           

Commercial loans

           

Construction, development, and other land

   $ 2,195       $ 43       $ 30       $ —     

Commercial and industrial

     599         11         483         —     

Multi-family residential

     35         2         596         —     

Single family non-owner occupied

     841         79         1,514         9   

Non-farm, non-residential

     5,955         212         2,684         10   

Agricultural

     —           —           —           —     

Farmland

     88         9         —           —     

Consumer real estate loans

           

Home equity lines

     298         25         502         6   

Single family owner occupied

     547         70         7,185         21   

Owner occupied construction

     —           —           —           —     

Consumer and other loans

           

Consumer loans

     —           —           2         —     
  

 

 

    

 

 

    

 

 

    

 

 

 

Total impaired loans with no allowance

     10,558         451         12,996         46   

Impaired loans with a related allowance:

           

Commercial loans

           

Construction, development, and other land

     2,670         117         111         1   

Commercial and industrial

     3,217         —           2,210         —     

Multi-family residential

     376         7         —           —     

Single family non-owner occupied

     1,728         3         2,541         31   

Non-farm, non-residential

     2,756         26         7,310         91   

Agricultural

     —           —           —           —     

Farmland

     —           —           —           —     

Consumer real estate loans

           

Home equity lines

     222         3         —           —     

Single family owner occupied

     4,485         37         3,372         25   

Owner occupied construction

     —           —           —           —     

Consumer and other loans

           

Consumer loans

     —           —           —           —     
  

 

 

    

 

 

    

 

 

    

 

 

 

Total impaired loans with an allowance

     15,454         193         15,544         148   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total impaired loans

   $ 26,012       $ 644       $ 28,540       $ 194   
  

 

 

    

 

 

    

 

 

    

 

 

 

 

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 March 31, 2013, and December 31, 2012.

 

    March 31, 2013  
    Non-acquired     Allowance     Loans     Allowance     Acquired     Allowance  
    Loans Individually     for Loans     Collectively     for Loans     Impaired Loans     for Acquired  
    Evaluated for     Individually     Evaluated for     Collectively     Evaluated for     Impaired Loans  
(Amounts in thousands)   Impairment     Evaluated     Impairment     Evaluated     Impairment     Evaluated  

Commercial loans

           

Construction, development, and other land

  $ 6,812      $ 1,822      $ 58,022      $ 885      $ 14,881      $ —     

Commercial and industrial

    4,013        3,100        89,818        1,002        3,040        8   

Multi-family residential

    445        15        65,407        1,486        626        —     

Single family non-owner occupied

    2,345        204        135,636        3,303        9,025        —     

Non-farm, non-residential

    9,358        430        441,359        4,595        32,366        —     

Agricultural

    —          —          2,244        24        1        —     

Farmland

    177        —          34,099        372        876        —     
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total commercial loans

    23,150        5,571        826,585        11,672        60,815        8   

Consumer real estate loans

           

Home equity lines

    543        222        137,680        1,265        50,625        —     

Single family owner occupied

    5,112        608        481,047        4,586        7,320        —     

Owner occupied construction

    —          —          20,292        321        1,096        —     
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total consumer real estate loans

    5,655        830        639,019        6,172        59,041        —     

Consumer and other loans

           

Consumer loans

    —          —          70,664        516        760        —     

Other

    —          —          3,603        81        —          —     
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total consumer and other loans

    —          —          74,267        597        760        —     
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total loans

  $ 28,805      $ 6,401      $ 1,539,871      $ 18,441      $ 120,616      $ 8   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

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

Commercial loans

           

Construction, development, and other land

  $ 2,916      $ —        $ 55,369      $ 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        451,240        4,901        38,072        —     

Agricultural

    —          —          1,852        22        1        —     

Farmland

    —          —          34,779        416        882        —     
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total commercial loans

    17,753        4,426        833,381        12,833        79,115        8   

Consumer real estate loans

           

Home equity lines

    499        223        139,706        1,351        50,343        —     

Single family owner occupied

    4,950        944        483,559        5,051        8,005        —     

Owner occupied construction

    —          —          16,768        337        1,099        —     
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total consumer real estate loans

    5,449        1,167        640,027        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      $ 1,560,111      $ 20,169      $ 139,362      $ 8   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

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 March 31, 2013, and December 31, 2012.

 

                                                                                                                                               
    March 31, 2013  
          Special                          
(Amounts in thousands)   Pass     Mention     Substandard     Doubtful     Loss     Total  

Non-covered loans

           

Commercial loans

           

Construction, development, and other land

  $ 38,976      $ 1,279      $ 13,968      $ 997      $ —        $ 55,220   

Commercial and industrial

    80,683        1,576        5,792        3,615        —          91,666   

Multi-family residential

    58,241        4,141        1,547        —          —          63,929   

Single family non-owner occupied

    119,349        4,835        11,180        970        —          136,334   

Non-farm, non-residential

    401,887        10,983        27,196        160        —          440,226   

Agricultural

    2,071        17        29        —          —          2,117   

Farmland

    28,411        1,413        4,106        —          —          33,930   

Consumer real estate loans

           

Home equity lines

    101,881        2,992        3,476        36        —          108,385   

Single family owner occupied

    433,486        9,270        27,252        429        —          470,437   

Owner occupied construction

    19,343        417        —          —          —          19,760   

Consumer and other loans

           

Consumer loans

    66,166        1,989        466        4        —          68,625   

Other

    3,585        5        13        —          —          3,603   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total non-covered loans

  $ 1,354,079      $ 38,917      $ 95,025      $ 6,211      $ —        $ 1,494,232   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
                                                                             
     March 31, 2013  
(Amounts in thousands)    Pass      Special
Mention
     Substandard      Doubtful      Loss      Total  

Covered loans

                 

Commercial loans

                 

Construction, development, and other land

   $ 12,747       $ 963       $ 10,751       $ 34       $ —         $ 24,495   

Commercial and industrial

     4,320         179         658         48         —           5,205   

Multi-family residential

     1,928         —           621         —           —           2,549   

Single family non-owner occupied

     5,050         —           5,536         86         —           10,672   

Non-farm, non-residential

     19,973         1,939         20,900         45         —           42,857   

Agricultural

     127         —           1         —           —           128   

Farmland

     1,125         —           97         —           —           1,222   

Consumer real estate loans

                 

Home equity lines

     16,989         11,762         51,687         25         —           80,463   

Single family owner occupied

     16,668         200         5,943         231         —           23,042   

Owner occupied construction

     473         —           1,155         —           —           1,628   

Consumer and other loans

                 

Consumer loans

     2,133         —           666         —           —           2,799   

Other

     —           —           —           —           —           —     
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total covered loans

   $ 81,533       $ 15,043       $ 98,015       $ 469       $ —         $ 195,060   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

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

Non-covered loans

                 

Commercial loans

                 

Construction, development, and other land

   $ 41,850       $ 1,497       $ 13,546       $ 541       $ —         $ 57,434   

Commercial and industrial

     77,573         2,506         4,821         3,838         —           88,738   

Multi-family residential

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

Single family non-owner occupied

     112,562         5,938         16,092         1,320         —           135,912   

Non-farm, non-residential

     399,907         15,975         32,808         120         —           448,810   

Agricultural

     1,657         19         33         —           —           1,709   

Farmland

     28,887         2,262         3,421         —           —           34,570   

Consumer real estate loans

                 

Home equity lines

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

Single family owner occupied

     436,587         9,599         27,319         —           42         473,547   

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

   $ 1,362,219       $ 45,835       $ 103,624       $ 5,827       $ 42       $ 1,517,547   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

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

Covered loans

                 

Commercial loans

                 

Construction, development, and other land

   $ 6,463       $ 2,120       $ 17,834       $ 178       $ —         $ 26,595   

Commercial and industrial

     6,225         445         197         81         —           6,948   

Multi-family residential

     1,962         —           649         —           —           2,611   

Single family non-owner occupied

     6,065         2,223         3,015         125         —           11,428   

Non-farm, non-residential

     23,855         5,477         19,189         44         —           48,565   

Agricultural

     143         —           1         —           —           144   

Farmland

     935         —           156         —           —           1,091   

Consumer real estate loans

                 

Home equity lines

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

Single family owner occupied

     16,011         927         5,786         237         —           22,961   

Owner occupied construction

     484         —           1,160         —           —           1,644   

Consumer and other loans

                 

Consumer loans

     2,987         562         125         —           —           3,674   

Other

     —           —           —           —           —           —     
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total covered loans

   $ 81,453       $ 23,735       $ 101,228       $ 690       $ —         $ 207,106   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Nonaccrual loans, presented by loan class, consisted of the following at March 31, 2013, and December 31, 2012. 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.

 

(Amounts in thousands)    March 31, 2013      December 31, 2012  
     Non-covered      Covered      Total      Non-covered      Covered      Total  

Commercial loans

                 

Construction, development, and other land

   $ 6,842       $ 2,113       $ 8,955       $ 405       $ 1,990       $ 2,395   

Commercial and industrial

     5,375         48         5,423         3,912         35         3,947   

Multi-family residential

     445         —           445         378         —           378   

Single family non-owner occupied

     4,600         29         4,629         7,071         21         7,092   

Non-farm, non-residential

     5,644         562         6,206         5,938         951         6,889   

Agricultural

     17         —           17         2         —           2   

Farmland

     177         —           177         —           —           —     

Consumer real estate loans

                 

Home equity lines

     925         538         1,463         872         436         1,308   

Single family owner occupied

     5,874         1,218         7,092         5,219         831         6,050   

Owner occupied construction

     —           59         59         —           59         59   

Consumer and other loans

                 

Consumer loans

     169         —           169         126         —           126   

Other

     —           —           —           —           —           —     
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

     30,068         4,567         34,635         23,923         4,323         28,246   

Acquired impaired loans

     8         —           8         8         —           8   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total nonaccrual loans

   $ 30,076       $ 4,567       $ 34,643       $ 23,931       $ 4,323       $ 28,254   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

The following tables present the aging of past due loans, by loan class, at March 31, 2013, and December 31, 2012. 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 March 31, 2013, and December 31, 2012. 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.

 

     March 31, 2013  
(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

   $ 301       $ 1,413       $ 5,275       $ 6,989       $ 48,231       $ 55,220   

Commercial and industrial

     258         55         1,549         1,862         89,804         91,666   

Multi-family residential

     37         —           70         107         63,822         63,929   

Single family non-owner occupied

     258         107         2,332         2,697         133,637         136,334   

Non-farm, non-residential

     2,394         1,245         3,540         7,179         433,047         440,226   

Agricultural

     —           —           17         17         2,100         2,117   

Farmland

     42         —           177         219         33,711         33,930   

Consumer real estate loans

                 

Home equity lines

     968         745         623         2,336         106,049         108,385   

Single family owner occupied

     6,837         1,113         1,654         9,604         460,833         470,437   

Owner occupied construction

     —           —           —           —           19,760         19,760   

Consumer and other loans

                 

Consumer loans

     181         1,213         58         1,452         67,173         68,625   

Other

     —           —           —           —           3,603         3,603   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total non-covered loans

   $ 11,276       $ 5,891       $ 15,295       $ 32,462       $ 1,461,770       $ 1,494,232   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

                                                                                                                 
     March 31, 2013  
(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

   $ 152       $ 155       $ 1,121       $ 1,428       $ 23,067       $ 24,495   

Commercial and industrial

     147         —           33         180         5,025         5,205   

Multi-family residential

     —           —           —           —           2,549         2,549   

Single family non-owner occupied

     —           —           29         29         10,643         10,672   

Non-farm, non-residential

     22         38         562         622         42,235         42,857   

Agricultural

     —           —           —           —           128         128   

Farmland

     22         —           —           22         1,200         1,222   

Consumer real estate loans

                 

Home equity lines

     194         165         180         539         79,924         80,463   

Single family owner occupied

     437         264         577         1,278         21,764         23,042   

Owner occupied construction

     119         —           59         178         1,450         1,628   

Consumer and other loans

                 

Consumer loans

     —           —           —           —           2,799         2,799   

Other

     —           —           —           —           —           —     
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total covered loans

   $ 1,093       $ 622       $ 2,561       $ 4,276       $ 190,784       $ 195,060   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

     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       $ 56,902       $ 57,434   

Commercial and industrial

     387         84         1,432         1,903         86,835         88,738   

Multi-family residential

     624         —           —           624         65,070         65,694   

Single family non-owner occupied

     1,841         1,348         3,715         6,904         129,008         135,912   

Non-farm, non-residential

     2,702         936         3,621         7,259         441,551         448,810   

Agricultural

     —           —           —           —           1,709         1,709   

Farmland

     216         196         —           412         34,158         34,570   

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         464,163         473,547   

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       $ 1,488,409       $ 1,517,547   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

                                                                                                                 
     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       $ 25,061       $ 26,595   

Commercial and industrial

     45         —           —           45         6,903         6,948   

Multi-family residential

     —           —           —           —           2,611         2,611   

Single family non-owner occupied

     8         —           21         29         11,399         11,428   

Non-farm, non-residential

     501         —           927         1,428         47,137         48,565   

Agricultural

     —           —           —           —           144         144   

Farmland

     6         —           —           6         1,085         1,091   

Consumer real estate loans

                 

Home equity lines

     217         112         204         533         80,912         81,445   

Single family owner occupied

     413         135         475         1,023         21,938         22,961   

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       $ 202,449       $ 207,106   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

The Company’s troubled debt restructurings (“TDRs”) totaled $11.87 million at March 31, 2013, and $12.05 million at December 31, 2012, which are reported net of those on nonaccrual status of $2.34 million and $3.83 million, respectively. Accruing nonperforming TDRs amounted to $1.60 million, or 13.45% of total accruing TDRs at March 31, 2013, and $6.01 million, or 49.88% of total TDRs at December 31, 2012. The allowance for loan losses included reserves related to TDRs of $1.65 million and $1.87 million at March 31, 2013, and December 31, 2012, respectively. Interest income recognized on TDRs for the three months ended March 31, 2013 and 2012 totaled $246 thousand and $94 thousand, respectively. There were no covered loans recorded as TDRs at September 30, 2012. 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 table presents information for loans modified as TDRs that were restructured during the three months ended March 31, 2013 and 2012 by type of concession made and loan class. The post-modification recorded investment represents the loan balance immediately following modification.

 

    Three Months Ended March 31,  
    2013     2012  
    Total     Pre-Modification     Post-Modification     Total     Pre-Modification     Post-Modification  
(Amounts in thousands)   Contracts     Recorded Investment     Recorded Investment     Contracts     Recorded Investment     Recorded Investment  

Extended payment term

           

Single family owner occupied

    —          —          —          1      $ 351      $ 319   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total

    —        $ —        $ —          1      $ 351      $ 319   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

There were no payment defaults on loans modified as TDRs during the three months ended March 31, 2013 or 2012 that were restructured within the previous 12 months.