XML 56 R29.htm IDEA: XBRL DOCUMENT v2.4.0.6
Loans and Allowance For Loan Losses (Tables)
12 Months Ended
Dec. 31, 2012
Accounts, Notes, Loans and Financing Receivable [Line Items]  
Summary of loans, by major class within Company's loan portfolio
                 

(in thousands)

  2012     2011  

Commercial, financial, and agricultural

  $ 130,040     $ 128,555  

Real estate construction—residential

    22,177       30,201  

Real estate construction—commercial

    43,486       47,697  

Real estate mortgage—residential

    221,223       203,454  

Real estate mortgage—commercial

    405,092       402,960  

Installment and other consumer

    24,966       30,063  
   

 

 

   

 

 

 

Total loans

  $ 846,984     $ 842,930  
   

 

 

   

 

 

 
Summary of the allowance for loan losses
                                                                 

(in thousands)

  Commercial,
Financial, &
Agricultural
    Real Estate
Construction -
Residential
    Real Estate
Construction -
Commercial
    Real Estate
Mortgage -
Residential
    Real Estate
Mortgage -
Commercial
    Installment
Loans to
Individuals
    Un -
allocated
    Total  

Balance at December 31, 2009

  $ 2,773     $ 348     $ 1,740     $ 3,488     $ 4,693     $ 380     $ 1,375     $ 14,797  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Additions:

                                                               

Provision for loan losses

    1,908       2,622       4,133       4,740       2,577       32       (758     15,254  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Deductions:

                                                               

Loans charged off

    1,903       933       4,556       4,534       3,841       422       0       16,189  

Less recoveries on loans

    (153     (30     (22     (228     (29     (241     0       (703
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net loans charged off

    1,750       903       4,534       4,306       3,812       181       0       15,486  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Balance at December 31, 2010

  $ 2,931     $ 2,067     $ 1,339     $ 3,922     $ 3,458     $ 231     $ 617     $ 14,565  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Additions:

                                                               

Provision for loan losses

    837       914       485       1,104       8,593       204       (614     11,523  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Deductions:

                                                               

Loans charged off

    2,157       1,858       512       1,883       6,420       376       0       13,206  

Less recoveries on loans

    (193     (65     (250     (108     (103     (208     0       (927
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net loans charged off

    1,964       1,793       262       1,775       6,317       168       0       12,279  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Balance at December 31, 2011

  $ 1,804     $ 1,188     $ 1,562     $ 3,251     $ 5,734     $ 267     $ 3     $ 13,809  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Additions:

                                                               

Provision for loan losses

    1,732       (523     126       955       6,318       293       (1     8,900  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Deductions:

                                                               

Loans charged off

    1,760       0       0       977       5,466       586       0       8,789  

Less recoveries on loans

    (161     (67     (23     (158     (248     (265     0       (922
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net loans charged off

    1,599       (67     (23     819       5,218       321       0       7,867  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Balance at December 31, 2012

  $ 1,937     $ 732     $ 1,711     $ 3,387     $ 6,834     $ 239     $ 2     $ 14,842  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
Allowance for loan losses by impairment methodology
                                                                 

(in thousands)

  Commercial,
Financial,  and
Agricultural
    Real Estate
Construction -
Residential
    Real Estate
Construction -
Commercial
    Real Estate
Mortgage  -
Residential
    Real Estate
Mortgage -
Commercial
    Installment
Loans to
Individuals
    Unallocated     Total  

December 31, 2012

                                                               

Allowance for loan losses:

                                                               

Individually evaluated for impairment

  $ 213     $ 125     $ 542     $ 1,069     $ 2,071     $ 0     $ 0     $ 4,020  

Collectively evaluated for impairment

    1,724       607       1,169       2,318       4,763       239       2       10,822  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total

  $ 1,937     $ 732     $ 1,711     $ 3,387     $ 6,834     $ 239     $ 2     $ 14,842  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Loans outstanding:

                                                               

Individually evaluated for impairment

  $ 4,157     $ 2,496     $ 7,762     $ 5,771     $ 18,959     $ 44     $ 0     $ 39,189  

Collectively evaluated for impairment

    125,883       19,681       35,724       215,452       386,133       24,922       0       807,795  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total

  $ 130,040     $ 22,177     $ 43,486     $ 221,223     $ 405,092     $ 24,966     $ 0     $ 846,984  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

December 31, 2011

                                                               

Allowance for loan losses:

                                                               

Individually evaluated for impairment

  $ 239     $ 167     $ 380     $ 653     $ 2,309     $ 0     $ 0     $ 3,748  

Collectively evaluated for impairment

    1,565       1,021       1,182       2,598       3,425       267       3       10,061  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total

  $ 1,804     $ 1,188     $ 1,562     $ 3,251     $ 5,734     $ 267     $ 3     $ 13,809  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Loans outstanding:

                                                               

Individually evaluated for impairment

  $ 4,428     $ 1,147     $ 7,867     $ 6,569     $ 33,440     $ 0     $ 0     $ 53,451  

Collectively evaluated for impairment

    124,127       29,054       39,830       196,885       369,520       30,063       0       789,479  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total

  $ 128,555     $ 30,201     $ 47,697     $ 203,454     $ 402,960     $ 30,063     $ 0     $ 842,930  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
Categories of impaired loans
                 

(in thousands)

  2012     2011  

Non-accrual loans

  $ 31,081     $ 46,403  

Troubled debt restructurings continuing to accrue interest

    8,282       7,217  
   

 

 

   

 

 

 

Total impaired loans

  $ 39,363     $ 53,620  
   

 

 

   

 

 

 
Additional information about impaired loans
                         

(in thousands)

  Recorded
Investment
    Unpaid
Principal
Balance
    Related
Allowance
 

At December 31, 2012

                       

With no related allowance recorded:

                       

Commercial, financial and agricultural

  $ 3,272     $ 4,009     $ 0  

Real estate—construction residential

    2,307       2,339       0  

Real estate—construction commercial

    1,879       2,102       0  

Real estate—residential

    1,939       2,393       0  

Real estate—commercial

    5,162       5,565       0  

Consumer

    174       186       0  
   

 

 

   

 

 

   

 

 

 

Total

  $ 14,733     $ 16,594     $ 0  
   

 

 

   

 

 

   

 

 

 

With an allowance recorded:

                       

Commercial, financial and agricultural

  $ 885     $ 898     $ 213  

Real estate—construction residential

    189       189       125  

Real estate—construction commercial

    5,883       6,011       542  

Real estate—residential

    3,832       3,999       1,069  

Real estate—commercial

    13,797       14,167       2,071  

Consumer

    44       44       0  
   

 

 

   

 

 

   

 

 

 

Total

  $ 24,630     $ 25,308     $ 4,020  
   

 

 

   

 

 

   

 

 

 

Total impaired loans

  $ 39,363     $ 41,902     $ 4,020  
   

 

 

   

 

 

   

 

 

 

At December 31, 2011

                       

With no related allowance recorded:

                       

Commercial, financial and agricultural

  $ 3,546     $ 3,625     $ 0  

Real estate—construction residential

    584       788       0  

Real estate—construction commercial

    1,459       1,756       0  

Real estate—residential

    2,315       2,654       0  

Real estate—commercial

    15,151       21,190       0  

Consumer

    168       177       0  
   

 

 

   

 

 

   

 

 

 

Total

  $ 23,223     $ 30,190     $ 0  
   

 

 

   

 

 

   

 

 

 

With an allowance recorded:

                       

Commercial, financial and agricultural

  $ 882     $ 904     $ 239  

Real estate—construction residential

    563       563       167  

Real estate—construction commercial

    6,409       6,448       380  

Real estate—residential

    4,254       4,265       653  

Real estate—commercial

    18,289       18,780       2,309  
   

 

 

   

 

 

   

 

 

 

Total

  $ 30,397     $ 30,960     $ 3,748  
   

 

 

   

 

 

   

 

 

 

Total impaired loans

  $ 53,620     $ 61,150     $ 3,748  
   

 

 

   

 

 

   

 

 

 
Average recorded investment and interest income recognized on impaired loans
                                 
    2012     2011  

(in thousands)

  Average
Recorded
Investment
    Interest
Recognized
For the
Period Ended
    Average
Recorded
Investment
    Interest
Recognized
For the
Period Ended
 

With no related allowance recorded:

                               

Commercial, financial and agricultural

  $ 4,157     $ 93     $ 3,510     $ 52  

Real estate—construction residential

    1,137       7       1,273       0  

Real estate—construction commercial

    1,692       0       3,568       0  

Real estate—residential

    3,169       50       3,596       26  

Real estate—commercial

    12,198       124       18,270       73  

Consumer

    170       1       190       4  
   

 

 

   

 

 

   

 

 

   

 

 

 

Total

  $ 22,523     $ 275     $ 30,407     $ 155  
   

 

 

   

 

 

   

 

 

   

 

 

 

With an allowance recorded:

                               

Commercial, financial and agricultural

  $ 776     $ 29     $ 655     $ 17  

Real estate—construction residential

    189       0       47       0  

Real estate—construction commercial

    6,087       0       5,805       0  

Real estate—residential

    2,604       11       3,203       113  

Real estate—commercial

    11,271       99       12,724       0  

Consumer

    2       0       0       0  
   

 

 

   

 

 

   

 

 

   

 

 

 

Total

  $ 20,929     $ 139     $ 22,434     $ 130  
   

 

 

   

 

 

   

 

 

   

 

 

 

Total impaired loans

  $ 43,452     $ 414     $ 52,841     $ 285  
   

 

 

   

 

 

   

 

 

   

 

 

 
Aging information of past due and non-accrual loans
                                         

(in thousands)

  Current or
Less Than
30 Days

Past Due
    30-89 Days
Past Due
    90 Days
Past Due
And Still
Accruing
    Non-Accrual     Total  

December 31, 2012

                                       

Commercial, Financial, and Agricultural

  $ 126,884     $ 1,821     $ 0     $ 1,335     $ 130,040  

Real Estate Construction—Residential

    19,390       290       0       2,497       22,177  

Real Estate Construction—Commercial

    35,117       607       0       7,762       43,486  

Real Estate Mortgage—Residential

    213,694       2,199       0       5,330       221,223  

Real Estate Mortgage—Commercial

    390,032       1,122       0       13,938       405,092  

Installment and Other Consumer

    24,221       520       6       219       24,966  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total

  $ 809,338     $ 6,559     $ 6     $ 31,081     $ 846,984  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

December 31, 2011

                                       

Commercial, Financial, and Agricultural

  $ 126,244     $ 243     $ 0     $ 2,068     $ 128,555  

Real Estate Construction—Residential

    29,054       0       0       1,147       30,201  

Real Estate Construction—Commercial

    39,822       0       8       7,867       47,697  

Real Estate Mortgage—Residential

    195,779       3,513       9       4,153       203,454  

Real Estate Mortgage—Commercial

    371,000       924       36       31,000       402,960  

Installment and Other Consumer

    29,282       612       1       168       30,063  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total

  $ 791,181     $ 5,292     $ 54     $ 46,403     $ 842,930  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
Credit quality of the loan portfolio using internal rating system reflecting management's risk assessment
                                                         

(in thousands)

  Commercial,
Financial, &
Agricultural
    Real Estate
Construction -

Residential
    Real Estate
Construction -
Commercial
    Real Estate
Mortgage  -

Residential
    Real Estate
Mortgage -
Commercial
    Installment
and other
Consumer
    Total  

At December 31, 2012

                                                       

Watch

  $ 14,814     $ 4,580     $ 6,459     $ 26,063     $ 29,753     $ 672     $ 82,341  

Substandard

    6,485       396       2,035       5,472       11,027       423       25,838  

Non-accrual

    1,335       2,497       7,762       5,330       13,938       219       31,081  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total

  $ 22,634     $ 7,473     $ 16,256     $ 36,865     $ 54,718     $ 1,314     $ 139,260  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

At December 31, 2011

                                                       

Watch

  $ 22,206     $ 9,644     $ 9,338     $ 13,231     $ 24,392     $ 557     $ 79,368  

Substandard

    4,142       842       1,189       4,269       8,004       444       18,890  

Non-accrual

    2,068       1,147       7,867       4,153       31,000       168       46,403  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total

  $ 28,416     $ 11,633     $ 18,394     $ 21,653     $ 63,396     $ 1,169     $ 144,661  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
Loans that were modified as TDRs
                                                 
    2012     2011  
    Recorded Investment (1)     Recorded Investment (1)  

(in thousands)

  Number of
Contracts
    Pre -
Modification
    Post -
Modification
    Number of
Contracts
    Pre -
Modification
    Post -
Modification
 

Troubled Debt Restructurings

                                               

Commercial, financial and agricultural

    4     $ 637     $ 613       9     $ 3,500     $ 3,486  

Real estate construction—commercial

    1       43       41       8       6,616       6,227  

Real estate mortgage—residential

    5       657       657       7       1,157       1,010  

Real estate mortgage—commercial

    2       645       644       9       9,553       9,215  

Consumer

    2       44       44       0       0       0  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total

    14     $ 2,026     $ 1,999       33     $ 20,826     $ 19,938  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

(1) The amounts reported post-modification are inclusive of all partial pay-downs and charge-offs, and no portion of the debt was forgiven. Loans modified as a TDR that were fully paid down, charged-off or foreclosed upon during the period ended are not reported.

The Company’s portfolio of loans classified as TDRs include concessions such as interest rates below the current market rate, deferring principal payments, and extending maturity dates. Once a loan becomes a TDR, it will continue to be reported as a TDR until it is ultimately repaid in full, charged-off, or the collateral for the loan is foreclosed and sold. The Company considers a loan in TDR status in default when the borrower’s payment according to the modified terms is at least 90 days past due or has defaulted due to expiration of the loan’s maturity date. During the year ended December 31, 2012, fourteen loans meeting the TDR criteria were modified. There was one loan modified as a TDR that defaulted during the year ended December 31, 2012, and within twelve months of their modification date. No loans modified as a TDR during the year ended December 31, 2011 defaulted.

Executive Officers and Directors [Member]
 
Accounts, Notes, Loans and Financing Receivable [Line Items]  
Summary of the allowance for loan losses
         

(in thousands)

     

Balance at December 31, 2011

  $ 3,161  

New loans

    9,791  

Amounts collected

    (1,937
   

 

 

 

Balance at December 31, 2012

  $ 11,015