XML 63 R32.htm IDEA: XBRL DOCUMENT v2.4.0.8
Loans and Allowance for Loan Losses (Tables)
12 Months Ended
Dec. 31, 2013
Loans and Allowance for Loan Losses  
Summary of loans, by major class within the Company's loan portfolio

 

(in thousands)

 

2013

 

2012

 

Commercial, financial, and agricultural

 

$

133,717

 

$

130,040

 

Real estate construction - residential

 

21,008

 

22,177

 

Real estate construction - commercial

 

55,076

 

43,486

 

Real estate mortgage - residential

 

225,541

 

221,223

 

Real estate mortgage - commercial

 

382,550

 

405,092

 

Installment and other consumer

 

21,655

 

24,966

 

Total loans

 

$

839,547

 

$

846,984

 

Summary of loans to directors and executive officers or to entities in which such individuals had a beneficial interest of the Company

 

(in thousands)

 

 

 

Balance at December 31, 2012

 

$

8,067

 

New loans

 

57

 

Amounts collected

 

(3,287

)

Balance at December 31, 2013

 

$

4,837

 

Summary of the allowance for loan losses

 

 

 

Commercial,

 

Real Estate

 

Real Estate

 

Real Estate

 

Real Estate

 

Installment

 

 

 

 

 

 

 

Financial, &

 

Construction -

 

Construction -

 

Mortgage -

 

Mortgage -

 

Loans to

 

Un-

 

 

 

(in thousands)

 

Agricultural

 

Residential

 

Commercial

 

Residential

 

Commercial

 

Individuals

 

allocated

 

Total

 

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

 

Additions:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Provision for loan losses

 

992

 

318

 

(452

)

273

 

622

 

272

 

5

 

2,030

 

Deductions:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans charged off

 

895

 

119

 

633

 

812

 

1,301

 

420

 

0

 

4,180

 

Less recoveries on loans

 

(340

)

0

 

(5

)

(111

)

(368

)

(203

)

0

 

(1,027

)

Net loans charged off

 

555

 

119

 

628

 

701

 

933

 

217

 

0

 

3,153

 

Balance at December 31, 2013

 

$

2,374

 

$

931

 

$

631

 

$

2,959

 

$

6,523

 

$

294

 

$

7

 

$

13,719

 

 

 

 

 

 

Commercial,

 

Real Estate

 

Real Estate

 

Real Estate

 

Real Estate

 

Installment

 

 

 

 

 

 

 

Financial, and

 

Construction -

 

Construction -

 

Mortgage -

 

Mortgage -

 

Loans to

 

Un-

 

 

 

(in thousands)

 

Agricultural

 

Residential

 

Commercial

 

Residential

 

Commercial

 

Individuals

 

allocated

 

Total

 

December 31, 2013

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for loan losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated for impairment

 

$

721

 

$

392

 

$

304

 

$

1,374

 

$

1,989

 

$

16

 

$

0

 

$

4,796

 

Collectively evaluated for impairment

 

1,653

 

539

 

327

 

1,585

 

4,534

 

278

 

7

 

8,923

 

Total

 

$

2,374

 

$

931

 

$

631

 

$

2,959

 

$

6,523

 

$

294

 

$

7

 

$

13,719

 

Loans outstanding:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated for impairment

 

$

4,015

 

$

2,204

 

$

6,615

 

$

6,517

 

$

15,422

 

$

43

 

$

0

 

$

34,816

 

Collectively evaluated for impairment

 

129,702

 

18,804

 

48,461

 

219,024

 

367,128

 

21,612

 

0

 

804,731

 

Total

 

$

133,717

 

$

21,008

 

$

55,076

 

$

225,541

 

$

382,550

 

$

21,655

 

$

0

 

$

839,547

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

Schedule of impaired loans

 

(in thousands)

 

2013

 

2012

 

Non-accrual loans

 

$

23,680

 

$

31,081

 

Troubled debt restructurings continuing to accrue interest

 

11,395

 

8,282

 

Total impaired loans

 

$

35,075

 

$

39,363

 

 

 

 

 

 

 

Unpaid

 

 

 

 

 

Recorded

 

Principal

 

Specific

 

(in thousands)

 

Investment

 

Balance

 

Reserves

 

December 31, 2013

 

 

 

 

 

 

 

With no related allowance recorded:

 

 

 

 

 

 

 

Commercial, financial and agricultural

 

$

2,467

 

$

2,593

 

$

0

 

Real estate - construction residential

 

44

 

80

 

0

 

Real estate - construction commercial

 

6,101

 

7,148

 

0

 

Real estate - residential

 

2,121

 

2,654

 

0

 

Real estate - commercial

 

7,817

 

8,056

 

0

 

Consumer

 

259

 

282

 

0

 

Total

 

$

18,809

 

$

20,813

 

$

0

 

With an allowance recorded:

 

 

 

 

 

 

 

Commercial, financial and agricultural

 

$

1,548

 

$

1,607

 

$

721

 

Real estate - construction residential

 

2,160

 

2,331

 

392

 

Real estate - construction commercial

 

514

 

514

 

304

 

Real estate - residential

 

4,396

 

4,570

 

1,374

 

Real estate - commercial

 

7,605

 

7,925

 

1,989

 

Consumer

 

43

 

45

 

16

 

Total

 

$

16,266

 

$

16,992

 

$

4,796

 

Total impaired loans

 

$

35,075

 

$

37,805

 

$

4,796

 

 

 

 

 

 

Unpaid

 

 

 

 

 

Recorded

 

Principal

 

Specific

 

(in thousands)

 

Investment

 

Balance

 

Reserves

 

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

 

 

 

 

 

 

2013

 

2012

 

 

 

 

 

Interest

 

 

 

Interest

 

 

 

Average

 

Recognized

 

Average

 

Recognized

 

 

 

Recorded

 

For the

 

Recorded

 

For the

 

(in thousands)

 

Investment

 

Period Ended

 

Investment

 

Period Ended

 

With no related allowance recorded:

 

 

 

 

 

 

 

 

 

Commercial, financial and agricultural

 

$

2,693

 

$

108

 

$

4,157

 

$

93

 

Real estate - construction residential

 

80

 

0

 

1,137

 

7

 

Real estate - construction commercial

 

7,437

 

6

 

1,692

 

0

 

Real estate - residential

 

2,612

 

51

 

3,169

 

50

 

Real estate - commercial

 

8,461

 

170

 

12,198

 

124

 

Consumer

 

290

 

3

 

170

 

1

 

Total

 

$

21,573

 

$

338

 

$

22,523

 

$

275

 

With an allowance recorded:

 

 

 

 

 

 

 

 

 

Commercial, financial and agricultural

 

$

1,677

 

$

29

 

$

776

 

$

29

 

Real estate - construction residential

 

2,409

 

0

 

189

 

0

 

Real estate - construction commercial

 

514

 

0

 

6,087

 

0

 

Real estate - residential

 

4,596

 

24

 

2,604

 

11

 

Real estate - commercial

 

8,157

 

113

 

11,271

 

99

 

Consumer

 

45

 

0

 

2

 

0

 

Total

 

$

17,398

 

$

166

 

$

20,929

 

$

139

 

Total impaired loans

 

$

38,971

 

$

504

 

$

43,452

 

$

414

 

Schedule of aging information for the Company's past due and non-accrual loans

 

 

 

Current or

 

 

 

90 Days

 

 

 

 

 

 

 

Less Than

 

 

 

Past Due

 

 

 

 

 

 

 

30 Days

 

30 - 89 Days

 

And Still

 

 

 

 

 

(in thousands)

 

Past Due

 

Past Due

 

Accruing

 

Non-Accrual

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2013

 

 

 

 

 

 

 

 

 

 

 

Commercial, Financial, and Agricultural

 

$

131,091

 

$

942

 

$

0

 

$

1,684

 

$

133,717

 

Real Estate Construction - Residential

 

18,738

 

66

 

0

 

2,204

 

21,008

 

Real Estate Construction - Commercial

 

48,230

 

595

 

0

 

6,251

 

55,076

 

Real Estate Mortgage - Residential

 

217,179

 

4,068

 

129

 

4,165

 

225,541

 

Real Estate Mortgage - Commercial

 

372,651

 

725

 

100

 

9,074

 

382,550

 

Installment and Other Consumer

 

21,048

 

291

 

14

 

302

 

21,655

 

Total

 

$

808,937

 

$

6,687

 

$

243

 

$

23,680

 

$

839,547

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

Schedule of risk categories by class

 

(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, 2013

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Watch

 

$

15,016

 

$

2,007

 

$

6,111

 

$

26,331

 

$

23,662

 

$

388

 

$

73,515

 

Substandard

 

7,553

 

92

 

1,403

 

8,579

 

14,510

 

281

 

32,418

 

Non-accrual

 

1,684

 

2,204

 

6,251

 

4,165

 

9,074

 

302

 

23,680

 

Total

 

$

24,253

 

$

4,303

 

$

13,765

 

$

39,075

 

$

47,246

 

$

971

 

$

129,613

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

Summary of loans that were modified as TDRs

 

2013

 

2012

 

 

 

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

 

0

 

$

0

 

$

0

 

4

 

$

637

 

$

613

 

Real estate construction - commercial

 

0

 

0

 

0

 

1

 

43

 

41

 

Real estate mortgage - residential

 

3

 

2,156

 

1,992

 

5

 

657

 

657

 

Real estate mortgage - commercial

 

1

 

1,282

 

1,282

 

2

 

645

 

644

 

Consumer

 

0

 

0

 

0

 

2

 

44

 

44

 

Total

 

4

 

$

3,438

 

$

3,274

 

14

 

$

2,026

 

$

1,999