XML 119 R13.htm IDEA: XBRL DOCUMENT v2.4.0.6
Loans and Leases
12 Months Ended
Dec. 31, 2012
Loans and Leases [Abstract]  
Loans and Leases

Note 5. Loans and Leases

Summary of Major Loan and Lease Categories

 

                 
    At December 31,  
(Dollars in thousands)   2012     2011  

Commercial, financial and agricultural

  $ 468,421     $ 477,662  

Real estate-commercial

    530,122       514,953  

Real estate-construction

    91,250       90,397  

Real estate-residential secured for business purpose

    35,179       32,481  

Real estate-residential secured for personal purpose

    146,526       132,245  

Real estate-home equity secured for personal purpose

    82,727       80,478  

Loans to individuals

    43,780       44,965  

Lease financings

    83,857       73,225  
   

 

 

   

 

 

 

Total loans and leases held for investment, net of deferred income

  $ 1,481,862     $ 1,446,406  
   

 

 

   

 

 

 

Unearned lease income, included in the above table

  $ (12,355   $ (9,965

Net deferred costs (fees), included in the above table

  $ 1,432     $ 876  

Overdraft deposits included in the above table

  $ 128     $ 123  

Overdraft deposits are re-classified as loans and are included in the total loans and leases on the balance sheet.

The Corporation is a lessor of primarily equipment under agreements expiring at various dates through the year 2019. At December 31, 2012 and 2011, the schedule of minimum lease payments receivable is as follows:

 

                 
    At December 31  
(Dollars in thousands)   2012     2011  

Within 1 year

  $ 37,750     $ 37,552  

After 1 year through 2 years

    25,917       22,670  

After 2 years through 3 years

    17,321       13,688  

After 3 years through 4 years

    10,728       6,769  

After 4 years through 5 years

    4,356       2,461  

Thereafter

    140       50  
   

 

 

   

 

 

 

Total future minimum lease payments receivable

    96,212       83,190  

Less: Unearned income

    (12,355     (9,965
   

 

 

   

 

 

 

Total lease financing receivables, net of unearned income

  $ 83,857     $ 73,225  
   

 

 

   

 

 

 

 

Age Analysis of Past Due Loans and Leases

The following presents, by class of loans and leases, an aging of past due loans and leases, loans and leases which are current and the recorded investment in loans and leases greater than 90 days past due which are accruing interest at December 31, 2012 and 2011:

 

                                                         
(Dollars in thousands)   30-59 Days
Past Due*
    60-89 Days
Past Due*
    Greater
Than 90
Days Past
Due*
    Total Past
Due*
    Current*     Total Loans
and Leases
Held for
Investment
    Recorded
Investment
Greater than
90 Days Past

Due and
Accruing
Interest*
 

At December 31, 2012

  

                                               

Commercial, financial and agricultural

  $ 416     $ 95     $ —       $ 511     $ 464,588     $ 468,421     $ —    

Real estate-commercial real estate and construction:

                                                       

Commercial real estate

    1,173       —          —          1,173       504,086       530,122       —     

Construction

    306       —          —          306       74,959       91,250       —     

Real estate-residential and home equity:

                                                       

Residential secured for business purpose

    1,663       —          —          1,663       33,344       35,179       —     

Residential secured for personal purpose

    1,617       152       —          1,769       143,953       146,526       —     

Home equity secured for personal purpose

    276       64       54       394       82,333       82,727       54  

Loans to individuals

    551       115       347       1,013       42,729       43,780       347  

Lease financings

    1,001       273       40       1,314       82,138       83,857       40  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total

  $ 7,003     $ 699     $ 441     $ 8,143     $ 1,428,130     $ 1,481,862     $ 441  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

At December 31, 2011

                                                       

Commercial, financial and agricultural

  $ 3,741     $ 33     $ —       $ 3,774     $ 469,197     $ 477,662     $ —    

Real estate-commercial real estate and construction:

                                                       

Commercial real estate

    2,212       723       —          2,935       491,498       514,953       —     

Construction

    —          —          —          —          74,656       90,397       —     

Real estate-residential and home equity:

                                                       

Residential secured for business purpose

    340       —          —          340       32,026       32,481       —     

Residential secured for personal purpose

    1,783       —          —          1,783       130,405       132,245       —     

Home equity secured for personal purpose

    298       68       117       483       79,968       80,478       117  

Loans to individuals

    386       236       204       826       44,089       44,965       204  

Lease financings

    1,203       544       44       1,791       70,535       73,225       44  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total

  $ 9,963     $ 1,604     $ 365     $ 11,932     $ 1,392,374     $ 1,446,406     $ 365  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

* Excludes impaired loans and leases.

 

Nonaccrual and Troubled Debt Restructured Loans and Lease Modifications

The following presents by class of loans and leases, nonaccrual loans and leases (including nonaccrual troubled debt restructured loans and lease modifications), and accruing troubled debt restructured loans and lease modifications at December 31, 2012 and 2011:

 

                                                 
    At December 31,  
    2012     2011  
(Dollars in thousands)   Nonaccrual
Loans and
Leases*
    Accruing
Troubled
Debt
Restructured

Loans and
Lease
Modifications
    Total
Impaired
Loans  and

Leases*
    Nonaccrual
Loans and
Leases*
    Accruing
Troubled
Debt
Restructured

Loans and
Lease
Modifications
    Total
Impaired
Loans and
Leases*
 

Commercial, financial and agricultural

  $ 2,842     $ 480     $ 3,322     $ 4,614     $ 77     $ 4,691  

Real estate-commercial real estate and construction:

                                               

Commercial real estate

    14,340       10,523       24,863       18,085       2,435       20,520  

Construction

    13,588       2,397       15,985       14,479       1,262       15,741  

Real estate-residential and home equity:

                                               

Residential secured for business purpose

    172       —          172       107       8       115  

Residential secured for personal purpose

    804       —          804       57       —         57  

Home equity secured for personal purpose

    —          —          —          27       —         27  

Loans to individuals

    —          38       38       —          50       50  

Lease financings

    386       19       405       838       61       899  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total

  $ 32,132     $ 13,457     $ 45,589     $ 38,207     $ 3,893     $ 42,100  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

* Includes non-accrual troubled debt restructured loans and lease modifications of $579 thousand and $8.6 million at December 31, 2012 and December 31, 2011, respectively.

Credit Quality Indicators

The following tables present by class, the recorded investment in loans and leases held for investment by credit quality indicator at December 31, 2012 and 2011.

The Corporation employs a ten (10) grade risk rating system related to the credit quality of commercial loans and residential real estate loans secured for a business purpose of which the first six categories are pass categories (credits not adversely rated). The following is a description of the internal risk ratings and the likelihood of loss related to each risk rating. Loans with risk ratings of one through five are reviewed based on the relationship dollar amount with the borrower: loans with a relationship total of $2.5 million or greater are reviewed quarterly; loans with a relationship balance of less than $2.5 million but greater than $500 thousand are reviewed annually based on the borrower’s fiscal year; loans with a relationship balance of less than $500 thousand are reviewed only if the loan becomes 60 days or more past due. Loans with risk ratings of six are also reviewed based on the relationship dollar amount with the borrower: loans with a relationship balance of $2.0 million or greater are reviewed quarterly; loans with a relationship balance of less than $2.0 million but greater than $500 thousand are reviewed annually; loans with a relationship balance of less than $500 thousand are reviewed only if the loan becomes 60 days or more past due. Loans with risk ratings of seven are reviewed at least quarterly, and as often as monthly, at management’s discretion. Loans with risk ratings of eight through ten are reviewed monthly.

 

  1. Cash Secured – No credit risk
  2. Fully Secured – Negligible credit risk
  3. Strong – Minimal credit risk
  4. Satisfactory – Nominal credit risk
  5. Acceptable – Moderate credit risk
  6. Pre-Watch – Marginal, but stable credit risk
  7. Special Mention – Potential weakness
  8. Substandard – Well-defined weakness
  9. Doubtful – Collection in-full improbable
  10. Loss – Considered uncollectible

 

Commercial Credit Exposure Credit Risk by Internally Assigned Grades

 

                                                                 
    Commercial, Financial
and Agricultural
    Real Estate–Commercial     Real Estate–Construction     Real Estate–Residential
Secured for Business
Purpose
 
    At December 31,     At December 31,     At December 31,     At December 31,  
(Dollars in thousands)   2012     2011     2012     2011     2012     2011     2012     2011  

Grade:

                                                               

1. Cash secured / 2. Fully secured

  $ 2,263     $ 2,426     $ —       $ —       $ —       $ —       $ —       $ —    

3. Strong

    5,227       4,441       9,591       9,365       3,907       1,124       —         —    

4. Satisfactory

    40,747       32,730       25,837       28,517       1,783       89       335       1,309  

5. Acceptable

    260,042       289,835       321,194       296,499       26,331       35,207       22,764       18,990  

6. Pre-watch

    106,436       79,402       110,476       100,581       42,190       33,993       8,458       8,853  

7. Special Mention

    31,825       26,162       16,187       29,055       548       1,715       288       663  

8. Substandard

    21,881       40,634       45,844       49,943       16,491       18,269       3,334       2,666  

9. Doubtful

    —         2,032       993       993       —         —         —         —    

10. Loss

    —         —         —         —         —         —         —         —    
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total

  $ 468,421     $ 477,662     $ 530,122     $ 514,953     $ 91,250     $ 90,397     $ 35,179     $ 32,481  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

The Corporation monitors the credit risk profile by payment activity for the following classifications of loans and leases: residential real estate loans secured for a personal purpose, home equity loans secured for a personal purpose, loans to individuals and lease financings by payment activity. Nonperforming loans and leases are loans past due 90 days or more and loans and leases on non-accrual of interest as well as troubled debt restructured loans. Performing loans and leases are reviewed only if the loan becomes 60 days or more past due. Nonperforming loans and leases are reviewed monthly. Performing loans and leases have a nominal to moderate risk of loss. Nonperforming loans and leases are loans and leases with a well-defined weakness and where collection in-full is improbable.

Credit Exposure – Real EstateResidential Secured for Personal Purpose, Real EstateHome Equity Secured for Personal Purpose, Loans to individuals, Lease Financing Credit Risk Profile by Payment Activity

 

                                                                 
    Real Estate–Residential
Secured for

Personal Purpose
    Real Estate–Home Equity
Secured for

Personal Purpose
    Loans to individuals     Lease Financing  
    At December 31,     At December 31,     At December 31,     At December 31,  
(Dollars in thousands)   2012     2011     2012     2011     2012     2011     2012     2011  

Performing

  $ 145,722     $ 132,188     $ 82,673     $ 80,334     $ 43,395     $ 44,711     $ 83,412     $ 72,282  

Nonperforming

    804       57       54       144       385       254       445       943  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total

  $ 146,526     $ 132,245     $ 82,727     $ 80,478     $ 43,780     $ 44,965     $ 83,857     $ 73,225  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Risks associated with lending activities include, among other things, the impact of changes in interest rates and economic conditions, which may adversely impact the ability of borrowers to repay outstanding loans, and impact the value of the associated collateral.

Commercial, financial and agricultural loans, commercial real estate loans, construction loans and residential real estate loans with a business purpose are generally perceived as having more risk of default than residential real estate loans with a personal purpose and consumer loans. These types of loans involve larger loan balances to a single borrower or groups of related borrowers. Commercial real estate loans may be affected to a greater extent than residential loans by adverse conditions in real estate markets or the economy because commercial real estate borrowers’ ability to repay their loans depends on successful development of their properties, as well as the factors affecting residential real estate borrowers.

Commercial, financial and agricultural business loans are typically based on the borrowers’ ability to repay the loans from the cash flow of their businesses. These loans may involve greater risk because the availability of funds to repay each loan depends substantially on the success of the business itself. In addition, the collateral securing the loans often depreciates over time, is difficult to appraise and liquidate and fluctuates in value based on the success of the business.

 

Risk of loss on a construction loan depends largely upon whether our initial estimate of the property’s value at completion of construction equals or exceeds the cost of the property construction (including interest). During the construction phase, a number of factors can result in delays and cost overruns. If estimates of value are inaccurate or if actual construction costs exceed estimates, the value of the property securing the loan may be insufficient to ensure full repayment when completed through a permanent loan or by seizure of collateral. Included in real estate-construction is track development financing. Risk factors related to track development financing include the demand for residential housing and the real estate valuation market. When projects move slower than anticipated, the properties may have significantly lower values than when the original underwriting was completed, resulting in lower collateral values to support the loan. Extended time frames also cause the interest carrying cost for a project to be higher than the builder projected, negatively impacting the builder’s profit and cash flow and, therefore, their ability to make principal and interest payments.

Commercial real estate loans and residential real estate loans with a business purpose secured by owner-occupied properties are dependent upon the successful operation of the borrower’s business. If the operating company suffers difficulties in terms of sales volume and/or profitability, the borrower’s ability to repay the loan may be impaired. Loans secured by properties where repayment is dependent upon payment of rent by third party tenants or the sale of the property may be impacted by loss of tenants, lower lease rates needed to attract new tenants or the inability to sell a completed project in a timely fashion and at a profit.

Commercial, financial and agricultural loans, commercial real estate loans, construction loans and residential real estate loans secured for a business purpose are more susceptible to a risk of loss during a downturn in the business cycle. The Corporation has strict underwriting, review, and monitoring procedures in place, however, these procedures cannot eliminate all of the risks related to these loans.

The Corporation focuses on both assessing the borrower’s capacity and willingness to repay and on obtaining sufficient collateral. Commercial, financial and agricultural loans are generally secured by the borrower’s assets and by personal guarantees. Commercial real estate and residential real estate loans secured for a business purpose are originated primarily within the Eastern Pennsylvania market area at conservative loan-to-value ratios and often by a guarantee of the borrowers. Management closely monitors the composition and quality of the total commercial loan portfolio to ensure that any credit concentrations by borrower or industry are closely monitored.

The Corporation originates fixed-rate and adjustable-rate real estate-residential mortgage loans that are secured by the underlying 1- to 4-family residential properties for personal purposes. Credit risk exposure in this area of lending is minimized by the evaluation of the credit worthiness of the borrower, including debt-to-equity ratios, credit scores and adherence to underwriting policies that emphasize conservative loan-to-value ratios of generally no more than 80%. Residential mortgage loans granted in excess of the 80% loan-to-value ratio criterion are generally insured by private mortgage insurance.

In the real estate-home equity loan portfolio secured for a personal purpose, credit exposure is minimized by the evaluation of the creditworthiness of the borrower, including debt-to-equity ratios, credit scores and adherence to the Corporation’s underwriting policies. Combined loan-to-value ratios are generally limited to 80%, but increased to 85% for the Corporation’s strongest profile borrower. Other credit considerations and compensating factors may warrant higher combined loan-to-value ratios.

Credit risk for direct consumer loans is controlled by strict adherence to conservative underwriting standards that consider debt-to-income levels and the creditworthiness of the borrower and, if secured, collateral values. These loans are included within the portfolio of loans to individuals.

The primary risks that are involved with lease financing receivables are credit underwriting and borrower industry concentrations. The Corporation has strict underwriting, review, and monitoring procedures in place to mitigate this risk. Risk also lies in the residual value of the underlying equipment. Residual values are subject to judgments as to the value of the underlying equipment that can be affected by changes in economic and market conditions and the financial viability of the residual guarantors and insurers. To the extent not guaranteed or assumed by a third party, or otherwise insured against, the Corporation bears the risk of ownership of the leased assets. This includes the risk that the actual value of the leased assets at the end of the lease term will be less than the residual value. The Corporation greatly reduces this risk primarily by using $1.00 buyout leases, in which the entire cost of the leased equipment is included in the contractual payments, leaving no residual payment at the end of the lease terms.

 

Reserve for Loan and Lease Losses and Recorded Investment in Loans and Leases

The following presents, by portfolio segment, a summary of the activity in the reserve for loan and lease losses, the balance in the reserve for loan and leases losses disaggregated on the basis of impairment method and the recorded investment in loans and leases disaggregated on the basis of impairment method for the years ended December 31, 2012 and 2011.

 

                                                                 
(Dollars in thousands)   Commercial,
Financial

and
Agricultural
    Real Estate–
Commercial

and
Construction
    Real  Estate–
Residential
Secured for

Business
Purpose
    Real  Estate–
Residential

and
Home Equity
Secured for
Personal

Purpose
    Loans
to
Individuals
    Lease
Financings
    Unallocated     Total  

For the Year Ended December 31, 2012

  

                                                       

Reserve for loan and lease losses:

                                                               

Beginning balance

  $ 11,262     $ 13,317     $ 823     $ 735     $ 730     $ 1,344     $ 1,659     $ 29,870  

Charge-offs*

    (9,974     (4,803     —         (156     (578     (1,224     N/A       (16,735

Recoveries

    484       334       60       7       130       561       N/A       1,576  

Provision (recovery of provision)

    9,822       (1,341     (244     394       397       645       362       10,035  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ending balance

  $ 11,594     $ 7,507     $ 639     $ 980     $ 679     $ 1,326     $ 2,021     $ 24,746  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

For the Year Ended December 31, 2011

  

                                                       

Reserve for loan and lease losses:

                                                               

Beginning balance

  $ 9,630     $ 15,288     $ 1,333     $ 544     $ 734     $ 1,950     $ 1,419     $ 30,898  

Charge-offs

    (6,784     (10,033     (323     (79     (968     (1,516     N/A       (19,703

Recoveries

    318       151       43       19       174       491       N/A       1,196  

Provision (recovery of provision)

    8,098       7,911       (230     251       790       419       240       17,479  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ending balance

  $ 11,262     $ 13,317     $ 823     $ 735     $ 730     $ 1,344     $ 1,659     $ 29,870  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

* Includes charge-offs of $1.3 million on commercial real estate loans which were subsequently transferred to loans held for sale in September 2012 and sold during the fourth quarter of 2012.

 

                                                                 
(Dollars in thousands)   Commercial,
Financial

and
Agricultural
    Real Estate–
Commercial

and
Construction
    Real  Estate–
Residential
Secured for
Business
Purpose
    Real  Estate–
Residential

and
Home Equity
Secured for
Personal
Purpose
    Loans
to
Individuals
    Lease
Financings
    Unallocated     Total  

At December 31, 2012

  

                                                       

Reserve for loan and lease losses:

                                                               

Ending balance: individually evaluated for impairment

  $ 208     $ —       $ —       $ —       $ —       $ —       $ N/A     $ 208  

Ending balance: collectively evaluated for impairment

    11,386       7,507       639       980       679       1,326       2,021       24,538  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ending balance

  $ 11,594     $ 7,507     $ 639     $ 980     $ 679     $ 1,326     $ 2,021     $ 24,746  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Loans and leases held for investment:

                                                               

Ending balance: individually evaluated for impairment

  $ 3,322     $ 40,848     $ 172     $ 804     $ 38     $ —               $ 45,184  

Ending balance: collectively evaluated for impairment

    465,099       580,524       35,007       228,449       43,742       83,857               1,436,678  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

           

 

 

 

Ending balance

  $ 468,421     $ 621,372     $ 35,179     $ 229,253     $ 43,780     $ 83,857             $ 1,481,862  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

           

 

 

 

 

                                                                 
(Dollars in thousands)   Commercial,
Financial

and
Agricultural
    Real Estate–
Commercial

and
Construction
    Real  Estate–
Residential
Secured for
Business
Purpose
    Real  Estate–
Residential

and
Home Equity
Secured for
Personal
Purpose
    Loans
to
Individuals
    Lease
Financings
    Unallocated     Total  

At December 31, 2011

  

                                                       

Reserve for loan and lease losses:

                                                               

Ending balance: individually evaluated for impairment

  $ 510     $ 743     $ —       $ —       $ —       $ —       $ N/A     $ 1,253  

Ending balance: collectively evaluated for impairment

    10,752       12,574       823       735       730       1,344       1,659       28,617  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ending balance

  $ 11,262     $ 13,317     $ 823     $ 735     $ 730     $ 1,344     $ 1,659     $ 29,870  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Loans and leases held for investment :

                                                               

Ending balance: individually evaluated for impairment

  $ 4,691     $ 36,261     $ 115     $ 84     $ 50     $ —               $ 41,201  

Ending balance: collectively evaluated for impairment

    472,971       569,089       32,366       212,639       44,915       73,225               1,405,205  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

           

 

 

 

Ending balance

  $ 477,662     $ 605,350     $ 32,481     $ 212,723     $ 44,965     $ 73,225             $ 1,446,406  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

           

 

 

 

A summary of the activity in the reserve for loan and lease losses is as follows:

 

                         
(Dollars in thousands)   For the Years Ended December 31,  
  2012     2011     2010  

Balance at beginning of year

  $ 29,870     $ 30,898     $ 24,798  

Provision for loan and lease losses

    10,035       17,479       21,565  

Loans and leases charged off

    (16,735     (19,703     (17,105

Recoveries

    1,576       1,196       1,640  
   

 

 

   

 

 

   

 

 

 

Balance at end of year

  $ 24,746     $ 29,870     $ 30,898  
   

 

 

   

 

 

   

 

 

 

 

Impaired Loans

The following presents, by class of loans, the recorded investment and unpaid principal balance of impaired loans, the amounts of the impaired loans for which there is not an allowance for credit losses and the amounts for which there is an allowance for credit losses at December 31, 2012 and 2011.

 

                                                 
    At December 31,  
    2012     2011  
(Dollars in thousands)   Recorded
Investment
    Unpaid
Principal
Balance
    Related
Allowance
    Recorded
Investment
    Unpaid
Principal
Balance
    Related
Allowance
 

Impaired loans with no related allowance recorded:

                                               

Commercial, financial and agricultural

  $ 2,646     $ 4,504             $ 3,384     $ 4,422          

Real estate–commercial real estate

    24,863       30,991               19,453       27,146          

Real estate–construction

    15,985       17,959               15,741       17,268          

Real estate–residential secured for business purpose

    172       184               115       631          

Real estate–residential secured for personal purpose

    804       804               57       57          

Real estate–home equity secured for personal purpose

    —         —                 27       27          

Loans to individuals

    38       55               50       58          
   

 

 

   

 

 

           

 

 

   

 

 

         

Total impaired loans with no related allowance recorded:

  $ 44,508     $ 54,497             $ 38,827     $ 49,609          
   

 

 

   

 

 

           

 

 

   

 

 

         

Impaired loans with an allowance recorded:

                                               

Commercial, financial and agricultural

  $ 676     $ 717     $ 208     $ 1,307     $ 1,700     $ 510  

Real estate–commercial real estate

    —         —         —         1,067       1,067       743  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total impaired loans with an allowance recorded

  $ 676     $ 717     $ 208     $ 2,374     $ 2,767     $ 1,253  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total impaired loans:

                                               

Commercial, financial and agricultural

  $ 3,322     $ 5,221     $ 208     $ 4,691     $ 6,122     $ 510  

Real estate–commercial real estate

    24,863       30,991       —         20,520       28,213       743  

Real estate–construction

    15,985       17,959       —         15,741       17,268       —    

Real estate–residential secured for business purpose

    172       184       —         115       631       —    

Real estate–residential secured for personal purpose

    804       804       —         57       57       —    

Real estate–home equity secured for personal purpose

    —         —         —         27       27       —    

Loans to individuals

    38       55       —         50       58       —    
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total impaired loans:

  $ 45,184     $ 55,214     $ 208     $ 41,201     $ 52,376     $ 1,253  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

The following presents by class of loans, the average recorded investment in impaired loans and an analysis of interest on impaired loans for the years ended December 31, 2012, 2011 and 2010:

 

                                                                         
    For the Years Ended December 31,  
    2012     2011     2010  
(Dollars in thousands)   Average
Recorded
Investment
    Interest
Income
Recognized*
    Interest
Income
That
Would
Have Been
Recognized
Under
Original
Terms
    Average
Recorded
Investment
    Interest
Income
Recognized*
    Interest
Income
That
Would
Have Been
Recognized
Under
Original
Terms
    Average
Recorded
Investment
    Interest
Income
Recognized*
    Interest
Income
That
Would
Have Been
Recognized
Under
Original
Terms
 

Loans held for sale

  $ 592     $  —       $ —       $ —       $  —       $ —       $ —       $  —       $ —    

Loans held for investment:

                                                                       

Commercial, financial and agricultural

    5,189       82       288       6,357       30       377       3,790       13       234  

Real estate—commercial real estate

    20,756       348       1,086       18,850       130       1,300       8,280       63       744  

Real estate—construction

    16,207       117       763       16,720       64       886       20,228       —         1,062  

Real estate—residential secured for business purpose

    156       —         7       306       6       14       928       29       63  

Real estate—residential secured for personal purpose

    293       —         17       491       25       25       1,201       13       62  

Real estate—home equity secured for personal purpose

    2       —         —         25       1       1       231       —         9  

Loans to individuals

    47       5       —         57       5       1       62       4       —    
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total

  $ 43,242     $ 552     $ 2,161     $ 42,806     $ 261     $ 2,604     $ 34,720     $ 122     $ 2,174  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

* Includes interest income recognized on accruing troubled debt restructured loans of $485 thousand, $196 thousand and $97 thousand for the years ended December 31, 2012, 2011 and 2010, respectively.

Any income accrued on one-to-four family residential properties after the loan becomes 90 days past due is held in a reserve for uncollected interest. The reserve for uncollected interest was $15 thousand and $0 thousand at December 31, 2012 and 2011, respectively.

The Bank maintains a reserve in other liabilities for off-balance sheet credit exposures that currently are unfunded. The reserve for these off-balance sheet credits was $119 thousand and $108 thousand at December 31, 2012 and 2011, respectively.

Troubled Debt Restructured Loans

The following presents, by class of loans, information regarding accruing and non-accrual loans that were restructured during the years ended December 31, 2012 and 2011:

 

                                                                 
    For the Years Ended December 31,  
    2012     2011  
(Dollars in thousands)   Number
of
Loans
    Pre-Restructuring
Outstanding
Recorded
Investment
    Post-
Restructuring
Outstanding
Recorded
Investment
    Related
Allowance
    Number
of
Loans
    Pre-
Restructuring
Outstanding
Recorded
Investment
    Post-
Restructuring
Outstanding
Recorded
Investment
    Related
Allowance
 

Accruing Troubled Debt Restructured Loans:

                                                               

Commercial, financial and agricultural

    13     $ 3,635     $ 3,635     $ —         2     $ 80     $ 80     $ —    

Real estate—commercial real estate

    5       2,630       2,630       —         5       2,438       2,435       —    

Real estate—construction

    3       1,550       1,550       —         5       2,182       2,182       —    

Real estate—residential secured for business purpose

    —         —         —         —         1       98       98       —    

Real estate—residential secured for personal purpose

    —         —         —         —         1       156       156       —    

Real estate—home equity secured for personal purpose

    —         —         —         —         1       31       31       —    
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total

    21     $ 7,815     $ 7,815     $ —         15     $ 4,985     $ 4,982     $ —    
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Nonaccrual Troubled Debt Restructured Loans:

                                                               

Commercial, financial and agricultural

    2     $ 448     $ 448     $ —         —       $ —       $ —       $ —    

Real estate—commercial real estate

    1       124       124       —         3       11,368       11,368       —    

Real estate—residential secured for personal purpose

    1       485       485       —         1       61       61       —    
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total

    4     $ 1,057     $ 1,057     $ —         4     $ 11,429     $ 11,429     $ —    
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

The Corporation grants concessions primarily related to extensions of interest-only payment periods and an occasional payment modification. These modifications typically are on a short-term basis up to one year. Our goal when restructuring a credit is to afford the customer a reasonable period of time to provide cash flow relief to customers experiencing cash flow difficulties. Accruing troubled debt restructured loans were primarily comprised of loans on which interest is being accrued under the restructured terms, and the loans were current or less than ninety days past due.

The following presents, by class of loans, information regarding the types of concessions granted on accruing and non-accrual loans that were restructured during the years ended December 31, 2012 and 2011:

 

                                                                                                                 
    For the Year Ended December 31, 2012  
    Maturity Date
Extension and
Interest Rate
Reduction
    Interest Only
Terms
Extension
    Interest Rate
Reduction
    Temporary
Payment
Reduction
    Maturity  Date
Extension
    Temporary
Payment
Suspension
    Total
Concessions
Granted
 
(Dollars in thousands)   No. of
Loans
    Amount     No. of
Loans
    Amount     No. of
Loans
    Amount     No. of
Loans
    Amount     No. of
Loans
    Amount     No. of
Loans
    Amount     No. of
Loans
    Amount  

Accruing Troubled Debt Restructured Loans:

                                                                                                               

Commercial, financial and agricultural *

    —       $ —         4     $ 1,316       —       $ —         6     $ 452       3     $ 1,867       —       $ —         13     $ 3,635  

Real estate—commercial real estate

    —         —         3       2,267       —         —         1       188       1       175       —         —         5       2,630  

Real estate—construction

    —         —         3       1,550       —         —         —         —         —         —         —         —         3       1,550  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total

    —       $ —         10     $ 5,133       —       $ —         7     $ 640       4     $ 2,042       —       $ —         21     $ 7,815  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Nonaccrual Troubled Debt Restructured Loans:

                                                                                                               

Commercial, financial and agricultural **

    —       $ —         —       $ —         —       $ —         —       $ —         —       $ —         2     $ 448       2     $ 448  

Real estate—commercial real estate **

    —         —         —         —         —         —         —         —         —         —         1       124       1       124  

Real estate—residential secured for personal purpose

    —         —         —         —         —         —         1       485       —         —         —         —         1       485  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total

    —       $ —         —       $ —         —       $ —         1     $ 485       —       $ —         3     $ 572       4     $ 1,057  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

* During the third quarter of 2012, five troubled debt restructured loans totaling $3.0 million were paid off.
** During the fourth quarter of 2012, three nonaccrual troubled debt restructured loans totaling $572 thousand were sold.

 

                                                                                                                 
    For the Year Ended December 31, 2011  
    Maturity Date
Extension and
Interest Rate
Reduction
    Interest Only
Terms
Extension
    Interest  Rate
Reduction
    Temporary
Payment
Reduction
    Maturity  Date
Extension
    Temporary
Payment
Suspension
    Total
Concessions
Granted
 
(Dollars in thousands)   No. of
Loans
    Amount     No. of
Loans
    Amount     No. of
Loans
    Amount     No. of
Loans
    Amount     No. of
Loans
    Amount     No. of
Loans
    Amount     No. of
Loans
    Amount  

Accruing Troubled Debt Restructured Loans:

                                                                                                               

Commercial, financial and agricultural

    2     $ 80       —       $ —         —       $ —         —       $ —         —       $  —         —       $  —         2     $ 80  

Real estate—commercial real estate

    1       1,242       4       1,193       —         —         —         —         —         —         —         —         5       2,435  

Real estate—construction

    —         —         5       2,182       —         —         —         —         —         —         —         —         5       2,182  

Real estate—residential secured for business purpose

    —         —         —         —         1       98       —         —         —         —         —         —         1       98  

Real estate—residential secured for personal purpose

    —         —         —         —         —         —         1       156       —         —         —         —         1       156  

Real estate—home equity secured for personal purpose

    —         —         —         —         —         —         1       31       —         —         —         —         1       31  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total

    3     $ 1,322       9     $ 3,375       1     $ 98       2     $ 187       —       $ —         —       $ —         15     $ 4,982  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Nonaccrual Troubled Debt Restructured Loans:

                                                                                                               

Real estate—commercial real estate

    —       $ —         1     $ 1,936       1     $ 6,667       1     $ 2,765       —       $ —         —       $ —         3     $ 11,368  

Real estate—residential secured for personal purpose

    —         —         —         —         —         —         1       61       —         —         —         —         1       61  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total

    —       $ —         1     $ 1,936       1     $ 6,667       2     $ 2,826       —       $ —         —       $ —         4     $ 11,429  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

The following presents, by class of loans, information regarding accruing and nonaccrual troubled debt restructured loans, included in the table above, which had payment defaults within twelve months following restructuring during the years ended December 31, 2012 and 2011:

 

                                 
    For the Years Ended December 31,  
    2012     2011  
(Dollars in thousands)   Number of
Loans
    Recorded
Investment
    Number of
Loans
    Recorded
Investment
 

Accruing Troubled Debt Restructured Loans:

                       

Real estate—residential secured for personal purpose

    —       $  —         1     $ 158  

Real estate—home equity secured for personal purpose

    —         —         1       31  
   

 

 

   

 

 

   

 

 

   

 

 

 

Total

    —       $ —         2     $ 189  
   

 

 

   

 

 

   

 

 

   

 

 

 

Nonaccrual Troubled Debt Restructured Loans:

                       

Real estate—commercial real estate

    —       $ —         1     $ 2,761  
   

 

 

   

 

 

   

 

 

   

 

 

 

Total

    —       $ —         1     $ 2,761  
   

 

 

   

 

 

   

 

 

   

 

 

 

As a result of payment defaults in 2011, accruing troubled debt restructured loans totaling $189 thousand were placed on nonaccrual of interest status. In addition, during the third quarter of 2011, the commercial real estate loan for $2.8 million was foreclosed on and $1.0 million was charged-off based on the appraised value of the property and the remaining $1.8 million was transferred to other real estate owned.