XML 131 R12.htm IDEA: XBRL DOCUMENT v2.4.0.8
Loans and Leases
6 Months Ended
Jun. 30, 2013
Text Block [Abstract]  
Loans and Leases
Note 4. Loans and Leases

Summary of Major Loan and Lease Categories

 

(Dollars in thousands)    At June 30, 2013     At December 31, 2012  

Commercial, financial and agricultural

   $ 439,907      $ 468,421   

Real estate-commercial

     580,400        530,122   

Real estate-construction

     84,027        91,250   

Real estate-residential secured for business purpose

     32,329        35,179   

Real estate-residential secured for personal purpose

     144,002        146,526   

Real estate-home equity secured for personal purpose

     84,109        82,727   

Loans to individuals

     43,598        43,780   

Lease financings

     91,621        83,857   
  

 

 

   

 

 

 

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

   $ 1,499,993      $ 1,481,862   
  

 

 

   

 

 

 

Unearned lease income, included in the above table

   $ (13,437   $ (12,355

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

   $ 2,205      $ 1,432   

Overdraft deposits included in the above table

   $ 161      $ 128   

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

 

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 June 30, 2013 and December 31, 2012:

 

(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 June 30, 2013

                    

Commercial, financial and agricultural

   $ 949       $ 274       $ —         $ 1,223       $ 435,538       $ 439,907       $ —     

Real estate–commercial real estate and construction:

                    

Commercial real estate

     1,391         —           —           1,391         560,112         580,400         —     

Construction

     —           —           —           —           68,453         84,027         —     

Real estate–residential and home equity:

                    

Residential secured for business purpose

     353         37         —           390         31,770         32,329         —     

Residential secured for personal purpose

     2,176         155         221         2,552         140,720         144,002         221   

Home equity secured for personal purpose

     459         77         74         610         83,499         84,109         74   

Loans to individuals

     519         276         190         985         42,575         43,598         190   

Lease financings

     1,010         324         36         1,370         89,902         91,621         36   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 6,857       $ 1,143       $ 521       $ 8,521       $ 1,452,569       $ 1,499,993       $ 521   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

* Excludes impaired loans and leases.

 

(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   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

* 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 June 30, 2013 and December 31, 2012:

 

     At June 30, 2013      At December 31, 2012  
(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

   $ 1,708       $ 1,438       $ 3,146       $ 2,842       $ 480       $ 3,322   

Real estate–commercial real estate and construction:

                 

Commercial real estate

     8,726         10,171         18,897         14,340         10,523         24,863   

Construction

     13,531         2,043         15,574         13,588         2,397         15,985   

Real estate–residential and home equity:

                 

Residential secured for business purpose

     169         —           169         172         —           172   

Residential secured for personal purpose

     730         —           730         804         —           804   

Loans to individuals

     —           38         38         —           38         38   

Lease financings

     343         6         349         386         19         405   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 25,207       $ 13,696       $ 38,903       $ 32,132       $ 13,457       $ 45,589   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

* Includes non-accrual troubled debt restructured loans and lease modifications of $503 thousand and $579 thousand at June 30, 2013 and December 31, 2012, 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 June 30, 2013 and December 31, 2012.

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
 
(Dollars in thousands)    At
June 30,
2013
     At
December 31,
2012
     At
June 30,
2013
     At
December 31,
2012
     At
June 30,
2013
     At
December 31,
2012
     At
June 30,
2013
     At
December 31,
2012
 

Grade:

                       

1. Cash secured/ 2. Fully secured

   $ 851       $ 2,263       $ —         $ —         $ —         $ —         $ —         $ —     

3. Strong

     6,106         5,227         9,502         9,591         6,241         3,907         —           —     

4. Satisfactory

     38,401         40,747         21,123         25,837         1,701         1,783         113         335   

5. Acceptable

     243,168         260,042         353,806         321,194         31,900         26,331         23,593         22,764   

6. Pre-watch

     105,622         106,436         140,034         110,476         27,942         42,190         4,412         8,458   

7. Special Mention

     23,053         31,825         13,415         16,187         —           548         1,902         288   

8. Substandard

     22,706         21,881         42,520         45,844         16,243         16,491         2,309         3,334   

9. Doubtful

     —           —           —           993         —           —           —           —     

10. Loss

     —           —           —           —           —           —           —           —     
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 439,907       $ 468,421       $ 580,400       $ 530,122       $ 84,027       $ 91,250       $ 32,329       $ 35,179   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

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. Nonperforming loans and leases are loans past due 90 days or more, loans and leases on non-accrual of interest and troubled debt restructured loans and lease modifications. 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 or leases with a well-defined weakness and where collection in-full is improbable.

Credit Exposure — Real Estate — Residential Secured for Personal Purpose, Real Estate — Home 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  
(Dollars in thousands)    At
June 30,
2013
     At
December 31,
2012
     At
June 30,
2013
     At
December 31,
2012
     At
June 30,
2013
     At
December 31,
2012
     At
June 30,
2013
     At
December 31,
2012
 

Performing

   $ 143,051       $ 145,722       $ 84,035       $ 82,673       $ 43,370       $ 43,395       $ 91,236       $ 83,412   

Nonperforming

     951         804         74         54         228         385         385         445   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 144,002       $ 146,526       $ 84,109       $ 82,727       $ 43,598       $ 43,780       $ 91,621       $ 83,857   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

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 and 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 Southeastern 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 lease 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 three and six months ended June 30, 2013 and 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  

Three Months Ended June 30, 2013

               

Reserve for loan and lease losses:

               

Beginning balance

  $ 11,883      $ 8,032      $ 570      $ 792      $ 628      $ 1,358      $ 1,959      $ 25,222   

Charge-offs

    (90     (3,691     (24     (23     (224     (267     N/A        (4,319

Recoveries

    39        42        —          1        78        209        N/A        369   

(Recovery of provision) provision

    (437     4,279        40        314        211        (88     (873     3,446   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ending balance

  $ 11,395      $ 8,662      $ 586      $ 1,084      $ 693      $ 1,212      $ 1,086      $ 24,718   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Three Months Ended June 30, 2012

               

Reserve for loan and lease losses:

               

Beginning balance

  $ 11,701      $ 13,352      $ 948      $ 732      $ 704      $ 1,160      $ 2,000      $ 30,597   

Charge-offs

    (1,458     (133     —          (2     (119     (310     N/A        (2,022

Recoveries

    362        44        3        1        26        148        N/A        584   

Provision (recovery of provision)

    1,416        (947     (117     153        108        163        567        1,343   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ending balance

  $ 12,021      $ 12,316      $ 834      $ 884      $ 719      $ 1,161      $ 2,567      $ 30,502   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

(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  

Six Months Ended June 30, 2013

               

Reserve for loan and lease losses:

               

Beginning balance

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

Charge-offs

    (1,161     (4,073     (74     (27     (404     (426     N/A        (6,165

Recoveries

    87        48        8        3        112        359        N/A        617   

Provision (recovery of provision)

    875        5,180        13        128        306        (47     (935     5,520   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ending balance

  $ 11,395      $ 8,662      $ 586      $ 1,084      $ 693      $ 1,212      $ 1,086      $ 24,718   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Six Months Ended June 30, 2012

               

Reserve for loan and lease losses:

               

Beginning balance

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

Charge-offs

    (3,165     (1,675     —          (2     (240     (646     N/A        (5,728

Recoveries

    415        140        55        3        57        247        N/A        917   

Provision (recovery of provision)

    3,509        534        (44     148        172        216        908        5,443   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ending balance

  $ 12,021      $ 12,316      $ 834      $ 884      $ 719      $ 1,161      $ 2,567      $ 30,502   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

N/A – Not applicable

 

(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 June 30, 2013

               

Reserve for loan and lease losses:

               

Ending balance: individually evaluated for impairment

  $ 230      $ —        $ —        $ —        $ —        $ —        $ N/A      $ 230   

Ending balance: collectively evaluated for impairment

    11,165        8,662        586        1,084        693        1,212        1,086        24,488   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total ending balance

  $ 11,395      $ 8,662      $ 586      $ 1,084      $ 693      $ 1,212      $ 1,086      $ 24,718   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Loans and leases held for investment:

               

Ending balance: individually evaluated for impairment

  $ 3,146      $ 34,471      $ 169      $ 730      $ 38      $ —          $ 38,554   

Ending balance: collectively evaluated for impairment

    436,761        629,956        32,160        227,381        43,560        91,621          1,461,439   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

     

 

 

 

Total ending balance

  $ 439,907      $ 664,427      $ 32,329      $ 228,111      $ 43,598      $ 91,621        $ 1,499,993   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

     

 

 

 

 

(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 June 30, 2012

               

Reserve for loan and lease losses:

               

Ending balance: individually evaluated for impairment

  $ 432      $ —        $ —        $ —        $ —        $ —        $ N/A      $ 432   

Ending balance: collectively evaluated for impairment

    11,589        12,316        834        884        719        1,161        2,567        30,070   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total ending balance

  $ 12,021      $ 12,316      $ 834      $ 884      $ 719      $ 1,161      $ 2,567      $ 30,502   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Loans and leases held for investment:

               

Ending balance: individually evaluated for impairment

  $ 5,647      $ 37,545      $ 177      $ 312      $ 49      $ —          $ 43,730   

Ending balance: collectively evaluated for impairment

    492,308        559,647        31,920        218,601        43,988        75,255          1,421,719   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

     

 

 

 

Total ending balance

  $ 497,955      $ 597,192      $ 32,097      $ 218,913      $ 44,037      $ 75,255        $ 1,465,449   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

     

 

 

 

N/A – Not applicable

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 June 30, 2013 and December 31, 2012:

 

     At June 30, 2013      At December 31, 2012  
(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

   $ 2,504       $ 4,082          $ 2,646       $ 4,504      

Real estate–commercial real estate

     18,897         28,269            24,863         30,991      

Real estate–construction

     15,574         17,594            15,985         17,959      

Real estate–residential secured for business purpose

     169         181            172         184      

Real estate–residential secured for personal purpose

     730         730            804         804      

Loans to individuals

     38         55            38         55      
  

 

 

    

 

 

       

 

 

    

 

 

    

Total impaired loans with no allowance recorded

   $ 37,912       $ 50,911          $ 44,508       $ 54,497      
  

 

 

    

 

 

       

 

 

    

 

 

    

Impaired loans with an allowance recorded:

                 

Commercial, financial and agricultural

   $ 642       $ 702       $ 230       $ 676       $ 717       $ 208   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total impaired loans with an allowance recorded

   $ 642       $ 702       $ 230       $ 676       $ 717       $ 208   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

     At June 30, 2013      At December 31, 2012  
(Dollars in thousands)    Recorded
Investment
     Unpaid
Principal
Balance
     Related
Allowance
     Recorded
Investment
     Unpaid
Principal
Balance
     Related
Allowance
 

Total impaired loans:

                 

Commercial, financial and agricultural

   $ 3,146       $ 4,784       $ 230       $ 3,322       $ 5,221       $ 208   

Real estate–commercial real estate

     18,897         28,269         —           24,863         30,991         —     

Real estate–construction

     15,574         17,594         —           15,985         17,959         —     

Real estate–residential secured for business purpose

     169         181         —           172         184         —     

Real estate–residential secured for personal purpose

     730         730         —           804         804         —     

Loans to individuals

     38         55         —           38         55         —     
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total impaired loans

   $ 38,554       $ 51,613       $ 230       $ 45,184       $ 55,214       $ 208   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

The following presents by class of loans, the average recorded investment in impaired loans and an analysis of interest on impaired loans:

 

     Three Months Ended June 30, 2013      Three Months Ended June 30, 2012  
(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
 

Commercial, financial and agricultural

   $ 2,469       $ 8       $ 23       $ 6,011       $ 31       $ 60   

Real estate–commercial real estate

     21,434         147         191         19,863         44         257   

Real estate–construction

     15,675         28         185         16,639         35         190   

Real estate–residential secured for business purpose

     169         —           2         161         —           2   

Real estate–residential secured for personal purpose

     751         —           12         185         —           3   

Real estate–home equity secured for personal purpose

     6         —           —           —           —           —     

Loans to individuals

     38         1         —           49         2         —     
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 40,542       $ 184       $ 413       $ 42,908       $ 112       $ 512   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

* Includes interest income recognized on accruing troubled debt restructured loans of $184 thousand and $109 thousand for the three months ended June 30, 2013 and 2012, respectively.

 

     Six Months Ended June 30, 2013      Six Months Ended June 30, 2012  
(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
 

Commercial, financial and agricultural

   $ 2,731       $ 16       $ 62       $ 5,596       $ 33       $ 152   

Real estate–commercial real estate

     22,732         302         416         20,421         87         526   

Real estate–construction

     15,758         56         369         16,250         52         385   

Real estate–residential secured for business purpose

     178         —           5         140         —           3   

Real estate–residential secured for personal purpose

     773         —           24         130         —           4   

Real estate–home equity secured for personal purpose

     3         —           —           4         —           —     

Loans to individuals

     42         2         —           49         3         —     
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 42,217       $ 376       $ 876       $ 42,590       $ 175       $ 1,070   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

* Includes interest income recognized on accruing troubled debt restructured loans of $370 thousand and $167 thousand for the six months ended June 30, 2013 and 2012, respectively.

 

Troubled Debt Restructured Loans

The following presents, by class of loans, information regarding accruing and non-accrual loans that were restructured:

 

    Three Months Ended June 30, 2013     Three Months Ended June 30, 2012  
(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

    1      $ 1,000      $ 1,000      $ —          1      $ 135      $ 135      $ —     

Real estate–commercial real estate

    —          —          —          —          1        175        175        —     
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total

    1      $ 1,000      $ 1,000      $ —          2      $ 310      $ 310      $ —     
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Nonaccrual Troubled Debt Restructured Loans:

               
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total

    —        $ —        $ —        $ —          —        $ —        $ —        $ —     
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

    Six Months Ended June 30, 2013     Six Months Ended June 30, 2012  
(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

    1      $ 1,000      $ 1,000      $ —          8      $ 1,672      $ 1,672      $ —     

Real estate–commercial real estate

    —          —          —          —          4        1,009        1,009        —     

Real estate–construction

    —          —          —          —          2        1,330        1,330        —     
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total

    1      $ 1,000      $ 1,000      $ —          14      $ 4,011      $ 4,011      $ —     
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Nonaccrual Troubled Debt Restructured Loans:

               

Commercial, financial and agricultural

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

Real estate–commercial real estate

    —          —          —          —          1        124        124        —     
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total

    —        $ —        $ —        $ —          3      $ 572      $ 572      $ —     
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

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 nonaccrual loans that were restructured during the three and six months ended June 30, 2013 and 2012:

 

    Three Months Ended June 30, 2013  
    Interest Only Term
Extension
    Temporary Payment
Reduction
    Temporary Payment
Suspension
    Maturity Date
Extension
    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  

Accruing Troubled Debt Restructured Loans:

                   

Commercial, financial and agricultural

    1      $ 1,000        —        $ —          —        $ —          —        $ —          1      $ 1,000   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total

    1      $ 1,000        —        $ —          —        $ —          —        $ —          1      $ 1,000   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Nonaccrual Troubled Debt Restructured Loans:

                   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total

    —        $ —          —        $ —          —        $ —          —        $ —          —        $ —     
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

    Three Months Ended June 30, 2012  
    Interest Only Term
Extension
    Temporary Payment
Reduction
    Temporary Payment
Suspension
    Maturity Date
Extension
    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  

Accruing Troubled Debt Restructured Loans:

                   

Commercial, financial and agricultural

    —        $ —          —        $ —          —        $ —          1      $ 135        1      $ 135   

Real estate–commercial real estate

    —          —          —          —          —          —          1        175        1        175   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total

    —        $ —          —        $ —          —        $ —          2      $ 310        2      $ 310   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Nonaccrual Troubled Debt Restructured Loans:

                   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total

    —        $ —          —        $ —          —        $ —          —        $ —          —        $ —     
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

    Six Months Ended June 30, 2013  
    Interest Only Term
Extension
    Temporary Payment
Reduction
    Temporary Payment
Suspension
    Maturity Date
Extension
    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  

Accruing Troubled Debt Restructured Loans:

                   

Commercial, financial and agricultural

    1      $ 1,000        —        $ —          —        $ —          —        $ —          1      $ 1,000   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total

    1      $ 1,000        —        $ —          —        $ —          —        $ —          1      $ 1,000   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Nonaccrual Troubled Debt Restructured Loans:

                   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total

    —        $ —          —        $ —          —        $ —          —        $ —          —        $ —     
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

    Six Months Ended June 30, 2012  
    Interest Only Term
Extension
    Temporary Payment
Reduction
    Temporary Payment
Suspension
    Maturity Date
Extension
    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  

Accruing Troubled Debt Restructured Loans:

                   

Commercial, financial and agricultural

    4      $ 1,316        3      $ 221        —        $ —          1      $ 135        8      $ 1,672   

Real estate–commercial real estate

    2        647        1        187        —          —          1        175        4        1,009   

Real estate–construction

    2        1,330        —          —          —          —          —          —          2        1,330   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total

    8      $ 3,293        4      $ 408        —        $ —          2      $ 310        14      $ 4,011   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Nonaccrual Troubled Debt Restructured Loans:

                   

Commercial, financial and agricultural

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

Real estate–commercial real estate

    —          —          —          —          1        124        —          —          1        124   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total

    —        $ —          —        $ —          3      $ 572        —        $ —          3      $ 572   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

The following presents, by class of loans, information regarding accruing and nonaccrual troubled debt restructured loans, for which there was a payment default during the three and six month periods ended June 30, 2013 and 2012 and within twelve months of the restructuring date:

 

     Three Months Ended June 30,      Six Months Ended June 30,  
     2013      2012      2013      2012  
(Dollars in thousands)    Number
of
Loans
     Recorded
Investment
     Number
of
Loans
     Recorded
Investment
     Number
of
Loans
     Recorded
Investment
     Number
of
Loans
     Recorded
Investment
 

Accruing Troubled Debt Restructured Loans:

                       

Commercial, financial and agricultural

     —         $ —           —         $ —           3       $ 230         —         $ —     
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

     —         $ —           —         $ —           3       $ 230         —         $ —     
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Nonaccrual Troubled Debt Restructured Loans:

                       
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

     —         $ —           —         $ —           —         $ —           —         $ —