XML 25 R17.htm IDEA: XBRL DOCUMENT v2.3.0.15
Allowance For Loan Losses
9 Months Ended
Sep. 30, 2011
Allowance For Loan Losses [Abstract] 
Allowance For Loan Losses

10. Allowance for Loan Losses

The allowance for loan losses ("ALLL"), which is utilized to absorb actual losses in the loan portfolio, is maintained at a level consistent with management's best estimate of probable loan losses to be incurred as of the balance sheet date. The Company's allowance for loan losses is also assessed quarterly by management. This assessment includes a methodology that separates the total loan portfolio into homogeneous loan classifications for purposes of evaluating risk. The required allowance is calculated by applying a risk adjusted reserve requirement to the dollar volume of loans within a homogenous group. The Company has grouped its loans into pools according to the loan segmentation regime employed on schedule RC-C of the FFIEC's Consolidated Report of Condition and Income. Major loan portfolio subgroups include: risk graded commercial loans, mortgage loans, home equity loans, retail loans and retail credit lines. Management also analyzes the loan portfolio on an ongoing basis to evaluate current risk levels, and risk grades are adjusted accordingly. While management uses the best information available to make evaluations, future adjustments may be necessary, if economic or other conditions differ substantially from the assumptions used.

For all loan classes management applies two primary components during the loan review process to determine proper allowance levels. The two components are a specific loan loss allocation for loans that are deemed impaired and a general loan loss allocation for those loans not specifically allocated. The methodology to analyze the adequacy of the allowance for loan losses is as follows:

 

   

identification of specific impaired loans by loan category;

 

   

specific loans that could have potential loss;

 

   

calculation of specific allowances where required for the impaired loans based on collateral and other objective and quantifiable evidence;

 

   

determination of homogenous pools by loan category and risk grade, reduced by the impaired loans;

 

   

application of historical loss percentages to pools to determine the allowance allocation; and

 

   

application of qualitative and environmental (Q&E) factor adjustment percentages to historical losses for trends or changes in the loan portfolio.

 

The reserve for unfunded commitments is calculated by determining the type of commitment and the remaining unfunded commitment for each loan. Based on the type of commitment, an expected usage percentage to the remaining unfunded balance is applied. The expected usage percentage is multiplied by the historical losses and Q&E factors for each loans pool as defined in the regular Allowance for Loan Loss calculation to determine the appropriate level of reserve. The expected usage percentages for each commitment type are as follows:

 

   

Construction draws – 100%

 

   

Equity lines of credit – 50%

 

   

Letters of Credit – 10%

Historical Loss Rates: Historical loss data has been catalogued by the Company for each pool. The risk-graded pool to which the loss is assigned is the risk-grade assigned to the loan at the quarter end, four quarters earlier. Historical loss recoveries are similarly entered, if significant and applied against the nonclassified pools according to the Call Report designations of the loans originally charged. Historical loss data is also used to estimate the loss horizon for each pool.

Q&E Loss Factors: The methodology incorporates various internal and external qualitative and environmental factors as described in the Interagency Policy Statement on the Allowance for Loan and Lease Losses dated December 2006. Input for these factors is determined on the basis of management observation, judgment, and experience. The factors utilized by the Company for all loan classes are as follows:

 

  a) Standard – Accounts for inherent uncertainty in using the past as a predictor of the future. Uniform across all segments.

 

  b) Volume – Accounts for historical growth characteristics of the portfolio over the loss recognition period.

 

  c) Terms – Measures risk derived from granting terms outside of policy and underwriting guidelines.

 

  d) Staff – Reflects staff competence in various types of lending.

 

  e) Delinquency – Reflects increased risk deriving from higher delinquency rates.

 

  f) Nonaccrual – Reflects increased risk of loans with characteristics that merit nonaccrual status.

 

  g) Migration – Accounts for the changing level of risk inherent in loans as they migrate into, or away from, more adverse risk grades.

 

  h) Concentration – Measures increased risk derived from concentration of credit exposure in particular industry segments within the portfolio.

 

  i) Production – Measures impact of anticipated growth and potential risk derived from new loan production.

 

  j) Process – Measures increased risk derived from more demanding processing requirements directed towards risk mitigation.

 

  k) Economic – Impact of general and local economic factors are the largest single factor affecting portfolio risk and effect is felt uniformly across pools.

 

  l) Competition – Measures risk associated with the Company's potential response to competitors' relaxed credit requirements.

 

  m) Regulatory and Legal – Measures risk from exposure to regulations, legislation, and legal code that result in increased risk of loss.

Each pool is assigned an adjustment to the potential loss percentage by assessing its characteristics against each of the factors listed above.

Calculation and Summary: A general reserve amount for each loan pool is calculated by adding the historical loss rate to the total Q&E factors, and applying the combined percentage to the pool loan balances.

Reserves are generally divided into three allocation segments:

 

1. Individual Reserves. Individual reserves are calculated against loans evaluated individually and deemed to be impaired. Management determines which loans will be considered for potential impairment review. This does not mean that an individual reserve will necessarily be calculated for each loan considered for impairment, only for those noted during this process as likely to be potentially impaired. Loans to be considered will generally include:

 

   

All commercial loans classified substandard or worse

 

   

Any other loan in a nonaccrual status

 

   

Any loan, consumer or commercial, that has already been modified such that it meets the definition of Troubled Debt Restructure ("TDR")

The individual reserve must be verified at least quarterly, and recalculated whenever additional relevant information becomes available. All information related to the calculation of the individual reserve, including internal or external collateral valuations, assumptions, calculations, etc. must be documented. Assigning an individual reserve based on rough estimates or unsupported conclusions is not permitted.

Individual reserve amounts may not be carried indefinitely.

 

   

When the amount of the actual loss becomes reasonably quantifiable, the amount of the loss should be charged off against the ALLL, whether or not all liquidation and recovery efforts have been completed.

 

   

If the total amount of the individual reserve that will eventually be charged off cannot yet be determined, but some portion of the individual reserve can be viewed as an imminent loss, that smaller portion should be charged off against the ALLL and the individual reserve reduced by a corresponding amount. It is acceptable to retain an estimate of remaining loss as a "special reserve" only when the estimate is not reasonably quantifiable.

 

   

Impaired loans with a De Minimis balance are not individually evaluated for individual reserve but they are included in the formula reserve calculation.

 

2. Formula Reserves. Formula reserves are held against loans evaluated collectively. Loans are grouped by type or by risk grade, or some combination of the two. Loss estimates are based on historical loss rates for each respective loan group, adjusted for appropriate environmental factors established by the Company. These factors should include:

 

   

Levels and trends in delinquencies and impaired loans

 

   

Estimated effects of changes to underwriting standards, lending policies, etc.

 

   

Experience, depth and ability of lending management and other relevant staff

 

   

National and local economic trends and conditions

 

   

Effects of changes in credit concentrations

Formula reserves represent the Company's best estimate of losses that may be inherent, or embedded, within the group of loans, even if it is not apparent at this time which loans within any group or pool represent those embedded losses.

 

3. Unallocated Reserves. If individual reserves represent estimated losses tied to any specific loan and formula reserves represent estimated losses tied to a pool of loans but not yet to any specific loan, then unallocated reserves represent an estimate of losses that are expected, but are not yet tied to any loan or group of loans. Unallocated reserves are generally the smallest of the three overall reserve segments and are set based on qualitative factors.

All information related to the calculation of the three segments including data analysis, assumptions, calculations, etc. are documented. Assigning specific individual reserve amounts, formula reserve factors, or unallocated reserve amounts based on unsupported assumptions or conclusions is not permitted.

The Company lends primarily in North Carolina. As of September 30, 2011, a substantial majority of the principal amount of the loans held for investment in its portfolio was to businesses and individuals in North Carolina. This geographic concentration subjects the loan portfolio to the general economic conditions within this area. The risks created by this concentration have been considered by management in the determination of the adequacy of the allowance for loan losses. Management believes the allowance for loan losses is adequate to cover estimated losses on loans at each balance sheet date.

During the three- and nine-month periods ended September 30, 2011, the Company charged off $24.4 million and $115.9 million in loans, respectively. The majority of the loans that were charged off were loans that had been in impairment status for more than six months and had specific reserves assigned to them in prior periods. Due to these loans having specific reserves assigned to the outstanding balance of the loan, it was not necessary for the Company to have a provision greater than the charge-off value in the third quarter of 2011. The Company also noted positive trends in the loan portfolio as of September 30, 2011 when compared to December 31, 2010 that included reductions in: nonaccruing loans of $180.9 million, loans 90 days or more past due and still accruing of $3.6 million, loans 30-89 days past due of $45.7 million, and classified loans of $241.9 million. These improvements over December 31, 2010 were considered in the analysis of the adequacy of the allowance for loan loss at September 30, 2011.

 

An analysis of the changes in the allowance for loan losses is as follows:

 

(dollars in thousands)    Three Months Ended
September 30,
    Nine Months Ended
September 30,
 
     2011     2010     2011     2010  

Balance, beginning of period

   $ 59,366      $ 69,335      $ 93,687      $ 49,229   

Provision for losses charged to continuing operations

     7,181        55,700        60,944        92,426   

Net charge-offs:

        

Charge-offs

     (24,376     (60,444     (115,948     (78,018

Recoveries

     1,950        909        5,438        1,863   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net charge-offs

     (22,426     (59,535     (110,510     (76,155

Discontinued operations

     —          565        —          565   
  

 

 

   

 

 

   

 

 

   

 

 

 

Balance, end of period

   $ 44,121      $ 66,065      $ 44,121      $ 66,065   
  

 

 

   

 

 

   

 

 

   

 

 

 

Annualized net charge-offs during the period to average loans (1)

     9.07     15.87     13.09     6.67

Annualized net charge-offs during the period to allowance for loan
losses (1)

     201.66     357.52     334.88     154.12

Allowance for loan losses to loans held for investment (1)

     4.95     4.64     4.95     4.64

 

(1) Excludes discontinued operations.

The allowance for loan losses, as a percentage of loans held for investment, amounted to 4.95% at September 30, 2011, compared to 4.64% at September 30, 2010. At December 31, 2010, the allowance for loan losses, as a percentage of loans held for investment, was 7.18%.

The credit quality indicator presented for all classes within the loan portfolio is a widely used and standard system representing the degree of risk of nonpayment. The risk-grade categories presented in the following table are:

Pass — Loans categorized as Pass are higher quality loans that have adequate sources of repayment and little risk of collection.

Special Mention — A Special Mention loan has potential weaknesses that deserve management's close attention. If left uncorrected, these potential weaknesses may result in deterioration of the repayment prospects for the asset or in the institution's credit position at some future date. Special Mention loans are not adversely classified and do not expose an institution to sufficient risk to warrant adverse classification.

Substandard — A Substandard loan is inadequately protected by the current sound worth and paying capacity of the obligor or of the collateral pledged, if any. Loans so classified have a well-defined weakness or weaknesses that jeopardize the liquidation of the debt. They are characterized by the distinct possibility that the Company will sustain some loss if the deficiencies are not corrected. Loss potential, while existing in the aggregate amount of Substandard loans, does not have to exist in individual assets classified Substandard.

Doubtful — A loan classified as Doubtful has all the weaknesses inherent in one classified Substandard with the added characteristic that the weaknesses make collection or liquidation in full, on the basis of currently existing facts, conditions, and values, highly questionable and improbable. The possibility of loss is extremely high, but because of certain important and reasonable specific pending factors, which may work to the advantage of strengthening of the asset, its classification as an estimated loss is deferred until its more exact status may be determined. Pending factors include proposed merger, acquisition, or liquidation procedures, capital injection, perfecting liens on additional collateral and refinancing plans.

 

Loans categorized as Special Mention or worse are considered Criticized. Loans categorized as Substandard or Doubtful are considered Classified. The following table presents loan and lease balances by credit quality indicator as of September 30, 2011:

 

     Nonclassified/                              
(dollars in thousands)    Pass      Special Mention      Substandard      Doubtful         
     (Ratings 1-5)      (Rating 6)      (Rating 7)      (Rating 8)      Total  

Commercial and agricultural

   $ 54,166       $ 4,124       $ 3,630       $ 421       $ 62,341   

Real estate — construction

     52,232         10,121         59,552         —           121,905   

Real estate — mortgage:

              

1-4 family residential

     326,426         14,917         27,723         27         369,093   

Commercial

     202,229         56,272         35,277         —           293,778   

Consumer

     43,150         159         281         181         43,771   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 678,203       $ 85,593       $ 126,463       $ 629       $ 890,888   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

The following table presents loan and lease balances by credit quality indicator as of December 31, 2010:

 

     Nonclassified/                              
(dollars in thousands)    Pass      Special Mention      Substandard      Doubtful         
     (Ratings 1-5)      (Rating 6)      (Rating 7)      (Rating 8)      Total  

Commercial and agricultural

   $ 71,325       $ 6,375       $ 10,882       $ 5,165       $ 93,747   

Real estate — construction

     76,317         46,596         111,365         42,698         276,976   

Real estate — mortgage:

              

1-4 family residential

     324,369         18,398         34,662         11,430         388,859   

Commercial

     283,557         59,439         84,666         67,199         494,861   

Consumer

     48,620         —           609         303         49,532   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 804,188       $ 130,808       $ 242,184       $ 126,795       $ 1,303,975   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

The following table presents ALLL activity by portfolio segment for the three-month period as of September 30, 2011:

 

     For Three Months Ended September 30, 2011  
                 Real Estate - Mortgage              
(dollars in thousands)    Commercial and     Real Estate -     1-4 Family                    
     Agriculture     Construction     Residential     Commercial     Consumer     Total  

Allowance for loan losses:

            

Beginning balance at July 1, 2011

   $ 6,527      $ 28,419      $ 9,030      $ 13,619      $ 1,771      $ 59,366   

Charge-offs

     (1,988     (13,740     (1,958     (5,848     (842     (24,376

Recoveries

     226        1,217        59        96        352        1,950   

Provision

     204        4,606        (134     2,259        246        7,181   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ending balance at September 30, 2011

   $ 4,969      $ 20,502      $ 6,997      $ 10,126      $ 1,527      $ 44,121   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

The following table presents ALLL activity by portfolio segment for the nine-month period as of September 30, 2011:

 

$00000.00 $00000.00 $00000.00 $00000.00 $00000.00 $00000.00
     For Nine Months Ended September 30, 2011  
                 Real Estate - Mortgage              
(dollars in thousands)    Commercial
and
    Real Estate -     1-4 Family                    
     Agriculture     Construction     Residential     Commercial     Consumer     Total  

Allowance for loan losses:

            

Beginning balance at January 1, 2011

   $ 11,144      $ 46,792      $ 7,742      $ 26,851      $ 1,158      $ 93,687   

Charge-offs

     (10,455     (57,912     (8,579     (36,028     (2,974     (115,948

Recoveries

     759        2,121        621        838        1,099        5,438   

Provision

     3,521        29,501        7,213        18,465        2,244        60,944   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ending balance at September 30, 2011

   $ 4,969      $ 20,502      $ 6,997      $ 10,126      $ 1,527      $ 44,121   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Portion of ending balance:

            

Individually evaluated for impairment

   $ 829      $ 10,759      $ 2,934      $ 3,099      $ 113      $ 17,734   

Collectively evaluated for impairment

     4,140        9,743        4,063        7,027        1,414        26,387   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total ALLL evaluated for impairment

   $ 4,969      $ 20,502      $ 6,997      $ 10,126      $ 1,527      $ 44,121   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Loans held for investment:

            

Ending balance at September 30, 2011

   $ 62,341      $ 121,905      $ 369,093      $ 293,778      $ 43,771      $ 890,888   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Portion of ending balance:

            

Individually evaluated for impairment

   $ 3,352      $ 57,503      $ 22,110      $ 30,899      $ 152      $ 114,016   

Collectively evaluated for impairment

     58,989        64,402        346,983        262,879        43,619        776,872   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total loans evaluated for impairment

   $ 62,341      $ 121,905      $ 369,093      $ 293,778      $ 43,771      $ 890,888   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

The following table presents ALLL activity by portfolio segment for the year ended December 31, 2010:

 

$00000.00 $00000.00 $00000.00 $00000.00 $00000.00 $00000.00
                 Real Estate - Mortgage              
(dollars in thousands)   

Commercial

and

    Real Estate -     1-4 Family                    
     Agriculture     Construction     Residential     Commercial     Consumer     Total  

Allowance for loan losses:

            

Beginning balance at January 1, 2010

   $ 3,543      $ 23,932      $ 8,311      $ 12,729      $ 946      $ 49,461   

Charge-offs

     (9,832     (53,374     (9,060     (15,418     (3,566     (91,250

Recoveries

     585        52        178        271        1,635        2,721   

Provision

     16,848        76,182        8,313        29,269        2,143        132,755   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ending balance at December 31, 2010

   $ 11,144      $ 46,792      $ 7,742      $ 26,851      $ 1,158      $ 93,687   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Portion of ending balance:

            

Individually evaluated for impairment

   $ 7,451      $ 35,281      $ 5,448      $ 22,708      $ —        $ 70,888   

Collectively evaluated for impairment

     3,693        11,511        2,294        4,143        1,158        22,799   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total ALLL evaluated for impairment

   $ 11,144      $ 46,792      $ 7,742      $ 26,851      $ 1,158      $ 93,687   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Loans held for investment:

            

Ending balance at December 31, 2010

   $ 93,747      $ 276,976      $ 388,859      $ 494,861      $ 49,532      $ 1,303,975   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Portion of ending balance:

            

Individually evaluated for impairment

   $ 14,176      $ 152,465      $ 41,109      $ 132,537      $ 188      $ 340,475   

Collectively evaluated for impairment

     79,571        124,511        347,750        362,324        49,344        963,500   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total loans evaluated for impairment

   $ 93,747      $ 276,976      $ 388,859      $ 494,861      $ 49,532      $ 1,303,975   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

The following table presents loans held for investment on nonaccrual status by loan class for the dates indicated below:

 

(dollars in thousands)    September 30,      December 31,  
     2011      2010  

Loans Held for Investment:

     

Commercial and agricultural

   $ 3,969       $ 13,274   

Real estate — construction

     58,002         144,605   

Real estate — mortgage:

     

1-4 family residential

     25,169         34,994   

Commercial

     31,101         131,866   

Consumer

     235         329   
  

 

 

    

 

 

 

Total

   $ 118,476       $ 325,068   
  

 

 

    

 

 

 

 

The following table presents loans held for sale on nonaccrual status by loan class for the dates indicated below:

 

(dollars in thousands)    September 30,      December 31,  
     2011      2010  
  

 

 

    

 

 

 

Loans Held for Sale:

     

Real estate — construction

   $ 4,201       $ —     

Real estate — mortgage:

     

1-4 family residential

     1,073         —     

Commercial

     20,387         —     
  

 

 

    

 

 

 

Total

   $ 25,661       $ —     
  

 

 

    

 

 

 

The following table presents an aging analysis of accruing and nonaccruing loans as of September 30, 2011:

 

$00000000 $00000000 $00000000 $00000000 $00000000 $00000000 $00000000
                      

 

 

90 or More

Days Past Due

and Accruing

  

 

 

(dollars in thousands)    Past Due                   
     30-59 Days      60-89 Days      90 or More Days      Total      Current      Total Loans     

Commercial and agricultural

   $ 1,579       $ 583       $ 2,781       $ 4,943       $ 57,398       $ 62,341       $ 157   

Real estate — construction

     1,708         12,169         40,485         54,362         67,543         121,905         —     

Real estate — mortgage:

                    

1-4 family residential

     1,369         2,109         15,662         19,140         349,953         369,093         108   

Commercial

     10,064         2,290         11,911         24,265         269,513         293,778         873   

Consumer

     541         42         198         781         42,990         43,771         69   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 15,261       $ 17,193       $ 71,037       $ 103,491       $ 787,397       $ 890,888       $ 1,207   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

The following table presents an aging analysis of accruing and nonaccruing loans as of December 31, 2010:

 

$00000000 $00000000 $00000000 $00000000 $00000000 $00000000 $00000000
(dollars in thousands)    Past Due                    90 or More
Days  Past Due
and Accruing
 
     30-59 Days      60-89 Days      90 or More Days      Total      Current      Total Loans     

Commercial and agricultural

   $ 1,610       $ 3,622       $ 5,186       $ 10,418       $ 83,329       $ 93,747       $ 48   

Real estate — construction

     21,687         10,532         98,099         130,318         146,658         276,976         212   

Real estate — mortgage:

                    

1-4 family residential

     11,199         7,016         22,505         40,720         348,139         388,859         4,167   

Commercial

     9,798         12,430         74,271         96,499         398,362         494,861         380   

Consumer

     199         44         160         403         49,129         49,532         11   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 44,493       $ 33,644       $ 200,221       $ 278,358       $ 1,025,617       $ 1,303,975       $ 4,818   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

A loan is considered impaired, based on current information and events, if it is probable that the Company will be unable to collect the scheduled payments or principal and interest when due according to the contractual terms of the loan agreement.

 

The following table presents impaired loans, segregated by portfolio segment, and the corresponding reserve for impaired loan losses as of September 30, 2011:

 

            Unpaid         
(dollars in thousands)    Recorded      Principal      Related  
     Investment      Balance      Allowance  

With no related allowance recorded:

        

Commercial and agricultural

   $ 2,334       $ 3,877       $ —     

Real estate—construction

     15,810         20,866         —     

Real estate—mortgage:

        

1-4 family residential

     12,660         14,650         —     

Commercial

     19,794         26,392         —     

Consumer

     85         105         —     

With an allowance recorded:

        

Commercial and agricultural

   $ 1,635       $ 1,671       $ 829   

Real estate—construction

     42,448         56,601         10,759   

Real estate—mortgage:

        

1-4 family residential

     12,533         13,474         2,934   

Commercial

     11,853         12,192         3,099   

Consumer

     150         154         113   

Total:

        

Commercial and agricultural

   $ 3,969       $ 5,548       $ 829   

Real estate—construction

     58,258         77,467         10,759   

Real estate—mortgage:

        

1-4 family residential

     25,193         28,124         2,934   

Commercial

     31,647         38,584         3,099   

Consumer

     235         259         113   

The following table presents impaired loans, segregated by portfolio segment, the corresponding reserve for impaired loan losses and the average recorded investment as of December 31, 2010:

 

            Unpaid             Average  
(dollars in thousands)    Recorded      Principal      Related      Recorded  
     Investment      Balance      Allowance      Investment  

With no related allowance recorded:

           

Commercial and agricultural

   $ 4,530       $ 6,108       $ —         $ 5,970   

Real estate—construction

     56,638         73,579         —           74,440   

Real estate—mortgage:

           

1-4 family residential

     26,737         29,173         —           29,720   

Commercial

     45,042         52,565         —           54,674   

Consumer

     205         207         —           192   

With an allowance recorded:

           

Commercial and agricultural

   $ 9,707       $ 11,054       $ 7,451       $ 8,228   

Real estate—construction

     95,890         112,858         35,281         86,329   

Real estate—mortgage:

           

1-4 family residential

     14,727         15,855         5,448         11,563   

Commercial

     87,716         96,436         22,708         84,015   

Consumer

     —           —           —           —     

Total:

           

Commercial and agricultural

   $ 14,237       $ 17,162       $ 7,451       $ 14,198   

Real estate—construction

     152,528         186,437         35,281         160,769   

Real estate—mortgage:

           

1-4 family residential

     41,464         45,028         5,448         41,283   

Commercial

     132,758         149,001         22,708         138,689   

Consumer

     205         207         —           192   

 

Interest income recognized after the above loans became impaired was immaterial as of December 31, 2010.

Average recorded investment and interest income recognized on impaired loans, segregated by portfolio segment, is shown in the following table as of September 30, 2011:

 

     For Three Months Ended      For Nine Months Ended  
     September 30, 2011      September 30, 2011  
(dollars in thousands)    Average
Recorded
Investment
     Interest
Income
Recognized
     Average
Recorded
Investment
     Interest
Income
Recognized
 

With no related allowance recorded:

           

Commercial and agricultural

   $ 2,417       $ —         $ 3,305       $ —     

Real estate—construction

     29,789         —           49,617         —     

Real estate—mortgage:

           

1-4 family residential

     13,585         —           18,628         —     

Commercial

     29,453         —           49,736         —     

Consumer

     98         —           196         —     

With an allowance recorded:

           

Commercial and agricultural

   $ 2,751       $ —         $ 5,803       $ —     

Real estate—construction

     47,884         —           60,131         —     

Real estate—mortgage:

           

1-4 family residential

     16,268         —           16,027         —     

Commercial

     21,647         —           42,990         —     

Consumer

     311         —           231         —     

Total:

           

Commercial and agricultural

   $ 5,168       $ —         $ 9,108       $ —     

Real estate—construction

     77,673         —           109,748         —     

Real estate—mortgage:

           

1-4 family residential

     29,853         —           34,655         —     

Commercial

     51,100         —           92,726         —     

Consumer

     409         —           427         —     

As a result of adopting the amendments in ASU 2011-02, the Company reassessed all restructurings that occurred on or after the beginning of the fiscal year of adoption (January 1, 2011) to determine whether they are considered troubled debt restructurings (TDRs) under the amended guidance. The Company identified as TDRs certain loans for which the allowance for loan losses had previously been measured under a general allowance methodology. Upon identifying those loans as TDRs, the Company identified them as impaired under the guidance in ASC 310-10-35. The amendments in ASU 2011-02 require prospective application of the impairment measurement guidance in ASC 310-10-35 for those loans newly identified as impaired. At the end of the first interim period of adoption (September 30, 2011), the recorded investment in loans for which the allowance was previously measured under a general allowance methodology and are now impaired under ASC 310-10-35 was $1.0 million, and the allowance for loan losses associated with those loans, on the basis of a current evaluation of loss was $16,200.

 

For the three and nine months ended September 30, 2011, the following table presents a breakdown of troubled debt restructurings segregated by portfolio segment:

 

     For Three Months Ended September 30, 2011      For Nine Months Ended September 30, 2011  
(dollars in thousands)    Number
of Loans
     Pre-Modification
Outstanding
Recorded
Investment
     Post-Modification
Outstanding
Recorded
Investment
     Number
of Loans
     Pre-Modification
Outstanding
Recorded
Investment
     Post-Modification
Outstanding
Recorded
Investment
 

Troubled Debt Restructurings:

                 

Commercial and agricultural

     —         $ —         $ —           6       $ 555       $ 555   

Real estate—construction

     —           —           —           6         3,612         3,612   

Real estate—mortgage:

                 

1-4 family residential

     1         155         155         8         401         401   

Commercial

     2         1,651         1,651         13         7,904         7,904   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

     3       $ 1,806       $ 1,806         33       $ 12,472       $ 12,472   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

During the nine months ended September 30, 2011, the Company modified 33 loans that were considered to be troubled debt restructurings. The Company extended the terms for 21 of these loans, the interest rate was lowered for three of these loans, and of the remaining nine loans, eight were modified to convert to interest only loans and one was modified for multiple reasons.

There were no loans restructured in the twelve months prior to September 30, 2011 that went into default during the nine months ended September 30, 2011.

In the determination of the allowance for loan losses, management considers troubled debt restructurings and any subsequent defaults in these restructurings as impaired loans. The amount of the impairment is measured using the present value of expected future cash flows discounted at the loan's effective interest rate, the observable market price of the loan, or the fair value of the collateral if the loan is collateral dependent.