XML 114 R33.htm IDEA: XBRL DOCUMENT v3.8.0.1
LOANS (Tables)
12 Months Ended
Dec. 31, 2017
LOANS - Carrying Amount of Accretable Yield for Purchased Impaired and Nonimpaired Loans [Abstract]  
Commercial and Consumer Credit Exposure by Risk Attribute
Commercial and consumer credit exposure by risk attribute was as follows:

 
 
As of December 31, 2017
 
 
 
 
Real Estate
 
 
 
 
(Dollars in thousands)
 
Commercial and industrial
 
Construction
 
Commercial
 
Lease
financing
 
Total
Pass
 
$
1,882,464

 
$
467,687

 
$
2,446,999

 
$
88,078

 
$
4,885,228

Special Mention
 
6,226

 
0

 
4,436

 
0

 
10,662

Substandard
 
24,053

 
43

 
38,656

 
1,269

 
64,021

Doubtful
 
0

 
0

 
0

 
0

 
0

Total
 
$
1,912,743

 
$
467,730

 
$
2,490,091

 
$
89,347

 
$
4,959,911

 
 
Residential
real estate
 
Home Equity
 
Installment
 
Credit card
 
Total
Performing
 
$
463,459

 
$
489,148

 
$
41,331

 
$
46,691

 
$
1,040,629

Nonperforming
 
7,932

 
4,456

 
255

 
0

 
12,643

Total
 
$
471,391

 
$
493,604

 
$
41,586

 
$
46,691

 
$
1,053,272


 
 
As of December 31, 2016
 
 
 
 
Real Estate
 
 
 
 
(Dollars in thousands)
 
Commercial and industrial
 
Construction
 
Commercial
 
Lease
financing
 
Total
Pass
 
$
1,725,451

 
$
398,155

 
$
2,349,662

 
$
92,540

 
$
4,565,808

Special Mention
 
18,256

 
1,258

 
15,584

 
108

 
35,206

Substandard
 
38,241

 
21

 
62,331

 
460

 
101,053

Doubtful
 
0

 
0

 
0

 
0

 
0

Total
 
$
1,781,948

 
$
399,434

 
$
2,427,577

 
$
93,108

 
$
4,702,067


 
 
Residential
real estate
 
Home equity
 
Installment
 
Credit card
 
Total
Performing
 
$
491,380

 
$
456,314

 
$
50,202

 
$
43,408

 
$
1,041,304

Nonperforming
 
9,600

 
4,074

 
437

 
0

 
14,111

Total
 
$
500,980

 
$
460,388

 
$
50,639

 
$
43,408

 
$
1,055,415


Loan Delinquency, including Nonaccrual Loans
Loan delinquency, including nonaccrual loans, was as follows:
 
 
As of December 31, 2017
(Dollars in thousands)
 
30 – 59
days
past due
 
60 – 89
days
past due
 
> 90 days
past due
 
Total
past
due
 
Current
 
Subtotal
 
Purchased impaired
 
Total
 
> 90 days
past due
and still
accruing
Loans
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial and industrial
 
$
755

 
$
1,657

 
$
5,078

 
$
7,490

 
$
1,901,821

 
$
1,909,311

 
$
3,432

 
$
1,912,743

 
$
0

Lease financing
 
485

 
0

 
0

 
485

 
88,862

 
89,347

 
0

 
89,347

 
0

Construction real estate
 
234

 
0

 
0

 
234

 
467,216

 
467,450

 
280

 
467,730

 
0

Commercial real estate
 
1,716

 
201

 
8,777

 
10,694

 
2,419,969

 
2,430,663

 
59,428

 
2,490,091

 
0

Residential real estate
 
526

 
811

 
1,992

 
3,329

 
430,500

 
433,829

 
37,562

 
471,391

 
0

Home equity
 
2,716

 
394

 
1,753

 
4,863

 
485,127

 
489,990

 
3,614

 
493,604

 
0

Installment
 
179

 
29

 
205

 
413

 
40,529

 
40,942

 
644

 
41,586

 
0

Credit card
 
285

 
87

 
62

 
434

 
46,257

 
46,691

 
0

 
46,691

 
62

Total
 
$
6,896

 
$
3,179

 
$
17,867

 
$
27,942

 
$
5,880,281

 
$
5,908,223

 
$
104,960

 
$
6,013,183

 
$
62


 
 
As of December 31, 2016
(Dollars in thousands)
 
30 - 59
days
past due
 
60 - 89
days
past due
 
> 90 days
past due
 
Total
past
due
 
Current
 
Subtotal
 
Purchased impaired
 
Total
 
> 90 days
past due and still accruing
Loans
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial and industrial
 
$
1,257

 
$
208

 
$
1,339

 
$
2,804

 
$
1,773,939

 
$
1,776,743

 
$
5,205

 
$
1,781,948

 
$
0

Lease financing
 
137

 
0

 
115

 
252

 
92,856

 
93,108

 
0

 
93,108

 
0

Construction real estate
 
0

 
0

 
0

 
0

 
398,877

 
398,877

 
557

 
399,434

 
0

Commercial real estate
 
777

 
134

 
5,589

 
6,500

 
2,339,327

 
2,345,827

 
81,750

 
2,427,577

 
2,729

Residential real estate
 
821

 
37

 
2,381

 
3,239

 
450,631

 
453,870

 
47,110

 
500,980

 
0

Home equity
 
195

 
145

 
1,776

 
2,116

 
456,143

 
458,259

 
2,129

 
460,388

 
0

Installment
 
24

 
1

 
258

 
283

 
49,058

 
49,341

 
1,298

 
50,639

 
0

Credit card
 
457

 
177

 
142

 
776

 
42,632

 
43,408

 
0

 
43,408

 
142

Total
 
$
3,668

 
$
702

 
$
11,600

 
$
15,970

 
$
5,603,463

 
$
5,619,433

 
$
138,049

 
$
5,757,482

 
$
2,871


Loans Restructured During Period
The following table provides information on loan modifications classified as TDRs during the years ended December 31, 2017, 2016 and 2015:
 
Years ended December 31,
 
2017
 
2016
 
2015
(Dollars in thousands)
Number of loans
 
Pre-modification loan balance
 
Period end balance
 
Number of loans
 
Pre-modification loan balance
 
Period end balance
 
Number of loans
 
Pre-modification loan balance
 
Period end balance
Commercial and industrial
7

 
$
5,724

 
$
5,661

 
18
 
$
3,402

 
$
3,508

 
33
 
$
9,035

 
$
8,203

Construction
real estate
0

 
0

 
0

 
0
 
0

 
0

 
0
 
0

 
0

Commercial
real estate
8

 
1,816

 
1,758

 
16
 
5,200

 
4,752

 
18
 
20,249

 
16,474

Residential
real estate
6

 
416

 
315

 
5
 
840

 
787

 
10
 
1,292

 
1,238

Home equity
1

 
39

 
39

 
5
 
165

 
156

 
25
 
2,859

 
2,221

Installment
0

 
0

 
0

 
3
 
9

 
9

 
10
 
97

 
97

Total
22

 
$
7,995

 
$
7,773

 
47

 
$
9,616

 
$
9,212

 
96

 
$
33,532

 
$
28,233

Loans Restructured, Modifications
The following table provides information on how TDRs were modified during the years ended December 31, 2017, 2016 and 2015:
 
Years Ended December 31,
(Dollars in thousands)
2017
 
2016
 
2015
Extended maturities
$
3,261

 
$
2,571

 
$
12,883

Adjusted interest rates
2,767
 
0
 
0
Combination of rate and maturity changes
489
 
3,046

 
1,244

Forbearance
1,181
 
88

 
260

Other (1)
75
 
3,507

 
13,846

Total
$
7,773

 
$
9,212

 
$
28,233

(1) Other includes covenant modifications and other concessions or combination of concessions that do not consist of interest rate adjustments, forbearance and maturity extensions.

Loan Restructuring, Loans with a Payment Default Within 12 Months of Loan Modification
 
 
 
 
 
 
 
 
 
 
 
 
 
Nonaccrual, Restructured and Impaired Loans
The following table provides information on impaired loans, excluding purchased impaired loans, as of December 31:

(Dollars in thousands)
 
2017
 
2016
 
2015
Impaired loans
 
 
 
 
 
 
Nonaccrual loans (1)
 
 
 
 
 
 
Commercial and industrial
 
$
5,229

 
$
2,419

 
$
8,405

Lease financing
 
82

 
195

 
122

Construction real estate
 
29

 
0

 
0

Commercial real estate
 
10,616

 
6,098

 
9,418

Residential real estate
 
4,140

 
5,251

 
5,027

Home equity
 
3,743

 
3,400

 
4,898

Installment
 
243

 
367

 
127

Total nonaccrual loans
 
24,082

 
17,730

 
27,997

Accruing troubled debt restructurings
 
17,545

 
30,240

 
28,876

Total impaired loans
 
$
41,627

 
$
47,970

 
$
56,873

 
 
 
 
 
 
 
Interest income effect
 
 
 
 
 
 
Gross amount of interest that would have been recorded under original terms
 
$
3,397

 
$
2,848

 
$
3,595

Interest included in income
 
 
 
 
 
 
Nonaccrual loans
 
535

 
375

 
475

Troubled debt restructurings
 
710

 
876

 
682

Total interest included in income
 
1,245

 
1,251

 
1,157

Net impact on interest income
 
$
2,152

 
$
1,597

 
$
2,438

 
 
 
 
 
 
 
Commitments outstanding to borrowers with nonaccrual loans
 
$
0

 
$
0

 
$
1

(1) Nonaccrual loans include nonaccrual TDRs of $6.4 million, $5.1 million and $9.3 million as of December 31, 2017, 2016 and 2015, respectively.
Investment in Impaired Loans
First Financial's investment in impaired loans, excluding purchased impaired loans, is as follows:
 
 
December 31, 2017
 
December 31, 2016
(Dollars in thousands)
 
Current balance
 
Contractual
principal
balance
 
Related
allowance
 
Current balance
 
Contractual
principal
balance
 
Related
allowance
Loans with no related allowance recorded
 
 
 
 
 
 
 
 
 
 
Commercial and industrial
 
$
7,162

 
$
8,460

 
$
0

 
$
12,134

 
$
12,713

 
$
0

Lease financing
 
82

 
82

 
0

 
195

 
195

 
0

Construction real estate
 
29

 
60

 
0

 
0

 
0

 
0

Commercial real estate
 
18,423

 
20,837

 
0

 
12,232

 
14,632

 
0

Residential real estate
 
6,876

 
8,145

 
0

 
8,412

 
9,648

 
0

Home equity
 
4,356

 
5,399

 
0

 
3,973

 
5,501

 
0

Installment
 
255

 
422

 
0

 
437

 
603

 
0

Total
 
37,183

 
43,405

 
0

 
37,383

 
43,292

 
0

 
 
 
 
 
 
 
 
 
 
 
 
 
Loans with an allowance recorded
 
 
 
 
 
 
 
 
Commercial and industrial
 
169

 
169

 
169

 
1,069

 
1,071

 
550

Lease financing
 
0

 
0

 
0

 
0

 
0

 
0

Construction real estate
 
0

 
0

 
0

 
0

 
0

 
0

Commercial real estate
 
3,119

 
3,120

 
448

 
8,228

 
8,277

 
593

Residential real estate
 
1,056

 
1,063

 
160

 
1,189

 
1,189

 
179

Home equity
 
100

 
100

 
2

 
101

 
101

 
2

Installment
 
0

 
0

 
0

 
0

 
0

 
0

Total
 
4,444

 
4,452

 
779

 
10,587

 
10,638

 
1,324

 
 
 
 
 
 
 
 
 
 
 
 
 
Total
 
 

 
 

 
 

 
 
 
 
 
 
Commercial and industrial
 
7,331

 
8,629

 
169

 
13,203

 
13,784

 
550

Lease financing
 
82

 
82

 
0

 
195

 
195

 
0

Construction real estate
 
29

 
60

 
0

 
0

 
0

 
0

Commercial real estate
 
21,542

 
23,957

 
448

 
20,460

 
22,909

 
593

Residential real estate
 
7,932

 
9,208

 
160

 
9,601

 
10,837

 
179

Home equity
 
4,456

 
5,499

 
2

 
4,074

 
5,602

 
2

Installment
 
255

 
422

 
0

 
437

 
603

 
0

Total
 
$
41,627

 
$
47,857

 
$
779

 
$
47,970

 
$
53,930

 
$
1,324


 
 
Years ended December 31,
 
 
2017
 
2016
 
2015
(Dollars in thousands)
 
Average
balance
 
Interest
income
recognized
 
Average
balance
 
Interest
income
recognized
 
Average
balance
 
Interest
income
recognized
Loans with no related allowance recorded
 
 
 
 
 
 
 
 
 
 
Commercial and industrial
 
$
13,167

 
$
280

 
$
13,619

 
$
309

 
$
10,468

 
$
258

Lease financing
 
112

 
4

 
150

 
3

 
24

 
0

Construction real estate
 
601

 
1

 
0

 
0

 
150

 
0

Commercial real estate
 
20,935

 
563

 
14,252

 
357

 
19,363

 
344

Residential real estate
 
7,616

 
196

 
7,752

 
199

 
8,143

 
184

Home equity
 
4,032

 
99

 
4,830

 
86

 
5,648

 
82

Installment
 
332

 
4

 
366

 
7

 
380

 
7

Total
 
46,795

 
1,147

 
40,969

 
961

 
44,176

 
875

 
 
 
 
 
 
 
 
 
 
 
 
 
Loans with an allowance recorded
 
 
 
 
 
 
 
 
 
 
Commercial and industrial
 
1,204

 
28

 
1,098

 
37

 
1,409

 
26

Lease financing
 
0

 
0

 
214

 
8

 
0

 
0

Construction real estate
 
0

 
0

 
0

 
0

 
0

 
0

Commercial real estate
 
2,634

 
40

 
7,792

 
211

 
12,928

 
213

Residential real estate
 
1,112

 
26

 
1,374

 
30

 
1,696

 
40

Home equity
 
101

 
4

 
101

 
4

 
101

 
3

Installment
 
0

 
0

 
0

 
0

 
0

 
0

Total
 
5,051

 
98

 
10,579

 
290

 
16,134

 
282

 
 
 
 
 
 
 
 
 
 
 
 
 
Total
 
 

 
 

 
 

 
 

 
 

 
 

Commercial and industrial
 
14,371

 
308

 
14,717

 
346

 
11,877

 
284

Lease financing
 
112

 
4

 
364

 
11

 
24

 
0

Construction real estate
 
601

 
1

 
0

 
0

 
150

 
0

Commercial real estate
 
23,569

 
603

 
22,044

 
568

 
32,291

 
557

Residential real estate
 
8,728

 
222

 
9,126

 
229

 
9,839

 
224

Home equity
 
4,133

 
103

 
4,931

 
90

 
5,749

 
85

Installment
 
332

 
4

 
366

 
7

 
380

 
7

Total
 
$
51,846

 
$
1,245

 
$
51,548

 
$
1,251

 
$
60,310

 
$
1,157



Changes in Other Real Estate Owned
Changes in OREO were as follows:
 
 
Years ended December 31,
(Dollars in thousands)
 
2017
 
2016
 
2015
Balance at beginning of year
 
$
6,284

 
$
13,254

 
$
22,674

Additions
 
 
 
 
 
 
Commercial
 
1,732

 
1,850

 
5,187

Residential
 
2,387

 
1,022

 
3,211

Total additions
 
4,119

 
2,872

 
8,398

Disposals
 
 

 
 

 
 
Commercial
 
(5,409
)
 
(6,993
)
 
(12,722
)
Residential
 
(1,574
)
 
(2,363
)
 
(3,095
)
Total disposals
 
(6,983
)
 
(9,356
)
 
(15,817
)
Valuation adjustments
 
 

 
 

 
 
Commercial
 
(439
)
 
(345
)
 
(1,617
)
Residential
 
(200
)
 
(141
)
 
(384
)
Total valuation adjustments
 
(639
)
 
(486
)
 
(2,001
)
Balance at end of year
 
$
2,781

 
$
6,284

 
$
13,254