XML 86 R27.htm IDEA: XBRL DOCUMENT v3.2.0.727
Loans and Asset Quality Information (Tables)
6 Months Ended
Jun. 30, 2015
Loans and Asset Quality Information [Abstract]  
Summary of the major categories of total loans outstanding

($ in thousands)

 

June 30, 2015

 

December 31, 2014

 

June 30, 2014

 

Amount

 

Percentage

 

Amount

 

Percentage

 

Amount

 

Percentage

All loans (non-covered and covered):

               
               

Commercial, financial, and agricultural

  $ 179,909   7%   $ 160,878   7%   $ 165,021   7%

Real estate – construction, land development & other land loans

  282,262   12%   288,148   12%   295,868   12%

Real estate – mortgage – residential (1-4 family) first mortgages

  777,515   32%   789,871   33%   814,712   33%

Real estate – mortgage – home equity loans / lines of credit

  220,534   9%   223,500   9%   227,381   9%

Real estate – mortgage – commercial and other

  904,496   38%   882,127   37%   868,599   36%

Installment loans to individuals

  47,244   2%   50,704   2%   62,153   3%

    Subtotal

  2,411,960   100%   2,395,228   100%   2,433,734   100%

Unamortized net deferred loan costs

  819     946     651  

    Total loans

  $ 2,412,779     $ 2,396,174     $ 2,434,385  
Summary of the major categories of non-covered loans outstanding

($ in thousands)

 

June 30, 2015

 

December 31, 2014

 

June 30, 2014

 

Amount

 

Percentage

 

Amount

 

Percentage

 

Amount

 

Percentage

Non-covered loans:

               
               

Commercial, financial, and agricultural

  $ 178,756   8%   $ 159,195   7%   $ 162,303   7%

Real estate – construction, land development & other land loans

  278,406   12%   282,604   13%   274,975   12%

Real estate – mortgage – residential (1-4 family) first mortgages

  694,794   30%   700,101   31%   718,962   32%

Real estate – mortgage – home equity loans / lines of credit

  208,778   9%   210,697   9%   213,542   9%

Real estate – mortgage – commercial and other

  890,158   39%   864,333   38%   825,450   37%

Installment loans to individuals

  47,244   2%   50,704   2%   61,647   3%

    Subtotal

  2,298,136   100%   2,267,634   100%   2,256,879   100%

Unamortized net deferred loan costs

  819     946     651  

    Total non-covered loans

  $ 2,298,955     $ 2,268,580     $ 2,257,530  
Schedule of the carrying amount of the covered loans



($ in thousands)

 

Impaired
Purchased

Loans –

Carrying

Value

 

Impaired

Purchased

Loans –

Unpaid

Principal

Balance

 

Nonimpaired Purchased

Loans –

Carrying
Value

 

Nonimpaired Purchased
Loans -

Unpaid

Principal

Balance

 

Total

Covered

Loans –

Carrying
Value

 

Total
Covered
Loans –
Unpaid
Principal
Balance

Covered loans:

                   

Commercial, financial, and agricultural

  $ 60   118   1,093   1,132   1,153   1,250

Real estate – construction, land development & other land loans

  301   526   3,555   3,962   3,856   4,488

Real estate – mortgage – residential (1-4 family) first mortgages

  310   1,275   82,411   96,461   82,721   97,736

Real estate – mortgage – home equity loans / lines of credit

  8   15   11,748   13,635   11,756   13,650

Real estate – mortgage – commercial and other

  1,092   3,162   13,246   14,111   14,338   17,273

     Total

  $ 1,771   5,096   112,053   129,301   113,824   134,397



($ in thousands)

 

Impaired
Purchased

Loans –
Carrying
Value

 

Impaired
Purchased
Loans –
Unpaid
Principal
Balance

 

Nonimpaired Purchased
Loans –
Carrying
Value

 

Nonimpaired Purchased
Loans -
Unpaid
Principal
Balance

 

Total
Covered
Loans –
Carrying
Value

 

Total
Covered

Loans –
Unpaid
Principal
Balance

Covered loans:

                   

Commercial, financial, and agricultural

  $ 66   123   1,617   1,661   1,683   1,784

Real estate – construction, land development & other land loans

  309   534   5,235   6,471   5,544   7,005

Real estate – mortgage – residential (1-4 family) first mortgages

  362   1,298   89,408   104,678   89,770   105,976

Real estate – mortgage – home equity loans / lines of credit

  12   19   12,791   15,099   12,803   15,118

Real estate – mortgage – commercial and other

  1,201   3,209   16,593   17,789   17,794   20,998

     Total

  $ 1,950   5,183   125,644   145,698   127,594   150,881
Schedule of activity in covered purchased nonimpaired loans

($ in thousands)

 

Carrying amount of nonimpaired covered loans at December 31, 2013

  $ 207,167

Principal repayments

  (50,183 )

Transfers to foreclosed real estate

  (5,061 )

Transfers to non-covered loans due to expiration of loss-share agreement

  (38,987 )

Net loan (charge-offs) / recoveries

  (3,301 )

Accretion of loan discount

  16,009

Carrying amount of nonimpaired covered loans at December 31, 2014

  125,644

Principal repayments

  (15,709 )

Transfers to foreclosed real estate

  (656 )

Net loan (charge-offs) / recoveries

  82

Accretion of loan discount

  2,692

Carrying amount of nonimpaired covered loans at June 30, 2015

  $ 112,053
Schedule of activity in purchased impaired loans


($ in thousands)



Purchased Impaired Loans

 




Contractual
Principal
Receivable

 

Fair Market
Value
Adjustment –
Write Down
(Nonaccretable
Difference)

 

 Carrying
Amount

Balance at December 31, 2013

  $ 6,263   3,121   3,142

Change due to payments received

  (599)   227   (826)

Change due to loan charge-off

  (2)   29   (31)

Other

  197   (115)   312

Balance at December 31, 2014

  5,859   3,262   2,597

Change due to payments received

  (99)   112   (211)

Other

  (3)   (3)  

Balance at June 30, 2015

  $ 5,757   3,371   2,386
Summary of nonperforming assets


ASSET QUALITY DATA ($ in thousands)

 

June 30,
2015

 

December 31,

2014

 

June 30,
2014

     

Non-covered nonperforming assets

     

Nonaccrual loans

  $ 44,123   $ 50,066   $ 47,533

Restructured loans - accruing

  32,059   35,493   27,250

Accruing loans > 90 days past due

 

-

 

 

     Total non-covered nonperforming loans

  76,182   85,559   74,783

Foreclosed real estate

  9,954   9,771   9,346

Total non-covered nonperforming assets

  $ 86,136   $ 95,330   $ 84,129
     

Covered nonperforming assets

     

Nonaccrual loans (1)

  $ 7,378   $ 10,508   $ 20,938

Restructured loans - accruing

  3,910   5,823   8,193

Accruing loans > 90 days past due

 

-

 

 

     Total covered nonperforming loans

  11,288   16,331   29,131

Foreclosed real estate

  1,945   2,350   9,934

Total covered nonperforming assets

  $ 13,233   $ 18,681   $ 39,065
     

     Total nonperforming assets

  $ 99,369   $ 114,011   $ 123,194

 

(1
At June 30, 2015, December 31, 2014, and June 30, 2014, the contractual balance of the nonaccrual loans covered by FDIC loss share agreements was $12.7 million, $16.0 million, and $34.3 million, respectively.
Schedule of nonaccrual loans

($ in thousands)

 

Non-covered

 

Covered

 

Total

Commercial, financial, and agricultural:

       

Commercial – unsecured

  $ 210  

22

  232

Commercial – secured

  2,727  

  2,727

Secured by inventory and accounts receivable

  86   34   120
 
   

Real estate – construction, land development & other land loans

  6,387   96   6,483
     

Real estate – residential, farmland and multi-family

  23,347   4,756   28,103
     

Real estate – home equity lines of credit

  2,235   431   2,666
     

Real estate – commercial

  8,663   2,039   10,702
     

Consumer

  468  

  468

  Total

  $ 44,123   7,378   51,501

($ in thousands)

 

Non-covered

 

Covered

 

Total

Commercial, financial, and agricultural:

       

Commercial – unsecured

  $ 187   1   188

Commercial – secured

  2,927  

  2,927

Secured by inventory and accounts receivable

  454   103   557
     

Real estate – construction, land development & other land loans

  7,891   1,140   9,031
     

Real estate – residential, farmland and multi-family

  24,459   7,785   32,244
     

Real estate – home equity lines of credit

  2,573   278   2,851
     

Real estate – commercial

  11,070   1,201   12,271
     

Consumer

  505  

  505

  Total

  $ 50,066   10,508   60,574
     
Schedule of analysis of the payment status of loans

($ in thousands)

 

30-59
Days Past
Due

 

60-89 Days
Past Due

 

Nonaccrual

Loans

 

Current

 

Total Loans Receivable

Non-covered loans

             

Commercial, financial, and agricultural:

             

Commercial - unsecured

  $ 196   1   210   41,667   42,074

Commercial - secured

  495   478   2,727   113,920   117,620

Secured by inventory and accounts receivable

 

    86   23,241   23,327
         

Real estate – construction, land development & other land loans

  445   98   6,387   249,505   256,435
         

Real estate – residential, farmland, and multi-family

  4,452   2,406   23,347   818,158   848,363
         

Real estate – home equity lines of credit

  806   69   2,235   195,235   198,345
         

Real estate - commercial

  3,216   371   8,663   756,743   768,993
         

Consumer

  331   266   468   41,914   42,979

  Total non-covered

  $ 9,941   3,689   44,123   2,240,383   2,298,136

Unamortized net deferred loan costs

          819

           Total non-covered loans

          $ 2,298,955
         

Covered loans

  $ 632  

653

  7,378   105,161   113,824
         

                Total loans

  $ 10,573   4,342   51,501   2,345,544   2,412,779

($ in thousands)

 

30-59
Days Past

Due

 

60-89 Days
Past Due

 

Nonaccrual
Loans

 

Current

 

Total Loans Receivable

Non-covered loans

             

Commercial, financial, and agricultural:

             

Commercial - unsecured

  $ 191   35   187   36,871   37,284

Commercial - secured

  1,003   373   2,927   102,671   106,974

Secured by inventory and accounts receivable

  30   225   454   21,761   22,470
         

Real estate – construction, land development & other land loans

  1,950   139   7,891   247,535   257,515
         

Real estate – residential, farmland, and multi-family

  11,272   3,218   24,459   807,884   846,833
         

Real estate – home equity lines of credit

  1,585   352   2,573   194,067   198,577
         

Real estate - commercial

  3,738   996   11,070   738,981   754,785
         

Consumer

  695   131   505   41,865   43,196

  Total non-covered

  $ 20,464   5,469   50,066   2,191,635   2,267,634

Unamortized net deferred loan costs

          946

           Total non-covered loans

          $ 2,268,580
         

Covered loans

  $ 4,385   964   10,508   111,737   127,594
         

                Total loans

  $ 24,849   6,433   60,574   2,303,372   2,396,174
Schedule of activity in the allowance for loan losses for non-covered loans

($ in thousands)

 

Commercial, Financial,
and
Agricultural

 

Real Estate – Construction, Land Development, & Other Land Loans

 

Real Estate – Residential, Farmland,
and Multi-
family

 

Real
Estate –
Home
Equity
Lines of
Credit

 

Real Estate – Commercial and Other

 

Consumer

 

Unallo-
cated

 

Total

                       
As of and for the three months ended June 30, 2015                                
Beginning balance    5,757    6,006    10,826    4,163   5,919    795   304    33,770 
Charge-offs   (2,083 (702 (844 (496 (1,026 )  (252 ) -    (5,403)
Recoveries   260   50   156   28   193   100   -    787 
Provisions   1,630   (338 (497 (528 (363 305   792    1,001 
Ending balance   5,564   5,016   9,641   3,167   4,723   948   1,096    30,155 
                                 

As of and for the six months ended June 30, 2015

         
                       

Beginning balance

  $ 8,391   6,470   9,720   3,731   9,045   841   147   38,345

Charge-offs

  (3,027 (1,958 (2,413 (563 (1,949 (853

  (10,763)

Recoveries

  348   317   172   45   395   191  

  1,468

Provisions

  (148 187   2,162   (46 (2,768 769   949   1,105

Ending balance

  $ 5,564   5,016   9,641   3,167   4,723   948   1,096   30,155
               

Ending balances as of June 30, 2015: Allowance for loan losses

               
               

Individually evaluated for impairment

  $ 134   364   1,794  

  328  

 

  2,620
               

Collectively evaluated for impairment

  $ 5,430   4,652   7,847   3,167   4,395   948   1,096   27,535
               

Loans acquired with deteriorated credit quality

  $  

 

 

 

 

 

 

               

Loans receivable as of June 30, 2015:

               
               

Ending balance - total

  $ 183,021   256,435   848,363   198,345   768,993   42,979  

  2,298,136

Unamortized net deferred loan costs

                819

Total non-covered loans

                $ 2,298,955
               

Ending balances as of June 30, 2015: Loans

               
               

Individually evaluated for impairment

  $ 764   4,920   23,833  

  17,453  

 

  46,970
         
     

Collectively evaluated for impairment

  $ 182,257   251,515   824,530   198,345   750,926  

42,979

 

  2,250,552
               

Loans acquired with deteriorated credit quality

  $  

 

 

  614  

 

  614

($ in thousands)

 

Commercial, Financial,
and
Agricultural

 

Real Estate – Construction, Land Development, & Other Land Loans

 

Real Estate – Residential, Farmland,
and Multi-
family

 

Real
Estate –
Home
Equity
Lines of

Credit

 

Real Estate – Commercial and Other

 

Consumer

 

Unallo-
cated

 

Total

                       

As of and for the year ended December 31, 2014

         
                       

Beginning balance

  $ 7,432   12,966   15,142   1,838   5,524   1,513   (152)   44,263

Charge-offs

  (4,039)   (2,148)   (4,417)   (912)   (3,048)   (1,724)  

  (16,288)

Recoveries

  140   398   331   45   181   451  

  1,546

Transfer from covered category

  36   813   51  

  833   4  

  1,737

Provisions

  4,822   (5,559)   (1,387)   2,760   5,555   597   299   7,087

Ending balance

  $ 8,391   6,470   9,720   3,731   9,045   841   147   38,345
               

Ending balances as of December 31, 2014:  Allowance for loan losses

               
               

Individually evaluated for impairment

  $ 211   415   1,686  

  165  

 

  2,477
               

Collectively evaluated for impairment

  $ 8,180   6,055   8,034   3,731   8,880   841   147   35,868
               

Loans acquired with deteriorated credit quality

  $  

 

 

 

 

 

 

               

Loans receivable as of December 31, 2014:

               
               

Ending balance - total

  $ 166,728   257,515   846,833   198,577   754,785   43,196  

  2,267,634

Unamortized net deferred loan costs

                946

Total non-covered loans

                $ 2,268,580
               

Ending balances as of December 31, 2014: Loans

               
               

Individually evaluated for impairment

  $ 784   7,991   24,010   476   20,910   7  

  53,531
               

Collectively evaluated for impairment

  $ 165,944   249,524   822,823   198,101   733,228   43,189  

  2,213,456
               

Loans acquired with deteriorated credit quality

  $  

 

 

  647  

 

  647

($ in thousands)

 

Commercial, Financial, and Agricultural

 

Real Estate – Construction, Land Development, & Other Land Loans

 

Real Estate – Residential, Farmland,
and Multi-
family

 

Real
Estate –
Home

Equity
Lines of
Credit

 

Real Estate – Commercial and Other

 

Consumer

 

Unallo-
cated

 

Total

                       
As of and for the three months ended June 30, 2014                                
                                 
Beginning balance   8,889    8,650    12,733     3,662    9,375   1,030     367    44,706 
Charge-offs   (2,041)    (307)    (861)    (397)    (277)   

(371) 

  -    (4,254) 
Recoveries   21    73    114    6    26   116    -    356 
Provisions   2,079    (1,002)    (854)    484    88    131    232    1,158 
Ending balance   8,948    7,414    11,132    3,755    9,212    906    599    41,966 
                                 

As of and for the six months ended June 30, 2014

         
                       

Beginning balance

  $ 7,432   12,966   15,142   1,838   5,524   1,513   (152)   44,263

Charge-offs

  (2,666)   (1,234)   (1,631)   (503)   (889)   (799)  

  (7,722)

Recoveries

  49   309   179   11   121   233  

  902

Provisions

  4,133   (4,627)   (2,558)   2,409   4,456   (41)   751   4,523

Ending balance

  $ 8,948   7,414   11,132   3,755   9,212   906   599   41,966
               

Ending balances as of June 30, 2014: Allowance for loan losses

               
               

Individually evaluated for impairment

  $ 290   818   2,016  

  528  

 

  3,652
               

Collectively evaluated for impairment

  $ 8,658   6,596   9,116   3,755   8,684   906   599   38,314
               

Loans acquired with deteriorated credit quality

  $  

 

 

 

 

 

 

               

Loans receivable as of June 30, 2014:

               
               

Ending balance - total

  $ 178,670   247,369   867,175   200,510   717,905   45,250  

  2,256,879

Unamortized net deferred loan costs

                                       

 

    651 

Total non-covered loans

                                       

 

    2,257,530 
               

Ending balances as of June 30, 2014: Loans

               
               

Individually evaluated for impairment

  $ 679   7,541   22,505   483   17,009   10  

  48,227
               

Collectively evaluated for impairment

  $ 177,991   239,828   844,670   200,027   700,896   45,240  

  2,208,652
               

Loans acquired with deteriorated credit quality

  $  

 

 

 

 

 

 

Schedule of activity in the allowance for loan losses for covered loans

($ in thousands)

 

Covered Loans

 

     
As of and for the three months ended June 30, 2015        
Beginning balance    2,226  
Charge-offs      (676
Recoveries      545  
Provisions      (160
Ending balance    1,935  
         

As of and for the six months ended June 30, 2015

Beginning balance

  $ 2,281

Charge-offs

  (1,116 )

Recoveries

  1,198

Provisions

  (428 )

Ending balance

  $ 1,935
 

Ending balances as of June 30, 2015: Allowance for loan losses

 
 

Individually evaluated for impairment

  $ 455

Collectively evaluated for impairment

  1,434

Loans acquired with deteriorated credit quality

  46
 

Loans receivable as of June 30, 2015:

 
 

Ending balance – total

  $ 113,824
 

Ending balances as of June 30, 2015: Loans

 
 

Individually evaluated for impairment

  $ 6,763

Collectively evaluated for impairment

  105,290

Loans acquired with deteriorated credit quality

  1,771

 

($ in thousands)

 

Covered Loans

 

     

As of and for the year ended December 31, 2014

Beginning balance

  $ 4,242

Charge-offs

  (6,948 )

Recoveries

  3,616

Transferred to non-covered

  (1,737 )

Provisions

  3,108

Ending balance

  $ 2,281

 

       

Ending balances as of December 31, 2014:  Allowance for loan losses

 
 

Individually evaluated for impairment

  $ 1,161

Collectively evaluated for impairment

  1,046

Loans acquired with deteriorated credit quality

  74
 

Loans receivable as of December 31, 2014:

 
 

Ending balance – total

  $ 127,594
 

Ending balances as of December 31, 2014: Loans

 
 

Individually evaluated for impairment

  $ 11,484

Collectively evaluated for impairment

  114,160

Loans acquired with deteriorated credit quality

  1,950

 

($ in thousands)

 

Covered Loans

 

     
As of and for the three months ended June 30, 2014        
Beginning balance    3,421  
Charge-offs     (2,722
Recoveries     630  
Provisions     2,501  
Ending balance   3,830  
         

As of and for the six months ended June 30, 2014

Beginning balance

  $ 4,242

Charge-offs

  (5,670 )

Recoveries

  2,547

Provisions

  2,711

Ending balance

  $ 3,830
 

Ending balances as of June 30, 2014: Allowance for loan losses

 
 

Individually evaluated for impairment

  $ 1,312

Collectively evaluated for impairment

  2,472

Loans acquired with deteriorated credit quality

  46
 

Loans receivable as of June 30, 2014:

 
 

Ending balance – total

  $ 176,855
 

Ending balances as of June 30, 2014: Loans

 
 

Individually evaluated for impairment

  $ 20,615

Collectively evaluated for impairment

  153,357

Loans acquired with deteriorated credit quality

  2,883
Schedule of impaired loans individually evaluated


($ in thousands)

 

Recorded Investment

 

 

Unpaid Principal Balance

 

 

Related Allowance

 

 

Average Recorded Investment

 

Non-covered loans with no related allowance recorded:





                 

Commercial, financial, and agricultural:

         

Commercial - unsecured

  $ 70   84  

  45

Commercial - secured

  108   109  

  44

Secured by inventory and accounts receivable

 

 

 

 

       

Real estate – construction, land development & other land loans

  3,483   4,540  

  5,045
       

Real estate – residential, farmland, and multi-family

  9,788   11,017  

  9,575
       

Real estate – home equity lines of credit

 

 

 

  159
       

Real estate – commercial

  15,164   17,279  

  16,800
       

Consumer

 

 

 

  2

Total non-covered impaired loans with no allowance

  $ 28,613   33,029  

  31,670
       

Total covered impaired loans with no allowance

  $ 5,698   10,040  

  6,354
       

Total impaired loans with no allowance recorded

  $ 34,311   43,069  

  38,024
       

Non-covered  loans with an allowance recorded:

       

Commercial, financial, and agricultural:

       

Commercial - unsecured

  $ 101   107   46   136

Commercial - secured

  485   502   88   558

Secured by inventory and accounts receivable

 

 

 

 

       

Real estate – construction, land development & other land loans

  1,437   3,601   364   1,499
       

Real estate – residential, farmland, and multi-family

  14,045   14,547   1,794   14,215
       

Real estate – home equity lines of credit

 

 

 

 

       

Real estate – commercial

  2,903   3,008   328   3,237
       

Consumer

 

 

 

 

Total non-covered impaired loans with allowance

  $ 18,971   21,765   2,620   19,645
       

Total covered impaired loans with allowance

  $ 2,836   3,109   501   4,173
       

Total impaired loans with an allowance recorded

  $ 21,807   24,874   3,121   23,818

 


($ in thousands)

 

Recorded Investment 

 

 

Unpaid Principal Balance

 

 

Related Allowance

 

 

Average Recorded Investment

 

Non-covered loans with no related allowance recorded:





                 

Commercial, financial, and agricultural:

         

Commercial - unsecured

  $ 33   35  

  20

Commercial - secured

  5   6  

  95

Secured by inventory and accounts receivable

 

 

 

 

       

Real estate – construction, land development & other land loans

  6,877   7,944  

  6,430
       

Real estate – residential, farmland, and multi-family

  9,165   10,225  

  7,776
       

Real estate – home equity lines of credit

  476   498  

  388
       

Real estate – commercial

  17,409   20,786  

  11,911
       

Consumer

  7   10  

  7

Total non-covered impaired loans with no allowance

  $ 33,972   39,504  

  26,627
       

Total covered impaired loans with no allowance

  $ 8,097   12,081  

  16,986
       

Total impaired loans with no allowance recorded

  $ 42,069   51,585  

  43,613
       

Non-covered  loans with an allowance recorded:

       

Commercial, financial, and agricultural:

       

Commercial - unsecured

  $ 140   143   47   142

Commercial - secured

  606   612   164   550

Secured by inventory and accounts receivable

 

 

 

  15
       

Real estate – construction, land development & other land loans

  1,114   3,243   415   1,487
       

Real estate – residential, farmland, and multi-family

  14,845   15,257   1,686   14,418
       

Real estate – home equity lines of credit

 

 

 

  4
       

Real estate – commercial

  3,501   3,530   165   6,420
       

Consumer

 

 

 

  8

Total non-covered impaired loans with allowance

  $ 20,206   22,785   2,477   23,044
       

Total covered impaired loans with allowance

  $ 5,220   5,719   1,229   8,513
       

Total impaired loans with an allowance recorded

  $ 25,426   28,504   3,706   31,557
Schedule of recorded investment in loans by credit quality indicators

($ in thousands)

 

Credit Quality Indicator (Grouped by Internally Assigned Grade)

 


 

Pass
(Grades 1, 2,
& 3)

 

 

Pass – Acceptable/ Average
(Grade 4)

 

 

Watch or Standard
Loans
(Grade 9)

 

 

Special
Mention
Loans
(Grade 5)

 

 

Classified Loans
(Grades
6, 7, & 8)

 

 

Nonaccrual Loans

 

 

Total

 

Non-covered loans:

                                               

Commercial, financial, and agricultural:

                   

Commercial - unsecured

  $ 19,718   20,202   5   1,170   769   210   42,074

Commercial - secured

  51,546   57,399   60   3,241   2,647   2,727   117,620

Secured by inventory and accounts receivable

  7,721   14,587  

  292   641   86   23,327
             

Real estate – construction, land development & other land loans

  94,263   132,055   723   13,738   9,269   6,387   256,435
             

Real estate – residential, farmland, and multi-family

  215,193   529,845   4,862   40,743   34,373   23,347   848,363
             

Real estate – home equity lines of credit

  125,505   59,684   1,525   5,043   4,353   2,235   198,345
             

Real estate - commercial

  263,746   445,742   8,240   30,392   12,210   8,663   768,993
             

Consumer

  27,913   13,568   53   436   541   468   42,979

  Total

  $ 805,605   1,273,082   15,468   95,055   64,803   44,123   2,298,136

Unamortized net deferred loan costs

              819

          Total non-covered  loans

              $ 2,298,955
             

Total covered loans 

  $ 12,014   64,847   323   10,109   19,153   7,378   113,824
             

               Total loans

  $ 817,619   1,337,929   15,791   105,164   83,956   51,501   2,412,779

($ in thousands)

 

Credit Quality Indicator (Grouped by Internally Assigned Grade)

 


 

Pass
(Grades 1, 2,
& 3)
 

 

 

Pass – Acceptable / Average
(Grade 4)
 

 

 

Watch or Standard
Loans
(Grade 9)

 

 

Special
Mention
Loans
(Grade 5)
 

 

 

Classified Loans
(Grades
6, 7, & 8)
 

 

 

Nonaccrual Loans

 

 

Total

 

Non-covered loans:

                                               

Commercial, financial, and agricultural:

                   

Commercial - unsecured

  $ 17,856   15,649   5   1,356   2,231   187   37,284

Commercial - secured

  32,812   62,361   62   4,481   4,331   2,927   106,974

Secured by inventory and accounts receivable

  10,815   9,928  

  767   506   454   22,470
             

Real estate – construction, land development & other land loans

  87,806   135,072   771   13,066   12,909   7,891   257,515
             

Real estate – residential, farmland, and multi-family

  221,581   520,790   4,536   40,993   34,474   24,459   846,833
             

Real estate – home equity lines of credit

  122,528   62,642   1,135   5,166   4,533   2,573   198,577
             

Real estate - commercial

  223,197   465,395   9,057   30,318   15,748   11,070   754,785
             

Consumer

  25,520   15,614   54   855   648   505   43,196

  Total

  $ 742,115   1,287,451   15,620   97,002   75,380   50,066   2,267,634

Unamortized net deferred loan costs

              946

          Total non-covered  loans

              $ 2,268,580
             

Total covered loans 

  $ 14,349   70,989   632   10,503   20,613   10,508   127,594
             

               Total loans

  $ 756,464   1,358,440   16,252   107,505   95,993   60,574   2,396,174
Schedule of information related to loans modified in a troubled debt restructuring
($ in thousands)  

For the three months ended

 

 

For the three months ended

 

   

June 30, 2015

 

 

June 30, 2014

 

 

Number of Contracts

 

 

Pre-Modification Restructured Balances

 

 

Post-Modification Restructured Balances

 

 

Number of Contracts

 

 

Pre-Modification Restructured Balances

 

 

Post-Modification Restructured Balances

 

Non-covered TDRs – Accruing

                                   

Commercial, financial, and agricultural:

                                   

Commercial – unsecured

 

1

 

 

$

8

 

 

$

8

 

 

 

 

$

 

 

$

 

Commercial – secured

 

 

 

 

 

 

 

 

 

 

 

 

Secured by inventory and accounts receivable

 

 

 

 

 

 

 

 

 

 

 

 

Real estate – construction, land development & other land loans

 

 

 

 

 

 

 

 

 

 

 

 

Real estate – residential, farmland, and multi-family

  1   152   152   5   411   411

Real estate – home equity lines of credit

 

 

 

 

 

 

Real estate – commercial

       

 

 

Consumer

 

 

 

 

 

 

           

Non-covered TDRs – Nonaccrual

           

Commercial, financial, and agricultural:

           

Commercial – unsecured

 

 

 

 

 

 

Commercial – secured

 

 

 

 

 

 

Secured by inventory and accounts receivable

 

 

 

 

 

 

Real estate – construction, land development & other land loans

       

 

 

Real estate – residential, farmland, and multi-family

        2   332   332

Real estate – home equity lines of credit

 

 

 

 

 

 

Real estate – commercial

 

 

 

 

 

 

Consumer

 

 

 

 

 

 

           

Total non-covered TDRs arising during period

  2   160   160   7   743   743
           

Total covered TDRs arising during period  – Accruing

    $   $  

2

  $ 248   $ 245

Total covered TDRs arising during period – Nonaccrual

 

 

 

     
           

Total TDRs arising during period

  2   $ 160   $ 160   9   $ 991   $ 988


($ in thousands)   For the six months ended
June 30, 2015
    For the six months ended
June 30, 2014
 
    Number of
Contracts
    Pre-
Modification
Restructured
Balances
    Post-
Modification
Restructured
Balances
    Number of
Contracts
    Pre-
Modification
Restructured
Balances
    Post-
Modification
Restructured
Balances
 
Non-covered TDRs – Accruing                                                
Commercial, financial, and agricultural:                                                
Commercial – unsecured     1     $ 8     $ 8           $     $  
Commercial – secured                                    
Secured by inventory and accounts receivable                                    
Real estate – construction, land development & other land loans                                    
Real estate – residential, farmland, and multi-family     2       265       265       7       748       748  
Real estate – home equity lines of credit                                    
Real estate – commercial     1       51       51                    
Consumer                                    
                                                 
Non-covered TDRs – Nonaccrual                                                
Commercial, financial, and agricultural:                                                
Commercial – unsecured                                    
Commercial – secured                                    
Secured by inventory and accounts receivable                                    
Real estate – construction, land development & other land loans                                          
Real estate – residential, farmland, and multi-family     4       305       305       4       438       438  
Real estate – home equity lines of credit                                    
Real estate – commercial                                    
Consumer                                    
                                                 
Total non-covered TDRs arising during period     8       629       629       11       1,186       1,186  
                                                 
Total covered TDRs arising during period– Accruing     2     $ 139     $ 139       2     $ 248     $ 245  
Total covered TDRs arising during period – Nonaccrual                       5       710       682  
                                                 
Total TDRs arising during period     10     $ 768     $ 768       18     $ 2,144     $ 2,113  
Schedule od accruing restructured loans that defaulted in the period
($ in thousands)  

For the three months ended

 

 

For the three months ended 

 

   

June 30, 2015

 

 

June 30, 2014

 

Number of Contracts

 

 

Recorded Investment 

 

 

Number of Contracts

 

 

Recorded Investment

 

                         

Non-covered accruing TDRs that subsequently defaulted

                       

Commercial, financial, and agricultural:

   

 

                         

   Commercial – unsecured

   

   1 

      7                     

Real estate – construction, land development & other land loans

 

  $     $

Real estate – residential, farmland, and multi-family

  -   -  

 

Real estate – commercial

 

 

   
       

Total non-covered TDRs that subsequently defaulted

  1   $ 7     $
       

Total accruing covered TDRs that subsequently defaulted

 

  $  

  $
       

Total accruing TDRs that subsequently defaulted

  1   $ 7     $
($ in thousands)   For the six months ended
June 30, 2015
    For the six months ended
June 30, 2014
 
    Number of
Contracts
    Recorded
Investment
    Number of
Contracts
    Recorded
Investment
 
                         
Non-covered accruing TDRs that subsequently defaulted                                
Commercial, financial, and agricultural:                                
Commercial – unsecured     1     $ 7           $  
Real estate – construction, land development & other land loans                 1       5  
Real estate – residential, farmland, and multi-family     1       34              
Real estate – commercial                 1       71  
                                 
Total non-covered TDRs that subsequently defaulted     2     $ 41       2     $ 76  
                                 
Total accruing covered TDRs that subsequently defaulted         $           $  
                                 
Total accruing TDRs that subsequently defaulted     2     $ 41       2     $ 76