XML 39 R28.htm IDEA: XBRL DOCUMENT v3.4.0.3
Loans and Asset Quality Information (Tables)
3 Months Ended
Mar. 31, 2016
Loans and Asset Quality Information [Abstract]  
Summary of the major categories of total loans outstanding

($ in thousands)

 

March 31, 2016

 

December 31, 2015

 

March 31, 2015

 

Amount

 

Percentage

 

Amount

 

Percentage

 

Amount

 

Percentage

All loans (non-covered and covered):

               
               

Commercial, financial, and agricultural

  $ 228,867   9 %   $ 202,671   8 %   $ 176,013   7 %

Real estate – construction, land development & other land loans

  302,052   12 %   308,969   12 %   285,319   12 %

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

  757,696   30 %   768,559   31 %   776,313   33 %

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

  235,380   9 %   232,601   9 %   223,679   9 %

Real estate – mortgage – commercial and other

  966,937   38 %   957,587   38 %   885,282   37 %

Installment loans to individuals

  47,163   2 %   47,666   2 %   48,010   2 %

    Subtotal

  2,538,095   100 %   2,518,053   100 %   2,394,616   100 %

Unamortized net deferred loan costs

  1,258     873     783  

    Total loans

  $ 2,539,353     $ 2,518,926     $ 2,395,399  
Summary of the major categories of non-covered loans outstanding

($ in thousands)

 

March 31, 2016

 

December 31, 2015

 

March 31, 2015

 

Amount

 

Percentage

 

Amount

 

Percentage

 

Amount

 

Percentage

Non-covered loans:

               
               

Commercial, financial, and agricultural

  $ 228,124   10 %   $ 201,798   8 %   $ 174,516   8 %

Real estate – construction, land development & other land loans

  298,410   12 %   305,228   13 %   279,780   12 %

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

  684,085   28 %   692,902   29 %   690,910   31 %

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

  225,245   9 %   221,995   9 %   211,337   9 %

Real estate – mortgage – commercial and other

  955,550   39 %   945,823   39 %   870,234   38 %

Installment loans to individuals

  47,158   2 %   47,666   2 %   48,010   2 %

    Subtotal

  2,438,572   100 %   2,415,412   100 %   2,274,787   100 %

Unamortized net deferred loan costs

  1,258     873     783  

    Total non-covered loans

  $ 2,439,830     $ 2,416,285     $ 2,275,570  
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

  $  

  743   748   743   748

Real estate – construction, land development & other land loans

  207   332   3,435   3,384   3,642   3,716

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

  80   564   73,531   85,962   73,611   86,526

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

  7   14   10,128   11,516   10,135   11,530

Real estate – mortgage – commercial and other

  873   1,973   10,514   11,105   11,387   13,078

Installment loans to individuals

 

 

  5   35   5   35

     Total

  $ 1,167   2,883   98,356   112,750   99,523   115,633


($ 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

  $
 

  873   886   873   886

Real estate – construction, land development & other land loans

  277   365   3,464   3,457   3,741   3,822

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

  102   633   75,555   88,434   75,657   89,067

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

  7   14   10,599   12,099   10,606   12,113

Real estate – mortgage – commercial and other

  1,003   3,136   10,761   11,458   11,764   14,594

     Total

  $ 1,389   4,148   101,252   116,334   102,641   120,482
Schedule of activity in covered purchased nonimpaired loans

($ in thousands)

 

Carrying amount of nonimpaired covered loans at December 31, 2014

  $ 125,644

Principal repayments

  (30,238 )

Transfers to foreclosed real estate

  (1,211 )

Net loan (charge-offs) / recoveries

  2,306

Accretion of loan discount

  4,751

Carrying amount of nonimpaired covered loans at December 31, 2015

  101,252

Principal repayments

  (3,975 )

Transfers to foreclosed real estate

  (869 )

Net loan (charge-offs) / recoveries

  893

Accretion of loan discount

  1,055

Carrying amount of nonimpaired covered loans at March 31, 2016

  $ 98,356
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, 2014

  $ 5,859   3,262   2,597

Change due to payments received

  (634 )   (102 )   (532 )

Transfer to foreclosed real estate

  (431 )   (336 )   (95 )

Other

  (3 )   (3 )  

Balance at December 31, 2015

  $ 4,791   2,821   1,970

Change due to payments received

  (879 )   (711 )   (168 )

Change due to loan charge-off

  (394 )   (324 )   (70 )

Balance at March 31, 2016

  $ 3,518   1,786   1,732
Summary of nonperforming assets


ASSET QUALITY DATA ($ in thousands)

 

March 31,
2016

 

December 31,
2015

 

March 31,
2015

 

         

Non-covered nonperforming assets

     

Nonaccrual loans

  $ 35,741   $ 39,994   $ 47,416  

Restructured loans - accruing

  27,055   28,011   33,997  

Accruing loans > 90 days past due

 

 

 

 

     Total non-covered nonperforming loans

  62,796   68,005   81,413  

Foreclosed real estate

  8,767   9,188   8,978  

Total non-covered nonperforming assets

  $ 71,563   $ 77,193   $ 90,391  
       

Covered nonperforming assets

       

Nonaccrual loans (1)

  $ 5,670   $ 7,816   $ 8,596  

Restructured loans - accruing

  3,459   3,478   3,874  

Accruing loans > 90 days past due

 

 

 

 

     Total covered nonperforming loans

  9,129   11,294   12,470  

Foreclosed real estate

  1,569   806   2,055  

Total covered nonperforming assets

  $ 10,698   $ 12,100   $ 14,525  
       

     Total nonperforming assets

  $ 82,261   $ 89,293   $ 104,916  

 

____________________________________________________________________________________________________

(1)
At March 31, 2016, December 31, 2015, and March 31, 2015, the contractual balance of the nonaccrual loans covered by FDIC loss share agreements was $9.0 million, $12.3 million, and $14.1 million, respectively.
Schedule of nonaccrual loans

($ in thousands)

 

Non-covered

 

Covered

 

Total

 

Commercial, financial, and agricultural:

           

Commercial – unsecured

  $ 443   22   465  

Commercial – secured

  2,113  

  2,113  

Secured by inventory and accounts receivable

  84  

  84  
       

Real estate – construction, land development & other land loans

  3,950  

  3,950  
       

Real estate – residential, farmland and multi-family

  20,137   3,262   23,399  
       

Real estate – home equity lines of credit

  1,821   329   2,150  
       

Real estate – commercial

  7,086   2,057   9,143  
       

Consumer

  107  

  107  

  Total

  $ 35,741   5,670   41,411  

($ in thousands)

 

Non-covered

 

Covered

 

Total

 

Commercial, financial, and agricultural:

           

Commercial – unsecured

  $ 391   22   413  

Commercial – secured

  2,406  

  2,406  

Secured by inventory and accounts receivable

  83  

  83  
       

Real estate – construction, land development & other land loans

  4,155   52   4,207  
       

Real estate – residential, farmland and multi-family

  21,964   5,201   27,165  
       

Real estate – home equity lines of credit

  2,431   361   2,792  
       

Real estate – commercial

  8,262   2,180   10,442  
       

Consumer

  302  

  302  

  Total

  $ 39,994   7,816   47,810  
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

  $ 3  

  443   77,581   78,027

Commercial - secured

  579  

  2,113   113,605   116,297

Secured by inventory and accounts receivable

  19  

  84   40,083   40,186
         

Real estate – construction, land development & other land loans

  1,211   118   3,950   275,585   280,864
         

Real estate – residential, farmland, and multi-family

  9,837   1,824   20,137   810,797   842,595
         

Real estate – home equity lines of credit

  1,043   76   1,821   212,030   214,970
         

Real estate - commercial

  1,301   659   7,086   815,813   824,859
         

Consumer

  226   131   107   40,310   40,774

  Total non-covered

  $ 14,219   2,808   35,741   2,385,804   2,438,572

Unamortized net deferred loan costs

          1,258

           Total non-covered loans

          $ 2,439,830
         

Covered loans

  $ 5,173   5   5,670   88,675   99,523
         

                Total loans

  $ 19,392   2,813   41,411   2,474,479   2,539,353

($ 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

  $ 632  

  391   50,878   51,901

Commercial - secured

  344   127   2,406   111,803   114,680

Secured by inventory and accounts receivable

  28  

  83   38,875   38,986
         

Real estate – construction, land development & other land loans

  1,499   379   4,155   284,345   290,378
         

Real estate – residential, farmland, and multi-family

  12,691   3,271   21,964   813,817   851,743
         

Real estate – home equity lines of credit

  920   96   2,431   207,998   211,445
         

Real estate - commercial

  5,399   864   8,262   797,855   812,380
         

Consumer

  273   255   302   43,069   43,899

  Total non-covered

  $ 21,786   4,992   39,994   2,348,640   2,415,412

Unamortized net deferred loan costs

          873

           Total non-covered loans

          $ 2,416,285
         

Covered loans

  $ 3,313   402   7,816   91,110   102,641
         

                Total loans

  $ 25,099   5,394   47,810   2,439,750   2,518,926
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 March 31, 2016

         
                       

Beginning balance

  $ 4,758   3,410   9,154   2,741   4,987   1,038   696   26,784

Charge-offs

  (533 )   (259 )   (2,014 )   (466 )   (166 )   (425 )  

  (3,863 )

Recoveries

  79   85   315   13   96   119  

  707

Provisions

  612   (229 )   1,291   (285 )   252   234   (254 )   1,621

Ending balance

  $ 4,916   3,007   8,746   2,003   5,169   966   442   25,249
               

Ending balances as of March 31, 2016:  Allowance for loan losses

               

Individually evaluated for impairment

  $ 118   183   1,427  

  554  

 

  2,282
               

Collectively evaluated for impairment

  $ 4,798   2,824   7,319   2,003   4,615   966   442   22,967
               

Loans acquired with deteriorated credit quality

  $  

 

 

 

 

 

 

               

Loans receivable as of March 31, 2016:

               
               

Ending balance – total

  $ 234,510   280,864   842,595   214,970   824,859   40,774  

  2,438,572

Unamortized net deferred loan costs

                1,258

Total non-covered loans

                2,439,830
               

Ending balances as of March 31, 2016: Loans

               
               

Individually evaluated for impairment

  $ 923   4,393   22,658   13   13,467  

 

  41,454
               

Collectively evaluated for impairment

  $ 233,587   276,471   819,937   214,957   810,828   40,774  

  2,396,554
               

Loans acquired with deteriorated credit quality

  $  

 

 

  564  

 

  564

($ 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, 2015

         
                       

Beginning balance

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

Charge-offs

  (3,684 )   (2,647 )   (5,682 )   (826 )   (2,639 )   (1,637 )  

  (17,115 )

Recoveries

  876   993   321   100   888   368  

  3,546

Provisions

  (825 )   (1,406 )   4,795   (264 )   (2,307 )   1,466   549   2,008

Ending balance

  $ 4,758   3,410   9,154   2,741   4,987   1,038   696   26,784
               

Ending balances as of December 31, 2015:  Allowance for loan losses

               

Individually evaluated for impairment

  $ 190   213   1,478   313   333   160  

  2,687
               

Collectively evaluated for impairment

  $ 4,568   3,197   7,676   2,428   4,654   878   696   24,097
               

Loans acquired with deteriorated credit quality

  $  

 

 

 

 

 

 

               

Loans receivable as of December 31, 2015:

               
               

Ending balance

  $ 205,567   290,378   851,743   211,445   812,380   43,899  

  2,415,412

Unamortized net deferred loan costs

                873

Total non-covered loans

                2,416,285
               

Ending balances as of December 31, 2015: Loans

               
               

Individually evaluated for impairment

  $ 907   4,554   23,839   376   14,818   160  

  44,654
               

Collectively evaluated for impairment

  $ 204,660   285,824   827,904   211,069   796,981   43,739  

  2,370,177
               

Loans acquired with deteriorated credit quality

  $  

 

 

  581  

 

  581

($ 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 March 31, 2015

         
                       

Beginning balance

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

Charge-offs

  (944 )   (1,256 )   (1,569 )   (67 )   (923 )   (601 )  

  (5,360 )

Recoveries

  88   267   16   17   202   91  

  681

Provisions

  (1,778 )   525   2,659   482   (2,405 )   464   157   104

Ending balance

  $ 5,757   6,006   10,826   4,163   5,919   795   304   33,770
               

Ending balances as of March 31, 2015:  Allowance for loan losses

               

Individually evaluated for impairment

  $ 131   415   1,690  

  505  

 

  2,741
               

Collectively evaluated for impairment

  $ 5,626   5,591   9,136   4,163   5,414   795   304   31,029
               

Loans acquired with deteriorated credit quality

  $  

 

 

 

 

 

 

               

Loans receivable as of March 31, 2015:

               
               

Ending balance – total

  $ 181,921   256,851   838,651   199,176   757,018   41,170  

  2,274,787

Unamortized net deferred loan costs

                783

Total non-covered loans

                2,275,570
               

Ending balances as of March 31, 2015: Loans

               
               

Individually evaluated for impairment

  $ 800   6,720   23,527  

  20,504  

 

  51,551
               

Collectively evaluated for impairment

  $ 181,121   250,131   815,124   199,176   735,883   41,170  

  2,222,605
               

Loans acquired with deteriorated credit quality

  $  

 

 

  631  

 

  631
Schedule of activity in the allowance for loan losses for covered loans

($ in thousands)

 

Covered Loans 

 

     

As of and for the three months ended March 31, 2016

Beginning balance

  $ 1,799

Charge-offs

  (241 )

Recoveries

  1,204

Provision (reversal) for loan losses

  (1,363 )

Ending balance

  $ 1,399
 

Ending balances as of March 31, 2016:  Allowance for loan losses

 
 

Individually evaluated for impairment

  $ 438

Collectively evaluated for impairment

  961

Loans acquired with deteriorated credit quality

 

              

 

Loans receivable as of March 31, 2016:

 
 

Ending balance – total

  $ 99,523
 

Ending balances as of March 31, 2016: Loans

 
 

Individually evaluated for impairment

  $ 5,105

Collectively evaluated for impairment

  93,250

Loans acquired with deteriorated credit quality

  1,168

($ in thousands)

 

Covered Loans

 

     

As of and for the year ended December 31, 2015

Beginning balance

  $ 2,281

Charge-offs

  (1,316 )

Recoveries

  3,622

Provision (reversal) for loan losses

  (2,788 )

Ending balance

  $ 1,799

  Ending balances as of December 31, 2015:  Allowance for loan losses

 
 

Individually evaluated for impairment

  $ 554

Collectively evaluated for impairment

  1,175

Loans acquired with deteriorated credit quality

  70
 

Loans receivable as of December 31, 2015:

 
 

Ending balance – total

  $ 102,641
 

Ending balances as of December 31, 2015: Loans

 
 

Individually evaluated for impairment

  $ 7,055

Collectively evaluated for impairment

  94,197

Loans acquired with deteriorated credit quality

  1,389

($ in thousands)

 

Covered Loans

 

     

As of and for the three months ended March 31, 2015

Beginning balance

  $ 2,281

Charge-offs

  (440 )

Recoveries

  653

Provisions (reversal) for loan losses

  (268 )

Ending balance

  $ 2,226
 

Ending balances as of March 31, 2015:  Allowance for loan losses

 
 

Individually evaluated for impairment

  $ 1,058

Collectively evaluated for impairment

  1,144

Loans acquired with deteriorated credit quality

  24
 

Loans receivable as of March 31, 2015:

 
 

Ending balance – total

  $ 119,829
 

Ending balances as of March 31, 2015: Loans

 
 

Individually evaluated for impairment

  $ 7,868

Collectively evaluated for impairment

  110,099

Loans acquired with deteriorated credit quality

  1,862
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

  $ 195   227  

  214  

Commercial - secured

  494   545  

  311  

Secured by inventory and accounts receivable

 

 

 

 

 

         

Real estate – construction, land development & other land loans

  3,858   7,422  

  3,890  
         

Real estate – residential, farmland, and multi-family

  8,943   10,289  

  9,683  
         

Real estate – home equity lines of credit

  13   16  

  7  
         

Real estate – commercial

  8,350   9,077  

  9,171  
         

Consumer

 

 

 

 

 

Total non-covered impaired loans with no allowance

  $ 21,853   27,576  

  23,276  
         

Total covered impaired loans with no allowance

  $ 3,743   6,363  

  4,487  
         

Total impaired loans with no allowance recorded

  $ 25,596   33,936  

  27,763  
         

Non-covered  loans with an allowance recorded:

         

Commercial, financial, and agricultural:

         

Commercial - unsecured

  $ 202   223   112   165  

Commercial - secured

  32   32   6   224  

Secured by inventory and accounts receivable

 

 

 

 

 

         

Real estate – construction, land development & other land loans

  535   541   183   584  
         

Real estate – residential, farmland, and multi-family

  13,715   14,347   1,427   13,566  
         

Real estate – home equity lines of credit

 

 

 

  188  
         

Real estate – commercial

  5,681   6,170   554   5,544  
         

Consumer

 

 

 

  80  

Total non-covered impaired loans with allowance

  $ 20,165   21,313   2,282   20,351  
         

Total covered impaired loans with allowance

  $ 2,530   2,692   438   2,872  
         

Total impaired loans with an allowance recorded

  $ 22,695   24,005   2,720   23,223  


($ 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

  $ 234   276  

  128  

Commercial - secured

  128   151  

  70  

Secured by inventory and accounts receivable

 

 

 

 

 

         

Real estate – construction, land development & other land loans

  3,922   7,397  

  4,557  
         

Real estate – residential, farmland, and multi-family

  10,423   12,109  

  9,723  
         

Real estate – home equity lines of credit

 

 

 

  95  
         

Real estate – commercial

  9,992   11,022  

  14,585  
         

Consumer

 

 

 

  1  

Total non-covered impaired loans with no allowance

  $ 24,699   30,955  

  29,159  
         

Total covered impaired loans with no allowance

  $ 5,231   8,529  

  5,607  
         

Total impaired loans with no allowance recorded

  $ 29,930   39,484  

  34,766  
         

Non-covered  loans with an allowance recorded:

         

Commercial, financial, and agricultural:

         

Commercial - unsecured

  $ 129   140   77   137  

Commercial - secured

  416   443   113   513  

Secured by inventory and accounts receivable

 

 

 

 

 

         

Real estate – construction, land development & other land loans

  632   640   213   1,217  
         

Real estate – residential, farmland, and multi-family

  13,416   13,586   1,478   14,039  
         

Real estate – home equity lines of credit

  376   376   313   75  
         

Real estate – commercial

  5,407   5,592   333   3,968  
         

Consumer

  160   160   160   32  

Total non-covered impaired loans with allowance

  $ 20,536   20,937   2,687   19,981  
         

Total covered impaired loans with allowance

  $ 3,213   3,476   624   3,742  
         

Total impaired loans with an allowance recorded

  $ 23,749   24,413   3,311   23,723  
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

  $ 51,823   23,955   47   1,069   690   443   78,027  

Commercial - secured

  58,192   52,083   32   2,234   1,643   2,113   116,297  

Secured by inventory and accounts receivable

  18,743   20,565  

-

  233   561   84   40,186  
               

Real estate – construction, land development & other land loans

  100,984   156,482   560   10,633   8,255   3,950   280,864  
               

Real estate – residential, farmland, and multi-family

  214,520   529,934   3,910   42,657   31,437   20,137   842,595  
               

Real estate – home equity lines of credit

  134,515   68,243   1,537   5,140   3,714   1,821   214,970  
               

Real estate - commercial

  288,882   483,699   7,120   25,116   12,956   7,086   824,859  
               

Consumer

  26,347   13,451   4   656   209   107   40,774  

  Total

  $ 894,006   1,348,412   13,210   87,738   59,465   35,741   2,438,572  

Unamortized net deferred loan costs

              1,258  

          Total non-covered  loans

              $ 2,439,830  
               

Total covered loans 

  $ 12,035   57,128   248   7,251   17,191   5,670   99,523  
               

               Total loans

  $ 906,041   1,405,540   13,458   94,989   76,656   41,411   2,539,353  

($ 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

  $ 26,978   22,276  

-

  1,196   1,060   391   51,901

Commercial - secured

  56,428   51,464   32   2,478   1,872   2,406   114,680

Secured by inventory and accounts receivable

  18,955   19,120  

-

  252   576   83   38,986
             

Real estate – construction, land development & other land loans

  106,881   158,563   578   11,545   8,656   4,155   290,378
             

Real estate – residential, farmland, and multi-family

  216,549   532,859   4,083   43,654   32,634   21,964   851,743
             

Real estate – home equity lines of credit

  135,828   62,638   1,544   5,232   3,772   2,431   211,445
             

Real estate - commercial

  292,433   464,824   7,605   26,339   12,917   8,262   812,380
             

Consumer

  29,617   13,194   51   303   432   302   43,899

  Total

  $ 883,669   1,324,938   13,893   90,999   61,919   39,994   2,415,412

Unamortized net deferred loan costs

              873

          Total non-covered  loans

              $ 2,416,285
             

Total covered loans 

  $ 11,537   59,611   250   7,423   16,004   7,816   $ 102,641
             

               Total loans

  $ 895,206   1,384,549   14,143   98,422   77,923   47,810   $ 2,518,926
Schedule of information related to loans modified in a troubled debt restructuring

($ in thousands)

For the three months ended
March 31, 2016

   

For the three months ended
March 31, 2015

 

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

 

$

 

 

$

   

   

$

    $

 

Commercial – secured

 

 

 

 

   

   


   



Secured by inventory and accounts receivable

 

 

 

 

   

   


   



Real estate – construction, land development & other land loans

 

 

 

 

   

   


   



Real estate – residential, farmland, and multi-family

 

 

 

 

    1     113     113

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

Real estate – home equity lines of credit

 

 

 

 

   

   

   

Real estate – commercial

 

 

 

 

   

   

   

Consumer

 

 

 

 

   

   

   

                         

Total non-covered TDRs arising during period

 

 

 

 

    6     469     469
                         

Total covered TDRs arising during period– Accruing

 

$

 

$

    2     $ 139     $ 139

Total covered TDRs arising during period – Nonaccrual

 

 

 

 

   

   

   

                         

Total TDRs arising during period

 

$

 

$

 

    8     $ 608     $ 608
Schedule od accruing restructured loans that defaulted in the period

($ in thousands)

 

For the three months ended
March 31, 2016

 

For the three months ended
March 31, 2015

 

 

Number of Contracts

 

Recorded Investment

 

Number of Contracts

 

Recorded Investment

 

             

Non-covered accruing TDRs that subsequently defaulted

         

Real estate – residential, farmland, and multi-family

  1   $ 21   1   $ 34  
         

Total non-covered TDRs that subsequently defaulted

  1   $ 21   1   $ 34  
         

Total accruing covered TDRs that subsequently defaulted

  1   $ 44  

-

  $ -  
         

Total accruing TDRs that subsequently defaulted

  2   $ 65   1   $ 34