XML 41 R30.htm IDEA: XBRL DOCUMENT v2.4.0.8
Loans and Allowance for Credit Losses (Tables)
3 Months Ended
Mar. 31, 2014
Loans and Leases Receivable Disclosure [Abstract]  
Outstanding Balances of Loan
The following table provides outstanding balances related to each of our loan types:
 
 
March 31, 2014
 
December 31, 2013
 
(dollars in thousands)
Commercial, financial, agricultural and other
$
1,017,412

 
$
1,021,056

Real estate construction
95,110

 
93,289

Residential real estate
1,240,169

 
1,262,718

Commercial real estate
1,290,852

 
1,296,472

Loans to individuals
608,670

 
610,298

Total loans and leases net of unearned income
$
4,252,213

 
$
4,283,833

Credit Risk Profile by Creditworthiness
The following tables represent our credit risk profile by creditworthiness:
 
March 31, 2014
 
Commercial, financial, agricultural and other
 
Real estate construction
 
Residential real estate
 
Commercial real estate
 
Loans to individuals
 
Total
 
(dollars in thousands)
Pass
$
945,063

 
$
83,456

 
$
1,225,083

 
$
1,242,664

 
$
608,491

 
$
4,104,757

Non-Pass
 
 
 
 
 
 
 
 
 
 
 
OAEM
23,958

 
8,686

 
3,375

 
30,207

 
1

 
66,227

Substandard
48,391

 
2,968

 
11,711

 
17,981

 
178

 
81,229

Doubtful

 

 

 

 

 

Total Non-Pass
72,349

 
11,654

 
15,086

 
48,188

 
179

 
147,456

Total
$
1,017,412

 
$
95,110

 
$
1,240,169

 
$
1,290,852

 
$
608,670

 
$
4,252,213

 
 
December 31, 2013
 
Commercial, financial, agricultural and other
 
Real estate construction
 
Residential real estate
 
Commercial real estate
 
Loans to individuals
 
Total
 
(dollars in thousands)
Pass
$
943,107

 
$
79,679

 
$
1,245,422

 
$
1,243,170

 
$
610,094

 
$
4,121,472

Non-Pass
 
 
 
 
 
 
 
 
 
 
 
OAEM
35,429

 
9,710

 
5,161

 
28,823

 
1

 
79,124

Substandard
42,520

 
3,900

 
12,135

 
24,479

 
203

 
83,237

Doubtful

 

 

 

 

 

Total Non-Pass
77,949

 
13,610

 
17,296

 
53,302

 
204

 
162,361

Total
$
1,021,056

 
$
93,289

 
$
1,262,718

 
$
1,296,472

 
$
610,298

 
$
4,283,833

Age Analysis of Past Due Loans by Segment
The following tables delineate the aging analysis of the recorded investments in past due loans as of March 31, 2014 and December 31, 2013. Also included in these tables are loans that are 90 days or more past due and still accruing because they are well-secured and in the process of collection.
 
 
March 31, 2014
 
30 - 59
days
past due
 
60 - 89
days
past
due
 
90 days
and
greater
and still
accruing
 
Nonaccrual
 
Total past
due and
nonaccrual
 
Current
 
Total
 
(dollars in thousands)
Commercial, financial, agricultural and other
$
971

 
$
490

 
$
300

 
$
28,268

 
$
30,029

 
$
987,383

 
$
1,017,412

Real estate construction
40

 

 

 
1,698

 
1,738

 
93,372

 
95,110

Residential real estate
4,265

 
1,004

 
746

 
10,011

 
16,026

 
1,224,143

 
1,240,169

Commercial real estate
2,020

 
665

 
21

 
5,526

 
8,232

 
1,282,620

 
1,290,852

Loans to individuals
2,094

 
682

 
1,383

 
177

 
4,336

 
604,334

 
608,670

Total
$
9,390

 
$
2,841

 
$
2,450

 
$
45,680

 
$
60,361

 
$
4,191,852

 
$
4,252,213

 
 
December 31, 2013
 
30 - 59
days
past due
 
60 - 89
days
past
due
 
90 days
and
greater
and still
accruing
 
Nonaccrual
 
Total past
due and
nonaccrual
 
Current
 
Total
 
(dollars in thousands)
Commercial, financial, agricultural and other
$
594

 
$
319

 
$
185

 
$
23,631

 
$
24,729

 
$
996,327

 
$
1,021,056

Real estate construction

 

 

 
2,567

 
2,567

 
90,722

 
93,289

Residential real estate
4,002

 
524

 
1,041

 
10,520

 
16,087

 
1,246,631

 
1,262,718

Commercial real estate
1,199

 
23

 
13

 
8,966

 
10,201

 
1,286,271

 
1,296,472

Loans to individuals
2,895

 
990

 
1,266

 
204

 
5,355

 
604,943

 
610,298

Total
$
8,690

 
$
1,856

 
$
2,505

 
$
45,888

 
$
58,939

 
$
4,224,894

 
$
4,283,833

Recorded Investment and Unpaid Principal Balance for Impaired Loans with Associated Allowance
The following tables include the recorded investment and unpaid principal balance for impaired loans with the associated allowance amount, if applicable, as of March 31, 2014 and December 31, 2013. Also presented are the average recorded investment in impaired loans and the related amount of interest recognized while the loan was considered impaired. Average balances are calculated using month-end balances of the loans for the period reported and are included in the table below based on its period-end allowance position.
 
 
March 31, 2014
 
December 31, 2013
 
Recorded
investment
 
Unpaid
principal
balance
 
Related
allowance
 
Recorded
investment
 
Unpaid
principal
balance
 
Related
allowance
 
(dollars in thousands)
With no related allowance recorded:
 
 
 
 
 
 
 
 
 
 
 
Commercial, financial, agricultural and other
$
9,788

 
$
10,960

 


 
$
6,752

 
$
7,649

 


Real estate construction
2,213

 
2,782

 


 
3,486

 
6,664

 


Residential real estate
9,864

 
10,741

 


 
9,333

 
9,952

 


Commercial real estate
7,348

 
8,423

 


 
13,606

 
14,719

 


Loans to individuals
270

 
297

 


 
289

 
307

 


Subtotal
29,483

 
33,203

 


 
33,466

 
39,291

 


With an allowance recorded:
 
 
 
 
 
 
 
 
 
 
 
Commercial, financial, agricultural and other
22,940

 
23,559

 
9,886

 
21,482

 
22,082

 
7,364

Real estate construction
638

 
1,780

 
74

 
414

 
737

 
94

Residential real estate
2,841

 
3,435

 
496

 
3,533

 
3,585

 
1,282

Commercial real estate
301

 
315

 
47

 
488

 
612

 
84

Loans to individuals

 

 

 

 

 

Subtotal
26,720

 
29,089

 
10,503

 
25,917

 
27,016

 
8,824

Total
$
56,203

 
$
62,292

 
$
10,503

 
$
59,383

 
$
66,307

 
$
8,824

 
 
For the Three-Months Ended March 31
 
2014
 
2013
 
Average
recorded
investment
 
Interest
Income
Recognized
 
Average
recorded
investment
 
Interest
Income
Recognized
 
(dollars in thousands)
With no related allowance recorded:
 
 
 
 
 
 
 
Commercial, financial, agricultural and other
$
10,953

 
$
17

 
$
8,592

 
$
51

Real estate construction
2,438

 
12

 
7,877

 

Residential real estate
9,825

 
49

 
8,516

 
37

Commercial real estate
9,498

 
33

 
33,978

 
11

Loans to individuals
271

 
1

 
247

 
1

Subtotal
32,985

 
112

 
59,210

 
100

With an allowance recorded:
 
 
 
 
 
 
 
Commercial, financial, agricultural and other
17,649

 
45

 
25,803

 
19

Real estate construction
638

 

 
2,685

 
13

Residential real estate
3,161

 
8

 
2,457

 
4

Commercial real estate
307

 
1

 
6,704

 
25

Loans to individuals

 

 

 

Subtotal
21,755

 
54

 
37,649

 
61

Total
$
54,740

 
$
166

 
$
96,859

 
$
161

 
 
 
 
 
 
 
 
Troubled Debt Restructured Loans and Commitments
The following table provides detail as to the total troubled debt restructured loans and total commitments outstanding on troubled debt restructured loans:
 
March 31, 2014
 
December 31, 2013
 
(dollars in thousands)
Troubled debt restructured loans
 
 
 
Accrual status
$
10,523

 
$
13,495

Nonaccrual status
12,327

 
16,980

Total
$
22,850

 
$
30,475

Commitments
 
 
 
Letters of credit
$

 
$

Unused lines of credit
709

 
452

Total
$
709

 
$
452

Troubled Debt Restructurings is 90 days or more past due
The following tables provide detail, including specific reserves and reasons for modification, related to loans identified as troubled debt restructurings:
 
For the Three-Months Ended March 31, 2014
 
 
 
Type of Modification
 
 
 
 
 
 
 
Number
of
Contracts
 
Extend
Maturity
 
Modify
Rate
 
Modify
Payments
 
Total
Pre-Modification
Outstanding
Recorded
Investment
 
Post-
Modification
Outstanding
Recorded
Investment
 
Specific
Reserve
 
(dollars in thousands)
Commercial, financial, agricultural and other
1

 
$
60

 
$

 
$

 
$
60

 
$
60

 
$
29

Residential real estate
13

 

 
172

 
517

 
689

 
676

 
5

Commercial real estate
1

 

 

 
12

 
12

 
8

 

Loans to individuals
6

 

 
31

 
20

 
51

 
47

 

Total
21

 
$
60

 
$
203

 
$
549

 
$
812

 
$
791

 
$
34

 
For the Three-Months Ended March 31, 2013
 
 
 
Type of Modification
 
 
 
 
 
 
 
Number
of
Contracts
 
Extend
Maturity
 
Modify
Rate
 
Modify
Payments
 
Total
Pre-Modification
Outstanding
Recorded
Investment
 
Post-
Modification
Outstanding
Recorded
Investment
 
Specific
Reserve
 
(dollars in thousands)
Commercial, financial, agricultural and other
2

 
$
426

 
$

 
$
12

 
$
438

 
$
377

 
$

Residential real estate
9

 
7

 
214

 
514

 
735

 
677

 

Commercial real estate
1

 

 
244

 

 
244

 
242

 

Loans to individuals
4

 

 
23

 
4

 
27

 
25

 

Total
16

 
$
433

 
$
481

 
$
530

 
$
1,444

 
$
1,321

 
$

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Troubled Debt Restructuring Identified During Period
The following table provides information related to restructured loans that were considered to default during the three months ended March 31:
 
 
2014
 
2013
 
Number of
Contracts
 
Recorded
Investment
 
Number of
Contracts
 
Recorded
Investment
 
(dollars in thousands)
Residential real estate
4

 
$
138

 
1

 
$
10

Loans to individuals

 

 
1

 
6

Total
4

 
$
138

 
2

 
$
16

 
 
 
 
 
 
 
 
 
Allowance for Credit Losses
The following tables provide detail related to the allowance for credit losses:
 
For the Three-Months Ended March 31, 2014
 
Commercial,
financial,
agricultural
and other
 
Real estate
construction
 
Residential
real estate
 
Commercial
real estate
 
Loans to
individuals
 
Unallocated
 
Total
 
(dollars in thousands)
Allowance for credit losses:
 
 
 
 
 
 
 
 
 
 
 
 
 
Beginning Balance
$
22,663

 
$
6,600

 
$
7,727

 
$
11,778

 
$
5,457

 
$

 
$
54,225

Charge-offs
(1,601
)
 

 
(1,095
)
 
(140
)
 
(810
)
 

 
(3,646
)
Recoveries
85

 
169

 
244

 
20

 
178

 

 
696

Provision (credit)
4,978

 
(555
)
 
(850
)
 
(539
)
 
197

 

 
3,231

Ending Balance
$
26,125

 
$
6,214

 
$
6,026

 
$
11,119

 
$
5,022

 
$

 
$
54,506

Ending balance: individually evaluated for impairment
$
9,886

 
$
74

 
$
496

 
$
47

 
$

 
$

 
$
10,503

Ending balance: collectively evaluated for impairment
16,239

 
6,140

 
5,530

 
11,072

 
5,022

 

 
44,003

Loans:
 
 
 
 
 
 
 
 
 
 
 
 
 
Ending balance
1,017,412

 
95,110

 
1,240,169

 
1,290,852

 
608,670

 
 
 
4,252,213

Ending balance: individually evaluated for impairment
31,730

 
2,797

 
9,103

 
5,773

 

 
 
 
49,403

Ending balance: collectively evaluated for impairment
985,682

 
92,313

 
1,231,066

 
1,285,079

 
608,670

 
 
 
4,202,810

 
 
For the Three-Months Ended March 31, 2013
 
Commercial,
financial,
agricultural
and other
 
Real estate
construction
 
Residential
real estate
 
Commercial
real estate
 
Loans to
individuals
 
Unallocated
 
Total
 
(dollars in thousands)
Allowance for credit losses:
 
 
 
 
 
 
 
 
 
 
 
 
 
Beginning Balance
$
19,852

 
$
8,928

 
$
5,908

 
$
22,441

 
$
4,132

 
$
5,926

 
$
67,187

Charge-offs
(538
)
 
(84
)
 
(322
)
 
(8,544
)
 
(988
)
 

 
(10,476
)
Recoveries
128

 
12

 
723

 
97

 
94

 

 
1,054

Provision (credit)
833

 
(1,123
)
 
(560
)
 
4,476

 
901

 
(30
)
 
4,497

Ending Balance
$
20,275

 
$
7,733

 
$
5,749

 
$
18,470

 
$
4,139

 
$
5,896

 
$
62,262

Ending balance: individually evaluated for impairment
$
9,846

 
$
503

 
$
1,091

 
$
1,249

 
$

 
$

 
$
12,689

Ending balance: collectively evaluated for impairment
10,429

 
7,230

 
4,658

 
17,221

 
4,139

 
5,896

 
49,573

Loans:
 
 
 
 
 
 
 
 
 
 
 
 
 
Ending balance
1,057,663

 
70,461

 
1,255,515

 
1,243,676

 
591,495

 
 
 
4,218,810

Ending balance: individually evaluated for impairment
33,322

 
8,917

 
7,813

 
21,369

 

 
 
 
71,421

Ending balance: collectively evaluated for impairment
1,024,341

 
61,544

 
1,247,702

 
1,222,307

 
591,495

 
 
 
4,147,389