XML 60 R45.htm IDEA: XBRL DOCUMENT v3.3.1.900
Loans and Allowance for Credit Losses (Tables)
12 Months Ended
Dec. 31, 2015
Loans and Leases Receivable Disclosure [Abstract]  
Outstanding Balances of Loan
The following table provides outstanding balances related to each of our loan types as of December 31:
 
2015
 
2014
 
(dollars in thousands)
Commercial, financial, agricultural and other
$
1,150,906

 
$
1,052,109

Real estate construction
220,736

 
120,785

Residential real estate
1,224,465

 
1,226,344

Commercial real estate
1,479,000

 
1,405,256

Loans to individuals
608,643

 
652,814

Total loans and leases net of unearned income
$
4,683,750

 
$
4,457,308

Credit Risk Profile by Creditworthiness
The following tables represent our credit risk profile by creditworthiness category for the years ended December 31:
 
2015
 
Commercial, financial, agricultural and other
 
Real estate construction
 
Residential real estate
 
Commercial real estate
 
Loans to individuals
 
Total
 
(dollars in thousands)
Pass
$
1,074,858

 
$
220,267

 
$
1,209,606

 
$
1,436,714

 
$
608,342

 
$
4,549,787

Non-Pass
 
 
 
 
 
 
 
 
 
 
 
OAEM
11,825

 
442

 
5,244

 
30,012

 

 
47,523

Substandard
64,223

 
27

 
9,615

 
12,274

 
301

 
86,440

Doubtful

 

 

 

 

 

Total Non-Pass
76,048

 
469

 
14,859

 
42,286

 
301

 
133,963

Total
$
1,150,906

 
$
220,736

 
$
1,224,465

 
$
1,479,000

 
$
608,643

 
$
4,683,750

 
2014
 
Commercial, financial, agricultural and other
 
Real estate construction
 
Residential real estate
 
Commercial real estate
 
Loans to individuals
 
Total
 
(dollars in thousands)
Pass
$
983,357

 
$
112,536

 
$
1,214,920

 
$
1,353,773

 
$
652,596

 
$
4,317,182

Non-Pass
 
 
 
 
 
 
 
 
 
 
 
OAEM
32,563

 
8,013

 
2,315

 
29,479

 

 
72,370

Substandard
32,028

 
236

 
9,109

 
22,004

 
218

 
63,595

Doubtful
4,161

 

 

 

 

 
4,161

Total Non-Pass
68,752

 
8,249

 
11,424

 
51,483

 
218

 
140,126

Total
$
1,052,109

 
$
120,785

 
$
1,226,344

 
$
1,405,256

 
$
652,814

 
$
4,457,308

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 December 31. 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.
 
2015
 
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
$
364

 
$
49

 
$
129

 
$
23,653

 
$
24,195

 
$
1,126,711

 
$
1,150,906

Real estate construction
280

 

 

 
28

 
308

 
220,428

 
220,736

Residential real estate
4,175

 
1,055

 
1,315

 
6,500

 
13,045

 
1,211,420

 
1,224,465

Commercial real estate
781

 

 
65

 
6,223

 
7,069

 
1,471,931

 
1,479,000

Loans to individuals
2,998

 
774

 
946

 
301

 
5,019

 
603,624

 
608,643

Total
$
8,598

 
$
1,878

 
$
2,455

 
$
36,705

 
$
49,636

 
$
4,634,114

 
$
4,683,750

 
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
$
2,816

 
$
213

 
$
264

 
$
27,007

 
$
30,300

 
$
1,021,809

 
$
1,052,109

Real estate construction

 
1

 

 
236

 
237

 
120,548

 
120,785

Residential real estate
5,162

 
1,295

 
1,077

 
7,900

 
15,434

 
1,210,910

 
1,226,344

Commercial real estate
1,797

 
122

 

 
7,306

 
9,225

 
1,396,031

 
1,405,256

Loans to individuals
3,698

 
1,059

 
1,278

 
218

 
6,253

 
646,561

 
652,814

Total
$
13,473

 
$
2,690

 
$
2,619

 
$
42,667

 
$
61,449

 
$
4,395,859

 
$
4,457,308

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 December 31, 2015 and 2014. Also presented are the average recorded investment in impaired loans and the related amount of interest recognized while the loan was considered impaired for the years ended December 31, 2015, 2014 and 2013. Average balances are calculated based on month-end balances of the loans for the period reported and are included in the table below based on its period end allowance position.
 
2015
 
Recorded
investment
 
Unpaid
principal
balance
 
Related
allowance
 
Average
recorded
investment
 
Interest
Income
Recognized
 
(dollars in thousands)
With no related allowance recorded:
 
 
 
 
 
 
 
 
 
Commercial, financial, agricultural and other
$
11,344

 
$
15,673

 
 
 
$
17,692

 
$
216

Real estate construction
28

 
117

 
 
 
95

 

Residential real estate
9,952

 
11,819

 
 
 
10,635

 
172

Commercial real estate
7,562

 
9,449

 
 
 
7,890

 
90

Loans to individuals
421

 
507

 
 
 
338

 
4

Subtotal
29,307

 
37,565

 
 
 
36,650

 
482

With an allowance recorded:
 
 
 
 
 
 
 
 
 
Commercial, financial, agricultural and other
20,132

 
22,590

 
$
6,952

 
7,731

 
129

Real estate construction

 

 

 

 

Residential real estate
461

 
672

 
51

 
403

 

Commercial real estate
944

 
1,008

 
42

 
674

 
4

Loans to individuals

 

 

 

 

Subtotal
21,537

 
24,270

 
7,045

 
8,808

 
133

Total
$
50,844

 
$
61,835

 
$
7,045

 
$
45,458

 
$
615

 
2014
 
Recorded
investment
 
Unpaid
principal
balance
 
Related
allowance
 
Average
recorded
investment
 
Interest
Income
Recognized
 
 
 
 
 
 
 
 
 
 
With no related allowance recorded:
 
 
 
 
 
 
 
 
 
Commercial, financial, agricultural and other
$
9,439

 
$
10,937

 
 
 
$
11,536

 
$
133

Real estate construction
236

 
476

 
 
 
1,190

 
19

Residential real estate
10,773

 
12,470

 
 
 
11,592

 
210

Commercial real estate
8,768

 
10,178

 
 
 
8,830

 
98

Loans to individuals
288

 
337

 
 
 
308

 
4

Subtotal
29,504

 
34,398

 
 
 
33,456

 
464

With an allowance recorded:
 
 
 
 
 
 
 
 
 
Commercial, financial, agricultural and other
24,826

 
25,583

 
$
9,304

 
15,797

 
143

Real estate construction

 

 

 

 

Residential real estate
367

 
380

 
56

 
357

 
14

Commercial real estate
554

 
554

 
101

 
184

 
4

Loans to individuals

 

 

 

 

Subtotal
25,747

 
26,517

 
9,461

 
16,338

 
161

Total
$
55,251

 
$
60,915

 
$
9,461

 
$
49,794

 
$
625

 
2013
 
Average
recorded
investment
 
Interest
Income
Recognized
 
(dollars in thousands)
With no related allowance recorded:
 
 
 
Commercial, financial, agricultural and other
$
14,454

 
$
73

Real estate construction
5,923

 
47

Residential real estate
9,280

 
211

Commercial real estate
27,881

 
250

Loans to individuals
255

 
3

Subtotal
57,793

 
584

With an allowance recorded:
 
 
 
Commercial, financial, agricultural and other
16,479

 
64

Real estate construction
515

 

Residential real estate
3,200

 
31

Commercial real estate
188

 

Loans to individuals

 

Subtotal
20,382

 
95

Total
$
78,175

 
$
679

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 as of December 31:
 
2015
 
2014
 
2013
 
(dollars in thousands)
Troubled debt restructured loans
 
 
 
 
 
Accrual status
$
14,139

 
$
12,584

 
$
13,495

Nonaccrual status
12,360

 
16,952

 
16,980

Total
$
26,499

 
$
29,536

 
$
30,475

Commitments
 
 
 
 
 
Unused lines of credit
3,252

 
4,120

 
452

The following table provides information related to restructured loans that were considered to be in default during the as of December 31:
 
2015
 
2014
 
2013
 
Number of
Contracts
 
Recorded
Investment
 
Number of
Contracts
 
Recorded
Investment
 
Number of
Contracts
 
Recorded
Investment
 
(dollars in thousands)
Residential real estate
3

 
$
97

 
2

 
$
7

 
1

 
$
19

Commercial real estate

 

 
1

 
6

 

 

Total
3

 
$
97

 
3

 
$
13

 
1

 
$
19

Troubled Debt Restructurings is 90 Days or More Past Due
he following tables provide detail, including specific reserve and reasons for modification, related to loans identified as troubled debt restructurings during the years ending December 31:
 
2015
 
 
 
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
12

 
$
1,751

 
$
3,195

 
$
4,527

 
 
$
9,473

 
$
8,823

 
$
1,330

Residential real estate
32

 

 
296

 
1,414

 
 
1,710

 
1,575

 
2

Commercial real estate
1

 

 

 
464

 
 
464

 
389

 

Loans to individuals
16

 
3

 
167

 
35

 
 
205

 
169

 

Total
61

 
$
1,754

 
$
3,658

 
$
6,440

 
 
$
11,852

 
$
10,956

 
$
1,332

 
 
2014
 
 
 
Type of Modification
 
 
 
 
 
 
 
 
 
Number
of
Contracts
 
Extend
Maturity
 
Modify
Rate
 
Modify
Payments
 
Other
 
Total
Pre-Modification
Outstanding
Recorded
Investment
 
Post-
Modification
Outstanding
Recorded
Investment
 
Specific
Reserve
 
(dollars in thousands)
Commercial, financial, agricultural and other
9

 
$
5,487

 
$

 
$
14,529

 
$

 
$
20,016

 
$
13,785

 
$
4,665

Residential real estate
52

 

 
629

 
1,797

 

 
2,426

 
2,062

 

Commercial real estate
1

 

 

 
8

 

 
8

 
6

 

Loans to individuals
15

 

 
103

 
47

 

 
150

 
114

 

Total
77

 
$
5,487

 
$
732

 
$
16,381

 
$

 
$
22,600

 
$
15,967

 
$
4,665

 
2013
 
 
 
Type of Modification
 
 
 
 
 
 
 
 
 
Number
of
Contracts
 
Extend
Maturity
 
Modify
Rate
 
Modify
Payments
 
Other
 
Total
Pre-Modification
Outstanding
Recorded
Investment
 
Post-
Modification
Outstanding
Recorded
Investment
 
Specific
Reserve
 
(dollars in thousands)
Commercial, financial, agricultural and other
14

 
$
3,462

 
$

 
$
1,677

 
$

 
$
5,139

 
$
3,104

 
$
906

Residential real estate
46

 
347

 
418

 
2,116

 

 
2,881

 
2,316

 
161

Commercial real estate
5

 
571

 
1,499

 
145

 

 
2,215

 
2,184

 
34

Loans to individuals
17

 
10

 
101

 
33

 

 
144

 
109

 

Total
82

 
$
4,390

 
$
2,018

 
$
3,971

 
$

 
$
10,379

 
$
7,713

 
$
1,101

Allowance for Credit Losses
The following tables provide detail related to the allowance for credit losses for the years ended December 31. During 2013, the negative $5.9 million provision for credit losses related to the unallocated portion of the allowance is a result of it no longer being treated as a separate component of the allowance but instead is now incorporated into the reserve provided for each loan category. This portion of the allowance for credit losses reflects the qualitative or environmental factors that are likely to cause estimated credit losses to differ from historical loss experience.
 
2015
 
Commercial,
financial,
agricultural
and other
 
Real estate
construction
 
Residential
real estate
 
Commercial
real estate
 
Loans to
individuals
 
Total
 
(dollars in thousands)
Allowance for credit losses:
 
 
 
 
 
 
 
 
 
 
 
Beginning Balance
$
29,627

 
$
2,063

 
$
3,664

 
$
11,881

 
$
4,816

 
$
52,051

Charge-offs
(11,429
)
 
(8
)
 
(1,539
)
 
(1,538
)
 
(4,354
)
 
(18,868
)
Recoveries
1,097

 
84

 
587

 
229

 
684

 
2,681

Provision (credit)
11,740

 
(1,252
)
 
(106
)
 
1,352

 
3,214

 
14,948

Ending Balance
$
31,035

 
$
887

 
$
2,606

 
$
11,924

 
$
4,360

 
$
50,812

Ending balance: individually evaluated for impairment
$
6,952

 
$

 
$
51

 
$
42

 
$

 
$
7,045

Ending balance: collectively evaluated for impairment
24,083

 
887

 
2,555

 
11,882

 
4,360

 
43,767

Loans:
 
 
 
 
 
 
 
 
 
 
 
Ending balance
1,150,906

 
220,736

 
1,224,465

 
1,479,000

 
608,643

 
4,683,750

Ending balance: individually evaluated for impairment
30,767

 

 
6,099

 
7,143

 

 
44,009

Ending balance: collectively evaluated for impairment
1,120,139

 
220,736

 
1,218,366

 
1,471,857

 
608,643

 
4,639,741

 
2014
 
Commercial,
financial,
agricultural
and other
 
Real estate
construction
 
Residential
real estate
 
Commercial
real estate
 
Loans to
individuals
 
 
Total
 
(dollars in thousands)
Allowance for credit losses:
 
 
 
 
 
 
 
 
 
 
 
 
Beginning Balance
$
22,663

 
$
6,600

 
$
7,727

 
$
11,778

 
$
5,457

 
 
$
54,225

Charge-offs
(8,911
)
 
(296
)
 
(3,153
)
 
(1,148
)
 
(3,964
)
 
 
(17,472
)
Recoveries
734

 
1,340

 
650

 
612

 
766

 
 
4,102

Provision (credit)
15,141

 
(5,581
)
 
(1,560
)
 
639

 
2,557

 
 
11,196

Ending Balance
$
29,627

 
$
2,063

 
$
3,664

 
$
11,881

 
$
4,816

 
 
$
52,051

Ending balance: individually evaluated for impairment
$
9,304

 
$

 
$
56

 
$
101

 
$

 
 
$
9,461

Ending balance: collectively evaluated for impairment
20,323

 
2,063

 
3,608

 
11,780

 
4,816

 
 
42,590

Loans:
 
 
 
 
 
 
 
 
 
 
 
 
Ending balance
1,052,109

 
120,785

 
1,226,344

 
1,405,256

 
652,814

 
 
4,457,308

Ending balance: individually evaluated for impairment
33,332

 
193

 
7,127

 
7,790

 

 
 
48,442

Ending balance: collectively evaluated for impairment
1,018,777

 
120,592

 
1,219,217

 
1,397,466

 
652,814

 
 
4,408,866

 
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
(18,399
)
 
(773
)
 
(1,814
)
 
(10,513
)
 
(3,679
)
 

 
(35,178
)
Recoveries
455

 
501

 
1,264

 
136

 
633

 

 
2,989

Provision (credit)
20,755

 
(2,056
)
 
2,369

 
(286
)
 
4,371

 
(5,926
)
 
19,227

Ending Balance
$
22,663

 
$
6,600

 
$
7,727

 
$
11,778

 
$
5,457

 
$

 
$
54,225

Ending balance: individually evaluated for impairment
$
7,364

 
$
94

 
$
1,282

 
$
84

 
$

 
$

 
$
8,824

Ending balance: collectively evaluated for impairment
15,299

 
6,506

 
6,445

 
11,694

 
5,457

 

 
45,401

Loans:
 
 
 
 
 
 
 
 
 
 
 
 
 
Ending balance
1,021,056

 
93,289

 
1,262,718

 
1,296,472

 
610,298

 
 
 
4,283,833

Ending balance: individually evaluated for impairment
27,251

 
3,844

 
9,349

 
12,151

 

 
 
 
52,595

Ending balance: collectively evaluated for impairment
993,805

 
89,445

 
1,253,369

 
1,284,321

 
610,298

 
 
 
4,231,238