XML 33 R29.htm IDEA: XBRL DOCUMENT v2.4.0.6
LOANS AND LEASES (Tables)
3 Months Ended
Mar. 31, 2013
LOANS AND LEASES  
Schedule of loans and leases, excluding loans held for sale

 

 

 

March 31,

 

December 31,

 

 

 

2013

 

2012

 

 

 

(Dollars in thousands)

 

 

 

 

 

 

 

Commercial, financial and agricultural

 

$

316,999

 

$

246,278

 

Real estate:

 

 

 

 

 

Construction

 

88,082

 

96,240

 

Mortgage - residential

 

1,073,994

 

1,035,273

 

Mortgage - commercial

 

637,574

 

673,506

 

Consumer

 

150,144

 

143,387

 

Leases

 

8,936

 

10,504

 

 

 

2,275,729

 

2,205,188

 

Unearned income

 

(1,131

)

(1,244

)

Total loans and leases

 

$

2,274,598

 

$

2,203,944

 

Schedule of balance in the allowance for loan and lease losses and the recorded investment in loans and lease based on the impairment measurement methods, by class

 

 

 

Commercial,

 

Real estate

 

 

 

 

 

 

 

 

 

financial &
agricultural

 

Construction

 

Mortgage -
residential

 

Mortgage -
commercial

 

Consumer

 

Leases

 

Total

 

 

 

(Dollars in thousands)

 

March 31, 2013

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for loan and lease losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ending balance attributable to loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated for impairment

 

$

510

 

$

1,582

 

$

 

$

1,720

 

$

 

$

3

 

$

3,815

 

Collectively evaluated for impairment

 

8,131

 

2,364

 

29,991

 

33,569

 

2,864

 

72

 

76,991

 

 

 

8,641

 

3,946

 

29,991

 

35,289

 

2,864

 

75

 

80,806

 

Unallocated

 

 

 

 

 

 

 

 

 

 

 

 

 

6,000

 

Total ending balance

 

$

8,641

 

$

3,946

 

$

29,991

 

$

35,289

 

$

2,864

 

$

75

 

$

86,806

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans and leases:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated for impairment

 

$

5,043

 

$

39,013

 

$

40,225

 

$

23,664

 

$

 

$

59

 

$

108,004

 

Collectively evaluated for impairment

 

311,956

 

49,069

 

1,033,769

 

613,910

 

150,144

 

8,877

 

2,167,725

 

 

 

316,999

 

88,082

 

1,073,994

 

637,574

 

150,144

 

8,936

 

2,275,729

 

Unearned income

 

(131

)

(31

)

407

 

(1,185

)

(191

)

 

(1,131

)

Total ending balance

 

$

316,868

 

$

88,051

 

$

1,074,401

 

$

636,389

 

$

149,953

 

$

8,936

 

$

2,274,598

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2012

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for loan and lease losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ending balance attributable to loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated for impairment

 

$

882

 

$

1,582

 

$

272

 

$

270

 

$

 

$

5

 

$

3,011

 

Collectively evaluated for impairment

 

4,105

 

2,928

 

29,638

 

48,230

 

2,421

 

80

 

87,402

 

 

 

4,987

 

4,510

 

29,910

 

48,500

 

2,421

 

85

 

90,413

 

Unallocated

 

 

 

 

 

 

 

 

 

 

 

 

 

6,000

 

Total ending balance

 

$

4,987

 

$

4,510

 

$

29,910

 

$

48,500

 

$

2,421

 

$

85

 

$

96,413

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans and leases:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated for impairment

 

$

3,957

 

$

48,264

 

$

42,865

 

$

15,911

 

$

 

$

95

 

$

111,092

 

Collectively evaluated for impairment

 

242,321

 

47,976

 

992,408

 

657,595

 

143,387

 

10,409

 

2,094,096

 

 

 

246,278

 

96,240

 

1,035,273

 

673,506

 

143,387

 

10,504

 

2,205,188

 

Unearned income

 

(60

)

(46

)

124

 

(1,258

)

(4

)

 

(1,244

)

Total ending balance

 

$

246,218

 

$

96,194

 

$

1,035,397

 

$

672,248

 

$

143,383

 

$

10,504

 

$

2,203,944

 

Schedule of impaired loans, by class

 

 

 

Unpaid Principal
Balance

 

Recorded
Investment

 

Allowance
Allocated

 

 

 

(Dollars in thousands)

 

March 31, 2013

 

 

 

 

 

 

 

Impaired loans with no related allowance recorded:

 

 

 

 

 

 

 

Commercial, financial & agricultural

 

$

2,677

 

$

1,978

 

$

 

Real estate:

 

 

 

 

 

 

 

Construction

 

39,337

 

27,413

 

 

Mortgage - residential

 

46,618

 

40,225

 

 

Mortgage - commercial

 

13,236

 

12,604

 

 

Total impaired loans with no related allowance recorded

 

101,868

 

82,220

 

 

Impaired loans with an allowance recorded:

 

 

 

 

 

 

 

Commercial, financial & agricultural

 

4,537

 

3,065

 

510

 

Real estate:

 

 

 

 

 

 

 

Construction

 

13,678

 

11,600

 

1,582

 

Mortgage - commercial

 

15,750

 

11,060

 

1,720

 

Leases

 

59

 

59

 

3

 

Total impaired loans with an allowance recorded

 

34,024

 

25,784

 

3,815

 

Total

 

$

135,892

 

$

108,004

 

$

3,815

 

 

 

 

 

 

 

 

 

December 31, 2012

 

 

 

 

 

 

 

Impaired loans with no related allowance recorded:

 

 

 

 

 

 

 

Commercial, financial & agricultural

 

$

1,225

 

$

526

 

$

 

Real estate:

 

 

 

 

 

 

 

Construction

 

52,352

 

36,664

 

 

Mortgage - residential

 

47,364

 

41,894

 

 

Mortgage - commercial

 

13,616

 

13,211

 

 

Total impaired loans with no related allowance recorded

 

114,557

 

92,295

 

 

Impaired loans with an allowance recorded:

 

 

 

 

 

 

 

Commercial, financial & agricultural

 

4,807

 

3,431

 

882

 

Real estate:

 

 

 

 

 

 

 

Construction

 

13,678

 

11,600

 

1,582

 

Mortgage - residential

 

1,935

 

971

 

272

 

Mortgage - commercial

 

3,939

 

2,700

 

270

 

Leases

 

95

 

95

 

5

 

Total impaired loans with an allowance recorded

 

24,454

 

18,797

 

3,011

 

Total

 

$

139,011

 

$

111,092

 

$

3,011

 

Schedule of average recorded investment and interest income recognized on impaired loans, by class

 

 

 

Three Months Ended March 31,

 

 

 

2013

 

2012

 

 

 

Average
Recorded
Investment

 

Interest
Income
Recognized

 

Average
Recorded
Investment

 

Interest
Income
Recognized

 

 

 

(Dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

Commercial, financial & agricultural

 

$

4,091

 

$

6

 

$

2,086

 

$

3

 

Real estate:

 

 

 

 

 

 

 

 

 

Construction

 

43,643

 

176

 

76,184

 

645

 

Mortgage - residential

 

41,795

 

131

 

49,904

 

57

 

Mortgage - commercial

 

17,730

 

90

 

18,402

 

22

 

Leases

 

82

 

 

 

 

Total

 

$

107,341

 

$

403

 

$

146,576

 

$

727

 

Schedule of aging of the recorded investment in past due loans and leases, by class

 

 

 

Accruing
Loans 30 - 59
Days Past Due

 

Accruing
Loans 60 - 89
Days Past Due

 

Accruing Loans
Greater Than 90
Days Past Due

 

Nonaccrual
Loans

 

Total
Past Due and
Nonaccrual

 

Loans and
Leases Not
Past Due

 

Total

 

 

 

(Dollars in thousands)

 

March 31, 2013

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial, financial & agricultural

 

$

159

 

$

136

 

$

 

$

4,605

 

$

4,900

 

$

311,968

 

$

316,868

 

Real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction

 

 

 

 

18,272

 

18,272

 

69,779

 

88,051

 

Mortgage - residential

 

7,710

 

415

 

 

24,842

 

32,967

 

1,041,434

 

1,074,401

 

Mortgage - commercial

 

 

 

 

17,462

 

17,462

 

618,927

 

636,389

 

Consumer

 

327

 

96

 

 

 

423

 

149,530

 

149,953

 

Leases

 

 

 

 

59

 

59

 

8,877

 

8,936

 

Total

 

$

8,196

 

$

647

 

$

 

$

65,240

 

$

74,083

 

$

2,200,515

 

$

2,274,598

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2012

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial, financial & agricultural

 

$

123

 

$

139

 

$

 

$

3,510

 

$

3,772

 

$

242,446

 

$

246,218

 

Real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction

 

124

 

 

 

38,742

 

38,866

 

57,328

 

96,194

 

Mortgage - residential

 

8,330

 

590

 

387

 

27,499

 

36,806

 

998,591

 

1,035,397

 

Mortgage - commercial

 

219

 

 

 

9,487

 

9,706

 

662,542

 

672,248

 

Consumer

 

249

 

169

 

116

 

 

534

 

142,849

 

143,383

 

Leases

 

 

 

 

94

 

94

 

10,410

 

10,504

 

Total

 

$

9,045

 

$

898

 

$

503

 

$

79,332

 

$

89,778

 

$

2,114,166

 

$

2,203,944

 

Schedule of information related to loans modifications in a TDR, by class

 

 

 

Number of
Contracts

 

Recorded
Investment
(as of
period end)

 

Increase in
the
Allowance

 

 

 

(Dollars in thousands)

 

Three months ended March 31, 2013

 

 

 

 

 

 

 

Commercial, financial & agricultural

 

1

 

$

1,500

 

$

 

 

 

 

 

 

 

 

 

Three months ended March 31, 2012

 

 

 

 

 

 

 

Real estate:

 

 

 

 

 

 

 

Mortgage - residential

 

6

 

$

3,209

 

$

 

Mortgage - commercial

 

2

 

6,775

 

 

Total

 

8

 

$

9,984

 

$

 

Schedule of loans modified as a TDR within the previous twelve months that subsequently defaulted, by class

 

 

 

Three Months Ended March 31,

 

 

 

2013

 

2012

 

 

 

Number of
Contracts

 

Recorded
Investment
(as of
period end)

 

Number of
Contracts

 

Recorded
Investment
(as of
period end)

 

 

 

(Dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

Commercial, financial & agricultural

 

1

 

$

1,500

 

 

$

 

Real estate:

 

 

 

 

 

 

 

 

 

Construction

 

5

 

5,437

 

2

 

13,831

 

Mortgage - residential

 

1

 

354

 

11

 

4,381

 

Mortgage - commercial

 

1

 

3,146

 

1

 

3,158

 

Total

 

8

 

$

10,437

 

14

 

$

21,370

 

Schedule of recorded investment in the loans and leases, by class and credit indicator

 

 

 

Pass

 

Special
Mention

 

Substandard

 

Doubtful

 

Loss

 

Not Rated

 

Less:
Unearned
Income

 

Total

 

 

 

(Dollars in thousands)

 

March 31, 2013

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial, financial & agricultural

 

$

268,961

 

$

2,543

 

$

7,243

 

$

 

$

 

$

38,252

 

$

131

 

$

316,868

 

Real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction

 

44,996

 

5,673

 

34,736

 

 

 

2,677

 

31

 

88,051

 

Mortgage - residential

 

95,881

 

718

 

27,449

 

 

 

949,946

 

(407

)

1,074,401

 

Mortgage - commercial

 

555,691

 

35,798

 

34,469

 

 

 

11,616

 

1,185

 

636,389

 

Consumer

 

10,226

 

150

 

22

 

 

 

139,746

 

191

 

149,953

 

Leases

 

8,461

 

183

 

292

 

 

 

 

 

8,936

 

Total

 

$

984,216

 

$

45,065

 

$

104,211

 

$

 

$

 

$

1,142,237

 

$

1,131

 

$

2,274,598

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2012

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial, financial & agricultural

 

$

192,298

 

$

6,609

 

$

7,607

 

$

 

$

 

$

39,764

 

$

60

 

$

246,218

 

Real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction

 

39,623

 

9,635

 

43,986

 

 

 

2,996

 

46

 

96,194

 

Mortgage - residential

 

83,535

 

1,109

 

30,896

 

 

 

919,733

 

(124

)

1,035,397

 

Mortgage - commercial

 

563,813

 

65,114

 

30,754

 

 

 

13,825

 

1,258

 

672,248

 

Consumer

 

10,161

 

 

129

 

 

 

133,097

 

4

 

143,383

 

Leases

 

9,860

 

274

 

370

 

 

 

 

 

10,504

 

Total

 

$

899,290

 

$

82,741

 

$

113,742

 

$

 

$

 

$

1,109,415

 

$

1,244

 

$

2,203,944