XML 100 R29.htm IDEA: XBRL DOCUMENT v2.4.0.8
LOANS AND LEASES (Tables)
6 Months Ended
Jun. 30, 2013
LOANS AND LEASES  
Schedule of loans and leases, excluding loans held for sale

 

 

 

 

June 30,

 

December 31,

 

 

 

2013

 

2012

 

 

 

(Dollars in thousands)

 

 

 

 

 

 

 

Commercial, financial and agricultural

 

$

316,515

 

$

246,278

 

Real estate:

 

 

 

 

 

Construction

 

79,716

 

96,240

 

Mortgage - residential

 

1,133,958

 

1,035,273

 

Mortgage - commercial

 

638,080

 

673,506

 

Consumer

 

198,378

 

143,387

 

Leases

 

7,460

 

10,504

 

 

 

2,374,107

 

2,205,188

 

Unearned income

 

(1,030

)

(1,244

)

Total loans and leases

 

$

2,373,077

 

$

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)

 

June 30, 2013

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for loan and lease losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ending balance attributable to loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated for impairment

 

$

457

 

$

3,445

 

$

 

$

 

$

 

$

 

$

3,902

 

Collectively evaluated for impairment

 

9,196

 

3,015

 

25,613

 

35,461

 

3,848

 

70

 

77,203

 

 

 

9,653

 

6,460

 

25,613

 

35,461

 

3,848

 

70

 

81,105

 

Unallocated

 

 

 

 

 

 

 

 

 

 

 

 

 

6,000

 

Total ending balance

 

$

9,653

 

$

6,460

 

$

25,613

 

$

35,461

 

$

3,848

 

$

70

 

$

87,105

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans and leases:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated for impairment

 

$

4,224

 

$

26,621

 

$

36,163

 

$

17,035

 

$

 

$

 

$

84,043

 

Collectively evaluated for impairment

 

312,291

 

53,095

 

1,097,795

 

621,045

 

198,378

 

7,460

 

2,290,064

 

 

 

316,515

 

79,716

 

1,133,958

 

638,080

 

198,378

 

7,460

 

2,374,107

 

Unearned income

 

(117

)

(189

)

865

 

(1,151

)

(438

)

 

(1,030

)

Total ending balance

 

$

316,398

 

$

79,527

 

$

1,134,823

 

$

636,929

 

$

197,940

 

$

7,460

 

$

2,373,077

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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)

 

June 30, 2013

 

 

 

 

 

 

 

Impaired loans with no related allowance recorded:

 

 

 

 

 

 

 

Commercial, financial & agricultural

 

$

1,406

 

$

1,205

 

$

 

Real estate:

 

 

 

 

 

 

 

Construction

 

25,704

 

15,021

 

 

Mortgage - residential

 

42,059

 

36,163

 

 

Mortgage - commercial

 

20,325

 

17,035

 

 

Total impaired loans with no related allowance recorded

 

89,494

 

69,424

 

 

Impaired loans with an allowance recorded:

 

 

 

 

 

 

 

Commercial, financial & agricultural

 

4,499

 

3,019

 

457

 

Real estate:

 

 

 

 

 

 

 

Construction

 

13,678

 

11,600

 

3,445

 

Total impaired loans with an allowance recorded

 

18,177

 

14,619

 

3,902

 

Total

 

$

107,671

 

$

84,043

 

$

3,902

 

 

 

 

 

 

 

 

 

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 June 30,

 

Six Months Ended June 30,

 

 

 

2013

 

2012

 

2013

 

2012

 

 

 

Average
Recorded
Investment

 

Interest
Income
Recognized

 

Average
Recorded
Investment

 

Interest
Income
Recognized

 

Average
Recorded
Investment

 

Interest
Income
Recognized

 

Average
Recorded
Investment

 

Interest
Income
Recognized

 

 

 

(Dollars in thousands)

 

Commercial, financial

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

& agricultural

 

$

4,403

 

$

6

 

$

4,275

 

$

26

 

$

4,225

 

$

12

 

$

3,024

 

$

29

 

Real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction

 

26,892

 

291

 

62,174

 

 

36,464

 

467

 

63,387

 

645

 

Mortgage - residential

 

37,742

 

197

 

48,817

 

121

 

40,058

 

328

 

49,438

 

178

 

Mortgage - commercial

 

19,148

 

92

 

22,766

 

146

 

18,338

 

182

 

20,272

 

168

 

Leases

 

34

 

 

199

 

 

61

 

 

85

 

 

Total

 

$

88,219

 

$

586

 

$

138,231

 

$

293

 

$

99,146

 

$

989

 

$

136,206

 

$

1,020

 

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)

 

June 30, 2013

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial, financial & agricultural

 

$

209

 

$

75

 

$

 

$

3,797

 

$

4,081

 

$

312,317

 

$

316,398

 

Real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction

 

 

 

 

17,086

 

17,086

 

62,441

 

79,527

 

Mortgage - residential

 

160

 

350

 

17

 

21,518

 

22,045

 

1,112,778

 

1,134,823

 

Mortgage - commercial

 

201

 

 

 

11,054

 

11,255

 

625,674

 

636,929

 

Consumer

 

439

 

89

 

 

 

528

 

197,412

 

197,940

 

Leases

 

 

 

 

 

 

7,460

 

7,460

 

Total

 

$

1,009

 

$

514

 

$

17

 

$

53,455

 

$

54,995

 

$

2,318,082

 

$

2,373,077

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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 June 30, 2013

 

 

 

 

 

 

 

Real estate:

 

 

 

 

 

 

 

Construction

 

1

 

$

189

 

$

 

Mortgage - residential

 

3

 

1,626

 

 

Total

 

4

 

$

1,815

 

$

 

 

 

 

 

 

 

 

 

Three months ended June 30, 2012

 

 

 

 

 

 

 

Real estate:

 

 

 

 

 

 

 

Construction

 

4

 

$

1,603

 

$

 

Mortgage - residential

 

1

 

351

 

 

Mortgage - commercial

 

2

 

3,438

 

 

Total

 

7

 

$

5,392

 

$

 

 

 

 

 

 

 

 

 

Six months ended June 30, 2013

 

 

 

 

 

 

 

Commercial, financial & agricultural

 

1

 

$

587

 

$

 

Real estate:

 

 

 

 

 

 

 

Construction

 

1

 

189

 

 

Mortgage - residential

 

3

 

1,626

 

 

Total

 

5

 

$

2,402

 

$

 

 

 

 

 

 

 

 

 

Six months ended June 30, 2012

 

 

 

 

 

 

 

Real estate:

 

 

 

 

 

 

 

Construction

 

4

 

$

1,603

 

$

 

Mortgage - residential

 

7

 

3,560

 

 

Mortgage - commercial

 

4

 

10,214

 

 

Total

 

15

 

$

15,377

 

$

 

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

 

 

 

 

Three Months Ended June 30,

 

Six Months Ended June 30,

 

 

 

2013

 

2012

 

2013

 

2012

 

 

 

Number of
Contracts

 

Recorded
Investment
(as of
period end)

 

Number of
Contracts

 

Recorded
Investment
(as of
period end)

 

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

 

$

587

 

 

$

 

Real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction

 

1

 

189

 

4

 

1,603

 

1

 

189

 

4

 

1,603

 

Mortgage - residential

 

1

 

599

 

1

 

351

 

1

 

599

 

3

 

796

 

Mortgage - commercial

 

 

 

 

1

 

3,307

 

 

 

2

 

6,465

 

Total

 

2

 

$

788

 

6

 

$

5,261

 

3

 

$

1,375

 

9

 

$

8,864

 

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)

 

June 30, 2013

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial, financial & agricultural

 

$

269,422

 

$

2,262

 

$

5,830

 

$

 

$

 

$

39,001

 

$

117

 

$

316,398

 

Real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction

 

52,004

 

5,170

 

20,381

 

 

 

2,161

 

189

 

79,527

 

Mortgage - residential

 

116,890

 

821

 

24,028

 

 

 

992,219

 

(865

)

1,134,823

 

Mortgage - commercial

 

570,339

 

30,445

 

35,882

 

 

 

1,414

 

1,151

 

636,929

 

Consumer

 

17,214

 

 

15

 

 

 

181,149

 

438

 

197,940

 

Leases

 

7,226

 

163

 

71

 

 

 

 

 

7,460

 

Total

 

$

1,033,095

 

$

38,861

 

$

86,207

 

$

 

$

 

$

1,215,944

 

$

1,030

 

$

2,373,077

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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