XML 67 R30.htm IDEA: XBRL DOCUMENT v2.4.0.8
LOANS AND LEASES (Tables)
9 Months Ended
Sep. 30, 2013
LOANS AND LEASES  
Schedule of loans and leases, excluding loans held for sale

 

 

 

 

September 30,

 

December 31,

 

 

 

2013

 

2012

 

 

 

(Dollars in thousands)

 

 

 

 

 

 

 

Commercial, financial and agricultural

 

$

367,923

 

$

246,278

 

Real estate:

 

 

 

 

 

Construction

 

73,387

 

96,240

 

Mortgage - residential

 

1,195,847

 

1,035,273

 

Mortgage - commercial

 

614,860

 

673,506

 

Consumer

 

226,338

 

143,387

 

Leases

 

6,539

 

10,504

 

 

 

2,484,894

 

2,205,188

 

Unearned income

 

(576

)

(1,244

)

Total loans and leases

 

$

2,484,318

 

$

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)

 

September 30, 2013

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for loan and lease losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ending balance attributable to loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated for impairment

 

$

403

 

$

1,576

 

$

 

$

 

$

 

$

 

$

1,979

 

Collectively evaluated for impairment

 

12,534

 

2,945

 

26,782

 

30,112

 

4,820

 

56

 

77,249

 

 

 

12,937

 

4,521

 

26,782

 

30,112

 

4,820

 

56

 

79,228

 

Unallocated

 

 

 

 

 

 

 

 

 

 

 

 

 

6,000

 

Total ending balance

 

$

12,937

 

$

4,521

 

$

26,782

 

$

30,112

 

$

4,820

 

$

56

 

$

85,228

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans and leases:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated for impairment

 

$

3,945

 

$

20,638

 

$

36,298

 

$

20,418

 

$

 

$

 

$

81,299

 

Collectively evaluated for impairment

 

363,978

 

52,749

 

1,159,549

 

594,442

 

226,338

 

6,539

 

2,403,595

 

 

 

367,923

 

73,387

 

1,195,847

 

614,860

 

226,338

 

6,539

 

2,484,894

 

Unearned income

 

307

 

(184

)

1,116

 

(1,065

)

(750

)

 

(576

)

Total ending balance

 

$

368,230

 

$

73,203

 

$

1,196,963

 

$

613,795

 

$

225,588

 

$

6,539

 

$

2,484,318

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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)

 

September 30, 2013

 

 

 

 

 

 

 

Impaired loans with no related allowance recorded:

 

 

 

 

 

 

 

Commercial, financial & agricultural

 

$

980

 

$

980

 

$

 

Real estate:

 

 

 

 

 

 

 

Construction

 

15,429

 

9,043

 

 

Mortgage - residential

 

42,191

 

36,298

 

 

Mortgage - commercial

 

26,395

 

20,418

 

 

Total impaired loans with no related allowance recorded

 

84,995

 

66,739

 

 

Impaired loans with an allowance recorded:

 

 

 

 

 

 

 

Commercial, financial & agricultural

 

4,445

 

2,965

 

403

 

Real estate:

 

 

 

 

 

 

 

Construction

 

13,672

 

11,595

 

1,576

 

Total impaired loans with an allowance recorded

 

18,117

 

14,560

 

1,979

 

Total

 

$

103,112

 

$

81,299

 

$

1,979

 

 

 

 

 

 

 

 

 

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 September 30,

 

Nine Months Ended September 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

 

$

4,104

 

$

6

 

$

3,956

 

$

1

 

$

4,189

 

$

18

 

$

3,304

 

$

30

 

Real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction

 

20,812

 

942

 

48,412

 

83

 

28,149

 

1,409

 

58,893

 

728

 

Mortgage - residential

 

36,228

 

24

 

46,036

 

120

 

38,909

 

352

 

48,418

 

298

 

Mortgage - commercial

 

19,436

 

441

 

17,994

 

162

 

22,286

 

623

 

19,589

 

330

 

Leases

 

 

 

252

 

 

43

 

 

135

 

 

Total

 

$

80,580

 

$

1,413

 

$

116,650

 

$

366

 

$

93,576

 

$

2,402

 

$

130,339

 

$

1,386

 

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)

 

September 30, 2013

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial, financial & agricultural

 

$

245

 

$

104

 

$

 

$

3,529

 

$

3,878

 

$

364,352

 

$

368,230

 

Real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction

 

 

 

 

16,497

 

16,497

 

56,706

 

73,203

 

Mortgage - residential

 

485

 

1,893

 

19

 

20,703

 

23,100

 

1,173,863

 

1,196,963

 

Mortgage - commercial

 

240

 

 

 

12,559

 

12,799

 

600,996

 

613,795

 

Consumer

 

528

 

140

 

18

 

 

686

 

224,902

 

225,588

 

Leases

 

 

 

 

 

 

6,539

 

6,539

 

Total

 

$

1,498

 

$

2,137

 

$

37

 

$

53,288

 

$

56,960

 

$

2,427,358

 

$

2,484,318

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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 September 30, 2013

 

 

 

 

 

 

 

Real estate:

 

 

 

 

 

 

 

Mortgage - residential

 

1

 

$

241

 

$

 

Mortgage - commercial

 

1

 

9,099

 

 

Total

 

2

 

$

9,340

 

$

 

 

 

 

 

 

 

 

 

Three months ended September 30, 2012

 

 

 

 

 

 

 

Commercial, financial & agricultural

 

1

 

$

457

 

$

 

Real estate:

 

 

 

 

 

 

 

Construction

 

4

 

9,838

 

 

Mortgage - residential

 

3

 

1,226

 

155

 

Total

 

8

 

$

11,521

 

$

155

 

 

 

 

 

 

 

 

 

Nine months ended September 30, 2013

 

 

 

 

 

 

 

Commercial, financial & agricultural

 

1

 

$

564

 

$

 

Real estate:

 

 

 

 

 

 

 

Construction

 

1

 

184

 

 

Mortgage - residential

 

4

 

1,860

 

 

Mortgage - commercial

 

1

 

9,099

 

 

Total

 

7

 

$

11,707

 

$

 

 

 

 

 

 

 

 

 

Nine months ended September 30, 2012

 

 

 

 

 

 

 

Real estate:

 

 

 

 

 

 

 

Construction

 

2

 

$

10,593

 

$

3,014

 

Mortgage - residential

 

26

 

9,635

 

447

 

Total

 

28

 

$

20,228

 

$

3,461

 

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

 

 

 

 

Three Months Ended September 30,

 

Nine Months Ended September 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

 

$

564

 

 

$

 

Real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction

 

 

 

3

 

4,668

 

1

 

184

 

7

 

6,207

 

Mortgage - residential

 

 

 

1

 

93

 

3

 

1,330

 

4

 

878

 

Mortgage - commercial

 

 

 

 

 

 

 

2

 

6,212

 

Total

 

 

$

 

4

 

$

4,761

 

5

 

$

2,078

 

13

 

$

13,297

 

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

 

 

 

 

Pass

 

Special
Mention

 

Substandard

 

Doubtful

 

Loss

 

Less:
Unearned
Income

 

Total

 

 

 

(Dollars in thousands)

 

September 30, 2013

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial, financial

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

& agricultural

 

$

355,519

 

$

6,308

 

$

6,096

 

$

 

$

 

$

(307

)

$

368,230

 

Real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction

 

53,736

 

 

19,651

 

 

 

184

 

73,203

 

Mortgage - residential

 

1,171,598

 

1,044

 

23,205

 

 

 

(1,116

)

1,196,963

 

Mortgage - commercial

 

555,679

 

24,081

 

35,100

 

 

 

1,065

 

613,795

 

Consumer

 

226,301

 

 

37

 

 

 

750

 

225,588

 

Leases

 

6,539

 

 

 

 

 

 

6,539

 

Total

 

$

2,369,372

 

$

31,433

 

$

84,089

 

$

 

$

 

$

576

 

$

2,484,318

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2012

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial, financial

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

& agricultural

 

$

232,062

 

$

6,609

 

$

7,607

 

$

 

$

 

$

60

 

$

246,218

 

Real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction

 

42,619

 

9,635

 

43,986

 

 

 

46

 

96,194

 

Mortgage - residential

 

1,003,268

 

1,109

 

30,896

 

 

 

(124

)

1,035,397

 

Mortgage - commercial

 

577,638

 

65,114

 

30,754

 

 

 

1,258

 

672,248

 

Consumer

 

143,258

 

 

129

 

 

 

4

 

143,383

 

Leases

 

9,860

 

274

 

370

 

 

 

 

10,504

 

Total

 

$

2,008,705

 

$

82,741

 

$

113,742

 

$

 

$

 

$

1,244

 

$

2,203,944