XML 16 R39.htm IDEA: XBRL DOCUMENT v2.4.0.8
LOANS AND LEASES (Tables)
12 Months Ended
Dec. 31, 2013
LOANS AND LEASES  
Schedule of loans and leases, excluding loans held for sale

 

December 31,

 

 

 

2013

 

2012

 

 

 

(Dollars in thousands)

 

 

 

 

 

 

 

Commercial, financial & agricultural

 

$

398,365

 

$

246,278

 

Real estate:

 

 

 

 

 

Construction

 

75,927

 

96,240

 

Mortgage - residential

 

1,237,841

 

1,035,273

 

Mortgage - commercial

 

601,114

 

673,506

 

Consumer

 

311,670

 

143,387

 

Leases

 

6,241

 

10,504

 

 

 

2,631,158

 

2,205,188

 

Unearned income

 

(557

)

(1,244

)

Total loans and leases

 

$

2,630,601

 

$

2,203,944

 

Schedule of activity of loans made to certain directors, executive officers and their affiliates

 

December 31,

 

 

 

2013

 

2012

 

 

 

(Dollars in thousands)

 

 

 

 

 

 

 

Balance, beginning of year

 

$

1,501

 

$

4,579

 

Additions

 

17,487

 

2,348

 

Repayments

 

(6,046

)

(5,426

)

Balance, end of year

 

$

12,942

 

$

1,501

 

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)

 

December 31, 2013

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for loan and lease losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ending balance attributable to loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated for impairment

 

$

349

 

$

 

$

 

$

 

$

 

$

 

$

349

 

Collectively evaluated for impairment

 

12,847

 

2,774

 

28,441

 

26,778

 

6,576

 

55

 

77,471

 

 

 

13,196

 

2,774

 

28,441

 

26,778

 

6,576

 

55

 

77,820

 

Unallocated

 

 

 

 

 

 

 

 

 

 

 

 

 

6,000

 

Total ending balance

 

$

13,196

 

$

2,774

 

$

28,441

 

$

26,778

 

$

6,576

 

$

55

 

$

83,820

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans and leases:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated for impairment

 

$

3,939

 

$

8,065

 

$

36,779

 

$

16,271

 

$

 

$

 

$

65,054

 

Collectively evaluated for impairment

 

394,426

 

67,862

 

1,201,062

 

584,843

 

311,670

 

6,241

 

2,566,104

 

 

 

398,365

 

75,927

 

1,237,841

 

601,114

 

311,670

 

6,241

 

2,631,158

 

Unearned income

 

351

 

(311

)

1,418

 

(1,033

)

(982

)

 

(557

)

Total ending balance

 

$

398,716

 

$

75,616

 

$

1,239,259

 

$

600,081

 

$

310,688

 

$

6,241

 

$

2,630,601

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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)

 

December 31, 2013

 

 

 

 

 

 

 

Impaired loans with no related allowance recorded:

 

 

 

 

 

 

 

Commercial, financial & agricultural

 

$

1,069

 

$

1,040

 

$

 

Real estate:

 

 

 

 

 

 

 

Construction

 

14,451

 

8,065

 

 

Mortgage - residential

 

41,117

 

36,779

 

 

Mortgage - commercial

 

22,353

 

16,271

 

 

Total impaired loans with no related allowance recorded

 

78,990

 

62,155

 

 

Impaired loans with an allowance recorded:

 

 

 

 

 

 

 

Commercial, financial & agricultural

 

4,367

 

2,899

 

349

 

Total impaired loans with an allowance recorded

 

4,367

 

2,899

 

349

 

Total

 

$

83,357

 

$

65,054

 

$

349

 

 

 

 

 

 

 

 

 

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

 

Average
Recorded
Investment

 

Interest
Income
Recognized

 

 

 

(Dollars in thousands)

 

December 31, 2013

 

 

 

 

 

Commercial, financial & agricultural

 

$

4,138

 

$

24

 

Real estate:

 

 

 

 

 

Construction

 

24,545

 

1,442

 

Mortgage - residential

 

38,378

 

586

 

Mortgage - commercial

 

21,107

 

833

 

Leases

 

33

 

 

Total

 

$

88,201

 

$

2,885

 

 

 

 

 

 

 

December 31, 2012

 

 

 

 

 

Commercial, financial & agricultural

 

$

3,486

 

$

39

 

Real estate:

 

 

 

 

 

Construction

 

56,762

 

771

 

Mortgage - residential

 

47,240

 

308

 

Mortgage - commercial

 

18,852

 

506

 

Leases

 

133

 

 

Total

 

$

126,473

 

$

1,624

 

 

 

 

 

 

 

December 31, 2011

 

 

 

 

 

Commercial, financial & agricultural

 

$

549

 

$

 

Real estate:

 

 

 

 

 

Construction

 

115,612

 

772

 

Mortgage - residential

 

58,262

 

616

 

Mortgage - commercial

 

19,116

 

469

 

Total

 

$

193,539

 

$

1,857

 

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

 

30 - 59 Days
Past Due

 

60 - 89 Days
Past Due

 

Accruing
Loans Greater
than 90 Days
Past Due

 

Nonaccrual
Loans

 

Total
Past Due

 

Loans and
Leases Not
Past Due

 

Total

 

 

 

(Dollars in thousands)

 

December 31, 2013

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial, financial & agricultural

 

$

50

 

$

 

$

 

$

3,533

 

$

3,583

 

$

395,133

 

$

398,716

 

Real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction

 

 

120

 

 

4,015

 

4,135

 

71,481

 

75,616

 

Mortgage - residential

 

3,898

 

1,885

 

 

20,271

 

26,054

 

1,213,205

 

1,239,259

 

Mortgage - commercial

 

544

 

 

 

13,769

 

14,313

 

585,768

 

600,081

 

Consumer

 

577

 

92

 

 

 

669

 

310,019

 

310,688

 

Leases

 

 

 

15

 

 

15

 

6,226

 

6,241

 

Total

 

$

5,069

 

$

2,097

 

$

15

 

$

41,588

 

$

48,769

 

$

2,581,832

 

$

2,630,601

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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)

 

Year ended December 31, 2013

 

 

 

 

 

 

 

Commercial, financial & agricultural

 

1

 

$

517

 

$

 

Real estate:

 

 

 

 

 

 

 

Construction

 

1

 

178

 

 

Mortgage - residential

 

7

 

2,566

 

 

Mortgage - commercial

 

1

 

8,952

 

 

Total

 

10

 

$

12,213

 

$

 

 

 

 

 

 

 

 

 

Year ended December 31, 2012

 

 

 

 

 

 

 

Commercial, financial & agricultural

 

4

 

$

447

 

$

 

Real estate:

 

 

 

 

 

 

 

Construction

 

8

 

11,120

 

 

Mortgage - residential

 

10

 

3,782

 

427

 

Mortgage - commercial

 

6

 

9,124

 

 

Total

 

28

 

$

24,473

 

$

427

 

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

 

Year Ended December 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

 

$

517

 

 

$

 

Real estate:

 

 

 

 

 

 

 

 

 

Construction

 

 

 

7

 

5,949

 

Mortgage - residential

 

 

 

4

 

893

 

Mortgage - commercial

 

 

 

2

 

5,890

 

Total

 

1

 

$

517

 

13

 

$

12,732

 

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)

 

December 31, 2013

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial, financial  & agricultural

 

$

371,285

 

$

21,511

 

$

5,569

 

$

 

$

 

$

(351

)

$

398,716

 

Real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction

 

67,435

 

4,477

 

4,015

 

 

 

311

 

75,616

 

Mortgage - residential

 

1,213,636

 

845

 

23,360

 

 

 

(1,418

)

1,239,259

 

Mortgage - commercial

 

551,488

 

20,206

 

29,420

 

 

 

1,033

 

600,081

 

Consumer

 

311,670

 

 

 

 

 

982

 

310,688

 

Leases

 

6,241

 

 

 

 

 

 

6,241

 

Total

 

$

2,521,755

 

$

47,039

 

$

62,364

 

$

 

$

 

$

557

 

$

2,630,601

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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