XML 36 R29.htm IDEA: XBRL DOCUMENT v2.4.0.8
LOANS AND LEASES (Tables)
3 Months Ended
Mar. 31, 2014
LOANS AND LEASES  
Schedule of loans and leases, excluding loans held for sale

 

 

 

 

March 31,

 

December 31,

 

 

 

2014

 

2013

 

 

 

(Dollars in thousands)

 

 

 

 

 

 

 

Commercial, financial and agricultural

 

$

435,692

 

$

398,365

 

Real estate:

 

 

 

 

 

Construction

 

86,958

 

75,927

 

Mortgage - residential

 

1,178,533

 

1,135,155

 

Mortgage - commercial

 

684,546

 

703,800

 

Consumer

 

306,440

 

311,670

 

Leases

 

5,338

 

6,241

 

 

 

2,697,507

 

2,631,158

 

Unearned income

 

(53

)

(557

)

Total loans and leases

 

$

2,697,454

 

$

2,630,601

 

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, 2014

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for loan and lease losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ending balance attributable to loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated for impairment

 

$

3,492

 

$

 

$

 

$

 

$

 

$

 

$

3,492

 

Collectively evaluated for impairment

 

9,294

 

14,940

 

17,812

 

25,925

 

5,687

 

12

 

73,670

 

 

 

12,786

 

14,940

 

17,812

 

25,925

 

5,687

 

12

 

77,162

 

Unallocated

 

 

 

 

 

 

 

 

 

 

 

 

 

6,000

 

Total ending balance

 

$

12,786

 

$

14,940

 

$

17,812

 

$

25,925

 

$

5,687

 

$

12

 

$

83,162

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans and leases:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated for impairment

 

$

17,462

 

$

5,309

 

$

36,313

 

$

15,922

 

$

 

$

 

$

75,006

 

Collectively evaluated for impairment

 

418,230

 

81,649

 

1,142,220

 

668,624

 

306,440

 

5,338

 

2,622,501

 

 

 

435,692

 

86,958

 

1,178,533

 

684,546

 

306,440

 

5,338

 

2,697,507

 

Unearned income

 

552

 

(303

)

1,559

 

(993

)

(868

)

 

(53

)

Total ending balance

 

$

436,244

 

$

86,655

 

$

1,180,092

 

$

683,553

 

$

305,572

 

$

5,338

 

$

2,697,454

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

25,272

 

29,947

 

6,576

 

55

 

77,471

 

 

 

13,196

 

2,774

 

25,272

 

29,947

 

6,576

 

55

 

77,820

 

Unallocated

 

 

 

 

 

 

 

 

 

 

 

 

 

6,000

 

Total ending balance

 

$

13,196

 

$

2,774

 

$

25,272

 

$

29,947

 

$

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

 

1,098,376

 

687,529

 

311,670

 

6,241

 

2,566,104

 

 

 

398,365

 

75,927

 

1,135,155

 

703,800

 

311,670

 

6,241

 

2,631,158

 

Unearned income

 

351

 

(311

)

1,418

 

(1,033

)

(982

)

 

(557

)

Total ending balance

 

$

398,716

 

$

75,616

 

$

1,136,573

 

$

702,767

 

$

310,688

 

$

6,241

 

$

2,630,601

 

Schedule of impaired loans, by class

 

 

 

 

Unpaid Principal
Balance

 

Recorded

Investment

 

Allowance

Allocated

 

 

 

(Dollars in thousands)

 

March 31, 2014

 

 

 

 

 

 

 

Impaired loans with no related allowance recorded:

 

 

 

 

 

 

 

Commercial, financial & agricultural

 

$

3,389

 

$

3,389

 

$

 

Real estate:

 

 

 

 

 

 

 

Construction

 

11,695

 

5,309

 

 

Mortgage - residential

 

40,370

 

36,313

 

 

Mortgage - commercial

 

22,003

 

15,922

 

 

Total impaired loans with no related allowance recorded

 

77,457

 

60,933

 

 

Impaired loans with an allowance recorded:

 

 

 

 

 

 

 

Commercial, financial & agricultural

 

15,571

 

14,073

 

3,492

 

Total impaired loans with an allowance recorded

 

15,571

 

14,073

 

3,492

 

Total

 

$

93,028

 

$

75,006

 

$

3,492

 

 

 

 

 

 

 

 

 

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

 

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

 

 

 

 

Three Months Ended March 31,

 

 

 

2014

 

2013

 

 

 

Average
Recorded
Investment

 

Interest
Income
Recognized

 

Average
Recorded
Investment

 

Interest
Income
Recognized

 

 

 

(Dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

Commercial, financial & agricultural

 

$

8,417

 

$

5

 

$

4,091

 

$

6

 

Real estate:

 

 

 

 

 

 

 

 

 

Construction

 

6,822

 

32

 

43,643

 

176

 

Mortgage - residential

 

36,407

 

163

 

41,795

 

131

 

Mortgage - commercial

 

16,045

 

39

 

17,730

 

90

 

Leases

 

 

 

82

 

 

Total

 

$

67,691

 

$

239

 

$

107,341

 

$

403

 

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, 2014

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial, financial & agricultural

 

$

706

 

$

69

 

$

7

 

$

17,067

 

$

17,849

 

$

418,395

 

$

436,244

 

Real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction

 

 

 

 

379

 

379

 

86,276

 

86,655

 

Mortgage - residential

 

2,887

 

 

 

18,161

 

21,048

 

1,159,044

 

1,180,092

 

Mortgage - commercial

 

159

 

 

 

13,610

 

13,769

 

669,784

 

683,553

 

Consumer

 

770

 

200

 

23

 

 

993

 

304,579

 

305,572

 

Leases

 

 

 

 

 

 

5,338

 

5,338

 

Total

 

$

4,522

 

$

269

 

$

30

 

$

49,217

 

$

54,038

 

$

2,643,416

 

$

2,697,454

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

1,110,519

 

1,136,573

 

Mortgage - commercial

 

544

 

 

 

13,769

 

14,313

 

688,454

 

702,767

 

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

 

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, 2014

 

 

 

 

 

 

 

Real estate mortgage - residential

 

9

 

$

613

 

$

 

 

 

 

 

 

 

 

 

Three Months Ended March 31, 2013

 

 

 

 

 

 

 

Commercial, financial & agricultural

 

1

 

$

1,500

 

$

 

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

 

 

 

 

Three Months Ended March 31,

 

 

 

2014

 

2013

 

 

 

Number of
Contracts

 

Recorded
Investment
(as of
Period End)

 

Number of
Contracts

 

Recorded
Investment
(as of
Period End)

 

 

 

(Dollars in thousands)

 

 

 

 

 

 

 

Real estate:

 

 

 

 

 

 

 

 

 

Construction

 

1

 

$

175

 

5

 

$

1,574

 

Mortgage - residential

 

 

 

1

 

354

 

Total

 

1

 

$

175

 

6

 

$

1,928

 

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

 

 

 

 

Pass

 

Special
Mention

 

Substandard

 

Less:
Unearned
Income

 

Total

 

 

 

(Dollars in thousands)

 

March 31, 2014

 

 

 

 

 

 

 

 

 

 

 

Commercial, financial & agricultural

 

$

398,105

 

$

17,003

 

$

20,584

 

$

(552

)

$

436,244

 

Real estate:

 

 

 

 

 

 

 

 

 

 

 

Construction

 

78,568

 

4,948

 

3,442

 

303

 

86,655

 

Mortgage - residential

 

1,159,844

 

228

 

18,461

 

(1,559

)

1,180,092

 

Mortgage - commercial

 

635,915

 

20,495

 

28,136

 

993

 

683,553

 

Consumer

 

306,417

 

 

23

 

868

 

305,572

 

Leases

 

5,338

 

 

 

 

5,338

 

Total

 

$

2,584,187

 

$

42,674

 

$

70,646

 

$

53

 

$

2,697,454

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

1,113,363

 

361

 

21,431

 

(1,418

)

1,136,573

 

Mortgage - commercial

 

651,761

 

20,690

 

31,349

 

1,033

 

702,767

 

Consumer

 

311,670

 

 

 

982

 

310,688

 

Leases

 

6,241

 

 

 

 

6,241

 

Total

 

$

2,521,755

 

$

47,039

 

$

62,364

 

$

557

 

$

2,630,601