XML 34 R29.htm IDEA: XBRL DOCUMENT v2.4.0.8
LOANS AND LEASES (Tables)
6 Months Ended
Jun. 30, 2014
LOANS AND LEASES  
Schedule of loans and leases, excluding loans held for sale

 

 

 

June 30,

 

December 31,

 

 

 

2014

 

2013

 

 

 

(Dollars in thousands)

 

 

 

 

 

 

 

Commercial, financial and agricultural

 

$

432,029

 

$

398,365

 

Real estate:

 

 

 

 

 

Construction

 

100,357

 

75,927

 

Mortgage - residential

 

1,224,948

 

1,135,155

 

Mortgage - commercial

 

698,688

 

703,800

 

Consumer

 

333,609

 

311,670

 

Leases

 

4,087

 

6,241

 

 

 

2,793,718

 

2,631,158

 

Net deferred costs (income)

 

465

 

(557

)

Total loans and leases

 

$

2,794,183

 

$

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)

 

June 30, 2014

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for loan and lease losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ending balance attributable to loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated for impairment

 

$

3,173

 

$

 

$

 

$

 

$

 

$

 

$

3,173

 

Collectively evaluated for impairment

 

9,082

 

15,525

 

19,198

 

25,885

 

6,723

 

13

 

76,426

 

 

 

12,255

 

15,525

 

19,198

 

25,885

 

6,723

 

13

 

79,599

 

Unallocated

 

 

 

 

 

 

 

 

 

 

 

 

 

4,000

 

Total ending balance

 

$

12,255

 

$

15,525

 

$

19,198

 

$

25,885

 

$

6,723

 

$

13

 

$

83,599

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans and leases:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated for impairment

 

$

17,041

 

$

5,185

 

$

32,064

 

$

17,176

 

$

 

$

 

$

71,466

 

Collectively evaluated for impairment

 

414,988

 

95,172

 

1,192,884

 

681,512

 

333,609

 

4,087

 

2,722,252

 

 

 

432,029

 

100,357

 

1,224,948

 

698,688

 

333,609

 

4,087

 

2,793,718

 

Net deferred costs (income)

 

715

 

(479

)

1,916

 

(956

)

(731

)

 

465

 

Total ending balance

 

$

432,744

 

$

99,878

 

$

1,226,864

 

$

697,732

 

$

332,878

 

$

4,087

 

$

2,794,183

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

Net deferred costs (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)

 

June 30, 2014

 

 

 

 

 

 

 

Impaired loans with no related allowance recorded:

 

 

 

 

 

 

 

Commercial, financial & agricultural

 

$

3,342

 

$

3,342

 

$

 

Real estate:

 

 

 

 

 

 

 

Construction

 

11,572

 

5,185

 

 

Mortgage - residential

 

35,573

 

32,064

 

 

Mortgage - commercial

 

24,299

 

17,176

 

 

Total impaired loans with no related allowance recorded

 

74,786

 

57,767

 

 

Impaired loans with an allowance recorded:

 

 

 

 

 

 

 

Commercial, financial & agricultural

 

15,167

 

13,699

 

3,173

 

Total impaired loans with an allowance recorded

 

15,167

 

13,699

 

3,173

 

Total

 

$

89,953

 

$

71,466

 

$

3,173

 

 

 

 

 

 

 

 

 

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 June 30,

 

Six Months Ended June 30,

 

 

 

2014

 

2013

 

2014

 

2013

 

 

 

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

 

$

17,300

 

$

6

 

$

4,403

 

$

6

 

$

12,858

 

$

11

 

$

4,225

 

$

12

 

Real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction

 

5,225

 

44

 

26,892

 

291

 

6,024

 

76

 

36,464

 

467

 

Mortgage - residential

 

33,419

 

274

 

37,588

 

197

 

34,913

 

437

 

39,992

 

328

 

Mortgage - commercial

 

16,201

 

76

 

19,302

 

92

 

16,123

 

115

 

18,404

 

182

 

Leases

 

 

 

34

 

 

 

 

61

 

 

Total

 

$

72,145

 

$

400

 

$

88,219

 

$

586

 

$

69,918

 

$

639

 

$

99,146

 

$

989

 

 

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, 2014

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial, financial & agricultural

 

$

95

 

$

114

 

$

 

$

16,657

 

$

16,866

 

$

415,878

 

$

432,744

 

Real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction

 

 

 

 

373

 

373

 

99,505

 

99,878

 

Mortgage - residential

 

136

 

45

 

99

 

13,608

 

13,888

 

1,212,976

 

1,226,864

 

Mortgage - commercial

 

 

 

 

6,236

 

6,236

 

691,496

 

697,732

 

Consumer

 

964

 

334

 

20

 

 

1,318

 

331,560

 

332,878

 

Leases

 

 

 

 

 

 

4,087

 

4,087

 

Total

 

$

1,195

 

$

493

 

$

119

 

$

36,874

 

$

38,681

 

$

2,755,502

 

$

2,794,183

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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 June 30, 2013

 

 

 

 

 

 

 

Real estate:

 

 

 

 

 

 

 

Construction

 

1

 

$

189

 

$

 

Mortgage - residential

 

3

 

1,626

 

 

Total

 

4

 

$

1,815

 

$

 

 

 

 

 

 

 

 

 

Six Months Ended June 20, 2014

 

 

 

 

 

 

 

Real estate mortgage - residential

 

9

 

$

600

 

$

 

 

 

 

 

 

 

 

 

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

 

$

 

 

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

 

 

 

Three and Six Months Ended June 30,

 

 

 

2013

 

 

 

Number of Contracts

 

Recorded Investment
(as of Period End)

 

 

 

(Dollars in thousands)

 

Commercial, financial & agricultural

 

1

 

$

132

 

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

 

 

 

Pass

 

Special
Mention

 

Substandard

 

Subtotal

 

Net Deferred
Costs
(Income)

 

Total

 

 

 

(Dollars in thousands)

 

June 30, 2014

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial, financial & agricultural

 

$

402,119

 

$

11,344

 

$

18,566

 

$

432,029

 

$

715

 

$

432,744

 

Real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction

 

96,231

 

 

4,126

 

100,357

 

(479

)

99,878

 

Mortgage - residential

 

1,210,715

 

 

14,233

 

1,224,948

 

1,916

 

1,226,864

 

Mortgage - commercial

 

653,898

 

9,285

 

35,505

 

698,688

 

(956

)

697,732

 

Consumer

 

333,589

 

 

20

 

333,609

 

(731

)

332,878

 

Leases

 

4,087

 

 

 

4,087

 

 

4,087

 

Total

 

$

2,700,639

 

$

20,629

 

$

72,450

 

$

2,793,718

 

$

465

 

$

2,794,183

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2013

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial, financial & agricultural

 

$

371,285

 

$

21,511

 

$

5,569

 

$

398,365

 

$

351

 

$

398,716

 

Real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction

 

67,435

 

4,477

 

4,015

 

75,927

 

(311

)

75,616

 

Mortgage - residential

 

1,113,363

 

361

 

21,431

 

1,135,155

 

1,418

 

1,136,573

 

Mortgage - commercial

 

651,761

 

20,690

 

31,349

 

703,800

 

(1,033

)

702,767

 

Consumer

 

311,670

 

 

 

311,670

 

(982

)

310,688

 

Leases

 

6,241

 

 

 

6,241

 

 

6,241

 

Total

 

$

2,521,755

 

$

47,039

 

$

62,364

 

$

2,631,158

 

$

(557

)

$

2,630,601