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

 

 

 

 

September 30,

 

December 31,

 

 

 

2014

 

2013

 

 

 

(Dollars in thousands)

 

 

 

 

 

 

 

Commercial, financial and agricultural

 

$

441,697

 

$

398,365

 

Real estate:

 

 

 

 

 

Construction

 

109,617

 

75,927

 

Mortgage - residential

 

1,249,717

 

1,135,155

 

Mortgage - commercial

 

697,448

 

703,800

 

Consumer

 

371,693

 

311,670

 

Leases

 

3,691

 

6,241

 

 

 

2,873,863

 

2,631,158

 

Net deferred costs (income)

 

892

 

(557

)

Total loans and leases

 

$

2,874,755

 

$

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)

 

September 30, 2014

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for loan and lease losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ending balance attributable to loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated for impairment

 

$

2,778

 

$

 

$

 

$

 

$

 

$

 

$

2,778

 

Collectively evaluated for impairment

 

9,086

 

14,897

 

19,269

 

24,527

 

8,269

 

12

 

76,060

 

 

 

11,864

 

14,897

 

19,269

 

24,527

 

8,269

 

12

 

78,838

 

Unallocated

 

 

 

 

 

 

 

 

 

 

 

 

 

4,000

 

Total ending balance

 

$

11,864

 

$

14,897

 

$

19,269

 

$

24,527

 

$

8,269

 

$

12

 

$

82,838

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans and leases:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated for impairment

 

$

15,998

 

$

5,017

 

$

30,671

 

$

23,727

 

$

 

$

 

$

75,413

 

Collectively evaluated for impairment

 

425,699

 

104,600

 

1,219,046

 

673,721

 

371,693

 

3,691

 

2,798,450

 

 

 

441,697

 

109,617

 

1,249,717

 

697,448

 

371,693

 

3,691

 

2,873,863

 

Net deferred costs (income)

 

634

 

(377

)

2,091

 

(874

)

(582

)

 

892

 

Total ending balance

 

$

442,331

 

$

109,240

 

$

1,251,808

 

$

696,574

 

$

371,111

 

$

3,691

 

$

2,874,755

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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)

 

September 30, 2014

 

 

 

 

 

 

 

Impaired loans with no related allowance recorded:

 

 

 

 

 

 

 

Commercial, financial & agricultural

 

$

3,113

 

$

3,113

 

$

 

Real estate:

 

 

 

 

 

 

 

Construction

 

11,404

 

5,017

 

 

Mortgage - residential

 

33,909

 

30,671

 

 

Mortgage - commercial

 

30,850

 

23,727

 

 

Total impaired loans with no related allowance recorded

 

79,276

 

62,528

 

 

Impaired loans with an allowance recorded:

 

 

 

 

 

 

 

Commercial, financial & agricultural

 

14,353

 

12,885

 

2,778

 

Total impaired loans with an allowance recorded

 

14,353

 

12,885

 

2,778

 

Total

 

$

93,629

 

$

75,413

 

$

2,778

 

 

 

 

 

 

 

 

 

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 September 30,

 

Nine Months Ended September 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

 

$

16,377

 

$

6

 

$

4,104

 

$

6

 

$

14,031

 

$

17

 

$

4,189

 

$

18

 

Real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction

 

5,088

 

43

 

20,812

 

942

 

5,712

 

119

 

28,149

 

1,409

 

Mortgage - residential

 

31,460

 

85

 

36,151

 

15

 

33,762

 

522

 

38,840

 

343

 

Mortgage - commercial

 

19,195

 

137

 

19,513

 

350

 

17,147

 

252

 

22,355

 

532

 

Leases

 

 

 

 

 

 

 

43

 

 

Total

 

$

72,120

 

$

271

 

$

80,580

 

$

1,313

 

$

70,652

 

$

910

 

$

93,576

 

$

2,302

 

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, 2014

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial, financial & agricultural

 

$

633

 

$

151

 

$

 

$

15,625

 

$

16,409

 

$

425,922

 

$

442,331

 

Real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction

 

 

 

 

324

 

324

 

108,916

 

109,240

 

Mortgage - residential

 

199

 

1,168

 

 

12,691

 

14,058

 

1,237,750

 

1,251,808

 

Mortgage - commercial

 

 

273

 

 

13,056

 

13,329

 

683,245

 

696,574

 

Consumer

 

1,115

 

494

 

62

 

 

1,671

 

369,440

 

371,111

 

Leases

 

 

 

 

 

 

3,691

 

3,691

 

Total

 

$

1,947

 

$

2,086

 

$

62

 

$

41,696

 

$

45,791

 

$

2,828,964

 

$

2,874,755

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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 September 30, 2014

 

 

 

 

 

 

 

Real estate mortgage - residential

 

3

 

$

220

 

$

 

 

 

 

 

 

 

 

 

Three Months Ended September 30, 2013

 

 

 

 

 

 

 

Real estate:

 

 

 

 

 

 

 

Mortgage - residential

 

1

 

$

241

 

$

 

Mortgage - commercial

 

1

 

9,099

 

 

Total

 

2

 

$

9,340

 

$

 

 

 

 

 

 

 

 

 

Nine Months Ended September 30, 2014

 

 

 

 

 

 

 

Real estate mortgage - residential

 

12

 

$

806

 

$

 

 

 

 

 

 

 

 

 

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

 

$

 

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

 

 

 

 

Nine Months Ended

 

 

 

September 30, 2013

 

 

 

Number of 
Contracts

 

Recorded 
Investment (as 
of Period End)

 

 

 

(Dollars in thousands)

 

 

 

 

 

 

 

Real estate mortgage - residential

 

1

 

$

354

 

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)

 

September 30, 2014

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial, financial & agricultural

 

$

412,141

 

$

10,361

 

$

19,195

 

$

441,697

 

$

634

 

$

442,331

 

Real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction

 

105,739

 

 

3,878

 

109,617

 

(377

)

109,240

 

Mortgage - residential

 

1,235,974

 

437

 

13,306

 

1,249,717

 

2,091

 

1,251,808

 

Mortgage - commercial

 

660,795

 

4,909

 

31,744

 

697,448

 

(874

)

696,574

 

Consumer

 

371,381

 

 

312

 

371,693

 

(582

)

371,111

 

Leases

 

3,691

 

 

 

3,691

 

 

3,691

 

Total

 

$

2,789,721

 

$

15,707

 

$

68,435

 

$

2,873,863

 

$

892

 

$

2,874,755

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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