XML 19 R39.htm IDEA: XBRL DOCUMENT v2.4.1.9
LOANS AND LEASES (Tables)
12 Months Ended
Dec. 31, 2014
LOANS AND LEASES  
Schedule of loans and leases, excluding loans held for sale

 

 

 

December 31,

 

 

 

2014

 

2013

 

 

 

(Dollars in thousands)

 

 

 

 

 

 

 

Commercial, financial & agricultural

 

$

463,070

 

$

398,365

 

Real estate:

 

 

 

 

 

Construction

 

115,023

 

75,927

 

Mortgage - residential

 

1,280,089

 

1,135,155

 

Mortgage - commercial

 

704,099

 

703,800

 

Consumer

 

365,662

 

311,670

 

Leases

 

3,140

 

6,241

 

 

 

2,931,083

 

2,631,158

 

Net deferred costs (income)

 

1,115

 

(557

)

Total loans and leases

 

$

2,932,198

 

$

2,630,601

 

 

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

 

 

 

December 31,

 

 

 

2014

 

2013

 

 

 

(Dollars in thousands)

 

 

 

 

 

 

 

Balance, beginning of year

 

$

12,942

 

$

1,501

 

Additions

 

19,448

 

17,487

 

Repayments

 

(3,159

)

(6,046

)

Balance, end of year

 

$

29,231

 

$

12,942

 

 

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, 2014

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for loan and lease losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ending balance attributable to loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated for impairment

 

$

1,533

 

$

 

$

 

$

 

$

 

$

 

$

1,533

 

Collectively evaluated for impairment

 

7,421

 

14,969

 

17,927

 

20,869

 

7,314

 

7

 

68,507

 

 

 

8,954

 

14,969

 

17,927

 

20,869

 

7,314

 

7

 

70,040

 

Unallocated

 

 

 

 

 

 

 

 

 

 

 

 

 

4,000

 

Total ending balance

 

$

8,954

 

$

14,969

 

$

17,927

 

$

20,869

 

$

7,314

 

$

7

 

$

74,040

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans and leases:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated for impairment

 

$

13,369

 

$

4,888

 

$

30,893

 

$

23,126

 

$

 

$

 

$

72,276

 

Collectively evaluated for impairment

 

449,701

 

110,135

 

1,249,196

 

680,973

 

365,662

 

3,140

 

2,858,807

 

 

 

463,070

 

115,023

 

1,280,089

 

704,099

 

365,662

 

3,140

 

2,931,083

 

Net deferred costs (income)

 

693

 

(469

)

2,235

 

(826

)

(518

)

 

1,115

 

Total ending balance

 

$

463,763

 

$

114,554

 

$

1,282,324

 

$

703,273

 

$

365,144

 

$

3,140

 

$

2,932,198

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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)

 

December 31, 2014

 

 

 

 

 

 

 

Impaired loans with no related allowance recorded:

 

 

 

 

 

 

 

Commercial, financial & agricultural

 

$

738 

 

$

738 

 

$

 

Real estate:

 

 

 

 

 

 

 

Construction

 

11,275 

 

4,888 

 

 

Mortgage - residential

 

34,131 

 

30,893 

 

 

Mortgage - commercial

 

30,249 

 

23,126 

 

 

Total impaired loans with no related allowance recorded

 

76,393 

 

59,645 

 

 

Impaired loans with an allowance recorded:

 

 

 

 

 

 

 

Commercial, financial & agricultural

 

16,630 

 

12,631 

 

1,533 

 

Total impaired loans with an allowance recorded

 

16,630 

 

12,631 

 

1,533 

 

Total

 

$

93,023 

 

$

72,276 

 

$

1,533 

 

 

 

 

 

 

 

 

 

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

 

 

 

Average
Recorded
Investment

 

Interest
Income
Recognized

 

 

 

(Dollars in thousands)

 

December 31, 2014

 

 

 

 

 

Commercial, financial & agricultural

 

$

14,303 

 

$

22 

 

Real estate:

 

 

 

 

 

Construction

 

5,517 

 

163 

 

Mortgage - residential

 

33,102 

 

627 

 

Mortgage - commercial

 

18,692 

 

397 

 

Total

 

$

71,614 

 

$

1,209 

 

 

 

 

 

 

 

December 31, 2013

 

 

 

 

 

Commercial, financial & agricultural

 

$

4,138 

 

$

24 

 

Real estate:

 

 

 

 

 

Construction

 

24,545 

 

1,442 

 

Mortgage - residential

 

38,325 

 

586 

 

Mortgage - commercial

 

21,160 

 

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

 

47,154 

 

298 

 

Mortgage - commercial

 

18,938 

 

516 

 

Leases

 

133 

 

 

Total

 

$

126,473 

 

$

1,624 

 

 

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, 2014

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial, financial & agricultural

 

$

183 

 

$

85 

 

$

 

$

13,007 

 

$

13,275 

 

$

450,488 

 

$

463,763 

 

Real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction

 

 

 

 

310 

 

310 

 

114,244 

 

114,554 

 

Mortgage - residential

 

3,078 

 

379 

 

 

13,048 

 

16,505 

 

1,265,819 

 

1,282,324 

 

Mortgage - commercial

 

68 

 

 

 

12,722 

 

12,790 

 

690,483 

 

703,273 

 

Consumer

 

1,500 

 

417 

 

77 

 

 

1,994 

 

363,150 

 

365,144 

 

Leases

 

 

 

 

 

 

3,140 

 

3,140 

 

Total

 

$

4,829 

 

$

881 

 

$

77 

 

$

39,087 

 

$

44,874 

 

$

2,887,324 

 

$

2,932,198 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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)

 

Year ended December 31, 2014

 

 

 

 

 

 

 

Real estate - mortgage - residential

 

$

12 

 

$

790 

 

$

 

 

 

 

 

 

 

 

 

Year ended December 31, 2013

 

 

 

 

 

 

 

Commercial, financial & agricultural

 

 

$

517 

 

$

 

Real estate:

 

 

 

 

 

 

 

Construction

 

 

178 

 

 

Mortgage - residential

 

 

2,566 

 

 

Mortgage - commercial

 

 

8,952 

 

 

Total

 

10 

 

$

12,213 

 

$

 

 

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

 

 

 

Year Ended December 31,

 

 

 

2014

 

2013

 

 

 

Number of
Contracts

 

Recorded
Investment
(as of period end)

 

Number of
Contracts

 

Recorded
Investment
(as of period end)

 

 

 

(Dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

Commercial, financial & agricultural

 

 

$

 

 

$

517 

 

Real estate - mortgage - residential

 

 

25 

 

 

 

Total

 

 

$

25 

 

 

$

517 

 

 

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)

 

December 31, 2014

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial, financial & agricultural

 

$

432,892

 

$

14,655

 

$

15,523

 

$

463,070

 

$

693

 

$

463,763

 

Real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction

 

111,370

 

 

3,653

 

115,023

 

(469

)

114,554

 

Mortgage - residential

 

1,265,470

 

352

 

14,267

 

1,280,089

 

2,235

 

1,282,324

 

Mortgage - commercial

 

660,492

 

10,498

 

33,109

 

704,099

 

(826

)

703,273

 

Consumer

 

365,332

 

294

 

36

 

365,662

 

(518

)

365,144

 

Leases

 

3,140

 

 

 

3,140

 

 

3,140

 

Total

 

$

2,838,696

 

$

25,799

 

$

66,588

 

$

2,931,083

 

$

1,115

 

$

2,932,198

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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