XML 44 R31.htm IDEA: XBRL DOCUMENT v2.4.1.9
LOANS AND LEASES (Tables)
3 Months Ended
Mar. 31, 2015
LOANS AND LEASES  
Schedule of loans and leases, excluding loans held for sale

 

 

March 31,

 

December 31,

 

 

 

2015

 

2014

 

 

 

(Dollars in thousands)

 

 

 

 

 

 

 

Commercial, financial and agricultural

 

$

500,251 

 

$

463,070 

 

Real estate:

 

 

 

 

 

Construction

 

113,137 

 

115,023 

 

Mortgage - residential

 

1,298,076 

 

1,280,089 

 

Mortgage - commercial

 

702,113 

 

704,099 

 

Consumer

 

350,344 

 

365,662 

 

Leases

 

2,885 

 

3,140 

 

 

 

2,966,806 

 

2,931,083 

 

Net deferred costs

 

966 

 

1,115 

 

Total loans and leases

 

$

2,967,772 

 

$

2,932,198 

 

 

Schedule of balance in the allowance for loan and lease losses and the recorded investment in loans and leases 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, 2015

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for loan and lease losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ending balance attributable to loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated for impairment

 

$

772

 

$

 

$

 

$

 

$

 

$

 

$

772

 

Collectively evaluated for impairment

 

8,019

 

14,305

 

17,057

 

20,161

 

7,119

 

 

66,661

 

 

 

8,791

 

14,305

 

17,057

 

20,161

 

7,119

 

 

67,433

 

Unallocated

 

 

 

 

 

 

 

 

 

 

 

 

 

4,000

 

Total ending balance

 

$

8,791

 

$

14,305

 

$

17,057

 

$

20,161

 

$

7,119

 

$

 

$

71,433

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans and leases:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated for impairment

 

$

13,727

 

$

4,606

 

$

28,514

 

$

22,601

 

$

 

$

 

$

69,448

 

Collectively evaluated for impairment

 

486,524

 

108,531

 

1,269,562

 

679,512

 

350,344

 

2,885

 

2,897,358

 

 

 

500,251

 

113,137

 

1,298,076

 

702,113

 

350,344

 

2,885

 

2,966,806

 

Net deferred costs (income)

 

432

 

(416

)

2,228

 

(857

)

(421

)

 

966

 

Total ending balance

 

$

500,683

 

$

112,721

 

$

1,300,304

 

$

701,256

 

$

349,923

 

$

2,885

 

$

2,967,772

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

Schedule of impaired loans, by class

 

 

Unpaid Principal 
Balance

 

Recorded 
Investment

 

Allowance 
Allocated

 

 

 

(Dollars in thousands)

 

March 31, 2015

 

 

 

 

 

 

 

Impaired loans with no related allowance recorded:

 

 

 

 

 

 

 

Commercial, financial & agricultural

 

$

5,178 

 

$

3,599 

 

$

 

Real estate:

 

 

 

 

 

 

 

Construction

 

10,951 

 

4,606 

 

 

Mortgage - residential

 

31,161 

 

28,514 

 

 

Mortgage - commercial

 

29,723 

 

22,601 

 

 

Total impaired loans with no related allowance recorded

 

77,013 

 

59,320 

 

 

Impaired loans with an allowance recorded:

 

 

 

 

 

 

 

Commercial, financial & agricultural

 

12,660 

 

10,128 

 

772 

 

Total impaired loans with an allowance recorded

 

12,660 

 

10,128 

 

772 

 

Total

 

$

89,673 

 

$

69,448 

 

$

772 

 

 

 

 

 

 

 

 

 

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 

 

 

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

 

 

Three Months Ended March 31,

 

 

 

2015

 

2014

 

 

 

Average 
Recorded 
Investment

 

Interest Income 
Recognized

 

Average 
Recorded 
Investment

 

Interest Income 
Recognized

 

 

 

(Dollars in thousands)

 

Commercial, financial & agricultural

 

$

13,646 

 

$

 

$

8,417 

 

$

 

Real estate:

 

 

 

 

 

 

 

 

 

Construction

 

4,699 

 

86 

 

6,822 

 

32 

 

Mortgage - residential

 

28,954 

 

 

36,407 

 

163 

 

Mortgage - commercial

 

22,751 

 

164 

 

16,045 

 

39 

 

Leases

 

 

 

 

 

 

 

Total

 

$

70,050 

 

$

256 

 

$

67,691 

 

$

239 

 

 

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, 2015

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial, financial & agricultural

 

$

290 

 

$

225 

 

$

 

$

13,377 

 

$

13,892 

 

$

486,791 

 

$

500,683 

 

Real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction

 

 

 

 

146 

 

146 

 

112,575 

 

112,721 

 

Mortgage - residential

 

1,945 

 

 

 

11,430 

 

13,375 

 

1,286,929 

 

1,300,304 

 

Mortgage - commercial

 

 

 

 

12,468 

 

12,468 

 

688,788 

 

701,256 

 

Consumer

 

895 

 

212 

 

 

 

1,112 

 

348,811 

 

349,923 

 

Leases

 

 

 

 

 

 

2,885 

 

2,885 

 

Total

 

$

3,130 

 

$

437 

 

$

 

$

37,421 

 

$

40,993 

 

$

2,926,779 

 

$

2,967,772 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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 

 

 

Schedule of information related to loans modified 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, 2015

 

 

 

 

 

 

 

Real estate mortgage - commercial

 

11 

 

$

910 

 

$

 

 

 

 

 

 

 

 

 

Three Months Ended March 31, 2014

 

 

 

 

 

 

 

Real estate mortgage - residential

 

 

$

613 

 

$

 

 

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

 

 

Three Months Ended March 31,

 

 

 

2015

 

2014

 

 

 

Number of 
Contracts

 

Recorded
Investment
 (as of Period End)

 

Number of 
Contracts

 

Recorded
Investment
 (as of Period End)

 

 

 

(Dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

Real estate mortgage -construction

 

 

 

 

175 

 

 

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

 

 

Pass

 

Special 
Mention

 

Substandard

 

Subtotal

 

Net Deferred 
Costs 
(Income)

 

Total

 

 

 

(Dollars in thousands)

 

March 31, 2015

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial, financial & agricultural

 

$

468,515

 

$

16,656

 

$

15,080

 

$

500,251

 

$

432

 

$

500,683

 

Real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction

 

110,294

 

1,831

 

1,012

 

113,137

 

(416

)

112,721

 

Mortgage - residential

 

1,285,124

 

344

 

12,608

 

1,298,076

 

2,228

 

1,300,304

 

Mortgage - commercial

 

668,772

 

8,493

 

24,848

 

702,113

 

(857

)

701,256

 

Consumer

 

350,267

 

72

 

5

 

350,344

 

(421

)

349,923

 

Leases

 

2,885

 

 

 

2,885

 

 

2,885

 

Total

 

$

2,885,857

 

$

27,396

 

$

53,553

 

$

2,966,806

 

$

966

 

$

2,967,772

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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