XML 40 R30.htm IDEA: XBRL DOCUMENT v3.2.0.727
LOANS AND LEASES (Tables)
6 Months Ended
Jun. 30, 2015
LOANS AND LEASES  
Schedule of loans and leases, excluding loans held for sale

 

 

 

 

June 30,

 

December 31,

 

 

 

2015

 

2014

 

 

 

(Dollars in thousands)

 

 

 

 

 

 

 

Commercial, financial and agricultural

 

$

499,078

 

$

463,070

 

Real estate:

 

 

 

 

 

Construction

 

83,833

 

115,023

 

Mortgage - residential

 

1,349,594

 

1,280,089

 

Mortgage - commercial

 

695,995

 

704,099

 

Consumer

 

373,588

 

365,662

 

Leases

 

2,589

 

3,140

 

 

 

3,004,677

 

2,931,083

 

Net deferred costs

 

1,378

 

1,115

 

Total loans and leases

 

$

3,006,055

 

$

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)

 

June 30, 2015

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for loan and lease losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ending balance attributable to loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated for impairment

 

$

58

 

$

 

$

 

$

 

$

 

$

 

$

58

 

Collectively evaluated for impairment

 

7,511

 

10,670

 

17,846

 

20,008

 

7,330

 

1

 

63,366

 

 

 

7,569

 

10,670

 

17,846

 

20,008

 

7,330

 

1

 

63,424

 

Unallocated

 

 

 

 

 

 

 

 

 

 

 

 

 

3,500

 

Total ending balance

 

$

7,569

 

$

10,670

 

$

17,846

 

$

20,008

 

$

7,330

 

$

1

 

$

66,924

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans and leases:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated for impairment

 

$

3,513

 

$

4,474

 

$

26,654

 

$

14,850

 

$

 

$

 

$

49,491

 

Collectively evaluated for impairment

 

495,565

 

79,359

 

1,322,940

 

681,145

 

373,588

 

2,589

 

2,955,186

 

 

 

499,078

 

83,833

 

1,349,594

 

695,995

 

373,588

 

2,589

 

3,004,677

 

Net deferred costs (income)

 

523

 

(278

)

2,368

 

(802

)

(433

)

 

1,378

 

Total ending balance

 

$

499,601

 

$

83,555

 

$

1,351,962

 

$

695,193

 

$

373,155

 

$

2,589

 

$

3,006,055

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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)

 

June 30, 2015

 

 

 

 

 

 

 

Impaired loans with no related allowance recorded:

 

 

 

 

 

 

 

Commercial, financial & agricultural

 

$

1,303

 

$

1,192

 

$

 

Real estate:

 

 

 

 

 

 

 

Construction

 

10,820

 

4,474

 

 

Mortgage - residential

 

28,967

 

26,654

 

 

Mortgage - commercial

 

17,967

 

14,850

 

 

Total impaired loans with no related allowance recorded

 

59,057

 

47,170

 

 

Impaired loans with an allowance recorded:

 

 

 

 

 

 

 

Commercial, financial & agricultural

 

3,789

 

2,321

 

58

 

Total impaired loans with an allowance recorded

 

3,789

 

2,321

 

58

 

Total

 

$

62,846

 

$

49,491

 

$

58

 

 

 

 

 

 

 

 

 

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 June 30,

 

Six Months Ended June 30,

 

 

 

2015

 

2014

 

2015

 

2014

 

 

 

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

 

$

6,911

 

$

5

 

$

17,300

 

$

6

 

$

10,278

 

$

10

 

$

12,858

 

$

11

 

Real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction

 

4,518

 

26

 

5,225

 

44

 

4,608

 

112

 

6,024

 

76

 

Mortgage - residential

 

27,312

 

(7

)

33,419

 

274

 

28,134

 

(6

)

34,913

 

437

 

Mortgage - commercial

 

16,438

 

175

 

16,201

 

76

 

19,595

 

339

 

16,123

 

115

 

Total

 

$

55,179

 

$

199

 

$

72,145

 

$

400

 

$

62,615

 

$

455

 

$

69,918

 

$

639

 

 

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, 2015

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial, financial & agricultural

 

$

128

 

$

52

 

$

 

$

3,175

 

$

3,355

 

$

496,246

 

$

499,601

 

Real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction

 

 

 

 

133

 

133

 

83,422

 

83,555

 

Mortgage - residential

 

724

 

183

 

 

10,032

 

10,939

 

1,341,023

 

1,351,962

 

Mortgage - commercial

 

 

 

 

13,490

 

13,490

 

681,703

 

695,193

 

Consumer

 

1,236

 

431

 

45

 

 

1,712

 

371,443

 

373,155

 

Leases

 

 

 

 

 

 

2,589

 

2,589

 

Total

 

$

2,088

 

$

666

 

$

45

 

$

26,830

 

$

29,629

 

$

2,976,426

 

$

3,006,055

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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 June 30, 2015

 

 

 

 

 

 

 

Commercial, financial & agricultural

 

1

 

$

535

 

$

 

 

 

 

 

 

 

 

 

Six Months Ended June 30, 2015

 

 

 

 

 

 

 

Commercial, financial & agricultural

 

1

 

$

535

 

$

 

Real estate mortgage - residential

 

1

 

964

 

 

Total

 

2

 

$

1,499

 

$

 

 

 

 

 

 

 

 

 

Six Months Ended June 30, 2014

 

 

 

 

 

 

 

Real estate mortgage - residential

 

9

 

$

600

 

$

 

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)

 

June 30, 2015

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial, financial & agricultural

 

$

487,885

 

$

4,855

 

$

6,338

 

$

499,078

 

$

523

 

$

499,601

 

Real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction

 

81,221

 

1,640

 

972

 

83,833

 

(278

)

83,555

 

Mortgage - residential

 

1,339,067

 

 

10,527

 

1,349,594

 

2,368

 

1,351,962

 

Mortgage - commercial

 

668,926

 

4,047

 

23,022

 

695,995

 

(802

)

695,193

 

Consumer

 

373,543

 

 

45

 

373,588

 

(433

)

373,155

 

Leases

 

2,589

 

 

 

2,589

 

 

2,589

 

Total

 

$

2,953,231

 

$

10,542

 

$

40,904

 

$

3,004,677

 

$

1,378

 

$

3,006,055

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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