XML 53 R38.htm IDEA: XBRL DOCUMENT v3.3.1.900
LOANS AND LEASES (Tables)
12 Months Ended
Dec. 31, 2015
Receivables [Abstract]  
Schedule of loans and leases, excluding loans held for sale
Loans and leases, excluding loans held for sale, consisted of the following:
 
 
December 31,
 
2015
 
2014
 
(Dollars in thousands)
Commercial, financial & agricultural
$
520,457

 
$
463,070

Real estate:
 
 
 

Construction
85,196

 
115,023

Mortgage - residential
1,433,862

 
1,280,089

Mortgage - commercial
761,566

 
704,099

Consumer
408,024

 
365,662

Leases
1,028

 
3,140

 
3,210,133

 
2,931,083

Net deferred costs
1,399

 
1,115

Total loans and leases
$
3,211,532

 
$
2,932,198

Schedule of activity of loans made to certain directors, executive officers and their affiliates
In the normal course of business, our bank makes loans to certain directors, executive officers and their affiliates. An analysis of the activity of such loans follows:
 
 
December 31,
 
2015
 
2014
 
(Dollars in thousands)
Balance, beginning of year
$
29,231

 
$
12,942

Additions
10,392

 
19,448

Repayments
(20,863
)
 
(3,159
)
Other changes
$
(8,285
)
 
$

Balance, end of year
$
10,475

 
$
29,231

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
The following table presents by class, the balance in the Allowance and the recorded investment in loans and leases based on the Company’s impairment method as of December 31, 2015 and 2014:
 
 
Commercial,
 
Real estate
 
 
 
 
 
 
 
Financial &
Agricultural
 
Construction
 
Mortgage -
Residential
 
Mortgage -
Commercial
 
Consumer
 
Leases
 
Total
 
(Dollars in thousands)
December 31, 2015
 

 
 

 
 

 
 

 
 

 
 

 
 

Allowance for loan and lease losses:
 

 
 

 
 

 
 

 
 

 
 

 
 

Ending balance attributable to loans:
 

 
 

 
 

 
 

 
 

 
 

 
 

Individually evaluated for impairment
$


$


$


$
51


$


$


$
51

Collectively evaluated for impairment
6,905


8,454


17,738


21,796


6,230




61,123

 
6,905

 
8,454

 
17,738

 
21,847

 
6,230

 

 
61,174

Unallocated
 


 


 


 


 


 


2,140

Total ending balance
$
6,905

 
$
8,454

 
$
17,738

 
$
21,847

 
$
6,230

 
$

 
$
63,314

 
 
 
 
 
 
 
 
 
 
 
 
 
 
Loans and leases:
 

 
 

 
 

 
 

 
 

 
 

 
 

Individually evaluated for impairment
$
1,044


$
4,126


$
22,716


$
10,318


$


$


$
38,204

Collectively evaluated for impairment
519,413


81,070


1,411,146


751,248


408,024


1,028


3,171,929

 
520,457

 
85,196

 
1,433,862

 
761,566

 
408,024

 
1,028

 
3,210,133

Net deferred costs (income)
629


(311
)

2,443


(817
)

(545
)



1,399

Total ending balance
$
521,086

 
$
84,885

 
$
1,436,305

 
$
760,749

 
$
407,479

 
$
1,028

 
$
3,211,532

 
 
 
 
 
 
 
 
 
 
 
 
 
 
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
The following table presents by class, impaired loans as of December 31, 2015 and 2014:
 
 
Unpaid
Principal
Balance
 
Recorded
Investment
 
Allowance
Allocated
 
(Dollars in thousands)
December 31, 2015
 

 
 

 
 

Impaired loans with no related allowance recorded:
 

 
 

 
 

Commercial, financial & agricultural
$
1,155

 
$
1,044

 
$

Real estate:
 
 
 
 
 
Construction
10,472

 
4,126

 

Mortgage - residential
24,792

 
22,716

 

Mortgage - commercial
10,010

 
9,152

 

Total impaired loans with no related allowance recorded
46,429

 
37,038

 

Impaired loans with an allowance recorded:
 

 
 

 
 

Real estate: Mortgage - commercial
1,166

 
1,166

 
51

Total impaired loans with an allowance recorded
1,166

 
1,166

 
51

Total
$
47,595

 
$
38,204

 
$
51

 
 
 
 
 
 
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
The following table presents by class, the average recorded investment and interest income recognized on impaired loans as of December 31, 2015, 2014 and 2013:
 
 
Average
Recorded
Investment
 
Interest
Income
Recognized
 
(Dollars in thousands)
December 31, 2015
 

 
 

Commercial, financial & agricultural
$
6,273

 
$
17

Real estate:
 
 
 
Construction
4,428

 
190

Mortgage - residential
26,101

 
78

Mortgage - commercial
14,240

 
373

Total
$
51,042

 
$
658

 
 
 
 
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

Schedule of aging of the recorded investment in past due loans and leases, by class
The following table presents by class, the aging of the recorded investment in past due loans and leases as of December 31, 2015 and 2014:
 
 
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, 2015
 

 
 

 
 

 
 

 
 

 
 

 
 

Commercial, financial & agricultural
$
276

 
$
140

 
$

 
$
1,044

 
$
1,460

 
$
519,626

 
$
521,086

Real estate:
 
 
 
 
 
 
 
 
 
 
 
 
 
Construction

 

 

 

 

 
84,885

 
84,885

Mortgage - residential
3,834

 
545

 

 
6,130

 
10,509

 
1,425,796

 
1,436,305

Mortgage - commercial
54

 

 

 
7,094

 
7,148

 
753,601

 
760,749

Consumer
1,443

 
521

 
273

 

 
2,237

 
405,242

 
407,479

Leases

 

 

 

 

 
1,028

 
1,028

Total
$
5,607

 
$
1,206

 
$
273

 
$
14,268

 
$
21,354

 
$
3,190,178

 
$
3,211,532

 
 
 
 
 
 
 
 
 
 
 
 
 
 
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 modifications in a TDR, by class
The following table presents by class, information related to loans modified in a TDR during the years ended December 31, 2015 and 2014:
 
 
Number of
Contracts
 
Recorded
Investment
(as of period end)
 
Increase in
the
Allowance
 
(Dollars in thousands)
Year ended December 31, 2015
 

 
 

 
 

Commercial, financial & agricultural
1

 
$
488

 
$

Real estate: mortgage - residential
3

 
4,131

 

 
4

 
4,619

 

 
 
 
 
 
 
Year ended December 31, 2014
 

 
 

 
 

Real estate: mortgage - residential
12

 
$
790

 
$

Schedule of loans modified as a TDR within the previous twelve months that subsequently defaulted, by class
The following table presents by class, loans modified as a TDR within the previous twelve months that subsequently defaulted during the years ended December 31, 2015 and 2014:
 
 
Year Ended December 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 - residential

 
$

 
1

 
$
25

Total

 
$

 
1

 
$
25

Schedule of recorded investment in the loans and leases, by class and credit indicator
The following table presents by class and credit indicator, the recorded investment in the Company’s loans and leases as of December 31, 2015 and 2014:
 
 
Pass
 
Special
Mention
 
Substandard
 
Subtotal
 
Net Deferred
Costs
(Income)
 
Total
 
(Dollars in thousands)
December 31, 2015
 

 
 

 
 

 
 

 
 

 
 

Commercial, financial & agricultural
$
514,971

 
$
2,168

 
$
3,318

 
$
520,457

 
$
629

 
$
521,086

Real estate:
 
 
 
 
 
 
 
 
 
 
 
Construction
83,601

 
808

 
787

 
85,196

 
(311
)
 
84,885

Mortgage - residential
1,427,732

 

 
6,130

 
1,433,862

 
2,443

 
1,436,305

Mortgage - commercial
705,520

 
41,335

 
14,711

 
761,566

 
(817
)
 
760,749

Consumer
407,778

 
95

 
151

 
408,024

 
(545
)
 
407,479

Leases
1,028

 

 

 
1,028

 

 
1,028

Total
$
3,140,630

 
$
44,406

 
$
25,097

 
$
3,210,133

 
$
1,399

 
$
3,211,532

 
 
 
 
 
 
 
 
 
 
 
 
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