XML 41 R29.htm IDEA: XBRL DOCUMENT v3.5.0.2
LOANS AND LEASES (Tables)
6 Months Ended
Jun. 30, 2016
Receivables [Abstract]  
Schedule of loans and leases, excluding loans held for sale
Loans and leases, excluding loans held for sale, consisted of the following:
 
(dollars in thousands)
June 30,
2016
 
December 31,
2015
Commercial, financial and agricultural
$
503,580

 
$
520,457

Real estate:
 
 
 

Construction
98,687

 
85,196

Mortgage - residential
1,499,156

 
1,433,862

Mortgage - commercial
843,601

 
761,566

Consumer
456,669

 
408,024

Leases
843

 
1,028

Gross loans and leases
3,402,536

 
3,210,133

Net deferred costs
1,411

 
1,399

Total loans and leases, net of deferred costs
$
3,403,947

 
$
3,211,532

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
The following tables present by class, the balance in the allowance for loan and lease losses and the recorded investment in loans and leases based on the Company’s impairment measurement method as of June 30, 2016 and December 31, 2015:
 
 
 
 
Real Estate
 
 
 
 
 
 
 
 
(dollars in thousands)
Commercial, Financial & Agricultural
 
Construction
 
Mortgage -Residential
 
Mortgage -Commercial
 
Consumer
 
Leases
 
Unallocated
 
Total
June 30, 2016
 

 
 

 
 

 
 

 
 

 
 

 
 
 
 

Allowance for loan and lease losses:
 

 
 

 
 

 
 

 
 

 
 

 
 
 
 

Ending balance attributable to loans:
 

 
 

 
 

 
 

 
 

 
 

 
 
 
 

Individually evaluated for impairment
$

 
$

 
$

 
$
39

 
$

 
$

 
$

 
$
39

Collectively evaluated for impairment
4,442

 
3,823

 
17,638

 
27,409

 
5,413

 

 

 
58,725

Subtotal
4,442

 
3,823

 
17,638

 
27,448

 
5,413

 

 

 
58,764

Unallocated

 

 

 

 

 

 
2,000

 
2,000

Total ending balance
$
4,442

 
$
3,823

 
$
17,638

 
$
27,448

 
$
5,413

 
$

 
$
2,000

 
$
60,764

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Loans and leases:
 

 
 

 
 

 
 

 
 

 
 

 
 
 
 

Individually evaluated for impairment
$
2,132

 
$
3,876

 
$
24,745

 
$
8,172

 
$

 
$

 
$

 
$
38,925

Collectively evaluated for impairment
501,448

 
94,811

 
1,474,411

 
835,429

 
456,669

 
843

 

 
3,363,611

Subtotal
503,580

 
98,687

 
1,499,156

 
843,601

 
456,669

 
843

 

 
3,402,536

Net deferred costs (income)
487

 
(259
)
 
2,619

 
(1,017
)
 
(419
)
 

 

 
1,411

Total loans and leases, net of deferred costs (income)
$
504,067

 
$
98,428

 
$
1,501,775

 
$
842,584

 
$
456,250

 
$
843

 
$

 
$
3,403,947



 
 
 
Real Estate
 
 
 
 
 
 
 
 
(dollars in thousands)
Commercial, Financial & Agricultural
 
Construction
 
Mortgage -Residential
 
Mortgage -Commercial
 
Consumer
 
Leases
 
Unallocated
 
Total
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

Subtotal
6,905

 
8,454

 
17,738

 
21,847

 
6,230

 

 

 
61,174

Unallocated

 

 

 

 

 

 
2,140

 
2,140

Total ending balance
$
6,905

 
$
8,454

 
$
17,738

 
$
21,847

 
$
6,230

 
$

 
$
2,140

 
$
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

Subtotal
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 loans and leases, net of deferred costs (income)
$
521,086

 
$
84,885

 
$
1,436,305

 
$
760,749

 
$
407,479

 
$
1,028

 
$

 
$
3,211,532

Schedule of impaired loans, by class
The following tables present by class, information related to impaired loans as of June 30, 2016 and December 31, 2015:
 
(dollars in thousands)
Unpaid
Principal
Balance
 
Recorded
Investment
 
Allowance
Allocated
June 30, 2016
 

 
 

 
 

Impaired loans with no related allowance recorded:
 

 
 

 
 

Commercial, financial & agricultural
$
2,242

 
$
2,132

 
$

Real estate:
 
 
 
 
 
Construction
10,222

 
3,876

 

Mortgage - residential
26,624

 
24,745

 

Mortgage - commercial
7,985

 
7,127

 

Total impaired loans with no related allowance recorded
47,073

 
37,880

 

 
 
 
 
 
 
Impaired loans with an allowance recorded:
 

 
 

 
 

Real estate:
 
 
 
 
 
Mortgage - commercial
1,045

 
1,045

 
39

Total impaired loans with an allowance recorded
1,045

 
1,045

 
39

Total
$
48,118

 
$
38,925

 
$
39


 
(dollars in thousands)
Unpaid
Principal
Balance
 
Recorded
Investment
 
Allowance
Allocated
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

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 for the three and six months ended June 30, 2016 and 2015:
 
 
Three Months Ended
 
Six Months Ended
 
June 30, 2016
 
June 30, 2015
 
June 30, 2016
 
June 30, 2015
(dollars in thousands)
Average
Recorded
Investment
 
Interest
Income
Recognized
 
Average
Recorded
Investment
 
Interest
Income
Recognized
 
Average
Recorded
Investment
 
Interest
Income
Recognized
 
Average
Recorded
Investment
 
Interest
Income
Recognized
Commercial, financial & agricultural
$
2,176

 
$
10

 
$
6,911

 
$
5

 
$
1,799

 
$
10

 
$
10,278

 
$
10

Real estate:
 
 
 
 
 

 
 

 
 
 
 
 
 

 
 

Construction
3,917

 
34

 
4,518

 
26

 
3,982

 
70

 
4,608

 
112

Mortgage - residential
23,441

 
9

 
27,312

 
(7
)
 
22,874

 
7

 
28,134

 
(6
)
Mortgage - commercial
8,786

 
37

 
16,438

 
175

 
9,463

 
71

 
19,595

 
339

Total
$
38,320

 
$
90

 
$
55,179

 
$
199

 
$
38,118

 
$
158

 
$
62,615

 
$
455

Schedule of aging of the recorded investment in past due loans and leases, by class
The following tables present by class, the aging of the recorded investment in past due loans and leases as of June 30, 2016 and December 31, 2015:
 
(dollars in thousands)
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
June 30, 2016
 

 
 

 
 

 
 

 
 

 
 

 
 

Commercial, financial & agricultural
$
678

 
$
162

 
$

 
$
2,132

 
$
2,972

 
$
501,095

 
$
504,067

Real estate:
 

 
 

 
 

 
 

 
 

 
 

 
 

Construction

 

 

 

 

 
98,428

 
98,428

Mortgage - residential
448

 
570

 
135

 
8,670

 
9,823

 
1,491,952

 
1,501,775

Mortgage - commercial

 

 

 
3,073

 
3,073

 
839,511

 
842,584

Consumer
1,344

 
593

 
134

 

 
2,071

 
454,179

 
456,250

Leases

 

 

 

 

 
843

 
843

Total
$
2,470

 
$
1,325

 
$
269

 
$
13,875

 
$
17,939

 
$
3,386,008

 
$
3,403,947



(dollars in thousands)
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
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

Schedule of information related to loans modified in a TDR, by class
The following table presents by class, information related to loans modified in a TDR during the three and six months ended June 30, 2015. No loans were modified in a TDR during the three and six months ended June 30, 2016.
 
(dollars in thousands)
Number
of
Contracts
 
Recorded
Investment
(as of Period End)
 
Increase
in the
Allowance
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 - commercial
1

 
964

 

Total
2

 
$
1,499

 
$

Schedule of recorded investment in 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 June 30, 2016 and December 31, 2015:
 
(dollars in thousands)
Pass
 
Special
Mention
 
Substandard
 
Loss
 
Subtotal
 
Net 
Deferred
Costs
(Income)
 
Total
June 30, 2016
 

 
 

 
 

 
 
 
 

 
 

 
 

Commercial, financial & agricultural
$
498,041

 
$
3,121

 
$
2,418

 
$

 
$
503,580

 
$
487

 
$
504,067

Real estate:
 
 
 
 
 
 
 
 
 

 
 
 
 

Construction
89,676

 
8,218

 
793

 

 
98,687

 
(259
)
 
98,428

Mortgage - residential
1,490,237

 
114

 
8,805

 

 
1,499,156

 
2,619

 
1,501,775

Mortgage - commercial
785,582

 
42,500

 
15,519

 

 
843,601

 
(1,017
)
 
842,584

Consumer
456,498

 

 
95

 
76

 
456,669

 
(419
)
 
456,250

Leases
843

 

 

 

 
843

 

 
843

Total
$
3,320,877

 
$
53,953

 
$
27,630

 
$
76

 
$
3,402,536

 
$
1,411

 
$
3,403,947

 
 
 
 
 
 
 
 
 
 
 
 
 
 
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