XML 55 R40.htm IDEA: XBRL DOCUMENT v3.6.0.2
LOANS AND LEASES (Tables)
12 Months Ended
Dec. 31, 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:
 
 
December 31,
 
2016
 
2015
 
(Dollars in thousands)
Commercial, financial & agricultural
$
509,987

 
$
520,457

Real estate:
 
 
 
Construction
101,729

 
85,196

Mortgage:
 
 
 
Residential
1,213,983

 
1,131,882

Home equity
361,210

 
301,980

Commercial
886,615

 
761,566

Consumer:
 
 
 
Automobiles
212,926

 
190,202

Other consumer
235,684

 
217,822

Leases
677

 
1,028

Subtotal
3,522,811

 
3,210,133

Net deferred costs
2,079

 
1,399

Total loans and leases
$
3,524,890

 
$
3,211,532

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,
 
2016
 
2015
 
(Dollars in thousands)
Balance, beginning of year
$
10,475

 
$
29,231

Additions
8,398

 
10,392

Repayments
(1,726
)
 
(20,863
)
Other changes

 
(8,285
)
Balance, end of year
$
17,147

 
$
10,475

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 tables present 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, 2016 and 2015:
 
 
 
 
Real Estate
 
 
 
 
 
 
 
 
 
Comm.,
Fin. &
Ag.
 
Constr.
 
Resi.
Mortgage
 
Home
Equity
 
Comml.
Mortgage
 
Consumer -
Auto.
 
Consumer -
Other
 
Leases
 
Total
 
(Dollars in thousands)
December 31, 2016
 

 
 

 
 

 
 
 
 

 
 

 
 
 
 

 
 

Allowance:
 

 
 

 
 

 
 
 
 

 
 

 
 
 
 

 
 

Individually evaluated for impairment
$

 
$

 
$

 
$

 
$

 
$

 
$

 
$

 
$

Collectively evaluated for impairment
8,637

 
4,224

 
15,055

 
3,502

 
19,104

 
3,000

 
3,109

 

 
56,631

Total ending balance
$
8,637

 
$
4,224

 
$
15,055

 
$
3,502

 
$
19,104

 
$
3,000

 
$
3,109

 
$

 
$
56,631

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Loans and leases:
 

 
 

 
 

 
 

 
 

 
 

 
 
 
 

 
 

Individually evaluated for impairment
$
1,877

 
$
2,936

 
$
19,940

 
$
333

 
$
5,637

 
$

 
$

 
$

 
$
30,723

Collectively evaluated for impairment
508,110

 
98,793

 
1,194,043

 
360,877

 
880,978

 
212,926

 
235,684

 
677

 
3,492,088

Subtotal
509,987

 
101,729

 
1,213,983

 
361,210

 
886,615

 
212,926

 
235,684

 
677

 
3,522,811

Net deferred costs (income)
453

 
(191
)
 
3,251

 
(1
)
 
(1,176
)
 

 
(257
)
 

 
2,079

Total ending balance
$
510,440

 
$
101,538

 
$
1,217,234

 
$
361,209

 
$
885,439

 
$
212,926

 
$
235,427

 
$
677

 
$
3,524,890



 
 
 
Real Estate
 
 
 
 
 
 
 
 
 
 
 
Comm.,
Fin. &
Ag.
 
Constr.
 
Resi.
Mortgage
 
Home
Equity
 
Comml.
Mortgage
 
Consumer -
Auto.
 
Consumer -
Other
 
Leases
 
Unallocated
 
Total
 
(Dollars in thousands)
December 31, 2015
 

 
 

 
 

 
 

 
 

 
 

 
 
 
 

 
 

 
 

Allowance:
 

 
 

 
 

 
 

 
 

 
 

 
 
 
 

 
 

 
 

Individually evaluated for impairment
$

 
$

 
$

 
$

 
$
51

 
$

 
$

 
$

 
$

 
$
51

Collectively evaluated for impairment
6,905

 
8,454

 
14,642

 
3,096

 
21,796

 
2,891

 
3,339

 

 

 
61,123

Subtotal
6,905

 
8,454

 
14,642

 
3,096

 
21,847

 
2,891

 
3,339

 

 

 
61,174

Unallocated

 

 

 

 

 

 

 

 
2,140

 
2,140

Total ending balance
$
6,905

 
$
8,454

 
$
14,642

 
$
3,096

 
$
21,847

 
$
2,891

 
$
3,339

 
$

 
$
2,140

 
$
63,314

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Loans and leases:
 

 
 

 
 

 
 

 
 

 
 

 
 
 
 

 
 
 
 

Individually evaluated for impairment
$
1,044

 
$
4,126

 
$
21,940

 
$
776

 
$
10,318

 
$

 
$

 
$

 
$

 
$
38,204

Collectively evaluated for impairment
519,413

 
81,070

 
1,109,942

 
301,204

 
751,248

 
190,202

 
217,822

 
1,028

 

 
3,171,929

Subtotal
520,457

 
85,196

 
1,131,882

 
301,980

 
761,566

 
190,202

 
217,822

 
1,028

 

 
3,210,133

Net deferred costs (income)
629

 
(311
)
 
2,443

 

 
(817
)
 

 
(545
)
 

 

 
1,399

Total ending balance
$
521,086

 
$
84,885

 
$
1,134,325

 
$
301,980

 
$
760,749

 
$
190,202

 
$
217,277

 
$
1,028

 
$

 
$
3,211,532

Schedule of impaired loans, by class
The following table presents by class, impaired loans as of December 31, 2016 and 2015:
 
 
December 31, 2016
 
December 31, 2015
 
Unpaid
Principal
Balance
 
Recorded
Investment
 
Allowance
Allocated
 
Unpaid
Principal
Balance
 
Recorded
Investment
 
Allowance
Allocated
 
(Dollars in thousands)
Impaired loans with no related Allowance recorded:
 

 
 

 
 

 
 

 
 

 
 

Commercial, financial & agricultural
$
1,988

 
$
1,877

 
$

 
$
1,155

 
$
1,044

 
$

Real estate:
 
 
 
 
 
 
 
 
 
 
 
Construction
9,056

 
2,936

 

 
10,472

 
4,126

 

Residential mortgage
21,568

 
19,940

 

 
24,016

 
21,940

 

Home equity
333

 
333

 

 
776

 
776

 

Commercial mortgage
5,637

 
5,637

 

 
10,010

 
9,152

 

Total
38,582

 
30,723

 

 
46,429

 
37,038

 

Impaired loans with an Allowance recorded:
 

 
 

 
 

 
 

 
 

 
 

Real estate: Commercial mortgage

 

 

 
1,166

 
1,166

 
51

Total

 

 

 
1,166

 
1,166

 
51

Total impaired loans
$
38,582

 
$
30,723

 
$

 
$
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 as of December 31, 2016, 2015 and 2014:
 
 
Year Ended
 
Year Ended
 
Year Ended
 
December 31, 2016
 
December 31, 2015
 
December 31, 2014
 
Average
Recorded
Investment
 
Interest
Income
Recognized
 
Average
Recorded
Investment
 
Interest
Income
Recognized
 
Average
Recorded
Investment
 
Interest
Income
Recognized
 
(Dollars in thousands)
Commercial, financial & agricultural
$
1,891

 
$
10

 
$
6,273

 
$
17

 
$
14,303

 
$
22

Real estate:
 
 
 
 
 
 
 
 
 

 
 

Construction
3,509

 
123

 
4,428

 
190

 
5,517

 
163

Residential mortgage
21,809

 
236

 
25,556

 
60

 
30,938

 
564

Home equity
472

 
17

 
545

 
18

 
2,164

 
63

Commercial mortgage
8,537

 
321

 
14,240

 
373

 
18,692

 
397

Total
$
36,218

 
$
707

 
$
51,042

 
$
658

 
$
71,614

 
$
1,209



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 December 31, 2016 and 2015:
 
 
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)
December 31, 2016
 

 
 

 
 

 
 

 
 

 
 

 
 

Commercial, financial & agricultural
$
761

 
$
80

 
$

 
$
1,877

 
$
2,718

 
$
507,722

 
$
510,440

Real estate:
 
 
 
 
 
 
 
 
 
 
 
 
 
Construction

 

 

 

 

 
101,538

 
101,538

Mortgage:
 
 
 
 
 
 
 
 
 
 
 
 
 
Residential
5,014

 
478

 

 
5,322

 
10,814

 
1,206,420

 
1,217,234

Home equity
43

 
280

 
1,120

 
333

 
1,776

 
359,433

 
361,209

Commercial
127

 

 

 
864

 
991

 
884,448

 
885,439

Consumer:
 
 
 
 
 
 
 
 
 
 
 
 
 
Automobiles
743

 
353

 
208

 

 
1,304

 
211,622

 
212,926

Other consumer
639

 
272

 
63

 

 
974

 
234,453

 
235,427

Leases

 

 

 

 

 
677

 
677

Total
$
7,327

 
$
1,463

 
$
1,391

 
$
8,396

 
$
18,577

 
$
3,506,313

 
$
3,524,890



 
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)
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
3,134

 
325

 

 
5,464

 
8,923

 
1,125,402

 
1,134,325

Home equity
700

 
220

 

 
666

 
1,586

 
300,394

 
301,980

Commercial
54

 

 

 
7,094

 
7,148

 
753,601

 
760,749

Consumer:
 
 
 
 
 
 
 
 
 
 
 
 
 
Automobiles
912

 
168

 
151

 

 
1,231

 
188,971

 
190,202

Other consumer
531

 
353

 
122

 

 
1,006

 
216,271

 
217,277

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 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, 2016 and 2015:
 
 
Year ended December 31, 2016
 
Year ended December 31, 2015
 
Number of
Contracts
 
Recorded
Investment
(as of period end)
 
Increase in
the
Allowance
 
Number of
Contracts
 
Recorded
Investment
(as of period end)
 
Increase in
the
Allowance
 
(Dollars in thousands)
Commercial, financial & agricultural

 
$

 
$

 
1

 
$
488

 
$

Real estate: Residential mortgage
3

 
282

 

 
3

 
4,131

 

Total
3

 
282

 

 
4

 
4,619

 

Schedule of recorded investment in the loans and leases, by class and credit indicator
The following tables present by class and credit indicator, the recorded investment in the Company's loans and leases as of December 31, 2016 and 2015:
 
 
Pass
 
Special
Mention
 
Substandard
 
Loss
 
Subtotal
 
Net
Deferred
Costs
(Income)
 
Total
 
(Dollars in thousands)
December 31, 2016
 

 
 

 
 

 
 
 
 

 
 

 
 

Commercial, financial & agricultural
$
502,305

 
$
2,632

 
$
5,050

 
$

 
$
509,987

 
$
453

 
$
510,440

Real estate:
 
 
 
 
 
 
 
 
 
 
 
 
 
Construction
91,812

 
9,896

 
21

 

 
101,729

 
(191
)
 
101,538

Mortgage:
 
 
 
 
 
 
 
 
 
 
 
 
 
Residential
1,208,552

 
109

 
5,322

 

 
1,213,983

 
3,251

 
1,217,234

Home equity
359,757

 

 
1,453

 

 
361,210

 
(1
)
 
361,209

Commercial
852,872

 
18,845

 
14,898

 

 
886,615

 
(1,176
)
 
885,439

Consumer:
 
 
 
 
 
 
 
 
 
 
 
 
 
Automobiles
212,718

 

 
50

 
158

 
212,926

 

 
212,926

Other consumer
235,544

 

 
140

 

 
235,684

 
(257
)
 
235,427

Leases
677

 

 

 

 
677

 

 
677

Total
$
3,464,237

 
$
31,482

 
$
26,934

 
$
158

 
$
3,522,811

 
$
2,079

 
$
3,524,890



 
Pass
 
Special
Mention
 
Substandard
 
Loss
 
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
1,126,418

 

 
5,464

 

 
1,131,882

 
2,443

 
1,134,325

Home equity
301,314

 

 
666

 

 
301,980

 

 
301,980

Commercial
705,520

 
41,335

 
14,711

 

 
761,566

 
(817
)
 
760,749

Consumer:
 
 
 
 
 
 
 
 
 
 
 
 


Automobiles
190,051

 

 
151

 

 
190,202

 

 
190,202

Other consumer
217,727

 
95

 

 

 
217,822

 
(545
)
 
217,277

Leases
1,028

 

 

 

 
1,028

 

 
1,028

Total
$
3,140,630

 
$
44,406

 
$
25,097

 
$

 
$
3,210,133

 
$
1,399

 
$
3,211,532