XML 42 R30.htm IDEA: XBRL DOCUMENT v3.7.0.1
LOANS AND LEASES (Tables)
3 Months Ended
Mar. 31, 2017
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)
March 31,
2017
 
December 31,
2016
Commercial, financial and agricultural
$
502,796

 
$
509,987

Real estate:


 


Construction
94,313

 
101,729

Residential mortgage
1,233,749

 
1,213,983

Home equity
370,857

 
361,210

Commercial mortgage
894,994

 
886,615

Consumer:


 


Automobiles
233,915

 
212,926

Other consumer
212,423

 
235,684

Leases
598

 
677

Gross loans and leases
3,543,645

 
3,522,811

Net deferred costs
2,073

 
2,079

Total loans and leases, net of deferred costs
$
3,545,718

 
$
3,524,890

 
 
 
 
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 (the "Allowance") and the recorded investment in loans and leases based on the Company's impairment measurement method as of March 31, 2017 and December 31, 2016:
 
 
 
 
Real Estate
 
 
 
 
 
 
 
 
(dollars in thousands)
Comml, Fin & Ag
 
Constr
 
Resi Mortgage
 
Home Equity
 
Comml Mortgage
 
Consumer - Auto
 
Consumer - Other
 
Leases
 
Total
March 31, 2017
 

 
 

 
 

 
 
 
 

 
 

 
 
 
 

 
 

Allowance:
 

 
 

 
 

 
 
 
 

 
 

 
 
 
 

 
 

Individually evaluated for impairment
$

 
$

 
$

 
$

 
$

 
$

 
$

 
$

 
$

Collectively evaluated for impairment
8,346

 
3,718

 
14,892

 
3,425

 
19,187

 
2,976

 
2,825

 

 
55,369

Total ending balance
$
8,346

 
$
3,718

 
$
14,892

 
$
3,425

 
$
19,187

 
$
2,976

 
$
2,825

 
$

 
$
55,369

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Loans and leases:
 

 
 

 
 

 
 
 
 

 
 

 
 
 
 

 
 

Individually evaluated for impairment
$
1,336

 
$
2,837

 
$
18,226

 
$
1,491

 
$
5,432

 
$

 
$

 
$

 
$
29,322

Collectively evaluated for impairment
501,460

 
91,476

 
1,215,523

 
369,366

 
889,562

 
233,915

 
212,423

 
598

 
3,514,323

Subtotal
502,796

 
94,313

 
1,233,749

 
370,857

 
894,994

 
233,915

 
212,423

 
598

 
3,543,645

Net deferred costs (income)
252

 
(206
)
 
3,401

 
(1
)
 
(1,206
)
 

 
(167
)
 

 
2,073

Total loans and leases, net of deferred costs (income)
$
503,048

 
$
94,107

 
$
1,237,150

 
$
370,856

 
$
893,788

 
$
233,915

 
$
212,256

 
$
598

 
$
3,545,718



 
 
 
Real Estate
 
 
 
 
 
 
 
 
(dollars in thousands)
Comml, Fin & Ag
 
Constr
 
Resi Mortgage
 
Home Equity
 
Comml Mortgage
 
Consumer - Auto
 
Consumer - Other
 
Leases
 
Total
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 loans and leases, net of deferred costs (income)
$
510,440

 
$
101,538

 
$
1,217,234

 
$
361,209

 
$
885,439

 
$
212,926

 
235,427

 
$
677

 
$
3,524,890

Schedule of impaired loans, by class
The following tables present by class, information related to impaired loans as of March 31, 2017 and December 31, 2016:
 
 
March 31, 2017
 
December 31, 2016
 
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
$
1,446

 
$
1,336

 
$

 
$
1,988

 
$
1,877

 
$

Real estate:
 
 
 
 
 
 
 
 
 
 
 
Construction
8,187

 
2,837

 

 
9,056

 
2,936

 

Residential mortgage
19,780

 
18,226

 

 
21,568

 
19,940

 

Home equity
1,491

 
1,491

 

 
333

 
333

 

Commercial mortgage
5,432

 
5,432

 

 
5,637

 
5,637

 

Total impaired loans
$
36,336

 
$
29,322

 
$

 
$
38,582

 
$
30,723

 
$



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 months ended March 31, 2017 and 2016:
 
 
Three Months Ended
 
March 31, 2017
 
March 31, 2016
(dollars in thousands)
Average
Recorded
Investment
 
Interest
Income
Recognized
 
Average
Recorded
Investment
 
Interest
Income
Recognized
Commercial, financial & agricultural
$
1,873

 
$

 
$
1,423

 
$

Real estate:
 
 
 
 
 

 
 

Construction
2,885

 
24

 
4,046

 
36

Residential mortgage
19,302

 
97

 
22,308

 
(2
)
Home equity
1,181

 

 

 

Commercial mortgage
5,519

 
47

 
10,140

 
34

Total
$
30,760

 
$
168

 
$
37,917

 
$
68

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 March 31, 2017 and December 31, 2016:
 
(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
March 31, 2017
 

 
 

 
 

 
 

 
 

 
 

 
 

Commercial, financial & agricultural
$
213

 
$
110

 
$

 
$
1,030

 
$
1,353

 
$
501,695

 
$
503,048

Real estate:
 
 
 
 
 
 
 
 
 

 
 
 
 

Construction

 

 

 

 

 
94,107

 
94,107

Residential mortgage
4,853

 
49

 

 
4,621

 
9,523

 
1,227,627

 
1,237,150

Home equity
214

 

 

 
1,490

 
1,704

 
369,152

 
370,856

Commercial mortgage
318

 

 

 
842

 
1,160

 
892,628

 
893,788

Consumer:
 
 
 
 
 
 
 
 
 
 
 
 
 
Automobiles
597

 
347

 
133

 

 
1,077

 
232,838

 
233,915

Other consumer
576

 
514

 
107

 

 
1,197

 
211,059

 
212,256

Leases

 

 

 

 

 
598

 
598

Total
$
6,771

 
$
1,020

 
$
240

 
$
7,983

 
$
16,014

 
$
3,529,704

 
$
3,545,718



(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, 2016
 

 
 

 
 

 
 

 
 

 
 

 
 

Commercial, financial & agricultural
$
761

 
$
80

 
$

 
$
1,877

 
$
2,718

 
$
507,722

 
$
510,440

Real estate:
 
 
 
 
 
 
 
 
 

 
 
 
 

Construction

 

 

 

 

 
101,538

 
101,538

Residential mortgage
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 mortgage
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

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 period presented. No loans were modified in a TDR during the three months ended March 31, 2016.
 
(dollars in thousands)
Number
of
Contracts
 
Recorded
Investment
(as of Period End)
 
Increase
in the
Allowance
Three Months Ended March 31, 2017
 

 
 

 
 

Commercial, financial & agricultural
1

 
659

 

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 March 31, 2017 and December 31, 2016:
 
(dollars in thousands)
Pass
 
Special
Mention
 
Substandard
 
Loss
 
Subtotal
 
Net 
Deferred
Costs
(Income)
 
Total
March 31, 2017
 

 
 

 
 

 
 
 
 

 
 

 
 

Commercial, financial & agricultural
$
475,028

 
$
23,681

 
$
4,087

 
$

 
$
502,796

 
$
252

 
$
503,048

Real estate:
 
 
 
 
 
 
 
 
 

 
 
 
 

Construction
84,369

 
9,944

 

 

 
94,313

 
(206
)
 
94,107

Residential mortgage
1,229,019

 

 
4,730

 

 
1,233,749

 
3,401

 
1,237,150

Home equity
368,773

 

 
2,084

 

 
370,857

 
(1
)
 
370,856

Commercial mortgage
857,976

 
25,100

 
11,918

 

 
894,994

 
(1,206
)
 
893,788

Consumer:
 
 
 
 
 
 
 
 
 
 
 
 
 
Automobiles
233,782

 

 
67

 
66

 
233,915

 

 
233,915

Other consumer
212,244

 

 
179

 

 
212,423

 
(167
)
 
212,256

Leases
598

 

 

 

 
598

 

 
598

Total
$
3,461,789

 
$
58,725

 
$
23,065

 
$
66

 
$
3,543,645

 
$
2,073

 
$
3,545,718

 
 
 
 
 
 
 
 
 
 
 
 
 
 
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

Residential mortgage
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 mortgage
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