XML 42 R30.htm IDEA: XBRL DOCUMENT v3.7.0.1
LOANS AND LEASES (Tables)
6 Months Ended
Jun. 30, 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)
June 30, 2017
 
December 31, 2016
Commercial, financial and agricultural
$
499,693

 
$
509,987

Real estate:


 


Construction
94,324

 
101,729

Residential mortgage
1,246,159

 
1,213,983

Home equity
394,721

 
361,210

Commercial mortgage
896,221

 
886,615

Consumer:


 


Automobiles
256,858

 
212,926

Other consumer
201,392

 
235,684

Leases
523

 
677

Gross loans and leases
3,589,891

 
3,522,811

Net deferred costs
1,844

 
2,079

Total loans and leases, net of deferred costs
$
3,591,735

 
$
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 June 30, 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
June 30, 2017
 

 
 

 
 

 
 
 
 

 
 

 
 
 
 

 
 

Allowance:
 

 
 

 
 

 
 
 
 

 
 

 
 
 
 

 
 

Individually evaluated for impairment
$

 
$

 
$

 
$

 
$

 
$

 
$

 
$

 
$

Collectively evaluated for impairment
8,598

 
3,212

 
14,034

 
3,370

 
18,184

 
2,780

 
2,650

 

 
52,828

Total ending balance
$
8,598

 
$
3,212

 
$
14,034

 
$
3,370

 
$
18,184

 
$
2,780

 
$
2,650

 
$

 
$
52,828

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Loans and leases:
 

 
 

 
 

 
 
 
 

 
 

 
 
 
 

 
 

Individually evaluated for impairment
$
1,265

 
$
2,757

 
$
17,225

 
$
1,509

 
$
5,302

 
$

 
$

 
$

 
$
28,058

Collectively evaluated for impairment
498,428

 
91,567

 
1,228,934

 
393,212

 
890,919

 
256,858

 
201,392

 
523

 
3,561,833

Subtotal
499,693

 
94,324

 
1,246,159

 
394,721

 
896,221

 
256,858

 
201,392

 
523

 
3,589,891

Net deferred costs (income)
199

 
(487
)
 
3,458

 
(1
)
 
(1,209
)
 

 
(116
)
 

 
1,844

Total loans and leases, net of deferred costs (income)
$
499,892

 
$
93,837

 
$
1,249,617

 
$
394,720

 
$
895,012

 
$
256,858

 
$
201,276

 
$
523

 
$
3,591,735



 
 
 
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 table presents by class, information related to impaired loans as of June 30, 2017 and December 31, 2016:
 
 
June 30, 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
$
1,376

 
$
1,265

 
$

 
$
1,988

 
$
1,877

 
$

Real estate:
 
 
 
 
 
 
 
 
 
 
 
Construction
8,107

 
2,757

 

 
9,056

 
2,936

 

Residential mortgage
18,284

 
17,225

 

 
21,568

 
19,940

 

Home equity
1,509

 
1,509

 

 
333

 
333

 

Commercial mortgage
5,302

 
5,302

 

 
5,637

 
5,637

 

Total impaired loans
$
34,578

 
$
28,058

 
$

 
$
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 and six months ended June 30, 2017 and 2016:
 
 
Three Months Ended
 
Six Months Ended
 
June 30, 2017
 
June 30, 2016
 
June 30, 2017
 
June 30, 2016
(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
$
1,291

 
$
4

 
$
2,176

 
$
10

 
$
1,624

 
$
4

 
$
1,799

 
$
10

Real estate:
 
 
 
 
 

 
 

 
 
 
 
 
 

 
 

Construction
2,783

 
24

 
3,917

 
34

 
2,841

 
48

 
3,982

 
70

Residential mortgage
17,658

 
1,070

 
22,718

 
9

 
18,597

 
1,167

 
22,235

 
7

Home equity
1,482

 
1

 
723

 

 
1,310

 
1

 
639

 

Commercial mortgage
5,346

 
46

 
8,786

 
37

 
5,445

 
93

 
9,463

 
71

Total
$
28,560

 
$
1,145

 
$
38,320

 
$
90

 
$
29,817

 
$
1,313

 
$
38,118

 
$
158

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, 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
June 30, 2017
 

 
 

 
 

 
 

 
 

 
 

 
 

Commercial, financial & agricultural
$
225

 
$
53

 
$

 
$
1,000

 
$
1,278

 
$
498,614

 
$
499,892

Real estate:
 
 
 
 
 
 
 
 
 

 
 
 
 

Construction

 

 

 

 

 
93,837

 
93,837

Residential mortgage

 
1,887

 

 
4,691

 
6,578

 
1,243,039

 
1,249,617

Home equity
216

 
183

 

 
1,509

 
1,908

 
392,812

 
394,720

Commercial mortgage
83

 

 

 
834

 
917

 
894,095

 
895,012

Consumer:
 
 
 
 
 
 
 
 
 
 
 
 
 
Automobiles
972

 
244

 
130

 

 
1,346

 
255,512

 
256,858

Other consumer
708

 
368

 
123

 

 
1,199

 
200,077

 
201,276

Leases

 

 

 

 

 
523

 
523

Total
$
2,204

 
$
2,735

 
$
253

 
$
8,034

 
$
13,226

 
$
3,578,509

 
$
3,591,735



(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 June 30, 2017 or 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
Six Months Ended June 30, 2017
 

 
 

 
 

Commercial, financial & agricultural
1

 
653

 

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, 2017 and December 31, 2016:
 
(dollars in thousands)
Pass
 
Special
Mention
 
Substandard
 
Loss
 
Subtotal
 
Net 
Deferred
Costs
(Income)
 
Total
June 30, 2017
 

 
 

 
 

 
 
 
 

 
 

 
 

Commercial, financial & agricultural
$
475,393

 
$
2,106

 
$
22,194

 
$

 
$
499,693

 
$
199

 
$
499,892

Real estate:
 
 
 
 
 
 
 
 
 

 
 
 
 

Construction
83,720

 
10,604

 

 

 
94,324

 
(487
)
 
93,837

Residential mortgage
1,241,362

 

 
4,797

 

 
1,246,159

 
3,458

 
1,249,617

Home equity
393,212

 

 
1,509

 

 
394,721

 
(1
)
 
394,720

Commercial mortgage
861,699

 
22,622

 
11,900

 

 
896,221

 
(1,209
)
 
895,012

Consumer:
 
 
 
 
 
 
 
 
 
 
 
 
 
Automobiles
256,728

 

 
66

 
64

 
256,858

 

 
256,858

Other consumer
201,202

 

 
190

 

 
201,392

 
(116
)
 
201,276

Leases
523

 

 

 

 
523

 

 
523

Total
$
3,513,839

 
$
35,332

 
$
40,656

 
$
64

 
$
3,589,891

 
$
1,844

 
$
3,591,735