XML 45 R33.htm IDEA: XBRL DOCUMENT v3.8.0.1
LOANS AND LEASES (Tables)
3 Months Ended
Mar. 31, 2018
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, 2018
 
December 31, 2017
Commercial, financial and agricultural
$
516,160

 
$
503,738

Real estate:


 


Construction
62,046

 
64,525

Residential mortgage
1,347,555

 
1,337,193

Home equity
425,510

 
412,230

Commercial mortgage
1,007,296

 
979,239

Consumer
454,967

 
470,819

Leases
285

 
362

Gross loans and leases
3,813,819

 
3,768,106

Net deferred costs
2,327

 
2,509

Total loans and leases, net of deferred costs
$
3,816,146

 
$
3,770,615

 
 
 
 
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, 2018 and December 31, 2017:
 
 
 
 
Real Estate
 
 
 
 
 
 
(dollars in thousands)
Comml, Fin & Ag
 
Constr
 
Resi Mortgage
 
Home Equity
 
Comml Mortgage
 
Consumer
 
Leases
 
Total
March 31, 2018
 

 
 

 
 

 
 
 
 

 
 
 
 

 
 

Allowance:
 

 
 

 
 

 
 
 
 

 
 
 
 

 
 

Individually evaluated for impairment
$

 
$

 
$

 
$

 
$

 
$

 
$

 
$

Collectively evaluated for impairment
7,476

 
1,714

 
14,207

 
3,328

 
16,186

 
6,306

 

 
49,217

Total ending balance
$
7,476

 
$
1,714

 
$
14,207

 
$
3,328

 
$
16,186

 
$
6,306

 
$

 
$
49,217

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Loans and leases:
 

 
 

 
 

 
 
 
 

 
 
 
 

 
 

Individually evaluated for impairment
$
457

 
$
2,517

 
$
13,626

 
$
659

 
$
3,704

 
$

 
$

 
$
20,963

Collectively evaluated for impairment
515,703

 
59,529

 
1,333,929

 
424,851

 
1,003,592

 
454,967

 
285

 
3,792,856

Subtotal
516,160

 
62,046

 
1,347,555

 
425,510

 
1,007,296

 
454,967

 
285

 
3,813,819

Net deferred costs (income)
320

 
(393
)
 
3,933

 
(1
)
 
(1,468
)
 
(64
)
 

 
2,327

Total loans and leases, net of deferred costs (income)
$
516,480

 
$
61,653

 
$
1,351,488

 
$
425,509

 
$
1,005,828

 
$
454,903

 
$
285

 
$
3,816,146



 
 
 
Real Estate
 
 
 
 
 
 
(dollars in thousands)
Comml, Fin & Ag
 
Constr
 
Resi Mortgage
 
Home Equity
 
Comml Mortgage
 
Consumer
 
Leases
 
Total
December 31, 2017
 

 
 

 
 

 
 
 
 

 
 
 
 

 
 

Allowance:
 

 
 

 
 

 
 
 
 

 
 
 
 

 
 

Individually evaluated for impairment
$

 
$

 
$

 
$

 
$

 
$

 
$

 
$

Collectively evaluated for impairment
7,594

 
1,835

 
14,328

 
3,317

 
16,801

 
6,126

 

 
50,001

Total ending balance
$
7,594

 
$
1,835

 
$
14,328

 
$
3,317

 
$
16,801

 
6,126

 
$

 
$
50,001

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Loans and leases:
 

 
 

 
 

 
 
 
 

 
 
 
 

 
 

Individually evaluated for impairment
$
491

 
$
2,597

 
$
13,862

 
$
416

 
$
3,914

 
$

 
$

 
$
21,280

Collectively evaluated for impairment
503,247

 
61,928

 
1,323,331

 
411,814

 
975,325

 
470,819

 
362

 
3,746,826

Subtotal
503,738

 
64,525

 
1,337,193

 
412,230

 
979,239

 
470,819

 
362

 
3,768,106

Net deferred costs (income)
281

 
(285
)
 
4,028

 

 
(1,442
)
 
(73
)
 

 
2,509

Total loans and leases, net of deferred costs (income)
$
504,019

 
$
64,240

 
$
1,341,221

 
$
412,230

 
$
977,797

 
$
470,746

 
$
362

 
$
3,770,615

Schedule of impaired loans, by class
The following table presents by class, information related to impaired loans as of March 31, 2018 and December 31, 2017:
 
 
March 31, 2018
 
December 31, 2017
 
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
$
568

 
$
457

 
$

 
$
602

 
$
491

 
$

Real estate:
 
 
 
 
 
 
 
 
 
 
 
Construction
7,867

 
2,517

 

 
7,947

 
2,597

 

Residential mortgage
14,685

 
13,626

 

 
14,920

 
13,862

 

Home equity
659

 
659

 

 
416

 
416

 

Commercial mortgage
3,704

 
3,704

 

 
3,914

 
3,914

 

Total impaired loans
$
27,483

 
$
20,963

 
$

 
$
27,799

 
$
21,280

 
$



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, 2018 and 2017:
 
 
Three Months Ended
 
March 31, 2018
 
March 31, 2017
(dollars in thousands)
Average
Recorded
Investment
 
Interest
Income
Recognized
 
Average
Recorded
Investment
 
Interest
Income
Recognized
Commercial, financial & agricultural
$
483

 
$
2

 
$
1,873

 
$

Real estate:
 
 
 
 
 

 
 

Construction
2,557

 
26

 
2,885

 
24

Residential mortgage
13,744

 
137

 
19,302

 
97

Home equity
567

 

 
1,181

 

Commercial mortgage
3,809

 
38

 
5,519

 
47

Total
$
21,160

 
$
203

 
$
30,760

 
$
168

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, 2018 and December 31, 2017:
 
(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, 2018
 

 
 

 
 

 
 

 
 

 
 

 
 

Commercial, financial & agricultural
$
1,076

 
$
428

 
$

 
$

 
$
1,504

 
$
514,976

 
$
516,480

Real estate:
 
 
 
 
 
 
 
 
 

 
 
 
 

Construction

 

 

 

 

 
61,653

 
61,653

Residential mortgage
4,129

 
381

 

 
2,184

 
6,694

 
1,344,794

 
1,351,488

Home equity
49

 
175

 

 
659

 
883

 
424,626

 
425,509

Commercial mortgage

 

 

 

 

 
1,005,828

 
1,005,828

Consumer
2,149

 
839

 
417

 

 
3,405

 
451,498

 
454,903

Leases

 

 

 

 

 
285

 
285

Total
$
7,403

 
$
1,823

 
$
417

 
$
2,843

 
$
12,486

 
$
3,803,660

 
$
3,816,146



(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, 2017
 

 
 

 
 

 
 

 
 

 
 

 
 

Commercial, financial & agricultural
$
410

 
$
355

 
$

 
$

 
$
765

 
$
503,254

 
$
504,019

Real estate:
 
 
 
 
 
 
 
 
 

 
 
 
 

Construction

 

 

 

 

 
64,240

 
64,240

Residential mortgage
4,037

 
2,127

 
49

 
2,280

 
8,493

 
1,332,728

 
1,341,221

Home equity
105

 
264

 

 
416

 
785

 
411,445

 
412,230

Commercial mortgage

 

 

 
79

 
79

 
977,718

 
977,797

Consumer
2,126

 
1,056

 
515

 

 
3,697

 
467,049

 
470,746

Leases

 

 

 

 

 
362

 
362

Total
$
6,678

 
$
3,802

 
$
564

 
$
2,775

 
$
13,819

 
$
3,756,796

 
$
3,770,615

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. There were no loans modified in a TDR during the three months ended March 31, 2018.

(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

 
$

Total
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, 2018 and December 31, 2017:
 
(dollars in thousands)
Pass
 
Special
Mention
 
Substandard
 
Loss
 
Subtotal
 
Net 
Deferred
Costs
(Income)
 
Total
March 31, 2018
 

 
 

 
 

 
 
 
 

 
 

 
 

Commercial, financial & agricultural
$
488,490

 
$
9,044

 
$
18,626

 
$

 
$
516,160

 
$
320

 
$
516,480

Real estate:
 
 
 
 
 
 
 
 
 

 
 
 
 

Construction
53,167

 
8,879

 

 

 
62,046

 
(393
)
 
61,653

Residential mortgage
1,345,269

 

 
2,286

 

 
1,347,555

 
3,933

 
1,351,488

Home equity
424,851

 

 
659

 

 
425,510

 
(1
)
 
425,509

Commercial mortgage
988,309

 
8,597

 
10,390

 

 
1,007,296

 
(1,468
)
 
1,005,828

Consumer
454,549

 

 
191

 
227

 
454,967

 
(64
)
 
454,903

Leases
285

 

 

 

 
285

 

 
285

Total
$
3,754,920

 
$
26,520

 
$
32,152

 
$
227

 
$
3,813,819

 
$
2,327

 
$
3,816,146