XML 45 R33.htm IDEA: XBRL DOCUMENT v3.10.0.1
LOANS AND LEASES (Tables)
6 Months Ended
Jun. 30, 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)
June 30, 2018
 
December 31, 2017
Commercial, financial and agricultural
$
522,903

 
$
503,738

Real estate:


 


Construction
67,289

 
64,525

Residential mortgage
1,373,345

 
1,337,193

Home equity
430,871

 
412,230

Commercial mortgage
1,019,629

 
979,239

Consumer
464,950

 
470,819

Leases
223

 
362

Gross loans and leases
3,879,210

 
3,768,106

Net deferred costs
2,371

 
2,509

Total loans and leases, net of deferred costs
$
3,881,581

 
$
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 June 30, 2018 and December 31, 2017:
 
 
 
 
Real Estate
 
 
 
 
 
 
(dollars in thousands)
Comml, Fin & Ag
 
Constr
 
Resi Mortgage
 
Home Equity
 
Comml Mortgage
 
Consumer
 
Leases
 
Total
June 30, 2018
 

 
 

 
 

 
 
 
 

 
 
 
 

 
 

Allowance:
 

 
 

 
 

 
 
 
 

 
 
 
 

 
 

Individually evaluated for impairment
$

 
$

 
$

 
$

 
$

 
$

 
$

 
$

Collectively evaluated for impairment
7,525

 
1,811

 
14,252

 
3,168

 
15,094

 
6,331

 

 
48,181

Total ending balance
$
7,525

 
$
1,811

 
$
14,252

 
$
3,168

 
$
15,094

 
$
6,331

 
$

 
$
48,181

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Loans and leases:
 

 
 

 
 

 
 
 
 

 
 
 
 

 
 

Individually evaluated for impairment
$
423

 
$
2,437

 
$
12,888

 
$
514

 
$
3,572

 
$

 
$

 
$
19,834

Collectively evaluated for impairment
522,480

 
64,852

 
1,360,457

 
430,357

 
1,016,057

 
464,950

 
223

 
3,859,376

Subtotal
522,903

 
67,289

 
1,373,345

 
430,871

 
1,019,629

 
464,950

 
223

 
3,879,210

Net deferred costs (income)
392

 
(395
)
 
3,874

 
(1
)
 
(1,439
)
 
(60
)
 

 
2,371

Total loans and leases, net of deferred costs (income)
$
523,295

 
$
66,894

 
$
1,377,219

 
$
430,870

 
$
1,018,190

 
$
464,890

 
$
223

 
$
3,881,581



 
 
 
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 June 30, 2018 and December 31, 2017:
 
 
June 30, 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
$
533

 
$
423

 
$

 
$
602

 
$
491

 
$

Real estate:
 
 
 
 
 
 
 
 
 
 
 
Construction
7,787

 
2,437

 

 
7,947

 
2,597

 

Residential mortgage
13,947

 
12,888

 

 
14,920

 
13,862

 

Home equity
514

 
514

 

 
416

 
416

 

Commercial mortgage
3,572

 
3,572

 

 
3,914

 
3,914

 

Total impaired loans
$
26,353

 
$
19,834

 
$

 
$
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 and six months ended June 30, 2018 and 2017:
 
 
Three Months Ended
 
Six Months Ended
 
June 30, 2018
 
June 30, 2017
 
June 30, 2018
 
June 30, 2017
(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
$
628

 
$
3

 
$
1,291

 
$
4

 
$
540

 
$
5

 
$
1,624

 
$
4

Real estate:
 
 
 
 
 

 
 

 
 
 
 
 
 

 
 

Construction
2,464

 
28

 
2,783

 
24

 
2,517

 
54

 
2,841

 
48

Residential mortgage
12,832

 
159

 
17,658

 
1,070

 
13,358

 
296

 
18,597

 
1,167

Home equity
518

 

 
1,482

 
1

 
546

 

 
1,310

 
1

Commercial mortgage
3,616

 
36

 
5,346

 
46

 
3,726

 
74

 
5,445

 
93

Total
$
20,058

 
$
226

 
$
28,560

 
$
1,145

 
$
20,687

 
$
429

 
$
29,817

 
$
1,313

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, 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
June 30, 2018
 

 
 

 
 

 
 

 
 

 
 

 
 

Commercial, financial & agricultural
$
10,622

 
$
283

 
$

 
$

 
$
10,905

 
$
512,390

 
$
523,295

Real estate:
 
 
 
 
 
 
 
 
 

 
 
 
 

Construction

 

 

 

 

 
66,894

 
66,894

Residential mortgage

 
2,069

 
279

 
2,400

 
4,748

 
1,372,471

 
1,377,219

Home equity
48

 
105

 

 
514

 
667

 
430,203

 
430,870

Commercial mortgage

 

 

 

 

 
1,018,190

 
1,018,190

Consumer
1,512

 
860

 
362

 

 
2,734

 
462,156

 
464,890

Leases

 

 

 

 

 
223

 
223

Total
$
12,182

 
$
3,317

 
$
641

 
$
2,914

 
$
19,054

 
$
3,862,527

 
$
3,881,581



(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 and six months ended June 30, 2018 or the three months ended June 30, 2017.

(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

 
$

Total
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, 2018 and December 31, 2017:
 
(dollars in thousands)
Pass
 
Special
Mention
 
Substandard
 
Loss
 
Subtotal
 
Net 
Deferred
Costs
(Income)
 
Total
June 30, 2018
 

 
 

 
 

 
 
 
 

 
 

 
 

Commercial, financial & agricultural
$
496,758

 
$
8,390

 
$
17,755

 
$

 
$
522,903

 
$
392

 
$
523,295

Real estate:
 
 
 
 
 
 
 
 
 

 
 
 
 

Construction
58,410

 
8,879

 

 

 
67,289

 
(395
)
 
66,894

Residential mortgage
1,370,568

 

 
2,777

 

 
1,373,345

 
3,874

 
1,377,219

Home equity
430,357

 

 
514

 

 
430,871

 
(1
)
 
430,870

Commercial mortgage
1,007,316

 
10,613

 
1,700

 

 
1,019,629

 
(1,439
)
 
1,018,190

Consumer
464,588

 

 
158

 
204

 
464,950

 
(60
)
 
464,890

Leases
223

 

 

 

 
223

 

 
223

Total
$
3,828,220

 
$
27,882

 
$
22,904

 
$
204

 
$
3,879,210

 
$
2,371

 
$
3,881,581