XML 59 R42.htm IDEA: XBRL DOCUMENT v3.10.0.1
LOANS AND LEASES (Tables)
12 Months Ended
Dec. 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 as of December 31, 2018 and 2017:
 
 
December 31,
 
2018
 
2017
 
(Dollars in thousands)
Commercial, financial and agricultural
$
581,177

 
$
503,738

Real estate:
 
 
 
Construction
67,269

 
64,525

Residential mortgage
1,424,384

 
1,337,193

Home equity
468,966

 
412,230

Commercial mortgage
1,041,685

 
979,239

Consumer
492,268

 
470,819

Leases
124

 
362

Subtotal
4,075,873

 
3,768,106

Net deferred costs
2,493

 
2,509

Total loans and leases
$
4,078,366

 
$
3,770,615

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

 
 

 
 

 
 
 
 

 
 
 
 

 
 

Allowance:
 

 
 

 
 

 
 
 
 

 
 
 
 

 
 

Individually evaluated for impairment
$

 
$

 
$

 
$

 
$

 
$

 
$

 
$

Collectively evaluated for impairment
8,027

 
1,202

 
14,349

 
3,788

 
13,358

 
7,192

 

 
47,916

Total ending balance
$
8,027

 
$
1,202

 
$
14,349

 
$
3,788

 
$
13,358

 
$
7,192

 
$

 
$
47,916

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Loans and leases:
 

 
 

 
 

 
 

 
 

 
 
 
 

 
 

Individually evaluated for impairment
$
220

 
$
2,273

 
$
10,075

 
$
275

 
$
2,348

 
$

 
$

 
$
15,191

Collectively evaluated for impairment
580,957

 
64,996

 
1,414,309

 
468,691

 
1,039,337

 
492,268

 
124

 
4,060,682

Subtotal
581,177

 
67,269

 
1,424,384

 
468,966

 
1,041,685

 
492,268

 
124

 
4,075,873

Net deferred costs (income)
483

 
(342
)
 
3,821

 

 
(1,407
)
 
(62
)
 

 
2,493

Total ending balance
$
581,660

 
$
66,927

 
$
1,428,205

 
$
468,966

 
$
1,040,278

 
$
492,206

 
$
124

 
$
4,078,366



 
 
 
Real Estate
 
 
 
 
 
 
 
Comml.,
Fin. &
Ag.
 
Constr.
 
Resi.
Mortgage
 
Home
Equity
 
Comml.
Mortgage
 
Consumer
 
Leases
 
Total
 
(Dollars in thousands)
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 ending balance
$
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, impaired loans as of December 31, 2018 and 2017:
 
 
December 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 and agricultural
$
330

 
$
220

 
$

 
$
602

 
$
491

 
$

Real estate:
 
 
 
 
 
 
 
 
 
 
 
Construction
3,076

 
2,273

 

 
7,947

 
2,597

 

Residential mortgage
11,019

 
10,075

 

 
14,920

 
13,862

 

Home equity
275

 
275

 

 
416

 
416

 

Commercial mortgage
2,348

 
2,348

 

 
3,914

 
3,914

 

Total impaired loans with no related Allowance recorded
17,048

 
15,191

 

 
27,799

 
21,280

 

Total impaired loans
$
17,048

 
$
15,191

 
$

 
$
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 during the years ended December 31, 2018, 2017 and 2016:
 
 
Year Ended
 
Year Ended
 
Year Ended
 
December 31, 2018
 
December 31, 2017
 
December 31, 2016
 
Average
Recorded
Investment
 
Interest
Income
Recognized
 
Average
Recorded
Investment
 
Interest
Income
Recognized
 
Average
Recorded
Investment
 
Interest
Income
Recognized
 
(Dollars in thousands)
Commercial, financial and agricultural
$
435

 
$
24

 
$
1,272

 
$
24

 
$
1,891

 
$
10

Real estate:
 
 
 
 
 
 
 
 
 

 
 

Construction
2,436

 
111

 
2,760

 
99

 
3,509

 
123

Residential mortgage
12,681

 
662

 
17,122

 
1,843

 
21,809

 
236

Home equity
482

 

 
1,213

 
69

 
472

 
17

Commercial mortgage
3,368

 
179

 
4,893

 
313

 
8,537

 
321

Total
$
19,402

 
$
976

 
$
27,260

 
$
2,348

 
$
36,218

 
$
707



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, 2018 and 2017:
 
 
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, 2018
 

 
 

 
 

 
 

 
 

 
 

 
 

Commercial, financial and agricultural
$
1,348

 
$
162

 
$

 
$

 
$
1,510

 
$
580,150

 
$
581,660

Real estate:
 
 
 
 
 
 
 
 
 
 
 
 
 
Construction

 

 

 

 

 
66,927

 
66,927

Residential mortgage
3,966

 
157

 

 
2,048

 
6,171

 
1,422,034

 
1,428,205

Home equity
433

 
104

 
298

 
275

 
1,110

 
467,856

 
468,966

Commercial mortgage

 

 

 

 

 
1,040,278

 
1,040,278

Consumer
2,340

 
872

 
238

 

 
3,450

 
488,756

 
492,206

Leases

 

 

 

 

 
124

 
124

Total
$
8,087

 
$
1,295

 
$
536

 
$
2,323

 
$
12,241

 
$
4,066,125

 
$
4,078,366



 
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, 2017
 

 
 

 
 

 
 

 
 

 
 

 
 

Commercial, financial and 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 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, 2018, 2017 and 2016:
 
 
Year Ended December 31, 2018
 
Number
of
Contracts
 
Recorded
Investment
(as of period end)
 
Increase
in the
Allowance
 
(Dollars in thousands)
Real estate: Residential mortgage
3

 
$
575

 
$

Total
3

 
$
575

 
$

 
 
 
 
 
 
 
Year Ended December 31, 2017
 
Number
of
Contracts
 
Recorded
Investment
(as of period end)
 
Increase
in the
Allowance
 
(Dollars in thousands)
Real estate: Residential mortgage
3

 
$
104

 
$

Total
3

 
$
104

 
$

 
 
 
 
 
 
 
Year Ended December 31, 2016
 
Number
of
Contracts
 
Recorded
Investment
(as of period end)
 
Increase
in the
Allowance
 
(Dollars in thousands)
Real estate: Residential mortgage
3

 
$
282

 
$

Total
3

 
$
282

 
$

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

 
 

 
 

 
 
 
 

 
 

 
 

Commercial, financial and agricultural
$
552,706

 
$
7,961

 
$
20,510

 
$

 
$
581,177

 
$
483

 
$
581,660

Real estate:
 
 
 
 
 
 
 
 
 
 
 
 
 
Construction
67,269

 

 

 

 
67,269

 
(342
)
 
66,927

Residential mortgage
1,422,240

 

 
2,144

 

 
1,424,384

 
3,821

 
1,428,205

Home equity
468,394

 

 
572

 

 
468,966

 

 
468,966

Commercial mortgage
1,029,581

 
10,412

 
1,692

 

 
1,041,685

 
(1,407
)
 
1,040,278

Consumer
492,030

 

 
80

 
158

 
492,268

 
(62
)
 
492,206

Leases
124

 

 

 

 
124

 

 
124

Total
$
4,032,344

 
$
18,373

 
$
24,998

 
$
158

 
$
4,075,873

 
$
2,493

 
$
4,078,366



 
Pass
 
Special
Mention
 
Substandard
 
Loss
 
Subtotal
 
Net
Deferred
Costs
(Income)
 
Total
 
(Dollars in thousands)
December 31, 2017
 

 
 

 
 

 
 
 
 

 
 

 
 
Commercial, financial and agricultural
$
474,995

 
$
7,543

 
$
21,200

 
$

 
$
503,738

 
$
281

 
$
504,019

Real estate:
 
 
 
 
 
 
 
 
 
 
 
 
 
Construction
55,646

 
8,879

 

 

 
64,525

 
(285
)
 
64,240

Residential mortgage
1,334,760

 

 
2,433

 

 
1,337,193

 
4,028

 
1,341,221

Home equity
411,814

 

 
416

 

 
412,230

 

 
412,230

Commercial mortgage
955,865

 
12,735

 
10,639

 

 
979,239

 
(1,442
)
 
977,797

Consumer
470,243

 

 
305

 
271

 
470,819

 
(73
)
 
470,746

Leases
362

 

 

 

 
362

 

 
362

Total
$
3,703,685

 
$
29,157

 
$
34,993

 
$
271

 
$
3,768,106

 
$
2,509

 
$
3,770,615