XML 82 R12.htm IDEA: XBRL DOCUMENT v3.19.3
LOANS AND LEASES
9 Months Ended
Sep. 30, 2019
Receivables [Abstract]  
LOANS AND LEASES
4. LOANS AND LEASES
 
Loans and leases, excluding loans held for sale, consisted of the following as of September 30, 2019 and December 31, 2018:
 
(dollars in thousands)
September 30, 2019
 
December 31, 2018
Commercial, financial and agricultural
$
576,343

 
$
581,177

Real estate:


 


Construction
96,996

 
67,269

Residential mortgage
1,554,752

 
1,424,384

Home equity
475,211

 
468,966

Commercial mortgage
1,135,408

 
1,041,685

Consumer
526,429

 
492,268

Leases
31

 
124

Gross loans and leases
4,365,170

 
4,075,873

Net deferred costs
2,692

 
2,493

Total loans and leases, net of deferred costs
$
4,367,862

 
$
4,078,366

 
 
 
 

 
During the nine months ended September 30, 2019, we foreclosed on one loan totaling $0.2 million.

During the nine months ended September 30, 2018, we foreclosed on one loan totaling $40 thousand.

During the nine months ended September 30, 2019 and 2018, we did not transfer any loans to the held-for-sale category.

We did not sell any portfolio loans during the nine months ended September 30, 2019 and 2018.

Through the third quarter of 2019, we purchased consumer loans with outstanding balances at the time of purchases totaling $80.0 million for $78.8 million, or a net discount of $1.2 million.

In 2018, we purchased consumer loans totaling $58.6 million, which included a $0.1 million premium over the $58.5 million outstanding balance at the time of purchase.

Impaired Loans
 
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 September 30, 2019 and December 31, 2018:
 
 
 
 
Real Estate
 
 
 
 
 
 
(dollars in thousands)
Comml, Fin & Ag
 
Constr
 
Resi Mortgage
 
Home Equity
 
Comml Mortgage
 
Consumer
 
Leases
 
Total
September 30, 2019
 

 
 

 
 

 
 
 
 

 
 
 
 

 
 

Allowance:
 

 
 

 
 

 
 
 
 

 
 
 
 

 
 

Individually evaluated for impairment
$

 
$

 
$

 
$

 
$

 
$

 
$

 
$

Collectively evaluated for impairment
7,781

 
1,693

 
13,546

 
4,287

 
12,209

 
8,651

 

 
48,167

Total ending balance
$
7,781

 
$
1,693

 
$
13,546

 
$
4,287

 
$
12,209

 
$
8,651

 
$

 
$
48,167

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Loans and leases:
 

 
 

 
 

 
 
 
 

 
 
 
 

 
 

Individually evaluated for impairment
$
157

 
$

 
$
7,516

 
$
95

 
$
1,985

 
$

 
$

 
$
9,753

Collectively evaluated for impairment
576,186

 
96,996

 
1,547,236

 
475,116

 
1,133,423

 
526,429

 
31

 
4,355,417

Subtotal
576,343

 
96,996

 
1,554,752

 
475,211

 
1,135,408

 
526,429

 
31

 
4,365,170

Net deferred costs (income)
269

 
(335
)
 
3,983

 
354

 
(1,496
)
 
(83
)
 

 
2,692

Total loans and leases, net of deferred costs (income)
$
576,612

 
$
96,661

 
$
1,558,735

 
$
475,565

 
$
1,133,912

 
$
526,346

 
$
31

 
$
4,367,862



 
 
 
Real Estate
 
 
 
 
 
 
(dollars in thousands)
Comml, Fin & Ag
 
Constr
 
Resi Mortgage
 
Home Equity
 
Comml Mortgage
 
Consumer
 
Leases
 
Total
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 loans and leases, net of deferred costs (income)
$
581,660

 
$
66,927

 
$
1,428,205

 
$
468,966

 
$
1,040,278

 
$
492,206

 
$
124

 
$
4,078,366



There were no impaired loans with an allowance recorded as of September 30, 2019 and December 31, 2018. The following table presents by class, information related to impaired loans as of September 30, 2019 and December 31, 2018:
 
 
September 30, 2019
 
December 31, 2018
(dollars in thousands)
Unpaid
Principal
Balance
 
Recorded
Investment
 
Allowance
Allocated
 
Unpaid
Principal
Balance
 
Recorded
Investment
 
Allowance
Allocated
Impaired loans:
 

 
 

 
 

 
 

 
 

 
 

Commercial, financial and agricultural
$
267

 
$
157

 
$

 
$
330

 
$
220

 
$

Real estate:
 
 
 
 
 
 
 
 
 
 
 
Construction

 

 

 
3,076

 
2,273

 

Residential mortgage
8,239

 
7,516

 

 
11,019

 
10,075

 

Home equity
95

 
95

 

 
275

 
275

 

Commercial mortgage
1,985

 
1,985

 

 
2,348

 
2,348

 

Total impaired loans
$
10,586

 
$
9,753

 
$

 
$
17,048

 
$
15,191

 
$



The following table presents by class, the average recorded investment and interest income recognized on impaired loans for the three and nine months ended September 30, 2019 and 2018:
 
 
Three Months Ended
 
Nine Months Ended
 
September 30, 2019
 
September 30, 2018
 
September 30, 2019
 
September 30, 2018
(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 and agricultural
$
164

 
$
2

 
$
399

 
$
12

 
$
188

 
$
7

 
$
498

 
$
17

Real estate:
 
 
 
 
 

 
 

 
 
 
 
 
 

 
 

Construction

 

 
2,382

 
30

 
1,323

 
62

 
2,476

 
84

Residential mortgage
7,536

 
63

 
12,857

 
123

 
8,763

 
776

 
13,208

 
419

Home equity
190

 

 
447

 

 
332

 
13

 
516

 

Commercial mortgage
2,021

 
22

 
3,483

 
36

 
2,162

 
68

 
3,653

 
110

Total
$
9,911

 
$
87

 
$
19,568

 
$
201

 
$
12,768

 
$
926

 
$
20,351

 
$
630



For the three and nine months ended September 30, 2019 and 2018, the amount of interest income recognized on impaired loans within the period that the loans were impaired were primarily related to loans modified in a troubled debt restructuring ("TDR") that were on accrual status. For the three and nine months ended September 30, 2019 and 2018, the amount of interest income recognized using a cash-based method of accounting during the period that the loans were impaired was not material.
 
Foreclosure Proceedings

The Company had $0.3 million and $0.7 million of residential mortgage loans collateralized by residential real estate property that were in the process of foreclosure at September 30, 2019 and December 31, 2018, respectively.

Aging Analysis of Accruing and Non-Accruing Loans and Leases
 
For all loan types, the Company determines delinquency status by considering the number of days full payments required by the contractual terms of the loan are past due. The following tables present by class, the aging of the recorded investment in past due loans and leases as of September 30, 2019 and December 31, 2018:
 
(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
September 30, 2019
 

 
 

 
 

 
 

 
 

 
 

 
 

Commercial, financial and agricultural
$
5,845

 
$
87

 
$

 
$

 
$
5,932

 
$
570,680

 
$
576,612

Real estate:
 
 
 
 
 
 
 
 
 

 
 
 
 

Construction

 

 

 

 

 
96,661

 
96,661

Residential mortgage

 
2,327

 

 
799

 
3,126

 
1,555,609

 
1,558,735

Home equity
320

 
250

 

 
95

 
665

 
474,900

 
475,565

Commercial mortgage

 

 

 

 

 
1,133,912

 
1,133,912

Consumer
2,974

 
1,296

 
235

 

 
4,505

 
521,841

 
526,346

Leases

 

 

 

 

 
31

 
31

Total
$
9,139

 
$
3,960

 
$
235

 
$
894

 
$
14,228

 
$
4,353,634

 
$
4,367,862



(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, 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


 
Modifications

Troubled debt restructurings ("TDRs") included in nonperforming assets at September 30, 2019 consisted of one Hawaii residential mortgage loan with a principal balance of $0.3 million.

Concessions made to the original contractual terms of these loans consisted primarily of the deferral of interest and/or principal payments due to deterioration in the borrowers' financial condition. The principal balances on these TDRs had matured and/or were in default at the time of restructure, and we have no commitments to lend additional funds to any of these borrowers. There were $8.9 million of TDRs still accruing interest at September 30, 2019, none of which were more than 90 days delinquent. At December 31, 2018, there were $12.9 million of TDRs still accruing interest, none of which were more than 90 days delinquent.
 
Some loans modified in a TDR may already be on nonaccrual status and partial charge-offs may have already been taken against the outstanding loan balance. Thus, these loans have already been identified as impaired and have already been evaluated under the Company's allowance for loan and lease losses (the "Allowance") methodology. Loans that were not on nonaccrual status when modified in a TDR may have the financial effect of increasing the specific allowance associated with the loan. The loans modified in a TDR did not have a material effect on our provision for loan and lease losses (the "Provision") and the Allowance during the three and nine months ended September 30, 2019.

No loans were modified in a TDR during the three and nine months ended September 30, 2019 and 2018.

No loans were modified as a TDR within the previous twelve months that subsequently defaulted during the three and nine months ended September 30, 2019 and 2018.

We had no commitments on TDRs during the three and nine months ended September 30, 2019 and 2018.
 
Credit Quality Indicators
 
The Company categorizes loans and leases into risk categories based on relevant information about the ability of borrowers to service their debt such as: current financial information, historical payment experience, credit documentation, public information, and current economic trends, among other factors. The Company analyzes loans and leases individually by classifying the loans and leases by credit risk. This analysis includes non-homogeneous loans and leases, such as commercial and commercial real estate loans. This analysis is performed on a quarterly basis. The Company uses the following definitions for risk ratings:
 
Special Mention. Loans and leases classified as special mention, while still adequately protected by the borrower's capital adequacy and payment capability, exhibit distinct weakening trends and/or elevated levels of exposure to external conditions. If left unchecked or uncorrected, these potential weaknesses may result in deteriorated prospects of repayment. These exposures require management's close attention so as to avoid becoming undue or unwarranted credit exposures.
 
Substandard. Loans and leases classified as substandard are inadequately protected by the borrower's current financial condition and payment capability or of the collateral pledged, if any. Loans and leases so classified have a well-defined weakness or weaknesses that jeopardize the orderly repayment of debt. They are characterized by the distinct possibility that the bank will sustain some loss if the deficiencies are not corrected.
 
Doubtful. Loans and leases classified as doubtful have all the weaknesses inherent in those classified as substandard, with the added characteristic that the weaknesses make collection or orderly repayment in full, on the basis of current existing facts, conditions and values, highly questionable and improbable. Possibility of loss is extremely high, but because of certain important and reasonably specific factors that may work to the advantage and strengthening of the exposure, its classification as an estimated loss is deferred until its more exact status may be determined.
 
Loss. Loans and leases classified as loss are considered to be non-collectible and of such little value that their continuance as bankable assets is not warranted. This does not mean the loan has absolutely no recovery value, but rather it is neither practical nor desirable to defer writing off the loan, even though partial recovery may be obtained in the future. Losses are taken in the period in which they surface as uncollectible.

Loans and leases not meeting the criteria above are considered to be pass-rated. The following table presents by class and credit indicator, the recorded investment in the Company's loans and leases as of September 30, 2019 and December 31, 2018:
 
(dollars in thousands)
Pass
 
Special
Mention
 
Substandard
 
Loss
 
Subtotal
 
Net 
Deferred
Costs
(Income)
 
Total
September 30, 2019
 

 
 

 
 

 
 
 
 

 
 

 
 

Commercial, financial and agricultural
$
561,372

 
$
3,318

 
$
11,653

 
$

 
$
576,343

 
$
269

 
$
576,612

Real estate:
 
 
 
 
 
 
 
 
 

 
 
 
 

Construction
96,996

 

 

 

 
96,996

 
(335
)
 
96,661

Residential mortgage
1,553,869

 

 
883

 

 
1,554,752

 
3,983

 
1,558,735

Home equity
475,116

 

 
95

 

 
475,211

 
354

 
475,565

Commercial mortgage
1,096,341

 
25,757

 
13,310

 

 
1,135,408

 
(1,496
)
 
1,133,912

Consumer
526,193

 

 
149

 
87

 
526,429

 
(83
)
 
526,346

Leases
31

 

 

 

 
31

 

 
31

Total
$
4,309,918

 
$
29,075

 
$
26,090

 
$
87

 
$
4,365,170

 
$
2,692

 
$
4,367,862



(dollars in thousands)
Pass
 
Special
Mention
 
Substandard
 
Loss
 
Subtotal
 
Net 
Deferred
Costs
(Income)
 
Total
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