XML 72 R42.htm IDEA: XBRL DOCUMENT v3.19.3.a.u2
LOANS AND LEASES (Tables)
12 Months Ended
Dec. 31, 2019
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, 2019 and 2018:
 
 
December 31,
 
2019
 
2018
 
(Dollars in thousands)
Commercial, financial and agricultural
$
570,089

 
$
581,177

Real estate:
 
 
 
Construction
96,139

 
67,269

Residential mortgage
1,595,801

 
1,424,384

Home equity
490,239

 
468,966

Commercial mortgage
1,124,911

 
1,041,685

Consumer
569,516

 
492,268

Leases

 
124

Subtotal
4,446,695

 
4,075,873

Net deferred costs
2,845

 
2,493

Total loans and leases
$
4,449,540

 
$
4,078,366


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, 2019 and 2018:
 
 
 
 
Real Estate
 
 
 
 
 
 
 
Comml.,
Fin. & Ag.
 
Constr.
 
Resi.
Mortgage
 
Home
Equity
 
Comml.
Mortgage
 
Consumer
 
Leases
 
Total
 
(Dollars in thousands)
December 31, 2019
 

 
 

 
 

 
 
 
 

 
 
 
 

 
 

Allowance:
 

 
 

 
 

 
 
 
 

 
 
 
 

 
 

Individually evaluated for impairment
$
218

 
$

 
$

 
$

 
$

 
$
17

 
$

 
$
235

Collectively evaluated for impairment
7,918

 
1,792

 
13,327

 
4,206

 
11,113

 
9,380

 

 
47,736

Total ending balance
$
8,136

 
$
1,792

 
$
13,327

 
$
4,206

 
$
11,113

 
$
9,397

 
$

 
$
47,971

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Loans and leases:
 

 
 

 
 

 
 

 
 

 
 
 
 

 
 

Individually evaluated for impairment
$
602

 
$

 
$
6,516

 
$
92

 
$
1,839

 
$
17

 
$

 
$
9,066

Collectively evaluated for impairment
569,487

 
96,139

 
1,589,285

 
490,147

 
1,123,072

 
569,499

 

 
4,437,629

Subtotal
570,089

 
96,139

 
1,595,801

 
490,239

 
1,124,911

 
569,516

 

 
4,446,695

Net deferred costs (income)
215

 
(285
)
 
4,000

 
495

 
(1,496
)
 
(84
)
 

 
2,845

Total ending balance
$
570,304

 
$
95,854

 
$
1,599,801

 
$
490,734

 
$
1,123,415

 
$
569,432

 
$

 
$
4,449,540



 
 
 
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


Schedule of impaired loans, by class
The following table presents by class, impaired loans as of December 31, 2019 and 2018:
 
 
December 31, 2019
 
December 31, 2018
 
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
$
246

 
$
135

 
$

 
$
330

 
$
220

 
$

Real estate:
 
 
 
 
 
 
 
 
 
 
 
Construction

 

 

 
3,076

 
2,273

 

Residential mortgage
7,230

 
6,516

 

 
11,019

 
10,075

 

Home equity
92

 
92

 

 
275

 
275

 

Commercial mortgage
1,839

 
1,839

 

 
2,348

 
2,348

 

Total impaired loans with no related Allowance recorded
9,407

 
8,582

 

 
17,048

 
15,191

 

Impaired loans with an Allowance recorded:
 

 
 

 
 

 
 

 
 

 
 

Commercial, financial and agricultural
467

 
467

 
218

 

 

 

Consumer
17

 
17

 
17

 

 

 

Total impaired loans with an Allowance recorded
484

 
484

 
235

 

 

 

Total impaired loans
$
9,891

 
$
9,066

 
$
235

 
$
17,048

 
$
15,191

 
$



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, 2019, 2018 and 2017:
 
 
Year Ended
 
Year Ended
 
Year Ended
 
December 31, 2019
 
December 31, 2018
 
December 31, 2017
 
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
$
214

 
$
9

 
$
435

 
$
24

 
$
1,272

 
$
24

Real estate:
 
 
 
 
 
 
 
 
 

 
 

Construction
1,018

 
62

 
2,436

 
111

 
2,760

 
99

Residential mortgage
8,322

 
905

 
12,681

 
662

 
17,122

 
1,843

Home equity
277

 
13

 
482

 

 
1,213

 
69

Commercial mortgage
2,098

 
86

 
3,368

 
179

 
4,893

 
313

Consumer
3

 

 

 

 

 

Total
$
11,932

 
$
1,075

 
$
19,402

 
$
976

 
$
27,260

 
$
2,348



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, 2019 and 2018:
 
 
Accruing
Loans
30 - 59
Days
Past Due
 
Accruing
Loans
60 - 89
Days
Past Due
 
Accruing
Loans
90+ 
Days
Past Due
 
Nonaccrual
Loans
 
Total
Past Due
and
Nonaccrual
 
Loans and
Leases Not
Past Due
 
Total
 
(Dollars in thousands)
December 31, 2019
 

 
 

 
 

 
 

 
 

 
 

 
 

Commercial, financial and agricultural
$
476

 
$
865

 
$

 
$
467

 
$
1,808

 
$
568,496

 
$
570,304

Real estate:
 
 
 
 
 
 
 
 
 
 
 
 
 
Construction
643

 

 

 

 
643

 
95,211

 
95,854

Residential mortgage
1,830

 
589

 
724

 
979

 
4,122

 
1,595,679

 
1,599,801

Home equity
759

 
207

 

 
92

 
1,058

 
489,676

 
490,734

Commercial mortgage

 
397

 

 

 
397

 
1,123,018

 
1,123,415

Consumer
3,223

 
943

 
286

 
17

 
4,469

 
564,963

 
569,432

Total
$
6,931

 
$
3,001

 
$
1,010

 
$
1,555

 
$
12,497

 
$
4,437,043

 
$
4,449,540



 
Accruing
Loans
30 - 59
Days
Past Due
 
Accruing
Loans
60 - 89
Days
Past Due
 
Accruing
Loans
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


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, 2019, 2018 and 2017:
 
 
Year Ended December 31, 2019
 
Number
of
Loans
 
Recorded
Investment
(as of period end)
 
Increase
in the
Allowance
 
(Dollars in thousands)
Real estate: Residential mortgage
1

 
$
104

 
$

Total
1

 
$
104

 
$

 
 
 
 
 
 
 
Year Ended December 31, 2018
 
Number
of
Loans
 
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
Loans
 
Recorded
Investment
(as of period end)
 
Increase
in the
Allowance
 
(Dollars in thousands)
Real estate: Residential mortgage
3

 
$
104

 
$

Total
3

 
$
104

 
$

 
 
 
 
 
 

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, 2019 and 2018:
 
 
Pass
 
Special
Mention
 
Substandard
 
Loss
 
Subtotal
 
Net
Deferred
Costs
(Income)
 
Total
 
(Dollars in thousands)
December 31, 2019
 

 
 

 
 

 
 
 
 

 
 

 
 

Commercial, financial and agricultural
$
523,342

 
$
20,677

 
$
26,070

 
$

 
$
570,089

 
$
215

 
$
570,304

Real estate:
 
 
 
 
 
 
 
 
 
 
 
 
 
Construction
96,139

 

 

 

 
96,139

 
(285
)
 
95,854

Residential mortgage
1,593,072

 
840

 
1,889

 

 
1,595,801

 
4,000

 
1,599,801

Home equity
490,147

 

 
92

 

 
490,239

 
495

 
490,734

Commercial mortgage
1,094,364

 
17,440

 
13,107

 

 
1,124,911

 
(1,496
)
 
1,123,415

Consumer
569,212

 

 
193

 
111

 
569,516

 
(84
)
 
569,432

Total
$
4,366,276

 
$
38,957

 
$
41,351

 
$
111

 
$
4,446,695

 
$
2,845

 
$
4,449,540



 
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