XML 39 R27.htm IDEA: XBRL DOCUMENT v3.10.0.1
LOANS (Tables)
9 Months Ended
Sep. 30, 2018
Receivables [Abstract]  
Schedule of Accounts Notes Loans and Financial Receivables
Loans are stated at unpaid balances, net of unearned income and deferred loan fees. Balances within the major loans receivable categories are presented in the following table, excluding purchased loans:
(dollars in thousands)
September 30,
2018
 
December 31,
2017
Commercial, financial and agricultural
$
1,422,152

 
$
1,362,508

Real estate – construction and development
641,830

 
624,595

Real estate – commercial and farmland
1,804,265

 
1,535,439

Real estate – residential
1,275,201

 
1,009,461

Consumer installment
399,858

 
324,511

 
$
5,543,306

 
$
4,856,514

Summary of Purchased Loans And Major Loan Categories
Purchased loans are shown below according to major loan type as of the end of the periods shown:
(dollars in thousands)
September 30,
2018
 
December 31,
2017
Commercial, financial and agricultural
$
413,365

 
$
74,378

Real estate – construction and development
219,882

 
65,513

Real estate – commercial and farmland
1,399,174

 
468,246

Real estate – residential
649,352

 
250,539

Consumer installment
29,687

 
2,919

 
$
2,711,460

 
$
861,595

Rollforward of Acquired Loans
A rollforward of purchased loans for the nine months ended September 30, 2018 and 2017 is shown below:
(dollars in thousands)
September 30,
2018
 
September 30,
2017
Balance, January 1
$
861,595

 
$
1,069,191

Charge-offs, net of recoveries
(1,314
)
 
(1,761
)
Additions due to acquisitions
2,054,440

 

Accretion
8,083

 
9,023

Transfers to purchased other real estate owned
(2,434
)
 
(4,294
)
Payments received
(208,910
)
 
(155,033
)
Ending balance
$
2,711,460

 
$
917,126

Schedule of Changes in Accretable Discounts Related Acquired Loans
The following is a summary of changes in the accretable discounts of purchased loans during the nine months ended September 30, 2018 and 2017:
(dollars in thousands)
September 30,
2018
 
September 30,
2017
Balance, January 1
$
20,192

 
$
30,624

Additions due to acquisitions
29,318

 

Accretion
(8,083
)
 
(9,023
)
Accretable discounts removed due to charge-offs
(16
)
 
(15
)
Transfers between non-accretable and accretable discounts, net
1,569

 
923

Ending balance
$
42,980

 
$
22,509

Summary of Financial Receivable Nonaccrual Basis
The following table presents an analysis of purchased loans accounted for on a nonaccrual basis:
(dollars in thousands)
September 30,
2018
 
December 31,
2017
Commercial, financial and agricultural
$
922

 
$
813

Real estate – construction and development
6,324

 
3,139

Real estate – commercial and farmland
8,823

 
5,685

Real estate – residential
11,208

 
5,743

Consumer installment
487

 
48

 
$
27,764

 
$
15,428

The following table presents an analysis of loans accounted for on a nonaccrual basis, excluding purchased loans:
(dollars in thousands)
September 30,
2018
 
December 31,
2017
Commercial, financial and agricultural
$
1,624

 
$
1,306

Real estate – construction and development
1,037

 
554

Real estate – commercial and farmland
3,740

 
2,665

Real estate – residential
8,966

 
9,194

Consumer installment
619

 
483

 
$
15,986

 
$
14,202

Summary of Past Due Financial Receivables
The following table presents an analysis of past-due loans, excluding purchased past-due loans as of September 30, 2018 and December 31, 2017
(dollars in thousands)
Loans
30-59
Days Past
Due
 
Loans
60-89
Days
Past Due
 
Loans 90
or More
Days Past
Due
 
Total
Loans
Past Due
 
Current
Loans
 
Total
Loans
 
Loans 90
Days or
More Past
Due and
Still
Accruing
September 30, 2018
 

 
 

 
 

 
 

 
 

 
 

 
 

Commercial, financial and agricultural
$
6,085

 
$
2,484

 
$
3,874

 
$
12,443

 
$
1,409,709

 
$
1,422,152

 
$
2,657

Real estate – construction and development
376

 
129

 
844

 
1,349

 
640,481

 
641,830

 

Real estate – commercial and farmland
2,116

 
466

 
1,934

 
4,516

 
1,799,749

 
1,804,265

 

Real estate – residential
4,065

 
2,428

 
7,635

 
14,128

 
1,261,073

 
1,275,201

 

Consumer installment
2,029

 
823

 
568

 
3,420

 
396,438

 
399,858

 
206

Total
$
14,671

 
$
6,330

 
$
14,855

 
$
35,856

 
$
5,507,450

 
$
5,543,306

 
$
2,863

 
 
 
 
 
 
 
 
 
 
 
 
 
 
December 31, 2017
 

 
 

 
 

 
 

 
 

 
 

 
 

Commercial, financial and agricultural
$
8,124

 
$
3,285

 
$
6,978

 
$
18,387

 
$
1,344,121

 
$
1,362,508

 
$
5,991

Real estate – construction and development
810

 
23

 
288

 
1,121

 
623,474

 
624,595

 

Real estate – commercial and farmland
869

 
787

 
1,940

 
3,596

 
1,531,843

 
1,535,439

 

Real estate – residential
8,772

 
2,941

 
7,041

 
18,754

 
990,707

 
1,009,461

 

Consumer installment
1,556

 
472

 
329

 
2,357

 
322,154

 
324,511

 

Total
$
20,131

 
$
7,508

 
$
16,576

 
$
44,215

 
$
4,812,299

 
$
4,856,514

 
$
5,991

 
The following table presents an analysis of purchased past-due loans as of September 30, 2018 and December 31, 2017
 
(dollars in thousands)
Loans
30-59
Days Past
Due
 
Loans
60-89
Days
Past Due
 
Loans 90
or More
Days Past
Due
 
Total
Loans
Past Due
 
Current
Loans
 
Total
Loans
 
Loans 90
Days or
More Past
Due and
Still
Accruing
September 30, 2018
 

 
 

 
 

 
 

 
 

 
 

 
 

Commercial, financial and agricultural
$
320

 
$
131

 
$
693

 
$
1,144

 
$
412,221

 
$
413,365

 
$

Real estate – construction and development
398

 
407

 
5,280

 
6,085

 
213,797

 
219,882

 

Real estate – commercial and farmland
3,953

 
402

 
4,435

 
8,790

 
1,390,384

 
1,399,174

 

Real estate – residential
8,854

 
2,932

 
8,068

 
19,854

 
629,498

 
649,352

 

Consumer installment
836

 
543

 
231

 
1,610

 
28,077

 
29,687

 

Total
$
14,361

 
$
4,415

 
$
18,707

 
$
37,483

 
$
2,673,977

 
$
2,711,460

 
$

 
 
 
 
 
 
 
 
 
 
 
 
 
 
December 31, 2017
 

 
 

 
 

 
 

 
 

 
 

 
 

Commercial, financial and agricultural
$

 
$
33

 
$
760

 
$
793

 
$
73,585

 
$
74,378

 
$

Real estate – construction and development
87

 
31

 
2,517

 
2,635

 
62,878

 
65,513

 

Real estate – commercial and farmland
1,190

 
701

 
2,724

 
4,615

 
463,631

 
468,246

 

Real estate – residential
2,722

 
1,585

 
2,320

 
6,627

 
243,912

 
250,539

 

Consumer installment
57

 
4

 
43

 
104

 
2,815

 
2,919

 

Total
$
4,056

 
$
2,354

 
$
8,364

 
$
14,774

 
$
846,821

 
$
861,595

 
$

Summary of Impaired Financial Receivables
The following is a summary of information pertaining to purchased impaired loans: 
 
As of and for the Period Ended
(dollars in thousands)
September 30,
2018
 
December 31,
2017
 
September 30,
2017
Nonaccrual loans
$
27,764

 
$
15,428

 
$
19,049

Troubled debt restructurings not included above
20,363

 
20,472

 
20,205

Total impaired loans
$
48,127

 
$
35,900

 
$
39,254

 
 
 
 
 
 
Quarter-to-date interest income recognized on impaired loans
$
309

 
$
379

 
$
493

Year-to-date interest income recognized on impaired loans
$
1,285

 
$
1,625

 
$
1,246

Quarter-to-date foregone interest income on impaired loans
$
506

 
$
281

 
$
356

Year-to-date foregone interest income on impaired loans
$
1,032

 
$
1,239

 
$
958


The following table presents an analysis of information pertaining to purchased impaired loans as of September 30, 2018, December 31, 2017 and September 30, 2017:
(dollars in thousands)
Unpaid
Contractual
Principal
Balance
 
Recorded
Investment
With No
Allowance
 
Recorded
Investment
With
Allowance
 
Total
Recorded
Investment
 
Related 
Allowance
 
Three
 Month
Average
Recorded
Investment
 
Nine
 Month
Average
Recorded
Investment
September 30, 2018
 

 
 

 
 

 
 

 
 

 
 

 
 

Commercial, financial and agricultural
$
5,499

 
$
631

 
$
341

 
$
972

 
$

 
$
670

 
$
737

Real estate – construction and development
16,066

 
312

 
7,033

 
7,345

 
255

 
6,561

 
5,356

Real estate – commercial and farmland
20,297

 
3,013

 
12,319

 
15,332

 
872

 
13,282

 
12,513

Real estate – residential
27,028

 
8,393

 
15,598

 
23,991

 
886

 
22,932

 
21,217

Consumer installment
537

 
487

 

 
487

 

 
287

 
165

Total
$
69,427

 
$
12,836

 
$
35,291

 
$
48,127

 
$
2,013

 
$
43,732

 
$
39,988

(dollars in thousands)
Unpaid
Contractual
Principal
Balance
 
Recorded
Investment
With No
Allowance
 
Recorded
Investment
With
Allowance
 
Total
Recorded
Investment
 
Related 
Allowance
 
Three
Month
Average
Recorded
Investment
 
Twelve
Month
Average
Recorded
Investment
December 31, 2017
 

 
 

 
 

 
 

 
 

 
 

 
 

Commercial, financial and agricultural
$
4,170

 
$
70

 
$
744

 
$
814

 
$
400

 
$
1,450

 
$
827

Real estate – construction and development
9,060

 
282

 
3,875

 
4,157

 
1,114

 
4,218

 
3,877

Real estate – commercial and farmland
14,596

 
1,224

 
11,173

 
12,397

 
906

 
12,840

 
15,329

Real estate – residential
20,867

 
6,574

 
11,910

 
18,484

 
821

 
19,002

 
20,743

Consumer installment
57

 
48

 

 
48

 

 
68

 
41

Total
$
48,750

 
$
8,198

 
$
27,702

 
$
35,900

 
$
3,241

 
$
37,578

 
$
40,817

(dollars in thousands)
Unpaid
Contractual
Principal
Balance
 
Recorded
Investment
With No
Allowance
 
Recorded
Investment
With
Allowance
 
Total
Recorded
Investment
 
Related
Allowance
 
Three
Month
Average
Recorded
Investment
 
Nine
 Month
Average
Recorded
Investment
September 30, 2017
 

 
 

 
 

 
 

 
 

 
 

 
 

Commercial, financial and agricultural
$
5,333

 
$
345

 
$
1,741

 
$
2,086

 
$
800

 
$
1,128

 
$
831

Real estate – construction and development
9,268

 
1,189

 
3,088

 
4,277

 
537

 
3,885

 
3,807

Real estate – commercial and farmland
16,492

 
1,516

 
11,766

 
13,282

 
1,140

 
13,658

 
16,063

Real estate – residential
22,462

 
7,224

 
12,297

 
19,521

 
762

 
20,088

 
21,308

Consumer installment
97

 
88

 

 
88

 

 
58

 
40

Total
$
53,652

 
$
10,362

 
$
28,892

 
$
39,254

 
$
3,239

 
$
38,817

 
$
42,049

The following is a summary of information pertaining to impaired loans, excluding purchased loans: 
 
As of and for the Period Ended
(dollars in thousands)
September 30,
2018
 
December 31,
2017
 
September 30,
2017
Nonaccrual loans
$
15,986

 
$
14,202

 
$
15,325

Troubled debt restructurings not included above
10,943

 
13,599

 
12,452

Total impaired loans
$
26,929

 
$
27,801

 
$
27,777

 
 
 
 
 
 
Quarter-to-date interest income recognized on impaired loans
$
201

 
$
1,010

 
$
297

Year-to-date interest income recognized on impaired loans
$
625

 
$
1,867

 
$
857

Quarter-to-date foregone interest income on impaired loans
$
225

 
$
197

 
$
233

Year-to-date foregone interest income on impaired loans
$
636

 
$
950

 
$
753

 
The following table presents an analysis of information pertaining to impaired loans, excluding purchased loans as of September 30, 2018, December 31, 2017 and September 30, 2017:
(dollars in thousands)
Unpaid
Contractual
Principal
Balance
 
Recorded
Investment
With No
Allowance
 
Recorded
Investment
With
Allowance
 
Total
Recorded
Investment
 
Related
Allowance
 
Three
 Month
Average
Recorded
Investment
 
Nine
 Month
Average
Recorded
Investment
September 30, 2018
 

 
 

 
 

 
 

 
 

 
 

 
 

Commercial, financial and agricultural
$
2,216

 
$
966

 
$
838

 
$
1,804

 
$
5

 
$
1,791

 
$
1,629

Real estate – construction and development
1,444

 
720

 
701

 
1,421

 
46

 
1,110

 
971

Real estate – commercial and farmland
8,911

 
536

 
7,021

 
7,557

 
1,799

 
8,186

 
7,969

Real estate – residential
15,964

 
5,298

 
10,226

 
15,524

 
782

 
15,726

 
15,308

Consumer installment
658

 
623

 

 
623

 

 
571

 
531

Total
$
29,193

 
$
8,143

 
$
18,786

 
$
26,929

 
$
2,632

 
$
27,384

 
$
26,408

 
(dollars in thousands)
Unpaid
Contractual
Principal
Balance
 
Recorded
Investment
With No
Allowance
 
Recorded
Investment
With
Allowance
 
Total
Recorded
Investment
 
Related
Allowance
 
Three
Month
Average
Recorded
Investment
 
Twelve
Month
Average
Recorded
Investment
December 31, 2017
 

 
 

 
 

 
 

 
 

 
 

 
 

Commercial, financial and agricultural
$
1,453

 
$
734

 
$
613

 
$
1,347

 
$
145

 
$
1,900

 
$
2,173

Real estate – construction and development
1,467

 
471

 
500

 
971

 
48

 
1,065

 
1,122

Real estate – commercial and farmland
10,646

 
729

 
8,873

 
9,602

 
1,047

 
8,910

 
11,053

Real estate – residential
17,416

 
4,828

 
10,565

 
15,393

 
1,005

 
14,294

 
14,930

Consumer installment
523

 
488

 

 
488

 

 
493

 
541

Total
$
31,505

 
$
7,250

 
$
20,551

 
$
27,801

 
$
2,245

 
$
26,662

 
$
29,819

(dollars in thousands)
Unpaid
Contractual
Principal
Balance
 
Recorded
Investment
With No
Allowance
 
Recorded
Investment
With
Allowance
 
Total
Recorded
Investment
 
Related 
Allowance
 
Three
 Month
Average
Recorded
Investment
 
Nine
 Month
Average
Recorded
Investment
September 30, 2017
 

 
 

 
 

 
 

 
 

 
 

 
 

Commercial, financial and agricultural
$
2,924

 
$
1,121

 
$
1,331

 
$
2,452

 
$
379

 
$
2,478

 
$
2,380

Real estate – construction and development
1,655

 
532

 
627

 
1,159

 
81

 
1,179

 
1,160

Real estate – commercial and farmland
11,451

 
536

 
9,938

 
10,474

 
806

 
10,669

 
11,416

Real estate – residential
15,211

 
4,558

 
8,636

 
13,194

 
1,058

 
13,683

 
14,814

Consumer installment
538

 
498

 

 
498

 

 
507

 
554

Total
$
31,779

 
$
7,245

 
$
20,532

 
$
27,777

 
$
2,324

 
$
28,516

 
$
30,324

Summary of Credit Quality Indicate Financial Receivable
The following table presents the purchased loan portfolio by risk grade as of September 30, 2018 and December 31, 2017 (in thousands):       
Risk
Grade 
 
Commercial,
Financial and
Agricultural
 
Real Estate -
Construction and
Development
 
Real Estate -
Commercial and
Farmland
 
Real Estate -
Residential
 
Consumer
Installment
 
Total
September 30, 2018
1
 
$
54,297

 
$

 
$

 
$

 
$
543

 
$
54,840

2
 
35,554

 

 
7,691

 
89,018

 
191

 
132,454

3
 
80,406

 
18,141

 
293,077

 
70,536

 
1,147

 
463,307

4
 
190,175

 
184,639

 
988,802

 
437,489

 
26,985

 
1,828,090

5
 
38,056

 
4,424

 
69,398

 
21,775

 

 
133,653

6
 
11,426

 
4,033

 
12,390

 
7,748

 
79

 
35,676

7
 
3,451

 
8,645

 
27,816

 
22,786

 
742

 
63,440

8
 

 

 

 

 

 

9
 

 

 

 

 

 

Total
 
$
413,365

 
$
219,882

 
$
1,399,174

 
$
649,352

 
$
29,687

 
$
2,711,460

 
 
 
 
 
 
 
 
 
 
 
 
 
December 31, 2017
1
 
$
3,358

 
$

 
$

 
$

 
$
606

 
$
3,964

2
 
4,541

 

 
5,047

 
91,270

 
240

 
101,098

3
 
8,517

 
13,014

 
186,187

 
50,988

 
1,166

 
259,872

4
 
43,085

 
39,877

 
230,570

 
70,837

 
711

 
385,080

5
 

 
2,306

 
6,081

 
11,349

 

 
19,736

6
 
13,718

 
4,076

 
13,637

 
5,637

 
53

 
37,121

7
 
1,159

 
6,240

 
26,724

 
20,458

 
143

 
54,724

8
 

 

 

 

 

 

9
 

 

 

 

 

 

Total
 
$
74,378

 
$
65,513

 
$
468,246

 
$
250,539

 
$
2,919

 
$
861,595

The following table presents the loan portfolio, excluding purchased loans, by risk grade as of September 30, 2018 and December 31, 2017 (in thousands): 
Risk
Grade 
 
Commercial,
Financial and
Agricultural
 
Real Estate -
Construction and
Development
 
Real Estate -
Commercial and
Farmland
 
Real Estate -
Residential
 
Consumer
Installment
 
Total
September 30, 2018
1
 
$
535,188

 
$

 
$
4,678

 
$
16

 
$
10,138

 
$
550,020

2
 
562,396

 
718

 
40,624

 
41,824

 
50

 
645,612

3
 
164,235

 
66,470

 
926,228

 
1,108,484

 
24,167

 
2,289,584

4
 
137,161

 
562,700

 
778,578

 
96,324

 
364,755

 
1,939,518

5
 
8,363

 
5,043

 
17,749

 
8,857

 
29

 
40,041

6
 
9,521

 
4,018

 
23,034

 
4,453

 
99

 
41,125

7
 
5,288

 
2,881

 
13,374

 
15,243

 
620

 
37,406

8
 

 

 

 

 

 

9
 

 

 

 

 

 

Total
 
$
1,422,152

 
$
641,830

 
$
1,804,265

 
$
1,275,201

 
$
399,858

 
$
5,543,306

 
 
 
 
 
 
 
 
 
 
 
 
 
December 31, 2017
1
 
$
539,899

 
$

 
$
5,790

 
$
47

 
$
9,243

 
$
554,979

2
 
568,557

 
1,005

 
68,507

 
49,742

 
670

 
688,481

3
 
125,740

 
59,318

 
966,391

 
843,178

 
39,352

 
2,033,979

4
 
117,358

 
552,918

 
454,506

 
88,537

 
274,462

 
1,487,781

5
 
330

 
4,474

 
6,408

 
5,781

 
3

 
16,996

6
 
5,236

 
4,207

 
15,108

 
5,339

 
185

 
30,075

7
 
5,381

 
2,673

 
18,729

 
16,837

 
596

 
44,216

8
 
7

 

 

 

 

 
7

9
 

 

 

 

 

 

Total
 
$
1,362,508

 
$
624,595

 
$
1,535,439

 
$
1,009,461

 
$
324,511

 
$
4,856,514

Summary of Troubled Debt Restructurings by Loan Class
The following table presents the loans by class modified as troubled debt restructurings, excluding purchased loans, which occurred during the nine months ended September 30, 2018 and 2017
 
September 30, 2018
 
September 30, 2017
Loan Class
#
 
Balance
(in thousands)
 
#
 
Balance
(in thousands)
Commercial, financial and agricultural
10
 
$
302

 
1
 
$
4

Real estate – construction and development
1
 
3

 
 

Real estate – commercial and farmland
1
 
303

 
2
 
226

Real estate – residential
12
 
1,617

 
10
 
526

Consumer installment
6
 
36

 
6
 
27

Total
30
 
$
2,261

 
19
 
$
783

The following table presents the purchased loans by class modified as troubled debt restructurings, which occurred during the nine months ended September 30, 2018 and 2017
 
September 30, 2018
 
September 30, 2017
Loan Class
#
 
Balance
(in thousands)
 
#
 
Balance
(in thousands)
Commercial, financial and agricultural
1
 
$
5

 
 
$

Real estate – construction and development
 

 
 

Real estate – commercial and farmland
1
 
69

 
 

Real estate – residential
16
 
1,791

 
8
 
1,005

Consumer installment
 

 
 

Total
18
 
$
1,865

 
8
 
$
1,005

Troubled Debt Restructurings on Financing Receivable Payment Default
The following table presents purchased loan troubled debt restructurings by class that defaulted (defined as 30 days past due) during the nine months ended September 30, 2018 and 2017:
 
September 30, 2018
 
September 30, 2017
Loan Class
#
 
Balance
(in thousands)
 
#
 
Balance
(in thousands)
Commercial, financial and agricultural
 
$

 
1
 
$
5

Real estate – construction and development
 

 
 

Real estate – commercial and farmland
1
 
69

 
5
 
1,945

Real estate – residential
23
 
2,302

 
7
 
333

Consumer installment
 

 
1
 
3

Total
24
 
$
2,371

 
14
 
$
2,286

The following table presents for loans, excluding purchased loans, the troubled debt restructurings by class that defaulted (defined as 30 days past due) during the nine months ended September 30, 2018 and 2017
 
September 30, 2018
 
September 30, 2017
Loan Class
#
 
Balance
(in thousands)
 
#
 
Balance
(in thousands)
Commercial, financial and agricultural
4
 
$
10

 
4
 
$
58

Real estate – construction and development
 

 
1
 
25

Real estate – commercial and farmland
2
 
548

 
4
 
200

Real estate – residential
17
 
1,155

 
12
 
878

Consumer installment
6
 
23

 
7
 
25

Total
29
 
$
1,736

 
28
 
$
1,186

Summary of Troubled Debt Restructuring by Loan Class, Classified Separately under Restructured Terms
The following table presents the amount of troubled debt restructurings by loan class, excluding purchased loans, classified separately as accrual and nonaccrual at September 30, 2018 and December 31, 2017
September 30, 2018
Accruing Loans
 
Non-Accruing Loans
Loan Class
#
 
Balance
(in thousands)
 
#
 
Balance
(in thousands)
Commercial, financial and agricultural
5
 
$
180

 
16
 
$
208

Real estate – construction and development
5
 
384

 
2
 
6

Real estate – commercial and farmland
14
 
3,817

 
3
 
306

Real estate – residential
73
 
6,558

 
19
 
742

Consumer installment
3
 
4

 
30
 
92

Total
100
 
$
10,943

 
70
 
$
1,354

December 31, 2017
Accruing Loans
 
Non-Accruing Loans
Loan Class
#
 
Balance
(in thousands)
 
#
 
Balance
(in thousands)
Commercial, financial and agricultural
4
 
$
41

 
12
 
$
120

Real estate – construction and development
6
 
417

 
2
 
34

Real estate – commercial and farmland
17
 
6,937

 
5
 
204

Real estate – residential
74
 
6,199

 
18
 
1,508

Consumer installment
4
 
5

 
33
 
98

Total
105
 
$
13,599

 
70
 
$
1,964

The following table presents the amount of troubled debt restructurings by loan class of purchased loans, classified separately as accrual and nonaccrual at September 30, 2018 and December 31, 2017
September 30, 2018
Accruing Loans
 
Non-Accruing Loans
Loan Class
#
 
Balance
(in thousands)
 
#
 
Balance
(in thousands)
Commercial, financial and agricultural
1
 
$
50

 
2
 
$
10

Real estate – construction and development
4
 
1,021

 
5
 
301

Real estate – commercial and farmland
13
 
6,509

 
8
 
2,147

Real estate – residential
122
 
12,783

 
19
 
864

Consumer installment
 

 
2
 
3

Total
140
 
$
20,363

 
36
 
$
3,325

December 31, 2017
Accruing Loans
 
Non-Accruing Loans
Loan Class
#
 
Balance
(in thousands)
 
#
 
Balance
(in thousands)
Commercial, financial and agricultural
 
$

 
3
 
$
16

Real estate – construction and development
3
 
1,018

 
6
 
340

Real estate – commercial and farmland
14
 
6,713

 
10
 
2,582

Real estate – residential
117
 
12,741

 
25
 
1,462

Consumer installment
 

 
2
 
5

Total
134
 
$
20,472

 
46
 
$
4,405

Schedule of Allowances for Loan Losses by Portfolio Segment
The following tables detail activity in the allowance for loan losses by portfolio segment for the three and nine-month period ended September 30, 2018, the year ended December 31, 2017 and the three and nine-month period ended September 30, 2017. Allocation of a portion of the allowance to one category of loans does not preclude its availability to absorb losses in other categories.
(dollars in thousands)
Commercial,
Financial and
Agricultural
 
Real Estate –
Construction and
Development
 
Real Estate –
Commercial and
Farmland
 
Real Estate –
Residential
 
Consumer
Installment
 
Purchased 
Loans
 
Purchased
Loan
Pools
 
Total
Three Months Ended
September 30, 2018
 

 
 

 
 

 
 

 
 

 
 

 
 

 
 

Balance, June 30, 2018
$
8,400

 
$
3,789

 
$
8,215

 
$
5,136

 
$
2,877

 
$
2,339

 
$
776

 
$
31,532

Provision for loan losses
1,021

 
137

 
809

 
209

 
1,039

 
(1,148
)
 
28

 
2,095

Loans charged off
(6,121
)
 
(265
)
 
(27
)
 
(293
)
 
(923
)
 
(483
)
 

 
(8,112
)
Recoveries of loans previously charged off
939

 
1

 
134

 
44

 
178

 
1,305

 

 
2,601

Balance, September 30, 2018
$
4,239

 
$
3,662

 
$
9,131

 
$
5,096

 
$
3,171

 
$
2,013

 
$
804

 
$
28,116

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Nine Months Ended
September 30, 2018
 

 
 

 
 

 
 

 
 

 
 

 
 

 
 

Balance, December 31, 2017
$
3,631

 
$
3,629

 
$
7,501

 
$
4,786

 
$
1,916

 
$
3,253

 
$
1,075

 
$
25,791

Provision for loan losses
9,080

 
201

 
1,630

 
750

 
3,617

 
(2,001
)
 
(271
)
 
13,006

Loans charged off
(11,314
)
 
(285
)
 
(169
)
 
(695
)
 
(2,724
)
 
(1,514
)
 

 
(16,701
)
Recoveries of loans previously charged off
2,842

 
117

 
169

 
255

 
362

 
2,275

 

 
6,020

Balance, September 30, 2018
$
4,239

 
$
3,662

 
$
9,131

 
$
5,096

 
$
3,171

 
$
2,013

 
$
804

 
$
28,116

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Period-end allocation:
 

 
 

 
 

 
 

 
 

 
 

 
 

 
 

Loans individually evaluated for impairment (1)
$
821

 
$
46

 
$
1,800

 
$
782

 
$

 
$
2,013

 
$
2

 
$
5,464

Loans collectively evaluated for impairment
3,418

 
3,616

 
7,331

 
4,314

 
3,171

 

 
802

 
22,652

Ending balance
$
4,239

 
$
3,662

 
$
9,131

 
$
5,096

 
$
3,171

 
$
2,013

 
$
804

 
$
28,116

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Loans:
 

 
 

 
 

 
 

 
 

 
 

 
 

 
 

Individually evaluated for impairment (1)
$
2,362

 
$
701

 
$
7,021

 
$
10,226

 
$

 
$
36,156

 
$
4,697

 
$
61,163

Collectively evaluated for impairment
1,419,790

 
641,129

 
1,797,244

 
1,264,975

 
399,858

 
2,573,182

 
270,055

 
8,366,233

Acquired with deteriorated credit quality

 

 

 

 

 
102,122

 

 
102,122

Ending balance
$
1,422,152

 
$
641,830

 
$
1,804,265

 
$
1,275,201

 
$
399,858

 
$
2,711,460

 
$
274,752

 
$
8,529,518


(1) At September 30, 2018, loans individually evaluated for impairment includes all nonaccrual loans greater than $100,000 and all troubled debt restructurings greater than $100,000, including all troubled debt restructurings and not only those currently classified as troubled debt restructurings.
(dollars in thousands)
Commercial,
Financial and
Agricultural
 
Real Estate –
Construction and
Development
 
Real Estate –
Commercial and
Farmland
 
Real Estate –
Residential
 
Consumer
Installment
 
Purchased 
Loans
 
Purchased
Loan
Pools
 
Total
Twelve Months Ended
December 31, 2017
 

 
 

 
 

 
 

 
 

 
 

 
 

 
 

Balance, December 31, 2016
$
2,192

 
$
2,990

 
$
7,662

 
$
6,786

 
$
827

 
$
1,626

 
$
1,837

 
$
23,920

Provision for loan losses
3,019

 
488

 
508

 
(86
)
 
2,591

 
2,606

 
(762
)
 
8,364

Loans charged off
(2,850
)
 
(95
)
 
(853
)
 
(2,151
)
 
(1,618
)
 
(2,900
)
 

 
(10,467
)
Recoveries of loans previously charged off
1,270

 
246

 
184

 
237

 
116

 
1,921

 

 
3,974

Balance, December 31, 2017
$
3,631

 
$
3,629

 
$
7,501

 
$
4,786

 
$
1,916

 
$
3,253

 
$
1,075

 
$
25,791

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Period-end allocation:
 

 
 

 
 

 
 

 
 

 
 

 
 

 
 

Loans individually evaluated for impairment (1)
$
465

 
$
48

 
$
1,047

 
$
1,028

 
$

 
$
3,253

 
$
177

 
$
6,018

Loans collectively evaluated for impairment
3,166

 
3,581

 
6,454

 
3,758

 
1,916

 

 
898

 
19,773

Ending balance
$
3,631

 
$
3,629

 
$
7,501

 
$
4,786

 
$
1,916

 
$
3,253

 
$
1,075

 
$
25,791

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Loans:
 

 
 

 
 

 
 

 
 

 
 

 
 

 
 

Individually evaluated for impairment (1)
$
2,971

 
$
500

 
$
8,873

 
$
10,818

 
$

 
$
28,165

 
$
904

 
$
52,231

Collectively evaluated for impairment
1,359,537

 
624,095

 
1,526,566

 
998,643

 
324,511

 
718,447

 
327,342

 
5,879,141

Acquired with deteriorated credit quality

 

 

 

 

 
114,983

 

 
114,983

Ending balance
$
1,362,508

 
$
624,595

 
$
1,535,439

 
$
1,009,461

 
$
324,511

 
$
861,595

 
$
328,246

 
$
6,046,355

 
(1) At December 31, 2017, loans individually evaluated for impairment includes all nonaccrual loans greater than $100,000 and all troubled debt restructurings greater than $100,000, including all troubled debt restructurings and not only those currently classified as troubled debt restructurings.
(dollars in thousands)
Commercial,
Financial and
Agricultural
 
Real Estate –
Construction and
Development
 
Real Estate –
Commercial and
Farmland
 
Real Estate –
Residential
 
Consumer
Installment
 
Purchased 
Loans
 
Purchased
Loan
Pools
 
Total
Three Months Ended
September 30, 2017
 

 
 

 
 

 
 

 
 

 
 

 
 

 
 

Balance, March 31, 2017
$
3,302

 
$
3,756

 
$
7,869

 
$
5,605

 
$
1,155

 
$
1,791

 
$
1,623

 
$
25,101

Provision for loan losses
910

 
(587
)
 
68

 
127

 
670

 
745

 
(146
)
 
1,787

Loans charged off
(1,091
)
 
(1
)
 
(18
)
 
(852
)
 
(320
)
 
(161
)
 

 
(2,443
)
Recoveries of loans previously charged off
409

 
126

 
26

 
56

 
17

 
887

 

 
1,521

Balance, September 30, 2017
$
3,530

 
$
3,294

 
$
7,945

 
$
4,936

 
$
1,522

 
$
3,262

 
$
1,477

 
$
25,966

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Nine Months Ended
September 30, 2017
 

 
 

 
 

 
 

 
 

 
 

 
 

 
 

Balance, December 31, 2016
$
2,192

 
$
2,990

 
$
7,662

 
$
6,786

 
$
827

 
$
1,626

 
$
1,837

 
$
23,920

Provision for loan losses
2,535

 
155

 
540

 
(9
)
 
1,539

 
1,428

 
(360
)
 
5,828

Loans charged off
(1,896
)
 
(95
)
 
(413
)
 
(2,031
)
 
(922
)
 
(1,472
)
 

 
(6,829
)
Recoveries of loans previously charged off
699

 
244

 
156

 
190

 
78

 
1,680

 

 
3,047

Balance, September 30, 2017
$
3,530

 
$
3,294

 
$
7,945

 
$
4,936

 
$
1,522

 
$
3,262

 
$
1,477

 
$
25,966

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Period-end allocation:
 

 
 

 
 

 
 

 
 

 
 

 
 

 
 

Loans individually evaluated for impairment (1)
$
509

 
$
81

 
$
1,380

 
$
1,058

 
$

 
$
3,262

 
$
105

 
$
6,395

Loans collectively evaluated for impairment
3,021

 
3,213

 
6,565

 
3,878

 
1,522

 

 
1,372

 
19,571

Ending balance
$
3,530

 
$
3,294

 
$
7,945

 
$
4,936

 
$
1,522

 
$
3,262

 
$
1,477

 
$
25,966

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Loans:
 

 
 

 
 

 
 

 
 

 
 

 
 

 
 

Individually evaluated for impairment (1)
$
3,204

 
$
627

 
$
10,512

 
$
8,636

 
$

 
$
32,032

 
$
915

 
$
55,926

Collectively evaluated for impairment
1,304,005

 
549,562

 
1,548,370

 
960,653

 
189,109

 
763,271

 
464,303

 
5,779,273

Acquired with deteriorated credit quality

 

 

 

 

 
121,823

 

 
121,823

Ending balance
$
1,307,209

 
$
550,189

 
$
1,558,882

 
$
969,289

 
$
189,109

 
$
917,126

 
$
465,218

 
$
5,957,022

 
(1) At September 30, 2017, loans individually evaluated for impairment includes all nonaccrual loans greater than $100,000 and all troubled debt restructurings greater than $100,000, including all troubled debt restructurings and not only those currently classified as troubled debt restructurings.