XML 41 R29.htm IDEA: XBRL DOCUMENT v3.7.0.1
LOANS (Tables)
3 Months Ended
Mar. 31, 2017
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)
 
March 31,
2017
 
December 31,
2016
 
Commercial, financial and agricultural
 
$
1,061,599
 
$
967,138
 
Real estate – construction and development
 
 
415,029
 
 
363,045
 
Real estate – commercial and farmland
 
 
1,458,110
 
 
1,406,219
 
Real estate – residential
 
 
726,795
 
 
781,018
 
Consumer installment
 
 
115,919
 
 
96,915
 
Other
 
 
8,028
 
 
12,486
 
 
 
$
3,785,480
 
$
3,626,821
 
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)
 
March 31,
2017
 
December 31,
2016
 
Commercial, financial and agricultural
 
$
89,897
 
$
96,537
 
Real estate – construction and development
 
 
82,378
 
 
81,368
 
Real estate – commercial and farmland
 
 
538,046
 
 
576,355
 
Real estate – residential
 
 
292,911
 
 
310,277
 
Consumer installment
 
 
3,703
 
 
4,654
 
 
 
$
1,006,935
 
$
1,069,191
 
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 months ended March 31, 2017, the year ended December 31, 2016 and the three months ended March 31, 2016. 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 &
Agricultural
 
Real Estate –
Construction &
Development
 
Real Estate –
Commercial
& Farmland
 
Real Estate –
Residential
 
Consumer
Installment
Loans and
Other
 
Purchased
Loans
 
Purchased
Loan
Pools
 
Total
 
Three months ended March 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
 
 
641
 
 
640
 
 
217
 
 
(791)
 
 
174
 
 
706
 
 
249
 
 
1,836
 
Loans charged off
 
 
(104)
 
 
(53)
 
 
(9)
 
 
(216)
 
 
(164)
 
 
(556)
 
 
-
 
 
(1,102)
 
Recoveries of loans previously charged off
 
 
69
 
 
20
 
 
9
 
 
61
 
 
17
 
 
420
 
 
-
 
 
596
 
Balance, March 31, 2017
 
$
2,798
 
$
3,597
 
$
7,879
 
$
5,840
 
$
854
 
$
2,196
 
$
2,086
 
$
25,250
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Period-end allocation:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Loans individually evaluated for impairment (1)
 
$
626
 
$
354
 
$
1,574
 
$
2,538
 
$
-
 
$
2,196
 
$
376
 
$
7,664
 
Loans collectively evaluated for impairment
 
 
2,172
 
 
3,243
 
 
6,305
 
 
3,302
 
 
854
 
 
-
 
 
1,710
 
 
17,586
 
Ending balance
 
$
2,798
 
$
3,597
 
$
7,879
 
$
5,840
 
$
854
 
$
2,196
 
$
2,086
 
$
25,250
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Loans:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Individually evaluated for impairment (1)
 
$
1,937
 
$
843
 
$
11,260
 
$
9,630
 
$
-
 
$
35,673
 
$
3,446
 
$
62,789
 
Collectively evaluated for impairment
 
 
1,059,662
 
 
414,186
 
 
1,446,850
 
 
717,165
 
 
123,947
 
 
836,146
 
 
525,653
 
 
5,123,609
 
Acquired with deteriorated credit quality
 
 
-
 
 
-
 
 
-
 
 
-
 
 
-
 
 
135,116
 
 
-
 
 
135,116
 
Ending balance
 
$
1,061,599
 
$
415,029
 
$
1,458,110
 
$
726,795
 
$
123,947
 
$
1,006,935
 
$
529,099
 
$
5,321,514
 
 
(1)
At March 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 &
Agricultural
 
Real Estate –
Construction &
Development
 
Real Estate –
Commercial
& Farmland
 
Real Estate -
Residential
 
Consumer
Installment
Loans and
Other
 
Purchased
Loans
 
Purchased
Loan
Pools
 
Total
 
Twelve months ended December 31, 2016:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Balance, January 1, 2016
 
$
1,144
 
$
5,009
 
$
7,994
 
$
4,760
 
$
1,574
 
$
-
 
$
581
 
$
21,062
 
Provision for loan losses
 
 
2,647
 
 
(1,921)
 
 
107
 
 
2,757
 
 
(523)
 
 
(232)
 
 
1,256
 
 
4,091
 
Loans charged off
 
 
(1,999)
 
 
(588)
 
 
(708)
 
 
(1,122)
 
 
(351)
 
 
(1,559)
 
 
-
 
 
(6,327)
 
Recoveries of loans previously charged off
 
 
400
 
 
490
 
 
269
 
 
391
 
 
127
 
 
3,417
 
 
-
 
 
5,094
 
Balance, December 31, 2016
 
$
2,192
 
$
2,990
 
$
7,662
 
$
6,786
 
$
827
 
$
1,626
 
$
1,837
 
$
23,920
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Period-end allocation:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Loans individually evaluated for impairment (1)
 
$
120
 
$
266
 
$
1,502
 
$
2,893
 
$
-
 
$
1,626
 
$
-
 
$
6,407
 
Loans collectively evaluated for impairment
 
 
2,072
 
 
2,724
 
 
6,160
 
 
3,893
 
 
827
 
 
-
 
 
1,837
 
 
17,513
 
Ending balance
 
$
2,192
 
$
2,990
 
$
7,662
 
$
6,786
 
$
827
 
$
1,626
 
$
1,837
 
$
23,920
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Loans:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Individually evaluated for impairment (1)
 
$
501
 
$
659
 
$
12,423
 
$
12,697
 
$
-
 
$
34,141
 
$
-
 
$
60,421
 
Collectively evaluated for impairment
 
 
966,637
 
 
362,386
 
 
1,393,796
 
 
768,321
 
 
109,401
 
 
886,516
 
 
568,314
 
 
5,055,371
 
Acquired with deteriorated credit quality
 
 
-
 
 
-
 
 
-
 
 
-
 
 
-
 
 
148,534
 
 
-
 
 
148,534
 
Ending balance
 
$
967,138
 
$
363,045
 
$
1,406,219
 
$
781,018
 
$
109,401
 
$
1,069,191
 
$
568,314
 
$
5,264,326
 
 
(1)
At December 31, 2016, 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 &
Agricultural
 
Real Estate –
Construction &
Development
 
Real Estate –
Commercial
& Farmland
 
Real Estate -
Residential
 
Consumer
Installment
Loans and
Other
 
Purchased
Loans
 
Purchased
Loan
Pools
 
Total
 
Three months ended March 31, 2016:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Balance, December 31, 2015
 
$
1,144
 
$
5,009
 
$
7,994
 
$
4,760
 
$
1,574
 
$
-
 
$
581
 
$
21,062
 
Provision for loan losses
 
 
788
 
 
(1,051)
 
 
(669)
 
 
25
 
 
399
 
 
464
 
 
725
 
 
681
 
Loans charged off
 
 
(406)
 
 
(155)
 
 
(347)
 
 
(468)
 
 
(59)
 
 
(379)
 
 
-
 
 
(1,814)
 
Recoveries of loans previously charged off
 
 
73
 
 
122
 
 
121
 
 
314
 
 
25
 
 
898
 
 
-
 
 
1,553
 
Balance, March 31, 2016
 
$
1,599
 
$
3,925
 
$
7,099
 
$
4,631
 
$
1,939
 
$
983
 
$
1,306
 
$
21,482
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Period-end allocation:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Loans individually evaluated for impairment (1)
 
$
400
 
$
733
 
$
873
 
$
2,153
 
$
-
 
$
983
 
$
-
 
$
5,142
 
Loans collectively evaluated for impairment
 
 
1,199
 
 
3,192
 
 
6,226
 
 
2,478
 
 
1,939
 
 
-
 
 
1,306
 
 
16,340
 
Ending balance
 
$
1,599
 
$
3,925
 
$
7,099
 
$
4,631
 
$
1,939
 
$
983
 
$
1,306
 
$
21,482
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Loans:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Individually evaluated for impairment (1)
 
$
799
 
$
1,604
 
$
12,050
 
$
9,540
 
$
-
 
$
38,461
 
$
-
 
$
62,454
 
Collectively evaluated for impairment
 
 
433,274
 
 
263,216
 
 
1,142,837
 
 
619,598
 
 
45,089
 
 
1,007,754
 
 
656,734
 
 
4,168,502
 
Acquired with deteriorated credit quality
 
 
-
 
 
-
 
 
-
 
 
-
 
 
-
 
 
213,983
 
 
-
 
 
213,983
 
Ending balance
 
$
434,073
 
$
264,820
 
$
1,154,887
 
$
629,138
 
$
45,089
 
$
1,260,198
 
$
656,734
 
$
4,444,939
 
 
(1)
At March 31, 2016, 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.
Purchased Loans [Member]  
Summary of Financial Receivable Nonaccrual Basis
The following table presents an analysis of purchased loans accounted for on a nonaccrual basis:
 
(dollars in thousands)
 
March 31,
2017
 
December 31,
2016
 
Commercial, financial and agricultural
 
$
376
 
$
692
 
Real estate – construction and development
 
 
2,469
 
 
2,611
 
Real estate – commercial and farmland
 
 
11,465
 
 
10,174
 
Real estate – residential
 
 
9,276
 
 
9,476
 
Consumer installment
 
 
20
 
 
13
 
 
 
$
23,606
 
$
22,966
 
Summary of Past Due Financial Receivables
The following table presents an analysis of purchased past-due loans as of March 31, 2017 and December 31, 2016:
 
(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
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
March 31, 2017
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial, financial & agricultural
 
$
92
 
$
6
 
$
349
 
$
447
 
$
89,450
 
$
89,897
 
$
-
 
Real estate – construction & development
 
 
517
 
 
154
 
 
1,812
 
 
2,483
 
 
79,895
 
 
82,378
 
 
-
 
Real estate – commercial & farmland
 
 
4,220
 
 
209
 
 
6,938
 
 
11,367
 
 
526,679
 
 
538,046
 
 
-
 
Real estate – residential
 
 
6,629
 
 
1,315
 
 
5,751
 
 
13,695
 
 
279,216
 
 
292,911
 
 
-
 
Consumer installment loans
 
 
24
 
 
13
 
 
12
 
 
49
 
 
3,654
 
 
3,703
 
 
-
 
Total
 
$
11,482
 
$
1,697
 
$
14,862
 
$
28,041
 
$
978,894
 
$
1,006,935
 
$
-
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
December 31, 2016
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial, financial & agricultural
 
$
113
 
$
18
 
$
593
 
$
724
 
$
95,813
 
$
96,537
 
$
-
 
Real estate – construction & development
 
 
161
 
 
11
 
 
2,518
 
 
2,690
 
 
78,678
 
 
81,368
 
 
-
 
Real estate – commercial & farmland
 
 
2,034
 
 
326
 
 
7,152
 
 
9,512
 
 
566,843
 
 
576,355
 
 
-
 
Real estate – residential
 
 
4,566
 
 
698
 
 
6,835
 
 
12,099
 
 
298,178
 
 
310,277
 
 
-
 
Consumer installment loans
 
 
22
 
 
-
 
 
13
 
 
35
 
 
4,619
 
 
4,654
 
 
-
 
Total
 
$
6,896
 
$
1,053
 
$
17,111
 
$
25,060
 
$
1,044,131
 
$
1,069,191
 
$
-
 
Summary of Impaired Financial Receivables
The following is a summary of information pertaining to purchased impaired loans:
 
 
 
As of and for the
Three Months Ended
 
(dollars in thousands)
 
March 31,
2017
 
December 31,
2016
 
March 31,
2016
 
Nonaccrual loans
 
$
23,606
 
$
22,966
 
$
32,518
 
Troubled debt restructurings not included above
 
 
20,448
 
 
23,543
 
 
21,501
 
Total impaired loans
 
$
44,054
 
$
46,509
 
$
54,019
 
 
 
 
 
 
 
 
 
 
 
 
Interest income recognized on impaired loans
 
$
379
 
$
377
 
$
542
 
Foregone interest income on impaired loans
 
$
337
 
$
354
 
$
526
 
 
The following table presents an analysis of information pertaining to purchased impaired loans as of March 31, 2017, December 31, 2016 and March 31, 2016:
 
(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
 
March 31, 2017
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial, financial & agricultural
 
$
2,806
 
$
151
 
$
225
 
$
376
 
$
-
 
$
534
 
Real estate – construction & development
 
 
25,748
 
 
287
 
 
3,203
 
 
3,490
 
 
250
 
 
3,730
 
Real estate – commercial & farmland
 
 
30,419
 
 
768
 
 
17,532
 
 
18,300
 
 
855
 
 
18,467
 
Real estate – residential
 
 
25,855
 
 
7,155
 
 
14,713
 
 
21,868
 
 
1,091
 
 
22,529
 
Consumer installment loans
 
 
34
 
 
20
 
 
-
 
 
20
 
 
-
 
 
22
 
Total
 
$
84,862
 
$
8,381
 
$
35,673
 
$
44,054
 
$
2,196
 
$
45,282
 
 
(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
 
December 31, 2016
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial, financial & agricultural
 
$
5,031
 
$
370
 
$
322
 
$
692
 
$
-
 
$
783
 
Real estate – construction & development
 
 
24,566
 
 
493
 
 
3,477
 
 
3,970
 
 
153
 
 
3,888
 
Real estate – commercial & farmland
 
 
36,174
 
 
3,598
 
 
15,036
 
 
18,634
 
 
385
 
 
17,806
 
Real estate – residential
 
 
27,022
 
 
7,883
 
 
15,306
 
 
23,189
 
 
1,088
 
 
23,201
 
Consumer installment loans
 
 
37
 
 
24
 
 
-
 
 
24
 
 
-
 
 
51
 
Total
 
$
92,830
 
$
12,368
 
$
34,141
 
$
46,509
 
$
1,626
 
$
45,729
 
 
(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
 
March 31, 2016
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial, financial & agricultural
 
$
7,474
 
$
236
 
$
3,533
 
$
3,769
 
$
111
 
$
3,665
 
Real estate – construction & development
 
 
11,946
 
 
892
 
 
3,591
 
 
4,483
 
 
86
 
 
4,202
 
Real estate – commercial & farmland
 
 
25,622
 
 
8,480
 
 
15,406
 
 
23,886
 
 
350
 
 
20,943
 
Real estate – residential
 
 
25,231
 
 
5,815
 
 
15,931
 
 
21,746
 
 
436
 
 
22,682
 
Consumer installment loans
 
 
138
 
 
135
 
 
-
 
 
135
 
 
-
 
 
130
 
Total
 
$
70,411
 
$
15,558
 
$
38,461
 
$
54,019
 
$
983
 
$
51,622
 
Summary of Credit Quality Indicate Financial Receivable
The following table presents the purchased loan portfolio by risk grade as of March 31, 2017 and December 31, 2016 (in thousands):
 
Risk
Grade
 
Commercial,
Financial &
Agricultural
 
Real Estate -
Construction &
Development
 
Real Estate -
Commercial &
Farmland
 
Real Estate -
Residential
 
Consumer
Installment Loans
 
Other
 
Total
 
March 31, 2017
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
10
 
$
5,320
 
$
-
 
$
-
 
$
-
 
$
697
 
$
-
 
$
6,017
 
15
 
 
1,314
 
 
-
 
 
7,403
 
 
29,088
 
 
374
 
 
-
 
 
38,179
 
20
 
 
19,926
 
 
10,746
 
 
216,663
 
 
116,681
 
 
1,418
 
 
-
 
 
365,434
 
23
 
 
22
 
 
3,493
 
 
5,731
 
 
12,835
 
 
-
 
 
-
 
 
22,081
 
25
 
 
49,514
 
 
56,263
 
 
264,504
 
 
105,579
 
 
1,094
 
 
-
 
 
476,954
 
30
 
 
11,275
 
 
8,457
 
 
16,073
 
 
7,600
 
 
45
 
 
-
 
 
43,450
 
40
 
 
2,526
 
 
3,419
 
 
27,672
 
 
21,128
 
 
75
 
 
-
 
 
54,820
 
50
 
 
-
 
 
-
 
 
-
 
 
-
 
 
-
 
 
-
 
 
-
 
60
 
 
-
 
 
-
 
 
-
 
 
-
 
 
-
 
 
-
 
 
-
 
Total
 
$
89,897
 
$
82,378
 
$
538,046
 
$
292,911
 
$
3,703
 
$
-
 
$
1,006,935
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
December 31, 2016
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
10
 
$
5,722
 
$
-
 
$
-
 
$
-
 
$
814
 
$
-
 
$
6,536
 
15
 
 
1,266
 
 
-
 
 
7,619
 
 
31,331
 
 
570
 
 
-
 
 
40,786
 
20
 
 
16,204
 
 
10,686
 
 
194,168
 
 
111,712
 
 
1,583
 
 
-
 
 
334,353
 
23
 
 
22
 
 
3,643
 
 
9,019
 
 
14,791
 
 
-
 
 
-
 
 
27,475
 
25
 
 
67,123
 
 
56,006
 
 
323,242
 
 
121,379
 
 
1,276
 
 
-
 
 
569,026
 
30
 
 
5,072
 
 
7,271
 
 
15,039
 
 
7,605
 
 
45
 
 
-
 
 
35,032
 
40
 
 
1,128
 
 
3,762
 
 
27,268
 
 
23,459
 
 
366
 
 
-
 
 
55,983
 
50
 
 
-
 
 
-
 
 
-
 
 
-
 
 
-
 
 
-
 
 
-
 
60
 
 
-
 
 
-
 
 
-
 
 
-
 
 
-
 
 
-
 
 
-
 
Total
 
$
96,537
 
$
81,368
 
$
576,355
 
$
310,277
 
$
4,654
 
$
-
 
$
1,069,191
 
 
Summary of Troubled Debt Restructurings by Loan Class
The following table presents the purchased loans by class modified as troubled debt restructurings, which occurred during the three months ending March 31, 2017 and 2016:
 
 
 
March 31, 2017
 
March 31, 2016
 
 
 
 
 
 
Balance
 
 
 
 
Balance
 
Loan Class
 
#
 
(in thousands)
 
#
 
(in thousands)
 
Commercial, financial & agricultural
 
 
-
 
$
-
 
 
1
 
$
76
 
Real estate – construction & development
 
 
-
 
 
-
 
 
-
 
 
-
 
Real estate – commercial & farmland
 
 
1
 
 
231
 
 
2
 
 
504
 
Real estate – residential
 
 
1
 
 
124
 
 
2
 
 
488
 
Consumer installment
 
 
-
 
 
-
 
 
-
 
 
-
 
Total
 
 
2
 
$
355
 
 
5
 
$
1,068
 
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 three months ending March 31, 2017 and 2016:
 
 
 
March 31, 2017
 
March 31, 2016
 
 
 
 
 
 
Balance
 
 
 
 
Balance
 
Loan Class
 
#
 
in thousands)
 
#
 
(in thousands)
 
Commercial, financial & agricultural
 
 
-
 
$
-
 
 
-
 
$
-
 
Real estate – construction & development
 
 
2
 
 
336
 
 
1
 
 
12
 
Real estate – commercial & farmland
 
 
3
 
 
1,149
 
 
1
 
 
613
 
Real estate – residential
 
 
8
 
 
565
 
 
7
 
 
489
 
Consumer installment
 
 
-
 
 
-
 
 
-
 
 
-
 
Total
 
 
13
 
$
2,050
 
 
9
 
$
1,114
 
Loans Excluding Purchased Loan [Member]  
Summary of Financial Receivable Nonaccrual Basis
The following table presents an analysis of loans accounted for on a nonaccrual basis, excluding purchased loans:
 
(dollars in thousands)
 
March 31,
2017
 
December 31,
2016
 
Commercial, financial and agricultural
 
$
2,663
 
$
1,814
 
Real estate – construction and development
 
 
613
 
 
547
 
Real estate – commercial and farmland
 
 
7,506
 
 
8,757
 
Real estate – residential
 
 
6,929
 
 
6,401
 
Consumer installment
 
 
570
 
 
595
 
 
 
$
18,281
 
$
18,114
 
Summary of Past Due Financial Receivables
The following table presents an analysis of past-due loans, excluding purchased past-due loans as of March 31, 2017 and December 31, 2016:
 
(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
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
March 31, 2017
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial, financial & agricultural
 
$
4,641
 
$
3,756
 
$
2,381
 
$
10,778
 
$
1,050,821
 
$
1,061,599
 
$
933
 
Real estate – construction & development
 
 
799
 
 
133
 
 
577
 
 
1,509
 
 
413,520
 
 
415,029
 
 
-
 
Real estate – commercial & farmland
 
 
2,558
 
 
1,526
 
 
6,986
 
 
11,070
 
 
1,447,040
 
 
1,458,110
 
 
-
 
Real estate – residential
 
 
5,088
 
 
1,011
 
 
5,945
 
 
12,044
 
 
714,751
 
 
726,795
 
 
-
 
Consumer installment loans
 
 
571
 
 
252
 
 
364
 
 
1,187
 
 
114,732
 
 
115,919
 
 
-
 
Other
 
 
-
 
 
-
 
 
-
 
 
-
 
 
8,028
 
 
8,028
 
 
-
 
Total
 
$
13,657
 
$
6,678
 
$
16,253
 
$
36,588
 
$
3,748,892
 
$
3,785,480
 
$
933
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
December 31, 2016
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial, financial & agricultural
 
$
565
 
$
82
 
$
1,293
 
$
1,940
 
$
965,198
 
$
967,138
 
$
-
 
Real estate – construction & development
 
 
908
 
 
446
 
 
439
 
 
1,793
 
 
361,252
 
 
363,045
 
 
-
 
Real estate – commercial & farmland
 
 
6,329
 
 
1,711
 
 
6,945
 
 
14,985
 
 
1,391,234
 
 
1,406,219
 
 
-
 
Real estate – residential
 
 
6,354
 
 
1,282
 
 
5,302
 
 
12,938
 
 
768,080
 
 
781,018
 
 
-
 
Consumer installment loans
 
 
624
 
 
263
 
 
350
 
 
1,237
 
 
95,678
 
 
96,915
 
 
-
 
Other
 
 
-
 
 
-
 
 
-
 
 
-
 
 
12,486
 
 
12,486
 
 
-
 
Total
 
$
14,780
 
$
3,784
 
$
14,329
 
$
32,893
 
$
3,593,928
 
$
3,626,821
 
$
-
 
Summary of Impaired Financial Receivables
The following is a summary of information pertaining to impaired loans, excluding purchased loans:
 
 
 
As of and for the 
Three Months Ended
 
(dollars in thousands)
 
March 31,
2017
 
December 31,
2016
 
March 31,
2016
 
 
 
 
 
 
 
 
 
 
 
 
Nonaccrual loans
 
$
18,281
 
$
18,114
 
$
15,700
 
Troubled debt restructurings not included above
 
 
13,659
 
 
14,209
 
 
14,385
 
Total impaired loans
 
$
31,940
 
$
32,323
 
$
30,085
 
Interest income recognized on impaired loans
 
$
240
 
$
225
 
$
318
 
Foregone interest income on impaired loans
 
$
274
 
$
267
 
$
242
 
 
The following table presents an analysis of information pertaining to impaired loans, excluding purchased loans as of March 31, 2017, December 31, 2016 and March 31, 2016:
 
(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
 
March 31, 2017
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial, financial & agricultural
 
$
3,891
 
$
202
 
$
2,503
 
$
2,705
 
$
637
 
$
2,283
 
Real estate – construction & development
 
 
1,875
 
 
-
 
 
1,048
 
 
1,048
 
 
356
 
 
1,140
 
Real estate – commercial & farmland
 
 
12,450
 
 
5,655
 
 
5,795
 
 
11,450
 
 
1,572
 
 
12,163
 
Real estate – residential
 
 
14,344
 
 
2,422
 
 
13,727
 
 
16,149
 
 
2,645
 
 
16,866
 
Consumer installment loans
 
 
666
 
 
-
 
 
588
 
 
588
 
 
6
 
 
601
 
Total
 
$
33,226
 
$
8,279
 
$
23,661
 
$
31,940
 
$
5,216
 
$
33,053
 
 
(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
 
December 31, 2016
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial, financial & agricultural
 
$
3,068
 
$
204
 
$
1,656
 
$
1,860
 
$
134
 
$
1,613
 
Real estate – construction & development
 
 
2,047
 
 
-
 
 
1,233
 
 
1,233
 
 
273
 
 
1,590
 
Real estate – commercial & farmland
 
 
13,906
 
 
6,811
 
 
6,065
 
 
12,876
 
 
1,503
 
 
12,948
 
Real estate – residential
 
 
15,482
 
 
2,238
 
 
13,503
 
 
15,741
 
 
3,080
 
 
15,525
 
Consumer installment loans
 
 
671
 
 
-
 
 
613
 
 
613
 
 
5
 
 
576
 
Total
 
$
35,174
 
$
9,253
 
$
23,070
 
$
32,323
 
$
4,995
 
$
32,252
 
 
(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
 
March 31, 2016
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial, financial & agricultural
 
$
3,150
 
$
339
 
$
1,206
 
$
1,545
 
$
408
 
$
1,544
 
Real estate – construction & development
 
 
3,278
 
 
230
 
 
2,022
 
 
2,252
 
 
742
 
 
2,428
 
Real estate – commercial & farmland
 
 
14,530
 
 
5,142
 
 
7,870
 
 
13,012
 
 
874
 
 
12,898
 
Real estate – residential
 
 
13,976
 
 
1,662
 
 
11,177
 
 
12,839
 
 
2,223
 
 
13,345
 
Consumer installment loans
 
 
519
 
 
-
 
 
437
 
 
437
 
 
7
 
 
466
 
Total
 
$
35,453
 
$
7,373
 
$
22,712
 
$
30,085
 
$
4,254
 
$
30,681
 
Summary of Credit Quality Indicate Financial Receivable
The following table presents the loan portfolio, excluding purchased loans, by risk grade as of March 31, 2017 and December 31, 2016 (in thousands):
 
Risk
Grade
 
Commercial,
Financial &
Agricultural
 
Real Estate -
Construction &
Development
 
Real Estate -
Commercial &
Farmland
 
Real Estate -
Residential
 
Consumer
Installment
Loans
 
Other
 
Total
 
March 31, 2017
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
10
 
$
404,968
 
$
-
 
$
6,617
 
$
53
 
$
9,176
 
$
-
 
$
420,814
 
15
 
 
446,942
 
 
5,846
 
 
83,239
 
 
50,805
 
 
348
 
 
-
 
 
587,180
 
20
 
 
101,370
 
 
38,618
 
 
982,901
 
 
563,555
 
 
24,277
 
 
8,028
 
 
1,718,749
 
23
 
 
350
 
 
6,673
 
 
7,981
 
 
5,880
 
 
5
 
 
-
 
 
20,889
 
25
 
 
99,989
 
 
360,390
 
 
333,232
 
 
83,750
 
 
81,262
 
 
-
 
 
958,623
 
30
 
 
3,631
 
 
1,829
 
 
26,574
 
 
5,142
 
 
122
 
 
-
 
 
37,298
 
40
 
 
4,342
 
 
1,673
 
 
17,566
 
 
17,511
 
 
729
 
 
-
 
 
41,821
 
50
 
 
7
 
 
-
 
 
-
 
 
99
 
 
-
 
 
-
 
 
106
 
60
 
 
-
 
 
-
 
 
-
 
 
-
 
 
-
 
 
-
 
 
-
 
Total
 
$
1,061,599
 
$
415,029
 
$
1,458,110
 
$
726,795
 
$
115,919
 
$
8,028
 
$
3,785,480
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
December 31, 2016
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
10
 
$
397,093
 
$
-
 
$
8,814
 
$
125
 
$
8,532
 
$
-
 
$
414,564
 
15
 
 
376,323
 
 
5,390
 
 
102,893
 
 
54,136
 
 
405
 
 
-
 
 
539,147
 
20
 
 
97,057
 
 
36,307
 
 
889,539
 
 
609,583
 
 
25,026
 
 
12,486
 
 
1,669,998
 
23
 
 
366
 
 
6,803
 
 
8,533
 
 
7,470
 
 
14
 
 
-
 
 
23,186
 
25
 
 
92,066
 
 
307,903
 
 
357,151
 
 
88,370
 
 
62,098
 
 
-
 
 
907,588
 
30
 
 
144
 
 
719
 
 
22,986
 
 
5,197
 
 
126
 
 
-
 
 
29,172
 
40
 
 
4,089
 
 
5,923
 
 
16,303
 
 
16,038
 
 
714
 
 
-
 
 
43,067
 
50
 
 
-
 
 
-
 
 
-
 
 
99
 
 
-
 
 
-
 
 
99
 
60
 
 
-
 
 
-
 
 
-
 
 
-
 
 
-
 
 
-
 
 
-
 
Total
 
$
967,138
 
$
363,045
 
$
1,406,219
 
$
781,018
 
$
96,915
 
$
12,486
 
$
3,626,821
 
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 three months ending March 31, 2017 and 2016:
 
 
 
March 31, 2017
 
March 31, 2016
 
 
 
 
 
 
Balance
 
 
 
 
Balance
 
Loan Class
 
#
 
(in thousands)
 
#
 
(in thousands)
 
Commercial, financial & agricultural
 
 
-
 
$
-
 
 
1
 
$
12
 
Real estate – construction & development
 
 
-
 
 
-
 
 
-
 
 
-
 
Real estate – commercial & farmland
 
 
-
 
 
-
 
 
2
 
 
1,605
 
Real estate – residential
 
 
1
 
 
77
 
 
1
 
 
60
 
Consumer installment
 
 
4
 
 
16
 
 
-
 
 
-
 
Total
 
 
5
 
$
93
 
 
4
 
$
1,676
 
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 March 31, 2017 and December 31, 2016:
 
March 31, 2017
 
Accruing Loans
 
Non-Accruing Loans
 
 
 
 
 
 
Balance
 
 
 
 
Balance
 
Loan Class
 
#
 
(in thousands)
 
#
 
(in thousands)
 
Commercial, financial & agricultural
 
 
3
 
$
43
 
 
15
 
$
142
 
Real estate – construction & development
 
 
7
 
 
435
 
 
2
 
 
34
 
Real estate – commercial & farmland
 
 
14
 
 
3,944
 
 
5
 
 
1,617
 
Real estate – residential
 
 
78
 
 
9,220
 
 
20
 
 
998
 
Consumer installment
 
 
8
 
 
18
 
 
33
 
 
129
 
Total
 
 
110
 
$
13,660
 
 
75
 
$
2,920
 
 
December 31, 2016
 
Accruing Loans
 
Non-Accruing Loans
 
 
 
 
 
 
Balance
 
 
 
 
Balance
 
Loan Class
 
#
 
(in thousands)
 
#
 
(in thousands)
 
Commercial, financial & agricultural
 
 
4
 
$
47
 
 
15
 
$
114
 
Real estate – construction & development
 
 
8
 
 
686
 
 
2
 
 
34
 
Real estate – commercial & farmland
 
 
16
 
 
4,119
 
 
5
 
 
2,970
 
Real estate – residential
 
 
82
 
 
9,340
 
 
15
 
 
739
 
Consumer installment
 
 
7
 
 
17
 
 
32
 
 
130
 
Total
 
 
117
 
$
14,209
 
 
69
 
$
3,987
 
Troubled Debt Restructurings on Financing Receivable Payment Default
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 three months ending March 31, 2017 and 2016:
 
 
 
March 31, 2017
 
March 31, 2016
 
 
 
 
 
 
Balance
 
 
 
 
Balance
 
Loan Class
 
#
 
(in thousands)
 
#
 
(in thousands)
 
Commercial, financial & agricultural
 
 
3
 
$
55
 
 
2
 
$
7
 
Real estate – construction & development
 
 
1
 
 
26
 
 
1
 
 
18
 
Real estate – commercial & farmland
 
 
3
 
 
150
 
 
1
 
 
194
 
Real estate – residential
 
 
18
 
 
1,380
 
 
9
 
 
563
 
Consumer installment
 
 
8
 
 
21
 
 
1
 
 
11
 
Total
 
 
33
 
$
1,632
 
 
14
 
$
793
 
Accrual And Non Accrual [Member] | Purchased Loans [Member]  
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 of purchased loans, classified separately as accrual and nonaccrual at March 31, 2017 and December 31, 2016.
 
March 31, 2017
 
Accruing Loans
 
Non-Accruing Loans
 
 
 
 
 
 
Balance
 
 
 
 
Balance
 
Loan Class
 
#
 
(in thousands)
 
#
 
(in thousands)
 
Commercial, financial & agricultural
 
 
1
 
$
1
 
 
3
 
$
16
 
Real estate – construction & development
 
 
3
 
 
1,020
 
 
7
 
 
421
 
Real estate – commercial & farmland
 
 
16
 
 
6,835
 
 
10
 
 
3,996
 
Real estate – residential
 
 
120
 
 
12,592
 
 
34
 
 
2,528
 
Consumer installment
 
 
-
 
 
-
 
 
2
 
 
8
 
Total
 
 
140
 
$
20,448
 
 
56
 
$
6,969
 
 
December 31, 2016
 
Accruing Loans
 
Non-Accruing Loans
 
 
 
 
 
 
Balance
 
 
 
 
Balance
 
Loan Class
 
#
 
(in thousands)
 
#
 
(in thousands)
 
Commercial, financial & agricultural
 
 
1
 
$
1
 
 
4
 
$
91
 
Real estate – construction & development
 
 
6
 
 
1,358
 
 
3
 
 
30
 
Real estate – commercial & farmland
 
 
20
 
 
8,460
 
 
5
 
 
2,402
 
Real estate – residential
 
 
123
 
 
13,713
 
 
33
 
 
2,077
 
Consumer installment
 
 
3
 
 
11
 
 
1
 
 
-
 
Total
 
 
153
 
$
23,543
 
 
46
 
$
4,600