XML 110 R33.htm IDEA: XBRL DOCUMENT v3.6.0.2
LOANS (Tables)
12 Months Ended
Dec. 31, 2016
LOANS - Carrying Amount of Accretable Yield for Purchased Impaired and Nonimpaired Loans [Abstract]  
Commercial and Consumer Credit Exposure by Risk Attribute
Commercial and consumer credit exposure by risk attribute was as follows:

 
 
As of December 31, 2016
 
 
 
 
Real Estate
 
 
 
 
(Dollars in thousands)
 
Commercial and industrial
 
Construction
 
Commercial
 
Lease
financing
 
Total
Pass
 
$
1,725,451

 
$
398,155

 
$
2,349,662

 
$
92,540

 
$
4,565,808

Special Mention
 
18,256

 
1,258

 
15,584

 
108

 
35,206

Substandard
 
38,241

 
21

 
62,331

 
460

 
101,053

Doubtful
 
0

 
0

 
0

 
0

 
0

Total
 
$
1,781,948

 
$
399,434

 
$
2,427,577

 
$
93,108

 
$
4,702,067

 
 
Residential
real estate
 
Home Equity
 
Installment
 
Credit card
 
Total
Performing
 
$
491,380

 
$
456,314

 
$
50,202

 
$
43,408

 
$
1,041,304

Nonperforming
 
9,600

 
4,074

 
437

 
0

 
14,111

Total
 
$
500,980

 
$
460,388

 
$
50,639

 
$
43,408

 
$
1,055,415


 
 
As of December 31, 2015
 
 
 
 
Real Estate
 
 
 
 
(Dollars in thousands)
 
Commercial and industrial
 
Construction
 
Commercial
 
Lease
financing
 
Total
Pass
 
$
1,596,415

 
$
310,806

 
$
2,179,701

 
$
93,236

 
$
4,180,158

Special Mention
 
27,498

 
128

 
19,903

 
0

 
47,529

Substandard
 
39,189

 
778

 
58,693

 
750

 
99,410

Doubtful
 
0

 
0

 
0

 
0

 
0

Total
 
$
1,663,102

 
$
311,712

 
$
2,258,297

 
$
93,986

 
$
4,327,097


 
 
Residential
real estate
 
Home equity
 
Installment
 
Credit card
 
Total
Performing
 
$
503,317

 
$
461,188

 
$
41,253

 
$
41,217

 
$
1,046,975

Nonperforming
 
8,994

 
5,441

 
253

 
0

 
14,688

Total
 
$
512,311

 
$
466,629

 
$
41,506

 
$
41,217

 
$
1,061,663


Loan Delinquency, including Nonaccrual Loans
Loan delinquency, including nonaccrual loans, was as follows:
 
 
As of December 31, 2016
(Dollars in thousands)
 
30 – 59
days
past due
 
60 – 89
days
past due
 
> 90 days
past due
 
Total
past
due
 
Current
 
Subtotal
 
Purchased impaired
 
Total
 
> 90 days
past due
and still
accruing
Loans
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial and industrial
 
$
1,257

 
$
208

 
$
1,339

 
$
2,804

 
$
1,773,939

 
$
1,776,743

 
$
5,205

 
$
1,781,948

 
$
0

Lease financing
 
137

 
0

 
115

 
252

 
92,856

 
93,108

 
0

 
93,108

 
0

Construction real estate
 
0

 
0

 
0

 
0

 
398,877

 
398,877

 
557

 
399,434

 
0

Commercial real estate
 
777

 
134

 
5,589

 
6,500

 
2,339,327

 
2,345,827

 
81,750

 
2,427,577

 
2,729

Residential real estate
 
821

 
37

 
2,381

 
3,239

 
450,631

 
453,870

 
47,110

 
500,980

 
0

Home equity
 
195

 
145

 
1,776

 
2,116

 
456,143

 
458,259

 
2,129

 
460,388

 
0

Installment
 
24

 
1

 
258

 
283

 
49,058

 
49,341

 
1,298

 
50,639

 
0

Credit card
 
457

 
177

 
142

 
776

 
42,632

 
43,408

 
0

 
43,408

 
142

Total
 
$
3,668

 
$
702

 
$
11,600

 
$
15,970

 
$
5,603,463

 
$
5,619,433

 
$
138,049

 
$
5,757,482

 
$
2,871


 
 
As of December 31, 2015
(Dollars in thousands)
 
30 - 59
days
past due
 
60 - 89
days
past due
 
> 90 days
past due
 
Total
past
due
 
Current
 
Subtotal
 
Purchased impaired
 
Total
 
> 90 days
past due and still accruing
Loans
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial and industrial
 
$
2,255

 
$
2,232

 
$
1,937

 
$
6,424

 
$
1,648,902

 
$
1,655,326

 
$
7,776

 
$
1,663,102

 
$
0

Lease financing
 
641

 
155

 
122

 
918

 
93,068

 
93,986

 
0

 
93,986

 
0

Construction real estate
 
0

 
17

 
0

 
17

 
310,872

 
310,889

 
823

 
311,712

 
0

Commercial real estate
 
2,501

 
913

 
7,421

 
10,835

 
2,124,290

 
2,135,125

 
123,172

 
2,258,297

 
0

Residential real estate
 
1,220

 
239

 
2,242

 
3,701

 
451,907

 
455,608

 
56,703

 
512,311

 
0

Home equity
 
696

 
248

 
2,830

 
3,774

 
461,647

 
465,421

 
1,208

 
466,629

 
0

Installment
 
197

 
111

 
48

 
356

 
39,206

 
39,562

 
1,944

 
41,506

 
0

Credit card
 
279

 
147

 
108

 
534

 
40,683

 
41,217

 
0

 
41,217

 
108

Total
 
$
7,789

 
$
4,062

 
$
14,708

 
$
26,559

 
$
5,170,575

 
$
5,197,134

 
$
191,626

 
$
5,388,760

 
$
108


Loans Restructured During Period
The following table provides information on loan modifications classified as TDRs during the years ended December 31, 2016, 2015 and 2014:
 
Years ended December 31,
 
2016
 
2015
 
2014
(Dollars in thousands)
Number of loans
 
Pre-modification loan balance
 
Period end balance
 
Number of loans
 
Pre-modification loan balance
 
Period end balance
 
Number of loans
 
Pre-modification loan balance
 
Period end balance
Commercial and industrial
18

 
$
3,402

 
$
3,508

 
33
 
$
9,035

 
$
8,203

 
24
 
$
5,282

 
$
4,256

Construction
real estate
0

 
0

 
0

 
0
 
0

 
0

 
0
 
0

 
0

Commercial
real estate
16

 
5,200

 
4,752

 
18
 
20,249

 
16,474

 
16
 
5,235

 
3,937

Residential
real estate
5

 
840

 
787

 
10
 
1,292

 
1,238

 
31
 
1,767

 
1,516

Home equity
5

 
165

 
156

 
25
 
2,859

 
2,221

 
36
 
1,977

 
1,036

Installment
3

 
9

 
9

 
10
 
97

 
97

 
8
 
47

 
29

Total
47

 
$
9,616

 
$
9,212

 
96

 
$
33,532

 
$
28,233

 
115

 
$
14,308

 
$
10,774

Loans Restructured, Modifications
The following table provides information on how TDRs were modified during the years ended December 31, 2016, 2015 and 2014:
 
Years Ended December 31,
(Dollars in thousands)
2016
 
2015
 
2014
Extended maturities
$
2,571

 
$
12,883

 
$
6,961

Adjusted interest rates
0
 
0
 
299

Combination of rate and maturity changes
3,046
 
1,244

 
991

Forbearance
88
 
260

 
373

Other (1)
3,507
 
13,846

 
2,150

Total
$
9,212

 
$
28,233

 
$
10,774

(1) Other includes covenant modifications and other concessions or combination of concessions that do not consist of interest rate adjustments, forbearance and maturity extensions.

Loan Restructuring, Loans with a Payment Default Within 12 Months of Loan Modification
 
 
 
 
 
 
 
 
 
 
 
 
 
Nonaccrual, Restructured and Impaired Loans
The following table provides information on impaired loans, excluding purchased impaired loans, as of December 31:

(Dollars in thousands)
 
2016
 
2015
 
2014
Impaired loans
 
 
 
 
 
 
Nonaccrual loans (1)
 
 
 
 
 
 
Commercial and industrial
 
$
2,419

 
$
8,405

 
$
6,627

Lease financing
 
195

 
122

 
0

Construction real estate
 
0

 
0

 
223

Commercial real estate
 
6,098

 
9,418

 
27,969

Residential real estate
 
5,251

 
5,027

 
7,241

Home equity
 
3,400

 
4,898

 
5,958

Installment
 
367

 
127

 
451

Total nonaccrual loans
 
17,730

 
27,997

 
48,469

Accruing troubled debt restructurings
 
30,240

 
28,876

 
15,928

Total impaired loans
 
$
47,970

 
$
56,873

 
$
64,397

 
 
 
 
 
 
 
Interest income effect
 
 
 
 
 
 
Gross amount of interest that would have been recorded under original terms
 
$
2,848

 
$
3,595

 
$
3,581

Interest included in income
 
 
 
 
 
 
Nonaccrual loans
 
375

 
475

 
537

Troubled debt restructurings
 
876

 
682

 
456

Total interest included in income
 
1,251

 
1,157

 
993

Net impact on interest income
 
$
1,597

 
$
2,438

 
$
2,588

 
 
 
 
 
 
 
Commitments outstanding to borrowers with nonaccrual loans
 
$
0

 
$
1

 
$
0

(1) Nonaccrual loans include nonaccrual TDRs of $5.1 million, $9.3 million and $12.3 million as of December 31, 2016, 2015 and 2014, respectively.
Investment in Impaired Loans
First Financial's investment in impaired loans, excluding purchased impaired loans, is as follows:
 
 
December 31, 2016
 
December 31, 2015
(Dollars in thousands)
 
Current balance
 
Contractual
principal
balance
 
Related
allowance
 
Current balance
 
Contractual
principal
balance
 
Related
allowance
Loans with no related allowance recorded
 
 
 
 
 
 
 
 
 
 
Commercial and industrial
 
$
12,134

 
$
12,713

 
$
0

 
$
16,418

 
$
17,398

 
$
0

Lease financing
 
195

 
195

 
0

 
122

 
122

 
0

Construction real estate
 
0

 
0

 
0

 
0

 
0

 
0

Commercial real estate
 
12,232

 
14,632

 
0

 
16,301

 
20,479

 
0

Residential real estate
 
8,412

 
9,648

 
0

 
7,447

 
8,807

 
0

Home equity
 
3,973

 
5,501

 
0

 
5,340

 
7,439

 
0

Installment
 
437

 
603

 
0

 
253

 
276

 
0

Total
 
37,383

 
43,292

 
0

 
45,881

 
54,521

 
0

 
 
 
 
 
 
 
 
 
 
 
 
 
Loans with an allowance recorded
 
 
 
 
 
 
 
 
Commercial and industrial
 
1,069

 
1,071

 
550

 
993

 
1,178

 
357

Lease financing
 
0

 
0

 
0

 
0

 
0

 
0

Construction real estate
 
0

 
0

 
0

 
0

 
0

 
0

Commercial real estate
 
8,228

 
8,277

 
593

 
8,351

 
8,706

 
979

Residential real estate
 
1,189

 
1,189

 
179

 
1,547

 
1,560

 
235

Home equity
 
101

 
101

 
2

 
101

 
101

 
2

Installment
 
0

 
0

 
0

 
0

 
0

 
0

Total
 
10,587

 
10,638

 
1,324

 
10,992

 
11,545

 
1,573

 
 
 
 
 
 
 
 
 
 
 
 
 
Total
 
 

 
 

 
 

 
 
 
 
 
 
Commercial and industrial
 
13,203

 
13,784

 
550

 
17,411

 
18,576

 
357

Lease financing
 
195

 
195

 
0

 
122

 
122

 
0

Construction real estate
 
0

 
0

 
0

 
0

 
0

 
0

Commercial real estate
 
20,460

 
22,909

 
593

 
24,652

 
29,185

 
979

Residential real estate
 
9,601

 
10,837

 
179

 
8,994

 
10,367

 
235

Home equity
 
4,074

 
5,602

 
2

 
5,441

 
7,540

 
2

Installment
 
437

 
603

 
0

 
253

 
276

 
0

Total
 
$
47,970

 
$
53,930

 
$
1,324

 
$
56,873

 
$
66,066

 
$
1,573


 
 
Years ended December 31,
 
 
2016
 
2015
 
2014
(Dollars in thousands)
 
Average
balance
 
Interest
income
recognized
 
Average
balance
 
Interest
income
recognized
 
Average
balance
 
Interest
income
recognized
Loans with no related allowance recorded
 
 
 
 
 
 
 
 
 
 
Commercial and industrial
 
$
13,619

 
$
309

 
$
10,468

 
$
258

 
$
7,146

 
$
146

Lease financing
 
150

 
3

 
24

 
0

 
0

 
0

Construction real estate
 
0

 
0

 
150

 
0

 
223

 
0

Commercial real estate
 
14,252

 
357

 
19,363

 
344

 
15,653

 
285

Residential real estate
 
7,752

 
199

 
8,143

 
184

 
9,485

 
182

Home equity
 
4,830

 
86

 
5,648

 
82

 
5,658

 
85

Installment
 
366

 
7

 
380

 
7

 
513

 
8

Total
 
40,969

 
961

 
44,176

 
875

 
38,678

 
706

 
 
 
 
 
 
 
 
 
 
 
 
 
Loans with an allowance recorded
 
 
 
 
 
 
 
 
 
 
Commercial and industrial
 
1,098

 
37

 
1,409

 
26

 
4,234

 
57

Lease financing
 
214

 
8

 
0

 
0

 
0

 
0

Construction real estate
 
0

 
0

 
0

 
0

 
0

 
0

Commercial real estate
 
7,792

 
211

 
12,928

 
213

 
11,471

 
187

Residential real estate
 
1,374

 
30

 
1,696

 
40

 
2,088

 
40

Home equity
 
101

 
4

 
101

 
3

 
101

 
3

Installment
 
0

 
0

 
0

 
0

 
0

 
0

Total
 
10,579

 
290

 
16,134

 
282

 
17,894

 
287

 
 
 
 
 
 
 
 
 
 
 
 
 
Total
 
 

 
 

 
 

 
 

 
 

 
 

Commercial and industrial
 
14,717

 
346

 
11,877

 
284

 
11,380

 
203

Lease financing
 
364

 
11

 
24

 
0

 
0

 
0

Construction real estate
 
0

 
0

 
150

 
0

 
223

 
0

Commercial real estate
 
22,044

 
568

 
32,291

 
557

 
27,124

 
472

Residential real estate
 
9,126

 
229

 
9,839

 
224

 
11,573

 
222

Home equity
 
4,931

 
90

 
5,749

 
85

 
5,759

 
88

Installment
 
366

 
7

 
380

 
7

 
513

 
8

Total
 
$
51,548

 
$
1,251

 
$
60,310

 
$
1,157

 
$
56,572

 
$
993



Changes in Other Real Estate Owned
Changes in OREO were as follows:
 
 
Years ended December 31,
(Dollars in thousands)
 
2016
 
2015
 
2014
Balance at beginning of year
 
$
13,254

 
$
22,674

 
$
46,926

Additions
 
 
 
 
 
 
Commercial
 
1,850

 
5,187

 
8,208

Residential
 
1,022

 
3,211

 
2,329

Total additions
 
2,872

 
8,398

 
10,537

Disposals
 
 

 
 

 
 
Commercial
 
(6,993
)
 
(12,722
)
 
(28,933
)
Residential
 
(2,363
)
 
(3,095
)
 
(1,637
)
Total disposals
 
(9,356
)
 
(15,817
)
 
(30,570
)
Valuation adjustments
 
 

 
 

 
 
Commercial
 
(345
)
 
(1,617
)
 
(3,765
)
Residential
 
(141
)
 
(384
)
 
(454
)
Total valuation adjustments
 
(486
)
 
(2,001
)
 
(4,219
)
Balance at end of year
 
$
6,284

 
$
13,254

 
$
22,674


The preceding table includes OREO subject to loss sharing agreements of $0.4 million, $1.4 million and $0.3 million at December 31, 2016, 2015 and 2014, respectively.

Indemnification Asset Rollforward [Table Text Block]
Changes in the balance of the FDIC indemnification asset and the related impact to the Consolidated Statements of Income are presented in the table that follows:
(Dollars in thousands)
Years ended December 31,
 
 
 
2016
 
2015
 
2014
 
Affected Line Item in the Consolidated Statements of Income
Balance at beginning of year
$
17,630

 
$
22,666

 
$
45,091

 
 
Adjustments not reflected in income
 
 
 
 
 
 
 
Net FDIC claims (received) / paid
459

 
2,423

 
(6,785
)
 
 
Adjustments reflected in income
 
 
 
 
 
 
 
Amortization
(4,509
)
 
(4,740
)
 
(5,531
)
 
Interest income, other earning assets
FDIC loss sharing income
(1,563
)
 
(2,487
)
 
365

 
Noninterest income, FDIC loss sharing income
Offset to accelerated discount
0

 
(232
)
 
(10,474
)
 
Noninterest income, accelerated discount on covered loans
Balance at end of year
$
12,017

 
$
17,630

 
$
22,666

 
 
Loans Excluded from FASB ASC Topic 310-30  
LOANS - Carrying Amount of Accretable Yield for Purchased Impaired and Nonimpaired Loans [Abstract]  
Accretable Yield for Acquired Loans
Changes in the carrying amount of accretable difference for purchased impaired loans for the years ended December 31 were as follows:
(Dollars in thousands)
 
2016
 
2015
 
2014
Balance at beginning of year
 
$
64,857

 
$
106,622

 
$
133,671

Reclassification from non-accretable difference
 
4,606

 
1,075

 
23,216

Accretion
 
(14,429
)
 
(21,544
)
 
(33,730
)
Other net activity (1)
 
(8,251
)
 
(21,296
)
 
(16,535
)
Balance at end of year
 
$
46,783

 
$
64,857

 
$
106,622

 (1)  Includes the impact of loan repayments and charge-offs.