XML 76 R26.htm IDEA: XBRL DOCUMENT v3.3.0.814
LOANS AND ALLOWANCE FOR LOAN LOSSES (Tables)
9 Months Ended
Sep. 30, 2015
Receivables [Abstract]  
Schedule of Accounts, Notes, Loans and Financing Receivable [Table Text Block]
The following table summarizes the composition of the loan portfolio at September 30, 2015 and December 31, 2014:
(dollars in thousands)
September 30,
2015
 
December 31,
2014
Commercial, financial and agricultural
$
747,144

 
695,267

Real estate construction and development
148,548

 
89,851

Real estate mortgage:
 
 
 
One-to-four-family residential:
 
 
 
Residential mortgage
705,377

 
621,168

Home equity
396,697

 
395,542

Multi-family residential
94,277

 
115,434

Commercial real estate
1,286,765

 
1,183,042

Consumer and installment
19,523

 
18,950

Net deferred loan fees
(1,817
)
 
(1,422
)
Total loans held for portfolio
3,396,514

 
3,117,832

Loans held for sale
39,041

 
31,411

Total loans
$
3,435,555

 
3,149,243

Past Due Financing Receivables [Table Text Block]
The following table presents the aging of loans by loan classification at September 30, 2015 and December 31, 2014:
(dollars in thousands)
30-59
Days
 
60-89
Days
 
Recorded
Investment
> 90 Days
Accruing
 
Nonaccrual
 
Total Past
Due
 
Current
 
Total Loans
September 30, 2015:
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial, financial and agricultural
$
55

 
161

 

 
5,402

 
5,618

 
741,526

 
747,144

Real estate construction and development

 

 

 
3,214

 
3,214

 
145,334

 
148,548

Real estate mortgage:
 
 
 
 
 
 
 
 
 
 
 
 
 
Residential mortgage
3,553

 
1,761

 

 
6,600

 
11,914

 
693,463

 
705,377

Home equity
1,509

 
380

 
67

 
4,602

 
6,558

 
390,139

 
396,697

Multi-family residential

 

 

 
290

 
290

 
93,987

 
94,277

Commercial real estate
11

 

 

 
4,361

 
4,372

 
1,282,393

 
1,286,765

Consumer and installment and net deferred loan fees
140

 
49

 

 
17

 
206

 
17,500

 
17,706

Loans held for sale

 

 

 

 

 
39,041

 
39,041

Total loans
$
5,268

 
2,351

 
67

 
24,486

 
32,172

 
3,403,383

 
3,435,555

 
 
 
 
 
 
 
 
 
 
 
 
 
 
December 31, 2014:
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial, financial and agricultural
$
132

 
430

 
54

 
9,486

 
10,102

 
685,165

 
695,267

Real estate construction and development
431

 

 

 
3,393

 
3,824

 
86,027

 
89,851

Real estate mortgage:
 
 
 
 
 
 
 
 
 
 
 
 
 
Residential mortgage
2,690

 
986

 
35

 
13,890

 
17,601

 
603,567

 
621,168

Home equity
1,857

 
334

 
72

 
6,831

 
9,094

 
386,448

 
395,542

Multi-family residential

 

 

 
19,731

 
19,731

 
95,703

 
115,434

Commercial real estate
196

 
54

 

 
4,122

 
4,372

 
1,178,670

 
1,183,042

Consumer and installment and net deferred loan fees
136

 
33

 
2

 
23

 
194

 
17,334

 
17,528

Loans held for sale

 

 

 

 

 
31,411

 
31,411

Total loans
$
5,442

 
1,837

 
163

 
57,476

 
64,918

 
3,084,325

 
3,149,243

Financing Receivable Credit Quality Indicators [Table Text Block]
The following tables present the credit exposure of loans held for portfolio by internally assigned credit grade and payment activity as of September 30, 2015 and December 31, 2014:
Commercial Loan Portfolio
Credit Exposure by Internally Assigned Credit Grade
(dollars in thousands)
Commercial
and
Industrial
 
Real Estate
Construction
and
Development
 
Multi-family
 
Commercial
Real Estate
 
Total
September 30, 2015:
 
 
 
 
 
 
 
 
 
Pass
$
708,534

 
140,553

 
87,738

 
1,262,093

 
2,198,918

Special mention
25,884

 
4,781

 
5,612

 
16,736

 
53,013

Substandard
7,324

 

 
637

 
3,575

 
11,536

Performing troubled debt restructuring

 

 

 

 

Nonaccrual
5,402

 
3,214

 
290

 
4,361

 
13,267

Total
$
747,144

 
148,548

 
94,277

 
1,286,765

 
2,276,734

December 31, 2014:
 
 
 
 
 
 
 
 
 
Pass
$
653,951

 
85,973

 
89,148

 
1,147,824

 
1,976,896

Special mention
18,713

 
143

 
5,945

 
20,691

 
45,492

Substandard
12,833

 

 
610

 
6,640

 
20,083

Performing troubled debt restructuring
284

 
342

 

 
3,765

 
4,391

Nonaccrual
9,486

 
3,393

 
19,731

 
4,122

 
36,732

Total
$
695,267

 
89,851

 
115,434

 
1,183,042

 
2,083,594



Consumer Loan Portfolio
Credit Exposure by Payment Activity
(dollars in thousands)
Residential Mortgage
 
Home
Equity
 
Consumer and Installment and Net Deferred Loan Fees
 
Total
September 30, 2015:
 
 
 
 
 
 
 
Pass
$
619,646

 
390,139

 
17,500

 
1,027,285

Substandard
2,641

 
1,956

 
189

 
4,786

Performing troubled debt restructuring
76,490

 

 

 
76,490

Nonaccrual
6,600

 
4,602

 
17

 
11,219

Total
$
705,377

 
396,697

 
17,706

 
1,119,780

December 31, 2014:
 
 
 
 
 
 
 
Pass
$
528,388

 
386,448

 
17,334

 
932,170

Substandard
2,662

 
2,263

 
171

 
5,096

Performing troubled debt restructuring
76,228

 

 

 
76,228

Nonaccrual
13,890

 
6,831

 
23

 
20,744

Total
$
621,168

 
395,542

 
17,528

 
1,034,238

Impaired Financing Receivables [Table Text Block]
The following tables present the recorded investment, unpaid principal balance, related allowance for loan losses, average recorded investment and interest income recognized while on impaired status for impaired loans without a related allowance for loan losses and for impaired loans with a related allowance for loan losses by loan classification at September 30, 2015 and December 31, 2014:
(dollars in thousands)
Recorded
Investment
 
Unpaid
Principal
Balance
 
Related
Allowance for
Loan Losses
 
Average
Recorded
Investment
 
Interest
Income
Recognized (1)
September 30, 2015:
 
 
 
 
 
 
 
 
 
With No Related Allowance Recorded:
 
 
 
 
 
 
 
 
 
Commercial, financial and agricultural
$
2,265

 
3,226

 

 
3,003

 

Real estate construction and development
2,615

 
12,318

 

 
2,792

 

Real estate mortgage:
 
 
 
 
 
 
 
 
 
Residential mortgage

 

 

 

 

Home equity
1,037

 
1,123

 

 
1,322

 

Multi-family residential

 

 

 

 

Commercial real estate
2,515

 
2,793

 

 
2,757

 

Consumer and installment

 

 

 

 

 
8,432

 
19,460

 

 
9,874

 

With A Related Allowance Recorded:
 
 
 
 
 
 
 
 
 
Commercial, financial and agricultural
3,137

 
5,491

 
336

 
4,160

 
8

Real estate construction and development
599

 
2,530

 
200

 
640

 
8

Real estate mortgage:
 
 
 
 
 
 
 
 
 
Residential mortgage
83,090

 
95,993

 
6,894

 
86,834

 
1,782

Home equity
3,565

 
4,278

 
974

 
4,545

 

Multi-family residential
290

 
468

 
18

 
9,834

 

Commercial real estate
1,846

 
3,484

 
271

 
2,024

 
5

Consumer and installment
17

 
17

 
1

 
13

 

 
92,544

 
112,261

 
8,694

 
108,050

 
1,803

Total:
 
 
 
 
 
 
 
 
 
Commercial, financial and agricultural
5,402

 
8,717

 
336

 
7,163

 
8

Real estate construction and development
3,214

 
14,848

 
200

 
3,432

 
8

Real estate mortgage:
 
 
 
 
 
 
 
 
 
Residential mortgage
83,090

 
95,993

 
6,894

 
86,834

 
1,782

Home equity
4,602

 
5,401

 
974

 
5,867

 

Multi-family residential
290

 
468

 
18

 
9,834

 

Commercial real estate
4,361

 
6,277

 
271

 
4,781

 
5

Consumer and installment
17

 
17

 
1

 
13

 

 
$
100,976

 
131,721

 
8,694

 
117,924

 
1,803

____________________
(1)
Interest income on impaired loans recognized while on impaired status was $662,000 for the three months ended September 30, 2015.


(dollars in thousands)
Recorded
Investment
 
Unpaid
Principal
Balance
 
Related
Allowance for
Loan Losses
 
Average
Recorded
Investment
 
Interest
Income
Recognized
December 31, 2014:
 
 
 
 
 
 
 
 
 
With No Related Allowance Recorded:
 
 
 
 
 
 
 
 
 
Commercial, financial and agricultural
$
1,937

 
2,911

 

 
2,278

 

Real estate construction and development
2,626

 
12,333

 

 
3,106

 

Real estate mortgage:
 
 
 
 
 
 
 
 
 
Residential mortgage

 

 

 

 

Home equity

 

 

 

 

Multi-family residential
19,050

 
24,759

 

 
25,234

 
959

Commercial real estate
4,119

 
4,190

 

 
6,063

 
116

Consumer and installment

 

 

 

 

 
27,732

 
44,193

 

 
36,681

 
1,075

With A Related Allowance Recorded:
 
 
 
 
 
 
 
 
 
Commercial, financial and agricultural
7,833

 
22,089

 
1,626

 
9,212

 
6

Real estate construction and development
1,109

 
3,403

 
219

 
1,312

 
17

Real estate mortgage:
 
 
 
 
 
 
 
 
 
Residential mortgage
90,118

 
106,163

 
7,639

 
94,835

 
2,082

Home equity
6,831

 
7,988

 
1,366

 
7,056

 

Multi-family residential
681

 
3,581

 
1,157

 
902

 

Commercial real estate
3,768

 
5,619

 
463

 
5,546

 
21

Consumer and installment
23

 
23

 
1

 
14

 

 
110,363

 
148,866

 
12,471

 
118,877

 
2,126

Total:
 
 
 
 
 
 
 
 
 
Commercial, financial and agricultural
9,770

 
25,000

 
1,626

 
11,490

 
6

Real estate construction and development
3,735

 
15,736

 
219

 
4,418

 
17

Real estate mortgage:
 
 
 
 
 
 
 
 
 
Residential mortgage
90,118

 
106,163

 
7,639

 
94,835

 
2,082

Home equity
6,831

 
7,988

 
1,366

 
7,056

 

Multi-family residential
19,731

 
28,340

 
1,157

 
26,136

 
959

Commercial real estate
7,887

 
9,809

 
463

 
11,609

 
137

Consumer and installment
23

 
23

 
1

 
14

 

 
$
138,095

 
193,059

 
12,471

 
155,558

 
3,201

Troubled Debt Restructurings On Performing Financing Receivables [Table Text Block]
The following table presents the categories of performing TDRs as of September 30, 2015 and December 31, 2014:
(dollars in thousands)
September 30,
2015
 
December 31,
2014
Performing Troubled Debt Restructurings:
 
 
 
Commercial, financial and agricultural
$

 
284

Real estate construction and development

 
342

Real estate mortgage:
 
 
 
One-to-four-family residential
76,490

 
76,228

Commercial real estate

 
3,765

Total performing troubled debt restructurings
$
76,490

 
80,619

Troubled Debt Restructurings On Nonperforming Financing Receivables [Table Text Block]
The following table presents the categories of loans considered nonperforming TDRs as of September 30, 2015 and December 31, 2014:
(dollars in thousands)
September 30,
2015
 
December 31,
2014
Nonperforming Troubled Debt Restructurings:
 
 
 
Commercial, financial and agricultural
$
35

 
243

Real estate construction and development
2,777

 
2,788

Real estate mortgage:
 
 
 
One-to-four-family residential
2,059

 
4,003

Multi-family residential

 
19,050

Commercial real estate

 
371

Total nonperforming troubled debt restructurings
$
4,871

 
26,455

Troubled Debt Restructurings on Financing Receivables [Table Text Block]
The following tables present loans classified as TDRs that were modified during the three and nine months ended September 30, 2015 and 2014:
 
Three Months Ended September 30, 2015
 
Three Months Ended September 30, 2014
(dollars in thousands)
Number
of
Contracts
 
Pre-
Modification
Outstanding
Recorded
Investment
 
Post-
Modification
Outstanding
Recorded
Investment
 
Number
of
Contracts
 
Pre-
Modification
Outstanding
Recorded
Investment
 
Post-
Modification
Outstanding
Recorded
Investment
Loan Modifications Classified as Troubled Debt Restructurings:
 
 
 
 
 
 
 
 
 
 
 
Commercial, financial and agricultural
 
$

 
$

 
1
 
$
287

 
$
287

Real estate mortgage:
 
 
 
 
 
 
 
 
 
 
 
One-to-four-family residential
4
 
550

 
522

 
14
 
2,167

 
2,095

 
Nine Months Ended September 30, 2015
 
Nine Months Ended September 30, 2014
(dollars in thousands)
Number
of
Contracts
 
Pre-
Modification
Outstanding
Recorded
Investment
 
Post-
Modification
Outstanding
Recorded
Investment
 
Number
of
Contracts
 
Pre-
Modification
Outstanding
Recorded
Investment
 
Post-
Modification
Outstanding
Recorded
Investment
Loan Modifications Classified as Troubled Debt Restructurings:
 
 
 
 
 
 
 
 
 
 
 
Commercial, financial and agricultural
 
$

 
$

 
1
 
$
287

 
$
287

Real estate mortgage:
 
 
 
 
 
 
 
 
 
 
 
One-to-four-family residential
16
 
2,942

 
2,788

 
41
 
6,214

 
5,429

Troubled Debt Restructurings That Subsequently Defaulted On Financing Receivables [Table Text Block]
The following tables present TDRs that defaulted within 12 months of modification during the three and nine months ended September 30, 2015 and 2014:
 
Three Months Ended
 
Three Months Ended
 
September 30, 2015
 
September 30, 2014
(dollars in thousands)
Number of
Contracts
 
Recorded
Investment
 
Number of
Contracts
 
Recorded
Investment
Troubled Debt Restructurings That Subsequently Defaulted:
 
 
 
 
 
 
 
Real estate mortgage:
 
 
 
 
 
 
 
One-to-four-family residential
 
$

 
2
 
$
183

 
Nine Months Ended
 
Nine Months Ended
 
September 30, 2015
 
September 30, 2014
(dollars in thousands)
Number of
Contracts
 
Recorded
Investment
 
Number of
Contracts
 
Recorded
Investment
Troubled Debt Restructurings That Subsequently Defaulted:
 
 
 
 
 
 
 
Real estate mortgage:
 
 
 
 
 
 
 
One-to-four-family residential
 
$

 
8
 
$
1,385

Allowance for Credit Losses on Financing Receivables [Table Text Block]
The following tables represent a summary of changes in the allowance for loan losses by portfolio segment for the three and nine months ended September 30, 2015 and 2014:
(dollars in thousands)
Commercial
and
Industrial
 
Real Estate
Construction
and
Development
 
One-to-
Four-Family
Residential
 
Multi-
Family
Residential
 
Commercial
Real Estate
 
Consumer
and
Installment
 
Total
Three Months Ended September 30, 2015:
 
 
 
 
 
 
 
 
 
 
 
 
 
Allowance for loan losses:
 
 
 
 
 
 
 
 
 
 
 
 
 
Beginning balance
$
11,321

 
2,231

 
22,403

 
3,430

 
19,349

 
82

 
58,816

Charge-offs
(888
)
 

 
(172
)
 
(29
)
 
(73
)
 
(27
)
 
(1,189
)
Recoveries
1,095

 
383

 
544

 
3

 
56

 
61

 
2,142

Provision (benefit) for loan losses
(539
)
 
(247
)
 
(1,764
)
 
(29
)
 
2,621

 
(42
)
 

Ending balance
$
10,989

 
2,367

 
21,011

 
3,375

 
21,953

 
74

 
59,769

 
 
 
 
 
 
 
 
 
 
 
 
 
 
Three Months Ended September 30, 2014:
 
 
 
 
 
 
 
 
 
 
 
 
 
Allowance for loan losses:
 
 
 
 
 
 
 
 
 
 
 
 
 
Beginning balance
$
13,731

 
6,600

 
29,145

 
7,374

 
20,820

 
348

 
78,018

Charge-offs
(399
)
 
(2
)
 
(1,316
)
 
(71
)
 
(436
)
 
(10
)
 
(2,234
)
Recoveries
1,763

 
114

 
938

 
114

 
946

 
35

 
3,910

Provision (benefit) for loan losses
(1,236
)
 
(3,979
)
 
335

 
340

 
(415
)
 
(45
)
 
(5,000
)
Ending balance
$
13,859

 
2,733

 
29,102

 
7,757

 
20,915

 
328

 
74,694

(dollars in thousands)
Commercial
and
Industrial
 
Real Estate
Construction
and
Development
 
One-to-
Four-Family
Residential
 
Multi-
Family
Residential
 
Commercial
Real Estate
 
Consumer
and
Installment
 
Total
Nine months ended September 30, 2015:
 
 
 
 
 
 
 
 
 
 
 
 
 
Allowance for loan losses:
 
 
 
 
 
 
 
 
 
 
 
 
 
Beginning balance
$
12,574

 
3,490

 
24,055

 
5,630

 
20,983

 
142

 
66,874

Charge-offs
(4,992
)
 
(178
)
 
(1,899
)
 
(227
)
 
(918
)
 
(70
)
 
(8,284
)
Recoveries
3,520

 
685

 
1,957

 
2,236

 
177

 
104

 
8,679

Provision (benefit) for loan losses
(113
)
 
(1,630
)
 
(3,102
)
 
(4,264
)
 
1,711

 
(102
)
 
(7,500
)
Ending balance
$
10,989

 
2,367

 
21,011

 
3,375

 
21,953

 
74

 
59,769

 
 
 
 
 
 
 
 
 
 
 
 
 
 
Nine months ended September 30, 2014:
 
 
 
 
 
 
 
 
 
 
 
 
 
Allowance for loan losses:
 
 
 
 
 
 
 
 
 
 
 
 
 
Beginning balance
$
13,401

 
7,407

 
32,619

 
5,249

 
22,052

 
305

 
81,033

Charge-offs
(3,015
)
 
(67
)
 
(4,943
)
 
(3,155
)
 
(645
)
 
(96
)
 
(11,921
)
Recoveries
3,778

 
1,470

 
3,207

 
123

 
1,918

 
86

 
10,582

Provision (benefit) for loan losses
(305
)
 
(6,077
)
 
(1,781
)
 
5,540

 
(2,410
)
 
33

 
(5,000
)
Ending balance
$
13,859

 
2,733

 
29,102

 
7,757

 
20,915

 
328

 
74,694

Impairment Method by Loan Category [Table Text Block]
The following table represents a summary of the impairment method used by loan category at September 30, 2015 and December 31, 2014:
(dollars in thousands)
Commercial
and
Industrial
 
Real Estate
Construction
and
Development
 
One-to-
Four-Family
Residential
 
Multi-
Family
Residential
 
Commercial
Real Estate
 
Consumer
and
Installment and Net Deferred Loan Fees
 
Total
September 30, 2015:
 
 
 
 
 
 
 
 
 
 
 
 
 
Allowance for loan losses:
 
 
 
 
 
 
 
 
 
 
 
 
 
Impaired loans individually evaluated for impairment
$

 

 
3,468

 

 

 

 
3,468

Impaired loans collectively evaluated for impairment
336

 
200

 
4,400

 
18

 
271

 
1

 
5,226

All other loans collectively evaluated for impairment
10,653

 
2,167

 
13,143

 
3,357

 
21,682

 
73

 
51,075

Total allowance for loan losses
$
10,989

 
2,367

 
21,011

 
3,375

 
21,953

 
74

 
59,769

Loans:
 
 
 
 
 
 
 
 
 
 
 
 
 
Impaired loans individually evaluated for impairment
$
2,210

 
2,615

 
39,901

 

 
2,570

 

 
47,296

Impaired loans collectively evaluated for impairment
3,192

 
599

 
47,791

 
290

 
1,791

 
17

 
53,680

All other loans collectively evaluated for impairment
741,742

 
145,334

 
1,014,382

 
93,987

 
1,282,404

 
17,689

 
3,295,538

Total loans held for portfolio
$
747,144

 
148,548

 
1,102,074

 
94,277

 
1,286,765

 
17,706

 
3,396,514

 
 
 
 
 
 
 
 
 
 
 
 
 
 
December 31, 2014:
 
 
 
 
 
 
 
 
 
 
 
 
 
Allowance for loan losses:
 
 
 
 
 
 
 
 
 
 
 
 
 
Impaired loans individually evaluated for impairment
$
1,053

 

 
1,184

 

 

 

 
2,237

Impaired loans collectively evaluated for impairment
573

 
219

 
7,821

 
1,157

 
463

 
1

 
10,234

All other loans collectively evaluated for impairment
10,948

 
3,271

 
15,050

 
4,473

 
20,520

 
141

 
54,403

Total allowance for loan losses
$
12,574

 
3,490

 
24,055

 
5,630

 
20,983

 
142

 
66,874

Loans:
 
 
 
 
 
 
 
 
 
 
 
 
 
Impaired loans individually evaluated for impairment
$
4,712

 
2,626

 
7,388

 
19,050

 
3,765

 

 
37,541

Impaired loans collectively evaluated for impairment
5,058

 
1,109

 
89,561

 
681

 
4,122

 
23

 
100,554

All other loans collectively evaluated for impairment
685,497

 
86,116

 
919,761

 
95,703

 
1,175,155

 
17,505

 
2,979,737

Total loans held for portfolio
$
695,267

 
89,851

 
1,016,710

 
115,434

 
1,183,042

 
17,528

 
3,117,832