LOANS | NOTE 6 LOANS June 30, December 31, 2015 2014 (Dollars In Thousands) Commercial, financial and agricultural $ 1,630,134 $ 1,495,092 Real estate - construction 219,607 208,769 Real estate - mortgage: Owner-occupied commercial 930,719 793,917 1-4 family mortgage 392,245 333,455 Other mortgage 627,099 471,363 Subtotal: Real estate - mortgage 1,950,063 1,598,735 Consumer 63,930 57,262 Total Loans 3,863,734 3,359,858 Less: Allowance for loan losses (40,020) (35,629) Net Loans $ 3,823,714 $ 3,324,229 Commercial, financial and agricultural 42.19 % 44.50 % Real estate - construction 5.68 % 6.21 % Real estate - mortgage: Owner-occupied commercial 24.09 % 23.63 % 1-4 family mortgage 10.15 % 9.92 % Other mortgage 16.23 % 14.03 % Subtotal: Real estate - mortgage 50.47 % 47.58 % Consumer 1.66 % 1.71 % Total Loans 100.00 % 100.00 % The credit quality of the loan portfolio is summarized no less frequently than quarterly using categories similar to the standard asset classification system used by the federal banking agencies. The following table presents credit quality indicators for the loan loss portfolio segments and classes. These categories are utilized to develop the associated allowance for loan losses using historical losses adjusted for current economic conditions defined as follows: · Pass loans which are well protected by the current net worth and paying capacity of the obligor (or obligors, if any) or by the fair value, less cost to acquire and sell, of any underlying collateral. · Special Mention loans with potential weakness that may, if not reversed or corrected, weaken the credit or inadequately protect the Company’s position at some future date. These loans are not adversely classified and do not expose an institution to sufficient risk to warrant an adverse classification. · Substandard loans that exhibit well-defined weakness or weaknesses that currently jeopardize debt repayment. These loans are characterized by the distinct possibility that the institution will sustain some loss if the weaknesses are not corrected. · Doubtful loans that have all the weaknesses inherent in loans classified substandard, plus the added characteristic that the weaknesses make collection or liquidation in full on the basis of currently existing facts, conditions, and values highly questionable and improbable. were as follows: Special June 30, 2015 Pass Mention Substandard Doubtful Total (In Thousands) Commercial, financial and agricultural $ 1,566,548 $ 37,582 $ 26,004 $ - $ 1,630,134 Real estate - construction 208,726 5,148 5,733 - 219,607 Real estate - mortgage: Owner-occupied commercial 909,165 18,050 3,504 - 930,719 1-4 family mortgage 387,048 1,848 3,349 - 392,245 Other mortgage 613,360 8,798 4,941 - 627,099 Total real estate mortgage 1,909,573 28,696 11,794 - 1,950,063 Consumer 63,229 37 664 - 63,930 Total $ 3,748,076 $ 71,463 $ 44,195 $ - $ 3,863,734 Special December 31, 2014 Pass Mention Substandard Doubtful Total (In Thousands) Commercial, financial and agricultural $ 1,459,356 $ 25,416 $ 10,320 $ - $ 1,495,092 Real estate - construction 197,727 5,332 5,710 - 208,769 Real estate - mortgage: Owner-occupied commercial 784,492 6,848 2,577 - 793,917 1-4 family mortgage 326,316 4,253 2,886 - 333,455 Other mortgage 457,782 9,015 4,566 - 471,363 Total real estate mortgage 1,568,590 20,116 10,029 - 1,598,735 Consumer 56,559 37 666 - 57,262 Total $ 3,282,232 $ 50,901 $ 26,725 $ - $ 3,359,858 were as follows: June 30, 2015 Performing Nonperforming Total (In Thousands) Commercial, financial and agricultural $ 1,629,272 $ 862 $ 1,630,134 Real estate - construction 214,523 5,084 219,607 Real estate - mortgage: Owner-occupied commercial 930,643 76 930,719 1-4 family mortgage 390,831 1,414 392,245 Other mortgage 626,535 564 627,099 Total real estate mortgage 1,948,009 2,054 1,950,063 Consumer 63,266 664 63,930 Total $ 3,855,070 $ 8,664 $ 3,863,734 December 31, 2014 Performing Nonperforming Total (In Thousands) Commercial, financial and agricultural $ 1,493,995 $ 1,097 $ 1,495,092 Real estate - construction 203,720 5,049 208,769 Real estate - mortgage: Owner-occupied commercial 793,234 683 793,917 1-4 family mortgage 331,859 1,596 333,455 Other mortgage 470,404 959 471,363 Total real estate mortgage 1,595,497 3,238 1,598,735 Consumer 56,596 666 57,262 Total $ 3,349,808 $ 10,050 $ 3,359,858 June 30, 2015 Past Due Status (Accruing Loans) Total Past 30-59 Days 60-89 Days 90+ Days Due Non-Accrual Current Total Loans (In Thousands) Commercial, financial and agricultural $ 3,488 $ 238 $ - $ 3,726 $ 862 $ 1,625,546 $ 1,630,134 Real estate - construction - - - - 5,084 214,523 219,607 Real estate - mortgage: Owner-occupied commercial 405 - - 405 76 930,238 930,719 1-4 family mortgage - 156 470 626 944 390,675 392,245 Other mortgage - 449 - 449 564 626,086 627,099 Total real estate - mortgage 405 605 470 1,480 1,584 1,946,999 1,950,063 Consumer 18 2 - 20 664 63,246 63,930 Total $ 3,911 $ 845 $ 470 $ 5,226 $ 8,194 $ 3,850,314 $ 3,863,734 December 31, 2014 Past Due Status (Accruing Loans) Total Past 30-59 Days 60-89 Days 90+ Days Due Non-Accrual Current Total Loans (In Thousands) Commercial, financial and agricultural $ 1,388 $ 3,490 $ 925 $ 5,803 $ 172 $ 1,489,117 $ 1,495,092 Real estate - construction - - - - 5,049 203,720 208,769 Real estate - mortgage: Owner-occupied commercial - - - - 683 793,234 793,917 1-4 family mortgage 14 - - 14 1,596 331,845 333,455 Other mortgage - - - - 959 470,404 471,363 Total real estate - mortgage 14 - - 14 3,238 1,595,483 1,598,735 Consumer 21 - - 21 666 56,575 57,262 Total $ 1,423 $ 3,490 $ 925 $ 5,838 $ 9,125 $ 3,344,895 $ 3,359,858 The allowance for loan losses is maintained at a level which, in management’s judgment, is adequate to absorb credit losses inherent in the loan portfolio. The amount of the allowance is based on management’s evaluation of the collectability of the loan portfolio, including the nature of the portfolio, credit concentrations, trends in historical loss experience, specific impaired loans, economic conditions and other risks inherent in the portfolio. Allowances for impaired loans are generally determined based on collateral values or the present value of the estimated cash flows. The allowance is increased by a provision for loan losses, which is charged to expense, and reduced by charge-offs, net of recoveries. In addition, various regulatory agencies, as an integral part of their examination process, periodically review the allowance for losses on loans. Such agencies may require the Company to recognize adjustments to the allowance based on their judgments about information available to them at the time of their examination. The methodology utilized for the calculation of the allowance for loan losses is divided into four distinct categories. Those categories include allowances for non-impaired loans (ASC 450), impaired loans (ASC 310), external qualitative factors, and internal qualitative factors. A description of each category of the allowance for loan loss methodology is listed below. Non-Impaired Loans. Impaired Loans. External Qualitative Factors Internal Qualitative Factors Commercial, financial and Real estate - Real estate - agricultural construction mortgage Consumer Total (In Thousands) Three Months Ended June 30, 2015 Allowance for loan losses: Balance at March 31, 2015 $ 16,857 $ 5,889 $ 13,546 $ 1,064 $ 37,356 Charge-offs (1,151) (93) (208) (19) (1,471) Recoveries 6 65 2 - 73 Provision 3,340 (187) 831 78 4,062 Balance at June 30, 2015 $ 19,052 $ 5,674 $ 14,171 $ 1,123 $ 40,020 Three Months Ended June 30, 2014 Allowance for loan losses: Balance at March 31, 2014 $ 13,505 $ 6,341 $ 10,837 $ 1,045 $ 31,728 Charge-offs (142) (325) (890) (18) (1,375) Recoveries 1 180 10 2 193 Provision 273 538 1,566 61 2,438 Balance at June 30, 2014 $ 13,637 $ 6,734 $ 11,523 $ 1,090 $ 32,984 Six Months Ended June 30, 2015 Allowance for loan losses: Balance at December 31, 2014 $ 16,079 $ 6,395 $ 12,112 $ 1,043 $ 35,629 Charge-offs (1,228) (475) (641) (24) (2,368) Recoveries 25 164 103 - 292 Provision 4,176 (410) 2,597 104 6,467 Balance at June 30, 2015 $ 19,052 $ 5,674 $ 14,171 $ 1,123 $ 40,020 Six Months Ended June 30, 2014 Allowance for loan losses: Balance at December 31, 2013 $ 13,576 $ 6,078 $ 10,065 $ 944 $ 30,663 Charge-offs (1,364) (348) (894) (76) (2,682) Recoveries 46 188 14 3 251 Provision 1,379 816 2,338 219 4,752 Balance at June 30, 2014 $ 13,637 $ 6,734 $ 11,523 $ 1,090 $ 32,984 As of June 30, 2015 Allowance for loan losses: Individually Evaluated for Impairment 3,235 1,233 1,252 664 6,384 Collectively Evaluated for Impairment 15,817 4,441 12,919 459 33,636 Loans: Ending Balance $ 1,630,134 $ 219,607 $ 1,950,063 $ 63,930 $ 3,863,734 Individually Evaluated for Impairment 26,030 5,788 14,564 685 47,067 Collectively Evaluated for Impairment 1,604,104 213,819 1,935,499 63,245 3,816,667 As of December 31, 2014 Allowance for loan losses: Individually Evaluated for Impairment 1,344 1,448 1,636 666 5,094 Collectively Evaluated for Impairment 14,735 4,947 10,476 377 30,535 Loans: Ending Balance $ 1,495,092 $ 208,769 $ 1,598,735 $ 57,262 $ 3,359,858 Individually Evaluated for Impairment 10,350 5,680 10,029 666 26,725 Collectively Evaluated for Impairment 1,484,742 203,089 1,588,706 56,596 3,333,133 The following table presents details of the Company’s impaired loans as of June 30, 2015 and December 31, 2014, respectively. Loans which have been fully charged off do not appear in the tables. For the three months For the six months ended June 30, ended June 30, June 30, 2015 2015 2015 Interest Interest Unpaid Average Income Average Income Recorded Principal Related Recorded Recognized Recorded Recognized Investment Balance Allowance Investment in Period Investment in Period (In Thousands) With no allowance recorded: Commercial, financial and agricultural $ 3,315 $ 3,323 $ - $ 3,313 $ 45 $ 3,376 $ 63 Real estate - construction 1,450 1,452 - 1,453 7 1,480 15 Real estate - mortgage: Owner-occupied commercial 4,127 4,285 - 4,127 23 4,133 59 1-4 family mortgage 2,362 2,650 - 2,367 18 2,354 38 Other mortgage 2,606 2,779 - 2,651 41 2,644 83 Total real estate - mortgage 9,095 9,714 - 9,145 82 9,131 180 Consumer 21 26 - 21 - 22 - Total with no allowance recorded 13,881 14,515 - 13,932 134 14,009 258 With an allowance recorded: Commercial, financial and agricultural 22,715 22,715 3,235 22,739 365 22,707 657 Real estate - construction 4,338 4,338 1,233 4,811 - 4,603 - Real estate - mortgage: Owner-occupied commercial 2,054 2,054 105 2,059 31 2,067 62 1-4 family mortgage 1,080 1,080 448 1,082 11 1,082 22 Other mortgage 2,335 2,328 699 2,335 20 2,542 40 Total real estate - mortgage 5,469 5,462 1,252 5,476 62 5,691 124 Consumer 664 664 664 664 - 664 5 Total with allowance recorded 33,186 33,179 6,384 33,690 427 33,665 786 Total Impaired Loans: Commercial, financial and agricultural 26,030 26,038 3,235 26,052 410 26,083 720 Real estate - construction 5,788 5,790 1,233 6,264 7 6,083 15 Real estate - mortgage: Owner-occupied commercial 6,181 6,339 105 6,186 54 6,200 121 1-4 family mortgage 3,442 3,730 448 3,449 29 3,436 60 Other mortgage 4,941 5,107 699 4,986 61 5,186 123 Total real estate - mortgage 14,564 15,176 1,252 14,621 144 14,822 304 Consumer 685 690 664 685 - 686 5 Total impaired loans $ 47,067 $ 47,694 $ 6,384 $ 47,622 $ 561 $ 47,674 $ 1,044 December 31, 2014 Unpaid Average Interest Income Recorded Principal Related Recorded Recognized in Investment Balance Allowance Investment Period (In Thousands) With no allowance recorded: Commercial, financial and agricultural $ 7,059 $ 7,059 $ - $ 7,104 $ 406 Real estate - construction 1,527 1,527 - 1,493 40 Real estate - mortgage: Owner-occupied commercial 1,576 1,576 - 236 12 1-4 family mortgage 542 592 - 592 19 Other mortgage 1,944 1,944 - 2,283 142 Total real estate - mortgage 4,062 4,112 - 3,111 173 Consumer - - - - - Total with no allowance recorded 12,648 12,698 - 11,708 619 With an allowance recorded: Commercial, financial and agricultural 3,291 3,291 1,344 3,262 156 Real estate - construction 4,153 4,633 1,448 4,382 19 Real estate - mortgage: Owner-occupied commercial 1,001 1,001 160 1,140 29 1-4 family mortgage 2,344 2,344 694 2,743 56 Other mortgage 2,622 2,622 782 2,767 84 Total real estate - mortgage 5,967 5,967 1,636 6,650 169 Consumer 666 666 666 681 - Total with allowance recorded 14,077 14,557 5,094 14,975 344 Total Impaired Loans: Commercial, financial and agricultural 10,350 10,350 1,344 10,366 562 Real estate - construction 5,680 6,160 1,448 5,875 59 Real estate - mortgage: Owner-occupied commercial 2,577 2,577 160 1,376 41 1-4 family mortgage 2,886 2,936 694 3,335 75 Other mortgage 4,566 4,566 782 5,050 226 Total real estate - mortgage 10,029 10,079 1,636 9,761 342 Consumer 666 666 666 681 - Total impaired loans $ 26,725 $ 27,255 $ 5,094 $ 26,683 $ 963 Troubled Debt Restructurings (“TDR”) at June 30, 2015, December 31, 2014 and June 30, 2014 totaled $ 8.3 9.0 9.2 1.2 1.0 2.2 2.2 Three Months Ended June 30, 2014 Six Months Ended June 30, 2014 Pre- Post- Pre- Post- Modification Modification Modification Modification Outstanding Outstanding Outstanding Outstanding Number of Recorded Recorded Number of Recorded Recorded Contracts Investment Investment Contracts Investment Investment (In Thousands) Troubled Debt Restructurings Commercial, financial and agricultural 1 $ 499 $ 499 1 $ 499 $ 499 Real estate - construction - - - - - - Real estate - mortgage: Owner-occupied commercial - - - - - - 1-4 family mortgage - - - - - - Other mortgage 1 1,409 1,409 1 1,409 1,409 Total real estate mortgage 1 1,409 1,409 1 1,409 1,409 Consumer - - - - - - 2 $ 1,908 $ 1,908 2 $ 1,908 $ 1,908 There were no TDRs which defaulted during the three and six months ended June 30, 2015 and 2014, and which were modified in the previous twelve months (i.e., the twelve months prior to default). For purposes of this disclosure, default is defined as 90 days past due and still accruing or placement on nonaccrual status. |