LOANS | NOTE 6 LOANS September 30, December 31, 2015 2014 (Dollars In Thousands) Commercial, financial and agricultural $ 1,671,014 $ 1,495,092 Real estate - construction 232,895 208,769 Real estate - mortgage: Owner-occupied commercial 978,721 793,917 1-4 family mortgage 417,011 333,455 Other mortgage 677,822 471,363 Subtotal: Real estate - mortgage 2,073,554 1,598,735 Consumer 66,779 57,262 Total Loans 4,044,242 3,359,858 Less: Allowance for loan losses (42,574) (35,629) Net Loans $ 4,001,668 $ 3,324,229 Commercial, financial and agricultural 41.32 % 44.50 % Real estate - construction 5.76 % 6.21 % Real estate - mortgage: Owner-occupied commercial 24.20 % 23.63 % 1-4 family mortgage 10.31 % 9.92 % Other mortgage 16.76 % 14.03 % Subtotal: Real estate - mortgage 51.27 % 47.58 % Consumer 1.65 % 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. Special September 30, 2015 Pass Mention Substandard Doubtful Total (In Thousands) Commercial, financial and agricultural $ 1,601,109 $ 55,877 $ 14,028 $ - $ 1,671,014 Real estate - construction 222,200 6,051 4,644 - 232,895 Real estate - mortgage: Owner-occupied commercial 951,547 19,307 7,867 - 978,721 1-4 family mortgage 410,247 3,984 2,780 - 417,011 Other mortgage 659,394 13,086 5,342 - 677,822 Total real estate mortgage 2,021,188 36,377 15,989 - 2,073,554 Consumer 66,702 44 33 - 66,779 Total $ 3,911,199 $ 98,349 $ 34,694 $ - $ 4,044,242 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 September 30, 2015 Performing Nonperforming Total (In Thousands) Commercial, financial and agricultural $ 1,666,626 $ 4,388 $ 1,671,014 Real estate - construction 228,895 4,000 232,895 Real estate - mortgage: Owner-occupied commercial 978,600 121 978,721 1-4 family mortgage 416,184 827 417,011 Other mortgage 676,820 1,002 677,822 Total real estate mortgage 2,071,604 1,950 2,073,554 Consumer 66,743 36 66,779 Total $ 4,033,868 $ 10,374 $ 4,044,242 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 September 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 $ 13 $ - $ 49 $ 62 $ 4,339 $ 1,666,613 $ 1,671,014 Real estate - construction - - - - 4,000 228,895 232,895 Real estate - mortgage: Owner-occupied commercial 34 - - 34 121 978,566 978,721 1-4 family mortgage 50 154 472 676 355 415,980 417,011 Other mortgage 1,401 - - 1,401 1,002 675,419 677,822 Total real estate - mortgage 1,485 154 472 2,111 1,478 2,069,965 2,073,554 Consumer 17 - 3 20 33 66,726 66,779 Total $ 1,515 $ 154 $ 524 $ 2,193 $ 9,850 $ 4,032,199 $ 4,044,242 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 September 30, 2015 Allowance for loan losses: Balance at June 30, 2015 $ 19,052 $ 5,674 $ 14,171 $ 1,123 $ 40,020 Charge-offs (388) (31) - (126) (545) Recoveries 13 13 1 - 27 Provision 2,020 (237) 1,767 (478) 3,072 Balance at September 30, 2015 $ 20,697 $ 5,419 $ 15,939 $ 519 $ 42,574 Three Months Ended September 30, 2014 Allowance for loan losses: Balance at June 30, 2014 $ 13,637 $ 6,734 $ 11,523 $ 1,090 $ 32,984 Charge-offs (531) (610) (149) (131) (1,421) Recoveries - 97 14 20 131 Provision 1,364 461 905 18 2,748 Balance at September 30, 2014 $ 14,470 $ 6,682 $ 12,293 $ 997 $ 34,442 Nine Months Ended September 30, 2015 Allowance for loan losses: Balance at December 31, 2014 $ 16,079 $ 6,395 $ 12,112 $ 1,043 $ 35,629 Charge-offs (1,616) (506) (641) (150) (2,913) Recoveries 38 177 104 - 319 Provision 6,196 (647) 4,364 (374) 9,539 Balance at September 30, 2015 $ 20,697 $ 5,419 $ 15,939 $ 519 $ 42,574 Nine Months Ended September 30, 2014 Allowance for loan losses: Balance at December 31, 2013 $ 13,576 $ 6,078 $ 10,065 $ 944 $ 30,663 Charge-offs (1,895) (958) (1,043) (207) (4,103) Recoveries 46 285 28 23 382 Provision 2,743 1,277 3,243 237 7,500 Balance at September 30, 2014 $ 14,470 $ 6,682 $ 12,293 $ 997 $ 34,442 As of September 30, 2015 Allowance for loan losses: Individually Evaluated for Impairment $ 3,875 $ 1,089 $ 2,446 $ 33 $ 7,443 Collectively Evaluated for Impairment 16,822 4,330 13,493 486 35,131 Loans: Ending Balance $ 1,671,014 $ 232,895 $ 2,073,554 $ 66,779 $ 4,044,242 Individually Evaluated for Impairment 14,049 4,697 18,632 51 37,429 Collectively Evaluated for Impairment 1,656,965 228,198 2,054,922 66,728 4,006,813 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 September 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 nine months ended September 30, ended September 30, September 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 $ 1,133 $ 1,142 $ - $ 1,135 $ 5 $ 1,181 $ 13 Real estate - construction 806 809 - 910 9 1,094 26 Real estate - mortgage: Owner-occupied commercial 4,137 4,294 - 4,177 58 3,908 183 1-4 family mortgage 1,377 1,553 - 1,385 26 1,385 71 Other mortgage 3,155 3,321 - 3,168 38 3,191 139 Total real estate - mortgage 8,669 9,168 - 8,730 122 8,484 393 Consumer 18 23 - 19 - 19 1 Total with no allowance recorded 10,626 11,142 - 10,794 136 10,778 433 With an allowance recorded: Commercial, financial and agricultural 12,916 13,001 3,875 13,728 122 14,079 554 Real estate - construction 3,891 4,371 1,089 3,914 - 4,249 - Real estate - mortgage: Owner-occupied commercial 6,373 6,373 1,336 8,645 140 11,167 475 1-4 family mortgage 1,402 1,403 415 1,406 15 1,397 46 Other mortgage 2,188 2,188 695 2,189 19 2,329 58 Total real estate - mortgage 9,963 9,964 2,446 12,240 174 14,893 579 Consumer 33 33 33 34 1 34 6 Total with allowance recorded 26,803 27,369 7,443 29,916 297 33,255 1,139 Total Impaired Loans: Commercial, financial and agricultural 14,049 14,143 3,875 14,863 127 15,260 567 Real estate - construction 4,697 5,180 1,089 4,824 9 5,343 26 Real estate - mortgage: Owner-occupied commercial 10,510 10,667 1,336 12,822 198 15,075 658 1-4 family mortgage 2,779 2,956 415 2,791 41 2,782 117 Other mortgage 5,343 5,509 695 5,357 57 5,520 197 Total real estate - mortgage 18,632 19,132 2,446 20,970 296 23,377 972 Consumer 51 56 33 53 1 53 7 Total impaired loans $ 37,429 $ 38,511 $ 7,443 $ 40,710 $ 433 $ 44,033 $ 1,572 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 September 30, 2015, December 31, 2014 and September 30, 2014 totaled $ 8.3 9.0 7.9 1.2 1.0 1.9 Three Months Ended September 30, 2014 Nine Months Ended September 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 $ 390 $ 390 2 $ 889 $ 889 Real estate - construction - - - - - - Real estate - mortgage: Owner-occupied commercial - - - - - - 1-4 family mortgage 1 4,449 4,449 1 4,449 4,449 Other mortgage 1 275 275 2 1,684 1,684 Total real estate mortgage 2 4,724 4,724 3 6,133 6,133 Consumer - - - - - - 3 $ 5,114 $ 5,114 5 $ 7,022 $ 7,022 The following table presents by portfolio segment Three Months Ended September 30, Nine Months Ended September 30, 2015 2014 2015 2014 (In thousands) Defaulted during the period, where modified in a TDR twelve months prior to default Commercial, financial and agricultural $ - $ - $ - $ - Real estate - construction - - - - Real estate - mortgage: Owner-occupied commercial - - - - 1-4 family mortgage - 4,313 - 4,313 Other mortgage - - - - Total real estate mortgage - 4,313 - 4,313 Consumer - - - - $ - $ 4,313 $ - $ 4,313 |