LOANS | NOTE 6 LOANS March 31, December 31, 2016 2015 (Dollars In Thousands) Commercial, financial and agricultural $ 1,799,133 $ 1,760,479 Real estate - construction 254,254 243,267 Real estate - mortgage: Owner-occupied commercial 1,055,852 1,014,669 1-4 family mortgage 458,031 444,134 Other mortgage 723,542 698,779 Subtotal: Real estate - mortgage 2,237,425 2,157,582 Consumer 50,088 55,047 Total Loans 4,340,900 4,216,375 Less: Allowance for loan losses (45,145) (43,419) Net Loans $ 4,295,755 $ 4,172,956 Commercial, financial and agricultural 41.45 % 41.75 % Real estate - construction 5.86 % 5.77 % Real estate - mortgage: Owner-occupied commercial 24.32 % 24.07 % 1-4 family mortgage 10.55 % 10.53 % Other mortgage 16.67 % 16.57 % Subtotal: Real estate - mortgage 51.54 % 51.17 % Consumer 1.15 % 1.31 % 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(s) 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 presently jeopardize debt repayment. These loans are characterized by the distinct possibility that the institution will sustain some loss if the deficiencies 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 March 31, 2016 Pass Mention Substandard Doubtful Total (In Thousands) Commercial, financial and agricultural $ 1,736,917 $ 42,155 $ 20,061 $ - $ 1,799,133 Real estate - construction 242,654 6,884 4,716 - 254,254 Real estate - mortgage: Owner-occupied commercial 1,032,774 6,371 16,707 - 1,055,852 1-4 family mortgage 452,482 2,596 2,953 - 458,031 Other mortgage 708,749 11,263 3,530 - 723,542 Total real estate - mortgage 2,194,005 20,230 23,190 - 2,237,425 Consumer 50,028 30 30 - 50,088 Total $ 4,223,604 $ 69,299 $ 47,997 $ - $ 4,340,900 Special December 31, 2015 Pass Mention Substandard Doubtful Total (In Thousands) Commercial, financial and agricultural $ 1,701,591 $ 47,393 $ 11,495 $ - $ 1,760,479 Real estate construction 233,046 6,221 4,000 - 243,267 Real estate - mortgage: Owner-occupied commercial 988,762 18,169 7,738 - 1,014,669 1-4 family mortgage 437,834 3,301 2,999 - 444,134 Other mortgage 683,157 11,086 4,536 - 698,779 Total real estate - mortgage 2,109,753 32,556 15,273 - 2,157,582 Consumer 54,973 42 32 - 55,047 Total $ 4,099,363 $ 86,212 $ 30,800 $ - $ 4,216,375 March 31, 2016 Performing Nonperforming Total (In Thousands) Commercial, financial and agricultural $ 1,797,280 $ 1,853 $ 1,799,133 Real estate - construction 250,838 3,416 254,254 Real estate - mortgage: Owner-occupied commercial 1,055,852 - 1,055,852 1-4 family mortgage 457,589 442 458,031 Other mortgage 722,737 805 723,542 Total real estate - mortgage 2,236,178 1,247 2,237,425 Consumer 50,054 34 50,088 Total $ 4,334,350 $ 6,550 $ 4,340,900 December 31, 2015 Performing Nonperforming Total (In Thousands) Commercial, financial and agricultural $ 1,758,561 $ 1,918 $ 1,760,479 Real estate - construction 239,267 4,000 243,267 Real estate - mortgage: Owner-occupied commercial 1,014,669 - 1,014,669 1-4 family mortgage 443,936 198 444,134 Other mortgage 697,160 1,619 698,779 Total real estate - mortgage 2,155,765 1,817 2,157,582 Consumer 55,015 32 55,047 Total $ 4,208,608 $ 7,767 $ 4,216,375 March 31, 2016 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 $ 39 $ - $ - $ 39 $ 1,853 $ 1,797,241 $ 1,799,133 Real estate - construction 110 - - 110 3,416 250,728 254,254 Real estate - mortgage: Owner-occupied commercial 1,041 - - 1,041 - 1,054,811 1,055,852 1-4 family mortgage 592 - 250 842 192 456,997 458,031 Other mortgage - - 163 163 642 722,737 723,542 Total real estate - mortgage 1,633 - 413 2,046 834 2,234,545 2,237,425 Consumer 19 32 4 55 30 50,003 50,088 Total $ 1,801 $ 32 $ 417 $ 2,250 $ 6,133 $ 4,332,517 $ 4,340,900 December 31, 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 $ 50 $ 35 $ - $ 85 $ 1,918 $ 1,758,476 $ 1,760,479 Real estate - construction 198 12 - 210 4,000 239,057 243,267 Real estate - mortgage: Owner-occupied commercial - - - - - 1,014,669 1,014,669 1-4 family mortgage - 210 - 210 198 443,726 444,134 Other mortgage - - - - 1,619 697,160 698,779 Total real estate - mortgage - 210 - 210 1,817 2,155,555 2,157,582 Consumer 45 6 1 52 31 54,964 55,047 Total $ 293 $ 263 $ 1 $ 557 $ 7,766 $ 4,208,052 $ 4,216,375 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. Non-impaired loans are grouped into the following homogeneous loan pools by loan type: commercial and industrial, construction and development, commercial real estate, second lien home equity lines of credit, and all other loans. Each loan pool is stratified by internal risk rating and multiplied by a loss allocation percentage derived from the loan pool historical loss rate. The historical loss rate is based on an age weighted five year history of net charge-offs experienced by pool, with the most recent net charge-off experience given a greater weighting. This results in the expected loss rate per year, adjusted by a qualitative adjustment factor and a years-to-impairment factor, for each pool of loans to derive the total amount of allowance for non-impaired loans. Impaired Loans. External Qualitative Factors . The determination of the portion of the allowance for loan losses relating to external qualitative factors is based on consideration of the following factors: gross domestic product growth rate, changes in prime rate, delinquency trends, peer delinquency trends, year over year loan growth and state unemployment rate trends. Data for the three most recent periods is utilized in the calculation for each external qualitative component. The factors have a consistent weighted methodology to calculate the amount of allowance due to external qualitative factors. Internal Qualitative Factors . The determination of the portion of the allowance for loan losses relating to internal qualitative factors is based on the consideration of criteria which includes the following: number of extensions and deferrals, single pay and interest only loans, current financial information, credit concentrations and risk grade accuracy. A self-assessment for each of the criteria is made with a consistent weighted methodology used to calculate the amount of allowance required for internal qualitative factors. Commercial, financial and Real estate - Real estate - agricultural construction mortgage Consumer Total (In Thousands) Three Months Ended March 31, 2016 Allowance for loan losses: Balance at December 31, 2015 $ 21,495 $ 5,432 $ 16,061 $ 431 $ 43,419 Charge-offs (50) (381) - (18) (449) Recoveries 3 16 97 - 116 Provision 1,391 (62) 743 (13) 2,059 Balance at March 31, 2016 $ 22,839 $ 5,005 $ 16,901 $ 400 $ 45,145 Three Months Ended March 31, 2015 Allowance for loan losses: Balance at December 31, 2014 $ 16,079 $ 6,395 $ 12,112 $ 1,043 $ 35,629 Charge-offs (77) (382) (433) (5) (897) Recoveries 19 99 101 - 219 Provision 836 (223) 1,766 26 2,405 Balance at March 31, 2015 $ 16,857 $ 5,889 $ 13,546 $ 1,064 $ 37,356 As of March 31, 2016 Allowance for loan losses: Individually Evaluated for Impairment $ 3,645 $ 793 $ 1,733 $ 30 $ 6,201 Collectively Evaluated for Impairment 19,194 4,212 15,168 370 38,944 Loans: Ending Balance $ 1,799,133 $ 254,254 $ 2,237,425 $ 50,088 $ 4,340,900 Individually Tested for Impairment 20,075 4,767 25,762 39 50,643 Collectively Evaluated for Impairment 1,779,058 249,487 2,211,663 50,049 4,290,257 As of December 31, 2015 Allowance for loan losses: Individually Evaluated for Impairment $ 2,698 $ 1,223 $ 1,730 $ 32 $ 5,683 Collectively Evaluated for Impairment 18,797 4,209 14,331 399 37,736 Loans: Ending Balance $ 1,760,479 $ 243,267 $ 2,157,582 $ 55,047 $ 4,216,375 Individually Evaluated for Impairment 11,513 4,052 17,880 46 33,491 Collectively Evaluated for Impairment 1,748,966 239,215 2,139,702 55,001 4,182,884 March 31, 2016 For the three months ended March 31, 2016 Interest Unpaid Average Income Recorded Principal Related Recorded Recognized Investment Balance Allowance Investment in Period (In Thousands) With no allowance recorded: Commercial, financial and agricultural $ 2,176 $ 2,184 $ - $ 2,182 $ 24 Real estate - construction 776 1,640 - 1,242 1 Real estate - mortgage: Owner-occupied commercial 11,384 11,545 - 11,925 166 1-4 family mortgage 2,105 2,272 - 2,335 42 Other mortgage 3,085 3,078 - 3,100 43 Total real estate - mortgage 16,574 16,895 - 17,360 251 Consumer 9 13 - 9 - Total with no allowance recorded 19,535 20,732 - 20,793 276 With an allowance recorded: Commercial, financial and agricultural 17,899 19,899 3,645 18,009 280 Real estate - construction 3,991 3,991 793 3,966 19 Real estate - mortgage: Owner-occupied commercial 7,895 7,895 1,253 7,948 94 1-4 family mortgage 848 848 345 846 5 Other mortgage 445 445 135 451 4 Total real estate - mortgage 9,188 9,188 1,733 9,245 103 Consumer 30 30 30 31 - Total with allowance recorded 31,108 33,108 6,201 31,251 402 Total Impaired Loans: Commercial, financial and agricultural 20,075 22,083 3,645 20,191 304 Real estate - construction 4,767 5,631 793 5,208 20 Real estate - mortgage: Owner-occupied commercial 19,279 19,440 1,253 19,873 260 1-4 family mortgage 2,953 3,120 345 3,181 47 Other mortgage 3,530 3,523 135 3,551 47 Total real estate - mortgage 25,762 26,083 1,733 26,605 354 Consumer 39 43 30 40 - Total impaired loans $ 50,643 $ 53,840 $ 6,201 $ 52,044 $ 678 December 31, 2015 For the twelve months ended December 31, 2015 Interest Unpaid Average Income Recorded Principal Related Recorded Recognized Investment Balance Allowance Investment In Period (In Thousands) With no allowance recorded: Commercial, financial and agricultural $ 478 $ 487 $ - $ 482 $ 24 Real estate - construction 161 163 - 370 1 Real estate - mortgage: Owner-occupied commercial 3,980 4,140 - 3,815 214 1-4 family mortgage 2,396 2,572 - 2,409 147 Other mortgage 4,079 4,694 - 4,559 222 Total real estate - mortgage 10,455 11,406 - 10,783 583 Consumer 14 20 - 18 1 Total with no allowance recorded 11,108 12,076 - 11,653 609 With an allowance recorded: Commercial, financial and agricultural 11,035 13,035 2,698 13,882 672 Real estate - construction 3,891 4,370 1,223 3,920 - Real estate - mortgage: Owner-occupied commercial 6,365 6,365 1,328 9,958 568 1-4 family mortgage 603 603 263 567 19 Other mortgage 457 457 139 880 17 Total real estate - mortgage 7,425 7,425 1,730 11,405 604 Consumer 32 32 32 34 - Total with allowance recorded 22,383 24,862 5,683 29,241 1,276 Total Impaired Loans: Commercial, financial and agricultural 11,513 13,522 2,698 14,364 696 Real estate - construction 4,052 4,533 1,223 4,290 1 Real estate - mortgage: Owner-occupied commercial 10,345 10,505 1,328 13,773 782 1-4 family mortgage 2,999 3,175 263 2,976 166 Other mortgage 4,536 5,151 139 5,439 239 Total real estate - mortgage 17,880 18,831 1,730 22,188 1,187 Consumer 46 52 32 52 1 Total impaired loans $ 33,491 $ 36,938 $ 5,683 $ 40,894 $ 1,885 Troubled Debt Restructurings (“TDR”) at March 31, 2016, December 31, 2015 and March 31, 2015 totaled $ 6.8 7.7 8.3 0.9 0.9 1.2 No TDRs which were modified in the previous twelve months (i.e., the twelve months prior to default) defaulted during the three months ended March 31, 2016 or 2015. For purposes of this disclosure, default is defined as 90 days past due and still accruing or placement on nonaccrual status. |