LOANS AND ALLOWANCE FOR LOAN LOSSES | NOTE 6. LOANS AND ALLOWANCE FOR LOAN LOSSES Loans The Bank engages in a full complement of lending activities, including real estate-related loans, agriculture-related loans, commercial and financial loans and consumer installment loans within select markets in Georgia, Alabama, Florida and South Carolina. The Bank also purchased loan pools during 2015 collateralized by properties located outside our Southeast markets, specifically in California, Washington and Illinois. The Bank concentrates the majority of its lending activities in real estate loans. While risk of loss in the Company’s portfolio is primarily tied to the credit quality of the various borrowers, risk of loss may increase due to factors beyond the Company’s control, such as local, regional and/or national economic downturns. General conditions in the real estate market may also impact the relative risk in the real estate portfolio. A substantial portion of the Bank’s loans are secured by real estate in the Bank’s primary market area. In addition, a substantial portion of the OREO is located in those same markets. Accordingly, the ultimate collectability of a substantial portion of the Bank’s loan portfolio and the recovery of a substantial portion of the carrying amount of OREO are susceptible to changes in real estate conditions in the Bank’s primary market area. Commercial, financial and agricultural loans include both secured and unsecured loans for working capital, expansion, crop production, and other business purposes. Short-term working capital loans are secured by non-real estate collateral such as accounts receivable, crops, inventory and equipment. The Company evaluates the financial strength, cash flow, management, credit history of the borrower and the quality of the collateral securing the loan. The Bank often requires personal guarantees and secondary sources of repayment on commercial, financial and agricultural loans. Real estate loans include construction and development loans, commercial and farmland loans and residential loans. Construction and development loans include loans for the development of residential neighborhoods, construction of one-to-four family home residential construction loans to builders and consumers, and commercial real estate construction loans, primarily for owner-occupied properties. The Company limits its construction lending risk through adherence to established underwriting procedures. Commercial real estate loans include loans secured by owner-occupied commercial buildings for office, storage, retail, farmland and warehouse space. They also include non-owner occupied commercial buildings such as leased retail and office space. Commercial real estate loans may be larger in size and may involve a greater degree of risk than one-to-four family residential mortgage loans. Payments on such loans are often dependent on successful operation or management of the properties. The Company's residential loans represent permanent mortgage financing and are secured by residential properties located within the Bank's market areas. Consumer installment loans and other loans include automobile loans, boat and recreational vehicle financing, and both secured and unsecured personal loans. Consumer loans carry greater risks than other loans, as the collateral can consist of rapidly depreciating assets such as automobiles and equipment that may not provide an adequate source of repayment of the loan in the case of default. Loans are stated at unpaid balances, net of unearned income and deferred loan fees. December 31, 2015 2014 (Dollars in Thousands) Commercial, financial & agricultural $ 449,623 $ 319,654 Real estate construction & development 244,693 161,507 Real estate commercial & farmland 1,104,991 907,524 Real estate residential 570,430 456,106 Consumer installment 31,125 30,782 Other 6,015 14,308 2,406,877 1,889,881 Allowance for loan losses 20,481 21,157 Loans, net $ 2,386,396 $ 1,868,724 Purchased non-covered loans are defined as loans that were acquired in bank acquisitions that are not covered by a loss-sharing agreement with the FDIC. Loans that were previously classified as covered loans where the loss-sharing agreements have expired are also included in purchased non-covered loans. Purchased non-covered loans totaling $ 771.6 674.2 2015 2014 (Dollars in Thousands) Commercial, financial & agricultural $ 45,462 $ 38,041 Real estate construction & development 72,080 58,362 Real estate commercial & farmland 390,755 306,706 Real estate residential 258,153 266,342 Consumer installment loans 5,104 4,788 $ 771,554 $ 674,239 Purchased loan pools are defined as groups of loans that were not acquired in bank acquisitions or FDIC-assisted transactions. As of December 31, 2015, purchased loan pools totaled $ 593.0 580.7 12.3 581,000 Covered loans are defined as loans that were acquired in FDIC-assisted transactions that are covered by a loss-sharing agreement with the FDIC. Covered loans totaling $ 137.5 271.3 2015 2014 (Dollars in Thousands) Commercial, financial & agricultural $ 5,546 $ 21,467 Real estate construction & development 7,612 23,447 Real estate commercial & farmland 71,226 147,627 Real estate residential 53,038 78,520 Consumer installment loans 107 218 $ 137,529 $ 271,279 Nonaccrual and Past Due Loans A loan is placed on non-accrual status when, in management’s judgment, the collection of the interest income appears doubtful. Interest receivable that has been accrued and is subsequently determined to have doubtful collectability is charged to interest income. Interest on loans that are classified as non-accrual is subsequently applied to principal until the loans are returned to accrual status. Loans are returned to accrual status when all the principal and interest amounts contractually due are brought current and future payments are reasonably assured. Past due loans are loans whose principal or interest is past due 30 2015 2014 (Dollars in Thousands) Commercial, financial & agricultural $ 1,302 $ 1,672 Real estate construction & development 1,812 3,774 Real estate commercial & farmland 7,019 8,141 Real estate residential 6,278 7,663 Consumer installment loans 449 478 $ 16,860 $ 21,728 2015 2014 (Dollars in Thousands) Commercial, financial & agricultural $ 1,064 $ 175 Real estate construction & development 1,106 1,119 Real estate commercial & farmland 4,920 10,242 Real estate residential 6,168 6,644 Consumer installment loans 72 69 $ 13,330 $ 18,249 2015 2014 (Dollars in Thousands) Commercial, financial & agricultural $ 2,803 $ 8,541 Real estate construction & development 1,701 7,601 Real estate commercial & farmland 5,034 12,584 Real estate residential 3,663 6,595 Consumer installment loans 37 91 $ 13,238 $ 35,412 Loans Loans Loans 90 Total Current Total Loans 90 (Dollars in Thousands) As of December 31, 2015: Commercial, financial & agricultural $ 568 $ 271 $ 835 $ 1,674 $ 447,949 $ 449,623 $ - Real estate construction & development 1,413 261 1,739 3,413 241,280 244,693 - Real estate commercial & farmland 1,781 641 6,912 9,334 1,095,657 1,104,991 - Real estate residential 3,806 2,120 5,121 11,047 559,383 570,430 - Consumer installment loans 374 188 238 800 30,325 31,125 - Other - - - - 6,015 6,015 - Total $ 7,942 $ 3,481 $ 14,845 $ 26,268 $ 2,380,609 $ 2,406,877 $ - Loans Loans Loans 90 Total Current Total Loans 90 (Dollars in Thousands) As of December 31, 2014: Commercial, financial & agricultural $ 900 $ 233 $ 1,577 $ 2,710 $ 316,944 $ 319,654 $ - Real estate construction & development 1,382 286 3,367 5,035 156,472 161,507 - Real estate commercial & farmland 2,859 635 7,668 11,162 896,362 907,524 - Real estate residential 3,953 2,334 6,755 13,042 443,064 456,106 - Consumer installment loans 634 158 366 1,158 29,624 30,782 1 Other - - - - 14,308 14,308 - Total $ 9,728 $ 3,646 $ 19,733 $ 33,107 $ 1,856,774 $ 1,889,881 $ 1 Loans Loans Loans 90 Total Current Total Loans 90 (Dollars in Thousands) As of December 30, 2015: Commercial, financial & agricultural $ 248 $ 13 $ 846 $ 1,107 $ 44,355 $ 45,462 $ - Real estate construction & development 416 687 420 1,523 70,557 72,080 - Real estate commercial & farmland 2,479 1,629 3,347 7,455 383,300 390,755 - Real estate residential 4,965 2,176 4,928 12,069 246,084 258,153 - Consumer installment loans 31 9 70 110 4,994 5,104 - Total $ 8,139 $ 4,514 $ 9,611 $ 22,264 $ 749,290 $ 771,554 $ - Loans Loans Loans 90 Total Current Total Loans 90 (Dollars in Thousands) As of December 30, 2014: Commercial, financial & agricultural $ 461 $ 90 $ 175 $ 726 $ 37,315 $ 38,041 $ - Real estate construction & development 790 1,735 1,117 3,642 54,720 58,362 - Real estate commercial & farmland 2,107 1,194 9,529 12,830 293,876 306,706 - Real estate residential 6,907 1,401 6,369 14,677 251,665 266,342 - Consumer installment loans 82 - 65 147 4,641 4,788 - Total $ 10,347 $ 4,420 $ 17,255 $ 32,022 $ 642,217 $ 674,239 $ - Loans Loans Loans Total Current Total Loans 90 (Dollars in Thousands) As of December 30, 2015: Commercial, financial & agricultural $ - $ - $ 2,802 $ 2,802 $ 2,744 $ 5,546 $ - Real estate construction & development 96 - 1,633 1,729 5,883 7,612 - Real estate commercial & farmland 170 205 3,064 3,439 67,787 71,226 - Real estate residential 2,155 1,001 2,658 5,814 47,224 53,038 - Consumer installment loans - - 37 37 70 107 - Total $ 2,421 $ 1,206 $ 10,194 $ 13,821 $ 123,708 $ 137,529 $ - Loans Loans Loans Total Current Total Loans 90 (Dollars in Thousands) As of December 31, 2014: Commercial, financial & agricultural $ 451 $ 136 $ 1,878 $ 2,465 $ 19,002 $ 21,467 $ - Real estate construction & development 238 226 6,703 7,167 16,280 23,447 - Real estate commercial & farmland 4,371 1,486 7,711 13,568 134,059 147,627 714 Real estate residential 3,464 962 5,656 10,082 68,438 78,520 - Consumer installment loans 10 - 91 101 117 218 - Total $ 8,534 $ 2,810 $ 22,039 $ 33,383 $ 237,896 $ 271,279 $ 714 Impaired Loans Loans are considered impaired when, based on current information and events, it is probable the Company will be unable to collect all amounts due in accordance with the original contractual terms of the loan agreements. Impaired loans include loans on nonaccrual status and accruing troubled debt restructurings. When determining if the Company will be unable to collect all principal and interest payments due in accordance with the contractual terms of the loan agreement, the Company considers the borrower’s capacity to pay, which includes such factors as the borrower’s current financial statements, an analysis of global cash flow sufficient to pay all debt obligations and an evaluation of secondary sources of repayment, such as guarantor support and collateral value. The Company individually assesses for impairment all nonaccrual loans greater than $ 200,000 100,000 As of and For the Years Ended 2015 2014 2013 (Dollars in Thousands) Nonaccrual loans $ 16,860 $ 21,728 $ 29,203 Troubled debt restructurings not included above 14,418 12,759 17,214 Total impaired loans $ 31,278 $ 34,487 $ 46,417 Interest income recognized on impaired loans $ 909 $ 1,991 $ 1,938 Foregone interest income on impaired loans $ 1,204 $ 1,491 $ 1,784 The following table presents an analysis of information pertaining to impaired loans, excluding purchased non-covered and covered loans as of December 31, 2015 and 2014. Unpaid Recorded Recorded Total Related Average (Dollars in Thousands) As of December 31, 2015: Commercial, financial & agricultural $ 3,062 $ 158 $ 1,385 $ 1,543 $ 135 $ 2,275 Real estate construction & development 3,581 230 2,374 2,604 774 3,228 Real estate commercial & farmland 14,385 6,702 6,083 12,785 1,067 15,105 Real estate residential 15,809 1,621 12,230 13,851 2,224 11,977 Consumer installment loans 592 - 495 495 9 488 Total $ 37,429 $ 8,711 $ 22,567 $ 31,278 $ 4,209 $ 33,073 Unpaid Recorded Recorded Total Related Average (Dollars in Thousands) As of December 31, 2014: Commercial, financial & agricultural $ 3,387 $ 6 $ 1,956 $ 1,962 $ 395 $ 3,021 Real estate construction & development 8,325 448 4,005 4,453 771 5,368 Real estate commercial & farmland 17,514 4,967 9,651 14,618 1,859 15,972 Real estate residential 15,571 3,514 9,407 12,921 974 16,317 Consumer installment loans 618 - 533 533 9 519 Total $ 45,415 $ 8,935 $ 25,552 $ 34,487 $ 4,008 $ 41,197 During 2015, 2014 and 2013, the Company recorded provision for loan loss expense of $ 751,000 843,000 1.5 237,000 84,000 As of and For the Years Ended 2015 2014 2013 (Dollars in Thousands) Nonaccrual loans $ 13,330 $ 18,249 $ 6,659 Troubled debt restructurings not included above 9,373 1,212 5,938 Total impaired loans $ 22,703 $ 19,461 $ 12,597 Interest income recognized on impaired loans $ 785 $ 109 $ - Foregone interest income on impaired loans $ 1,365 $ 1,759 $ - The following table presents an analysis of information pertaining to purchased non-covered impaired loans as of December 31, 2015 and 2014. Unpaid Recorded Recorded Total Related Average (Dollars in Thousands) As of December 31, 2015: Commercial, financial & agricultural $ 3,103 $ 1,066 $ - $ 1,066 $ - $ 392 Real estate construction & development 8,987 1,469 - 1,469 - 1,429 Real estate commercial & farmland 14,999 11,134 - 11,134 - 10,806 Real estate residential 14,946 8,957 - 8,957 - 8,067 Consumer installment loans 94 77 - 77 - 65 Total $ 42,129 $ 22,703 $ - $ 22,703 $ - $ 20,759 Unpaid Recorded Recorded Total Related Average (Dollars in Thousands) As of December 31, 2014: Commercial, financial & agricultural $ 499 $ 175 $ - $ 175 $ - $ 165 Real estate construction & development 2,210 1,436 - 1,436 - 1,643 Real estate commercial & farmland 13,520 10,588 - 10,588 - 7,484 Real estate residential 10,487 7,191 - 7,191 - 7,084 Consumer installment loans 169 71 - 71 - 68 Total $ 26,885 $ 19,461 $ - $ 19,461 $ - $ 16,444 As of and For the Years Ended 2015 2014 2013 (Dollars in Thousands) Nonaccrual loans $ 13,238 $ 35,412 $ 69,152 Troubled debt restructurings not included above 13,283 22,619 22,243 Total impaired loans $ 26,521 $ 58,031 $ 91,395 Interest income recognized on impaired loans $ 886 $ 1,134 $ 968 Foregone interest income on impaired loans $ 1,596 $ 3,123 $ 4,674 The following table presents an analysis of information pertaining to covered impaired loans as of December 31, 2015 and 2014. Unpaid Recorded Recorded Total Related Average (Dollars in Thousands) As of December 31, 2015: Commercial, financial & agricultural $ 5,188 $ 2,802 $ - $ 2,802 $ - $ 7,408 Real estate construction & development 15,119 2,480 - 2,480 - 6,906 Real estate commercial & farmland 20,508 7,001 - 7,001 - 18,504 Real estate residential 15,830 14,192 - 14,192 - 16,010 Consumer installment loans 60 46 - 46 - 86 Total $ 56,705 $ 26,521 $ - $ 26,521 $ - $ 48,914 Unpaid Recorded Recorded Total Related Average (Dollars in Thousands) As of December 31, 2014: Commercial, financial & agricultural $ 10,845 $ 8,582 $ - $ 8,582 $ - $ 9,777 Real estate construction & development 11,621 10,638 - 10,638 - 14,132 Real estate commercial & farmland 23,349 20,663 - 20,663 - 28,594 Real estate residential 19,629 18,054 - 18,054 - 21,091 Consumer installment loans 111 94 - 94 - 163 Total $ 65,555 $ 58,031 $ - $ 58,031 $ - $ 73,757 Credit Quality Indicators The Company uses a nine category risk grading system to assign a risk grade to each loan in the portfolio. Following is a description of the general characteristics of the grades: Grade 10 Prime Credit This grade represents loans to the Company’s most creditworthy borrowers or loans that are secured by cash or cash equivalents. Grade 15 Good Credit This grade includes loans that exhibit one or more characteristics better than that of a Satisfactory Credit Grade 20 Satisfactory Credit This grade is assigned to loans to borrowers who exhibit satisfactory credit histories, contain acceptable loan structures and demonstrate ability to repay. Grade 23 Performing, Under-Collateralized Credit This grade is assigned to loans that are currently performing and supported by adequate financial information that reflects repayment capacity, but exhibits a loan-to-value ratio greater than 110 Grade 25 Minimum Acceptable Credit This grade includes loans which exhibit all the characteristics of a Satisfactory Credit Grade 30 Other Asset Especially Mentioned This grade includes loans that exhibit potential weaknesses that deserve management’s close attention. If left uncorrected, these weaknesses may result in deterioration of the repayment prospects for the asset or in the Company’s credit position at some future date. Grade 40 Substandard This grade represents loans which are inadequately protected by the current sound worth and paying capacity of the borrower or of the collateral pledged, if any. These assets exhibit a well-defined weakness or are characterized by the distinct possibility that the Bank will sustain some loss if the deficiencies are not corrected. These weaknesses may be characterized by past due performance, operating losses or questionable collateral values. Grade 50 Doubtful This grade includes loans which exhibit all of the characteristics of a substandard loan with the added provision that the weaknesses make collection or liquidation in full, on the basis of currently existing facts, conditions and values, highly questionable or improbable. Grade 60 Loss This grade is assigned to loans which are considered uncollectible and of such little value that their continuance as active assets of the Bank is not warranted. This classification does not mean that the loss has absolutely no recovery or salvage value, but rather it is not practical or desirable to defer writing it off. As of December 31, 2015: Risk Grade Commercial, Real estate - Real estate - Real estate - Consumer Other Total (Dollars in Thousands) 10 $ 241,721 $ 294 $ 116 $ 1,606 $ 6,872 $ - $ 250,609 15 28,420 2,074 117,880 78,165 1,191 - 227,730 20 97,142 46,221 685,538 369,624 19,780 6,015 1,224,320 23 559 7,827 13,073 6,112 36 - 27,607 25 77,829 183,512 254,012 91,465 2,595 - 609,413 30 1,492 1,620 13,821 7,347 143 - 24,423 40 2,460 3,145 20,551 16,111 506 - 42,773 50 - - - - - - - 60 - - - - 2 - 2 Total $ 449,623 $ 244,693 $ 1,104,991 $ 570,430 $ 31,125 $ 6,015 $ 2,406,877 As of December 31, 2014: Risk Grade Commercial, Real estate - Real estate - Real estate - Consumer Other Total (Dollars in Thousands) 10 $ 121,355 $ 268 $ 155 $ 226 $ 6,573 $ - $ 128,577 15 25,318 4,010 128,170 59,301 1,005 - 217,804 20 100,599 47,541 511,198 256,758 17,544 14,308 947,948 23 56 8,933 10,507 9,672 37 - 29,205 25 62,519 93,514 224,464 102,998 4,692 - 488,187 30 3,758 1,474 13,035 7,459 257 - 25,983 40 6,049 5,767 19,995 19,692 673 - 52,176 50 - - - - 1 - 1 60 - - - - - - - Total $ 319,654 $ 161,507 $ 907,524 $ 456,106 $ 30,782 $ 14,308 $ 1,889,881 As of December 31, 2015: Risk Grade Commercial, Real estate - Real estate - Real estate - Consumer Other Total (Dollars in Thousands) 10 $ 8,592 $ - $ - $ - $ 1,010 $ - $ 9,602 15 1,186 1,143 10,490 37,808 541 - 51,168 20 10,057 13,678 183,219 128,005 2,031 - 336,990 23 - 438 5,177 6,414 - - 12,029 25 17,565 47,517 162,253 66,166 1,328 - 294,829 30 6,657 4,185 14,297 5,503 51 - 30,693 40 1,373 5,119 15,319 14,257 143 - 36,211 50 30 - - - - - 30 60 2 - - - - - 2 Total $ 45,462 $ 72,080 $ 390,755 $ 258,153 $ 5,104 $ - $ 771,554 As of December 31, 2014: Risk Grade Commercial, Real estate - Real estate - Real estate - Consumer installment Other Total (Dollars in Thousands) 10 $ 6,624 $ - $ - $ 290 $ 480 $ - $ 7,394 15 1,376 522 13,277 14,051 501 - 29,727 20 13,657 12,991 116,308 64,083 1,647 - 208,686 23 73 - 3,207 3,298 - - 6,578 25 13,753 36,230 144,293 164,959 1,920 - 361,155 30 1,618 4,365 12,279 7,444 41 - 25,747 40 910 4,254 17,342 12,184 199 - 34,889 50 30 - - 33 - - 63 60 - - - - - - - Total $ 38,041 $ 58,362 $ 306,706 $ 266,342 $ 4,788 $ - $ 674,239 As of December 31, 2015: Risk Grade Commercial, Real estate - Real estate - Real estate - Consumer Other Total (Dollars in Thousands) 10 $ - $ - $ - $ - $ - $ - $ - 15 - - - - - - - 20 93 800 11,698 10,040 - - 23,631 23 52 - 2,957 5,723 - - 8,732 25 2,594 3,907 38,741 24,345 11 - 69,598 30 5 828 2,857 4,552 - - 8,242 40 2,802 2,077 14,973 8,378 96 - 28,326 50 - - - - - - - 60 - - - - - - - Total $ 5,546 $ 7,612 $ 71,226 $ 53,038 $ 107 $ - $ 137,529 As of December 31, 2014: Risk Grade Commercial, Real estate - Real estate - Real estate - Consumer Other Total (Dollars in Thousands) 10 $ - $ - $ - $ - $ - $ - $ 15 - 1 761 525 - - 1,287 20 917 3,184 23,167 14,089 77 - 41,434 23 164 537 11,404 6,642 - - 18,747 25 5,181 9,406 80,334 33,124 37 - 128,082 30 4,808 2,753 5,302 8,050 - - 20,913 40 10,397 7,566 26,659 16,090 104 - 60,816 50 - - - - - - - 60 - - - - - - - Total $ 21,467 $ 23,447 $ 147,627 $ 78,520 $ 218 $ - $ 271,279 Troubled Debt Restructurings The restructuring of a loan is considered a “troubled debt restructuring” if both (i) the borrower is experiencing financial difficulties and (ii) the Company has granted a concession. Concessions may include interest rate reductions to below market interest rates, principal forgiveness, restructuring amortization schedules and other actions intended to minimize potential losses. The Company has exhibited the greatest success for rehabilitation of the loan by a reduction in the rate alone (maintaining the amortization of the debt) or a combination of a rate reduction and the forbearance of previously past due interest or principal. This has most typically been evidenced in certain commercial real estate loans whereby a disruption in the borrower’s cash flow resulted in an extended past due status, of which the borrower was unable to catch up completely as the cash flow of the property ultimately stabilized at a level lower than its original level. A reduction in rate, coupled with a forbearance of unpaid principal and/or interest, allowed the net cash flows to service the debt under the modified terms. The Company’s policy requires a restructure request to be supported by a current, well-documented credit evaluation of the borrower’s financial condition and a collateral evaluation that is no older than six months from the date of the restructure. Key factors of that evaluation include the documentation of current, recurring cash flows, support provided by the guarantor(s) and the current valuation of the collateral. If the appraisal in file is older than six months, an evaluation must be made as to the continued reasonableness of the valuation. For certain income-producing properties, current rent rolls and/or other income information can be utilized to support the appraisal valuation, when coupled with documented cap rates within our markets and a physical inspection of the collateral to validate the current condition. The Company’s policy states in the event a loan has been identified as a troubled debt restructuring, it should be assigned a grade of substandard and placed on nonaccrual status until such time that the borrower has demonstrated the ability to service the loan payments based on the restructured terms generally defined as six months of satisfactory payment history. Missed payments under the original loan terms are not considered under the new structure; however, subsequent missed payments are considered non-performance and are not considered toward the six month required term of satisfactory payment history. The Company’s loan policy states that a nonaccrual loan may be returned to accrual status when (i) none of its principal and interest is due and unpaid, and the Company expects repayment of the remaining contractual principal and interest, or (ii) when it otherwise becomes well secured and in the process of collection. Restoration to accrual status on any given loan must be supported by a well-documented credit evaluation of the borrower’s financial condition and the prospects for full repayment, approved by the Company’s Chief Credit Officer. In the normal course of business, the Company renews loans with a modification of the interest rate or terms that are not deemed as troubled debt restructurings because the borrower is not experiencing financial difficulty. The Company modified loans in 2015 and 2014 totaling $ 96.5 29.1 As of December 31, 2015 and 2014, the Company had a balance of $ 16.4 15.3 1.3 2.2 2.7 231,000 During the year ending December 31, 2015 and 2014, the Company modified loans as troubled debt restructurings, excluding purchased non-covered and covered loans, with principal balances of $ 7.3 2.8 1.4 232,000 December 31, 2015 December 31, 2014 Balance Balance Loan class: # (in thousands) # (in thousands) Commercial, financial & agricultural 7 $ 80 6 $ 100 Real estate construction & development 2 15 5 264 Real estate commercial & farmland 2 2,121 5 1,082 Real estate residential 33 4,992 20 1,309 Consumer installment 16 61 16 67 Total 60 $ 7,269 52 $ 2,822 Troubled debt restructurings, excluding purchased non-covered and covered loans, with an outstanding balance of $ 2.2 1.2 December 31, 2015 December 31, 2014 Balance Balance Loan class: # (in thousands) # (in thousands) Commercial, financial & agricultural 3 $ 37 1 $ 236 Real estate construction & development 2 33 1 33 Real estate commercial & farmland 3 624 2 570 Real estate residential 20 1,493 6 314 Consumer installment 9 45 4 61 Total 37 $ 2,232 14 $ 1,214 As of December 31, 2015 Accruing Loans Non-Accruing Loans Balance Balance Loan class: # (in thousands) # (in thousands) Commercial, financial & agricultural 4 $ 240 10 $ 110 Real estate construction & development 11 792 3 63 Real estate commercial & farmland 16 5,766 3 596 Real estate residential 51 7,574 20 1,123 Consumer installment 12 46 23 94 Total 94 $ 14,418 59 $ 1,986 As of December 31, 2014 Accruing Loans Non-Accruing Loans Balance Balance Loan class: # (in thousands) # (in thousands) Commercial, financial & agricultural 6 $ 290 2 $ 13 Real estate construction & development 9 679 5 228 Real estate commercial & farmland 19 6,477 3 724 Real estate residential 47 5,258 11 1,485 Consumer installment 11 55 11 73 Total 92 $ 12,759 32 $ 2,523 As of December 31, 2015 and 2014, the Company had a balance of $ 10.0 1.2 377,000 29,000 During the year ending December 31, 2015 and 2014, the Company modified purchased non-covered loans as troubled debt restructurings, with principal balances of $ 2.7 1.2 6.7 December 31, 2015 December 31, 2014 Balance Balance Loan class: # (in thousands) # (in thousands) Commercial, financial & agricultural 2 $ 21 - $ - Real estate construction & development 2 30 1 317 Real estate commercial & farmland 5 1,051 1 346 Real estate residential 8 1,541 7 571 Consumer installment 3 8 1 2 Total 20 $ 2,651 10 $ 1,236 Troubled debt restructurings included in purchased non-covered loans with an outstanding balance of $ 883,000 411,000 December 31, 2015 December 31, 2014 Balance Balance Loan class: # (in thousands) # (in thousands) Commercial, financial & agricultural - $ - - $ - Real estate construction & development 2 30 1 317 Real estate commercial & farmland 2 57 - - Real estate residential 6 795 2 91 Consumer installment 1 1 1 2 Total 11 $ 883 4 $ 411 As of December 31, 2015 Accruing Loans Non-Accruing Loans Balance Balance Loan class: # (in thousands) # (in thousands) Commercial, financial & agricultural 1 $ 2 2 $ 21 Real estate construction & development 1 363 3 42 Real estate commercial & farmland 14 6,214 3 412 Real estate residential 13 2,789 4 180 Consumer installment 2 5 2 3 Total 31 $ 9,373 14 $ 658 As of December 31, 2014 Accruing Loans Non-Accruing Loans Balance Balance Loan class: # (in thousands) # (in thousands) Commercial, financial & agricultural - $ - - $ - Real estate construction & development 1 317 - - Real estate commercial & farmland 1 346 - - Real estate residential 6 547 1 25 Consumer installment 1 2 - - Total 9 $ 1,212 1 $ 25 As of December 31, 2015 and 2014, the Company had a balance of $ 15.5 24.6 1.2 1.8 During the year ending December 31, 2015 and 2014, the Company modified covered loans as troubled debt restructurings, with principal balances of $ 2.2 4.3 December 31, 2015 December 31, 2014 Balance Balance Loan class: # (in thousands) # (in thousands) Commercial, financial & agricultural 1 $ 1 - $ - Real estate construction & development 3 334 1 - Real estate commercial & farmland 3 1,099 7 2,489 Real estate residential 23 745 23 1,838 Consumer installment 1 8 - - Total 31 $ 2,187 31 $ 4,327 Troubled debt restructurings included in covered loans with an outstanding balance of $ 1.3 1.6 December 31, 2015 December 31, 2014 Balance Balance Loan class: # (in thousands) # (in thousands) Commercial, financial & agricultural - $ - - $ - Real estate construction & development - - 1 14 Real estate commercial & farmland 2 145 1 79 Real estate residential 16 1,190 17 1,509 Consumer installment - - - - Total 18 $ 1,335 19 $ 1,602 As of December 31, 2015 Accruing Loans Non-Accruing Loans Balance Balance Loan class: # (in thousands) # (in thousands) Commercial, financial & agricultural - $ - 2 $ 1 Real estate construction & development 4 779 - - Real estate commercial & farmland 4 1,967 3 1,067 Real estate residential 97 10,529 26 1,116 Consumer installment 2 8 - - Total 107 $ 13,283 31 $ 2,184 As of December 31, 2014 Accruing Loans Non-Accruing Loans Balance Balance Loan class: # (in thousands) # (in thousands) Commercial, financial & agricultural 2 $ 40 2 $ - Real estate construction & development 4 3,037 2 29 Real estate commercial & farmland 14 8,079 5 1,082 Real estate residential 96 11,460 8 831 Consumer installment 1 3 - - Total 117 $ 22,619 17 $ 1,942 Related Party Loans In the ordinary course of business, the Company has granted loans to certain directors and their affiliates. Company policy prohibits loans to executive officers. December 31, 2015 2014 (Dollars in Thousands) Balance, beginning of year $ 4,403 $ 5,565 Advances 162 78 Repayments (674) (1,240) Transactions due to changes in related parties (73) - Balance, end of year $ 3,818 $ 4,403 Allowance for Loan Losses Commercial, Real estate Real estate Real estate - Consumer Purchased Covered Total (Dollars in Thousands) Twelve months ended December 31, 2015: Balance, January 1, 2015 $ 2,004 $ 5,030 $ 8,823 $ 4,129 $ 1,171 $ - $ - $ 21,157 Provision for loan losses (73) 278 1,221 2,067 676 344 751 5,264 Loans charged off (1,438) (622) (2,367) (1,587) (410) (950) (1,759) (9,133) Recoveries of loans previously charged off 651 323 317 151 137 1,187 1,008 3,774 Balance, December 31, 2015 $ 1,144 $ 5,009 $ 7,994 $ 4,760 $ 1,574 $ 581 $ - $ 21,062 Period-end amount allocated to: Loans individually evaluated for impairment $ 126 $ 759 $ 1,074 $ 2,172 $ - $ - $ - $ 4,131 Loans collectively evaluated for impairment 1,018 4,250 6,920 2,588 1,574 581 - 16,931 Ending balance $ 1,144 $ 5,009 $ 7,994 $ 4,760 $ 1,574 $ 581 $ - $ 21,062 Loans: Individually evaluated for impairment $ 323 $ 1,958 $ 11,877 $ 9,554 $ - $ - $ - $ 23,712 Collectively evaluated for impairment 449,300 242,735 1,093,114 560,876 37,140 1,261,821 52,451 3,697,437 Acquired with deteriorated credit quality - - - - - 102,696 85,078 187,774 Ending balance $ 449,623 $ 244,693 $ 1,104,991 $ 570,430 $ 37,140 $ 1,364,517 $ 137,529 $ 3,908,923 Commercial, Real estate Real estate Real estate - Consumer Purchased Covered Total (Dollars in Thousands) Twelve months ended December 31, 2014: Balance, January 1, 2014 $ 1,823 $ 5,538 $ 8,393 $ 6,034 $ 589 $ - $ - $ 22,377 Provision for loan losses 1,427 (265) 3,444 (452) 567 84 843 5,648 Loans charged off (1,567) (592) (3,288) (1,707) (471) (84) (1,851) (9,560) Recoveries of loans previously charged off 321 349 274 254 486 - 1,008 2,692 Balance, December 31, 2014 $ 2,004 $ 5,030 $ 8,823 $ 4,129 $ 1,171 $ - $ - $ 21,157 Period-end amount allocated to: Loans individually evaluated for impairment $ 375 $ 743 $ 1,861 $ 911 $ - $ - $ - $ 3,890 Loans collectively evaluated for impairment 1,629 4,287 6,962 3,218 1,171 - - 17,267 Ending balance $ 2,004 $ 5,030 $ 8,823 $ 4,129 $ 1,171 $ - $ - $ 21,157 Loans: Individually evaluated for impairment $ 490 $ 3,709 $ 14,546 $ 8,904 $ - $ - $ - $ 27,649 Collectively evaluated for impairment 319,164 157,798 892,978 447,202 45,090 579,172 122,248 2,563,652 Acquired with deteriorated credit quality - - - - - 95,067 149,031 244,098 Ending balance $ 319,654 $ 161,507 $ 907,524 $ 456,106 $ 45,090 $ 674,239 $ 271,279 $ 2,835,399 Commercial, Real estate Real estate Real estate - Consumer Purchased Covere |