XML 39 R27.htm IDEA: XBRL DOCUMENT v3.8.0.1
LOANS (Tables)
9 Months Ended
Sep. 30, 2017
Receivables [Abstract]  
Schedule of Accounts Notes Loans and Financial Receivables
Loans are stated at unpaid balances, net of unearned income and deferred loan fees. Balances within the major loans receivable categories are presented in the following table, excluding purchased loans:
(dollars in thousands)
September 30,
2017
 
December 31,
2016
Commercial, financial and agricultural
$
1,307,209

 
$
967,138

Real estate – construction and development
550,189

 
363,045

Real estate – commercial and farmland
1,558,882

 
1,406,219

Real estate – residential
969,289

 
781,018

Consumer installment
183,314

 
96,915

Other
5,795

 
12,486

 
$
4,574,678

 
$
3,626,821

Summary of Purchased Loans And Major Loan Categories
Purchased loans are shown below according to major loan type as of the end of the periods shown:
(dollars in thousands)
September 30,
2017
 
December 31,
2016
Commercial, financial and agricultural
$
80,895

 
$
96,537

Real estate – construction and development
68,583

 
81,368

Real estate – commercial and farmland
500,169

 
576,355

Real estate – residential
264,312

 
310,277

Consumer installment
3,167

 
4,654

 
$
917,126

 
$
1,069,191

Rollforward of Acquired Loans
A rollforward of purchased loans for the nine months ended September 30, 2017 and 2016 is shown below:
(dollars in thousands)
September 30,
2017
 
September 30,
2016
Balance, January 1
$
1,069,191

 
$
909,083

Charge-offs, net of recoveries
(1,761
)
 
(3,122
)
Additions due to acquisitions

 
402,942

Accretion
9,023

 
12,926

Transfers to purchased other real estate owned
(4,294
)
 
(6,262
)
Payments received
(155,033
)
 
(186,276
)
Other

 
90

Ending balance
$
917,126

 
$
1,129,381

Schedule of Changes in Accretable Discounts Related Acquired Loans
The following is a summary of changes in the accretable discounts of purchased loans during the nine months ended September 30, 2017 and 2016:
(dollars in thousands)
September 30,
2017
 
September 30,
2016
Balance, January 1
$
30,624

 
$
33,848

Additions due to acquisitions

 
9,991

Accretion
(9,023
)
 
(12,926
)
Accretable discounts removed due to charge-offs
(15
)
 
(161
)
Transfers between non-accretable and accretable discounts, net
923

 
2,544

Ending balance
$
22,509

 
$
33,296

Summary of Financial Receivable Nonaccrual Basis
The following table presents an analysis of purchased loans accounted for on a nonaccrual basis:
(dollars in thousands)
September 30,
2017
 
December 31,
2016
Commercial, financial and agricultural
$
2,086

 
$
692

Real estate – construction and development
3,255

 
2,611

Real estate – commercial and farmland
6,974

 
10,174

Real estate – residential
6,646

 
9,476

Consumer installment
88

 
13

 
$
19,049

 
$
22,966

The following table presents an analysis of loans accounted for on a nonaccrual basis, excluding purchased loans:
(dollars in thousands)
September 30,
2017
 
December 31,
2016
Commercial, financial and agricultural
$
2,409

 
$
1,814

Real estate – construction and development
735

 
547

Real estate – commercial and farmland
5,705

 
8,757

Real estate – residential
5,984

 
6,401

Consumer installment
492

 
595

 
$
15,325

 
$
18,114

Summary of Past Due Financial Receivables
The following table presents an analysis of past-due loans, excluding purchased past-due loans as of September 30, 2017 and December 31, 2016
(dollars in thousands)
Loans
30-59
Days Past
Due
 
Loans
60-89
Days
Past Due
 
Loans 90
or More
Days Past
Due
 
Total
Loans
Past Due
 
Current
Loans
 
Total
Loans
 
Loans 90
Days or
More Past
Due and
Still
Accruing
September 30, 2017
 

 
 

 
 

 
 

 
 

 
 

 
 

Commercial, financial and agricultural
$
5,388

 
$
2,488

 
$
5,025

 
$
12,901

 
$
1,294,308

 
$
1,307,209

 
$
2,941

Real estate – construction and development
341

 
52

 
517

 
910

 
549,279

 
550,189

 

Real estate – commercial and farmland
2,369

 
1,097

 
5,203

 
8,669

 
1,550,213

 
1,558,882

 

Real estate – residential
3,293

 
1,938

 
4,165

 
9,396

 
959,893

 
969,289

 

Consumer installment loans
1,034

 
408

 
338

 
1,780

 
181,534

 
183,314

 

Other

 

 

 

 
5,795

 
5,795

 

Total
$
12,425

 
$
5,983

 
$
15,248

 
$
33,656

 
$
4,541,022

 
$
4,574,678

 
$
2,941

 
 
 
 
 
 
 
 
 
 
 
 
 
 
December 31, 2016
 

 
 

 
 

 
 

 
 

 
 

 
 

Commercial, financial and agricultural
$
565

 
$
82

 
$
1,293

 
$
1,940

 
$
965,198

 
$
967,138

 
$

Real estate – construction and development
908

 
446

 
439

 
1,793

 
361,252

 
363,045

 

Real estate – commercial and farmland
6,329

 
1,711

 
6,945

 
14,985

 
1,391,234

 
1,406,219

 

Real estate – residential
6,354

 
1,282

 
5,302

 
12,938

 
768,080

 
781,018

 

Consumer installment loans
624

 
263

 
350

 
1,237

 
95,678

 
96,915

 

Other

 

 

 

 
12,486

 
12,486

 

Total
$
14,780

 
$
3,784

 
$
14,329

 
$
32,893

 
$
3,593,928

 
$
3,626,821

 
$

 
The following table presents an analysis of purchased past-due loans as of September 30, 2017 and December 31, 2016
 
(dollars in thousands)
Loans
30-59
Days Past
Due
 
Loans
60-89
Days
Past Due
 
Loans 90
or More
Days Past
Due
 
Total
Loans
Past Due
 
Current
Loans
 
Total
Loans
 
Loans 90
Days or
More Past
Due and
Still
Accruing
September 30, 2017
 

 
 

 
 

 
 

 
 

 
 

 
 

Commercial, financial and agricultural
$
2,674

 
$
2

 
$
288

 
$
2,964

 
$
77,931

 
$
80,895

 
$

Real estate – construction and development
1,221

 
935

 
1,713

 
3,869

 
64,714

 
68,583

 

Real estate – commercial and farmland
2,842

 
1,318

 
1,823

 
5,983

 
494,186

 
500,169

 

Real estate – residential
3,308

 
440

 
3,435

 
7,183

 
257,129

 
264,312

 

Consumer installment loans
1

 
4

 
43

 
48

 
3,119

 
3,167

 

Total
$
10,046

 
$
2,699

 
$
7,302

 
$
20,047

 
$
897,079

 
$
917,126

 
$

 
 
 
 
 
 
 
 
 
 
 
 
 
 
December 31, 2016
 

 
 

 
 

 
 

 
 

 
 

 
 

Commercial, financial and agricultural
$
113

 
$
18

 
$
593

 
$
724

 
$
95,813

 
$
96,537

 
$

Real estate – construction and development
161

 
11

 
2,518

 
2,690

 
78,678

 
81,368

 

Real estate – commercial and farmland
2,034

 
326

 
7,152

 
9,512

 
566,843

 
576,355

 

Real estate – residential
4,566

 
698

 
6,835

 
12,099

 
298,178

 
310,277

 

Consumer installment loans
22

 

 
13

 
35

 
4,619

 
4,654

 

Total
$
6,896

 
$
1,053

 
$
17,111

 
$
25,060

 
$
1,044,131

 
$
1,069,191

 
$

Summary of Impaired Financial Receivables
The following is a summary of information pertaining to purchased impaired loans: 
 
As of and for the Period Ended
(dollars in thousands)
September 30,
2017
 
December 31,
2016
 
September 30,
2016
Nonaccrual loans
$
19,049

 
$
22,966

 
$
23,827

Troubled debt restructurings not included above
20,205

 
23,543

 
21,117

Total impaired loans
$
39,254

 
$
46,509

 
$
44,944

 
 
 
 
 
 
Quarter-to-date interest income recognized on impaired loans
$
493

 
$
377

 
$
1,493

Year-to-date interest income recognized on impaired loans
$
1,246

 
$
2,755

 
$
2,378

Quarter-to-date foregone interest income on impaired loans
$
356

 
$
354

 
$
346

Year-to-date foregone interest income on impaired loans
$
958

 
$
1,637

 
$
1,283


The following table presents an analysis of information pertaining to purchased impaired loans as of September 30, 2017, December 31, 2016 and September 30, 2016:
(dollars in thousands)
Unpaid
Contractual
Principal
Balance
 
Recorded
Investment
With No
Allowance
 
Recorded
Investment
With
Allowance
 
Total
Recorded
Investment
 
Related 
Allowance
 
Three
 Month
Average
Recorded
Investment
 
Nine
 Month
Average
Recorded
Investment
September 30, 2017
 

 
 

 
 

 
 

 
 

 
 

 
 

Commercial, financial and agricultural
$
5,333

 
$
345

 
$
1,741

 
$
2,086

 
$
800

 
$
1,128

 
$
831

Real estate – construction and development
9,268

 
1,189

 
3,088

 
4,277

 
537

 
3,885

 
3,807

Real estate – commercial and farmland
16,492

 
1,516

 
11,766

 
13,282

 
1,140

 
13,658

 
16,063

Real estate – residential
22,462

 
7,224

 
12,297

 
19,521

 
762

 
20,088

 
21,308

Consumer installment loans
97

 
88

 

 
88

 

 
58

 
40

Total
$
53,652

 
$
10,362

 
$
28,892

 
$
39,254

 
$
3,239

 
$
38,817

 
$
42,049

(dollars in thousands)
Unpaid
Contractual
Principal
Balance
 
Recorded
Investment
With No
Allowance
 
Recorded
Investment
With
Allowance
 
Total
Recorded
Investment
 
Related 
Allowance
 
Three
Month
Average
Recorded
Investment
 
Twelve
Month
Average
Recorded
Investment
December 31, 2016
 

 
 

 
 

 
 

 
 

 
 

 
 

Commercial, financial and agricultural
$
5,031

 
$
370

 
$
322

 
$
692

 
$

 
$
783

 
$
2,206

Real estate – construction and development
24,566

 
493

 
3,477

 
3,970

 
153

 
3,888

 
4,279

Real estate – commercial and farmland
36,174

 
3,598

 
15,036

 
18,634

 
385

 
17,806

 
19,872

Real estate – residential
27,022

 
7,883

 
15,306

 
23,189

 
1,088

 
23,201

 
23,163

Consumer installment loans
37

 
24

 

 
24

 

 
51

 
96

Total
$
92,830

 
$
12,368

 
$
34,141

 
$
46,509

 
$
1,626

 
$
45,729

 
$
49,616

(dollars in thousands)
Unpaid
Contractual
Principal
Balance
 
Recorded
Investment
With No
Allowance
 
Recorded
Investment
With
Allowance
 
Total
Recorded
Investment
 
Related
Allowance
 
Three
Month
Average
Recorded
Investment
 
Nine
 Month
Average
Recorded
Investment
September 30, 2016
 

 
 

 
 

 
 

 
 

 
 

 
 

Commercial, financial and agricultural
$
5,097

 
$
648

 
$
225

 
$
873

 
$

 
$
838

 
$
2,251

Real estate – construction and development
24,253

 
296

 
3,509

 
3,805

 
184

 
3,946

 
4,075

Real estate – commercial and farmland
41,098

 
1,861

 
15,116

 
16,977

 
402

 
18,196

 
19,569

Real estate – residential
26,908

 
7,473

 
15,740

 
23,213

 
935

 
23,103

 
22,893

Consumer installment loans
98

 
76

 

 
76

 

 
80

 
105

Total
$
97,454

 
$
10,354

 
$
34,590

 
$
44,944

 
$
1,521

 
$
46,163

 
$
48,893

The following is a summary of information pertaining to impaired loans, excluding purchased loans: 
 
As of and for the Period Ended
(dollars in thousands)
September 30,
2017
 
December 31,
2016
 
September 30,
2016
Nonaccrual loans
$
15,325

 
$
18,114

 
$
16,570

Troubled debt restructurings not included above
12,452

 
14,209

 
14,013

Total impaired loans
$
27,777

 
$
32,323

 
$
30,583

 
 
 
 
 
 
Quarter-to-date interest income recognized on impaired loans
$
297

 
$
225

 
$
252

Year-to-date interest income recognized on impaired loans
$
857

 
$
1,033

 
$
808

Quarter-to-date foregone interest income on impaired loans
$
233

 
$
267

 
$
239

Year-to-date foregone interest income on impaired loans
$
753

 
$
977

 
$
710

 
The following table presents an analysis of information pertaining to impaired loans, excluding purchased loans as of September 30, 2017, December 31, 2016 and September 30, 2016:
(dollars in thousands)
Unpaid
Contractual
Principal
Balance
 
Recorded
Investment
With No
Allowance
 
Recorded
Investment
With
Allowance
 
Total
Recorded
Investment
 
Related
Allowance
 
Three
 Month
Average
Recorded
Investment
 
Nine
 Month
Average
Recorded
Investment
September 30, 2017
 

 
 

 
 

 
 

 
 

 
 

 
 

Commercial, financial and agricultural
$
2,924

 
$
1,121

 
$
1,331

 
$
2,452

 
$
379

 
$
2,478

 
$
2,380

Real estate – construction and development
1,655

 
532

 
627

 
1,159

 
81

 
1,179

 
1,160

Real estate – commercial and farmland
11,451

 
536

 
9,938

 
10,474

 
806

 
10,669

 
11,416

Real estate – residential
15,211

 
4,558

 
8,636

 
13,194

 
1,058

 
13,683

 
14,814

Consumer installment loans
538

 
498

 

 
498

 

 
507

 
554

Total
$
31,779

 
$
7,245

 
$
20,532

 
$
27,777

 
$
2,324

 
$
28,516

 
$
30,324

 
(dollars in thousands)
Unpaid
Contractual
Principal
Balance
 
Recorded
Investment
With No
Allowance
 
Recorded
Investment
With
Allowance
 
Total
Recorded
Investment
 
Related
Allowance
 
Three
Month
Average
Recorded
Investment
 
Twelve
Month
Average
Recorded
Investment
December 31, 2016
 

 
 

 
 

 
 

 
 

 
 

 
 

Commercial, financial and agricultural
$
3,068

 
$
204

 
$
1,656

 
$
1,860

 
$
134

 
$
1,613

 
$
1,684

Real estate – construction and development
2,047

 

 
1,233

 
1,233

 
273

 
1,590

 
2,018

Real estate – commercial and farmland
13,906

 
6,811

 
6,065

 
12,876

 
1,503

 
12,948

 
12,845

Real estate – residential
15,482

 
2,238

 
13,503

 
15,741

 
3,080

 
15,525

 
14,453

Consumer installment loans
671

 

 
613

 
613

 
5

 
576

 
506

Total
$
35,174

 
$
9,253

 
$
23,070

 
$
32,323

 
$
4,995

 
$
32,252

 
$
31,506

(dollars in thousands)
Unpaid
Contractual
Principal
Balance
 
Recorded
Investment
With No
Allowance
 
Recorded
Investment
With
Allowance
 
Total
Recorded
Investment
 
Related 
Allowance
 
Three
 Month
Average
Recorded
Investment
 
Nine
 Month
Average
Recorded
Investment
September 30, 2016
 

 
 

 
 

 
 

 
 

 
 

 
 

Commercial, financial and agricultural
$
2,568

 
$
252

 
$
1,114

 
$
1,366

 
$
118

 
$
1,736

 
$
1,640

Real estate – construction and development
2,972

 

 
1,946

 
1,946

 
537

 
2,001

 
2,214

Real estate – commercial and farmland
14,015

 
5,499

 
7,520

 
13,019

 
873

 
12,776

 
12,837

Real estate – residential
14,350

 
2,046

 
11,667

 
13,713

 
2,648

 
13,686

 
13,516

Consumer installment loans
586

 

 
539

 
539

 
6

 
492

 
479

Total
$
34,491

 
$
7,797

 
$
22,786

 
$
30,583

 
$
4,182

 
$
30,691

 
$
30,686

Summary of Credit Quality Indicate Financial Receivable
The following table presents the purchased loan portfolio by risk grade as of September 30, 2017 and December 31, 2016 (in thousands):       
Risk
Grade 
 
Commercial,
Financial and
Agricultural
 
Real Estate -
Construction and
Development
 
Real Estate -
Commercial and
Farmland
 
Real Estate -
Residential
 
Consumer
Installment
Loans
 
Other
 
Total
September 30, 2017
10
 
$
3,377

 
$

 
$

 
$

 
$
662

 
$

 
$
4,039

15
 
4,969

 

 
5,327

 
96,570

 
231

 

 
107,097

20
 
9,497

 
13,548

 
198,960

 
52,646

 
1,204

 

 
275,855

23
 

 
2,302

 
6,936

 
10,621

 

 

 
19,859

25
 
47,822

 
40,500

 
243,216

 
79,374

 
864

 

 
411,776

30
 
12,817

 
7,617

 
22,829

 
7,378

 
55

 

 
50,696

40
 
2,413

 
4,616

 
22,901

 
17,723

 
151

 

 
47,804

50
 

 

 

 

 

 

 

60
 

 

 

 

 

 

 

Total
 
$
80,895

 
$
68,583

 
$
500,169

 
$
264,312

 
$
3,167

 
$

 
$
917,126

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
December 31, 2016
10
 
$
5,722

 
$

 
$

 
$

 
$
814

 
$

 
$
6,536

15
 
1,266

 

 
7,619

 
31,331

 
570

 

 
40,786

20
 
16,204

 
10,686

 
194,168

 
111,712

 
1,583

 

 
334,353

23
 
22

 
3,643

 
9,019

 
14,791

 

 

 
27,475

25
 
67,123

 
56,006

 
323,242

 
121,379

 
1,276

 

 
569,026

30
 
5,072

 
7,271

 
15,039

 
7,605

 
45

 

 
35,032

40
 
1,128

 
3,762

 
27,268

 
23,459

 
366

 

 
55,983

50
 

 

 

 

 

 

 

60
 

 

 

 

 

 

 

Total
 
$
96,537

 
$
81,368

 
$
576,355

 
$
310,277

 
$
4,654

 
$

 
$
1,069,191

The following table presents the loan portfolio, excluding purchased loans, by risk grade as of September 30, 2017 and December 31, 2016 (in thousands): 
Risk
Grade 
 
Commercial,
Financial and
Agricultural
 
Real Estate -
Construction and
Development
 
Real Estate -
Commercial and
Farmland
 
Real Estate -
Residential
 
Consumer
Installment
Loans
 
Other
 
Total
September 30, 2017
10
 
$
495,116

 
$

 
$
6,029

 
$
49

 
$
9,068

 
$

 
$
510,262

15
 
559,781

 
959

 
75,462

 
55,759

 
256

 

 
692,217

20
 
117,904

 
48,640

 
1,005,945

 
800,557

 
24,332

 
5,795

 
2,003,173

23
 
343

 
4,403

 
4,242

 
5,986

 
3

 

 
14,977

25
 
121,558

 
488,956

 
431,862

 
86,702

 
148,891

 

 
1,277,969

30
 
8,350

 
4,458

 
17,568

 
5,674

 
93

 

 
36,143

40
 
4,150

 
2,773

 
17,774

 
14,562

 
671

 

 
39,930

50
 
7

 

 

 

 

 

 
7

60
 

 

 

 

 

 

 

Total
 
$
1,307,209

 
$
550,189

 
$
1,558,882

 
$
969,289

 
$
183,314

 
$
5,795

 
$
4,574,678

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
December 31, 2016
10
 
$
397,093

 
$

 
$
8,814

 
$
125

 
$
8,532

 
$

 
$
414,564

15
 
376,323

 
5,390

 
102,893

 
54,136

 
405

 

 
539,147

20
 
97,057

 
36,307

 
889,539

 
609,583

 
25,026

 
12,486

 
1,669,998

23
 
366

 
6,803

 
8,533

 
7,470

 
14

 

 
23,186

25
 
92,066

 
307,903

 
357,151

 
88,370

 
62,098

 

 
907,588

30
 
144

 
719

 
22,986

 
5,197

 
126

 

 
29,172

40
 
4,089

 
5,923

 
16,303

 
16,038

 
714

 

 
43,067

50
 

 

 

 
99

 

 

 
99

60
 

 

 

 

 

 

 

Total
 
$
967,138

 
$
363,045

 
$
1,406,219

 
$
781,018

 
$
96,915

 
$
12,486

 
$
3,626,821

Summary of Troubled Debt Restructurings by Loan Class
The following table presents the purchased loans by class modified as troubled debt restructurings, which occurred during the nine months ended September 30, 2017 and 2016
 
September 30, 2017
 
September 30, 2016
Loan Class
#
 
Balance
(in thousands)
 
#
 
Balance
(in thousands)
Commercial, financial and agricultural
 
$

 
1
 
$
76

Real estate – construction and development
 

 
 

Real estate – commercial and farmland
 

 
3
 
708

Real estate – residential
8
 
1,005

 
8
 
1,130

Consumer installment
 

 
 

Total
8
 
$
1,005

 
12
 
$
1,914

The following table presents the loans by class modified as troubled debt restructurings, excluding purchased loans, which occurred during the nine months ended September 30, 2017 and 2016
 
September 30, 2017
 
September 30, 2016
Loan Class
#
 
Balance
(in thousands)
 
#
 
Balance
(in thousands)
Commercial, financial and agricultural
1
 
$
4

 
5
 
$
59

Real estate – construction and development
 

 
2
 
251

Real estate – commercial and farmland
2
 
226

 
4
 
1,658

Real estate – residential
10
 
526

 
7
 
887

Consumer installment
6
 
27

 
9
 
44

Total
19
 
$
783

 
27
 
$
2,899

Troubled Debt Restructurings on Financing Receivable Payment Default
The following table presents for loans, excluding purchased loans, the troubled debt restructurings by class that defaulted (defined as 30 days past due) during the nine months ended September 30, 2017 and 2016
 
September 30, 2017
 
September 30, 2016
Loan Class
#
 
Balance
(in thousands)
 
#
 
Balance
(in thousands)
Commercial, financial and agricultural
4
 
$
58

 
5
 
$
51

Real estate – construction and development
1
 
25

 
 

Real estate – commercial and farmland
4
 
200

 
5
 
517

Real estate – residential
12
 
878

 
3
 
219

Consumer installment
7
 
25

 
2
 
6

Total
28
 
$
1,186

 
15
 
$
793

The following table presents purchased loan troubled debt restructurings by class that defaulted (defined as 30 days past due) during the nine months ended September 30, 2017 and 2016:
 
September 30, 2017
 
September 30, 2016
Loan Class
#
 
Balance
(in thousands)
 
#
 
Balance
(in thousands)
Commercial, financial and agricultural
1
 
$
5

 
2
 
$
76

Real estate – construction and development
 

 
1
 
10

Real estate – commercial and farmland
5
 
1,945

 
1
 
207

Real estate – residential
7
 
333

 
11
 
440

Consumer installment
1
 
3

 
 

Total
14
 
$
2,286

 
15
 
$
733

Summary of Troubled Debt Restructuring by Loan Class, Classified Separately under Restructured Terms
The following table presents the amount of troubled debt restructurings by loan class of purchased loans, classified separately as accrual and nonaccrual at September 30, 2017 and December 31, 2016
September 30, 2017
Accruing Loans
 
Non-Accruing Loans
Loan Class
#
 
Balance
(in thousands)
 
#
 
Balance
(in thousands)
Commercial, financial and agricultural
 
$

 
3
 
$
18

Real estate – construction and development
3
 
1,022

 
6
 
349

Real estate – commercial and farmland
15
 
6,308

 
11
 
3,834

Real estate – residential
119
 
12,875

 
25
 
1,627

Consumer installment
 

 
2
 
6

Total
137
 
$
20,205

 
47
 
$
5,834

December 31, 2016
Accruing Loans
 
Non-Accruing Loans
Loan Class
#
 
Balance
(in thousands)
 
#
 
Balance
(in thousands)
Commercial, financial and agricultural
1
 
$
1

 
4
 
$
91

Real estate – construction and development
6
 
1,358

 
3
 
30

Real estate – commercial and farmland
20
 
8,460

 
5
 
2,402

Real estate – residential
123
 
13,713

 
33
 
2,077

Consumer installment
3
 
11

 
1
 

Total
153
 
$
23,543

 
46
 
$
4,600

The following table presents the amount of troubled debt restructurings by loan class, excluding purchased loans, classified separately as accrual and nonaccrual at September 30, 2017 and December 31, 2016
September 30, 2017
Accruing Loans
 
Non-Accruing Loans
Loan Class
#
 
Balance
(in thousands)
 
#
 
Balance
(in thousands)
Commercial, financial and agricultural
4
 
$
44

 
13
 
$
129

Real estate – construction and development
7
 
424

 
2
 
34

Real estate – commercial and farmland
16
 
4,769

 
5
 
210

Real estate – residential
78
 
7,209

 
16
 
1,212

Consumer installment
4
 
6

 
36
 
130

Total
109
 
$
12,452

 
72
 
$
1,715

December 31, 2016
Accruing Loans
 
Non-Accruing Loans
Loan Class
#
 
Balance
(in thousands)
 
#
 
Balance
(in thousands)
Commercial, financial and agricultural
4
 
$
47

 
15
 
$
114

Real estate – construction and development
8
 
686

 
2
 
34

Real estate – commercial and farmland
16
 
4,119

 
5
 
2,970

Real estate – residential
82
 
9,340

 
15
 
739

Consumer installment
7
 
17

 
32
 
130

Total
117
 
$
14,209

 
69
 
$
3,987

Schedule of Allowances for Loan Losses by Portfolio Segment
The following tables detail activity in the allowance for loan losses by portfolio segment for the three and nine-month periods ended September 30, 2017, the year ended December 31, 2016 and the three and nine-month periods ended September 30, 2016. Allocation of a portion of the allowance to one category of loans does not preclude its availability to absorb losses in other categories.
(dollars in thousands)
Commercial,
Financial and
Agricultural
 
Real Estate –
Construction and
Development
 
Real Estate –
Commercial and
Farmland
 
Real Estate –
Residential
 
Consumer
Installment
Loans and
Other
 
Purchased 
Loans
 
Purchased
Loan
Pools
 
Total
Three Months Ended
September 30, 2017
 

 
 

 
 

 
 

 
 

 
 

 
 

 
 

Balance, June 30, 2017
$
3,302

 
$
3,756

 
$
7,869

 
$
5,605

 
$
1,155

 
$
1,791

 
$
1,623

 
$
25,101

Provision for loan losses
910

 
(587
)
 
68

 
127

 
670

 
745

 
(146
)
 
1,787

Loans charged off
(1,091
)
 
(1
)
 
(18
)
 
(852
)
 
(320
)
 
(161
)
 

 
(2,443
)
Recoveries of loans previously charged off
409

 
126

 
26

 
56

 
17

 
887

 

 
1,521

Balance, September 30, 2017
$
3,530

 
$
3,294

 
$
7,945

 
$
4,936

 
$
1,522

 
$
3,262

 
$
1,477

 
$
25,966

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Nine Months Ended
September 30, 2017:
 

 
 

 
 

 
 

 
 

 
 

 
 

 
 

Balance, December 31, 2016
$
2,192

 
$
2,990

 
$
7,662

 
$
6,786

 
$
827

 
$
1,626

 
$
1,837

 
$
23,920

Provision for loan losses
2,535

 
155

 
540

 
(9
)
 
1,539

 
1,428

 
(360
)
 
5,828

Loans charged off
(1,896
)
 
(95
)
 
(413
)
 
(2,031
)
 
(922
)
 
(1,472
)
 

 
(6,829
)
Recoveries of loans previously charged off
699

 
244

 
156

 
190

 
78

 
1,680

 

 
3,047

Balance, September 30, 2017
$
3,530

 
$
3,294

 
$
7,945

 
$
4,936

 
$
1,522

 
$
3,262

 
$
1,477

 
$
25,966

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Period-end allocation:
 

 
 

 
 

 
 

 
 

 
 

 
 

 
 

Loans individually evaluated for impairment (1)
$
509

 
$
81

 
$
1,380

 
$
1,058

 
$

 
$
3,262

 
$
105

 
$
6,395

Loans collectively evaluated for impairment
3,021

 
3,213

 
6,565

 
3,878

 
1,522

 

 
1,372

 
19,571

Ending balance
$
3,530

 
$
3,294

 
$
7,945

 
$
4,936

 
$
1,522

 
$
3,262

 
$
1,477

 
$
25,966

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Loans:
 

 
 

 
 

 
 

 
 

 
 

 
 

 
 

Individually evaluated for impairment (1)
$
3,204

 
$
627

 
$
10,512

 
$
8,636

 
$

 
$
32,032

 
$
915

 
$
55,926

Collectively evaluated for impairment
1,304,005

 
549,562

 
1,548,370

 
960,653

 
189,109

 
763,271

 
464,303

 
5,779,273

Acquired with deteriorated credit quality

 

 

 

 

 
121,823

 

 
121,823

Ending balance
$
1,307,209

 
$
550,189

 
$
1,558,882

 
$
969,289

 
$
189,109

 
$
917,126

 
$
465,218

 
$
5,957,022


(1) At September 30, 2017, loans individually evaluated for impairment includes all nonaccrual loans greater than $100,000 and all troubled debt restructurings greater than $100,000, including all troubled debt restructurings and not only those currently classified as troubled debt restructurings.
(dollars in thousands)
Commercial,
Financial and
Agricultural
 
Real Estate –
Construction and
Development
 
Real Estate –
Commercial and
Farmland
 
Real Estate –
Residential
 
Consumer
Installment
Loans and
Other
 
Purchased 
Loans
 
Purchased
Loan
Pools
 
Total
Twelve Months Ended
December 31, 2016
 

 
 

 
 

 
 

 
 

 
 

 
 

 
 

Balance, January 1, 2016
$
1,144

 
$
5,009

 
$
7,994

 
$
4,760

 
$
1,574

 
$

 
$
581

 
$
21,062

Provision for loan losses
2,647

 
(1,921
)
 
107

 
2,757

 
(523
)
 
(232
)
 
1,256

 
4,091

Loans charged off
(1,999
)
 
(588
)
 
(708
)
 
(1,122
)
 
(351
)
 
(1,559
)
 

 
(6,327
)
Recoveries of loans previously charged off
400

 
490

 
269

 
391

 
127

 
3,417

 

 
5,094

Balance, December 31, 2016
$
2,192

 
$
2,990

 
$
7,662

 
$
6,786

 
$
827

 
$
1,626

 
$
1,837

 
$
23,920

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Period-end allocation:
 

 
 

 
 

 
 

 
 

 
 

 
 

 
 

Loans individually evaluated for impairment (1)
$
120

 
$
266

 
$
1,502

 
$
2,893

 
$

 
$
1,626

 
$

 
$
6,407

Loans collectively evaluated for impairment
2,072

 
2,724

 
6,160

 
3,893

 
827

 

 
1,837

 
17,513

Ending balance
$
2,192

 
$
2,990

 
$
7,662

 
$
6,786

 
$
827

 
$
1,626

 
$
1,837

 
$
23,920

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Loans:
 

 
 

 
 

 
 

 
 

 
 

 
 

 
 

Individually evaluated for impairment (1)
$
501

 
$
659

 
$
12,423

 
$
12,697

 
$

 
$
34,141

 
$

 
$
60,421

Collectively evaluated for impairment
966,637

 
362,386

 
1,393,796

 
768,321

 
109,401

 
886,516

 
568,314

 
5,055,371

Acquired with deteriorated credit quality

 

 

 

 

 
148,534

 

 
148,534

Ending balance
$
967,138

 
$
363,045

 
$
1,406,219

 
$
781,018

 
$
109,401

 
$
1,069,191

 
$
568,314

 
$
5,264,326

 
(1) At December 31, 2016, loans individually evaluated for impairment includes all nonaccrual loans greater than $100,000 and all troubled debt restructurings greater than $100,000, including all troubled debt restructurings and not only those currently classified as troubled debt restructurings.
(dollars in thousands)
Commercial,
Financial and
Agricultural
 
Real Estate –
Construction and
Development
 
Real Estate –
Commercial and
Farmland
 
Real Estate –
Residential
 
Consumer
Installment
Loans and
Other
 
Purchased 
Loans
 
Purchased
Loan
Pools
 
Total
Three Months Ended
September 30, 2016
 

 
 

 
 

 
 

 
 

 
 

 
 

 
 

Balance, June 30, 2016
$
1,667

 
$
3,599

 
$
7,459

 
$
4,263

 
$
2,160

 
$
1,387

 
$
1,199

 
$
21,734

Provision for loan losses
677

 
(521
)
 
(554
)
 
2,649

 
(1,595
)
 
(654
)
 
809

 
811

Loans charged off
(326
)
 
(60
)
 

 
(292
)
 
(74
)
 
(699
)
 

 
(1,451
)
Recoveries of loans previously charged off
119

 
131

 
13

 
40

 
78

 
1,488

 

 
1,869

Balance, September 30, 2016
$
2,137

 
$
3,149

 
$
6,918

 
$
6,660

 
$
569

 
$
1,522

 
$
2,008

 
$
22,963

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Nine Months Ended
September 30, 2016:
 

 
 

 
 

 
 

 
 

 
 

 
 

 
 

Balance, December 31, 2015
$
1,144

 
$
5,009

 
$
7,994

 
$
4,760

 
$
1,574

 
$

 
$
581

 
$
21,062

Provision for loan losses
1,987

 
(2,010
)
 
(559
)
 
2,415

 
(932
)
 
53

 
1,427

 
2,381

Loans charged off
(1,273
)
 
(324
)
 
(708
)
 
(883
)
 
(192
)
 
(1,261
)
 

 
(4,641
)
Recoveries of loans previously charged off
279

 
474

 
191

 
368

 
119

 
2,730

 

 
4,161

Balance, September 30, 2016
$
2,137

 
$
3,149

 
$
6,918

 
$
6,660

 
$
569

 
$
1,522

 
$
2,008

 
$
22,963

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Period-end allocation:
 

 
 

 
 

 
 

 
 

 
 

 
 

 
 

Loans individually evaluated for impairment (1)
$
107

 
$
529

 
$
883

 
$
2,629

 
$

 
$
1,522

 
$

 
$
5,670

Loans collectively evaluated for impairment
2,030

 
2,620

 
6,035

 
4,031

 
569

 

 
2,008

 
17,293

Ending balance
$
2,137

 
$
3,149

 
$
6,918

 
$
6,660

 
$
569

 
$
1,522

 
$
2,008

 
$
22,963

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Loans:
 

 
 

 
 

 
 

 
 

 
 

 
 

 
 

Individually evaluated for impairment (1)
$
424

 
$
1,154

 
$
11,699

 
$
11,571

 
$

 
$
34,991

 
$

 
$
59,839

Collectively evaluated for impairment
625,523

 
327,154

 
1,285,883

 
755,362

 
72,269

 
939,243

 
624,886

 
4,630,320

Acquired with deteriorated credit quality

 

 

 

 

 
155,147

 

 
155,147

Ending balance
$
625,947

 
$
328,308

 
$
1,297,582

 
$
766,933

 
$
72,269

 
$
1,129,381

 
$
624,886

 
$
4,845,306

 
(1) At September 30, 2016, loans individually evaluated for impairment includes all nonaccrual loans greater than $100,000 and all troubled debt restructurings greater than $100,000, including all troubled debt restructurings and not only those currently classified as troubled debt restructurings.