XML 40 R28.htm IDEA: XBRL DOCUMENT v3.8.0.1
LOANS (Tables)
3 Months Ended
Mar. 31, 2018
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)
March 31,
2018
 
December 31,
2017
Commercial, financial and agricultural
$
1,387,437

 
$
1,362,508

Real estate – construction and development
631,504

 
624,595

Real estate – commercial and farmland
1,636,654

 
1,535,439

Real estate – residential
1,080,028

 
1,009,461

Consumer installment
316,363

 
324,511

 
$
5,051,986

 
$
4,856,514

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)
March 31,
2018
 
December 31,
2017
Commercial, financial and agricultural
$
64,612

 
$
74,378

Real estate – construction and development
48,940

 
65,513

Real estate – commercial and farmland
465,870

 
468,246

Real estate – residential
236,453

 
250,539

Consumer installment
2,712

 
2,919

 
$
818,587

 
$
861,595

Rollforward of Acquired Loans
A rollforward of purchased loans for the three months ended March 31, 2018 and 2017 is shown below:
(dollars in thousands)
March 31,
2018
 
March 31,
2017
Balance, January 1
$
861,595

 
$
1,069,191

Charge-offs, net of recoveries
(151
)
 
(803
)
Accretion
1,571

 
3,097

Transfers to purchased other real estate owned
(457
)
 
(1,489
)
Payments received
(43,971
)
 
(63,061
)
Ending balance
$
818,587

 
$
1,006,935

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 three months ended March 31, 2018 and 2017:
(dollars in thousands)
March 31,
2018
 
March 31,
2017
Balance, January 1
$
20,192

 
$
30,624

Accretion
(1,571
)
 
(3,097
)
Accretable discounts removed due to charge-offs

 
(13
)
Transfers between non-accretable and accretable discounts, net
146

 
(659
)
Ending balance
$
18,767

 
$
26,855

Summary of Financial Receivable Nonaccrual Basis
The following table presents an analysis of purchased loans accounted for on a nonaccrual basis:
(dollars in thousands)
March 31,
2018
 
December 31,
2017
Commercial, financial and agricultural
$
796

 
$
813

Real estate – construction and development
3,112

 
3,139

Real estate – commercial and farmland
4,347

 
5,685

Real estate – residential
7,648

 
5,743

Consumer installment
37

 
48

 
$
15,940

 
$
15,428

The following table presents an analysis of loans accounted for on a nonaccrual basis, excluding purchased loans:
(dollars in thousands)
March 31,
2018
 
December 31,
2017
Commercial, financial and agricultural
$
1,548

 
$
1,306

Real estate – construction and development
518

 
554

Real estate – commercial and farmland
3,555

 
2,665

Real estate – residential
8,311

 
9,194

Consumer installment
488

 
483

 
$
14,420

 
$
14,202

Summary of Past Due Financial Receivables
The following table presents an analysis of past-due loans, excluding purchased past-due loans as of March 31, 2018 and December 31, 2017
(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
March 31, 2018
 

 
 

 
 

 
 

 
 

 
 

 
 

Commercial, financial and agricultural
$
10,081

 
$
5,750

 
$
3,430

 
$
19,261

 
$
1,368,176

 
$
1,387,437

 
$
2,383

Real estate – construction and development
1,202

 
168

 
166

 
1,536

 
629,968

 
631,504

 

Real estate – commercial and farmland
4,189

 
590

 
1,288

 
6,067

 
1,630,587

 
1,636,654

 

Real estate – residential
11,907

 
3,058

 
7,207

 
22,172

 
1,057,856

 
1,080,028

 

Consumer installment
1,033

 
639

 
413

 
2,085

 
314,278

 
316,363

 
114

Total
$
28,412

 
$
10,205

 
$
12,504

 
$
51,121

 
$
5,000,865

 
$
5,051,986

 
$
2,497

 
 
 
 
 
 
 
 
 
 
 
 
 
 
December 31, 2017
 

 
 

 
 

 
 

 
 

 
 

 
 

Commercial, financial and agricultural
$
8,124

 
$
3,285

 
$
6,978

 
$
18,387

 
$
1,344,121

 
$
1,362,508

 
$
5,991

Real estate – construction and development
810

 
23

 
288

 
1,121

 
623,474

 
624,595

 

Real estate – commercial and farmland
869

 
787

 
1,940

 
3,596

 
1,531,843

 
1,535,439

 

Real estate – residential
8,772

 
2,941

 
7,041

 
18,754

 
990,707

 
1,009,461

 

Consumer installment
1,556

 
472

 
329

 
2,357

 
322,154

 
324,511

 

Total
$
20,131

 
$
7,508

 
$
16,576

 
$
44,215

 
$
4,812,299

 
$
4,856,514

 
$
5,991

 
The following table presents an analysis of purchased past-due loans as of March 31, 2018 and December 31, 2017
 
(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
March 31, 2018
 

 
 

 
 

 
 

 
 

 
 

 
 

Commercial, financial and agricultural
$
103

 
$

 
$
778

 
$
881

 
$
63,731

 
$
64,612

 
$

Real estate – construction and development
473

 
31

 
2,561

 
3,065

 
45,875

 
48,940

 

Real estate – commercial and farmland
1,589

 
1,022

 
1,515

 
4,126

 
461,744

 
465,870

 

Real estate – residential
4,228

 
591

 
5,594

 
10,413

 
226,040

 
236,453

 

Consumer installment
20

 

 
33

 
53

 
2,659

 
2,712

 

Total
$
6,413

 
$
1,644

 
$
10,481

 
$
18,538

 
$
800,049

 
$
818,587

 
$

 
 
 
 
 
 
 
 
 
 
 
 
 
 
December 31, 2017
 

 
 

 
 

 
 

 
 

 
 

 
 

Commercial, financial and agricultural
$

 
$
33

 
$
760

 
$
793

 
$
73,585

 
$
74,378

 
$

Real estate – construction and development
87

 
31

 
2,517

 
2,635

 
62,878

 
65,513

 

Real estate – commercial and farmland
1,190

 
701

 
2,724

 
4,615

 
463,631

 
468,246

 

Real estate – residential
2,722

 
1,585

 
2,320

 
6,627

 
243,912

 
250,539

 

Consumer installment
57

 
4

 
43

 
104

 
2,815

 
2,919

 

Total
$
4,056

 
$
2,354

 
$
8,364

 
$
14,774

 
$
846,821

 
$
861,595

 
$

Summary of Impaired Financial Receivables
The following is a summary of information pertaining to impaired loans, excluding purchased loans: 
 
As of and for the Period Ended
(dollars in thousands)
March 31,
2018
 
December 31,
2017
 
March 31,
2017
Nonaccrual loans
$
14,420

 
$
14,202

 
$
18,281

Troubled debt restructurings not included above
11,375

 
13,599

 
13,659

Total impaired loans
$
25,795

 
$
27,801

 
$
31,940

 
 
 
 
 
 
Interest income recognized on impaired loans
$
239

 
$
1,010

 
$
240

Foregone interest income on impaired loans
$
190

 
$
197

 
$
274

 
The following table presents an analysis of information pertaining to impaired loans, excluding purchased loans as of March 31, 2018, December 31, 2017 and March 31, 2017:
(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
March 31, 2018
 

 
 

 
 

 
 

 
 

 
 

Commercial, financial and agricultural
$
1,874

 
$
985

 
$
602

 
$
1,587

 
$
136

 
$
1,467

Real estate – construction and development
746

 
567

 
127

 
694

 
1

 
833

Real estate – commercial and farmland
9,515

 
522

 
7,639

 
8,161

 
1,216

 
7,753

Real estate – residential
14,908

 
4,912

 
9,946

 
14,858

 
980

 
14,891

Consumer installment
526

 
495

 

 
495

 

 
492

Total
$
27,569

 
$
7,481

 
$
18,314

 
$
25,795

 
$
2,333

 
$
25,436

 
(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
December 31, 2017
 

 
 

 
 

 
 

 
 

 
 

Commercial, financial and agricultural
$
1,453

 
$
734

 
$
613

 
$
1,347

 
$
145

 
$
1,900

Real estate – construction and development
1,467

 
471

 
500

 
971

 
48

 
1,065

Real estate – commercial and farmland
10,646

 
729

 
8,873

 
9,602

 
1,047

 
8,910

Real estate – residential
17,416

 
4,828

 
10,565

 
15,393

 
1,005

 
14,294

Consumer installment
523

 
488

 

 
488

 

 
493

Total
$
31,505

 
$
7,250

 
$
20,551

 
$
27,801

 
$
2,245

 
$
26,662

(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
March 31, 2017
 

 
 

 
 

 
 

 
 

 
 

Commercial, financial and agricultural
$
3,891

 
$
202

 
$
2,503

 
$
2,705

 
$
637

 
$
2,283

Real estate – construction and development
1,875

 

 
1,048

 
1,048

 
356

 
1,140

Real estate – commercial and farmland
12,450

 
5,655

 
5,795

 
11,450

 
1,572

 
12,163

Real estate – residential
14,344

 
2,422

 
13,727

 
16,149

 
2,645

 
16,866

Consumer installment
666

 

 
588

 
588

 
6

 
601

Total
$
33,226

 
$
8,279

 
$
23,661

 
$
31,940

 
$
5,216

 
$
33,053

The following is a summary of information pertaining to purchased impaired loans: 
 
As of and for the Period Ended
(dollars in thousands)
March 31,
2018
 
December 31,
2017
 
March 31,
2017
Nonaccrual loans
$
15,940

 
$
15,428

 
$
23,606

Troubled debt restructurings not included above
20,649

 
20,472

 
20,448

Total impaired loans
$
36,589

 
$
35,900

 
$
44,054

 
 
 
 
 
 
Interest income recognized on impaired loans
$
696

 
$
379

 
$
379

Foregone interest income on impaired loans
$
245

 
$
281

 
$
337


The following table presents an analysis of information pertaining to purchased impaired loans as of March 31, 2018, December 31, 2017 and March 31, 2017:
(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
March 31, 2018
 

 
 

 
 

 
 

 
 

 
 

Commercial, financial and agricultural
$
4,050

 
$
52

 
$
744

 
$
796

 
$
396

 
$
805

Real estate – construction and development
9,012

 
426

 
3,720

 
4,146

 
913

 
4,152

Real estate – commercial and farmland
12,590

 
861

 
10,230

 
11,091

 
767

 
11,744

Real estate – residential
22,820

 
8,426

 
12,093

 
20,519

 
745

 
19,502

Consumer installment
46

 
37

 

 
37

 

 
43

Total
$
48,518

 
$
9,802

 
$
26,787

 
$
36,589

 
$
2,821

 
$
36,246

(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
December 31, 2017
 

 
 

 
 

 
 

 
 

 
 

Commercial, financial and agricultural
$
4,170

 
$
70

 
$
744

 
$
814

 
$
400

 
$
1,450

Real estate – construction and development
9,060

 
282

 
3,875

 
4,157

 
1,114

 
4,218

Real estate – commercial and farmland
14,596

 
1,224

 
11,173

 
12,397

 
906

 
12,840

Real estate – residential
20,867

 
6,574

 
11,910

 
18,484

 
821

 
19,002

Consumer installment
57

 
48

 

 
48

 

 
68

Total
$
48,750

 
$
8,198

 
$
27,702

 
$
35,900

 
$
3,241

 
$
37,578

(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
March 31, 2017
 

 
 

 
 

 
 

 
 

 
 

Commercial, financial and agricultural
$
2,806

 
$
151

 
$
225

 
$
376

 
$

 
$
534

Real estate – construction and development
25,748

 
287

 
3,203

 
3,490

 
250

 
3,730

Real estate – commercial and farmland
30,419

 
768

 
17,532

 
18,300

 
855

 
18,467

Real estate – residential
25,855

 
7,155

 
14,713

 
21,868

 
1,091

 
22,529

Consumer installment
34

 
20

 

 
20

 

 
22

Total
$
84,862

 
$
8,381

 
$
35,673

 
$
44,054

 
$
2,196

 
$
45,282

Summary of Credit Quality Indicate Financial Receivable
The following table presents the loan portfolio, excluding purchased loans, by risk grade as of March 31, 2018 and December 31, 2017 (in thousands): 
Risk
Grade 
 
Commercial,
Financial and
Agricultural
 
Real Estate -
Construction and
Development
 
Real Estate -
Commercial and
Farmland
 
Real Estate -
Residential
 
Consumer
Installment
 
Total
March 31, 2018
1
 
$
542,520

 
$

 
$
5,234

 
$
47

 
$
9,824

 
$
557,625

2
 
568,129

 
969

 
55,823

 
48,554

 
116

 
673,591

3
 
133,302

 
57,386

 
917,751

 
918,086

 
24,192

 
2,050,717

4
 
132,154

 
561,624

 
614,291

 
86,689

 
281,550

 
1,676,308

5
 
333

 
4,490

 
6,494

 
6,180

 
2

 
17,499

6
 
5,728

 
4,435

 
24,099

 
5,385

 
148

 
39,795

7
 
5,264

 
2,600

 
12,962

 
15,087

 
531

 
36,444

8
 
7

 

 

 

 

 
7

9
 

 

 

 

 

 

Total
 
$
1,387,437

 
$
631,504

 
$
1,636,654

 
$
1,080,028

 
$
316,363

 
$
5,051,986

 
 
 
 
 
 
 
 
 
 
 
 
 
December 31, 2017
1
 
$
539,899

 
$

 
$
5,790

 
$
47

 
$
9,243

 
$
554,979

2
 
568,557

 
1,005

 
68,507

 
49,742

 
670

 
688,481

3
 
125,740

 
59,318

 
966,391

 
843,178

 
39,352

 
2,033,979

4
 
117,358

 
552,918

 
454,506

 
88,537

 
274,462

 
1,487,781

5
 
330

 
4,474

 
6,408

 
5,781

 
3

 
16,996

6
 
5,236

 
4,207

 
15,108

 
5,339

 
185

 
30,075

7
 
5,381

 
2,673

 
18,729

 
16,837

 
596

 
44,216

8
 
7

 

 

 

 

 
7

9
 

 

 

 

 

 

Total
 
$
1,362,508

 
$
624,595

 
$
1,535,439

 
$
1,009,461

 
$
324,511

 
$
4,856,514

The following table presents the purchased loan portfolio by risk grade as of March 31, 2018 and December 31, 2017 (in thousands):       
Risk
Grade 
 
Commercial,
Financial and
Agricultural
 
Real Estate -
Construction and
Development
 
Real Estate -
Commercial and
Farmland
 
Real Estate -
Residential
 
Consumer
Installment
 
Total
March 31, 2018
1
 
$
3,191

 
$

 
$

 
$

 
$
617

 
$
3,808

2
 
4,301

 

 
4,855

 
88,081

 
211

 
97,448

3
 
8,018

 
5,579

 
181,551

 
47,508

 
1,074

 
243,730

4
 
38,530

 
32,528

 
232,240

 
64,055

 
644

 
367,997

5
 

 
1,941

 
6,027

 
12,044

 

 
20,012

6
 
9,439

 
4,112

 
14,481

 
5,623

 
50

 
33,705

7
 
1,133

 
4,780

 
26,716

 
19,142

 
116

 
51,887

8
 

 

 

 

 

 

9
 

 

 

 

 

 

Total
 
$
64,612

 
$
48,940

 
$
465,870

 
$
236,453

 
$
2,712

 
$
818,587

 
 
 
 
 
 
 
 
 
 
 
 
 
December 31, 2017
1
 
$
3,358

 
$

 
$

 
$

 
$
606

 
$
3,964

2
 
4,541

 

 
5,047

 
91,270

 
240

 
101,098

3
 
8,517

 
13,014

 
186,187

 
50,988

 
1,166

 
259,872

4
 
43,085

 
39,877

 
230,570

 
70,837

 
711

 
385,080

5
 

 
2,306

 
6,081

 
11,349

 

 
19,736

6
 
13,718

 
4,076

 
13,637

 
5,637

 
53

 
37,121

7
 
1,159

 
6,240

 
26,724

 
20,458

 
143

 
54,724

8
 

 

 

 

 

 

9
 

 

 

 

 

 

Total
 
$
74,378

 
$
65,513

 
$
468,246

 
$
250,539

 
$
2,919

 
$
861,595

Summary of Troubled Debt Restructurings by Loan Class
The following table presents the loans by class modified as troubled debt restructurings, excluding purchased loans, which occurred during the three months ended March 31, 2018 and 2017
 
March 31, 2018
 
March 31, 2017
Loan Class
#
 
Balance
(in thousands)
 
#
 
Balance
(in thousands)
Commercial, financial and agricultural
2
 
$
125

 
 
$

Real estate – construction and development
1
 
4

 
 

Real estate – commercial and farmland
1
 
303

 
 

Real estate – residential
2
 
710

 
1
 
77

Consumer installment
2
 
13

 
4
 
16

Total
8
 
$
1,155

 
5
 
$
93

The following table presents the purchased loans by class modified as troubled debt restructurings, which occurred during the three months ended March 31, 2018 and 2017
 
March 31, 2018
 
March 31, 2017
Loan Class
#
 
Balance
(in thousands)
 
#
 
Balance
(in thousands)
Commercial, financial and agricultural
1
 
$
7

 
 
$

Real estate – construction and development
 

 
 

Real estate – commercial and farmland
 

 
1
 
231

Real estate – residential
2
 
179

 
1
 
124

Consumer installment
 

 
 

Total
3
 
$
186

 
2
 
$
355

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 three months ended March 31, 2018 and 2017
 
March 31, 2018
 
March 31, 2017
Loan Class
#
 
Balance
(in thousands)
 
#
 
Balance
(in thousands)
Commercial, financial and agricultural
 
$

 
3
 
$
55

Real estate – construction and development
 

 
1
 
26

Real estate – commercial and farmland
2
 
1,971

 
3
 
150

Real estate – residential
17
 
1,047

 
18
 
1,380

Consumer installment
 

 
8
 
21

Total
19
 
$
3,018

 
33
 
$
1,632

The following table presents purchased loan troubled debt restructurings by class that defaulted (defined as 30 days past due) during the three months ended March 31, 2018 and 2017:
 
March 31, 2018
 
March 31, 2017
Loan Class
#
 
Balance
(in thousands)
 
#
 
Balance
(in thousands)
Commercial, financial and agricultural
 
$

 
 
$

Real estate – construction and development
 

 
2
 
336

Real estate – commercial and farmland
1
 
351

 
3
 
1,149

Real estate – residential
8
 
555

 
8
 
565

Consumer installment
 

 
 

Total
9
 
$
906

 
13
 
$
2,050

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, excluding purchased loans, classified separately as accrual and nonaccrual at March 31, 2018 and December 31, 2017
March 31, 2018
Accruing Loans
 
Non-Accruing Loans
Loan Class
#
 
Balance
(in thousands)
 
#
 
Balance
(in thousands)
Commercial, financial and agricultural
4
 
$
39

 
13
 
$
224

Real estate – construction and development
5
 
176

 
2
 
8

Real estate – commercial and farmland
16
 
4,606

 
6
 
2,127

Real estate – residential
72
 
6,547

 
19
 
838

Consumer installment
3
 
7

 
32
 
93

Total
100
 
$
11,375

 
72
 
$
3,290

December 31, 2017
Accruing Loans
 
Non-Accruing Loans
Loan Class
#
 
Balance
(in thousands)
 
#
 
Balance
(in thousands)
Commercial, financial and agricultural
4
 
$
41

 
12
 
$
120

Real estate – construction and development
6
 
417

 
2
 
34

Real estate – commercial and farmland
17
 
6,937

 
5
 
204

Real estate – residential
74
 
6,199

 
18
 
1,508

Consumer installment
4
 
5

 
33
 
98

Total
105
 
$
13,599

 
70
 
$
1,964

The following table presents the amount of troubled debt restructurings by loan class of purchased loans, classified separately as accrual and nonaccrual at March 31, 2018 and December 31, 2017
March 31, 2018
Accruing Loans
 
Non-Accruing Loans
Loan Class
#
 
Balance
(in thousands)
 
#
 
Balance
(in thousands)
Commercial, financial and agricultural
 
$

 
4
 
$
23

Real estate – construction and development
4
 
1,034

 
6
 
316

Real estate – commercial and farmland
14
 
6,745

 
8
 
2,234

Real estate – residential
120
 
12,871

 
21
 
1,281

Consumer installment
 

 
2
 
4

Total
138
 
$
20,650

 
41
 
$
3,858

December 31, 2017
Accruing Loans
 
Non-Accruing Loans
Loan Class
#
 
Balance
(in thousands)
 
#
 
Balance
(in thousands)
Commercial, financial and agricultural
 
$

 
3
 
$
16

Real estate – construction and development
3
 
1,018

 
6
 
340

Real estate – commercial and farmland
14
 
6,713

 
10
 
2,582

Real estate – residential
117
 
12,741

 
25
 
1,462

Consumer installment
 

 
2
 
5

Total
134
 
$
20,472

 
46
 
$
4,405

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-month period ended March 31, 2018, the year ended December 31, 2017 and the three-month period ended March 31, 2017. 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
 
Purchased 
Loans
 
Purchased
Loan
Pools
 
Total
Three Months Ended
March 31, 2018
 

 
 

 
 

 
 

 
 

 
 

 
 

 
 

Balance, December 31, 2017
$
3,631

 
$
3,629

 
$
7,501

 
$
4,786

 
$
1,916

 
$
3,253

 
$
1,075

 
$
25,791

Provision for loan losses
783

 
(171
)
 
689

 
177

 
1,151

 
(747
)
 
(81
)
 
1,801

Loans charged off
(1,449
)
 

 
(142
)
 
(198
)
 
(962
)
 
(121
)
 

 
(2,872
)
Recoveries of loans previously charged off
656

 
114

 
24

 
182

 
67

 
437

 

 
1,480

Balance, March 31, 2018
$
3,621

 
$
3,572

 
$
8,072

 
$
4,947

 
$
2,172

 
$
2,822

 
$
994

 
$
26,200

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Period-end allocation:
 

 
 

 
 

 
 

 
 

 
 

 
 

 
 

Loans individually evaluated for impairment (1)
$
533

 
$
1

 
$
1,216

 
$
980

 
$

 
$
2,822

 
$
176

 
$
5,728

Loans collectively evaluated for impairment
3,088

 
3,571

 
6,856

 
3,967

 
2,172

 

 
818

 
20,472

Ending balance
$
3,621

 
$
3,572

 
$
8,072

 
$
4,947

 
$
2,172

 
$
2,822

 
$
994

 
$
26,200

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Loans:
 

 
 

 
 

 
 

 
 

 
 

 
 

 
 

Individually evaluated for impairment (1)
$
2,147

 
$
126

 
$
7,639

 
$
9,946

 
$

 
$
28,167

 
$
902

 
$
48,927

Collectively evaluated for impairment
1,385,290

 
631,378

 
1,629,015

 
1,070,082

 
316,363

 
683,784

 
318,696

 
6,034,608

Acquired with deteriorated credit quality

 

 

 

 

 
106,636

 

 
106,636

Ending balance
$
1,387,437

 
$
631,504

 
$
1,636,654

 
$
1,080,028

 
$
316,363

 
$
818,587

 
$
319,598

 
$
6,190,171


(1) At March 31, 2018, 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
 
Purchased 
Loans
 
Purchased
Loan
Pools
 
Total
Twelve Months Ended
December 31, 2017
 

 
 

 
 

 
 

 
 

 
 

 
 

 
 

Balance, January 1, 2017
$
2,192

 
$
2,990

 
$
7,662

 
$
6,786

 
$
827

 
$
1,626

 
$
1,837

 
$
23,920

Provision for loan losses
3,019

 
488

 
508

 
(86
)
 
2,591

 
2,606

 
(762
)
 
8,364

Loans charged off
(2,850
)
 
(95
)
 
(853
)
 
(2,151
)
 
(1,618
)
 
(2,900
)
 

 
(10,467
)
Recoveries of loans previously charged off
1,270

 
246

 
184

 
237

 
116

 
1,921

 

 
3,974

Balance, December 31, 2017
$
3,631

 
$
3,629

 
$
7,501

 
$
4,786

 
$
1,916

 
$
3,253

 
$
1,075

 
$
25,791

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Period-end allocation:
 

 
 

 
 

 
 

 
 

 
 

 
 

 
 

Loans individually evaluated for impairment (1)
$
465

 
$
48

 
$
1,047

 
$
1,028

 
$

 
$
3,253

 
$
177

 
$
6,018

Loans collectively evaluated for impairment
3,166

 
3,581

 
6,454

 
3,758

 
1,916

 

 
898

 
19,773

Ending balance
$
3,631

 
$
3,629

 
$
7,501

 
$
4,786

 
$
1,916

 
$
3,253

 
$
1,075

 
$
25,791

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Loans:
 

 
 

 
 

 
 

 
 

 
 

 
 

 
 

Individually evaluated for impairment (1)
$
2,971

 
$
500

 
$
8,873

 
$
10,818

 
$

 
$
28,165

 
$
904

 
$
52,231

Collectively evaluated for impairment
1,359,537

 
624,095

 
1,526,566

 
998,643

 
324,511

 
718,447

 
327,342

 
5,879,141

Acquired with deteriorated credit quality

 

 

 

 

 
114,983

 

 
114,983

Ending balance
$
1,362,508

 
$
624,595

 
$
1,535,439

 
$
1,009,461

 
$
324,511

 
$
861,595

 
$
328,246

 
$
6,046,355

 
(1) At December 31, 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
 
Purchased 
Loans
 
Purchased
Loan
Pools
 
Total
Three Months Ended
March 31, 2017
 

 
 

 
 

 
 

 
 

 
 

 
 

 
 

Balance, December 31, 2016
$
2,192

 
$
2,990

 
$
7,662

 
$
6,786

 
$
827

 
$
1,626

 
$
1,837

 
$
23,920

Provision for loan losses
641

 
640

 
217

 
(791
)
 
174

 
706

 
249

 
1,836

Loans charged off
(104
)
 
(53
)
 
(9
)
 
(216
)
 
(164
)
 
(556
)
 

 
(1,102
)
Recoveries of loans previously charged off
69

 
20

 
9

 
61

 
17

 
420

 

 
596

Balance, March 31, 2017
$
2,798

 
$
3,597

 
$
7,879

 
$
5,840

 
$
854

 
$
2,196

 
$
2,086

 
$
25,250

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Period-end allocation:
 

 
 

 
 

 
 

 
 

 
 

 
 

 
 

Loans individually evaluated for impairment (1)
$
626

 
$
354

 
$
1,574

 
$
2,538

 
$

 
$
2,196

 
$
376

 
$
7,664

Loans collectively evaluated for impairment
2,172

 
3,243

 
6,305

 
3,302

 
854

 

 
1,710

 
17,586

Ending balance
$
2,798

 
$
3,597

 
$
7,879

 
$
5,840

 
$
854

 
$
2,196

 
$
2,086

 
$
25,250

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Loans:
 

 
 

 
 

 
 

 
 

 
 

 
 

 
 

Individually evaluated for impairment (1)
$
1,937

 
$
843

 
$
11,260

 
$
9,630

 
$

 
$
35,673

 
$
3,446

 
$
62,789

Collectively evaluated for impairment
1,059,662

 
414,186

 
1,446,850

 
717,165

 
123,947

 
836,146

 
525,653

 
5,123,609

Acquired with deteriorated credit quality

 

 

 

 

 
135,116

 

 
135,116

Ending balance
$
1,061,599

 
$
415,029

 
$
1,458,110

 
$
726,795

 
$
123,947

 
$
1,006,935

 
$
529,099

 
$
5,321,514

 
(1) At March 31, 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.