XML 113 R32.htm IDEA: XBRL DOCUMENT v3.3.1.900
LOANS (Tables)
12 Months Ended
Dec. 31, 2015
LOANS - Carrying Amount of Accretable Yield for Purchased Impaired and Nonimpaired Loans [Abstract]  
Commercial and Consumer Credit Exposure by Risk Attribute
Commercial and consumer credit exposure by risk attribute was as follows:

 
 
As of December 31, 2015
 
 
 
 
Real Estate
 
 
 
 
(Dollars in thousands)
 
Commercial and industrial
 
Construction
 
Commercial
 
Leasing
 
Total
Pass
 
$
1,596,415

 
$
310,806

 
$
2,179,701

 
$
93,236

 
$
4,180,158

Special Mention
 
27,498

 
128

 
19,903

 
0

 
47,529

Substandard
 
39,189

 
778

 
58,693

 
750

 
99,410

Doubtful
 
0

 
0

 
0

 
0

 
0

Total
 
$
1,663,102

 
$
311,712

 
$
2,258,297

 
$
93,986

 
$
4,327,097

 
 
Real Estate
Residential
 
Installment
 
Home Equity
 
Other
 
Total
Performing
 
$
503,317

 
$
41,253

 
$
461,188

 
$
41,217

 
$
1,046,975

Nonperforming
 
8,994

 
253

 
5,441

 
0

 
14,688

Total
 
$
512,311

 
$
41,506

 
$
466,629

 
$
41,217

 
$
1,061,663


 
 
As of December 31, 2014
 
 
 
 
Real Estate
 
 
 
 
(Dollars in thousands)
 
Commercial and industrial
 
Construction
 
Commercial
 
Leasing
 
Total
Pass
 
$
1,265,116

 
$
195,787

 
$
2,027,897

 
$
75,839

 
$
3,564,639

Special Mention
 
30,903

 
0

 
25,928

 
1,728

 
58,559

Substandard
 
19,095

 
1,784

 
86,842

 
0

 
107,721

Doubtful
 
0

 
0

 
0

 
0

 
0

Total
 
$
1,315,114

 
$
197,571

 
$
2,140,667

 
$
77,567

 
$
3,730,919


 
 
Real Estate
Residential
 
Installment
 
Home Equity
 
Other
 
Total
Performing
 
$
490,314

 
$
46,806

 
$
452,281

 
$
38,475

 
$
1,027,876

Nonperforming
 
11,580

 
514

 
6,346

 
0

 
18,440

Total
 
$
501,894

 
$
47,320

 
$
458,627

 
$
38,475

 
$
1,046,316


Loan Delinquency, including Nonaccrual Loans
Loan delinquency, including nonaccrual loans, was as follows:
 
 
As of December 31, 2015
(Dollars in thousands)
 
30 – 59
days
past due
 
60 – 89
days
past due
 
> 90 days
past due
 
Total
past
due
 
Current
 
Subtotal
 
Purchased impaired
 
Total
 
> 90 days
past due
and still
accruing
Loans
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial and industrial
 
$
2,255

 
$
2,232

 
$
1,937

 
$
6,424

 
$
1,648,902

 
$
1,655,326

 
$
7,776

 
$
1,663,102

 
$
0

Real estate - construction
 
0

 
17

 
0

 
17

 
310,872

 
310,889

 
823

 
311,712

 
0

Real estate - commercial
 
2,501

 
913

 
7,421

 
10,835

 
2,124,290

 
2,135,125

 
123,172

 
2,258,297

 
0

Real estate - residential
 
1,220

 
239

 
2,242

 
3,701

 
451,907

 
455,608

 
56,703

 
512,311

 
0

Installment
 
197

 
111

 
48

 
356

 
39,206

 
39,562

 
1,944

 
41,506

 
0

Home equity
 
696

 
248

 
2,830

 
3,774

 
461,647

 
465,421

 
1,208

 
466,629

 
0

Other
 
920

 
302

 
230

 
1,452

 
133,751

 
135,203

 
0

 
135,203

 
108

Total
 
$
7,789

 
$
4,062

 
$
14,708

 
$
26,559

 
$
5,170,575

 
$
5,197,134

 
$
191,626

 
$
5,388,760

 
$
108


 
 
As of December 31, 2014
(Dollars in thousands)
 
30 - 59
days
past due
 
60 - 89
days
past due
 
> 90 days
past due
 
Total
past
due
 
Current
 
Subtotal
 
Purchased impaired
 
Total
 
> 90 days
past due and still accruing
Loans
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial and industrial
 
$
1,002

 
$
3,647

 
$
2,110

 
$
6,759

 
$
1,290,975

 
$
1,297,734

 
$
17,380

 
$
1,315,114

 
$
0

Real estate - construction
 
276

 
0

 
223

 
499

 
195,773

 
196,272

 
1,299

 
197,571

 
0

Real estate - commercial
 
8,356

 
838

 
13,952

 
23,146

 
1,944,207

 
1,967,353

 
173,314

 
2,140,667

 
0

Real estate - residential
 
1,198

 
344

 
4,224

 
5,766

 
426,908

 
432,674

 
69,220

 
501,894

 
0

Installment
 
133

 
17

 
272

 
422

 
44,235

 
44,657

 
2,663

 
47,320

 
0

Home equity
 
697

 
466

 
4,079

 
5,242

 
452,357

 
457,599

 
1,028

 
458,627

 
0

Other
 
1,133

 
128

 
216

 
1,477

 
114,565

 
116,042

 
0

 
116,042

 
216

Total
 
$
12,795

 
$
5,440

 
$
25,076

 
$
43,311

 
$
4,469,020

 
$
4,512,331

 
$
264,904

 
$
4,777,235

 
$
216


Loans Restructured During Period
The following table provides information on loan modifications classified as TDRs during the years ended December 31, 2015 and 2014:
 
Years ended December 31,
 
2015
 
2014
 
Total TDRs
 
Total TDRs
(Dollars in thousands)
Number of loans
 
Pre-modification loan balance
 
Period end balance
 
Number of loans
 
Pre-modification loan balance
 
Period end balance
Commercial and industrial
33

 
$
9,035

 
$
8,203

 
24
 
$
5,282

 
$
4,256

Real estate - construction
0

 
0

 
0

 
0
 
0

 
0

Real estate - commercial
18

 
20,249

 
16,474

 
16
 
5,235

 
3,937

Real estate - residential
10

 
1,292

 
1,238

 
31
 
1,767

 
1,516

Installment
10

 
97

 
97

 
8
 
47

 
29

Home equity
25

 
2,859

 
2,221

 
36
 
1,977

 
1,036

Total
96

 
$
33,532

 
$
28,233

 
115
 
$
14,308

 
$
10,774

Loans Restructured, Modifications
The following table provides information on how TDRs were modified during the years ended December 31, 2015 and 2014.
 
Years Ended December 31,
(Dollars in thousands)
2015
 
2014
Extended maturities
$
12,883

 
$
6,961

Adjusted interest rates
0
 
299

Combination of rate and maturity changes
1,244
 
991

Forbearance
260
 
373

Other (1)
13,846
 
2,150

Total
$
28,233

 
$
10,774

(1) Other includes covenant modifications and other concessions or combination of concessions that do not consist of interest rate adjustments, forbearance and maturity extensions.

Loan Restructuring, Loans with a Payment Default Within 12 Months of Loan Modification
The following table provides information on TDRs for which there was a payment default during the period that occurred within twelve months of the loan modification:
 
 
Years ended December 31,
 
 
2015
 
2014
(Dollars in thousands)
 
Number
of loans
 
Period end balance
 
Number
of loans
 
Period end balance
Commercial and industrial
 
2
 
$
344

 
1
 
$
143

Real estate - construction
 
0
 
0
 
0
 
0
Real estate - commercial
 
4
 
1,146
 
2
 
182
Real estate - residential
 
2
 
83
 
3
 
29
Installment
 
1
 
14
 
0
 
0
Home equity
 
1
 
34
 
3
 
91
Total
 
10
 
$
1,621

 
9
 
$
445


Nonaccrual, Restructured and Impaired Loans
Loans classified as nonaccrual and loans modified as TDRs are considered impaired. The following table provides information on impaired loans, excluding purchased impaired loans, as of December 31:

(Dollars in thousands)
 
2015
 
2014
 
2013
Impaired loans
 
 
 
 
 
 
Nonaccrual loans (1)
 
 
 
 
 
 
Commercial and industrial
 
$
8,405

 
$
6,627

 
$
8,474

Real estate-construction
 
0

 
223

 
223

Real estate-commercial
 
9,418

 
27,969

 
18,635

Real estate-residential
 
5,027

 
7,241

 
8,606

Installment
 
127

 
451

 
579

Home equity
 
4,898

 
5,958

 
4,875

Other
 
122

 
0

 
0

Total nonaccrual loans
 
27,997

 
48,469

 
41,392

Accruing troubled debt restructurings
 
28,876

 
15,928

 
15,429

Total impaired loans
 
$
56,873

 
$
64,397

 
$
56,821

 
 
 
 
 
 
 
Interest income effect
 
 
 
 
 
 
Gross amount of interest that would have been recorded under original terms
 
$
3,595

 
$
3,581

 
$
4,698

Interest included in income
 
 
 
 
 
 
Nonaccrual loans
 
475

 
537

 
560

Troubled debt restructurings
 
682

 
456

 
444

Total interest included in income
 
1,157

 
993

 
1,004

Net impact on interest income
 
$
2,438

 
$
2,588

 
$
3,694

 
 
 
 
 
 
 
Commitments outstanding to borrowers with nonaccrual loans
 
$
1

 
$
0

 
$
38

(1) Nonaccrual loans include nonaccrual TDRs of $9.3 million, $12.3 million and $13.8 million as of December 31, 2015, 2014 and 2013, respectively.
Investment in Impaired Loans
First Financial's investment in impaired loans, excluding purchased impaired loans, is as follows:
 
 
As of December 31, 2015
(Dollars in thousands)
 
Current balance
 
Contractual
principal
balance
 
Related
allowance
 
Average
balance
 
Interest
income
recognized
Loans with no related allowance recorded
 
 
 
 
 
 
 
 
 
 
Commercial and industrial
 
$
16,418

 
$
17,398

 
$
0

 
$
10,468

 
$
258

Real estate - construction
 
0

 
0

 
0

 
150

 
0

Real estate - commercial
 
16,301

 
20,479

 
0

 
19,363

 
344

Real estate - residential
 
7,447

 
8,807

 
0

 
8,143

 
184

Installment
 
253

 
276

 
0

 
380

 
7

Home equity
 
5,340

 
7,439

 
0

 
5,648

 
82

Other
 
122

 
122

 
0

 
24

 
0

Total
 
45,881

 
54,521

 
0

 
44,176

 
875

 
 
 
 
 
 
 
 
 
 
 
Loans with an allowance recorded
 
 
 
 
 
 
 
 
 
 
Commercial and industrial
 
993

 
1,178

 
357

 
1,409

 
26

Real estate - construction
 
0

 
0

 
0

 
0

 
0

Real estate - commercial
 
8,351

 
8,706

 
979

 
12,928

 
213

Real estate - residential
 
1,547

 
1,560

 
235

 
1,696

 
40

Installment
 
0

 
0

 
0

 
0

 
0

Home equity
 
101

 
101

 
2

 
101

 
3

Other
 
0

 
0

 
0

 
0

 
0

Total
 
10,992

 
11,545

 
1,573

 
16,134

 
282

 
 
 
 
 
 
 
 
 
 
 
Total
 
 

 
 

 
 

 
 

 
 

Commercial and industrial
 
17,411

 
18,576

 
357

 
11,877

 
284

Real estate - construction
 
0

 
0

 
0

 
150

 
0

Real estate - commercial
 
24,652

 
29,185

 
979

 
32,291

 
557

Real estate - residential
 
8,994

 
10,367

 
235

 
9,839

 
224

Installment
 
253

 
276

 
0

 
380

 
7

Home equity
 
5,441

 
7,540

 
2

 
5,749

 
85

Other
 
122

 
122

 
0

 
24

 
0

Total
 
$
56,873

 
$
66,066

 
$
1,573

 
$
60,310

 
$
1,157


 
 
As of December 31, 2014
(Dollars in thousands)
 
Current
balance
 
Contractual
principal
balance
 
Related
allowance
 
Average
balance
 
Interest
income
recognized
Loans with no related allowance recorded
 
 
 
 
 
 
 
 
 
 
Commercial and industrial
 
$
7,611

 
$
9,284

 
$
0

 
$
7,146

 
$
146

Real estate - construction
 
223

 
443

 
0

 
223

 
0

Real estate - commercial
 
19,285

 
23,631

 
0

 
15,653

 
285

Real estate - residential
 
9,561

 
10,867

 
0

 
9,485

 
182

Installment
 
514

 
577

 
0

 
513

 
8

Home equity
 
6,246

 
9,041

 
0

 
5,658

 
85

Other
 
0

 
0

 
0

 
0

 
0

Total
 
43,440

 
53,843

 
0

 
38,678

 
706

 
 
 
 
 
 
 
 
 
 
 
Loans with an allowance recorded
 
 

 
 
 
 
 
 
 
 
Commercial and industrial
 
2,398

 
2,605

 
739

 
4,234

 
57

Real estate - construction
 
0

 
0

 
0

 
0

 
0

Real estate - commercial
 
16,439

 
17,662

 
4,002

 
11,471

 
187

Real estate - residential
 
2,019

 
2,080

 
310

 
2,088

 
40

Installment
 
0

 
0

 
0

 
0

 
0

Home equity
 
101

 
101

 
2

 
101

 
3

Other
 
0

 
0

 
0

 
0

 
0

Total
 
20,957

 
22,448

 
5,053

 
17,894

 
287

 
 
 
 
 
 
 
 
 
 
 
Total
 
 

 
 

 
 

 
 

 
 

Commercial and industrial
 
10,009

 
11,889

 
739

 
11,380

 
203

Real estate - construction
 
223

 
443

 
0

 
223

 
0

Real estate - commercial
 
35,724

 
41,293

 
4,002

 
27,124

 
472

Real estate - residential
 
11,580

 
12,947

 
310

 
11,573

 
222

Installment
 
514

 
577

 
0

 
513

 
8

Home equity
 
6,347

 
9,142

 
2

 
5,759

 
88

Other
 
0

 
0

 
0

 
0

 
0

Total
 
$
64,397

 
$
76,291

 
$
5,053

 
$
56,572

 
$
993


 
 
As of December 31, 2013
(Dollars in thousands)
 
Current
balance
 
Contractual
principal
balance
 
Related
allowance
 
Average
balance
 
Interest
income
recognized
Loans with no related allowance recorded
 
 
 
 
 
 
 
 
 
 
Commercial and industrial
 
$
6,087

 
$
8,214

 
$
0

 
$
12,544

 
$
176

Real estate - construction
 
223

 
443

 
0

 
599

 
0

Real estate - commercial
 
13,704

 
19,079

 
0

 
18,349

 
384

Real estate - residential
 
10,291

 
12,087

 
0

 
10,225

 
152

Installment
 
647

 
668

 
0

 
465

 
6

Home equity
 
5,101

 
7,007

 
0

 
5,756

 
59

Other
 
0

 
0

 
0

 
156

 
0

Total
 
36,053

 
47,498

 
0

 
48,094

 
777

 
 
 
 
 
 
 
 
 
 
 
Loans with an allowance recorded
 
 

 
 
 
 
 
 
 
 
Commercial and industrial
 
7,013

 
8,353

 
2,080

 
5,047

 
71

Real estate - construction
 
0

 
0

 
0

 
726

 
7

Real estate - commercial
 
11,638

 
14,424

 
2,872

 
21,098

 
110

Real estate - residential
 
2,016

 
2,072

 
348

 
1,997

 
37

Installment
 
0

 
0

 
0

 
0

 
0

Home equity
 
101

 
101

 
2

 
101

 
2

Other
 
0

 
0

 
0

 
167

 
0

Total
 
20,768

 
24,950

 
5,302

 
29,136

 
227

 
 
 
 
 
 
 
 
 
 
 
Total
 
 

 
 

 
 

 
 

 
 

Commercial and industrial
 
13,100

 
16,567

 
2,080

 
17,591

 
247

Real estate - construction
 
223

 
443

 
0

 
1,325

 
7

Real estate - commercial
 
25,342

 
33,503

 
2,872

 
39,447

 
494

Real estate - residential
 
12,307

 
14,159

 
348

 
12,222

 
189

Installment
 
647

 
668

 
0

 
465

 
6

Home equity
 
5,202

 
7,108

 
2

 
5,857

 
61

Other
 
0

 
0

 
0

 
323

 
0

Total
 
$
56,821

 
$
72,448

 
$
5,302

 
$
77,230

 
$
1,004


Changes in Other Real Estate Owned
Changes in OREO were as follows:
 
 
Years ended December 31,
(Dollars in thousands)
 
2015
 
2014
 
2013
Balance at beginning of year
 
$
22,674

 
$
46,926

 
$
41,388

Additions
 
 
 
 
 
 
Commercial
 
5,187

 
8,208

 
35,966

Residential
 
3,211

 
2,329

 
1,734

Total additions
 
8,398

 
10,537

 
37,700

Disposals
 
 

 
 

 
 
Commercial
 
(12,722
)
 
(28,933
)
 
(25,214
)
Residential
 
(3,095
)
 
(1,637
)
 
(2,105
)
Total disposals
 
(15,817
)
 
(30,570
)
 
(27,319
)
Valuation adjustments
 
 

 
 

 
 
Commercial
 
(1,617
)
 
(3,765
)
 
(4,184
)
Residential
 
(384
)
 
(454
)
 
(659
)
Total valuation adjustments
 
(2,001
)
 
(4,219
)
 
(4,843
)
Balance at end of year
 
$
13,254

 
$
22,674

 
$
46,926


The preceding table includes OREO subject to loss sharing agreements of $1.4 million, $0.3 million and $27.1 million at December 31, 2015, 2014 and 2013, respectively.

Indemnification Asset Rollforward [Table Text Block]
Changes in the balance of the FDIC indemnification asset and the related impact to the Consolidated Statements of Income are presented in the table that follows:
(Dollars in thousands)
Years ended December 31,
 
 
 
2015
 
2014
 
2013
 
Affected Line Item in the Consolidated Statements of Income
Balance at beginning of year
$
22,666

 
$
45,091

 
$
119,607

 
 
Adjustments not reflected in income
 
 
 
 
 
 
 
Net FDIC claims (received) / paid
2,423

 
(6,785
)
 
(22,103
)
 
 
Adjustments reflected in income
 
 
 
 
 
 
 
Amortization
(4,740
)
 
(5,531
)
 
(7,672
)
 
Interest income, other earning assets
FDIC loss sharing income
(2,487
)
 
365

 
3,720

 
Noninterest income, FDIC loss sharing income
Offset to accelerated discount
(232
)
 
(10,474
)
 
(26,044
)
 
Noninterest income, accelerated discount on covered loans
Impairment valuation adjustment
0

 
0

 
(22,417
)
 
Noninterest expenses, FDIC indemnification impairment
Balance at end of year
$
17,630

 
$
22,666

 
$
45,091

 
 
Loans Excluded from FASB ASC Topic 310-30  
LOANS - Carrying Amount of Accretable Yield for Purchased Impaired and Nonimpaired Loans [Abstract]  
Accretable Yield for Acquired Loans
Changes in the carrying amount of accretable difference for purchased impaired loans for the years ended December 31 were as follows:
(Dollars in thousands)
 
2015
 
2014
 
2013
Balance at beginning of year
 
$
106,622

 
$
133,671

 
$
224,694

Reclassification from non-accretable difference
 
1,075

 
23,216

 
1,470

Accretion
 
(21,544
)
 
(33,730
)
 
(58,422
)
Other net activity (1)
 
(21,296
)
 
(16,535
)
 
(34,071
)
Balance at end of year
 
$
64,857

 
$
106,622

 
$
133,671

 (1)  Includes the impact of loan repayments and charge-offs.