ý | Quarterly Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934 |
o | Transition Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934 |
Mississippi | 64-0676974 | |
(State or other jurisdiction of | (I.R.S. Employer | |
incorporation or organization) | Identification No.) | |
209 Troy Street, Tupelo, Mississippi | 38804-4827 | |
(Address of principal executive offices) | (Zip Code) |
Large accelerated filer | o | Accelerated filer | ý |
Non-accelerated filer | o (Do not check if a smaller reporting company) | Smaller reporting company | o |
Page | ||
PART I | ||
Item 1. | ||
Item 2. | ||
Item 3. | ||
Item 4. | ||
PART II | ||
Item 1A. | ||
Item 2. | ||
Item 6. | ||
(Unaudited) | |||||||
September 30, 2014 | December 31, 2013 | ||||||
Assets | |||||||
Cash and due from banks | $ | 56,560 | $ | 87,342 | |||
Interest-bearing balances with banks | 85,034 | 159,306 | |||||
Cash and cash equivalents | 141,594 | 246,648 | |||||
Securities held to maturity (fair value of $444,926 and $408,576, respectively) | 434,705 | 412,075 | |||||
Securities available for sale, at fair value | 545,623 | 501,254 | |||||
Mortgage loans held for sale, at fair value | 30,451 | 33,440 | |||||
Loans, net of unearned income: | |||||||
Acquired and covered by FDIC loss-share agreements ("covered loans") | 155,319 | 181,674 | |||||
Acquired and non-covered by FDIC loss-share agreements ("acquired non-covered loans") | 636,628 | 813,543 | |||||
Not acquired | 3,165,492 | 2,885,801 | |||||
Total loans, net of unearned income | 3,957,439 | 3,881,018 | |||||
Allowance for loan losses | (44,569 | ) | (47,665 | ) | |||
Loans, net | 3,912,870 | 3,833,353 | |||||
Premises and equipment, net | 109,098 | 101,525 | |||||
Other real estate owned: | |||||||
Covered under FDIC loss-share agreements | 4,033 | 12,942 | |||||
Not covered under FDIC loss-share agreements | 30,026 | 39,945 | |||||
Total other real estate owned, net | 34,059 | 52,887 | |||||
Goodwill | 274,658 | 276,100 | |||||
Other intangible assets, net | 23,951 | 28,230 | |||||
FDIC loss-share indemnification asset | 17,033 | 26,273 | |||||
Other assets | 227,669 | 234,485 | |||||
Total assets | $ | 5,751,711 | $ | 5,746,270 | |||
Liabilities and shareholders’ equity | |||||||
Liabilities | |||||||
Deposits | |||||||
Noninterest-bearing | $ | 935,544 | $ | 856,020 | |||
Interest-bearing | 3,828,126 | 3,985,892 | |||||
Total deposits | 4,763,670 | 4,841,912 | |||||
Short-term borrowings | 65,646 | 2,283 | |||||
Long-term debt | 162,018 | 169,592 | |||||
Other liabilities | 59,902 | 66,831 | |||||
Total liabilities | 5,051,236 | 5,080,618 | |||||
Shareholders’ equity | |||||||
Preferred stock, $.01 par value – 5,000,000 shares authorized; no shares issued and outstanding | — | — | |||||
Common stock, $5.00 par value – 75,000,000 shares authorized, 32,656,166 and 32,656,182 shares issued, respectfully; 31,533,703 and 31,387,668 shares outstanding, respectively | 163,281 | 163,281 | |||||
Treasury stock, at cost | (21,919 | ) | (23,023 | ) | |||
Additional paid-in capital | 344,549 | 342,552 | |||||
Retained earnings | 222,670 | 194,815 | |||||
Accumulated other comprehensive loss, net of taxes | (8,106 | ) | (11,973 | ) | |||
Total shareholders’ equity | 700,475 | 665,652 | |||||
Total liabilities and shareholders’ equity | $ | 5,751,711 | $ | 5,746,270 |
Three Months Ended | Nine Months Ended | ||||||||||||||
September 30, | September 30, | ||||||||||||||
2014 | 2013 | 2014 | 2013 | ||||||||||||
Interest income | |||||||||||||||
Loans | $ | 49,833 | $ | 39,308 | $ | 150,658 | $ | 108,031 | |||||||
Securities | |||||||||||||||
Taxable | 4,144 | 3,282 | 12,998 | 9,504 | |||||||||||
Tax-exempt | 2,308 | 2,001 | 6,821 | 5,844 | |||||||||||
Other | 73 | 47 | 335 | 149 | |||||||||||
Total interest income | 56,358 | 44,638 | 170,812 | 123,528 | |||||||||||
Interest expense | |||||||||||||||
Deposits | 3,915 | 4,313 | 12,424 | 12,488 | |||||||||||
Borrowings | 1,971 | 1,577 | 5,776 | 4,507 | |||||||||||
Total interest expense | 5,886 | 5,890 | 18,200 | 16,995 | |||||||||||
Net interest income | 50,472 | 38,748 | 152,612 | 106,533 | |||||||||||
Provision for loan losses | 2,217 | 2,300 | 5,117 | 8,350 | |||||||||||
Net interest income after provision for loan losses | 48,255 | 36,448 | 147,495 | 98,183 | |||||||||||
Noninterest income | |||||||||||||||
Service charges on deposit accounts | 6,747 | 5,361 | 18,856 | 14,370 | |||||||||||
Fees and commissions | 6,237 | 4,982 | 16,724 | 14,661 | |||||||||||
Insurance commissions | 2,270 | 1,295 | 6,221 | 3,107 | |||||||||||
Wealth management revenue | 2,197 | 2,091 | 6,511 | 5,530 | |||||||||||
Gains on sales of securities | 375 | — | 375 | 54 | |||||||||||
BOLI income | 811 | 1,904 | 2,288 | 3,268 | |||||||||||
Gains on sales of mortgage loans held for sale | 2,635 | 2,788 | 6,226 | 10,223 | |||||||||||
Other | 1,291 | 514 | 3,449 | 2,417 | |||||||||||
Total noninterest income | 22,563 | 18,935 | 60,650 | 53,630 | |||||||||||
Noninterest expense | |||||||||||||||
Salaries and employee benefits | 29,569 | 25,689 | 87,807 | 68,869 | |||||||||||
Data processing | 2,906 | 2,236 | 8,451 | 6,324 | |||||||||||
Net occupancy and equipment | 5,353 | 4,576 | 15,106 | 11,852 | |||||||||||
Other real estate owned | 1,101 | 1,537 | 3,870 | 5,359 | |||||||||||
Professional fees | 1,018 | 1,542 | 3,607 | 4,019 | |||||||||||
Advertising and public relations | 1,133 | 1,514 | 4,549 | 4,250 | |||||||||||
Intangible amortization | 1,381 | 724 | 4,279 | 1,361 | |||||||||||
Communications | 1,079 | 1,310 | 4,462 | 3,572 | |||||||||||
Merger-related expenses | — | 3,763 | 195 | 4,148 | |||||||||||
Other | 4,635 | 3,722 | 12,890 | 12,193 | |||||||||||
Total noninterest expense | 48,175 | 46,613 | 145,216 | 121,947 | |||||||||||
Income before income taxes | 22,643 | 8,770 | 62,929 | 29,866 | |||||||||||
Income taxes | 7,108 | 2,133 | 18,944 | 7,639 | |||||||||||
Net income | $ | 15,535 | $ | 6,637 | $ | 43,985 | $ | 22,227 | |||||||
Basic earnings per share | $ | 0.49 | $ | 0.24 | $ | 1.40 | $ | 0.86 | |||||||
Diluted earnings per share | $ | 0.49 | $ | 0.24 | $ | 1.39 | $ | 0.85 | |||||||
Cash dividends per common share | $ | 0.17 | $ | 0.17 | $ | 0.51 | $ | 0.51 |
Three Months Ended | Nine Months Ended | ||||||||||||||
September 30, | September 30, | ||||||||||||||
2014 | 2013 | 2014 | 2013 | ||||||||||||
Net income | $ | 15,535 | $ | 6,637 | $ | 43,985 | $ | 22,227 | |||||||
Other comprehensive income (loss), net of tax: | |||||||||||||||
Securities: | |||||||||||||||
Net change in unrealized holding gains (losses) on securities | 866 | 782 | 4,856 | (6,091 | ) | ||||||||||
Reclassification adjustment for (gains) losses realized in net income | (232 | ) | — | (232 | ) | 71 | |||||||||
Amortization of unrealized holding losses on securities transferred to the held to maturity category | (38 | ) | (49 | ) | (121 | ) | (169 | ) | |||||||
Total securities | 596 | 733 | 4,503 | (6,189 | ) | ||||||||||
Derivative instruments: | |||||||||||||||
Net change in unrealized holding (losses) gains on derivative instruments | 42 | (297 | ) | (773 | ) | 902 | |||||||||
Reclassification adjustment for gains realized in net income | — | (22 | ) | — | (126 | ) | |||||||||
Totals derivative instruments | 42 | (319 | ) | (773 | ) | 776 | |||||||||
Defined benefit pension and post-retirement benefit plans: | |||||||||||||||
Net gain arising during the period | — | — | — | — | |||||||||||
Less amortization of net actuarial loss recognized in net periodic pension cost | 47 | 113 | 137 | 270 | |||||||||||
Total defined benefit pension and post-retirement benefit plans | 47 | 113 | 137 | 270 | |||||||||||
Other comprehensive income (loss), net of tax | 685 | 527 | 3,867 | (5,143 | ) | ||||||||||
Comprehensive income | $ | 16,220 | $ | 7,164 | $ | 47,852 | $ | 17,084 |
Nine Months Ended September 30, | |||||||
2014 | 2013 | ||||||
Operating activities | |||||||
Net cash provided by operating activities | $ | 90,232 | $ | 124,122 | |||
Investing activities | |||||||
Purchases of securities available for sale | (100,129 | ) | (106,521 | ) | |||
Proceeds from sales of securities available for sale | 724 | 9,015 | |||||
Proceeds from call/maturities of securities available for sale | 60,202 | 62,606 | |||||
Purchases of securities held to maturity | (154,126 | ) | (70,075 | ) | |||
Proceeds from sales of securities held to maturity | — | 4,461 | |||||
Proceeds from call/maturities of securities held to maturity | 130,206 | 84,667 | |||||
Net increase in loans | (82,319 | ) | (190,010 | ) | |||
Purchases of premises and equipment | (12,494 | ) | (8,685 | ) | |||
Net cash received in acquisition | — | 170,061 | |||||
Net cash used in investing activities | (157,936 | ) | (44,481 | ) | |||
Financing activities | |||||||
Net increase in noninterest-bearing deposits | 79,524 | 20,770 | |||||
Net (decrease) increase in interest-bearing deposits | (157,766 | ) | 26,735 | ||||
Net increase (decrease) in short-term borrowings | 63,363 | (5,394 | ) | ||||
Repayment of long-term debt | (7,864 | ) | (7,326 | ) | |||
Cash paid for dividends | (16,135 | ) | (13,951 | ) | |||
Cash received on exercise of stock-based compensation | 401 | 99 | |||||
Excess tax benefit from stock-based compensation | 1,127 | 155 | |||||
Net cash (used) provided by financing activities | (37,350 | ) | 21,088 | ||||
Net (decrease) increase in cash and cash equivalents | (105,054 | ) | 100,729 | ||||
Cash and cash equivalents at beginning of period | 246,648 | 132,420 | |||||
Cash and cash equivalents at end of period | $ | 141,594 | $ | 233,149 | |||
Supplemental disclosures | |||||||
Cash paid for interest | $ | 18,674 | $ | 16,900 | |||
Cash paid for income taxes | $ | 9,300 | $ | 9,393 | |||
Noncash transactions: | |||||||
Transfers of loans to other real estate owned | $ | 8,318 | $ | 13,747 | |||
Financed sales of other real estate owned | $ | 860 | $ | 6,783 |
Amortized Cost | Gross Unrealized Gains | Gross Unrealized Losses | Fair Value | ||||||||||||
September 30, 2014 | |||||||||||||||
Obligations of other U.S. Government agencies and corporations | $ | 125,573 | $ | 1 | $ | (4,336 | ) | $ | 121,238 | ||||||
Obligations of states and political subdivisions | 309,132 | 14,927 | (371 | ) | 323,688 | ||||||||||
$ | 434,705 | $ | 14,928 | $ | (4,707 | ) | $ | 444,926 | |||||||
December 31, 2013 | |||||||||||||||
Obligations of other U.S. Government agencies and corporations | $ | 125,061 | $ | 14 | $ | (8,727 | ) | $ | 116,348 | ||||||
Obligations of states and political subdivisions | 287,014 | 7,897 | (2,683 | ) | 292,228 | ||||||||||
$ | 412,075 | $ | 7,911 | $ | (11,410 | ) | $ | 408,576 |
Amortized Cost | Gross Unrealized Gains | Gross Unrealized Losses | Fair Value | ||||||||||||
September 30, 2014 | |||||||||||||||
Obligations of other U.S. Government agencies and corporations | $ | 6,126 | $ | 150 | $ | (163 | ) | $ | 6,113 | ||||||
Residential mortgage backed securities: | |||||||||||||||
Government agency mortgage backed securities | 289,008 | 3,718 | (2,042 | ) | 290,684 | ||||||||||
Government agency collateralized mortgage obligations | 157,135 | 1,480 | (3,643 | ) | 154,972 | ||||||||||
Commercial mortgage backed securities: | |||||||||||||||
Government agency mortgage backed securities | 45,938 | 1,457 | (308 | ) | 47,087 | ||||||||||
Government agency collateralized mortgage obligations | 5,146 | 180 | — | 5,326 | |||||||||||
Trust preferred securities | 26,738 | 142 | (7,307 | ) | 19,573 | ||||||||||
Other debt securities | 18,044 | 451 | (106 | ) | 18,389 | ||||||||||
Other equity securities | 2,331 | 1,148 | — | 3,479 | |||||||||||
$ | 550,466 | $ | 8,726 | $ | (13,569 | ) | $ | 545,623 |
Amortized Cost | Gross Unrealized Gains | Gross Unrealized Losses | Fair Value | ||||||||||||
December 31, 2013 | |||||||||||||||
Obligations of other U.S. Government agencies and corporations | $ | 6,144 | $ | 125 | $ | (201 | ) | $ | 6,068 | ||||||
Residential mortgage backed securities: | |||||||||||||||
Government agency mortgage backed securities | 261,659 | 2,747 | (4,414 | ) | 259,992 | ||||||||||
Government agency collateralized mortgage obligations | 149,682 | 1,542 | (4,679 | ) | 146,545 | ||||||||||
Commercial mortgage backed securities: | |||||||||||||||
Government agency mortgage backed securities | 41,252 | 1,373 | (584 | ) | 42,041 | ||||||||||
Government agency collateralized mortgage obligations | 5,007 | 59 | — | 5,066 | |||||||||||
Trust preferred securities | 27,531 | 73 | (9,933 | ) | 17,671 | ||||||||||
Other debt securities | 19,544 | 240 | (230 | ) | 19,554 | ||||||||||
Other equity securities | 2,775 | 1,542 | — | 4,317 | |||||||||||
$ | 513,594 | $ | 7,701 | $ | (20,041 | ) | $ | 501,254 |
Three Months Ended | Nine Months Ended | ||||||||||||||
September 30, | September 30, | ||||||||||||||
2014 | 2013 | 2014 | 2013 | ||||||||||||
Gross gains on sales of securities available for sale | $ | 375 | $ | — | $ | 375 | $ | — | |||||||
Gross losses on sales of securities available for sale | — | — | — | (115 | ) | ||||||||||
Loss on sales of securities available for sale, net | $ | 375 | $ | — | $ | 375 | $ | (115 | ) |
Held to Maturity | Available for Sale | ||||||||||||||
Amortized Cost | Fair Value | Amortized Cost | Fair Value | ||||||||||||
Due within one year | $ | 10,976 | $ | 11,093 | $ | — | $ | — | |||||||
Due after one year through five years | 51,890 | 53,654 | 1,067 | 1,141 | |||||||||||
Due after five years through ten years | 232,081 | 232,491 | 5,059 | 4,972 | |||||||||||
Due after ten years | 139,758 | 147,688 | 26,738 | 19,573 | |||||||||||
Residential mortgage backed securities: | |||||||||||||||
Government agency mortgage backed securities | — | — | 289,008 | 290,684 | |||||||||||
Government agency collateralized mortgage obligations | — | — | 157,135 | 154,972 | |||||||||||
Commercial mortgage backed securities: | |||||||||||||||
Government agency mortgage backed securities | — | — | 45,938 | 47,087 | |||||||||||
Government agency collateralized mortgage obligations | — | — | 5,146 | 5,326 | |||||||||||
Other debt securities | — | — | 18,044 | 18,389 | |||||||||||
Other equity securities | — | — | 2,331 | 3,479 | |||||||||||
$ | 434,705 | $ | 444,926 | $ | 550,466 | $ | 545,623 |
Less than 12 Months | 12 Months or More | Total | |||||||||||||||||||||||||||
# | Fair Value | Unrealized Losses | # | Fair Value | Unrealized Losses | # | Fair Value | Unrealized Losses | |||||||||||||||||||||
Held to Maturity: | |||||||||||||||||||||||||||||
September 30, 2014 | |||||||||||||||||||||||||||||
Obligations of other U.S. Government agencies and corporations | 1 | $ | 1,486 | $ | (5 | ) | 27 | $ | 118,251 | $ | (4,331 | ) | 28 | $ | 119,737 | $ | (4,336 | ) | |||||||||||
Obligations of states and political subdivisions | 7 | 6,102 | (29 | ) | 28 | 15,697 | (342 | ) | 35 | 21,799 | (371 | ) | |||||||||||||||||
Total | 8 | $ | 7,588 | $ | (34 | ) | 55 | $ | 133,948 | $ | (4,673 | ) | 63 | 141,536 | $ | (4,707 | ) | ||||||||||||
December 31, 2013 | |||||||||||||||||||||||||||||
Obligations of other U.S. Government agencies and corporations | 26 | $ | 105,747 | $ | (7,826 | ) | 2 | $ | 9,090 | $ | (901 | ) | 28 | $ | 114,837 | $ | (8,727 | ) | |||||||||||
Obligations of states and political subdivisions | 111 | 59,503 | (2,578 | ) | 2 | 933 | (105 | ) | 113 | 60,436 | (2,683 | ) | |||||||||||||||||
Total | 137 | $ | 165,250 | $ | (10,404 | ) | 4 | $ | 10,023 | $ | (1,006 | ) | 141 | $ | 175,273 | $ | (11,410 | ) | |||||||||||
Available for Sale: | |||||||||||||||||||||||||||||
September 30, 2014 | |||||||||||||||||||||||||||||
Obligations of other U.S. Government agencies and corporations | 0 | $ | — | $ | — | 1 | $ | 3,837 | $ | (163 | ) | 1 | $ | 3,837 | $ | (163 | ) | ||||||||||||
Residential mortgage backed securities: | |||||||||||||||||||||||||||||
Government agency mortgage backed securities | 15 | 67,667 | (195 | ) | 18 | 65,621 | (1,847 | ) | 33 | 133,288 | (2,042 | ) | |||||||||||||||||
Government agency collateralized mortgage obligations | 6 | 29,885 | (377 | ) | 18 | 67,360 | (3,266 | ) | 24 | 97,245 | (3,643 | ) | |||||||||||||||||
Commercial mortgage backed securities: | |||||||||||||||||||||||||||||
Government agency mortgage backed securities | 1 | 5,220 | (52 | ) | 3 | 10,569 | (256 | ) | 4 | 15,789 | (308 | ) | |||||||||||||||||
Government agency collateralized mortgage obligations | 0 | — | — | 0 | — | — | 0 | — | — | ||||||||||||||||||||
Trust preferred securities | 0 | — | — | 2 | 18,315 | (7,307 | ) | 2 | 18,315 | (7,307 | ) | ||||||||||||||||||
Other debt securities | 0 | — | — | 3 | 4,419 | (106 | ) | 3 | 4,419 | (106 | ) | ||||||||||||||||||
Total | 22 | $ | 102,772 | $ | (624 | ) | 45 | $ | 170,121 | $ | (12,945 | ) | 67 | $ | 272,893 | $ | (13,569 | ) | |||||||||||
December 31, 2013 | |||||||||||||||||||||||||||||
Obligations of other U.S. Government agencies and corporations | 1 | $ | 3,799 | $ | (201 | ) | 0 | $ | — | $ | — | 1 | $ | 3,799 | $ | (201 | ) | ||||||||||||
Residential mortgage backed securities: | |||||||||||||||||||||||||||||
Government agency mortgage backed securities | 32 | 134,858 | (3,451 | ) | 3 | 13,239 | (963 | ) | 35 | 148,097 | (4,414 | ) | |||||||||||||||||
Government agency collateralized mortgage obligations | 17 | 68,496 | (3,468 | ) | 4 | 16,750 | (1,211 | ) | 21 | 85,246 | (4,679 | ) | |||||||||||||||||
Commercial mortgage backed securities: | |||||||||||||||||||||||||||||
Government agency mortgage backed securities | 4 | 16,570 | (584 | ) | 0 | — | — | 4 | 16,570 | (584 | ) | ||||||||||||||||||
Government agency collateralized mortgage obligations | 0 | — | — | 0 | — | — | 0 | — | — | ||||||||||||||||||||
Trust preferred securities | 0 | — | — | 3 | 16,456 | (9,933 | ) | 3 | 16,456 | (9,933 | ) | ||||||||||||||||||
Other debt securities | 3 | 7,100 | (217 | ) | 1 | 1,897 | (13 | ) | 4 | 8,997 | (230 | ) | |||||||||||||||||
Other equity securities | 0 | — | — | 0 | — | — | 0 | — | — | ||||||||||||||||||||
Total | 57 | $ | 230,823 | $ | (7,921 | ) | 11 | $ | 48,342 | $ | (12,120 | ) | 68 | $ | 279,165 | $ | (20,041 | ) |
Name | Single/ Pooled | Class/ Tranche | Amortized Cost | Fair Value | Unrealized Loss | Lowest Credit Rating | Issuers Currently in Deferral or Default | |||||||||||||
XIII | Pooled | B-2 | $ | 1,116 | $ | 1,258 | $ | 142 | Caa1 | 24 | % | |||||||||
XXIII | Pooled | B-2 | 8,701 | 5,917 | (2,784 | ) | Baa3 | 20 | % | |||||||||||
XXIV | Pooled | B-2 | 12,076 | 8,585 | (3,491 | ) | Ca | 34 | % | |||||||||||
XXVI | Pooled | B-2 | 4,845 | 3,813 | (1,032 | ) | B3 | 27 | % | |||||||||||
$ | 26,738 | $ | 19,573 | $ | (7,165 | ) |
2014 | 2013 | ||||||
Balance at January 1 | $ | (3,337 | ) | $ | (3,337 | ) | |
Additions related to credit losses for which OTTI was not previously recognized | — | — | |||||
Increases in credit loss for which OTTI was previously recognized | — | — | |||||
Balance at September 30 | $ | (3,337 | ) | $ | (3,337 | ) |
September 30, 2014 | December 31, 2013 | ||||||
Commercial, financial, agricultural | $ | 450,559 | $ | 468,963 | |||
Lease financing | 5,564 | 53 | |||||
Real estate – construction | 197,066 | 161,436 | |||||
Real estate – 1-4 family mortgage | 1,221,579 | 1,208,233 | |||||
Real estate – commercial mortgage | 1,991,052 | 1,950,572 | |||||
Installment loans to individuals | 91,806 | 91,762 | |||||
Gross loans | 3,957,626 | 3,881,019 | |||||
Unearned income | (187 | ) | (1 | ) | |||
Loans, net of unearned income | 3,957,439 | 3,881,018 | |||||
Allowance for loan losses | (44,569 | ) | (47,665 | ) | |||
Net loans | $ | 3,912,870 | $ | 3,833,353 |
Accruing Loans | Nonaccruing Loans | ||||||||||||||||||||||||||||||||||
30-89 Days Past Due | 90 Days or More Past Due | Current Loans | Total Loans | 30-89 Days Past Due | 90 Days or More Past Due | Current Loans | Total Loans | Total Loans | |||||||||||||||||||||||||||
September 30, 2014 | |||||||||||||||||||||||||||||||||||
Commercial, financial, agricultural | $ | 1,056 | $ | 599 | $ | 446,907 | $ | 448,562 | $ | 650 | $ | 953 | $ | 394 | $ | 1,997 | $ | 450,559 | |||||||||||||||||
Lease financing | — | — | 5,564 | 5,564 | — | — | — | — | 5,564 | ||||||||||||||||||||||||||
Real estate – construction | 237 | 281 | 194,900 | 195,418 | — | 1,648 | — | 1,648 | 197,066 | ||||||||||||||||||||||||||
Real estate – 1-4 family mortgage | 6,739 | 5,248 | 1,193,594 | 1,205,581 | 208 | 6,197 | 9,593 | 15,998 | 1,221,579 | ||||||||||||||||||||||||||
Real estate – commercial mortgage | 7,966 | 11,381 | 1,937,174 | 1,956,521 | 2,641 | 20,803 | 11,087 | 34,531 | 1,991,052 | ||||||||||||||||||||||||||
Installment loans to individuals | 250 | 22 | 91,431 | 91,703 | — | 90 | 13 | 103 | 91,806 | ||||||||||||||||||||||||||
Unearned income | — | — | (187 | ) | (187 | ) | — | — | — | — | (187 | ) | |||||||||||||||||||||||
Total | $ | 16,248 | $ | 17,531 | $ | 3,869,383 | $ | 3,903,162 | $ | 3,499 | $ | 29,691 | $ | 21,087 | $ | 54,277 | $ | 3,957,439 | |||||||||||||||||
December 31, 2013 | |||||||||||||||||||||||||||||||||||
Commercial, financial, agricultural | $ | 2,067 | $ | 607 | $ | 463,521 | $ | 466,195 | $ | 138 | $ | 1,959 | $ | 671 | $ | 2,768 | $ | 468,963 | |||||||||||||||||
Lease financing | — | — | 53 | 53 | — | — | — | — | 53 | ||||||||||||||||||||||||||
Real estate – construction | 664 | — | 159,124 | 159,788 | — | 1,648 | — | 1,648 | 161,436 | ||||||||||||||||||||||||||
Real estate – 1-4 family mortgage | 10,168 | 2,206 | 1,179,703 | 1,192,077 | 1,203 | 6,041 | 8,912 | 16,156 | 1,208,233 | ||||||||||||||||||||||||||
Real estate – commercial mortgage | 8,870 | 1,286 | 1,888,745 | 1,898,901 | 966 | 37,439 | 13,266 | 51,671 | 1,950,572 | ||||||||||||||||||||||||||
Installment loans to individuals | 706 | 88 | 90,880 | 91,674 | — | 80 | 8 | 88 | 91,762 | ||||||||||||||||||||||||||
Unearned income | — | — | (1 | ) | (1 | ) | — | — | — | — | (1 | ) | |||||||||||||||||||||||
Total | $ | 22,475 | $ | 4,187 | $ | 3,782,025 | $ | 3,808,687 | $ | 2,307 | $ | 47,167 | $ | 22,857 | $ | 72,331 | $ | 3,881,018 |
Unpaid Contractual Principal Balance | Recorded Investment With Allowance | Recorded Investment With No Allowance | Total Recorded Investment | Related Allowance | |||||||||||||||
September 30, 2014 | |||||||||||||||||||
Commercial, financial, agricultural | $ | 5,513 | $ | 349 | $ | 2,383 | $ | 2,732 | $ | 229 | |||||||||
Real estate – construction | 2,723 | — | 1,768 | 1,768 | 48 | ||||||||||||||
Real estate – 1-4 family mortgage | 31,657 | 15,576 | 8,440 | 24,016 | 2,316 | ||||||||||||||
Real estate – commercial mortgage | 105,441 | 30,921 | 32,373 | 63,294 | 10,681 | ||||||||||||||
Installment loans to individuals | 433 | 50 | 56 | 106 | — | ||||||||||||||
Total | $ | 145,767 | $ | 46,896 | $ | 45,020 | $ | 91,916 | $ | 13,274 | |||||||||
December 31, 2013 | |||||||||||||||||||
Commercial, financial, agricultural | $ | 6,575 | $ | 743 | $ | 2,043 | $ | 2,786 | $ | 260 | |||||||||
Real estate – construction | 2,447 | — | 1,648 | 1,648 | — | ||||||||||||||
Real estate – 1-4 family mortgage | 42,868 | 25,374 | 8,542 | 33,916 | 7,353 | ||||||||||||||
Real estate – commercial mortgage | 108,963 | 30,624 | 38,517 | 69,141 | 7,036 | ||||||||||||||
Installment loans to individuals | 620 | 183 | 77 | 260 | 1 | ||||||||||||||
Totals | $ | 161,473 | $ | 56,924 | $ | 50,827 | $ | 107,751 | $ | 14,650 |
Three Months Ended | Three Months Ended | ||||||||||||||
September 30, 2014 | September 30, 2013 | ||||||||||||||
Average Recorded Investment | Interest Income Recognized | Average Recorded Investment | Interest Income Recognized(1) | ||||||||||||
Commercial, financial, agricultural | $ | 4,167 | $ | 160 | $ | 5,183 | $ | 4 | |||||||
Real estate – construction | 1,997 | 96 | 1,650 | — | |||||||||||
Real estate – 1-4 family mortgage | 26,378 | 808 | 32,274 | 158 | |||||||||||
Real estate – commercial mortgage | 74,648 | 3,110 | 75,312 | 379 | |||||||||||
Installment loans to individuals | 141 | 13 | — | — | |||||||||||
Total | $ | 107,331 | $ | 4,187 | $ | 114,419 | $ | 541 |
(1) | Includes interest income recognized using the cash-basis method of income recognition of $0. No interest income was recognized using the cash-basis method of income recognition during the three months ended September 30, 2014. |
Nine Months Ended | Nine Months Ended | ||||||||||||||
September 30, 2014 | September 30, 2013 | ||||||||||||||
Average Recorded Investment | Interest Income Recognized | Average Recorded Investment | Interest Income Recognized(1) | ||||||||||||
Commercial, financial, agricultural | $ | 4,399 | $ | 165 | $ | 5,123 | $ | 4 | |||||||
Real estate – construction | 2,023 | 98 | 1,650 | — | |||||||||||
Real estate – 1-4 family mortgage | 27,122 | 843 | 33,181 | 449 | |||||||||||
Real estate – commercial mortgage | 80,402 | 3,174 | 75,997 | 845 | |||||||||||
Installment loans to individuals | 147 | 13 | — | — | |||||||||||
Total | $ | 114,093 | $ | 4,293 | $ | 115,951 | $ | 1,298 |
(1) | Includes interest income recognized using the cash-basis method of income recognition of $0. No interest income was recognized using the cash-basis method of income recognition during the nine months ended September 30, 2014. |
Number of Loans | Pre- Modification Outstanding Recorded Investment | Post- Modification Outstanding Recorded Investment | ||||||||
September 30, 2014 | ||||||||||
Commercial, financial, agricultural | — | $ | — | $ | — | |||||
Real estate – construction | — | — | — | |||||||
Real estate – 1-4 family mortgage | 32 | 6,739 | 5,165 | |||||||
Real estate – commercial mortgage | 16 | 11,686 | 10,439 | |||||||
Installment loans to individuals | — | — | — | |||||||
Total | 48 | $ | 18,425 | $ | 15,604 | |||||
December 31, 2013 | ||||||||||
Commercial, financial, agricultural | 1 | $ | 20 | $ | 19 | |||||
Real estate – construction | — | — | — | |||||||
Real estate – 1-4 family mortgage | 23 | 19,371 | 10,354 | |||||||
Real estate – commercial mortgage | 16 | 12,785 | 10,934 | |||||||
Installment loans to individuals | 1 | 182 | 171 | |||||||
Total | 41 | $ | 32,358 | $ | 21,478 |
Number of Loans | Recorded Investment | |||||
Totals at January 1, 2014 | 41 | $ | 21,478 | |||
Additional loans with concessions | 17 | 2,622 | ||||
Reductions due to: | ||||||
Reclassified as nonperforming | (3 | ) | (1,895 | ) | ||
Paid in full | (7 | ) | (6,008 | ) | ||
Charge-offs | — | — | ||||
Transfer to other real estate owned | — | — | ||||
Principal paydowns | — | (593 | ) | |||
Lapse of concession period | — | — | ||||
Totals at September 30, 2014 | 48 | $ | 15,604 |
Pass | Watch | Substandard | Total | ||||||||||||
September 30, 2014 | |||||||||||||||
Commercial, financial, agricultural | $ | 314,774 | $ | 5,156 | $ | 1,383 | $ | 321,313 | |||||||
Real estate – construction | 131,329 | 1,173 | — | 132,502 | |||||||||||
Real estate – 1-4 family mortgage | 125,625 | 10,020 | 8,226 | 143,871 | |||||||||||
Real estate – commercial mortgage | 1,402,321 | 30,728 | 42,649 | 1,475,698 | |||||||||||
Installment loans to individuals | 2,537 | — | — | 2,537 | |||||||||||
Total | $ | 1,976,586 | $ | 47,077 | $ | 52,258 | $ | 2,075,921 | |||||||
December 31, 2013 | |||||||||||||||
Commercial, financial, agricultural | $ | 328,959 | $ | 10,588 | $ | 4,266 | $ | 343,813 | |||||||
Real estate – construction | 114,428 |