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 | ý | Accelerated filer | o |
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 1 | ||
Item 1A. | ||
Item 2. | ||
Item 6. | ||
(Unaudited) | |||||||
March 31, 2015 | December 31, 2014 | ||||||
Assets | |||||||
Cash and due from banks | $ | 78,716 | $ | 95,793 | |||
Interest-bearing balances with banks | 95,663 | 65,790 | |||||
Cash and cash equivalents | 174,379 | 161,583 | |||||
Securities held to maturity (fair value of $486,624 and $442,488, respectively) | 470,597 | 430,163 | |||||
Securities available for sale, at fair value | 545,797 | 553,584 | |||||
Mortgage loans held for sale, at fair value | 102,780 | 25,628 | |||||
Loans, net of unearned income: | |||||||
Acquired and covered by FDIC loss-share agreements ("covered loans") | 125,773 | 143,041 | |||||
Acquired and not covered by FDIC loss-share agreements ("acquired non-covered loans") | 553,574 | 577,347 | |||||
Not acquired | 3,274,314 | 3,267,486 | |||||
Total loans, net of unearned income | 3,953,661 | 3,987,874 | |||||
Allowance for loan losses | (42,302 | ) | (42,289 | ) | |||
Loans, net | 3,911,359 | 3,945,585 | |||||
Premises and equipment, net | 117,769 | 113,735 | |||||
Other real estate owned: | |||||||
Covered under FDIC loss-share agreements | 4,325 | 6,368 | |||||
Not covered under FDIC loss-share agreements | 27,361 | 28,104 | |||||
Total other real estate owned, net | 31,686 | 34,472 | |||||
Goodwill | 274,705 | 274,706 | |||||
Other intangible assets, net | 21,348 | 22,624 | |||||
FDIC loss-share indemnification asset | 8,934 | 12,516 | |||||
Other assets | 222,495 | 230,533 | |||||
Total assets | $ | 5,881,849 | $ | 5,805,129 | |||
Liabilities and shareholders’ equity | |||||||
Liabilities | |||||||
Deposits | |||||||
Noninterest-bearing | $ | 959,351 | $ | 919,872 | |||
Interest-bearing | 3,983,418 | 3,918,546 | |||||
Total deposits | 4,942,769 | 4,838,418 | |||||
Short-term borrowings | 6,732 | 32,403 | |||||
Long-term debt | 155,581 | 156,422 | |||||
Other liabilities | 53,571 | 66,235 | |||||
Total liabilities | 5,158,653 | 5,093,478 | |||||
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 shares issued; 31,604,937 and 31,545,145 shares outstanding, respectively | 163,281 | 163,281 | |||||
Treasury stock, at cost | (21,312 | ) | (22,128 | ) | |||
Additional paid-in capital | 344,119 | 345,213 | |||||
Retained earnings | 242,726 | 232,883 | |||||
Accumulated other comprehensive loss, net of taxes | (5,618 | ) | (7,598 | ) | |||
Total shareholders’ equity | 723,196 | 711,651 | |||||
Total liabilities and shareholders’ equity | $ | 5,881,849 | $ | 5,805,129 |
Three Months Ended | |||||||
March 31, | |||||||
2015 | 2014 | ||||||
Interest income | |||||||
Loans | $ | 47,437 | $ | 49,546 | |||
Securities | |||||||
Taxable | 4,415 | 4,243 | |||||
Tax-exempt | 2,254 | 2,189 | |||||
Other | 60 | 199 | |||||
Total interest income | 54,166 | 56,177 | |||||
Interest expense | |||||||
Deposits | 3,438 | 4,373 | |||||
Borrowings | 1,886 | 1,833 | |||||
Total interest expense | 5,324 | 6,206 | |||||
Net interest income | 48,842 | 49,971 | |||||
Provision for loan losses | 1,075 | 1,450 | |||||
Net interest income after provision for loan losses | 47,767 | 48,521 | |||||
Noninterest income | |||||||
Service charges on deposit accounts | 5,933 | 5,916 | |||||
Fees and commissions | 4,894 | 4,972 | |||||
Insurance commissions | 1,967 | 1,863 | |||||
Wealth management revenue | 2,190 | 2,144 | |||||
BOLI income | 848 | 731 | |||||
Gains on sales of mortgage loans held for sale | 4,633 | 1,585 | |||||
Other | 1,439 | 1,405 | |||||
Total noninterest income | 21,904 | 18,616 | |||||
Noninterest expense | |||||||
Salaries and employee benefits | 28,260 | 28,428 | |||||
Data processing | 3,181 | 2,695 | |||||
Net occupancy and equipment | 5,559 | 4,847 | |||||
Other real estate owned | 532 | 1,701 | |||||
Professional fees | 824 | 1,200 | |||||
Advertising and public relations | 1,303 | 1,528 | |||||
Intangible amortization | 1,275 | 1,471 | |||||
Communications | 1,433 | 1,682 | |||||
Merger-related expenses | 478 | 195 | |||||
Other | 4,569 | 3,898 | |||||
Total noninterest expense | 47,414 | 47,645 | |||||
Income before income taxes | 22,257 | 19,492 | |||||
Income taxes | 7,017 | 5,895 | |||||
Net income | $ | 15,240 | $ | 13,597 | |||
Basic earnings per share | $ | 0.48 | $ | 0.43 | |||
Diluted earnings per share | $ | 0.48 | $ | 0.43 | |||
Cash dividends per common share | $ | 0.17 | $ | 0.17 |
Three Months Ended | |||||||
March 31, | |||||||
2015 | 2014 | ||||||
Net income | $ | 15,240 | $ | 13,597 | |||
Other comprehensive income, net of tax: | |||||||
Securities: | |||||||
Net change in unrealized holding gains on securities | 2,624 | 2,784 | |||||
Amortization of unrealized holding losses on securities transferred to the held to maturity category | (32 | ) | (44 | ) | |||
Total securities | 2,592 | 2,740 | |||||
Derivative instruments: | |||||||
Net change in unrealized holding losses on derivative instruments | (669 | ) | (419 | ) | |||
Totals derivative instruments | (669 | ) | (419 | ) | |||
Defined benefit pension and post-retirement benefit plans: | |||||||
Amortization of net actuarial loss recognized in net periodic pension cost | 57 | 45 | |||||
Total defined benefit pension and post-retirement benefit plans | 57 | 45 | |||||
Other comprehensive income, net of tax | 1,980 | 2,366 | |||||
Comprehensive income | $ | 17,220 | $ | 15,963 |
Three Months Ended March 31, | |||||||
2015 | 2014 | ||||||
Operating activities | |||||||
Net income | $ | 15,240 | $ | 13,597 | |||
Adjustments to reconcile net income to net cash provided by operating activities: | |||||||
Provision for loan losses | 1,075 | 1,450 | |||||
Depreciation, amortization and accretion | 3,772 | 2,542 | |||||
Deferred income tax expense | 6,408 | 5,284 | |||||
Funding of mortgage loans held for sale | (185,595 | ) | (104,353 | ) | |||
Proceeds from sales of mortgage loans held for sale | 113,076 | 110,773 | |||||
Gains on sales of mortgage loans held for sale | (4,633 | ) | (1,585 | ) | |||
Losses (gains) on sales of premises and equipment | 4 | (12 | ) | ||||
Stock-based compensation | 864 | 871 | |||||
Decrease in FDIC loss-share indemnification asset, net of accretion | 2,213 | 1,601 | |||||
Decrease in other assets | 7,664 | 5,885 | |||||
Decrease in other liabilities | (14,432 | ) | (15,793 | ) | |||
Net cash (used in) provided by operating activities | $ | (54,344 | ) | $ | 20,260 | ||
Investing activities | |||||||
Purchases of securities available for sale | (13,651 | ) | (76,282 | ) | |||
Proceeds from call/maturities of securities available for sale | 24,814 | 17,069 | |||||
Purchases of securities held to maturity | (54,824 | ) | (128,684 | ) | |||
Proceeds from call/maturities of securities held to maturity | 13,922 | 57,890 | |||||
Net increase in loans | 30,542 | 12,038 | |||||
Purchases of premises and equipment | (5,924 | ) | (2,293 | ) | |||
Net cash used in investing activities | (5,121 | ) | (120,262 | ) | |||
Financing activities | |||||||
Net increase in noninterest-bearing deposits | 39,479 | 58,944 | |||||
Net increase in interest-bearing deposits | 64,872 | 103,928 | |||||
Net decrease in short-term borrowings | (25,671 | ) | (2,283 | ) | |||
Repayment of long-term debt | (978 | ) | (989 | ) | |||
Cash paid for dividends | (5,398 | ) | (5,372 | ) | |||
Cash received on exercise of stock-based compensation | 28 | — | |||||
Excess tax (expense) benefit from stock-based compensation | (71 | ) | 741 | ||||
Net cash provided by financing activities | 72,261 | 154,969 | |||||
Net increase in cash and cash equivalents | 12,796 | 54,967 | |||||
Cash and cash equivalents at beginning of period | 161,583 | 246,648 | |||||
Cash and cash equivalents at end of period | $ | 174,379 | $ | 301,615 | |||
Supplemental disclosures | |||||||
Cash paid for interest | $ | 5,663 | $ | 6,543 | |||
Cash paid for income taxes | $ | 1,368 | $ | 4,993 | |||
Noncash transactions: | |||||||
Transfers of loans to other real estate owned | $ | 5,559 | $ | 2,497 | |||
Financed sales of other real estate owned | $ | 480 | $ | 153 |
Amortized Cost | Gross Unrealized Gains | Gross Unrealized Losses | Fair Value | ||||||||||||
March 31, 2015 | |||||||||||||||
Obligations of other U.S. Government agencies and corporations | $ | 165,589 | $ | 47 | $ | (957 | ) | $ | 164,679 | ||||||
Obligations of states and political subdivisions | 305,008 | 17,062 | (125 | ) | 321,945 | ||||||||||
$ | 470,597 | $ | 17,109 | $ | (1,082 | ) | $ | 486,624 | |||||||
December 31, 2014 | |||||||||||||||
Obligations of other U.S. Government agencies and corporations | $ | 125,081 | $ | 10 | $ | (2,915 | ) | $ | 122,176 | ||||||
Obligations of states and political subdivisions | 305,082 | 15,428 | (198 | ) | 320,312 | ||||||||||
$ | 430,163 | $ | 15,438 | $ | (3,113 | ) | $ | 442,488 |
Amortized Cost | Gross Unrealized Gains | Gross Unrealized Losses | Fair Value | ||||||||||||
March 31, 2015 | |||||||||||||||
Obligations of other U.S. Government agencies and corporations | $ | 6,113 | $ | 170 | $ | (52 | ) | $ | 6,231 | ||||||
Residential mortgage backed securities: | |||||||||||||||
Government agency mortgage backed securities | 292,587 | 5,981 | (486 | ) | 298,082 | ||||||||||
Government agency collateralized mortgage obligations | 151,075 | 2,131 | (1,398 | ) | 151,808 | ||||||||||
Commercial mortgage backed securities: | |||||||||||||||
Government agency mortgage backed securities | 42,019 | 1,583 | (32 | ) | 43,570 | ||||||||||
Government agency collateralized mortgage obligations | 4,553 | 273 | — | 4,826 | |||||||||||
Trust preferred securities | 26,057 | 79 | (6,010 | ) | 20,126 | ||||||||||
Other debt securities | 16,999 | 537 | (42 | ) | 17,494 | ||||||||||
Other equity securities | 2,331 | 1,329 | — | 3,660 | |||||||||||
$ | 541,734 | $ | 12,083 | $ | (8,020 | ) | $ | 545,797 |
Amortized Cost | Gross Unrealized Gains | Gross Unrealized Losses | Fair Value | ||||||||||||
December 31, 2014 | |||||||||||||||
Obligations of other U.S. Government agencies and corporations | $ | 6,119 | $ | 147 | $ | (119 | ) | $ | 6,147 | ||||||
Residential mortgage backed securities: | |||||||||||||||
Government agency mortgage backed securities | 292,283 | 4,908 | (832 | ) | 296,359 | ||||||||||
Government agency collateralized mortgage obligations | 158,436 | 1,523 | (2,523 | ) | 157,436 | ||||||||||
Commercial mortgage backed securities: | |||||||||||||||
Government agency mortgage backed securities | 45,714 | 1,608 | (137 | ) | 47,185 | ||||||||||
Government agency collateralized mortgage obligations | 4,970 | 202 | — | 5,172 | |||||||||||
Trust preferred securities | 26,400 | 137 | (6,781 | ) | 19,756 | ||||||||||
Other debt securities | 17,517 | 487 | (74 | ) | 17,930 | ||||||||||
Other equity securities | 2,331 | 1,268 | — | 3,599 | |||||||||||
$ | 553,770 | $ | 10,280 | $ | (10,466 | ) | $ | 553,584 |
Held to Maturity | Available for Sale | ||||||||||||||
Amortized Cost | Fair Value | Amortized Cost | Fair Value | ||||||||||||
Due within one year | $ | 51,995 | $ | 52,081 | $ | — | $ | — | |||||||
Due after one year through five years | 78,507 | 80,593 | 1,059 | 1,127 | |||||||||||
Due after five years through ten years | 213,069 | 218,280 | 5,054 | 5,104 | |||||||||||
Due after ten years | 127,026 | 135,670 | 26,057 | 20,126 | |||||||||||
Residential mortgage backed securities: | |||||||||||||||
Government agency mortgage backed securities | — | — | 292,587 | 298,082 | |||||||||||
Government agency collateralized mortgage obligations | — | — | 151,075 | 151,808 | |||||||||||
Commercial mortgage backed securities: | |||||||||||||||
Government agency mortgage backed securities | — | — | 42,019 | 43,570 | |||||||||||
Government agency collateralized mortgage obligations | — | — | 4,553 | 4,826 | |||||||||||
Other debt securities | — | — | 16,999 | 17,494 | |||||||||||
Other equity securities | — | — | 2,331 | 3,660 | |||||||||||
$ | 470,597 | $ | 486,624 | $ | 541,734 | $ | 545,797 |
Less than 12 Months | 12 Months or More | Total | |||||||||||||||||||||||||||
# | Fair Value | Unrealized Losses | # | Fair Value | Unrealized Losses | # | Fair Value | Unrealized Losses | |||||||||||||||||||||
Held to Maturity: | |||||||||||||||||||||||||||||
March 31, 2015 | |||||||||||||||||||||||||||||
Obligations of other U.S. Government agencies and corporations | 5 | $ | 11,478 | $ | (24 | ) | 21 | $ | 96,177 | $ | (933 | ) | 26 | $ | 107,655 | $ | (957 | ) | |||||||||||
Obligations of states and political subdivisions | 8 | 6,117 | (38 | ) | 7 | 4,091 | (87 | ) | 15 | 10,208 | (125 | ) | |||||||||||||||||
Total | 13 | $ | 17,595 | $ | (62 | ) | 28 | $ | 100,268 | $ | (1,020 | ) | 41 | 117,863 | $ | (1,082 | ) | ||||||||||||
December 31, 2014 | |||||||||||||||||||||||||||||
Obligations of other U.S. Government agencies and corporations | 2 | $ | 1,000 | $ | (1 | ) | 26 | $ | 119,174 | $ | (2,914 | ) | 28 | $ | 120,174 | $ | (2,915 | ) | |||||||||||
Obligations of states and political subdivisions | 3 | 3,353 | (29 | ) | 16 | 10,052 | (169 | ) | 19 | 13,405 | (198 | ) | |||||||||||||||||
Total | 5 | $ | 4,353 | $ | (30 | ) | 42 | $ | 129,226 | $ | (3,083 | ) | 47 | $ | 133,579 | $ | (3,113 | ) | |||||||||||
Available for Sale: | |||||||||||||||||||||||||||||
March 31, 2015 | |||||||||||||||||||||||||||||
Obligations of other U.S. Government agencies and corporations | 0 | $ | — | $ | — | 1 | $ | 3,948 | $ | (52 | ) | 1 | $ | 3,948 | $ | (52 | ) | ||||||||||||
Residential mortgage backed securities: | |||||||||||||||||||||||||||||
Government agency mortgage backed securities | 3 | 7,688 | (15 | ) | 9 | 31,928 | (471 | ) | 12 | 39,616 | (486 | ) | |||||||||||||||||
Government agency collateralized mortgage obligations | 1 | 2,194 | (2 | ) | 16 | 60,066 | (1,396 | ) | 17 | 62,260 | (1,398 | ) | |||||||||||||||||
Commercial mortgage backed securities: | |||||||||||||||||||||||||||||
Government agency mortgage backed securities | 0 | — | — | 2 | 5,863 | (32 | ) | 2 | 5,863 | (32 | ) | ||||||||||||||||||
Government agency collateralized mortgage obligations | 0 | — | — | 0 | — | — | 0 | — | — | ||||||||||||||||||||
Trust preferred securities | 0 | — | — | 3 | 18,930 | (6,010 | ) | 3 | 18,930 | (6,010 | ) | ||||||||||||||||||
Other debt securities | 0 | — | — | 2 | 4,186 | (42 | ) | 2 | 4,186 | (42 | ) | ||||||||||||||||||
Total | 4 | $ | 9,882 | $ | (17 | ) | 33 | $ | 124,921 | $ | (8,003 | ) | 37 | $ | 134,803 | $ | (8,020 | ) | |||||||||||
December 31, 2014 | |||||||||||||||||||||||||||||
Obligations of other U.S. Government agencies and corporations | 0 | $ | — | $ | — | 1 | $ | 3,881 | $ | (119 | ) | 1 | $ | 3,881 | $ | (119 | ) | ||||||||||||
Residential mortgage backed securities: | |||||||||||||||||||||||||||||
Government agency mortgage backed securities | 3 | 18,924 | (39 | ) | 13 | 49,612 | (793 | ) | 16 | 68,536 | (832 | ) | |||||||||||||||||
Government agency collateralized mortgage obligations | 6 | 32,169 | (138 | ) | 18 | 65,552 | (2,385 | ) | 24 | 97,721 | (2,523 | ) | |||||||||||||||||
Commercial mortgage backed securities: | |||||||||||||||||||||||||||||
Government agency mortgage backed securities | 0 | — | — | 3 | 10,651 | (137 | ) | 3 | 10,651 | (137 | ) | ||||||||||||||||||
Government agency collateralized mortgage obligations | 0 | — | — | 0 | — | — | 0 | — | — | ||||||||||||||||||||
Trust preferred securities | 0 | — | — | 3 | 18,503 | (6,781 | ) | 3 | 18,503 | (6,781 | ) | ||||||||||||||||||
Other debt securities | 0 | — | — | 2 | 4,175 | (74 | ) | 2 | 4,175 | (74 | ) | ||||||||||||||||||
Other equity securities | 0 | — | — | 0 | — | — | 0 | — | — | ||||||||||||||||||||
Total | 9 | $ | 51,093 | $ | (177 | ) | 40 | $ | 152,374 | $ | (10,289 | ) | 49 | $ | 203,467 | $ | (10,466 | ) |
Name | Single/ Pooled | Class/ Tranche | Amortized Cost | Fair Value | Unrealized Loss | Lowest Credit Rating | Issuers Currently in Deferral or Default | |||||||||||||
XIII | Pooled | B-2 | $ | 1,117 | $ | 1,196 | $ | 79 | B3 | 27 | % | |||||||||
XXIII | Pooled | B-2 | 8,630 | 6,093 | (2,537 | ) | Baa3 | 18 | % | |||||||||||
XXIV | Pooled | B-2 | 12,076 | 9,447 | (2,629 | ) | Ca | 28 | % | |||||||||||
XXVI | Pooled | B-2 | 4,234 | 3,390 | (844 | ) | B3 | 24 | % | |||||||||||
$ | 26,057 | $ | 20,126 | $ | (5,931 | ) |
2015 | 2014 | ||||||
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 March 31 | $ | (3,337 | ) | $ | (3,337 | ) |
March 31, 2015 | December 31, 2014 | ||||||
Commercial, financial, agricultural | $ | 474,788 | $ | 483,283 | |||
Lease financing | 11,863 | 10,427 | |||||
Real estate – construction | 201,449 | 212,061 | |||||
Real estate – 1-4 family mortgage | 1,239,455 | 1,236,360 | |||||
Real estate – commercial mortgage | 1,938,994 | 1,956,914 | |||||
Installment loans to individuals | 87,415 | 89,142 | |||||
Gross loans | 3,953,964 | 3,988,187 | |||||
Unearned income | (303 | ) | (313 | ) | |||
Loans, net of unearned income | 3,953,661 | 3,987,874 | |||||
Allowance for loan losses | (42,302 | ) | (42,289 | ) | |||
Net loans | $ | 3,911,359 | $ | 3,945,585 |
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 | |||||||||||||||||||||||||||
March 31, 2015 | |||||||||||||||||||||||||||||||||||
Commercial, financial, agricultural | $ | 684 | $ | 1,506 | $ | 471,674 | $ | 473,864 | $ | 34 | $ | 545 | $ | 345 | $ | 924 | $ | 474,788 | |||||||||||||||||
Lease financing | — | — | 11,441 | 11,441 | — | 422 | — | 422 | 11,863 | ||||||||||||||||||||||||||
Real estate – construction | 71 | 37 | 201,070 | 201,178 | — | 271 | — | 271 | 201,449 | ||||||||||||||||||||||||||
Real estate – 1-4 family mortgage | 7,806 | 1,852 | 1,216,794 | 1,226,452 | 309 | 5,244 | 7,450 | 13,003 | 1,239,455 | ||||||||||||||||||||||||||
Real estate – commercial mortgage | 9,655 | 7,417 | 1,899,224 | 1,916,296 | 1,063 | 12,714 | 8,921 | 22,698 | 1,938,994 | ||||||||||||||||||||||||||
Installment loans to individuals | 366 | 17 | 86,964 | 87,347 | — | 59 | 9 | 68 | 87,415 | ||||||||||||||||||||||||||
Unearned income | — | — | (303 | ) | (303 | ) | — | — | — | — | (303 | ) | |||||||||||||||||||||||
Total | $ | 18,582 | $ | 10,829 | $ | 3,886,864 | $ | 3,916,275 | $ | 1,406 | $ | 19,255 | $ | 16,725 | $ | 37,386 | $ | 3,953,661 | |||||||||||||||||
December 31, 2014 | |||||||||||||||||||||||||||||||||||
Commercial, financial, agricultural | $ | 1,113 | $ | 636 | $ | 480,332 | $ | 482,081 | $ | 16 | $ | 820 | $ | 366 | $ | 1,202 | $ | 483,283 | |||||||||||||||||
Lease financing | 462 | — | 9,965 | 10,427 | — | — | — | — | 10,427 | ||||||||||||||||||||||||||
Real estate – construction | — | 37 | 211,860 | 211,897 | — | 164 | — | 164 | 212,061 | ||||||||||||||||||||||||||
Real estate – 1-4 family mortgage | 8,398 | 2,382 | 1,212,214 | 1,222,994 | 355 | 4,604 | 8,407 | 13,366 | 1,236,360 | ||||||||||||||||||||||||||
Real estate – commercial mortgage | 6,924 | 7,637 | 1,912,758 | 1,927,319 | 1,826 | 16,928 | 10,841 | 29,595 | 1,956,914 | ||||||||||||||||||||||||||
Installment loans to individuals | 269 | 21 | 88,782 | 89,072 | — | 59 | 11 | 70 | 89,142 | ||||||||||||||||||||||||||
Unearned income | — | — | (313 | ) | (313 | ) | — | — | — | — | (313 | ) | |||||||||||||||||||||||
Total | $ | 17,166 | $ | 10,713 | $ | 3,915,598 | $ | 3,943,477 | $ | 2,197 | $ | 22,575 | $ | 19,625 | $ | 44,397 | $ | 3,987,874 |
Unpaid Contractual Principal Balance | Recorded Investment With Allowance | Recorded Investment With No Allowance | Total Recorded Investment | Related Allowance | |||||||||||||||
March 31, 2015 | |||||||||||||||||||
Commercial, financial, agricultural | $ | 5,722 | $ | 944 | $ | 1,936 | $ | 2,880 | $ | 1,095 | |||||||||
Real estate – construction | 104 | 104 | — | 104 | 5 | ||||||||||||||
Real estate – 1-4 family mortgage | 21,043 | 13,783 | 3,115 | 16,898 | 4,841 | ||||||||||||||
Real estate – commercial mortgage | 78,688 | 25,267 | 24,583 | 49,850 | 4,459 | ||||||||||||||
Installment loans to individuals | — | — | — | — | — | ||||||||||||||
Total | $ | 105,557 | $ | 40,098 | $ | 29,634 | $ | 69,732 | $ | 10,400 | |||||||||
December 31, 2014 | |||||||||||||||||||
Commercial, financial, agricultural | $ | 4,871 | $ | 984 | $ | 1,375 | $ | 2,359 | $ | 171 | |||||||||
Real estate – construction | 164 | 164 | — | 164 | — | ||||||||||||||
Real estate – 1-4 family mortgage | 31,906 | 18,401 | 7,295 | 25,696 | 4,824 | ||||||||||||||
Real estate – commercial mortgage | 90,196 | 29,079 | 28,784 | 57,863 | 5,767 | ||||||||||||||
Installment loans to individuals | 397 | 21 | 51 | 72 | — | ||||||||||||||
Totals | $ | 127,534 | $ | 48,649 | $ | 37,505 | $ | 86,154 | $ | 10,762 |
Three Months Ended | Three Months Ended | ||||||||||||||
March 31, 2015 | March 31, 2014 | ||||||||||||||
Average Recorded Investment | Interest Income Recognized | Average Recorded Investment | Interest Income Recognized | ||||||||||||
Commercial, financial, agricultural | $ | 4,416 | $ | 8 | $ | 7,745 | $ | 5 | |||||||
Real estate – construction | 104 | — | 2,037 | 2 | |||||||||||
Real estate – 1-4 family mortgage | 17,636 | 72 | 27,754 | 34 | |||||||||||
Real estate – commercial mortgage | 55,420 | 274 | 91,277 | 64 | |||||||||||
Installment loans to individuals | — | — | — | — | |||||||||||
Total | $ | 77,576 | $ | 354 | $ | 128,813 | $ | 105 |
Number of Loans | Pre- Modification Outstanding Recorded Investment | Post- Modification Outstanding Recorded Investment | ||||||||
March 31, 2015 | ||||||||||
Commercial, financial, agricultural | 2 | $ | 507 | $ | 489 | |||||
Real estate – construction | — | — | — | |||||||
Real estate – 1-4 family mortgage | 51 | 6,177 | 5,402 | |||||||
Real estate – commercial mortgage | 23 | 17,067 | 15,442 | |||||||
Installment loans to individuals | — | — | — | |||||||
Total | 76 | $ | 23,751 | $ | 21,333 | |||||
December 31, 2014 | ||||||||||
Commercial, financial, agricultural | 2 | $ | 507 | $ | 507 | |||||
Real estate – construction | — | — | — | |||||||
Real estate – 1-4 family mortgage | 35 | 5,212 | 4,567 | |||||||
Real estate – commercial mortgage | 16 | 10,590 | 9,263 | |||||||
Installment loans to individuals | — | — | — | |||||||
Total | 53 | $ | 16,309 | $ | 14,337 |
Number of Loans | Recorded Investment | |||||
Totals at January 1, 2015 | 53 | $ | 14,337 | |||
Additional loans with concessions | 25 | 7,508 | ||||
Reductions due to: | ||||||
Reclassified as nonperforming | — | — | ||||
Paid in full | (2 | ) | (411 | ) | ||
Charge-offs | — | — | ||||
Transfer to other real estate owned | — | — | ||||
Principal paydowns | — | (101 | ) | |||
Lapse of concession period | — | — | ||||
Totals at March 31, 2015 | 76 | $ | 21,333 |
Pass | Watch | Substandard | Total | ||||||||||||
March 31, 2015 | |||||||||||||||
Commercial, financial, agricultural | $ | 333,160 | $ | 6,731 | $ | 2,259 | $ | 342,150 | |||||||
Real estate – construction | 142,470 | 556 | — | 143,026 | |||||||||||
Real estate – 1-4 family mortgage | 124,635 | 3,497 | 12,981 | 141,113 | |||||||||||
Real estate – commercial mortgage | 1,396,707 | 21,748 | 28,995 | 1,447,450 | |||||||||||
Installment loans to individuals | 624 | — | — | 624 | |||||||||||
Total | $ | 1,997,596 | $ | 32,532 | $ | 44,235 | $ | 2,074,363 | |||||||
December 31, 2014 | |||||||||||||||
Commercial, financial, agricultural | $ | 337,998 | $ | 5,255 | $ | 1,451 | $ | 344,704 | |||||||
Real estate – construction | 150,683 | 855 | — | 151,538 | |||||||||||
Real estate – 1-4 family mortgage | 122,608 | 6,079 | 11,479 | 140,166 | |||||||||||
Real estate – commercial mortgage | 1,389,787 | 31,109 | 33,554 | 1,454,450 | |||||||||||
Installment loans to individuals | 1,402 | — | — | 1,402 | |||||||||||
Total | $ | 2,002,478 | $ | 43,298 | $ | 46,484 | $ | 2,092,260 |
Performing | Non- Performing | Total | |||||||||
March 31, 2015 | |||||||||||
Commercial, financial, agricultural | $ | 111,612 | $ | 369 | $ | 111,981 | |||||
Lease financing | 11,560 | — | 11,560 | ||||||||
Real estate – construction | 58,220 | 203 | 58,423 | ||||||||
Real estate – 1-4 family mortgage | 1,016,755 | 1,295 | 1,018,050 | ||||||||
Real estate – commercial mortgage | 273,285 | 1,408 | 274,693 | ||||||||
Installment loans to individuals | 83,126 | 39 | 83,165 | ||||||||
Total | $ | 1,554,558 | $ | 3,314 | $ | 1,557,872 | |||||
December 31, 2014 | |||||||||||
Commercial, financial, agricultural | $ | 114,996 | $ | 179 | $ | 115,175 | |||||
Lease financing | 10,114 | — | 10,114 | ||||||||
Real estate – construction | 60,323 | 200 | 60,523 | ||||||||
Real estate – 1-4 family mortgage | 1,010,645 | 2,730 | 1,013,375 | ||||||||
Real estate – commercial mortgage | 266,867 | 1,352 | 268,219 | ||||||||
Installment loans to individuals | 83,744 | 39 | 83,783 | ||||||||
Total | $ | 1,546,689 | $ | 4,500 | $ | 1,551,189 |
Impaired Covered Loans | Other Covered Loans | Not Covered Loans | Total | ||||||||||||
March 31, 2015 | |||||||||||||||
Commercial, financial, agricultural | $ | — | $ | 3,917 | $ | 16,740 | $ | 20,657 | |||||||
Lease financing | — | — | — | — | |||||||||||
Real estate – construction | — | — | — | — | |||||||||||
Real estate – 1-4 family mortgage | 420 | 42,338 | 37,534 | 80,292 | |||||||||||
Real estate – commercial mortgage | 7,376 | 71,688 | 137,787 | 216,851 | |||||||||||
Installment loans to individuals | — | 34 | 3,592 | 3,626 | |||||||||||
Total | $ | 7,796 | $ | 117,977 | $ | 195,653 | $ | 321,426 | |||||||
December 31, 2014 | |||||||||||||||
Commercial, financial, agricultural | $ | — | $ | 6,684 | $ | 16,720 | $ | 23,404 | |||||||
Lease financing | — | — | — | — | |||||||||||
Real estate – construction | — | — | — | — | |||||||||||
Real estate – 1-4 family mortgage | 420 | 43,597 | 38,802 | 82,819 | |||||||||||
Real estate – commercial mortgage | 7,584 | 84,720 | 141,941 | 234,245 | |||||||||||
Installment loans to individuals | — | 36 | 3,921 | 3,957 | |||||||||||
Total | $ | 8,004 | $ | 135,037 | $ | 201,384 | $ | 344,425 |
Impaired Covered Loans | Other Covered Loans | Not Covered Loans | Total | ||||||||||||
Contractually-required principal and interest | $ | 29,901 | $ | 141,917 | $ | 275,703 | $ | 447,521 | |||||||
Nonaccretable difference(1) | (22,104 | ) | (21,766 | ) | (52,137 | ) | (96,007 | ) | |||||||
Cash flows expected to be collected | 7,797 | 120,151 | 223,566 | 351,514 | |||||||||||
Accretable yield(2) | (1 | ) | (2,174 | ) | (27,913 | ) | (30,088 |