XML 60 R39.htm IDEA: XBRL DOCUMENT v3.8.0.1
Non Purchased Loans (Tables)
12 Months Ended
Dec. 31, 2017
Receivables [Abstract]  
Summary of loans
The following is a summary of non purchased loans and leases at December 31: 
 
2017
 
2016
Commercial, financial, agricultural
$
763,823

 
$
589,290

Lease financing
57,354

 
49,250

Real estate – construction
547,658

 
483,926

Real estate – 1-4 family mortgage
1,729,534

 
1,425,730

Real estate – commercial mortgage
2,390,076

 
2,075,137

Installment loans to individuals
103,452

 
92,648

Gross loans
5,591,897

 
4,715,981

Unearned income
(3,341
)
 
(2,409
)
Loans, net of unearned income
$
5,588,556

 
$
4,713,572

The following is a summary of purchased loans at December 31: 
 
2017
 
2016
Commercial, financial, agricultural
$
275,570

 
$
128,200

Lease financing

 

Real estate – construction
85,731

 
68,753

Real estate – 1-4 family mortgage
614,187

 
452,447

Real estate – commercial mortgage
1,037,454

 
823,758

Installment loans to individuals
18,824

 
15,979

Gross loans
2,031,766

 
1,489,137

Unearned income

 

Loans, net of unearned income
$
2,031,766

 
$
1,489,137

The following is a summary of non purchased and purchased loans and leases at December 31: 
 
2017
 
2016
Commercial, financial, agricultural
$
1,039,393

 
$
717,490

Lease financing
57,354

 
49,250

Real estate – construction
633,389

 
552,679

Real estate – 1-4 family mortgage
2,343,721

 
1,878,177

Real estate – commercial mortgage
3,427,530

 
2,898,895

Installment loans to individuals
122,276

 
108,627

Gross loans
7,623,663

 
6,205,118

Unearned income
(3,341
)
 
(2,409
)
Loans, net of unearned income
7,620,322

 
6,202,709

Allowance for loan losses
(46,211
)
 
(42,737
)
Net loans
$
7,574,111

 
$
6,159,972

Past due and nonaccrual loans
The following table provides an aging of past due and nonaccrual loans, segregated by class, as of the dates presented:
 
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
December 31, 2017
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial, financial, agricultural
$
2,722

 
$
22

 
$
759,143

 
$
761,887

 
$
205

 
$
1,033

 
$
698

 
$
1,936

 
$
763,823

Lease financing
47

 

 
57,148

 
57,195

 

 
159

 

 
159

 
57,354

Real estate – construction
50

 

 
547,608

 
547,658

 

 

 

 

 
547,658

Real estate – 1-4 family mortgage
11,810

 
2,194

 
1,712,982

 
1,726,986

 

 
1,818

 
730

 
2,548

 
1,729,534

Real estate – commercial mortgage
1,921

 
727

 
2,381,871

 
2,384,519

 

 
2,877

 
2,680

 
5,557

 
2,390,076

Installment loans to individuals
429

 
72

 
102,901

 
103,402

 
1

 
28

 
21

 
50

 
103,452

Unearned income

 

 
(3,341
)
 
(3,341
)
 

 

 

 

 
(3,341
)
Total
$
16,979

 
$
3,015

 
$
5,558,312

 
$
5,578,306

 
$
206

 
$
5,915

 
$
4,129

 
$
10,250

 
$
5,588,556

December 31, 2016
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial, financial, agricultural
$
811

 
$
720

 
$
586,730

 
$
588,261

 
$

 
$
932

 
$
97

 
$
1,029

 
$
589,290

Lease financing
193

 

 
48,919

 
49,112

 

 
138

 

 
138

 
49,250

Real estate – construction
995

 

 
482,931

 
483,926

 

 

 

 

 
483,926

Real estate – 1-4 family mortgage
6,189

 
1,136

 
1,414,254

 
1,421,579

 
161

 
1,222

 
2,768

 
4,151

 
1,425,730

Real estate – commercial mortgage
2,283

 
99

 
2,066,821

 
2,069,203

 
580

 
2,778

 
2,576

 
5,934

 
2,075,137

Installment loans to individuals
324

 
124

 
92,179

 
92,627

 

 
21

 

 
21

 
92,648

Unearned income

 

 
(2,409
)
 
(2,409
)
 

 

 

 

 
(2,409
)
Total
$
10,795

 
$
2,079

 
$
4,689,425

 
$
4,702,299

 
$
741

 
$
5,091

 
$
5,441

 
$
11,273

 
$
4,713,572

The following table provides an aging of past due and nonaccrual loans, segregated by class, as of the dates presented:
 
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
December 31, 2017
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial, financial, agricultural
$
1,119

 
$
532

 
$
273,488

 
$
275,139

 
$

 
$
199

 
$
232

 
$
431

 
$
275,570

Lease financing

 

 

 

 

 

 

 

 

Real estate – construction
415

 

 
85,316

 
85,731

 

 

 

 

 
85,731

Real estate – 1-4 family mortgage
6,070

 
2,280

 
602,464

 
610,814

 
385

 
879

 
2,109

 
3,373

 
614,187

Real estate – commercial mortgage
2,947

 
2,910

 
1,031,141

 
1,036,998

 
191

 
99

 
166

 
456

 
1,037,454

Installment loans to individuals
208

 
9

 
18,443

 
18,660

 
59

 

 
105

 
164

 
18,824

Unearned income

 

 

 

 

 

 

 

 

Total
$
10,759

 
$
5,731

 
$
2,010,852

 
$
2,027,342

 
$
635

 
$
1,177

 
$
2,612

 
$
4,424

 
$
2,031,766

December 31, 2016
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial, financial, agricultural
$
823

 
$
990

 
$
125,417

 
$
127,230

 
$
260

 
$
381

 
$
329

 
$
970

 
$
128,200

Lease financing

 

 

 

 

 

 

 

 

Real estate – construction
527

 
321

 
67,760

 
68,608

 

 
145

 

 
145

 
68,753

Real estate – 1-4 family mortgage
4,572

 
3,382

 
440,258

 
448,212

 
417

 
2,047

 
1,771

 
4,235

 
452,447

Real estate – commercial mortgage
3,045

 
6,112

 
808,886

 
818,043

 

 
2,661

 
3,054

 
5,715

 
823,758

Installment loans to individuals
96

 
10

 
15,591

 
15,697

 

 
156

 
126

 
282

 
15,979

Unearned income

 

 

 

 

 

 

 

 

Total
$
9,063

 
$
10,815

 
$
1,457,912

 
$
1,477,790

 
$
677

 
$
5,390

 
$
5,280

 
$
11,347

 
$
1,489,137

Impaired loans
Impaired loans recognized in conformity with ASC 310, segregated by class, were as follows as of the dates and for the periods presented: 
 
As of December 31, 2017
 
Year Ended December 31, 2017
 
Recorded
Investment
 
Unpaid
Principal
Balance
 
Related
Allowance
 
Average
Recorded
Investment
 
Interest
Income
Recognized
With a related allowance recorded:
 
 
 
 
 
 
 
 
 
Commercial, financial, agricultural
$
2,365

 
$
3,043

 
$
138

 
$
2,861

 
$
47

Lease financing
159

 
159

 
2

 
159

 

Real estate – construction
578

 
578

 
4

 
526

 
29

Real estate – 1-4 family mortgage
8,169

 
9,315

 
561

 
8,295

 
259

Real estate – commercial mortgage
9,652

 
12,463

 
1,861

 
9,316

 
206

Installment loans to individuals
117

 
121

 
1

 
130

 
3

Total
$
21,040

 
$
25,679

 
$
2,567

 
$
21,287

 
$
544

With no related allowance recorded:
 
 
 
 
 
 
 
 
 
Commercial, financial, agricultural
$

 
$

 
$

 
$

 
$

Lease financing

 

 

 

 

Real estate – construction

 

 

 

 

Real estate – 1-4 family mortgage
703

 
703

 

 
711

 
29

Real estate – commercial mortgage

 

 

 

 

Installment loans to individuals

 

 

 

 

Total
$
703

 
$
703

 
$

 
$
711

 
$
29

Totals
$
21,743

 
$
26,382

 
$
2,567

 
$
21,998

 
$
573

 
As of December 31, 2016
 
Year Ended December 31, 2016
 
Recorded
Investment
 
Unpaid
Principal
Balance
 
Related
Allowance
 
Average
Recorded
Investment
 
Interest
Income
Recognized
With a related allowance recorded:
 
 
 
 
 
 
 
 
 
Commercial, financial, agricultural
$
1,175

 
$
1,539

 
$
136

 
$
856

 
$
28

Lease financing

 

 

 

 

Real estate – construction
517

 
517

 
1

 
469

 
26

Real estate – 1-4 family mortgage
9,207

 
10,823

 
1,091

 
9,603

 
225

Real estate – commercial mortgage
10,053

 
13,667

 
2,397

 
11,180

 
305

Installment loans to individuals
87

 
87

 
1

 
98

 
2

Total
$
21,039

 
$
26,633

 
$
3,626

 
$
22,206

 
$
586

With no related allowance recorded:
 
 
 
 
 
 
 
 
 
Commercial, financial, agricultural
$

 
$
38

 
$

 
$
24

 
$

Lease financing

 

 

 

 

Real estate – construction

 

 

 

 

Real estate – 1-4 family mortgage

 

 

 
41

 

Real estate – commercial mortgage
568

 
1,340

 

 
938

 
38

Installment loans to individuals

 

 

 

 

Total
$
568

 
$
1,378

 
$

 
$
1,003

 
$
38

Totals
$
21,607

 
$
28,011

 
$
3,626

 
$
23,209

 
$
624

Non credit deteriorated loans that were subsequently impaired and recognized in conformity with ASC 310, segregated by class, were as follows as of the dates and for the periods presented: 
 
As of December 31, 2017
 
Year Ended December 31, 2017
 
Recorded
Investment
 
Unpaid
Principal
Balance
 
Related
Allowance
 
Average
Recorded
Investment
 
Interest
Income
Recognized
With a related allowance recorded:
 
 
 
 
 
 
 
 
 
Commercial, financial, agricultural
$
625

 
$
678

 
$
52

 
$
618

 
$
21

Lease financing

 

 

 

 

Real estate – construction

 

 

 

 

Real estate – 1-4 family mortgage
1,385

 
1,433

 
45

 
1,419

 
18

Real estate – commercial mortgage
728

 
733

 
6

 
751

 
26

Installment loans to individuals
154

 
155

 
4

 
155

 

Total
$
2,892

 
$
2,999

 
$
107

 
$
2,943

 
$
65

With no related allowance recorded:
 
 
 
 
 
 
 
 
 
Commercial, financial, agricultural
$
74

 
$
79

 
$

 
$
75

 
$
3

Lease financing

 

 

 

 

Real estate – construction
1,199

 
1,207

 

 
318

 
47

Real estate – 1-4 family mortgage
4,225

 
4,740

 

 
4,161

 
176

Real estate – commercial mortgage
165

 
168

 

 
177

 
8

Installment loans to individuals
9

 
10

 

 
13

 

Total
$
5,672

 
$
6,204

 
$

 
$
4,744

 
$
234

Totals
$
8,564

 
$
9,203

 
$
107

 
$
7,687

 
$
299

 
As of December 31, 2016
 
Year Ended December 31, 2016
 
Recorded
Investment
 
Unpaid
Principal
Balance
 
Related
Allowance
 
Average
Recorded
Investment
 
Interest
Income
Recognized
With a related allowance recorded:
 
 
 
 
 
 
 
 
 
Commercial, financial, agricultural
$
487

 
$
503

 
$
310

 
$
500

 
$
2

Lease financing

 

 

 

 

Real estate – construction
145

 
147

 

 
148

 

Real estate – 1-4 family mortgage
1,496

 
1,538

 
43

 
1,535

 
7

Real estate – commercial mortgage
2,275

 
2,299

 
48

 
2,273

 
111

Installment loans to individuals
135

 
159

 
114

 
161

 

Total
$
4,538

 
$
4,646

 
$
515

 
$
4,617

 
$
120

With no related allowance recorded:
 
 
 
 
 
 
 
 
 
Commercial, financial, agricultural
$
224

 
$
229

 
$

 
$
172

 
$
4

Lease financing

 

 

 

 

Real estate – construction

 

 

 

 

Real estate – 1-4 family mortgage
1,385

 
1,557

 

 
1,550

 
33

Real estate – commercial mortgage
183

 
186

 

 
194

 
11

Installment loans to individuals
55

 
56

 

 
61

 

Total
$
1,847

 
$
2,028

 
$

 
$
1,977

 
$
48

Totals
$
6,385

 
$
6,674

 
$
515

 
$
6,594

 
$
168

Restructured loans
 
Number of
Loans
 
Pre-Modification
Outstanding
Recorded
Investment
 
Post-Modification
Outstanding
Recorded
Investment
December 31, 2017
 
 
 
 
 
Commercial, financial, agricultural
2

 
$
331

 
$
330

Lease financing

 

 

Real estate – construction

 

 

Real estate – 1-4 family mortgage
8

 
598

 
586

Real estate – commercial mortgage
3

 
683

 
313

Installment loans to individuals
1

 
4

 
3

Total
14

 
$
1,616

 
$
1,232

December 31, 2016
 
 
 
 
 
Commercial, financial, agricultural

 
$

 
$

Lease financing

 

 

Real estate – construction
1

 
510

 
518

Real estate – 1-4 family mortgage
11

 
1,188

 
1,167

Real estate – commercial mortgage

 

 

Installment loans to individuals

 

 

Total
12

 
$
1,698

 
$
1,685

December 31, 2015
 
 
 
 
 
Commercial, financial, agricultural

 
$

 
$

Lease financing

 

 

Real estate – construction

 

 

Real estate – 1-4 family mortgage
22

 
2,202

19,371

2,035

Real estate – commercial mortgage
2

 
484

 
332

Installment loans to individuals
1

 
67

 
67

Total
25

 
$
2,753

 
$
2,434

The following table illustrates the impact of modifications classified as restructured loans held on the Consolidated Balance Sheets and still performing in accordance with their restructured terms at period end, segregated by class, as of the periods presented.
 
Number of
Loans
 
Pre-Modification
Outstanding
Recorded
Investment
 
Post-Modification
Outstanding
Recorded
Investment
December 31, 2017
 
 
 
 
 
Commercial, financial, agricultural

 
$

 
$

Lease financing

 

 

Real estate – construction

 

 

Real estate – 1-4 family mortgage
23

 
3,744

 
3,127

Real estate – commercial mortgage
5

 
3,115

 
2,231

Installment loans to individuals

 

 

Total
28

 
$
6,859

 
$
5,358

December 31, 2016
 
 
 
 
 
Commercial, financial, agricultural
1

 
$
41

 
$
17

Lease financing

 

 

Real estate – construction

 

 

Real estate – 1-4 family mortgage
17

 
1,608

 
1,269

Real estate – commercial mortgage
5

 
1,623

 
1,079

Installment loans to individuals

 

 

Total
23

 
$
3,272

 
$
2,365

December 31, 2015
 
 
 
 
 
Commercial, financial, agricultural

 
$

 
$

Lease financing

 

 

Real estate – construction

 

 

Real estate – 1-4 family mortgage
15

 
1,268

 
956

Real estate – commercial mortgage
8

 
2,547

 
2,070

Installment loans to individuals

 

 

Total
23

 
$
3,815

 
$
3,026

Changes in restructured loans
Changes in the Company’s restructured loans are set forth in the table below.
 
Number of
Loans
 
Recorded
Investment
Totals at January 1, 2016
59

 
$
10,252

Additional loans with concessions
15

 
2,036

Reclassified as performing
1

 
39

Reductions due to:
 
 
 
Reclassified as nonperforming
(4
)
 
(1,406
)
Paid in full
(16
)
 
(2,233
)
Charge-offs
(1
)
 
(275
)
Transfer to other real estate owned
(1
)
 
(51
)
Principal paydowns

 
(915
)
Totals at December 31, 2016
53

 
$
7,447

Additional loans with concessions
16

 
1,453

Reclassified as performing
2

 
183

Reductions due to:
 
 
 
Reclassified as nonperforming
(7
)
 
(853
)
Paid in full
(8
)
 
(1,165
)
Charge-offs
(1
)
 
(250
)
Principal paydowns

 
(304
)
Lapse of concession period
(1
)
 
(923
)
Totals at December 31, 2017
54

 
$
5,588

 
Number of
Loans
 
Pre-Modification
Outstanding
Recorded
Investment
 
Post-Modification
Outstanding
Recorded
Investment
December 31, 2017
 
 
 
 
 
Commercial, financial, agricultural

 
$

 
$

Lease financing

 

 

Real estate – construction

 

 

Real estate – 1-4 family mortgage
23

 
3,744

 
3,127

Real estate – commercial mortgage
5

 
3,115

 
2,231

Installment loans to individuals

 

 

Total
28

 
$
6,859

 
$
5,358

December 31, 2016
 
 
 
 
 
Commercial, financial, agricultural
1

 
$
41

 
$
17

Lease financing

 

 

Real estate – construction

 

 

Real estate – 1-4 family mortgage
17

 
1,608

 
1,269

Real estate – commercial mortgage
5

 
1,623

 
1,079

Installment loans to individuals

 

 

Total
23

 
$
3,272

 
$
2,365

December 31, 2015
 
 
 
 
 
Commercial, financial, agricultural

 
$

 
$

Lease financing

 

 

Real estate – construction

 

 

Real estate – 1-4 family mortgage
15

 
1,268

 
956

Real estate – commercial mortgage
8

 
2,547

 
2,070

Installment loans to individuals

 

 

Total
23

 
$
3,815

 
$
3,026


During the years ended December 31, 2017 and 2016, the Company had $212 and $54, respectively, in troubled debt restructurings that subsequently defaulted within twelve months of the restructuring. There was no such occurrence for the year ended December 31, 2015.

Changes in the Company’s restructured loans are set forth in the table below.
 
Number of
Loans
 
Recorded
Investment
Totals at January 1, 2016
26

 
$
3,201

Additional loans with concessions
25

 
2,472

Reductions due to:

 
 
Reclassified as nonperforming
(4
)
 
(216
)
Paid in full
(5
)
 
(1,297
)
Principal paydowns

 
(132
)
Totals at December 31, 2016
42

 
$
4,028

Additional loans with concessions
36

 
5,703

Reclassified from nonperforming
9

 
838

Reductions due to:
 
 
 
Reclassified as nonperforming
(10
)
 
(786
)
Paid in full
(3
)
 
(323
)
Charge-offs
(1
)
 
(17
)
Principal paydowns

 
(377
)
Lapse of concession period
(1
)
 
(101
)
Totals at December 31, 2017
72

 
$
8,965

Loan portfolio by risk-rating grades
The following table presents the Company’s loan portfolio by risk-rating grades as of the dates presented: 
 
Pass
 
Watch
 
Substandard
 
Total
December 31, 2017
 
 
 
 
 
 
 
Commercial, financial, agricultural
$
566,439

 
$
3,913

 
$
489

 
$
570,841

Real estate – construction
484,160

 
81

 

 
484,241

Real estate – 1-4 family mortgage
255,148

 
4,977

 
3,720

 
263,845

Real estate – commercial mortgage
2,034,178

 
13,533

 
10,708

 
2,058,419

Installment loans to individuals
921

 

 

 
921

Total
$
3,340,846

 
$
22,504

 
$
14,917

 
$
3,378,267

December 31, 2016
 
 
 
 
 
 
 
Commercial, financial, agricultural
$
434,323

 
$
4,531

 
$
850

 
$
439,704

Real estate – construction
402,156

 
393

 

 
402,549

Real estate – 1-4 family mortgage
190,882

 
3,374

 
6,129

 
200,385

Real estate – commercial mortgage
1,734,523

 
18,118

 
13,088

 
1,765,729

Installment loans to individuals

 

 

 

Total
$
2,761,884

 
$
26,416

 
$
20,067

 
$
2,808,367

The following table presents the Company’s loan portfolio by risk-rating grades as of the dates presented:
 
Pass
 
Watch
 
Substandard
 
Total
December 31, 2017
 
 
 
 
 
 
 
Commercial, financial, agricultural
$
246,169

 
$
2,226

 
$
598

 
$
248,993

Real estate – construction
81,220

 

 

 
81,220

Real estate – 1-4 family mortgage
93,867

 
5,924

 
248

 
100,039

Real estate – commercial mortgage
844,495

 
7,176

 
1,827

 
853,498

Installment loans to individuals
678

 

 
3

 
681

Total
$
1,266,429

 
$
15,326

 
$
2,676

 
$
1,284,431

December 31, 2016
 
 
 
 
 
 
 
Commercial, financial, agricultural
$
102,777

 
$
2,370

 
$
1,491

 
$
106,638

Real estate – construction
61,206

 
2,640

 

 
63,846

Real estate – 1-4 family mortgage
105,265

 
7,665

 
364

 
113,294

Real estate – commercial mortgage
608,192

 
8,445

 
723

 
617,360

Installment loans to individuals

 

 
114

 
114

Total
$
877,440

 
$
21,120

 
$
2,692

 
$
901,252

Loan portfolio not subject to risk rating
The following table presents the performing status of the Company’s loan portfolio not subject to risk rating as of the dates presented:
 
Performing
 
Non-Performing
 
Total
December 31, 2017
 
 
 
 
 
Commercial, financial, agricultural
$
191,473

 
$
1,509

 
$
192,982

Lease financing
53,854

 
159

 
54,013

Real estate – construction
63,417

 

 
63,417

Real estate – 1-4 family mortgage
1,462,347

 
3,342

 
1,465,689

Real estate – commercial mortgage
330,441

 
1,216

 
331,657

Installment loans to individuals
102,409

 
122

 
102,531

Total
$
2,203,941

 
$
6,348

 
$
2,210,289

December 31, 2016
 
 
 
 
 
Commercial, financial, agricultural
$
148,499

 
$
1,087

 
$
149,586

Lease financing
46,703

 
138

 
46,841

Real estate – construction
81,377

 

 
81,377

Real estate – 1-4 family mortgage
1,222,816

 
2,529

 
1,225,345

Real estate – commercial mortgage
308,609

 
799

 
309,408

Installment loans to individuals
92,504

 
144

 
92,648

Total
$
1,900,508

 
$
4,697

 
$
1,905,205

The following table presents the performing status of the Company’s loan portfolio not subject to risk rating as of the dates presented:
 
Performing
 
Non-Performing
 
Total
December 31, 2017
 
 
 
 
 
Commercial, financial, agricultural
$
11,216

 
$
46

 
$
11,262

Lease financing

 

 

Real estate – construction
4,511

5


 
4,511

Real estate – 1-4 family mortgage
459,038

 
1,141

 
460,179

Real estate – commercial mortgage
27,495

 
123

 
27,618

Installment loans to individuals
16,344

 
161

 
16,505

Total
$
518,604

 
$
1,471

 
$
520,075

December 31, 2016
 
 
 
 
 
Commercial, financial, agricultural
$
9,489

 
$
79

 
$
9,568

Lease financing

 

 

Real estate – construction
3,601

 
466

 
4,067

Real estate – 1-4 family mortgage
265,697

 
1,504

 
267,201

Real estate – commercial mortgage
21,353

 
58

 
21,411

Installment loans to individuals
13,712

 
168

 
13,880

Total
$
313,852

 
$
2,275

 
$
316,127

Related party loans
A summary of the changes in related party loans follows:
Loans at December 31, 2016
$
14,268

New loans and advances
4,342

Loans to directors assumed in acquisition(1)
9,975

Payments received
(4,222
)
Changes in related parties

Loans at December 31, 2017
$
24,363


(1)
Loans to directors assumed in acquisition are included in the tables in Note 5, “Purchased Loans.”