XML 75 R23.htm IDEA: XBRL DOCUMENT v2.4.0.6
Loans and the Allowance for Loan Losses (Tables)
9 Months Ended
Sep. 30, 2012
Loans and the Allowance for Loan Losses [Abstract]  
Summary of loans
                 
    September 30,
2012
    December 31,
2011
 

Commercial, financial, agricultural

  $ 311,056     $ 278,091  

Lease financing

    224       343  

Real estate – construction

    105,454       81,235  

Real estate – 1-4 family mortgage

    883,396       824,627  

Real estate – commercial mortgage

    1,440,880       1,336,635  

Installment loans to individuals

    59,160       60,168  
   

 

 

   

 

 

 

Gross loans

    2,800,170       2,581,099  

Unearned income

    (7 )      (15 ) 
   

 

 

   

 

 

 

Loans, net of unearned income

    2,800,163       2,581,084  

Allowance for loan losses

    (44,069 )      (44,340 ) 
   

 

 

   

 

 

 

Net loans

  $ 2,756,094     $ 2,536,744  
   

 

 

   

 

 

 
Past due and nonaccrual loans
                                                                         
    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, 2012

                                                                       

Commercial, financial, agricultural

  $ 287     $ 18     $ 306,897     $ 307,202     $ 5     $ 3,615     $ 234     $ 3,854     $ 311,056  

Lease financing

    —         —         224       224       —         —         —         —         224  

Real estate – construction

    —         —         103,522       103,522       —         1,932       —         1,932       105,454  

Real estate – 1-4 family mortgage

    11,915       1,325       840,363       853,603       2,627       13,697       13,469       29,793       883,396  

Real estate – commercial mortgage

    7,787       961       1,374,260       1,383,008       645       50,936       6,291       57,872       1,440,880  

Installment loans to individuals

    261       54       58,539       58,854       5       276       25       306       59,160  

Unearned income

    —         —         (7 )      (7 )      —         —         —         —         (7 ) 
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total

  $ 20,250     $ 2,358     $ 2,683,798     $ 2,706,406     $ 3,282     $ 70,456     $ 20,019     $ 93,757     $ 2,800,163  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

December 31, 2011

                                                                       

Commercial, financial, agricultural

  $ 2,071     $ 165     $ 269,078     $ 271,314     $ 511     $ 5,474     $ 792     $ 6,777     $ 278,091  

Lease financing

    —         —         343       343       —         —         —         —         343  

Real estate – construction

    —         41       73,670       73,711       —         7,524       —         7,524       81,235  

Real estate – 1-4 family mortgage

    11,949       2,481       771,596       786,026       1,140       31,457       6,004       38,601       824,627  

Real estate – commercial mortgage

    6,749       2,044       1,262,068       1,270,861       2,411       62,854       509       65,774       1,336,635  

Installment loans to individuals

    473       163       59,020       59,656       10       480       22       512       60,168  

Unearned income

    —         —         (15 )      (15 )      —         —         —         —         (15 ) 
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total

  $ 21,242     $ 4,894     $ 2,435,760     $ 2,461,896     $ 4,072     $ 107,789     $ 7,327     $ 119,188     $ 2,581,084  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

There were no restructured loans contractually 90 days past due at September 30, 2012 or December 31, 2011, respectively. The outstanding balance of restructured loans on nonaccrual status was $4,011 and $2,295 at September 30, 2012 and December 31, 2011, respectively.

Impaired loans
                                         
    Unpaid
Contractual
Principal
Balance
    Recorded
Investment
With
Allowance
    Recorded
Investment
With No
Allowance
    Total
Recorded
Investment
    Related
Allowance
 

September 30, 2012

                                       

Commercial, financial, agricultural

  $ 5,587     $ 1,641     $ 1,750     $ 3,391     $ 715  

Lease financing

    —         —         —         —         —    

Real estate – construction

    2,823       154       1,932       2,086       2  

Real estate – 1-4 family mortgage

    96,536       35,690       16,789       52,479       10,011  

Real estate – commercial mortgage

    138,342       38,152       48,975       87,127       8,441  

Installment loans to individuals

    —         —         —         —         —    
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total

  $ 243,288     $ 75,637     $ 69,446     $ 145,083     $ 19,169  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

December 31, 2011

                                       

Commercial, financial, agricultural

  $ 9,575     $ 3,358     $ 2,913     $ 6,271     $ 1,441  

Lease financing

    —         —         —         —         —    

Real estate – construction

    18,204       108       7,076       7,184       16  

Real estate – 1-4 family mortgage

    99,121       27,047       26,785       53,832       6,077  

Real estate – commercial mortgage

    168,341       35,505       63,900       99,405       7,876  

Installment loans to individuals

    —         —         —         —         —    
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Totals

  $ 295,241     $ 66,018     $ 100,674     $ 166,692     $ 15,410  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
Investment and interest income recognized on impaired loans
                                 
    Three Months Ended
September 30, 2012
    Three Months Ended
September 30, 2011
 
    Average
Recorded

Investment
    Interest
Income
Recognized(1)
    Average
Recorded

Investment
    Interest
Income
Recognized(1)
 

Commercial, financial, agricultural

  $ 3,474     $ 25     $ 5,006     $ 75  

Lease financing

    —         —         —         —    

Real estate – construction

    2,086       6       12,909       —    

Real estate – 1-4 family mortgage

    58,104       917       68,924       331  

Real estate – commercial mortgage

    89,463       620       117,963       732  

Installment loans to individuals

    —         —         —         —    
   

 

 

   

 

 

   

 

 

   

 

 

 

Total

  $ 153,127     $ 1,568     $ 204,802     $ 1,138  
   

 

 

   

 

 

   

 

 

   

 

 

 

 

(1) 

Includes interest income recognized using the cash-basis method of income recognition of $814 and $500, respectively.

 

                                 
    Nine Months Ended
September 30, 2012
    Nine Months Ended
September 30, 2011
 
    Average
Recorded

Investment
    Interest
Income
Recognized(1)
    Average
Recorded

Investment
    Interest
Income
Recognized(1)
 

Commercial, financial, agricultural

  $ 3,610     $ 41     $ 4,674     $ 100  

Lease financing

    —         —         —         —    

Real estate – construction

    2,087       6       13,801       —    

Real estate – 1-4 family mortgage

    62,320       1,515       67,322       1,248  

Real estate – commercial mortgage

    95,050       1,696       120,631       2,132  

Installment loans to individuals

    —         —         —         —    
   

 

 

   

 

 

   

 

 

   

 

 

 

Total

  $ 163,067     $ 3,258     $ 206,428     $ 3,480  
   

 

 

   

 

 

   

 

 

   

 

 

 

 

(1) 

Includes interest income recognized using the cash-basis method of income recognition of $1,128 and $891, respectively.

Restructured loans
                         
    Number of
Loans
    Pre-Modification
Outstanding
Recorded
Investment
    Post-
Modification
Outstanding
Recorded
Investment
 

September 30, 2012

                       

Commercial, financial, agricultural

    —       $ —       $ —    

Lease financing

    —         —         —    

Real estate – construction

    —         —         —    

Real estate – 1-4 family mortgage

    17       19,924       12,441  

Real estate – commercial mortgage

    14       18,808       18,301  

Installment loans to individuals

    1       184       176  
   

 

 

   

 

 

   

 

 

 

Total

    32     $ 38,916     $ 30,918  
   

 

 

   

 

 

   

 

 

 

December 31, 2011

                       

Commercial, financial, agricultural

    —       $ —       $ —    

Lease financing

    —         —         —    

Real estate – construction

    —         —         —    

Real estate – 1-4 family mortgage

    18       20,313       18,089  

Real estate – commercial mortgage

    12       17,853       18,043  

Installment loans to individuals

    1       184       179  
   

 

 

   

 

 

   

 

 

 

Total

    31     $ 38,350     $ 36,311  
   

 

 

   

 

 

   

 

 

 
Changes in restructured loans
                 
    Number of
Loans
    Recorded
Investment
 

Totals at January 1, 2012

    31     $ 36,311  

Additional loans with concessions

    7       4,731  

Reductions due to:

               

Reclassified as nonperforming

    (3 )      (5,622 ) 

Charge-offs

            (1,632 ) 

Transfer to other real estate owned

    (1 )      (419 ) 

Principal paydowns

            (1,600 ) 

Lapse of concession period

    (2 )      (851 ) 
   

 

 

   

 

 

 

Totals at September 30, 2012

    32     $ 30,918  
   

 

 

   

 

 

 
Loan portfolio by risk-rating grades
                                 
    Pass     Watch     Substandard     Total  

September 30, 2012

                               

Commercial, financial, agricultural

  $ 221,676     $ 2,653     $ 3,538     $ 227,867  

Real estate – construction

    74,502       902       1,790       77,194  

Real estate – 1-4 family mortgage

    89,333       22,450       39,352       151,135  

Real estate – commercial mortgage

    992,805       48,952       39,451       1,081,208  

Installment loans to individuals

    —         —         —         —    
   

 

 

   

 

 

   

 

 

   

 

 

 

Total

  $ 1,378,316     $ 74,957     $ 84,131     $ 1,537,404  
   

 

 

   

 

 

   

 

 

   

 

 

 

December 31, 2011

                               

Commercial, financial, agricultural

  $ 187,550     $ 2,929     $ 7,292     $ 197,771  

Real estate – construction

    52,593       2,362       108       55,063  

Real estate – 1-4 family mortgage

    86,858       31,851       35,809       154,518  

Real estate – commercial mortgage

    873,614       54,949       41,874       970,437  

Installment loans to individuals

    199       —         —         199  
   

 

 

   

 

 

   

 

 

   

 

 

 

Total

  $ 1,200,814     $ 92,091     $ 85,083     $ 1,377,988  
   

 

 

   

 

 

   

 

 

   

 

 

 
Loan portfolio not subject to risk rating
                         
    Performing     Non-Performing     Total  

September 30, 2012

                       

Commercial, financial, agricultural

  $ 71,361     $ 354     $ 71,715  

Lease financing

    224       —         224  

Real estate – construction

    26,328       —         26,328  

Real estate – 1-4 family mortgage

    642,450       6,292       648,742  

Real estate – commercial mortgage

    186,744       965       187,709  

Installment loans to individuals

    56,325       60       56,385  
   

 

 

   

 

 

   

 

 

 

Total

  $ 983,432     $ 7,671     $ 991,103  
   

 

 

   

 

 

   

 

 

 

December 31, 2011

                       

Commercial, financial, agricultural

  $ 61,864     $ 198     $ 62,062  

Lease financing

    343       —         343  

Real estate – construction

    18,756       340       19,096  

Real estate – 1-4 family mortgage

    554,702       5,951       560,653  

Real estate – commercial mortgage

    156,050       756       156,806  

Installment loans to individuals

    55,356       169       55,525  
   

 

 

   

 

 

   

 

 

 

Total

  $ 847,071     $ 7,414     $ 854,485  
   

 

 

   

 

 

   

 

 

 
Loans acquired with deteriorated credit quality
                                 
    Impaired
Covered

Loans
    Other
Covered
Loans
    Not
Covered
Loans
    Total  

September 30, 2012

                               

Commercial, financial, agricultural

  $ 10     $ 11,272     $ 192     $ 11,474  

Lease financing

    —         —         —         —    

Real estate – construction

    —         1,932       —         1,932  

Real estate – 1-4 family mortgage

    7,047       74,737       1,735       83,519  

Real estate – commercial mortgage

    35,576       129,918       6,469       171,963  

Installment loans to individuals

    0       53       2,722       2,775  
   

 

 

   

 

 

   

 

 

   

 

 

 

Total

  $ 42,633     $ 217,912     $ 11,118     $ 271,663  
   

 

 

   

 

 

   

 

 

   

 

 

 

December 31, 2011

                               

Commercial, financial, agricultural

  $ 38     $ 17,765     $ 455     $ 18,258  

Lease financing

    —         —         —         —    

Real estate – construction

    4,031       3,045       —         7,076  

Real estate – 1-4 family mortgage

    12,252       95,671       1,533       109,456  

Real estate – commercial mortgage

    44,994       161,498       2,900       209,392  

Installment loans to individuals

    —         168       4,276       4,444  
   

 

 

   

 

 

   

 

 

   

 

 

 

Total

  $ 61,315     $ 278,147     $ 9,164     $ 348,626  
   

 

 

   

 

 

   

 

 

   

 

 

 
Fair value of loans determined to be impaired and not to be impaired at the time of acquisition
                                 
    Impaired
Covered

Loans
    Other
Covered
Loans
    Not
Covered
Loans
    Total  

Contractually-required principal and interest

  $ 62,369     $ 250,161     $ 13,484     $ 326,014  

Nonaccretable difference (1)

    (19,720 )      (24,298 )      (1,198 )      (45,216 ) 
   

 

 

   

 

 

   

 

 

   

 

 

 

Cash flows expected to be collected

    42,649       225,863       12,286       280,798  

Accretable yield (2)

    (16 )      (7,951 )      (1,168 )      (9,135 ) 
   

 

 

   

 

 

   

 

 

   

 

 

 

Fair value

  $ 42,633     $ 217,912     $ 11,118     $ 271,663  
   

 

 

   

 

 

   

 

 

   

 

 

 

 

(1) 

Represents contractual principal and interest cash flows of $33,747 and $11,469, respectively, not expected to be collected.

(2) 

Represents contractual interest payments of $5,362 expected to be collected and purchase discount of $3,773.

Changes in accretable yield of loans acquired with deteriorated credit quality
                                 
    Impaired
Covered

Loans
    Other
Covered
Loans
    Not
Covered
Loans
    Total  

Balance at January 1, 2012

  $ (40 )    $ (9,757 )    $ (746 )    $ (10,543 ) 

Reclasses from nonaccretable difference

    (844 )      (10,648 )      (1,702 )      (13,194 ) 

Accretion

    868       12,454       1,280       14,602  
   

 

 

   

 

 

   

 

 

   

 

 

 

Balance at September 30, 2012

  $ (16 )    $ (7,951 )    $ (1,168 )    $ (9,135 ) 
   

 

 

   

 

 

   

 

 

   

 

 

 
Rollforward of the allowance for loan losses
                                                 
    Commercial     Real Estate -
Construction
    Real Estate -
1-4 Family
Mortgage
    Real Estate  -
Commercial
Mortgage
    Installment
and  Other(1)
    Total  

Three Months Ended September 30, 2012

                                               

Allowance for loan losses:

                                               

Beginning balance

  $ 3,235     $ 966     $ 18,980     $ 20,765     $ 833     $ 44,779  

Charge-offs

    (2,590 )      —         (2,682 )      (780 )      (118 )      (6,170 ) 

Recoveries

    145       3       648       22       17       835  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net charge-offs

    (2,445 )      3       (2,034 )      (758 )      (101 )      (5,335 ) 

Provision for loan losses

    2,795       79       2,269       988       (164 )      5,967  

Benefit attributable to FDIC loss-share agreements

    (335 )      —         (1,187 )      (60 )      —         (1,582 ) 

Recoveries payable to FDIC

    2       —         162       76       —         240  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Provision for loan losses charged to operations

    2,462       79       1,244       1,004       (164 )      4,625  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ending balance

  $ 3,252     $ 1,048     $ 18,190     $ 21,011     $ 568     $ 44,069  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Nine Months Ended September 30, 2012

                                               

Allowance for loan losses:

                                               

Beginning balance

  $ 4,197     $ 1,073     $ 17,191     $ 20,979     $ 900     $ 44,340  

Charge-offs

    (4,623 )      (42 )      (7,230 )      (3,806 )      (321 )      (16,022 ) 

Recoveries

    323       6       981       247       69       1,626  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net charge-offs

    (4,300 )      (36 )      (6,249 )      (3,559 )      (252 )      (14,396 ) 

Provision for loan losses

    4,052       28       10,269       6,640       (84 )      20,905  

Benefit attributable to FDIC loss-share agreements

    (723 )      (17 )      (3,421 )      (3,592 )      —         (7,753 ) 

Recoveries payable to FDIC

    26       —         400       543       4       973  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Provision for loan losses charged to operations

    3,355       11       7,248       3,591       (80 )      14,125  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ending balance

  $ 3,252     $ 1,048     $ 18,190     $ 21,011     $ 568     $ 44,069  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Period-End Amount Allocated to:

                                               

Individually evaluated for impairment

  $ 715     $ 2     $ 10,011     $ 8,441     $ —       $ 19,169  

Collectively evaluated for impairment

    2,537       1,046       8,179       12,570       568       24,900  

Acquired with deteriorated credit quality

    —         —         —         —         —         —    
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ending balance

  $ 3,252     $ 1,048     $ 18,190     $ 21,011     $ 568     $ 44,069  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

                                                 
    Commercial     Real Estate -
Construction
    Real Estate -
1-4 Family
Mortgage
    Real Estate  -
Commercial
Mortgage
    Installment
and  Other(1)
    Total  

Three Months Ended September 30, 2011

                                               

Allowance for loan losses:

                                               

Beginning balance

  $ 3,841     $ 1,389     $ 19,864     $ 21,518     $ 959     $ 47,571  

Charge-offs

    (210 )      —         (3,281 )      (1,372 )      (105 )      (4,968 ) 

Recoveries

    61       18       245       17       88       429  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net charge-offs

    (149 )      18       (3,036 )      (1,355 )      (17 )      (4,539 ) 

Provision for loan losses

    174       (240 )      4,298       1,536       (10 )      5,758  

Benefit attributable to FDIC loss-share agreements

    (40 )      —         —         (218 )      —         (258 ) 
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Provision for loan losses charged to operations

    134       (240 )      4,298       1,318       (10 )      5,500  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ending balance

  $ 3,826     $ 1,167     $ 21,126     $ 21,481     $ 932     $ 48,532  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Nine Months Ended September 30, 2011

                                               

Allowance for loan losses:

                                               

Beginning balance

  $ 2,625     $ 2,115     $ 20,870     $ 18,779     $ 1,026     $ 45,415  

Charge-offs

    (1,494 )      (798 )      (9,896 )      (2,746 )      (194 )      (15,128 ) 

Recoveries

    239       49       582       886       139       1,895  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net charge-offs

    (1,255 )      (749 )      (9,314 )      (1,860 )      (55 )      (13,233 ) 

Provision for loan losses

    2,496       (199 )      9,570       4,780       (39 )      16,608  

Benefit attributable to FDIC loss-share agreements

    (40 )      —         —         (218 )      —         (258 ) 
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Provision for loan losses charged to operations

    2,456       (199 )      9,570       4,562       (39 )      16,350  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ending balance

  $ 3,826     $ 1,167     $ 21,126     $ 21,481     $ 932     $ 48,532  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Period-End Amount Allocated to:

                                               

Individually evaluated for impairment

  $ 1,074     $ 16     $ 9,915     $ 8,712     $ —       $ 19,717  

Collectively evaluated for impairment

    2,752       1,151       11,211       12,769       932       28,815  

Acquired with deteriorated credit quality

    —         —         —         —         —         —    
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ending balance

  $ 3,826     $ 1,167     $ 21,126     $ 21,481     $ 932     $ 48,532  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

(1) 

Includes lease financing receivables.

Investment in loans, net of unearned income on impairment methodology
                                                 
    Commercial     Real Estate -
Construction
    Real Estate -
1-4 Family
Mortgage
    Real Estate -
Commercial
Mortgage
    Installment
and  Other(1)
    Total  

September 30, 2012

                                               

Individually evaluated for impairment

  $ 3,391     $ 2,086     $ 52,479     $ 87,127     $ —       $ 145,083  

Collectively evaluated for impairment

    296,191       101,436       747,398       1,181,790       56,602       2,383,417  

Acquired with deteriorated credit quality

    11,474       1,932       83,519       171,963       2,775       271,663  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ending balance

  $ 311,056     $ 105,454     $ 883,396     $ 1,440,880     $ 59,377     $ 2,800,163  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

December 31, 2011

                                               

Individually evaluated for impairment

  $ 6,271     $ 7,184     $ 53,832     $ 99,405     $ —       $ 166,692  

Collectively evaluated for impairment

    253,562       66,975       661,339       1,027,838       56,052       2,065,766  

Acquired with deteriorated credit quality

    18,258       7,076       109,456       209,392       4,444       348,626  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ending balance

  $ 278,091     $ 81,235     $ 824,627     $ 1,336,635     $ 60,496     $ 2,581,084  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

(1) 

Includes lease financing receivables.