XML 119 R41.htm IDEA: XBRL DOCUMENT v3.8.0.1
Loans (Tables)
12 Months Ended
Dec. 31, 2017
Loans Receivable, Net [Abstract]  
Schedule of Loans by Class
The following table presents loans by class as of the dates indicated:
December 31,
2017
 
2016
Real estate loans:
 
 
 
Commercial
$
2,822.9

 
$
1,834.4

Construction:
 
 
 
Land acquisition & development
348.7

 
208.5

Residential
240.2

 
147.9

Commercial
119.4

 
125.6

Total construction loans
708.3

 
482.0

Residential
1,487.4

 
1,027.4

Agricultural
158.2

 
170.2

Total real estate loans
5,176.8

 
3,514.0

Consumer:
 
 
 
Indirect consumer
784.7

 
752.4

Other consumer
175.1

 
148.1

Credit card
74.6

 
69.8

Total consumer loans
1,034.4

 
970.3

Commercial
1,215.4

 
797.9

Agricultural
136.2

 
132.9

Other, including overdrafts
4.9

 
1.6

Loans held for investment
7,567.7

 
5,416.7

Mortgage loans held for sale
46.6

 
61.8

Total loans
$
7,614.3

 
$
5,478.5

Deteriorated Loans Transferred in
The following table displays the outstanding unpaid principal balance and accrual status of loans acquired with credit impairment as of December 31, 2017 and 2016.    
December 31,
2017

2016
Outstanding principal
$
38.2

 
$
35.8

Carrying value:
 
 
 
Loans on accrual status
24.9

 
21.9

Total carrying value
$
24.9

 
$
21.9

    
The following table summarizes changes in the accretable yield for loans acquired credit impaired for the years ended December 31, 2017 and 2016:
Year Ended December 31,
2017
 
2016
 
2015
Beginning balance
$
6.8

 
$
6.7

 
$
5.8

Acquisitions
1.9

 
1.1

 
0.4

Accretion income
(2.9
)
 
(2.5
)
 
(2.9
)
Additions
0.1

 

 
0.6

Reductions due to exit events
(1.5
)
 
(1.1
)
 
(0.5
)
Reclassifications from nonaccretable differences
2.9

 
2.6

 
3.3

Ending balance
$
7.3

 
$
6.8

 
$
6.7

Schedule of Recorded Investment in Past Due Loans by Class
The following tables present the contractual aging of the Company’s recorded investment in past due loans by class as of the period indicated:
 
 
 
 
Total Loans
 
 
 
 
30 - 59
60 - 89
> 90
30 or More
 
 
 
 
Days
Days
Days
Days
Current
Non-accrual
Total
As of December 31, 2017
Past Due
Past Due
Past Due
Past Due
Loans
Loans
Loans
Real estate
 
 
 
 
 
 
 
Commercial
$
2.9

$
0.5

$
0.3

$
3.7

$
2,792.4

$
26.8

$
2,822.9

Construction:
 
 
 
 
 
 

 

Land acquisition & development
7.3

0.3

0.3

7.9

337.8

3.0

348.7

Residential
2.1



2.1

236.4

1.7

240.2

Commercial




115.6

3.8

119.4

Total construction loans
9.4

0.3

0.3

10.0

689.8

8.5

708.3

Residential
13.3

1.4

0.4

15.1

1,464.1

8.2

1,487.4

Agricultural
0.3


0.2

0.5

154.3

3.4

158.2

Total real estate loans
25.9

2.2

1.2

29.3

5,100.6

46.9

5,176.8

Consumer:
 
 
 
 


 

 

Indirect consumer
7.8

2.1

0.4

10.3

772.6

1.8

784.7

Other consumer
1.6

0.5

0.1

2.2

172.6

0.3

175.1

Credit card
0.9

0.6

0.7

2.2

72.4


74.6

Total consumer loans
10.3

3.2

1.2

14.7

1,017.6

2.1

1,034.4

Commercial
3.9

1.7

0.7

6.3

1,189.5

19.6

1,215.4

Agricultural
1.8

0.1


1.9

133.5

0.8

136.2

Other, including overdrafts




4.9


4.9

Loans held for investment
41.9

7.2

3.1

52.2

7,446.1

69.4

7,567.7

Mortgage loans originated for sale




46.6


46.6

Total loans
$
41.9

$
7.2

$
3.1

$
52.2

$
7,492.7

$
69.4

$
7,614.3


 
 
 
 
Total Loans
 
 
 
 
30 - 59
60 - 89
> 90
30 or More
 
 
 
 
Days
Days
Days
Days
Current
Non-accrual
Total
As of December 31, 2016
Past Due
Past Due
Past Due
Past Due
Loans
Loans
Loans
Real estate
 
 
 
 
 
 
 
Commercial
$
7.3

$
1.1

$
0.3

$
8.7

$
1,799.5

$
26.2

$
1,834.4

Construction:
 
 
 
 
 
 

 

Land acquisition & development
0.6

0.4

0.3

1.3

202.2

5.0

208.5

Residential
0.9

0.3


1.2

146.2

0.5

147.9

Commercial




124.8

0.8

125.6

Total construction loans
1.5

0.7

0.3

2.5

473.2

6.3

482.0

Residential
4.0

1.3

0.7

6.0

1,015.0

6.4

1,027.4

Agricultural
0.3

0.3


0.6

165.3

4.3

170.2

Total real estate loans
13.1

3.4

1.3

17.8

3,453.0

43.2

3,514.0

Consumer:
 
 
 




 

 

Indirect consumer
8.4

2.3

0.7

11.4

740.2

0.8

752.4

Other consumer
1.3

0.2

0.2

1.7

146.1

0.3

148.1

Credit card
0.5

0.3

0.6

1.4

68.4


69.8

Total consumer loans
10.2

2.8

1.5

14.5

954.7

1.1

970.3

Commercial
3.2

0.7

0.7

4.6

767.9

25.4

797.9

Agricultural
1.5

0.4


1.9

128.0

3.0

132.9

Other, including overdrafts


0.3

0.3

1.3


1.6

Loans held for investment
28.0

7.3

3.8

39.1

5,304.9

72.7

5,416.7

Mortgage loans originated for sale




61.8


61.8

Total loans
$
28.0

$
7.3

$
3.8

$
39.1

$
5,366.7

$
72.7

$
5,478.5

Schedule of Recorded Investment in Impaired Loans
The following tables present information on the Company’s recorded investment in impaired loans as of dates indicated:
 
December 31, 2017
 
Unpaid
Total
Principal
Balance
Recorded
Investment
With No
Allowance
Recorded
Investment
With
Allowance
Total
Recorded
Investment
Related
Allowance
Real estate:
 
 
 
 
 
Commercial
$
45.6

$
20.9

$
14.1

$
35.0

$
3.9

Construction:
 
 
 
 
 
Land acquisition & development
10.0

3.4

0.5

3.9


Residential
1.8

1.7


1.7


Commercial
4.7

0.4

3.5

3.9

2.2

Total construction loans
16.5

5.5

4.0

9.5

2.2

Residential
11.5

8.2

2.0

10.2

0.1

Agricultural
3.7

3.6


3.6


Total real estate loans
77.3

38.2

20.1

58.3

6.2

Commercial
29.5

12.4

11.4

23.8

4.4

Agricultural
1.1

0.8

0.3

1.1

0.2

Total
$
107.9

$
51.4

$
31.8

$
83.2

$
10.8

 
December 31, 2016
 
Unpaid
Total
Principal
Balance
Recorded
Investment
With No
Allowance
Recorded
Investment
With
Allowance
Total
Recorded
Investment
Related
Allowance
Real estate:
 
 
 
 
 
Commercial
$
57.0

$
24.4

$
21.4

$
45.8

$
2.8

Construction:
 
 
 
 
 
Land acquisition & development
12.1

4.3

1.8

6.1

0.8

Residential
1.6

0.2

0.6

0.8


Commercial
4.8

3.9

0.7

4.6

0.7

Total construction loans
18.5

8.4

3.1

11.5

1.5

Residential
8.2

4.1

2.5

6.6

0.3

Agricultural
5.1

4.5

0.2

4.7


Total real estate loans
88.8

41.4

27.2

68.6

4.6

Commercial
40.3

13.2

19.2

32.4

9.3

Agricultural
3.7

3.3

0.4

3.7

0.1

Total
$
132.8

$
57.9

$
46.8

$
104.7

$
14.0


 
December 31, 2015
 
Unpaid
Total
Principal
Balance
Recorded
Investment
With No
Allowance
Recorded
Investment
With
Allowance
Total
Recorded
Investment
Related
Allowance
Real estate:
 
 
 
 
 
Commercial
$
58.2

$
27.9

$
17.6

$
45.5

$
3.4

Construction:
 
 
 
 
 
Land acquisition & development
15.5

7.2

0.8

8.0

0.3

Residential
1.0

0.3


0.3


Commercial
1.3

0.3

0.7

1.0

0.7

Total construction loans
17.8

7.8

1.5

9.3

1.0

Residential
7.1

3.6

2.3

5.9

0.4

Agricultural
6.4

5.6

0.2

5.8


Total real estate loans
89.5

44.9

21.6

66.5

4.8

Commercial
29.6

10.8

13.7

24.5

6.5

Agricultural
1.3

0.6

0.4

1.0

0.3

Total
$
120.4

$
56.3

$
35.7

$
92.0

$
11.6


    
The following tables present the average recorded investment in and income recognized on impaired loans for the periods indicated:
 
Year Ended December 31,
 
2017
 
2016
 
2015
 
Average Recorded Investment
Income Recognized
 
Average Recorded Investment
Income Recognized
 
Average Recorded Investment
Income Recognized
Real estate:
 
 
 
 
 
 
 
 
Commercial
$
40.4

$
0.3

 
$
46.9

$
0.2

 
$
39.2

$
0.8

Construction:
 
 
 
 
 
 
 
 
Land acquisition & development
5.0


 
8.0

0.1

 
8.3

0.1

Residential
1.3


 
0.8


 
0.3


Commercial
4.2


 
2.9


 
1.9


Total construction loans
10.5


 
11.7

0.1

 
10.5

0.1

Residential
8.4


 
6.2


 
4.1


Agricultural
4.2


 
4.4


 
7.2


Total real estate loans
63.5

0.3

 
69.2

0.3

 
61.0

0.9

Commercial
28.1

0.2

 
30.1

0.3

 
18.5

0.1

Agricultural
2.4


 
1.8


 
0.9


Total
$
94.0

$
0.5

 
$
101.1

$
0.6

 
$
80.4

$
1.0

Schedule of Loans Renegotiated in Troubled Debt Restructurings
The following table presents information on the Company's troubled debt restructurings that occurred during the periods indicated:
 
 
Number of Notes
 
Type of Concession
Principal Balance at Restructure Date
Year Ended December 31, 2017
 
 
Interest only period
Extension of terms or maturity
Interest rate adjustment
Other
Real estate:
 
 
 
 
 
 
 
 
Commercial
 
5

 
$
1.5

$
0.4

$

$
0.9

$
2.8

Agriculture
 
1

 

0.8



0.8

Total real estate loans
 
6

 
1.5

1.2


0.9

3.6

Commercial
 
17

 
1.2

2.0


6.0

9.2

Agriculture
 
1

 

0.1



0.1

Total
 
24

 
$
2.7

$
3.3

$

$
6.9

$
12.9

 
 
Number of Notes
 
Type of Concession
Principal Balance at Restructure Date
Year ended December 31, 2016
 
 
Interest only period
Extension of terms or maturity
Interest rate adjustment
Other
Real estate:
 
 
 
 
 
 
 
 
Commercial
 
18

 
$
0.4

$
5.5

$
0.2

$
1.8

$
7.9

Commercial construction
 
1

 

3.7



3.7

Residential
 
1

 

0.1



0.1

Total real estate loans
 
20

 
0.4

9.3

0.2

1.8

11.7

Commercial
 
13

 
4.4

0.4


3.3

8.1

Agriculture
 
2

 

0.3



0.3

Total
 
35

 
$
4.8

$
10.0

$
0.2

$
5.1

$
20.1



 
 
Number of Notes
 
Type of Concession
Principal Balance at Restructure Date
Year ended December 31, 2015
 
 
Interest only period
Extension of terms or maturity
Interest rate adjustment
Other
Commercial real estate
 
2

 
$

$
0.6

$

$
0.1

$
0.7

Consumer
 
1

 





Commercial
 
12

 

8.7

3.3

0.5

12.5

Total
 
15

 
$

$
9.3

$
3.3

$
0.6

$
13.2


The following table presents information on the Company's troubled debt restructurings during the previous 12 months for which there was a payment default.
Year ended December 31, 2017
 
Number of Notes
 
Balance
Commercial
 
1

 
$
1.3

Total
 
1

 
$
1.3

Schedule of Recorded Investment in Criticized Loans by Class and Credit Quality Indicator
The following tables present the Company’s recorded investment in criticized loans by class and credit quality indicator based on the most recent analysis performed as of the dates indicated:
As of December 31, 2017
Other Assets
Especially
Mentioned
Substandard
Doubtful
Total
Criticized
Loans
Real estate:
 
 
 
 
Commercial
$
78.0

$
96.4

$
10.3

$
184.7

Construction:
 
 
 
 
Land acquisition & development
3.2

16.4


19.6

Residential
2.3

1.7

0.5

4.5

Commercial
2.4

3.6

3.5

9.5

Total construction loans
7.9

21.7

4.0

33.6

Residential
3.9

12.5

1.9

18.3

Agricultural
4.3

19.1


23.4

Total real estate loans
94.1

149.7

16.2

260.0

Consumer:
 
 
 
 
Indirect consumer
0.8

2.2

0.3

3.3

Other consumer
0.4

0.7

0.2

1.3

Total consumer loans
1.2

2.9

0.5

4.6

Commercial
54.7

56.3

11.1

122.1

Agricultural
5.1

8.3

0.4

13.8

Total
$
155.1

$
217.2

$
28.2

$
400.5

As of December 31, 2016
Other Assets
Especially
Mentioned
Substandard
Doubtful
Total
Criticized
Loans
Real estate:
 
 
 
 
Commercial
$
85.3

$
85.3

$
10.8

$
181.4

Construction:
 
 
 
 
Land acquisition & development
13.4

6.2

1.4

21.0

Residential
0.4

1.6

0.7

2.7

Commercial
1.6

6.3

0.7

8.6

Total construction loans
15.4

14.1

2.8

32.3

Residential
5.0

12.5

0.8

18.3

Agricultural
3.8

17.8


21.6

Total real estate loans
109.5

129.7

14.4

253.6

Consumer:
 
 
 
 
Indirect consumer
0.8

1.5

0.1

2.4

Other consumer
0.7

1.0

0.3

2.0

Total consumer loans
1.5

2.5

0.4

4.4

Commercial
46.4

29.3

21.2

96.9

Agricultural
6.2

10.7

0.4

17.3

Total
$
163.6

$
172.2

$
36.4

$
372.2