XML 40 R41.htm IDEA: XBRL DOCUMENT v3.19.3.a.u2
Loans (Tables)
12 Months Ended
Dec. 31, 2019
Loans and Leases Receivable, Net Amount [Abstract]  
Schedule of Loans by Class
The following table presents loans by class as of the dates indicated:
December 31,
2019
 
2018
Real estate loans:
 
 
 
Commercial
$
3,484.7

 
$
3,235.4

Construction:
 
 
 
Land acquisition & development
302.1

 
321.6

Residential
244.1

 
242.8

Commercial
431.5

 
274.3

Total construction loans
977.7

 
838.7

Residential
1,546.1

 
1,542.0

Agricultural
226.6

 
217.4

Total real estate loans
6,235.1

 
5,833.5

Consumer:
 
 
 
Indirect consumer
784.6

 
787.8

Other consumer
179.0

 
200.6

Credit card
81.6

 
81.8

Total consumer loans
1,045.2

 
1,070.2

Commercial
1,371.3

 
1,310.3

Agricultural
279.1

 
254.8

Other, including overdrafts

 
1.6

Loans held for investment
8,930.7

 
8,470.4

Mortgage loans held for sale
100.9

 
33.3

Total loans
$
9,031.6

 
$
8,503.7


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, 2019 and 2018.    
December 31,
2019
 
2018
Outstanding principal
$
49.8

 
$
43.4

Carrying value:
 
 
 
Loans on accrual status
36.8

 
30.2

Total carrying value
$
36.8

 
$
30.2

    
The following table summarizes changes in the accretable yield for loans acquired credit impaired for the years ended December 31, 2019, 2018, and 2017:
Year Ended December 31,
2019
 
2018
 
2017
Beginning balance
$
8.9

 
$
7.3

 
$
6.8

Acquisitions
3.4

 
3.2

 
1.9

Additions

 
0.6

 
0.1

Accretion income
(3.4
)
 
(3.1
)
 
(2.9
)
Reductions due to exit events
(1.4
)
 
(1.1
)
 
(1.5
)
Reclassifications from nonaccretable differences
2.5

 
2.0

 
2.9

Ending balance
$
10.0

 
$
8.9

 
$
7.3



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, 2019
Past Due
Past Due
Past Due
Past Due
Loans
Loans
Loans
Real estate
 
 
 
 
 
 
 
Commercial
$
5.5

$
1.1

$
0.6

$
7.2

$
3,464.5

$
13.0

$
3,484.7

Construction:
 
 
 
 
 
 
 
Land acquisition & development
0.7

0.8

0.3

1.8

298.9

1.4

302.1

Residential
1.5

0.8


2.3

241.8


244.1

Commercial




431.0

0.5

431.5

Total construction loans
2.2

1.6

0.3

4.1

971.7

1.9

977.7

Residential
3.8

1.4

1.1

6.3

1,535.2

4.6

1,546.1

Agricultural
0.8

0.5


1.3

220.1

5.2

226.6

Total real estate loans
12.3

4.6

2.0

18.9

6,191.5

24.7

6,235.1

Consumer:
 
 
 
 


 
 
Indirect consumer
7.6

1.9

0.5

10.0

773.0

1.6

784.6

Other consumer
1.2

0.5

0.1

1.8

176.7

0.5

179.0

Credit card
0.8

0.5

0.8

2.1

79.5


81.6

Total consumer loans
9.6

2.9

1.4

13.9

1,029.2

2.1

1,045.2

Commercial
4.8

2.6

2.3

9.7

1,347.9

13.7

1,371.3

Agricultural
0.9

0.1


1.0

275.7

2.4

279.1

Other, including overdrafts







Loans held for investment
27.6

10.2

5.7

43.5

8,844.3

42.9

8,930.7

Mortgage loans originated for sale




100.9


100.9

Total loans
$
27.6

$
10.2

$
5.7

$
43.5

$
8,945.2

$
42.9

$
9,031.6


 
 
 
 
Total Loans
 
 
 
 
30 - 59
60 - 89
> 90
30 or More
 
 
 
 
Days
Days
Days
Days
Current
Non-accrual
Total
As of December 31, 2018
Past Due
Past Due
Past Due
Past Due
Loans
Loans
Loans
Real estate
 
 
 
 
 
 
 
Commercial
$
10.4

$
1.0

$
0.8

$
12.2

$
3,214.0

$
9.2

$
3,235.4

Construction:
 
 
 
 
 
 
 
Land acquisition & development
1.6

0.1

0.2

1.9

316.0

3.7

321.6

Residential
1.0

0.4


1.4

240.4

1.0

242.8

Commercial
0.4



0.4

273.7

0.2

274.3

Total construction loans
3.0

0.5

0.2

3.7

830.1

4.9

838.7

Residential
8.8

1.1

0.2

10.1

1,525.3

6.6

1,542.0

Agricultural
2.2



2.2

202.6

12.6

217.4

Total real estate loans
24.4

2.6

1.2

28.2

5,772.0

33.3

5,833.5

Consumer:
 
 
 




 
 
Indirect consumer
6.8

2.1

0.4

9.3

776.8

1.7

787.8

Other consumer
1.4

0.5

0.1

2.0

198.1

0.5

200.6

Credit card
0.9

0.4

0.8

2.1

79.7


81.8

Total consumer loans
9.1

3.0

1.3

13.4

1,054.6

2.2

1,070.2

Commercial
8.3

1.2

1.3

10.8

1,283.7

15.8

1,310.3

Agricultural
2.1

0.3


2.4

249.4

3.0

254.8

Other, including overdrafts




1.6


1.6

Loans held for investment
43.9

7.1

3.8

54.8

8,361.3

54.3

8,470.4

Mortgage loans originated for sale




33.3


33.3

Total loans
$
43.9

$
7.1

$
3.8

$
54.8

$
8,394.6

$
54.3

$
8,503.7


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, 2019
 
Unpaid
Total
Principal
Balance
Recorded
Investment
With No
Allowance
Recorded
Investment
With
Allowance
Total
Recorded
Investment
Related
Allowance
Real estate:
 
 
 
 
 
Commercial
$
29.2

$
12.9

$
10.8

$
23.7

$
0.7

Construction:
 
 
 
 
 
Land acquisition & development
9.2

0.4

2.6

3.0

0.5

Residential
0.1





Commercial
1.0

0.5


0.5

0.1

Total construction loans
10.3

0.9

2.6

3.5

0.6

Residential
6.9

3.9

1.8

5.7

0.2

Agricultural
8.6

5.2

3.0

8.2

0.2

Total real estate loans
55.0

22.9

18.2

41.1

1.7

Commercial
25.5

12.0

5.3

17.3

1.7

Agricultural
6.9

2.3

4.0

6.3

0.2

Total
$
87.4

$
37.2

$
27.5

$
64.7

$
3.6

 
December 31, 2018
 
Unpaid
Total
Principal
Balance
Recorded
Investment
With No
Allowance
Recorded
Investment
With
Allowance
Total
Recorded
Investment
Related
Allowance
Real estate:
 
 
 
 
 
Commercial
$
22.2

$
8.6

$
7.7

$
16.3

$
0.7

Construction:
 
 
 
 
 
Land acquisition & development
10.0

0.4

3.5

3.9

0.2

Residential
1.1

0.6

0.4

1.0

0.1

Commercial
0.7

0.2


0.2


Total construction loans
11.8

1.2

3.9

5.1

0.3

Residential
8.8

5.7

2.0

7.7

0.3

Agricultural
12.9

12.5

0.2

12.7


Total real estate loans
55.7

28.0

13.8

41.8

1.3

Commercial
24.1

5.5

14.4

19.9

5.2

Agricultural
3.2

2.5

0.6

3.1

0.3

Total
$
83.0

$
36.0

$
28.8

$
64.8

$
6.8

 
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


    
The following tables present the average recorded investment in and income recognized on impaired loans for the periods indicated:
 
Year Ended December 31,
 
2019
 
2018
 
2017
 
Average Recorded Investment
Income Recognized
 
Average Recorded Investment
Income Recognized
 
Average Recorded Investment
Income Recognized
Real estate
$
41.4

$
0.1

 
$
50.0

$
0.1

 
$
63.5

$
0.3

Commercial
18.7

0.2

 
21.9

0.2

 
28.1

0.2

Agricultural
4.6


 
2.1


 
2.4


Total
$
64.7

$
0.3

 
$
74.0

$
0.3

 
$
94.0

$
0.5


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, 2019
 
 
Interest only period
Extension of terms or maturity
Interest rate adjustment
Other
Commercial real estate
 
4

 
$
0.2

$
0.2

$

$
2.9

$
3.3

Commercial
 
1

 



5.0

5.0

Agriculture
 
6

 



2.1

2.1

Total loans restructured
 
11

 
$
0.2

$
0.2

$

$
10.0

$
10.4

 
 
Number of Notes
 
Type of Concession
Principal Balance at Restructure Date
Year Ended December 31, 2018
 
 
Interest only period
Extension of terms or maturity
Interest rate adjustment
Other
Commercial real estate
 
3

 
$
3.6

$

$

$

$
3.6

Agriculture real estate
 
1

 



0.2

0.2

Consumer
 
1

 



0.3

0.3

Total loans restructured
 
5

 
$
3.6

$

$

$
0.5

$
4.1

 
 
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
Commercial
 
17

 
$
1.2

$
2.0

$

$
6.0

$
9.2

Agriculture
 
1

 

0.1



0.1

Total loans restructured
 
24

 
$
2.7

$
3.3

$

$
6.9

$
12.9


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, 2019
Other Assets
Especially
Mentioned
Substandard
Doubtful
Total
Criticized
Loans
Real estate:
 
 
 
 
Commercial
$
84.7

$
97.3

$
0.8

$
182.8

Construction:
 
 
 
 
Land acquisition & development
3.8

1.9

1.0

6.7

Residential
0.9

2.2


3.1

Commercial
1.7

1.5


3.2

Total construction loans
6.4

5.6

1.0

13.0

Residential
2.6

7.8

0.3

10.7

Agricultural
14.3

26.6


40.9

Total real estate loans
108.0

137.3

2.1

247.4

Consumer:
 
 
 
 
Indirect consumer
0.2

2.9


3.1

Direct consumer
0.4

0.8

0.1

1.3

Total consumer loans
0.6

3.7

0.1

4.4

Commercial
40.4

60.3

3.6

104.3

Agricultural
8.5

22.7

0.1

31.3

Total
$
157.5

$
224.0

$
5.9

$
387.4

As of December 31, 2018
Other Assets
Especially
Mentioned
Substandard
Doubtful
Total
Criticized
Loans
Real estate:
 
 
 
 
Commercial
$
102.5

$
87.4

$
2.9

$
192.8

Construction:
 
 
 
 
Land acquisition & development
5.0

7.0

3.3

15.3

Residential
2.8

2.0

0.4

5.2

Commercial
1.7

3.9


5.6

Total construction loans
9.5

12.9

3.7

26.1

Residential
3.0

10.8

0.7

14.5

Agricultural
9.0

24.0

0.1

33.1

Total real estate loans
124.0

135.1

7.4

266.5

Consumer:
 
 
 
 
Indirect consumer
0.7

2.1

0.1

2.9

Direct consumer
0.3

0.8

0.1

1.2

Total consumer loans
1.0

2.9

0.2

4.1

Commercial
39.4

45.8

11.8

97.0

Agricultural
14.4

17.8

1.5

33.7

Total
$
178.8

$
201.6

$
20.9

$
401.3