Quarterly report pursuant to Section 13 or 15(d)

Note 5 - Loans (Tables)

v3.19.3
Note 5 - Loans (Tables)
9 Months Ended
Sep. 30, 2019
Notes Tables  
Schedule of Accounts, Notes, Loans and Financing Receivable [Table Text Block]
   

September 30,

   

December 31,

 
   

2019

   

2018

 
                 
   

(Dollars In Thousands)

 

Commercial, financial and agricultural

  $ 2,653,934     $ 2,513,225  

Real estate - construction

    550,871       533,192  

Real estate - mortgage:

               

Owner-occupied commercial

    1,526,911       1,463,887  

1-4 family mortgage

    632,346       621,634  

Other mortgage

    1,592,072       1,337,068  

Subtotal: Real estate - mortgage

    3,751,329       3,422,589  

Consumer

    65,935       64,493  

Total Loans

    7,022,069       6,533,499  

Less: Allowance for loan losses

    (77,192 )     (68,600 )

Net Loans

  $ 6,944,877     $ 6,464,899  
                 
                 

Commercial, financial and agricultural

    37.79

%

    38.47

%

Real estate - construction

    7.85

%

    8.16

%

Real estate - mortgage:

               

Owner-occupied commercial

    21.74

%

    22.41

%

1-4 family mortgage

    9.01

%

    9.51

%

Other mortgage

    22.67

%

    20.46

%

Subtotal: Real estate - mortgage

    53.42

%

    52.39

%

Consumer

    0.94

%

    0.99

%

Total Loans

    100.00

%

    100.00

%

Financing Receivable Credit Quality Indicators [Table Text Block]
           

Special

                         

September 30, 2019

 

Pass

   

Mention

   

Substandard

   

Doubtful

   

Total

 
                                         
   

(In Thousands)

 

Commercial, financial and agricultural

  $ 2,573,465     $ 58,639     $ 21,830     $ -     $ 2,653,934  

Real estate - construction

    540,560       6,011       4,300       -       550,871  

Real estate - mortgage:

                                       

Owner-occupied commercial

    1,492,829       12,972       21,110       -       1,526,911  

1-4 family mortgage

    629,806       947       1,593       -       632,346  

Other mortgage

    1,571,238       19,332       1,502       -       1,592,072  

Total real estate mortgage

    3,693,873       33,251       24,205       -       3,751,329  

Consumer

    65,935       -       -       -       65,935  

Total

  $ 6,873,833     $ 97,901     $ 50,335     $ -     $ 7,022,069  
           

Special

                         

December 31, 2018

 

Pass

   

Mention

   

Substandard

   

Doubtful

   

Total

 
                                         
   

(In Thousands)

 

Commercial, financial and agricultural

  $ 2,447,052     $ 47,754     $ 18,419     $ -     $ 2,513,225  

Real estate - construction

    525,021       6,749       1,422       -       533,192  

Real estate - mortgage:

                                       

Owner-occupied commercial

    1,431,982       28,547       3,358       -       1,463,887  

1-4 family mortgage

    616,884       2,703       2,047       -       621,634  

Other mortgage

    1,309,101       16,506       11,461       -       1,337,068  

Total real estate mortgage

    3,357,967       47,756       16,866       -       3,422,589  

Consumer

    64,444       -       49       -       64,493  

Total

  $ 6,394,484     $ 102,259     $ 36,756     $ -     $ 6,533,499  
Financing Receivable, Credit Substitute, Credit Quality Indicator [Table Text Block]

September 30, 2019

 

Performing

   

Nonperforming

   

Total

 
                         
   

(In Thousands)

 

Commercial, financial and agricultural

  $ 2,637,785     $ 16,149     $ 2,653,934  

Real estate - construction

    549,283       1,588       550,871  

Real estate - mortgage:

                       

Owner-occupied commercial

    1,511,666       15,245       1,526,911  

1-4 family mortgage

    630,755       1,591       632,346  

Other mortgage

    1,585,609       6,463       1,592,072  

Total real estate mortgage

    3,728,030       23,299       3,751,329  

Consumer

    65,923       12       65,935  

Total

  $ 6,981,020     $ 41,049     $ 7,022,069  

December 31, 2018

 

Performing

   

Nonperforming

   

Total

 
                         
   

(In Thousands)

 

Commercial, financial and agricultural

  $ 2,502,117     $ 11,108     $ 2,513,225  

Real estate - construction

    532,195       997       533,192  

Real estate - mortgage:

                       

Owner-occupied commercial

    1,460,529       3,358       1,463,887  

1-4 family mortgage

    619,465       2,169       621,634  

Other mortgage

    1,327,038       10,030       1,337,068  

Total real estate mortgage

    3,407,032       15,557       3,422,589  

Consumer

    64,385       108       64,493  

Total

  $ 6,505,729     $ 27,770     $ 6,533,499  
Financing Receivable, Past Due [Table Text Block]

September 30, 2019

 

Past Due Status (Accruing Loans)

                         
                           

Total Past

                         
   

30-59 Days

   

60-89 Days

   

90+ Days

   

Due

   

Non-Accrual

   

Current

   

Total Loans

 
                                                         
   

(In Thousands)

 

Commercial, financial and agricultural

  $ 4,519     $ 1,127     $ 119     $ 5,765     $ 16,030     $ 2,632,139     $ 2,653,934  

Real estate - construction

    650       -       -       650       1,588       548,633       550,871  

Real estate - mortgage:

                                                       

Owner-occupied commercial

    9,005       -       118       9,123       15,127       1,502,661       1,526,911  

1-4 family mortgage

    2,229       600       112       2,941       1,480       627,925       632,346  

Other mortgage

    31       375       4,956       5,362       1,507       1,585,203       1,592,072  

Total real estate - mortgage

    11,265       975       5,186       17,426       18,114       3,715,789       3,751,329  

Consumer

    31       44       12       87       -       65,848       65,935  

Total

  $ 16,465     $ 2,146     $ 5,317     $ 23,928     $ 35,732     $ 6,962,409     $ 7,022,069  

December 31, 2018

 

Past Due Status (Accruing Loans)

                         
                           

Total Past

                         
   

30-59 Days

   

60-89 Days

   

90+ Days

   

Due

   

Non-Accrual

   

Current

   

Total Loans

 
                                                         
   

(In Thousands)

 

Commercial, financial and agricultural

  $ 1,222     $ 48     $ 605     $ 1,875     $ 10,503     $ 2,500,847     $ 2,513,225  

Real estate - construction

    -       1,352       -       1,352       997       530,843       533,192  

Real estate - mortgage:

                                                       

Owner-occupied commercial

    412       -       -       412       3,358       1,460,117       1,463,887  

1-4 family mortgage

    534       235       123       892       2,046       618,696       621,634  

Other mortgage

    1,174       -       5,008       6,182       5,022       1,325,864       1,337,068  

Total real estate - mortgage

    2,120       235       5,131       7,486       10,426       3,404,677       3,422,589  

Consumer

    58       123       108       289       -       64,204       64,493  

Total

  $ 3,400     $ 1,758     $ 5,844     $ 11,002     $ 21,926     $ 6,500,571     $ 6,533,499  
Financing Receivable, Allowance for Credit Loss [Table Text Block]
   

Commercial,

                                 
   

financial and

   

Real estate -

   

Real estate -

                 
   

agricultural

   

construction

   

mortgage

   

Consumer

   

Total

 
                                         
   

(In Thousands)

 
   

Three Months Ended September 30, 2019

 

Allowance for loan losses:

                                       

Balance at June 30, 2019

  $ 38,709     $ 3,419     $ 28,783     $ 475     $ 71,386  

Charge-offs

    (3,626 )     -       (4,974 )     (172 )     (8,772 )

Recoveries

    126       1       -       60       187  

Allocation from LGP

    4,905       115       2,386       -       7,406  

Provision

    5,108       (343 )     2,069       151       6,985  

Balance at September 30, 2019

  $ 45,222     $ 3,192     $ 28,264     $ 514     $ 77,192  
                                         
   

Three Months Ended September 30, 2018

 

Allowance for loan losses:

                                       

Balance at June 30, 2018

  $ 36,178     $ 4,062     $ 23,438     $ 561     $ 64,239  

Charge-offs

    (3,923 )     -       (48 )     (76 )     (4,047 )

Recoveries

    52       4       1       6       63  

Provision

    6,794       (132 )     (62 )     24       6,624  

Balance at September 30, 2018

  $ 39,101     $ 3,934     $ 23,329     $ 515     $ 66,879  
                                         
   

Nine Months Ended September 30, 2019

 

Allowance for loan losses:

                                       

Balance at December 31, 2018

  $ 39,016     $ 3,522     $ 25,508     $ 554     $ 68,600  

Charge-offs

    (10,273 )     -       (5,193 )     (453 )     (15,919 )

Recoveries

    255       2       11       83       351  

Allocation from LGP

    4,905       115       2,386       -       7,406  

Provision

    11,319       (447 )     5,552       330       16,754  

Balance at September 30, 2019

  $ 45,222     $ 3,192     $ 28,264     $ 514     $ 77,192  
                                         
   

Nine Months Ended September 30, 2018

 

Allowance for loan losses:

                                       

Balance at December 31, 2017

  $ 32,880     $ 4,989     $ 21,022     $ 515     $ 59,406  

Charge-offs

    (6,743 )     -       (869 )     (211 )     (7,823 )

Recoveries

    229       108       44       31       412  

Provision

    12,735       (1,163 )     3,132       180       14,884  

Balance at September 30, 2018

  $ 39,101     $ 3,934     $ 23,329     $ 515     $ 66,879  
   

As of September 30, 2019

 

Allowance for loan losses:

                                       

Individually Evaluated for Impairment

  $ 7,165     $ 110     $ 2,013     $ -     $ 9,288  

Collectively Evaluated for Impairment

    38,057       3,082       26,251       514       67,904  
                                         

Loans:

                                       

Ending Balance

  $ 2,653,934     $ 550,871     $ 3,751,329     $ 65,935     $ 7,022,069  

Individually Evaluated for Impairment

    21,855       4,332       25,306       -       51,493  

Collectively Evaluated for Impairment

    2,632,079       546,539       3,726,023       65,935       6,970,576  
                                         
   

As of December 31, 2018

 

Allowance for loan losses:

                                       

Individually Evaluated for Impairment

  $ 6,066     $ 126     $ 1,887     $ 49     $ 8,128  

Collectively Evaluated for Impairment

    32,950       3,396       23,621       505       60,472  
                                         

Loans:

                                       

Ending Balance

  $ 2,513,225     $ 533,192     $ 3,422,589     $ 64,493     $ 6,533,499  

Individually Evaluated for Impairment

    18,444       1,461       18,637       49       38,591  

Collectively Evaluated for Impairment

    2,494,781       531,731       3,403,952       64,444       6,494,908  
Impaired Financing Receivables [Table Text Block]
                           

For the three months

   

For the nine months

 
                           

ended September 30,

   

ended September 30,

 
   

September 30, 2019

   

2019

   

2019

 
                                   

Interest

           

Interest

 
           

Unpaid

           

Average

   

Income

   

Average

   

Income

 
   

Recorded

   

Principal

   

Related

   

Recorded

   

Recognized

   

Recorded

   

Recognized

 
   

Investment

   

Balance

   

Allowance

   

Investment

   

in Period

   

Investment

   

in Period

 
                                                         
   

(In Thousands)

 

With no allowance recorded:

                                                       

Commercial, financial and agricultural

  $ 2,705     $ 4,308     $ -     $ 3,186     $ 50     $ 3,799     $ 129  

Real estate - construction

    2,744       2,747       -       2,423       39       1,834       80  

Real estate - mortgage:

                                                       

Owner-occupied commercial

    7,341       7,436       -       7,414       120       7,625       506  

1-4 family mortgage

    298       298       -       315       -       321       2  

Other mortgage

    -       -       -       -       -       -       -  

Total real estate - mortgage

    7,639       7,734       -       7,729       120       7,946       508  

Consumer

    -       -       -       -       -       -       -  

Total with no allowance recorded

    13,088       14,789       -       13,338       209       13,579       717  
                                                         

With an allowance recorded:

                                                       

Commercial, financial and agricultural

    19,150       26,551       7,165       21,260       15       22,568       467  

Real estate - construction

    1,588       1,588       110       1,588       (14 )     1,623       27  

Real estate - mortgage:

                                                       

Owner-occupied commercial

    14,867       18,173       1,159       19,664       61       19,850       548  

1-4 family mortgage

    1,293       1,293       204       1,293       1       1,296       3  

Other mortgage

    1,507       1,507       650       1,507       (23 )     1,456       21  

Total real estate - mortgage

    17,667       20,973       2,013       22,464       39       22,602       572  

Consumer

    -       -       -       -       -       -       -  

Total with allowance recorded

    38,405       49,112       9,288       45,312       40       46,793       1,066  
                                                         

Total Impaired Loans:

                                                       

Commercial, financial and agricultural

    21,855       30,859       7,165       24,446       65       26,367       596  

Real estate - construction

    4,332       4,335       110       4,011       25       3,457       107  

Real estate - mortgage:

                                                       

Owner-occupied commercial

    22,208       25,609       1,159       27,078       181       27,475       1,054  

1-4 family mortgage

    1,591       1,591       204       1,608       1       1,617       5  

Other mortgage

    1,507       1,507       650       1,507       (23 )     1,456       21  

Total real estate - mortgage

    25,306       28,707       2,013       30,193       159       30,548       1,080  

Consumer

    -       -       -       -       -       -       -  

Total impaired loans

  $ 51,493     $ 63,901     $ 9,288     $ 58,650     $ 249     $ 60,372     $ 1,783  

December 31, 2018

 
                           

For the twelve months

 
                           

ended December 31, 2018

 
           

Unpaid

           

Average

   

Interest Income

 
   

Recorded

   

Principal

   

Related

   

Recorded

   

Recognized in

 
   

Investment

   

Balance

   

Allowance

   

Investment

   

Period

 
                                         
   

(In Thousands)

 

With no allowance recorded:

                                       

Commercial, financial and agricultural

  $ 6,064     $ 6,064     $ -     $ 6,142     $ 237  

Real estate - construction

    464       467       -       524       28  

Real estate - mortgage:

                                       

Owner-occupied commercial

    1,763       1,947       -       2,223       120  

1-4 family mortgage

    1,071       1,071       -       1,088       21  

Other mortgage

    5,061       5,061       -       5,133       252  

Total real estate - mortgage

    7,895       8,079       -       8,444       393  

Consumer

    -       -       -       -       -  

Total with no allowance recorded

    14,423       14,610       -       15,110       658  
                                         

With an allowance recorded:

                                       

Commercial, financial and agricultural

    12,380       20,141       6,066       15,918       462  

Real estate - construction

    997       997       126       997       31  

Real estate - mortgage:

                                       

Owner-occupied commercial

    3,358       3,358       99       3,364       105  

1-4 family mortgage

    975       975       208       975       30  

Other mortgage

    6,409       6,409       1,580       6,598       217  

Total real estate - mortgage

    10,742       10,742       1,887       10,937       352  

Consumer

    49       49       49       49       3  

Total with allowance recorded

    24,168       31,929       8,128       27,901       848  
                                         

Total Impaired Loans:

                                       

Commercial, financial and agricultural

    18,444       26,205       6,066       22,060       699  

Real estate - construction

    1,461       1,464       126       1,521       59  

Real estate - mortgage:

                                       

Owner-occupied commercial

    5,121       5,305       99       5,587       225  

1-4 family mortgage

    2,046       2,046       208       2,063       51  

Other mortgage

    11,470       11,470       1,580       11,731       469  

Total real estate - mortgage

    18,637       18,821       1,887       19,381       745  

Consumer

    49       49       49       49       3  

Total impaired loans

  $ 38,591     $ 46,539     $ 8,128     $ 43,011     $ 1,506  
Financing Receivable, Troubled Debt Restructuring [Table Text Block]
   

Three Months Ended September 30, 2019

   

Nine Months Ended September 30, 2019

 
           

Pre-

   

Post-

           

Pre-

   

Post-

 
           

Modification

   

Modification

           

Modification

   

Modification

 
           

Outstanding

   

Outstanding

           

Outstanding

   

Outstanding

 
   

Number of

   

Recorded

   

Recorded

   

Number of

   

Recorded

   

Recorded

 
   

Contracts

   

Investment

   

Investment

   

Contracts

   

Investment

   

Investment

 
   

(In Thousands)

 

Troubled Debt Restructurings

                                               

Commercial, financial and agricultural

    -     $ -     $ -       1     $ 2,742     $ 2,742  

Real estate - construction

    -       -       -       -       -       -  

Real estate - mortgage:

                                               

Owner-occupied commercial

    -       -       -       -       -       -  

1-4 family mortgage

    -       -       -       -       -       -  

Other mortgage

    -       -       -       -       -       -  

Total real estate mortgage

    -       -       -       -       -       -  

Consumer

    -       -       -       -       -       -  
      -     $ -     $ -       1     $ 2,742     $ 2,742  
   

Three Months Ended September 30, 2018

   

Nine Months Ended September 30, 2018

 
           

Pre-

   

Post-

           

Pre-

   

Post-

 
           

Modification

   

Modification

           

Modification

   

Modification

 
           

Outstanding

   

Outstanding

           

Outstanding

   

Outstanding

 
   

Number of

   

Recorded

   

Recorded

   

Number of

   

Recorded

   

Recorded

 
   

Contracts

   

Investment

   

Investment

   

Contracts

   

Investment

   

Investment

 
   

(In Thousands)

 

Troubled Debt Restructurings

                                               

Commercial, financial and agricultural

    6     $ 7,242     $ 7,242       6     $ 7,242     $ 7,242  

Real estate - construction

    1       997       997       1       997       997  

Real estate - mortgage:

                                               

Owner-occupied commercial

    2       3,664       3,664       2       3,664       3,664  

1-4 family mortgage

    1       850       850       1       850       850  

Other mortgage

    -       -       -       -       -       -  

Total real estate mortgage

    3       4,514       4,514       3       4,514       4,514  

Consumer

    -       -       -       -       -       -  
      10     $ 12,753     $ 12,753       10     $ 12,753     $ 12,753  
   

Three Months Ended September 30,

   

Nine Months Ended September 30,

 
   

2019

   

2018

   

2019

   

2018

 
                                 
   

(In thousands)

 

Defaulted during the period, where modified in a TDR twelve months prior to default

                               

Commercial, financial and agricultural

  $ -     $ -     $ 325     $ 268  

Real estate - construction

    -       -       -       -  

Real estate - mortgage:

                               

Owner-occupied commercial

    -       -       -       -  

1-4 family mortgage

    -       -       -       -  

Other mortgage

    -       -       -       -  

Total real estate mortgage

    -       -       -       -  

Consumer

    -       -       -       -  
    $ -     $ -     $ 325     $ 268