These terms and conditions govern your use of the website alphaminr.com and its related services.
These Terms and Conditions (“Terms”) are a binding contract between you and Alphaminr, (“Alphaminr”, “we”, “us” and “service”). You must agree to and accept the Terms. These Terms include the provisions in this document as well as those in the Privacy Policy. These terms may be modified at any time.
Your subscription will be on a month to month basis and automatically renew every month. You may terminate your subscription at any time through your account.
We will provide you with advance notice of any change in fees.
You represent that you are of legal age to form a binding contract. You are responsible for any
activity associated with your account. The account can be logged in at only one computer at a
time.
The Services are intended for your own individual use. You shall only use the Services in a
manner that complies with all laws. You may not use any automated software, spider or system to
scrape data from Alphaminr.
Alphaminr is not a financial advisor and does not provide financial advice of any kind. The service is provided “As is”. The materials and information accessible through the Service are solely for informational purposes. While we strive to provide good information and data, we make no guarantee or warranty as to its accuracy.
TO THE EXTENT PERMITTED BY APPLICABLE LAW, UNDER NO CIRCUMSTANCES SHALL ALPHAMINR BE LIABLE TO YOU FOR DAMAGES OF ANY KIND, INCLUDING DAMAGES FOR INVESTMENT LOSSES, LOSS OF DATA, OR ACCURACY OF DATA, OR FOR ANY AMOUNT, IN THE AGGREGATE, IN EXCESS OF THE GREATER OF (1) FIFTY DOLLARS OR (2) THE AMOUNTS PAID BY YOU TO ALPHAMINR IN THE SIX MONTH PERIOD PRECEDING THIS APPLICABLE CLAIM. SOME STATES DO NOT ALLOW THE EXCLUSION OR LIMITATION OF INCIDENTAL OR CONSEQUENTIAL OR CERTAIN OTHER DAMAGES, SO THE ABOVE LIMITATION AND EXCLUSIONS MAY NOT APPLY TO YOU.
If any provision of these Terms is found to be invalid under any applicable law, such provision shall not affect the validity or enforceability of the remaining provisions herein.
This privacy policy describes how we (“Alphaminr”) collect, use, share and protect your personal information when we provide our service (“Service”). This Privacy Policy explains how information is collected about you either directly or indirectly. By using our service, you acknowledge the terms of this Privacy Notice. If you do not agree to the terms of this Privacy Policy, please do not use our Service. You should contact us if you have questions about it. We may modify this Privacy Policy periodically.
When you register for our Service, we collect information from you such as your name, email address and credit card information.
Like many other websites we use “cookies”, which are small text files that are stored on your computer or other device that record your preferences and actions, including how you use the website. You can set your browser or device to refuse all cookies or to alert you when a cookie is being sent. If you delete your cookies, if you opt-out from cookies, some Services may not function properly. We collect information when you use our Service. This includes which pages you visit.
We use Google Analytics and we use Stripe for payment processing. We will not share the information we collect with third parties for promotional purposes. We may share personal information with law enforcement as required or permitted by law.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ý
|
Quarterly Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934
|
|
o
|
Transition Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934
|
|
Mississippi
|
|
64-0676974
|
|
(State or other jurisdiction of
|
|
(I.R.S. Employer
|
|
incorporation or organization)
|
|
Identification No.)
|
|
|
|
|
|
209 Troy Street, Tupelo, Mississippi
|
|
38804-4827
|
|
(Address of principal executive offices)
|
|
(Zip Code)
|
|
Large accelerated filer
|
ý
|
Accelerated filer
|
o
|
|
|
|
|
|
|
Non-accelerated filer
|
o
(Do not check if a smaller reporting company)
|
Smaller reporting company
|
o
|
|
|
|
|
|
|
Emerging growth company
|
o
|
|
|
|
|
|
Page
|
|
PART I
|
|
|
|
Item 1.
|
|
|
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
|
|
|
Item 2.
|
||
|
|
|
|
|
Item 3.
|
||
|
|
|
|
|
Item 4.
|
||
|
|
|
|
|
PART II
|
|
|
|
Item 1A.
|
||
|
|
|
|
|
Item 2.
|
||
|
|
|
|
|
Item 6.
|
||
|
|
|
|
|
|
(Unaudited)
|
|
|
||||
|
|
March 31,
2018 |
|
December 31, 2017
|
||||
|
Assets
|
|
|
|
||||
|
Cash and due from banks
|
$
|
163,768
|
|
|
$
|
187,838
|
|
|
Interest-bearing balances with banks
|
87,210
|
|
|
93,615
|
|
||
|
Cash and cash equivalents
|
250,978
|
|
|
281,453
|
|
||
|
Securities available for sale, at fair value
|
948,365
|
|
|
671,488
|
|
||
|
Mortgage loans held for sale, at fair value
|
204,472
|
|
|
108,316
|
|
||
|
Loans, net of unearned income:
|
|
|
|
||||
|
Non purchased loans and leases
|
5,830,122
|
|
|
5,588,556
|
|
||
|
Purchased loans
|
1,867,948
|
|
|
2,031,766
|
|
||
|
Total loans, net of unearned income
|
7,698,070
|
|
|
7,620,322
|
|
||
|
Allowance for loan losses
|
(46,401
|
)
|
|
(46,211
|
)
|
||
|
Loans, net
|
7,651,669
|
|
|
7,574,111
|
|
||
|
Premises and equipment, net
|
184,209
|
|
|
183,254
|
|
||
|
Other real estate owned:
|
|
|
|
||||
|
Non purchased
|
4,801
|
|
|
4,410
|
|
||
|
Purchased
|
9,754
|
|
|
11,524
|
|
||
|
Total other real estate owned, net
|
14,555
|
|
|
15,934
|
|
||
|
Goodwill
|
611,046
|
|
|
611,046
|
|
||
|
Other intangible assets, net
|
22,859
|
|
|
24,510
|
|
||
|
Bank-owned life insurance
|
176,978
|
|
|
175,863
|
|
||
|
Mortgage servicing rights
|
40,216
|
|
|
39,339
|
|
||
|
Other assets
|
132,966
|
|
|
144,667
|
|
||
|
Total assets
|
$
|
10,238,313
|
|
|
$
|
9,829,981
|
|
|
Liabilities and shareholders’ equity
|
|
|
|
||||
|
Liabilities
|
|
|
|
||||
|
Deposits
|
|
|
|
||||
|
Noninterest-bearing
|
$
|
1,861,136
|
|
|
$
|
1,840,424
|
|
|
Interest-bearing
|
6,496,633
|
|
|
6,080,651
|
|
||
|
Total deposits
|
8,357,769
|
|
|
7,921,075
|
|
||
|
Short-term borrowings
|
57,753
|
|
|
89,814
|
|
||
|
Long-term debt
|
207,438
|
|
|
207,546
|
|
||
|
Other liabilities
|
82,588
|
|
|
96,563
|
|
||
|
Total liabilities
|
8,705,548
|
|
|
8,314,998
|
|
||
|
Shareholders’ equity
|
|
|
|
||||
|
Preferred stock, $.01 par value – 5,000,000 shares authorized; no shares issued and outstanding
|
—
|
|
|
—
|
|
||
|
Common stock, $5.00 par value – 150,000,000 shares authorized; 49,990,248 shares issued; 49,392,978 and 49,321,231 shares outstanding, respectively
|
249,951
|
|
|
249,951
|
|
||
|
Treasury stock, at cost
|
(18,296
|
)
|
|
(19,906
|
)
|
||
|
Additional paid-in capital
|
896,881
|
|
|
898,095
|
|
||
|
Retained earnings
|
421,725
|
|
|
397,354
|
|
||
|
Accumulated other comprehensive loss, net of taxes
|
(17,496
|
)
|
|
(10,511
|
)
|
||
|
Total shareholders’ equity
|
1,532,765
|
|
|
1,514,983
|
|
||
|
Total liabilities and shareholders’ equity
|
$
|
10,238,313
|
|
|
$
|
9,829,981
|
|
|
|
Three Months Ended
|
||||||
|
|
March 31,
|
||||||
|
|
2018
|
|
2017
|
||||
|
Interest income
|
|
|
|
||||
|
Loans
|
$
|
94,118
|
|
|
$
|
74,407
|
|
|
Securities
|
|
|
|
||||
|
Taxable
|
3,994
|
|
|
4,352
|
|
||
|
Tax-exempt
|
1,685
|
|
|
2,574
|
|
||
|
Other
|
583
|
|
|
556
|
|
||
|
Total interest income
|
100,380
|
|
|
81,889
|
|
||
|
Interest expense
|
|
|
|
||||
|
Deposits
|
8,059
|
|
|
5,149
|
|
||
|
Borrowings
|
3,081
|
|
|
2,725
|
|
||
|
Total interest expense
|
11,140
|
|
|
7,874
|
|
||
|
Net interest income
|
89,240
|
|
|
74,015
|
|
||
|
Provision for loan losses
|
1,750
|
|
|
1,500
|
|
||
|
Net interest income after provision for loan losses
|
87,490
|
|
|
72,515
|
|
||
|
Noninterest income
|
|
|
|
||||
|
Service charges on deposit accounts
|
8,473
|
|
|
7,931
|
|
||
|
Fees and commissions
|
5,685
|
|
|
5,199
|
|
||
|
Insurance commissions
|
2,005
|
|
|
1,860
|
|
||
|
Wealth management revenue
|
3,262
|
|
|
2,884
|
|
||
|
Mortgage banking income
|
10,960
|
|
|
10,504
|
|
||
|
BOLI income
|
945
|
|
|
1,113
|
|
||
|
Other
|
2,623
|
|
|
2,530
|
|
||
|
Total noninterest income
|
33,953
|
|
|
32,021
|
|
||
|
Noninterest expense
|
|
|
|
||||
|
Salaries and employee benefits
|
48,784
|
|
|
42,209
|
|
||
|
Data processing
|
4,244
|
|
|
4,234
|
|
||
|
Net occupancy and equipment
|
9,822
|
|
|
9,319
|
|
||
|
Other real estate owned
|
657
|
|
|
532
|
|
||
|
Professional fees
|
2,138
|
|
|
2,067
|
|
||
|
Advertising and public relations
|
2,203
|
|
|
1,592
|
|
||
|
Intangible amortization
|
1,651
|
|
|
1,563
|
|
||
|
Communications
|
1,969
|
|
|
1,863
|
|
||
|
Extinguishment of debt
|
—
|
|
|
205
|
|
||
|
Merger and conversion related expenses
|
900
|
|
|
345
|
|
||
|
Other
|
5,576
|
|
|
5,380
|
|
||
|
Total noninterest expense
|
77,944
|
|
|
69,309
|
|
||
|
Income before income taxes
|
43,499
|
|
|
35,227
|
|
||
|
Income taxes
|
9,673
|
|
|
11,255
|
|
||
|
Net income
|
$
|
33,826
|
|
|
$
|
23,972
|
|
|
Basic earnings per share
|
$
|
0.69
|
|
|
$
|
0.54
|
|
|
Diluted earnings per share
|
$
|
0.68
|
|
|
$
|
0.54
|
|
|
Cash dividends per common share
|
$
|
0.19
|
|
|
$
|
0.18
|
|
|
|
|
Three Months Ended
|
||||||
|
|
|
March 31,
|
||||||
|
|
|
2018
|
|
2017
|
||||
|
Net income
|
|
$
|
33,826
|
|
|
$
|
23,972
|
|
|
Other comprehensive (loss) income, net of tax:
|
|
|
|
|
||||
|
Securities available for sale:
|
|
|
|
|
||||
|
Unrealized holding (losses) gains on securities
|
|
(7,909
|
)
|
|
2,907
|
|
||
|
Amortization of unrealized holding gains on securities transferred to the held to maturity category
|
|
—
|
|
|
(151
|
)
|
||
|
Total securities
|
|
(7,909
|
)
|
|
2,756
|
|
||
|
Derivative instruments:
|
|
|
|
|
||||
|
Unrealized holding gains on derivative instruments
|
|
858
|
|
|
169
|
|
||
|
Total derivative instruments
|
|
858
|
|
|
169
|
|
||
|
Defined benefit pension and post-retirement benefit plans:
|
|
|
|
|
||||
|
Amortization of net actuarial loss recognized in net periodic pension cost
|
|
66
|
|
|
69
|
|
||
|
Total defined benefit pension and post-retirement benefit plans
|
|
66
|
|
|
69
|
|
||
|
Other comprehensive (loss) income, net of tax
|
|
(6,985
|
)
|
|
2,994
|
|
||
|
Comprehensive income
|
|
$
|
26,841
|
|
|
$
|
26,966
|
|
|
|
Three Months Ended March 31,
|
||||||
|
|
2018
|
|
2017
|
||||
|
Operating activities
|
|
|
|
||||
|
Net income
|
$
|
33,826
|
|
|
$
|
23,972
|
|
|
Adjustments to reconcile net income to net cash (used in) provided by operating activities:
|
|
|
|
||||
|
Provision for loan losses
|
1,750
|
|
|
1,500
|
|
||
|
Depreciation, amortization and accretion
|
650
|
|
|
358
|
|
||
|
Deferred income tax expense
|
1,990
|
|
|
3,946
|
|
||
|
Funding of mortgage loans held for sale
|
(362,803
|
)
|
|
(318,144
|
)
|
||
|
Proceeds from sales of mortgage loans held for sale
|
275,445
|
|
|
343,945
|
|
||
|
Gains on sales of mortgage loans held for sale
|
(8,798
|
)
|
|
(6,554
|
)
|
||
|
Penalty on prepayment of debt
|
—
|
|
|
205
|
|
||
|
Losses on sales of premises and equipment
|
8
|
|
|
512
|
|
||
|
Stock-based compensation expense
|
1,858
|
|
|
1,174
|
|
||
|
Decrease in other assets
|
9,623
|
|
|
18,882
|
|
||
|
Decrease in other liabilities
|
(14,720
|
)
|
|
(14,662
|
)
|
||
|
Net cash (used in) provided by operating activities
|
(61,171
|
)
|
|
55,134
|
|
||
|
Investing activities
|
|
|
|
||||
|
Purchases of securities available for sale
|
(317,922
|
)
|
|
(52,683
|
)
|
||
|
Proceeds from sales of securities available for sale
|
—
|
|
|
2,946
|
|
||
|
Proceeds from call/maturities of securities available for sale
|
29,335
|
|
|
30,800
|
|
||
|
Proceeds from call/maturities of securities held to maturity
|
—
|
|
|
7,710
|
|
||
|
Net increase in loans
|
(74,344
|
)
|
|
(31,974
|
)
|
||
|
Purchases of premises and equipment
|
(4,384
|
)
|
|
(4,441
|
)
|
||
|
Proceeds from sales of premises and equipment
|
—
|
|
|
13
|
|
||
|
Proceeds from sales of other assets
|
2,085
|
|
|
5,307
|
|
||
|
Net cash used in investing activities
|
(365,230
|
)
|
|
(42,322
|
)
|
||
|
Financing activities
|
|
|
|
||||
|
Net increase in noninterest-bearing deposits
|
20,712
|
|
|
18,224
|
|
||
|
Net increase in interest-bearing deposits
|
416,759
|
|
|
154,001
|
|
||
|
Net decrease in short-term borrowings
|
(32,061
|
)
|
|
(99,721
|
)
|
||
|
Repayment of long-term debt
|
(230
|
)
|
|
(10,790
|
)
|
||
|
Cash paid for dividends
|
(9,455
|
)
|
|
(8,030
|
)
|
||
|
Net stock-based compensation transactions
|
201
|
|
|
(1,976
|
)
|
||
|
Net cash provided by financing activities
|
395,926
|
|
|
51,708
|
|
||
|
Net (decrease) increase in cash and cash equivalents
|
(30,475
|
)
|
|
64,520
|
|
||
|
Cash and cash equivalents at beginning of period
|
281,453
|
|
|
306,224
|
|
||
|
Cash and cash equivalents at end of period
|
$
|
250,978
|
|
|
$
|
370,744
|
|
|
Supplemental disclosures
|
|
|
|
||||
|
Cash paid for interest
|
$
|
12,656
|
|
|
$
|
9,635
|
|
|
Cash paid for income taxes
|
$
|
6,280
|
|
|
$
|
7,181
|
|
|
Noncash transactions:
|
|
|
|
||||
|
Transfers of loans to other real estate owned
|
$
|
1,154
|
|
|
$
|
3,168
|
|
|
Financed sales of other real estate owned
|
$
|
418
|
|
|
$
|
237
|
|
|
Transfers of loans held for sale to loans held for investment
|
$
|
442
|
|
|
$
|
—
|
|
|
Purchase Price:
|
|
|
||||
|
Shares issued to common shareholders
|
4,883,182
|
|
|
|||
|
Purchase price per share
|
$
|
43.74
|
|
|
||
|
Value of stock paid
|
|
$
|
213,590
|
|
||
|
Cash paid for fractional shares
|
|
5
|
|
|||
|
Cash settlement for stock options
|
|
4,764
|
|
|||
|
Deal charges, net of taxes
|
|
1,102
|
|
|||
|
Total Purchase Price
|
|
$
|
219,461
|
|
||
|
Net Assets Acquired:
|
|
|
||||
|
Stockholders’ equity at acquisition date
|
$
|
89,253
|
|
|
||
|
Increase (decrease) to net assets as a result of fair value adjustments
to assets acquired and liabilities assumed:
|
|
|
||||
|
Securities
|
(731
|
)
|
|
|||
|
Mortgage loans held for sale
|
30
|
|
|
|||
|
Loans, net of Metropolitan’s allowance for loan losses
|
(13,071
|
)
|
|
|||
|
Premises and equipment
|
(4,629
|
)
|
|
|||
|
Intangible assets, net of Metropolitan’s existing intangibles
|
2,340
|
|
|
|||
|
Other real estate owned
|
(1,251
|
)
|
|
|||
|
Other assets
|
2,731
|
|
|
|||
|
Deposits
|
(3,603
|
)
|
|
|||
|
Borrowings
|
(1,294
|
)
|
|
|||
|
Other liabilities
|
3,930
|
|
|
|||
|
Deferred income taxes
|
5,244
|
|
|
|||
|
Total Net Assets Acquired
|
|
78,949
|
|
|||
|
Goodwill resulting from merger
(1)
|
|
$
|
140,512
|
|
||
|
Cash and cash equivalents
|
|
$
|
47,556
|
|
|
Securities
|
|
108,697
|
|
|
|
Loans, including mortgage loans held for sale, net of unearned income
|
|
967,804
|
|
|
|
Premises and equipment
|
|
8,576
|
|
|
|
Other real estate owned
|
|
1,203
|
|
|
|
Intangible assets
|
|
147,478
|
|
|
|
Other assets
|
|
69,567
|
|
|
|
Total assets
|
|
1,350,881
|
|
|
|
|
|
|
||
|
Deposits
|
|
942,084
|
|
|
|
Borrowings
|
|
174,522
|
|
|
|
Other liabilities
|
|
20,685
|
|
|
|
Total liabilities
|
|
1,137,291
|
|
|
|
|
(Unaudited)
|
||||||
|
|
Three Months Ended
|
||||||
|
|
March 31,
|
||||||
|
|
2018
|
|
2017
|
||||
|
Net interest income - pro forma
|
$
|
89,240
|
|
|
$
|
83,829
|
|
|
|
|
|
|
||||
|
Net income - pro forma
|
$
|
33,826
|
|
|
$
|
26,677
|
|
|
|
|
|
|
||||
|
Earnings per share - pro forma:
|
|
|
|
||||
|
Basic
|
$
|
0.69
|
|
|
$
|
0.59
|
|
|
Diluted
|
$
|
0.68
|
|
|
$
|
0.58
|
|
|
|
Amortized
Cost
|
|
Gross
Unrealized
Gains
|
|
Gross
Unrealized
Losses
|
|
Fair
Value
|
||||||||
|
March 31, 2018
|
|
|
|
|
|
|
|
||||||||
|
Obligations of other U.S. Government agencies and corporations
|
$
|
3,549
|
|
|
$
|
27
|
|
|
$
|
(48
|
)
|
|
$
|
3,528
|
|
|
Obligations of states and political subdivisions
|
222,814
|
|
|
4,292
|
|
|
(764
|
)
|
|
226,342
|
|
||||
|
Residential mortgage backed securities:
|
|
|
|
|
|
|
|
||||||||
|
Government agency mortgage backed securities
|
416,954
|
|
|
444
|
|
|
(7,928
|
)
|
|
409,470
|
|
||||
|
Government agency collateralized mortgage obligations
|
244,213
|
|
|
42
|
|
|
(6,589
|
)
|
|
237,666
|
|
||||
|
Commercial mortgage backed securities:
|
|
|
|
|
|
|
|
||||||||
|
Government agency mortgage backed securities
|
27,636
|
|
|
306
|
|
|
(440
|
)
|
|
27,502
|
|
||||
|
Government agency collateralized mortgage obligations
|
10,000
|
|
|
—
|
|
|
(128
|
)
|
|
9,872
|
|
||||
|
Trust preferred securities
|
12,429
|
|
|
—
|
|
|
(2,384
|
)
|
|
10,045
|
|
||||
|
Other debt securities
|
23,994
|
|
|
152
|
|
|
(206
|
)
|
|
23,940
|
|
||||
|
|
$
|
961,589
|
|
|
$
|
5,263
|
|
|
$
|
(18,487
|
)
|
|
$
|
948,365
|
|
|
|
Amortized
Cost
|
|
Gross
Unrealized
Gains
|
|
Gross
Unrealized
Losses
|
|
Fair
Value
|
||||||||
|
December 31, 2017
|
|
|
|
|
|
|
|
||||||||
|
Obligations of other U.S. Government agencies and corporations
|
$
|
3,554
|
|
|
$
|
40
|
|
|
$
|
(30
|
)
|
|
$
|
3,564
|
|
|
Obligations of states and political subdivisions
|
228,589
|
|
|
6,161
|
|
|
(269
|
)
|
|
234,481
|
|
||||
|
Residential mortgage backed securities:
|
|
|
|
|
|
|
|
||||||||
|
Government agency mortgage backed securities
|
196,121
|
|
|
888
|
|
|
(3,059
|
)
|
|
193,950
|
|
||||
|
Government agency collateralized mortgage obligations
|
180,258
|
|
|
133
|
|
|
(3,752
|
)
|
|
176,639
|
|
||||
|
Commercial mortgage backed securities:
|
|
|
|
|
|
|
|
||||||||
|
Government agency mortgage backed securities
|
31,015
|
|
|
389
|
|
|
(234
|
)
|
|
31,170
|
|
||||
|
Government agency collateralized mortgage obligations
|
5,019
|
|
|
1
|
|
|
(14
|
)
|
|
5,006
|
|
||||
|
Trust preferred securities
|
12,442
|
|
|
—
|
|
|
(3,054
|
)
|
|
9,388
|
|
||||
|
Other debt securities
|
17,106
|
|
|
260
|
|
|
(76
|
)
|
|
17,290
|
|
||||
|
|
$
|
674,104
|
|
|
$
|
7,872
|
|
|
$
|
(10,488
|
)
|
|
$
|
671,488
|
|
|
|
|
|
|
|
|
Available for Sale
|
||||||
|
|
Amortized
Cost
|
|
Fair
Value
|
||||
|
Due within one year
|
$
|
28,692
|
|
|
$
|
29,028
|
|
|
Due after one year through five years
|
67,311
|
|
|
68,747
|
|
||
|
Due after five years through ten years
|
78,917
|
|
|
79,724
|
|
||
|
Due after ten years
|
72,703
|
|
|
71,335
|
|
||
|
Residential mortgage backed securities:
|
|
|
|
||||
|
Government agency mortgage backed securities
|
416,954
|
|
|
409,470
|
|
||
|
Government agency collateralized mortgage obligations
|
244,213
|
|
|
237,666
|
|
||
|
Commercial mortgage backed securities:
|
|
|
|
||||
|
Government agency mortgage backed securities
|
27,636
|
|
|
27,502
|
|
||
|
Government agency collateralized mortgage obligations
|
10,000
|
|
|
9,872
|
|
||
|
Other debt securities
|
15,163
|
|
|
15,021
|
|
||
|
|
$
|
961,589
|
|
|
$
|
948,365
|
|
|
|
Less than 12 Months
|
|
12 Months or More
|
|
Total
|
||||||||||||||||||||||||
|
|
#
|
|
Fair
Value
|
|
Unrealized
Losses
|
|
#
|
|
Fair
Value
|
|
Unrealized
Losses
|
|
#
|
|
Fair
Value
|
|
Unrealized
Losses
|
||||||||||||
|
Available for Sale:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
March 31, 2018
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Obligations of other U.S. Government agencies and corporations
|
1
|
|
$
|
494
|
|
|
$
|
(6
|
)
|
|
2
|
|
$
|
1,981
|
|
|
$
|
(42
|
)
|
|
3
|
|
$
|
2,475
|
|
|
$
|
(48
|
)
|
|
Obligations of states and political subdivisions
|
52
|
|
31,417
|
|
|
(392
|
)
|
|
12
|
|
7,554
|
|
|
(372
|
)
|
|
64
|
|
38,971
|
|
|
(764
|
)
|
||||||
|
Residential mortgage backed securities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Government agency mortgage backed securities
|
87
|
|
298,721
|
|
|
(3,942
|
)
|
|
44
|
|
84,166
|
|
|
(3,986
|
)
|
|
131
|
|
382,887
|
|
|
(7,928
|
)
|
||||||
|
Government agency collateralized mortgage obligations
|
51
|
|
173,116
|
|
|
(3,394
|
)
|
|
29
|
|
58,759
|
|
|
(3,195
|
)
|
|
80
|
|
231,875
|
|
|
(6,589
|
)
|
||||||
|
Commercial mortgage backed securities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Government agency mortgage backed securities
|
7
|
|
8,987
|
|
|
(122
|
)
|
|
3
|
|
5,732
|
|
|
(318
|
)
|
|
10
|
|
14,719
|
|
|
(440
|
)
|
||||||
|
Government agency collateralized mortgage obligations
|
2
|
|
9,872
|
|
|
(128
|
)
|
|
0
|
|
—
|
|
|
—
|
|
|
2
|
|
9,872
|
|
|
(128
|
)
|
||||||
|
Trust preferred securities
|
0
|
|
—
|
|
|
—
|
|
|
2
|
|
10,045
|
|
|
(2,384
|
)
|
|
2
|
|
10,045
|
|
|
(2,384
|
)
|
||||||
|
Other debt securities
|
7
|
|
6,140
|
|
|
(25
|
)
|
|
2
|
|
6,187
|
|
|
(181
|
)
|
|
9
|
|
12,327
|
|
|
(206
|
)
|
||||||
|
Total
|
207
|
|
$
|
528,747
|
|
|
$
|
(8,009
|
)
|
|
94
|
|
$
|
174,424
|
|
|
$
|
(10,478
|
)
|
|
301
|
|
$
|
703,171
|
|
|
$
|
(18,487
|
)
|
|
December 31, 2017
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Obligations of other U.S. Government agencies and corporations
|
1
|
|
$
|
497
|
|
|
$
|
(3
|
)
|
|
2
|
|
$
|
1,999
|
|
|
$
|
(27
|
)
|
|
3
|
|
$
|
2,496
|
|
|
$
|
(30
|
)
|
|
Obligations of states and political subdivisions
|
23
|
|
11,860
|
|
|
(59
|
)
|
|
12
|
|
7,728
|
|
|
(210
|
)
|
|
35
|
|
19,588
|
|
|
(269
|
)
|
||||||
|
Residential mortgage backed securities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Government agency mortgage backed securities
|
29
|
|
64,595
|
|
|
(659
|
)
|
|
44
|
|
89,414
|
|
|
(2,400
|
)
|
|
73
|
|
154,009
|
|
|
(3,059
|
)
|
||||||
|
Government agency collateralized mortgage obligations
|
33
|
|
102,509
|
|
|
(1,470
|
)
|
|
29
|
|
62,406
|
|
|
(2,282
|
)
|
|
62
|
|
164,915
|
|
|
(3,752
|
)
|
||||||
|
Commercial mortgage backed securities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Government agency mortgage backed securities
|
2
|
|
5,629
|
|
|
(17
|
)
|
|
3
|
|
5,872
|
|
|
(217
|
)
|
|
5
|
|
11,501
|
|
|
(234
|
)
|
||||||
|
Government agency collateralized mortgage obligations
|
1
|
|
4,986
|
|
|
(14
|
)
|
|
0
|
|
—
|
|
|
—
|
|
|
1
|
|
4,986
|
|
|
(14
|
)
|
||||||
|
Trust preferred securities
|
0
|
|
—
|
|
|
—
|
|
|
2
|
|
9,388
|
|
|
(3,054
|
)
|
|
2
|
|
9,388
|
|
|
(3,054
|
)
|
||||||
|
Other debt securities
|
2
|
|
756
|
|
|
(12
|
)
|
|
2
|
|
6,308
|
|
|
(64
|
)
|
|
4
|
|
7,064
|
|
|
(76
|
)
|
||||||
|
Total
|
91
|
|
$
|
190,832
|
|
|
$
|
(2,234
|
)
|
|
94
|
|
$
|
183,115
|
|
|
$
|
(8,254
|
)
|
|
185
|
|
$
|
373,947
|
|
|
$
|
(10,488
|
)
|
|
Name
|
Single/
Pooled
|
|
Class/
Tranche
|
|
Amortized
Cost
|
|
Fair
Value
|
|
Unrealized
Loss
|
|
Lowest
Credit
Rating
|
|
Issuers
Currently in
Deferral or
Default
|
|||||||
|
XXIII
|
Pooled
|
|
B-2
|
|
$
|
8,318
|
|
|
$
|
6,527
|
|
|
$
|
(1,791
|
)
|
|
BB
|
|
16
|
%
|
|
XXVI
|
Pooled
|
|
B-2
|
|
4,111
|
|
|
3,518
|
|
|
(593
|
)
|
|
B
|
|
19
|
%
|
|||
|
|
|
|
|
|
$
|
12,429
|
|
|
$
|
10,045
|
|
|
$
|
(2,384
|
)
|
|
|
|
|
|
|
|
2018
|
|
2017
|
||||
|
Balance at January 1
|
$
|
(261
|
)
|
|
$
|
(3,337
|
)
|
|
Additions related to credit losses for which OTTI was not previously recognized
|
—
|
|
|
—
|
|
||
|
Increases in credit loss for which OTTI was previously recognized
|
—
|
|
|
—
|
|
||
|
Reductions for securities sold during the period
|
—
|
|
|
3,076
|
|
||
|
Balance at March 31
|
$
|
(261
|
)
|
|
$
|
(261
|
)
|
|
|
March 31,
2018 |
|
December 31, 2017
|
||||
|
Commercial, financial, agricultural
|
$
|
803,146
|
|
|
$
|
763,823
|
|
|
Lease financing
|
55,898
|
|
|
57,354
|
|
||
|
Real estate – construction
|
582,430
|
|
|
547,658
|
|
||
|
Real estate – 1-4 family mortgage
|
1,785,271
|
|
|
1,729,534
|
|
||
|
Real estate – commercial mortgage
|
2,503,680
|
|
|
2,390,076
|
|
||
|
Installment loans to individuals
|
103,059
|
|
|
103,452
|
|
||
|
Gross loans
|
5,833,484
|
|
|
5,591,897
|
|
||
|
Unearned income
|
(3,362
|
)
|
|
(3,341
|
)
|
||
|
Loans, net of unearned income
|
$
|
5,830,122
|
|
|
$
|
5,588,556
|
|
|
|
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
|
||||||||||||||||||
|
March 31, 2018
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
|
Commercial, financial, agricultural
|
$
|
3,078
|
|
|
$
|
1,006
|
|
|
$
|
796,898
|
|
|
$
|
800,982
|
|
|
$
|
508
|
|
|
$
|
1,555
|
|
|
$
|
101
|
|
|
$
|
2,164
|
|
|
$
|
803,146
|
|
|
Lease financing
|
481
|
|
|
43
|
|
|
55,215
|
|
|
55,739
|
|
|
—
|
|
|
159
|
|
|
—
|
|
|
159
|
|
|
55,898
|
|
|||||||||
|
Real estate – construction
|
3,564
|
|
|
50
|
|
|
578,816
|
|
|
582,430
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
582,430
|
|
|||||||||
|
Real estate – 1-4 family mortgage
|
8,812
|
|
|
2,176
|
|
|
1,771,834
|
|
|
1,782,822
|
|
|
54
|
|
|
1,581
|
|
|
814
|
|
|
2,449
|
|
|
1,785,271
|
|
|||||||||
|
Real estate – commercial mortgage
|
3,016
|
|
|
289
|
|
|
2,495,780
|
|
|
2,499,085
|
|
|
564
|
|
|
2,253
|
|
|
1,778
|
|
|
4,595
|
|
|
2,503,680
|
|
|||||||||
|
Installment loans to individuals
|
477
|
|
|
41
|
|
|
102,505
|
|
|
103,023
|
|
|
—
|
|
|
17
|
|
|
19
|
|
|
36
|
|
|
103,059
|
|
|||||||||
|
Unearned income
|
—
|
|
|
—
|
|
|
(3,362
|
)
|
|
(3,362
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(3,362
|
)
|
|||||||||
|
Total
|
$
|
19,428
|
|
|
$
|
3,605
|
|
|
$
|
5,797,686
|
|
|
$
|
5,820,719
|
|
|
$
|
1,126
|
|
|
$
|
5,565
|
|
|
$
|
2,712
|
|
|
$
|
9,403
|
|
|
$
|
5,830,122
|
|
|
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
|
|
|
|
Unpaid
Contractual
Principal
Balance
|
|
Recorded
Investment
With
Allowance
|
|
Recorded
Investment
With No
Allowance
|
|
Total
Recorded
Investment
|
|
Related
Allowance
|
||||||||||
|
March 31, 2018
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Commercial, financial, agricultural
|
$
|
2,612
|
|
|
$
|
2,491
|
|
|
$
|
—
|
|
|
$
|
2,491
|
|
|
$
|
223
|
|
|
Lease financing
|
159
|
|
|
159
|
|
|
—
|
|
|
159
|
|
|
2
|
|
|||||
|
Real estate – construction
|
150
|
|
|
150
|
|
|
—
|
|
|
150
|
|
|
1
|
|
|||||
|
Real estate – 1-4 family mortgage
|
9,106
|
|
|
8,111
|
|
|
—
|
|
|
8,111
|
|
|
121
|
|
|||||
|
Real estate – commercial mortgage
|
9,373
|
|
|
4,817
|
|
|
1,356
|
|
|
6,173
|
|
|
956
|
|
|||||
|
Installment loans to individuals
|
106
|
|
|
102
|
|
|
—
|
|
|
102
|
|
|
1
|
|
|||||
|
Total
|
$
|
21,506
|
|
|
$
|
15,830
|
|
|
$
|
1,356
|
|
|
$
|
17,186
|
|
|
$
|
1,304
|
|
|
December 31, 2017
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Commercial, financial, agricultural
|
$
|
3,043
|
|
|
$
|
2,365
|
|
|
$
|
—
|
|
|
$
|
2,365
|
|
|
$
|
138
|
|
|
Lease financing
|
159
|
|
|
159
|
|
|
—
|
|
|
159
|
|
|
2
|
|
|||||
|
Real estate – construction
|
578
|
|
|
578
|
|
|
—
|
|
|
578
|
|
|
4
|
|
|||||
|
Real estate – 1-4 family mortgage
|
10,018
|
|
|
8,169
|
|
|
703
|
|
|
8,872
|
|
|
561
|
|
|||||
|
Real estate – commercial mortgage
|
12,463
|
|
|
9,652
|
|
|
—
|
|
|
9,652
|
|
|
1,861
|
|
|||||
|
Installment loans to individuals
|
121
|
|
|
117
|
|
|
—
|
|
|
117
|
|
|
1
|
|
|||||
|
Totals
|
$
|
26,382
|
|
|
$
|
21,040
|
|
|
$
|
703
|
|
|
$
|
21,743
|
|
|
$
|
2,567
|
|
|
|
Three Months Ended
|
|
Three Months Ended
|
||||||||||||
|
|
March 31, 2018
|
|
March 31, 2017
|
||||||||||||
|
|
Average
Recorded
Investment
|
|
Interest
Income
Recognized
|
|
Average
Recorded
Investment
|
|
Interest
Income
Recognized
|
||||||||
|
Commercial, financial, agricultural
|
$
|
2,338
|
|
|
$
|
11
|
|
|
$
|
2,714
|
|
|
$
|
39
|
|
|
Lease financing
|
159
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
|
Real estate – construction
|
150
|
|
|
18
|
|
|
—
|
|
|
—
|
|
||||
|
Real estate – 1-4 family mortgage
|
8,197
|
|
|
67
|
|
|
11,088
|
|
|
26
|
|
||||
|
Real estate – commercial mortgage
|
6,670
|
|
|
92
|
|
|
15,314
|
|
|
106
|
|
||||
|
Installment loans to individuals
|
104
|
|
|
1
|
|
|
118
|
|
|
—
|
|
||||
|
Total
|
$
|
17,618
|
|
|
$
|
189
|
|
|
$
|
29,234
|
|
|
$
|
171
|
|
|
|
|
|
|
|
|
|
|
|
|
Number of
Loans
|
|
Pre-
Modification
Outstanding
Recorded
Investment
|
|
Post-
Modification
Outstanding
Recorded
Investment
|
|||||
|
Three months ended March 31, 2018
|
|
|
|
|
|
|||||
|
Real estate – 1-4 family mortgage
|
3
|
|
|
$
|
576
|
|
|
$
|
576
|
|
|
Real estate – commercial mortgage
|
1
|
|
|
83
|
|
|
78
|
|
||
|
Total
|
4
|
|
|
$
|
659
|
|
|
$
|
654
|
|
|
Three months ended March 31, 2017
|
|
|
|
|
|
|||||
|
Real estate – 1-4 family mortgage
|
2
|
|
|
$
|
177
|
|
|
$
|
174
|
|
|
Real estate – commercial mortgage
|
2
|
|
|
146
|
|
|
156
|
|
||
|
Total
|
4
|
|
|
$
|
323
|
|
|
$
|
330
|
|
|
|
|
|
|
|
|
|
|
Number of
Loans
|
|
Recorded
Investment
|
|||
|
Totals at January 1, 2018
|
54
|
|
|
$
|
5,588
|
|
|
Additional loans with concessions
|
4
|
|
|
657
|
|
|
|
Reductions due to:
|
|
|
|
|||
|
Reclassified as nonperforming
|
(3
|
)
|
|
(192
|
)
|
|
|
Paid in full
|
(2
|
)
|
|
(773
|
)
|
|
|
Principal paydowns
|
—
|
|
|
(64
|
)
|
|
|
Totals at March 31, 2018
|
53
|
|
|
$
|
5,216
|
|
|
|
Pass
|
|
Watch
|
|
Substandard
|
|
Total
|
||||||||
|
March 31, 2018
|
|
|
|
|
|
|
|
||||||||
|
Commercial, financial, agricultural
|
$
|
585,850
|
|
|
$
|
11,380
|
|
|
$
|
5,758
|
|
|
$
|
602,988
|
|
|
Real estate – construction
|
512,603
|
|
|
8,690
|
|
|
440
|
|
|
521,733
|
|
||||
|
Real estate – 1-4 family mortgage
|
262,107
|
|
|
669
|
|
|
7,609
|
|
|
270,385
|
|
||||
|
Real estate – commercial mortgage
|
2,094,811
|
|
|
52,407
|
|
|
18,988
|
|
|
2,166,206
|
|
||||
|
Installment loans to individuals
|
852
|
|
|
—
|
|
|
—
|
|
|
852
|
|
||||
|
Total
|
$
|
3,456,223
|
|
|
$
|
73,146
|
|
|
$
|
32,795
|
|
|
$
|
3,562,164
|
|
|
December 31, 2017
|
|
|
|
|
|
|
|
||||||||
|
Commercial, financial, agricultural
|
$
|
554,943
|
|
|
$
|
11,496
|
|
|
$
|
4,402
|
|
|
$
|
570,841
|
|
|
Real estate – construction
|
483,498
|
|
|
662
|
|
|
81
|
|
|
484,241
|
|
||||
|
Real estate – 1-4 family mortgage
|
254,643
|
|
|
505
|
|
|
8,697
|
|
|
263,845
|
|
||||
|
Real estate – commercial mortgage
|
1,983,750
|
|
|
50,428
|
|
|
24,241
|
|
|
2,058,419
|
|
||||
|
Installment loans to individuals
|
921
|
|
|
—
|
|
|
—
|
|
|
921
|
|
||||
|
Total
|
$
|
3,277,755
|
|
|
$
|
63,091
|
|
|
$
|
37,421
|
|
|
$
|
3,378,267
|
|
|
|
Performing
|
|
Non-
Performing
|
|
Total
|
||||||
|
March 31, 2018
|
|
|
|
|
|
||||||
|
Commercial, financial, agricultural
|
$
|
198,111
|
|
|
$
|
2,047
|
|
|
$
|
200,158
|
|
|
Lease financing
|
52,334
|
|
|
202
|
|
|
52,536
|
|
|||
|
Real estate – construction
|
60,648
|
|
|
49
|
|
|
60,697
|
|
|||
|
Real estate – 1-4 family mortgage
|
1,511,105
|
|
|
3,781
|
|
|
1,514,886
|
|
|||
|
Real estate – commercial mortgage
|
336,584
|
|
|
890
|
|
|
337,474
|
|
|||
|
Installment loans to individuals
|
102,130
|
|
|
77
|
|
|
102,207
|
|
|||
|
Total
|
$
|
2,260,912
|
|
|
$
|
7,046
|
|
|
$
|
2,267,958
|
|
|
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
|
|
|
|
March 31,
2018 |
|
December 31, 2017
|
||||
|
Commercial, financial, agricultural
|
$
|
243,672
|
|
|
$
|
275,570
|
|
|
Real estate – construction
|
75,061
|
|
|
85,731
|
|
||
|
Real estate – 1-4 family mortgage
|
572,830
|
|
|
614,187
|
|
||
|
Real estate – commercial mortgage
|
960,273
|
|
|
1,037,454
|
|
||
|
Installment loans to individuals
|
16,112
|
|
|
18,824
|
|
||
|
Gross loans
|
1,867,948
|
|
|
2,031,766
|
|
||
|
Unearned income
|
—
|
|
|
—
|
|
||
|
Loans, net of unearned income
|
$
|
1,867,948
|
|
|
$
|
2,031,766
|
|
|
|
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
|
||||||||||||||||||
|
March 31, 2018
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
|
Commercial, financial, agricultural
|
$
|
388
|
|
|
$
|
552
|
|
|
$
|
242,313
|
|
|
$
|
243,253
|
|
|
$
|
—
|
|
|
$
|
314
|
|
|
$
|
105
|
|
|
$
|
419
|
|
|
$
|
243,672
|
|
|
Real estate – construction
|
—
|
|
|
—
|
|
|
75,061
|
|
|
75,061
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
75,061
|
|
|||||||||
|
Real estate – 1-4 family mortgage
|
5,491
|
|
|
2,116
|
|
|
561,608
|
|
|
569,215
|
|
|
1,265
|
|
|
1,046
|
|
|
1,304
|
|
|
3,615
|
|
|
572,830
|
|
|||||||||
|
Real estate – commercial mortgage
|
3,142
|
|
|
1,856
|
|
|
954,128
|
|
|
959,126
|
|
|
—
|
|
|
830
|
|
|
317
|
|
|
1,147
|
|
|
960,273
|
|
|||||||||
|
Installment loans to individuals
|
124
|
|
|
40
|
|
|
15,789
|
|
|
15,953
|
|
|
6
|
|
|
52
|
|
|
101
|
|
|
159
|
|
|
16,112
|
|
|||||||||
|
Total
|
$
|
9,145
|
|
|
$
|
4,564
|
|
|
$
|
1,848,899
|
|
|
$
|
1,862,608
|
|
|
$
|
1,271
|
|
|
$
|
2,242
|
|
|
$
|
1,827
|
|
|
$
|
5,340
|
|
|
$
|
1,867,948
|
|
|
December 31, 2017
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
|
Commercial, financial, agricultural
|
$
|
1,119
|
|
|
$
|
532
|
|
|
$
|
273,488
|
|
|
$
|
275,139
|
|
|
$
|
—
|
|
|
$
|
199
|
|
|
$
|
232
|
|
|
$
|
431
|
|
|
$
|
275,570
|
|
|
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
|
|
|||||||||
|
Total
|
$
|
10,759
|
|
|
$
|
5,731
|
|
|
$
|
2,010,852
|
|
|
$
|
2,027,342
|
|
|
$
|
635
|
|
|
$
|
1,177
|
|
|
$
|
2,612
|
|
|
$
|
4,424
|
|
|
$
|
2,031,766
|
|
|
|
Unpaid
Contractual
Principal
Balance
|
|
Recorded
Investment
With
Allowance
|
|
Recorded
Investment
With No
Allowance
|
|
Total
Recorded
Investment
|
|
Related
Allowance
|
||||||||||
|
March 31, 2018
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Commercial, financial, agricultural
|
$
|
421
|
|
|
$
|
336
|
|
|
$
|
21
|
|
|
$
|
357
|
|
|
$
|
49
|
|
|
Real estate – construction
|
252
|
|
|
—
|
|
|
249
|
|
|
249
|
|
|
—
|
|
|||||
|
Real estate – 1-4 family mortgage
|
6,195
|
|
|
1,493
|
|
|
4,133
|
|
|
5,626
|
|
|
47
|
|
|||||
|
Real estate – commercial mortgage
|
1,647
|
|
|
1,384
|
|
|
245
|
|
|
1,629
|
|
|
70
|
|
|||||
|
Installment loans to individuals
|
162
|
|
|
153
|
|
|
6
|
|
|
159
|
|
|
4
|
|
|||||
|
Total
|
$
|
8,677
|
|
|
$
|
3,366
|
|
|
$
|
4,654
|
|
|
$
|
8,020
|
|
|
$
|
170
|
|
|
December 31, 2017
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Commercial, financial, agricultural
|
$
|
757
|
|
|
$
|
625
|
|
|
$
|
74
|
|
|
$
|
699
|
|
|
$
|
52
|
|
|
Real estate – construction
|
1,207
|
|
|
—
|
|
|
1,199
|
|
|
1,199
|
|
|
—
|
|
|||||
|
Real estate – 1-4 family mortgage
|
6,173
|
|
|
1,385
|
|
|
4,225
|
|
|
5,610
|
|
|
45
|
|
|||||
|
Real estate – commercial mortgage
|
901
|
|
|
728
|
|
|
165
|
|
|
893
|
|
|
6
|
|
|||||
|
Installment loans to individuals
|
165
|
|
|
154
|
|
|
9
|
|
|
163
|
|
|
4
|
|
|||||
|
Totals
|
$
|
9,203
|
|
|
$
|
2,892
|
|
|
$
|
5,672
|
|
|
$
|
8,564
|
|
|
$
|
107
|
|
|
|
Three Months Ended
|
|
Three Months Ended
|
||||||||||||
|
|
March 31, 2018
|
|
March 31, 2017
|
||||||||||||
|
|
Average
Recorded
Investment
|
|
Interest
Income
Recognized
|
|
Average
Recorded
Investment
|
|
Interest
Income
Recognized
|
||||||||
|
Commercial, financial, agricultural
|
$
|
363
|
|
|
$
|
3
|
|
|
$
|
541
|
|
|
$
|
2
|
|
|
Real estate – construction
|
252
|
|
|
1
|
|
|
—
|
|
|
—
|
|
||||
|
Real estate – 1-4 family mortgage
|
6,320
|
|
|
40
|
|
|
5,481
|
|
|
21
|
|
||||
|
Real estate – commercial mortgage
|
1,642
|
|
|
18
|
|
|
3,090
|
|
|
35
|
|
||||
|
Installment loans to individuals
|
160
|
|
|
—
|
|
|
85
|
|
|
—
|
|
||||
|
Total
|
$
|
8,737
|
|
|
$
|
62
|
|
|
$
|
9,197
|
|
|
$
|
58
|
|
|
|
|
|
|
|
|
|
|
|
|
Unpaid
Contractual
Principal
Balance
|
|
Recorded
Investment
With
Allowance
|
|
Recorded
Investment
With No
Allowance
|
|
Total
Recorded
Investment
|
|
Related
Allowance
|
||||||||||
|
March 31, 2018
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Commercial, financial, agricultural
|
$
|
21,363
|
|
|
$
|
5,414
|
|
|
$
|
7,519
|
|
|
$
|
12,933
|
|
|
$
|
305
|
|
|
Real estate – 1-4 family mortgage
|
60,590
|
|
|
16,093
|
|
|
34,103
|
|
|
50,196
|
|
|
486
|
|
|||||
|
Real estate – commercial mortgage
|
178,682
|
|
|
63,979
|
|
|
85,568
|
|
|
149,547
|
|
|
1,023
|
|
|||||
|
Installment loans to individuals
|
1,744
|
|
|
757
|
|
|
877
|
|
|
1,634
|
|
|
3
|
|
|||||
|
Total
|
$
|
262,379
|
|
|
$
|
86,243
|
|
|
$
|
128,067
|
|
|
$
|
214,310
|
|
|
$
|
1,817
|
|
|
December 31, 2017
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Commercial, financial, agricultural
|
$
|
24,179
|
|
|
$
|
5,768
|
|
|
$
|
9,547
|
|
|
$
|
15,315
|
|
|
$
|
312
|
|
|
Real estate – 1-4 family mortgage
|
65,049
|
|
|
15,910
|
|
|
38,059
|
|
|
53,969
|
|
|
572
|
|
|||||
|
Real estate – commercial mortgage
|
186,720
|
|
|
65,108
|
|
|
91,230
|
|
|
156,338
|
|
|
892
|
|
|||||
|
Installment loans to individuals
|
1,761
|
|
|
698
|
|
|
940
|
|
|
1,638
|
|
|
1
|
|
|||||
|
Totals
|
$
|
277,709
|
|
|
$
|
87,484
|
|
|
$
|
139,776
|
|
|
$
|
227,260
|
|
|
$
|
1,777
|
|
|
|
Three Months Ended
|
|
Three Months Ended
|
||||||||||||
|
|
March 31, 2018
|
|
March 31, 2017
|
||||||||||||
|
|
Average
Recorded
Investment
|
|
Interest
Income
Recognized
|
|
Average
Recorded
Investment
|
|
Interest
Income
Recognized
|
||||||||
|
Commercial, financial, agricultural
|
$
|
16,899
|
|
|
$
|
225
|
|
|
$
|
14,088
|
|
|
$
|
247
|
|
|
Real estate – 1-4 family mortgage
|
58,749
|
|
|
673
|
|
|
78,341
|
|
|
865
|
|
||||
|
Real estate – commercial mortgage
|
167,365
|
|
|
1,972
|
|
|
196,807
|
|
|
2,319
|
|
||||
|
Installment loans to individuals
|
1,687
|
|
|
18
|
|
|
2,104
|
|
|
21
|
|
||||
|
Total
|
$
|
244,700
|
|
|
$
|
2,888
|
|
|
$
|
291,340
|
|
|
$
|
3,452
|
|
|
|
|
|
|
|
|
|
|
|
|
Number of
Loans
|
|
Pre-
Modification
Outstanding
Recorded
Investment
|
|
Post-
Modification
Outstanding
Recorded
Investment
|
|||||
|
Three months ended March 31, 2018
|
|
|
|
|
|
|||||
|
Commercial, financial, agricultural
|
1
|
|
|
$
|
48
|
|
|
$
|
44
|
|
|
Real estate – commercial mortgage
|
1
|
|
|
8
|
|
|
7
|
|
||
|
Total
|
2
|
|
|
$
|
56
|
|
|
$
|
51
|
|
|
Three months ended March 31, 2017
|
|
|
|
|
|
|||||
|
Real estate – 1-4 family mortgage
|
10
|
|
|
$
|
2,221
|
|
|
$
|
1,823
|
|
|
Real estate – commercial mortgage
|
4
|
|
|
2,721
|
|
|
1,986
|
|
||
|
Total
|
14
|
|
|
$
|
4,942
|
|
|
$
|
3,809
|
|
|
|
|
|
|
|
|
|
|
Number of
Loans
|
|
Recorded
Investment
|
|||
|
Totals at January 1, 2018
|
68
|
|
|
$
|
8,965
|
|
|
Additional loans with concessions
|
2
|
|
|
86
|
|
|
|
Reclassified as performing restructured loan
|
1
|
|
|
3
|
|
|
|
Reductions due to:
|
|
|
|
|||
|
Paid in full
|
(1
|
)
|
|
(76
|
)
|
|
|
Principal paydowns
|
—
|
|
|
(371
|
)
|
|
|
Totals at March 31, 2018
|
70
|
|
|
$
|
8,607
|
|
|
|
Pass
|
|
Watch
|
|
Substandard
|
|
Total
|
||||||||
|
March 31, 2018
|
|
|
|
|
|
|
|
||||||||
|
Commercial, financial, agricultural
|
$
|
208,150
|
|
|
$
|
5,116
|
|
|
$
|
5,886
|
|
|
$
|
219,152
|
|
|
Real estate – construction
|
70,974
|
|
|
1,537
|
|
|
500
|
|
|
73,011
|
|
||||
|
Real estate – 1-4 family mortgage
|
85,590
|
|
|
2,525
|
|
|
5,903
|
|
|
94,018
|
|
||||
|
Real estate – commercial mortgage
|
755,454
|
|
|
15,789
|
|
|
10,048
|
|
|
781,291
|
|
||||
|
Installment loans to individuals
|
662
|
|
|
—
|
|
|
3
|
|
|
665
|
|
||||
|
Total
|
$
|
1,120,830
|
|
|
$
|
24,967
|
|
|
$
|
22,340
|
|
|
$
|
1,168,137
|
|
|
December 31, 2017
|
|
|
|
|
|
|
|
||||||||
|
Commercial, financial, agricultural
|
$
|
241,195
|
|
|
$
|
4,974
|
|
|
$
|
2,824
|
|
|
$
|
248,993
|
|
|
Real estate – construction
|
81,220
|
|
|
—
|
|
|
—
|
|
|
81,220
|
|
||||
|
Real estate – 1-4 family mortgage
|
91,369
|
|
|
2,498
|
|
|
6,172
|
|
|
100,039
|
|
||||
|
Real estate – commercial mortgage
|
827,372
|
|
|
17,123
|
|
|
9,003
|
|
|
853,498
|
|
||||
|
Installment loans to individuals
|
678
|
|
|
—
|
|
|
3
|
|
|
681
|
|
||||
|
Total
|
$
|
1,241,834
|
|
|
$
|
24,595
|
|
|
$
|
18,002
|
|
|
$
|
1,284,431
|
|
|
|
Performing
|
|
Non-
Performing
|
|
Total
|
||||||
|
March 31, 2018
|
|
|
|
|
|
||||||
|
Commercial, financial, agricultural
|
$
|
11,548
|
|
|
$
|
39
|
|
|
$
|
11,587
|
|
|
Real estate – construction
|
2,050
|
|
|
—
|
|
|
2,050
|
|
|||
|
Real estate – 1-4 family mortgage
|
427,099
|
|
|
1,517
|
|
|
428,616
|
|
|||
|
Real estate – commercial mortgage
|
29,313
|
|
|
122
|
|
|
29,435
|
|
|||
|
Installment loans to individuals
|
13,617
|
|
|
196
|
|
|
13,813
|
|
|||
|
Total
|
$
|
483,627
|
|
|
$
|
1,874
|
|
|
$
|
485,501
|
|
|
December 31, 2017
|
|
|
|
|
|
||||||
|
Commercial, financial, agricultural
|
$
|
11,216
|
|
|
$
|
46
|
|
|
$
|
11,262
|
|
|
Real estate – construction
|
4,511
|
|
|
—
|
|
|
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
|
|
|
|
Total Purchased Credit Deteriorated Loans
|
||
|
March 31, 2018
|
|
||
|
Commercial, financial, agricultural
|
$
|
12,933
|
|
|
Real estate – 1-4 family mortgage
|
50,196
|
|
|
|
Real estate – commercial mortgage
|
149,547
|
|
|
|
Installment loans to individuals
|
1,634
|
|
|
|
Total
|
$
|
214,310
|
|
|
December 31, 2017
|
|
||
|
Commercial, financial, agricultural
|
$
|
15,315
|
|
|
Real estate – 1-4 family mortgage
|
53,969
|
|
|
|
Real estate – commercial mortgage
|
156,338
|
|
|
|
Installment loans to individuals
|
1,638
|
|
|
|
Total
|
$
|
227,260
|
|
|
|
Total Purchased Credit Deteriorated Loans
|
||
|
Contractually-required principal and interest
|
$
|
300,368
|
|
|
Nonaccretable difference
(1)
|
(55,373
|
)
|
|
|
Cash flows expected to be collected
|
244,995
|
|
|
|
Accretable yield
(2)
|
(30,685
|
)
|
|
|
Fair value
|
$
|
214,310
|
|
|
(1)
|
Represents contractual principal and interest cash flows of
$46,019
and
$9,354
, respectively, not expected to be collected.
|
|
(2)
|
Represents contractual principal and interest cash flows of
$1,588
and
$29,097
, respectively, expected to be collected.
|
|
|
Total Purchased Credit Deteriorated Loans
|
||
|
Balance at January 1, 2018
|
$
|
(32,207
|
)
|
|
Reclasses from nonaccretable difference
|
(1,499
|
)
|
|
|
Accretion
|
2,971
|
|
|
|
Charge-offs
|
50
|
|
|
|
Balance at March 31, 2018
|
$
|
(30,685
|
)
|
|
At acquisition date:
|
|
July 1, 2017
|
||
|
Contractually-required principal and interest
|
|
$
|
1,198,741
|
|
|
Nonaccretable difference
|
|
(79,165
|
)
|
|
|
Cash flows expected to be collected
|
|
1,119,576
|
|
|
|
Accretable yield
|
|
(154,543
|
)
|
|
|
Fair value
|
|
$
|
965,033
|
|
|
|
March 31,
2018 |
|
December 31, 2017
|
||||
|
Commercial, financial, agricultural
|
$
|
1,046,818
|
|
|
$
|
1,039,393
|
|
|
Lease financing
|
55,898
|
|
|
57,354
|
|
||
|
Real estate – construction
|
657,491
|
|
|
633,389
|
|
||
|
Real estate – 1-4 family mortgage
|
2,358,101
|
|
|
2,343,721
|
|
||
|
Real estate – commercial mortgage
|
3,463,953
|
|
|
3,427,530
|
|
||
|
Installment loans to individuals
|
119,171
|
|
|
122,276
|
|
||
|
Gross loans
|
7,701,432
|
|
|
7,623,663
|
|
||
|
Unearned income
|
(3,362
|
)
|
|
(3,341
|
)
|
||
|
Loans, net of unearned income
|
7,698,070
|
|
|
7,620,322
|
|
||
|
Allowance for loan losses
|
(46,401
|
)
|
|
(46,211
|
)
|
||
|
Net loans
|
$
|
7,651,669
|
|
|
$
|
7,574,111
|
|
|
|
Commercial
|
|
Real Estate -
Construction
|
|
Real Estate -
1-4 Family
Mortgage
|
|
Real Estate -
Commercial
Mortgage
|
|
Installment
and Other
(1)
|
|
Total
|
||||||||||||
|
Three Months Ended March 31, 2018
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Allowance for loan losses:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Beginning balance
|
$
|
5,542
|
|
|
$
|
3,428
|
|
|
$
|
12,009
|
|
|
$
|
23,384
|
|
|
$
|
1,848
|
|
|
$
|
46,211
|
|
|
Charge-offs
|
(659
|
)
|
|
—
|
|
|
(671
|
)
|
|
(613
|
)
|
|
(122
|
)
|
|
(2,065
|
)
|
||||||
|
Recoveries
|
235
|
|
|
4
|
|
|
133
|
|
|
108
|
|
|
25
|
|
|
505
|
|
||||||
|
Net (charge-offs) recoveries
|
(424
|
)
|
|
4
|
|
|
(538
|
)
|
|
(505
|
)
|
|
(97
|
)
|
|
(1,560
|
)
|
||||||
|
Provision for loan losses charged to operations
|
1,953
|
|
|
766
|
|
|
(67
|
)
|
|
(965
|
)
|
|
63
|
|
|
1,750
|
|
||||||
|
Ending balance
|
$
|
7,071
|
|
|
$
|
4,198
|
|
|
$
|
11,404
|
|
|
$
|
21,914
|
|
|
$
|
1,814
|
|
|
$
|
46,401
|
|
|
Period-End Amount Allocated to:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Individually evaluated for impairment
|
$
|
272
|
|
|
$
|
1
|
|
|
$
|
168
|
|
|
$
|
1,026
|
|
|
$
|
5
|
|
|
$
|
1,472
|
|
|
Collectively evaluated for impairment
|
6,494
|
|
|
4,197
|
|
|
10,750
|
|
|
19,865
|
|
|
1,806
|
|
|
43,112
|
|
||||||
|
Purchased with deteriorated credit quality
|
305
|
|
|
—
|
|
|
486
|
|
|
1,023
|
|
|
3
|
|
|
1,817
|
|
||||||
|
Ending balance
|
$
|
7,071
|
|
|
$
|
4,198
|
|
|
$
|
11,404
|
|
|
$
|
21,914
|
|
|
$
|
1,814
|
|
|
$
|
46,401
|
|
|
|
Commercial
|
|
Real Estate -
Construction
|
|
Real Estate -
1-4 Family
Mortgage
|
|
Real Estate -
Commercial
Mortgage
|
|
Installment
and Other
(1)
|
|
Total
|
||||||||||||
|
Three Months Ended March 31, 2017
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Allowance for loan losses:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Beginning balance
|
$
|
5,486
|
|
|
$
|
2,380
|
|
|
$
|
14,294
|
|
|
$
|
19,059
|
|
|
$
|
1,518
|
|
|
$
|
42,737
|
|
|
Charge-offs
|
(832
|
)
|
|
—
|
|
|
(275
|
)
|
|
(227
|
)
|
|
(264
|
)
|
|
(1,598
|
)
|
||||||
|
Recoveries
|
57
|
|
|
31
|
|
|
82
|
|
|
95
|
|
|
19
|
|
|
284
|
|
||||||
|
Net (charge-offs) recoveries
|
(775
|
)
|
|
31
|
|
|
(193
|
)
|
|
(132
|
)
|
|
(245
|
)
|
|
(1,314
|
)
|
||||||
|
Provision for loan losses charged to operations
|
401
|
|
|
(292
|
)
|
|
(1,939
|
)
|
|
3,146
|
|
|
184
|
|
|
1,500
|
|
||||||
|
Ending balance
|
$
|
5,112
|
|
|
$
|
2,119
|
|
|
$
|
12,162
|
|
|
$
|
22,073
|
|
|
$
|
1,457
|
|
|
$
|
42,923
|
|
|
Period-End Amount Allocated to:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Individually evaluated for impairment
|
$
|
165
|
|
|
$
|
—
|
|
|
$
|
1,139
|
|
|
$
|
2,670
|
|
|
$
|
3
|
|
|
$
|
3,977
|
|
|
Collectively evaluated for impairment
|
4,569
|
|
|
2,119
|
|
|
10,256
|
|
|
17,830
|
|
|
1,453
|
|
|
36,227
|
|
||||||
|
Purchased with deteriorated credit quality
|
378
|
|
|
—
|
|
|
767
|
|
|
1,573
|
|
|
1
|
|
|
2,719
|
|
||||||
|
Ending balance
|
$
|
5,112
|
|
|
$
|
2,119
|
|
|
$
|
12,162
|
|
|
$
|
22,073
|
|
|
$
|
1,457
|
|
|
$
|
42,923
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1)
|
Includes lease financing receivables.
|
|
|
Commercial
|
|
Real Estate -
Construction
|
|
Real Estate -
1-4 Family
Mortgage
|
|
Real Estate -
Commercial
Mortgage
|
|
Installment
and Other
(1)
|
|
Total
|
||||||||||||
|
March 31, 2018
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Individually evaluated for impairment
|
$
|
2,848
|
|
|
$
|
399
|
|
|
$
|
13,737
|
|
|
$
|
7,802
|
|
|
$
|
420
|
|
|
$
|
25,206
|
|
|
Collectively evaluated for impairment
|
1,031,037
|
|
|
657,092
|
|
|
2,294,168
|
|
|
3,306,604
|
|
|
169,653
|
|
|
7,458,554
|
|
||||||
|
Purchased with deteriorated credit quality
|
12,933
|
|
|
—
|
|
|
50,196
|
|
|
149,547
|
|
|
1,634
|
|
|
214,310
|
|
||||||
|
Ending balance
|
$
|
1,046,818
|
|
|
$
|
657,491
|
|
|
$
|
2,358,101
|
|
|
$
|
3,463,953
|
|
|
$
|
171,707
|
|
|
$
|
7,698,070
|
|
|
December 31, 2017
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Individually evaluated for impairment
|
$
|
3,064
|
|
|
$
|
1,777
|
|
|
$
|
14,482
|
|
|
$
|
10,545
|
|
|
$
|
439
|
|
|
$
|
30,307
|
|
|
Collectively evaluated for impairment
|
1,021,014
|
|
|
631,612
|
|
|
2,275,270
|
|
|
3,260,648
|
|
|
174,211
|
|
|
7,362,755
|
|
||||||
|
Purchased with deteriorated credit quality
|
15,315
|
|
|
—
|
|
|
53,969
|
|
|
156,337
|
|
|
1,639
|
|
|
227,260
|
|
||||||
|
Ending balance
|
$
|
1,039,393
|
|
|
$
|
633,389
|
|
|
$
|
2,343,721
|
|
|
$
|
3,427,530
|
|
|
$
|
176,289
|
|
|
$
|
7,620,322
|
|
|
(1)
|
Includes lease financing receivables.
|
|
|
Purchased OREO
|
|
Non Purchased OREO
|
|
Total
OREO
|
||||||
|
March 31, 2018
|
|
|
|
|
|
||||||
|
Residential real estate
|
$
|
1,061
|
|
|
$
|
1,087
|
|
|
$
|
2,148
|
|
|
Commercial real estate
|
3,593
|
|
|
1,572
|
|
|
5,165
|
|
|||
|
Residential land development
|
698
|
|
|
1,045
|
|
|
1,743
|
|
|||
|
Commercial land development
|
4,402
|
|
|
1,097
|
|
|
5,499
|
|
|||
|
Total
|
$
|
9,754
|
|
|
$
|
4,801
|
|
|
$
|
14,555
|
|
|
December 31, 2017
|
|
|
|
|
|
||||||
|
Residential real estate
|
$
|
1,683
|
|
|
$
|
758
|
|
|
$
|
2,441
|
|
|
Commercial real estate
|
4,314
|
|
|
1,624
|
|
|
5,938
|
|
|||
|
Residential land development
|
1,100
|
|
|
781
|
|
|
1,881
|
|
|||
|
Commercial land development
|
4,427
|
|
|
1,247
|
|
|
5,674
|
|
|||
|
Total
|
$
|
11,524
|
|
|
$
|
4,410
|
|
|
$
|
15,934
|
|
|
|
Purchased
OREO
|
|
Non Purchased OREO
|
|
Total
OREO
|
||||||
|
Balance at January 1, 2018
|
$
|
11,524
|
|
|
$
|
4,410
|
|
|
$
|
15,934
|
|
|
Transfers of loans
|
39
|
|
|
1,115
|
|
|
1,154
|
|
|||
|
Impairments
|
(305
|
)
|
|
(47
|
)
|
|
(352
|
)
|
|||
|
Dispositions
|
(1,504
|
)
|
|
(677
|
)
|
|
(2,181
|
)
|
|||
|
Balance at March 31, 2018
|
$
|
9,754
|
|
|
$
|
4,801
|
|
|
$
|
14,555
|
|
|
|
Three Months Ended
|
||||||
|
|
March 31,
|
||||||
|
|
2018
|
|
2017
|
||||
|
Repairs and maintenance
|
$
|
113
|
|
|
$
|
197
|
|
|
Property taxes and insurance
|
112
|
|
|
332
|
|
||
|
Impairments
|
352
|
|
|
378
|
|
||
|
Net losses (gains) on OREO sales
|
96
|
|
|
(327
|
)
|
||
|
Rental income
|
(16
|
)
|
|
(48
|
)
|
||
|
Total
|
$
|
657
|
|
|
$
|
532
|
|
|
|
Community Banks
|
|
Insurance
|
|
Total
|
||||||
|
Balance at January 1, 2018
|
$
|
608,279
|
|
|
$
|
2,767
|
|
|
$
|
611,046
|
|
|
Addition to goodwill from acquisition
|
—
|
|
|
—
|
|
|
—
|
|
|||
|
Adjustment to previously recorded goodwill
|
—
|
|
|
—
|
|
|
—
|
|
|||
|
Balance at March 31, 2018
|
$
|
608,279
|
|
|
$
|
2,767
|
|
|
$
|
611,046
|
|
|
|
Gross Carrying
Amount
|
|
Accumulated
Amortization
|
|
Net Carrying
Amount
|
||||||
|
March 31, 2018
|
|
|
|
|
|
||||||
|
Core deposit intangibles
|
$
|
54,958
|
|
|
$
|
(33,204
|
)
|
|
$
|
21,754
|
|
|
Customer relationship intangible
|
1,970
|
|
|
(865
|
)
|
|
1,105
|
|
|||
|
Total finite-lived intangible assets
|
$
|
56,928
|
|
|
$
|
(34,069
|
)
|
|
$
|
22,859
|
|
|
December 31, 2017
|
|
|
|
|
|
||||||
|
Core deposit intangibles
|
$
|
54,958
|
|
|
$
|
(31,586
|
)
|
|
$
|
23,372
|
|
|
Customer relationship intangible
|
1,970
|
|
|
(832
|
)
|
|
1,138
|
|
|||
|
Total finite-lived intangible assets
|
$
|
56,928
|
|
|
$
|
(32,418
|
)
|
|
$
|
24,510
|
|
|
|
|
Three Months Ended
|
||||||
|
|
|
March 31,
|
||||||
|
|
|
2018
|
|
2017
|
||||
|
Amortization expense for:
|
|
|
|
|
||||
|
Core deposit intangibles
|
|
$
|
1,618
|
|
|
$
|
1,530
|
|
|
Customer relationship intangible
|
|
33
|
|
|
33
|
|
||
|
Total intangible amortization
|
|
$
|
1,651
|
|
|
$
|
1,563
|
|
|
|
Core Deposit Intangibles
|
|
Customer Relationship Intangible
|
|
Total
|
||||||
|
|
|
|
|
|
|
||||||
|
2018
|
$
|
6,130
|
|
|
$
|
131
|
|
|
$
|
6,261
|
|
|
2019
|
5,212
|
|
|
131
|
|
|
5,343
|
|
|||
|
2020
|
4,186
|
|
|
131
|
|
|
4,317
|
|
|||
|
2021
|
3,107
|
|
|
131
|
|
|
3,238
|
|
|||
|
2022
|
2,187
|
|
|
131
|
|
|
2,318
|
|
|||
|
Balance at January 1, 2018
|
$
|
39,339
|
|
|
Capitalization
|
2,098
|
|
|
|
Amortization
|
(1,221
|
)
|
|
|
Balance at March 31, 2018
|
$
|
40,216
|
|
|
|
March 31, 2018
|
|
December 31, 2017
|
||||
|
Unpaid principal balance
|
$
|
4,089,045
|
|
|
$
|
4,012,519
|
|
|
|
|
|
|
||||
|
Weighted-average prepayment speed (CPR)
|
7.42
|
%
|
|
8.04
|
%
|
||
|
Estimated impact of a 10% increase
|
$
|
(1,692
|
)
|
|
$
|
(1,592
|
)
|
|
Estimated impact of a 20% increase
|
(3,280
|
)
|
|
(3,095
|
)
|
||
|
|
|
|
|
||||
|
Discount rate
|
9.40
|
%
|
|
9.69
|
%
|
||
|
Estimated impact of a 10% increase
|
$
|
(2,374
|
)
|
|
$
|
(2,027
|
)
|
|
Estimated impact of a 20% increase
|
(4,556
|
)
|
|
(3,896
|
)
|
||
|
|
|
|
|
||||
|
Weighted-average coupon interest rate
|
3.89
|
%
|
|
3.89
|
%
|
||
|
Weighted-average servicing fee (basis points)
|
26.54
|
|
|
26.36
|
|
||
|
Weighted-average remaining maturity (in years)
|
8.27
|
|
|
7.98
|
|
||
|
|
Pension Benefits
|
|
|
||||||||||||
|
|
Renasant
|
|
Other Benefits
|
||||||||||||
|
|
Three Months Ended
|
|
Three Months Ended
|
||||||||||||
|
|
March 31,
|
|
March 31,
|
||||||||||||
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||
|
Service cost
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
2
|
|
|
$
|
3
|
|
|
Interest cost
|
266
|
|
|
293
|
|
|
9
|
|
|
13
|
|
||||
|
Expected return on plan assets
|
(518
|
)
|
|
(484
|
)
|
|
—
|
|
|
—
|
|
||||
|
Recognized actuarial loss
|
87
|
|
|
100
|
|
|
—
|
|
|
13
|
|
||||
|
Settlement/curtailment/termination gains
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
|
Net periodic benefit (return) cost
|
$
|
(165
|
)
|
|
$
|
(91
|
)
|
|
$
|
11
|
|
|
$
|
29
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shares
|
|
Weighted Average Exercise Price
|
|||
|
Options outstanding at beginning of period
|
|
89,750
|
|
|
$
|
15.67
|
|
|
Granted
|
|
—
|
|
|
—
|
|
|
|
Exercised
|
|
(27,000
|
)
|
|
15.76
|
|
|
|
Forfeited
|
|
—
|
|
|
—
|
|
|
|
Options outstanding at end of period
|
|
62,750
|
|
|
$
|
15.64
|
|
|
|
|
Performance-Based Restricted Stock
|
|
Weighted Average Grant-Date Fair Value
|
|
Time- Based Restricted Stock
|
|
Weighted Average Grant-Date Fair Value
|
||||||
|
Nonvested at beginning of period
|
|
—
|
|
|
$
|
—
|
|
|
218,075
|
|
|
$
|
39.08
|
|
|
Awarded
|
|
95,183
|
|
|
40.89
|
|
|
110,833
|
|
|
40.93
|
|
||
|
Vested
|
|
—
|
|
|
—
|
|
|
(35,099
|
)
|
|
35.61
|
|
||
|
Cancelled
|
|
—
|
|
|
—
|
|
|
(7,501
|
)
|
|
42.99
|
|
||
|
Nonvested at end of period
|
|
95,183
|
|
|
$
|
40.89
|
|
|
286,308
|
|
|
$
|
40.12
|
|
|
|
|
|
Fair Value
|
||||||
|
|
Location
|
|
March 31,
2018 |
|
December 31, 2017
|
||||
|
Derivative assets:
|
|
|
|
|
|
||||
|
Not designated as hedging instruments:
|
|
|
|
|
|
||||
|
Interest rate contracts
|
Other Assets
|
|
$
|
3,636
|
|
|
$
|
3,171
|
|
|
Interest rate lock commitments
|
Other Assets
|
|
4,940
|
|
|
2,756
|
|
||
|
Forward commitments
|
Other Assets
|
|
735
|
|
|
50
|
|
||
|
Totals
|
|
|
$
|
9,311
|
|
|
$
|
5,977
|
|
|
Derivative liabilities:
|
|
|
|
|
|
||||
|
Designated as hedging instruments:
|
|
|
|
|
|
||||
|
Interest rate swaps
|
Other Liabilities
|
|
$
|
1,385
|
|
|
$
|
2,536
|
|
|
Totals
|
|
|
$
|
1,385
|
|
|
$
|
2,536
|
|
|
Not designated as hedging instruments:
|
|
|
|
|
|
||||
|
Interest rate contracts
|
Other Liabilities
|
|
$
|
3,636
|
|
|
$
|
3,171
|
|
|
Interest rate lock commitments
|
Other Liabilities
|
|
4
|
|
|
4
|
|
||
|
Forward commitments
|
Other Liabilities
|
|
925
|
|
|
328
|
|
||
|
Totals
|
|
|
$
|
4,565
|
|
|
$
|
3,503
|
|
|
|
|
Three Months Ended
|
||||||
|
|
|
March 31,
|
||||||
|
|
|
2018
|
|
2017
|
||||
|
Derivatives not designated as hedging instruments:
|
|
|
|
|
||||
|
Interest rate contracts:
|
|
|
|
|
||||
|
Included in interest income on loans
|
|
$
|
986
|
|
|
$
|
679
|
|
|
Interest rate lock commitments:
|
|
|
|
|
||||
|
Included in mortgage banking income
|
|
2,184
|
|
|
2,853
|
|
||
|
Forward commitments
|
|
|
|
|
||||
|
Included in mortgage banking income
|
|
88
|
|
|
(5,869
|
)
|
||
|
Total
|
|
$
|
3,258
|
|
|
$
|
(2,337
|
)
|
|
|
Offsetting Derivative Assets
|
|
Offsetting Derivative Liabilities
|
||||||||||||
|
|
March 31,
2018 |
|
December 31, 2017
|
|
March 31,
2018 |
|
December 31, 2017
|
||||||||
|
Gross amounts recognized
|
$
|
3,232
|
|
|
$
|
717
|
|
|
$
|
3,449
|
|
|
$
|
5,303
|
|
|
Gross amounts offset in the Consolidated Balance Sheets
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
|
Net amounts presented in the Consolidated Balance Sheets
|
3,232
|
|
|
717
|
|
|
3,449
|
|
|
5,303
|
|
||||
|
Gross amounts not offset in the Consolidated Balance Sheets
|
|
|
|
|
|
|
|
||||||||
|
Financial instruments
|
2,913
|
|
|
717
|
|
|
2,913
|
|
|
717
|
|
||||
|
Financial collateral pledged
|
—
|
|
|
—
|
|
|
231
|
|
|
4,357
|
|
||||
|
Net amounts
|
$
|
319
|
|
|
$
|
—
|
|
|
$
|
305
|
|
|
$
|
229
|
|
|
|
March 31,
|
|
December 31,
|
||||
|
|
2018
|
|
2017
|
||||
|
Deferred tax assets
|
|
|
|
||||
|
Allowance for loan losses
|
$
|
14,025
|
|
|
$
|
13,966
|
|
|
Loans
|
13,697
|
|
|
15,062
|
|
||
|
Deferred compensation
|
6,871
|
|
|
7,093
|
|
||
|
Securities
|
6,044
|
|
|
3,659
|
|
||
|
Net unrealized losses on securities - OCI
|
—
|
|
|
—
|
|
||
|
Impairment of assets
|
1,701
|
|
|
1,748
|
|
||
|
Federal and State net operating loss carryforwards
|
1,401
|
|
|
2,419
|
|
||
|
Intangibles
|
—
|
|
|
—
|
|
||
|
Other
|
5,204
|
|
|
4,722
|
|
||
|
Total deferred tax assets
|
48,943
|
|
|
48,669
|
|
||
|
Deferred tax liabilities
|
|
|
|
||||
|
Investment in partnerships
|
655
|
|
|
757
|
|
||
|
Fixed assets
|
3,077
|
|
|
3,163
|
|
||
|
Mortgage servicing rights
|
10,440
|
|
|
10,139
|
|
||
|
Junior subordinated debt
|
2,363
|
|
|
2,394
|
|
||
|
Other
|
1,656
|
|
|
1,859
|
|
||
|
Total deferred tax liabilities
|
18,191
|
|
|
18,312
|
|
||
|
Net deferred tax assets
|
$
|
30,752
|
|
|
$
|
30,357
|
|
|
|
|
Three Months Ended
|
||||||
|
|
|
March 31,
|
||||||
|
|
|
2018
|
|
2017
|
||||
|
Tax credit amortization
|
|
$
|
394
|
|
|
$
|
262
|
|
|
Tax credits and other benefits
|
|
(572
|
)
|
|
(460
|
)
|
||
|
Total
|
|
$
|
(178
|
)
|
|
$
|
(198
|
)
|
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
|
Totals
|
||||||||
|
March 31, 2018
|
|
|
|
|
|
|
|
||||||||
|
Financial assets:
|
|
|
|
|
|
|
|
||||||||
|
Securities available for sale:
|
|
|
|
|
|
|
|
||||||||
|
Obligations of other U.S. Government agencies and corporations
|
$
|
—
|
|
|
$
|
3,528
|
|
|
$
|
—
|
|
|
$
|
3,528
|
|
|
Obligations of states and political subdivisions
|
—
|
|
|
226,342
|
|
|
—
|
|
|
$
|
226,342
|
|
|||
|
Residential mortgage-backed securities:
|
|
|
|
|
|
|
|
||||||||
|
Government agency mortgage backed securities
|
—
|
|
|
409,470
|
|
|
—
|
|
|
409,470
|
|
||||
|
Government agency collateralized mortgage obligations
|
—
|
|
|
237,666
|
|
|
—
|
|
|
237,666
|
|
||||
|
Commercial mortgage-backed securities:
|
|
|
|
|
|
|
|
||||||||
|
Government agency mortgage backed securities
|
—
|
|
|
27,502
|
|
|
—
|
|
|
27,502
|
|
||||
|
Government agency collateralized mortgage obligations
|
—
|
|
|
9,872
|
|
|
—
|
|
|
9,872
|
|
||||
|
Trust preferred securities
|
—
|
|
|
—
|
|
|
10,045
|
|
|
10,045
|
|
||||
|
Other debt securities
|
—
|
|
|
23,940
|
|
|
—
|
|
|
23,940
|
|
||||
|
Total securities available for sale
|
—
|
|
|
938,320
|
|
|
10,045
|
|
|
948,365
|
|
||||
|
Derivative instruments:
|
|
|
|
|
|
|
|
||||||||
|
Interest rate contracts
|
—
|
|
|
3,636
|
|
|
—
|
|
|
3,636
|
|
||||
|
Interest rate lock commitments
|
—
|
|
|
4,940
|
|
|
—
|
|
|
4,940
|
|
||||
|
Forward commitments
|
—
|
|
|
735
|
|
|
—
|
|
|
735
|
|
||||
|
Total derivative instruments
|
—
|
|
|
9,311
|
|
|
—
|
|
|
9,311
|
|
||||
|
Mortgage loans held for sale
|
—
|
|
|
204,472
|
|
|
—
|
|
|
204,472
|
|
||||
|
Total financial assets
|
$
|
—
|
|
|
$
|
1,152,103
|
|
|
$
|
10,045
|
|
|
$
|
1,162,148
|
|
|
Financial liabilities:
|
|
|
|
|
|
|
|
||||||||
|
Derivative instruments:
|
|
|
|
|
|
|
|
||||||||
|
Interest rate swaps
|
$
|
—
|
|
|
$
|
1,385
|
|
|
$
|
—
|
|
|
$
|
1,385
|
|
|
Interest rate contracts
|
—
|
|
|
3,636
|
|
|
—
|
|
|
3,636
|
|
||||
|
Interest rate lock commitments
|
—
|
|
|
4
|
|
|
—
|
|
|
4
|
|
||||
|
Forward commitments
|
—
|
|
|
925
|
|
|
—
|
|
|
925
|
|
||||
|
Total derivative instruments
|
—
|
|
|
5,950
|
|
|
—
|
|
|
5,950
|
|
||||
|
Total financial liabilities
|
$
|
—
|
|
|
$
|
5,950
|
|
|
$
|
—
|
|
|
$
|
5,950
|
|
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
|
Totals
|
||||||||
|
December 31, 2017
|
|
|
|
|
|
|
|
||||||||
|
Financial assets:
|
|
|
|
|
|
|
|
||||||||
|
Securities available for sale:
|
|
|
|
|
|
|
|
||||||||
|
Obligations of other U.S. Government agencies and corporations
|
$
|
—
|
|
|
$
|
3,564
|
|
|
$
|
—
|
|
|
$
|
3,564
|
|
|
Obligations of states and political subdivisions
|
—
|
|
|
234,481
|
|
|
—
|
|
|
234,481
|
|
||||
|
Residential mortgage-backed securities:
|
|
|
|
|
|
|
|
||||||||
|
Government agency mortgage backed securities
|
—
|
|
|
193,950
|
|
|
—
|
|
|
193,950
|
|
||||
|
Government agency collateralized mortgage obligations
|
—
|
|
|
176,639
|
|
|
—
|
|
|
176,639
|
|
||||
|
Commercial mortgage-backed securities:
|
|
|
|
|
|
|
|
||||||||
|
Government agency mortgage backed securities
|
—
|
|
|
31,170
|
|
|
—
|
|
|
31,170
|
|
||||
|
Government agency collateralized mortgage obligations
|
—
|
|
|
5,006
|
|
|
—
|
|
|
5,006
|
|
||||
|
Trust preferred securities
|
—
|
|
|
—
|
|
|
9,388
|
|
|
9,388
|
|
||||
|
Other debt securities
|
—
|
|
|
17,290
|
|
|
—
|
|
|
17,290
|
|
||||
|
Total securities available for sale
|
—
|
|
|
662,100
|
|
|
9,388
|
|
|
671,488
|
|
||||
|
Derivative instruments:
|
|
|
|
|
|
|
|
||||||||
|
Interest rate contracts
|
—
|
|
|
3,171
|
|
|
—
|
|
|
3,171
|
|
||||
|
Interest rate lock commitments
|
—
|
|
|
2,756
|
|
|
—
|
|
|
2,756
|
|
||||
|
Forward commitments
|
—
|
|
|
50
|
|
|
—
|
|
|
50
|
|
||||
|
Total derivative instruments
|
—
|
|
|
5,977
|
|
|
—
|
|
|
5,977
|
|
||||
|
Mortgage loans held for sale
|
—
|
|
|
108,316
|
|
|
—
|
|
|
108,316
|
|
||||
|
Total financial assets
|
$
|
—
|
|
|
$
|
776,393
|
|
|
$
|
9,388
|
|
|
$
|
785,781
|
|
|
Financial liabilities:
|
|
|
|
|
|
|
|
||||||||
|
Derivative instruments:
|
|
|
|
|
|
|
|
||||||||
|
Interest rate swaps
|
$
|
—
|
|
|
$
|
2,536
|
|
|
$
|
—
|
|
|
$
|
2,536
|
|
|
Interest rate contracts
|
—
|
|
|
3,171
|
|
|
—
|
|
|
3,171
|
|
||||
|
Interest rate lock commitments
|
—
|
|
|
4
|
|
|
—
|
|
|
4
|
|
||||
|
Forward commitments
|
—
|
|
|
328
|
|
|
—
|
|
|
328
|
|
||||
|
Total derivative instruments
|
—
|
|
|
6,039
|
|
|
—
|
|
|
6,039
|
|
||||
|
Total financial liabilities
|
$
|
—
|
|
|
$
|
6,039
|
|
|
$
|
—
|
|
|
$
|
6,039
|
|
|
Three Months Ended March 31, 2018
|
Trust preferred
securities
|
||
|
Balance at January 1, 2018
|
$
|
9,388
|
|
|
Accretion included in net income
|
9
|
|
|
|
Unrealized gains included in other comprehensive income
|
669
|
|
|
|
Purchases
|
—
|
|
|
|
Sales
|
—
|
|
|
|
Issues
|
—
|
|
|
|
Settlements
|
(21
|
)
|
|
|
Transfers into Level 3
|
—
|
|
|
|
Transfers out of Level 3
|
—
|
|
|
|
Balance at March 31, 2018
|
$
|
10,045
|
|
|
Three Months Ended March 31, 2017
|
Trust preferred
securities
|
||
|
Balance at January 1, 2017
|
$
|
18,389
|
|
|
Accretion included in net income
|
8
|
|
|
|
Unrealized gains included in other comprehensive income
|
537
|
|
|
|
Purchases
|
—
|
|
|
|
Sales
|
—
|
|
|
|
Issues
|
—
|
|
|
|
Settlements
|
(1,111
|
)
|
|
|
Transfers into Level 3
|
—
|
|
|
|
Transfers out of Level 3
|
—
|
|
|
|
Balance at March 31, 2017
|
$
|
17,823
|
|
|
|
|
|
|
|
|
Financial instrument
|
Fair
Value
|
|
Valuation Technique
|
|
Significant
Unobservable Inputs
|
|
Range of Inputs
|
||
|
Trust preferred securities
|
$
|
10,045
|
|
|
Discounted cash flows
|
|
Default rate
|
|
0-100%
|
|
March 31, 2018
|
Level 1
|
|
Level 2
|
|
Level 3
|
|
Totals
|
||||||||
|
Impaired loans
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
4,228
|
|
|
$
|
4,228
|
|
|
OREO
|
—
|
|
|
—
|
|
|
1,636
|
|
|
1,636
|
|
||||
|
Total
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
5,864
|
|
|
$
|
5,864
|
|
|
December 31, 2017
|
Level 1
|
|
Level 2
|
|
Level 3
|
|
Totals
|
||||||||
|
Impaired loans
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
9,251
|
|
|
$
|
9,251
|
|
|
OREO
|
—
|
|
|
—
|
|
|
7,392
|
|
|
7,392
|
|
||||
|
Total
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
16,643
|
|
|
$
|
16,643
|
|
|
|
March 31,
2018 |
|
December 31, 2017
|
||||
|
Carrying amount prior to remeasurement
|
$
|
1,951
|
|
|
$
|
8,732
|
|
|
Impairment recognized in results of operations
|
(315
|
)
|
|
(1,340
|
)
|
||
|
Fair value
|
$
|
1,636
|
|
|
$
|
7,392
|
|
|
Financial instrument
|
Fair
Value
|
|
Valuation Technique
|
|
Significant
Unobservable Inputs
|
|
Range of Inputs
|
||
|
Impaired loans
|
$
|
4,228
|
|
|
Appraised value of collateral less estimated costs to sell
|
|
Estimated costs to sell
|
|
4-10%
|
|
OREO
|
1,636
|
|
|
Appraised value of property less estimated costs to sell
|
|
Estimated costs to sell
|
|
4-10%
|
|
|
|
Aggregate
Fair Value
|
|
Aggregate
Unpaid
Principal
Balance
|
|
Difference
|
||||||
|
Mortgage loans held for sale measured at fair value
|
$
|
204,472
|
|
|
$
|
199,539
|
|
|
$
|
4,933
|
|
|
Past due loans of 90 days or more
|
—
|
|
|
—
|
|
|
—
|
|
|||
|
Nonaccrual loans
|
—
|
|
|
—
|
|
|
—
|
|
|||
|
|
|
|
Fair Value
|
||||||||||||||||
|
As of March 31, 2018
|
Carrying
Value
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
|
Total
|
||||||||||
|
Financial assets
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Cash and cash equivalents
|
$
|
250,978
|
|
|
$
|
250,978
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
250,978
|
|
|
Securities available for sale
|
948,365
|
|
|
—
|
|
|
938,320
|
|
|
10,045
|
|
|
948,365
|
|
|||||
|
Mortgage loans held for sale
|
204,472
|
|
|
—
|
|
|
204,472
|
|
|
—
|
|
|
204,472
|
|
|||||
|
Loans, net
|
7,651,669
|
|
|
—
|
|
|
—
|
|
|
7,482,089
|
|
|
7,482,089
|
|
|||||
|
Mortgage servicing rights
|
40,216
|
|
|
—
|
|
|
—
|
|
|
53,426
|
|
|
53,426
|
|
|||||
|
Derivative instruments
|
9,311
|
|
|
—
|
|
|
9,311
|
|
|
—
|
|
|
9,311
|
|
|||||
|
Financial liabilities
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Deposits
|
$
|
8,357,769
|
|
|
$
|
6,504,003
|
|
|
$
|
1,843,895
|
|
|
$
|
—
|
|
|
$
|
8,347,898
|
|
|
Short-term borrowings
|
57,753
|
|
|
57,753
|
|
|
—
|
|
|
—
|
|
|
57,753
|
|
|||||
|
Other long-term borrowings
|
86
|
|
|
86
|
|
|
—
|
|
|
—
|
|
|
86
|
|
|||||
|
Federal Home Loan Bank advances
|
7,276
|
|
|
—
|
|
|
7,362
|
|
|
—
|
|
|
7,362
|
|
|||||
|
Junior subordinated debentures
|
86,018
|
|
|
—
|
|
|
77,692
|
|
|
—
|
|
|
77,692
|
|
|||||
|
Subordinated notes
|
114,059
|
|
|
—
|
|
|
116,763
|
|
|
—
|
|
|
116,763
|
|
|||||
|
Derivative instruments
|
5,950
|
|
|
—
|
|
|
5,950
|
|
|
—
|
|
|
5,950
|
|
|||||
|
|
|
|
Fair Value
|
||||||||||||||||
|
As of December 31, 2017
|
Carrying
Value
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
|
Total
|
||||||||||
|
Financial assets
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Cash and cash equivalents
|
$
|
281,453
|
|
|
$
|
281,453
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
281,453
|
|
|
Securities available for sale
|
671,488
|
|
|
—
|
|
|
662,100
|
|
|
9,388
|
|
|
671,488
|
|
|||||
|
Mortgage loans held for sale
|
108,316
|
|
|
—
|
|
|
108,316
|
|
|
—
|
|
|
108,316
|
|
|||||
|
Loans, net
|
7,574,111
|
|
|
—
|
|
|
—
|
|
|
7,514,185
|
|
|
7,514,185
|
|
|||||
|
Mortgage servicing rights
|
39,339
|
|
|
—
|
|
|
—
|
|
|
47,868
|
|
|
47,868
|
|
|||||
|
Derivative instruments
|
5,977
|
|
|
—
|
|
|
5,977
|
|
|
—
|
|
|
5,977
|
|
|||||
|
Financial liabilities
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Deposits
|
$
|
7,921,075
|
|
|
$
|
6,114,391
|
|
|
$
|
1,809,085
|
|
|
$
|
—
|
|
|
$
|
7,923,476
|
|
|
Short-term borrowings
|
89,814
|
|
|
89,814
|
|
|
—
|
|
|
—
|
|
|
89,814
|
|
|||||
|
Other long-term borrowings
|
98
|
|
|
98
|
|
|
—
|
|
|
—
|
|
|
98
|
|
|||||
|
Federal Home Loan Bank advances
|
7,493
|
|
|
—
|
|
|
7,661
|
|
|
—
|
|
|
7,661
|
|
|||||
|
Junior subordinated debentures
|
85,881
|
|
|
—
|
|
|
69,702
|
|
|
—
|
|
|
69,702
|
|
|||||
|
Subordinated notes
|
114,074
|
|
|
—
|
|
|
118,650
|
|
|
—
|
|
|
118,650
|
|
|||||
|
Derivative instruments
|
6,039
|
|
|
—
|
|
|
6,039
|
|
|
—
|
|
|
6,039
|
|
|||||
|
|
Pre-Tax
|
|
Tax Expense
(Benefit)
|
|
Net of Tax
|
||||||
|
Three months ended March 31, 2018
|
|
|
|
|
|
||||||
|
Securities available for sale:
|
|
|
|
|
|
||||||
|
Unrealized holding losses on securities
|
$
|
(10,609
|
)
|
|
$
|
(2,700
|
)
|
|
$
|
(7,909
|
)
|
|
Total securities available for sale
|
(10,609
|
)
|
|
(2,700
|
)
|
|
(7,909
|
)
|
|||
|
Derivative instruments:
|
|
|
|
|
|
||||||
|
Unrealized holding gains on derivative instruments
|
1,151
|
|
|
293
|
|
|
858
|
|
|||
|
Total derivative instruments
|
1,151
|
|
|
293
|
|
|
858
|
|
|||
|
Defined benefit pension and post-retirement benefit plans:
|
|
|
|
|
|
||||||
|
Amortization of net actuarial loss recognized in net periodic pension cost
|
87
|
|
|
21
|
|
|
66
|
|
|||
|
Total defined benefit pension and post-retirement benefit plans
|
87
|
|
|
21
|
|
|
66
|
|
|||
|
Total other comprehensive loss
|
$
|
(9,371
|
)
|
|
$
|
(2,386
|
)
|
|
$
|
(6,985
|
)
|
|
Three months ended March 31, 2017
|
|
|
|
|
|
||||||
|
Securities available for sale:
|
|
|
|
|
|
||||||
|
Unrealized holding gains on securities
|
$
|
4,739
|
|
|
$
|
1,832
|
|
|
$
|
2,907
|
|
|
Amortization of unrealized holding gains on securities transferred to the held to maturity category
|
(246
|
)
|
|
(95
|
)
|
|
(151
|
)
|
|||
|
Total securities available for sale
|
4,493
|
|
|
1,737
|
|
|
2,756
|
|
|||
|
Derivative instruments:
|
|
|
|
|
|
||||||
|
Unrealized holding gains on derivative instruments
|
276
|
|
|
107
|
|
|
169
|
|
|||
|
Total derivative instruments
|
276
|
|
|
107
|
|
|
169
|
|
|||
|
Defined benefit pension and post-retirement benefit plans:
|
|
|
|
|
|
||||||
|
Amortization of net actuarial loss recognized in net periodic pension cost
|
113
|
|
|
44
|
|
|
69
|
|
|||
|
Total defined benefit pension and post-retirement benefit plans
|
113
|
|
|
44
|
|
|
69
|
|
|||
|
Total other comprehensive income
|
$
|
4,882
|
|
|
$
|
1,888
|
|
|
$
|
2,994
|
|
|
|
|
|
|
|
|
|
|
March 31,
2018 |
|
December 31, 2017
|
||||
|
Unrealized gains on securities
|
$
|
1,460
|
|
|
$
|
7,363
|
|
|
Non-credit related portion of other-than-temporary impairment on securities
|
(11,319
|
)
|
|
(9,313
|
)
|
||
|
Unrealized losses on derivative instruments
|
(137
|
)
|
|
(995
|
)
|
||
|
Unrecognized losses on defined benefit pension and post-retirement benefit plans obligations
|
(7,500
|
)
|
|
(7,566
|
)
|
||
|
Total accumulated other comprehensive loss
|
$
|
(17,496
|
)
|
|
$
|
(10,511
|
)
|
|
|
Three Months Ended
|
||||||
|
|
March 31,
|
||||||
|
|
2018
|
|
2017
|
||||
|
Basic
|
|
|
|
||||
|
Net income applicable to common stock
|
$
|
33,826
|
|
|
$
|
23,972
|
|
|
Average common shares outstanding
|
49,356,417
|
|
|
44,364,337
|
|
||
|
Net income per common share - basic
|
$
|
0.69
|
|
|
$
|
0.54
|
|
|
Diluted
|
|
|
|
||||
|
Net income applicable to common stock
|
$
|
33,826
|
|
|
$
|
23,972
|
|
|
Average common shares outstanding
|
49,356,417
|
|
|
44,364,337
|
|
||
|
Effect of dilutive stock-based compensation
|
146,533
|
|
|
116,162
|
|
||
|
Average common shares outstanding - diluted
|
49,502,950
|
|
|
44,480,499
|
|
||
|
Net income per common share - diluted
|
$
|
0.68
|
|
|
$
|
0.54
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Capital Tiers
|
Tier 1 Capital to
Average Assets
(Leverage)
|
|
Common Equity Tier 1 to
Risk - Weighted Assets
|
|
Tier 1 Capital to
Risk – Weighted
Assets
|
|
Total Capital to
Risk – Weighted
Assets
|
|
Well capitalized
|
5% or above
|
|
6.5% or above
|
|
8% or above
|
|
10% or above
|
|
Adequately capitalized
|
4% or above
|
|
4.5% or above
|
|
6% or above
|
|
8% or above
|
|
Undercapitalized
|
Less than 4%
|
|
Less than 4.5%
|
|
Less than 6%
|
|
Less than 8%
|
|
Significantly undercapitalized
|
Less than 3%
|
|
Less than 3%
|
|
Less than 4%
|
|
Less than 6%
|
|
Critically undercapitalized
|
Tangible Equity / Total Assets less than 2%
|
||||||
|
|
March 31, 2018
|
|
December 31, 2017
|
||||||||||
|
|
Amount
|
|
Ratio
|
|
Amount
|
|
Ratio
|
||||||
|
Renasant Corporation
|
|
|
|
|
|
|
|
||||||
|
Tier 1 Capital to Average Assets (Leverage)
|
$
|
1,000,640
|
|
|
10.61
|
%
|
|
$
|
979,604
|
|
|
10.18
|
%
|
|
Common Equity Tier 1 Capital to Risk-Weighted Assets
|
917,501
|
|
|
11.38
|
%
|
|
896,733
|
|
|
11.34
|
%
|
||
|
Tier 1 Capital to Risk-Weighted Assets
|
1,000,640
|
|
|
12.41
|
%
|
|
979,604
|
|
|
12.39
|
%
|
||
|
Total Capital to Risk-Weighted Assets
|
1,164,193
|
|
|
14.44
|
%
|
|
1,142,926
|
|
|
14.46
|
%
|
||
|
Renasant Bank
|
|
|
|
|
|
|
|
||||||
|
Tier 1 Capital to Average Assets (Leverage)
|
$
|
1,023,486
|
|
|
10.88
|
%
|
|
$
|
1,000,715
|
|
|
10.42
|
%
|
|
Common Equity Tier 1 Capital to Risk-Weighted Assets
|
1,023,486
|
|
|
12.71
|
%
|
|
1,000,715
|
|
|
12.69
|
%
|
||
|
Tier 1 Capital to Risk-Weighted Assets
|
1,023,486
|
|
|
12.71
|
%
|
|
1,000,715
|
|
|
12.69
|
%
|
||
|
Total Capital to Risk-Weighted Assets
|
1,073,712
|
|
|
13.33
|
%
|
|
1,050,751
|
|
|
13.32
|
%
|
||
|
•
|
The Community Banks segment delivers a complete range of banking and financial services to individuals and small to medium-sized businesses including checking and savings accounts, business and personal loans, asset-based lending and equipment leasing, as well as safe deposit and night depository facilities.
|
|
•
|
The Insurance segment includes a full service insurance agency offering all major lines of commercial and personal insurance through major carriers.
|
|
•
|
The Wealth Management segment offers a broad range of fiduciary services which include the administration and management of trust accounts including personal and corporate benefit accounts, self-directed IRAs, and custodial accounts. In addition, the Wealth Management segment offers annuities, mutual funds and other investment services through a third party broker-dealer.
|
|
|
Community
Banks
|
|
Insurance
|
|
Wealth
Management
|
|
Other
|
|
Consolidated
|
||||||||||
|
Three months ended March 31, 2018
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Net interest income (loss)
|
$
|
91,427
|
|
|
$
|
106
|
|
|
$
|
313
|
|
|
$
|
(2,606
|
)
|
|
$
|
89,240
|
|
|
Provision for loan losses
|
1,750
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1,750
|
|
|||||
|
Noninterest income
|
27,918
|
|
|
2,772
|
|
|
3,527
|
|
|
(264
|
)
|
|
33,953
|
|
|||||
|
Noninterest expense
|
72,633
|
|
|
1,731
|
|
|
3,392
|
|
|
188
|
|
|
77,944
|
|
|||||
|
Income (loss) before income taxes
|
44,962
|
|
|
1,147
|
|
|
448
|
|
|
(3,058
|
)
|
|
43,499
|
|
|||||
|
Income tax expense (benefit)
|
10,167
|
|
|
297
|
|
|
—
|
|
|
(791
|
)
|
|
9,673
|
|
|||||
|
Net income (loss)
|
$
|
34,795
|
|
|
$
|
850
|
|
|
$
|
448
|
|
|
$
|
(2,267
|
)
|
|
$
|
33,826
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Total assets
|
$
|
10,135,478
|
|
|
$
|
24,125
|
|
|
$
|
61,800
|
|
|
$
|
16,910
|
|
|
$
|
10,238,313
|
|
|
Goodwill
|
608,279
|
|
|
2,767
|
|
|
—
|
|
|
—
|
|
|
611,046
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Three months ended March 31, 2017
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Net interest income (loss)
|
$
|
75,956
|
|
|
$
|
92
|
|
|
$
|
487
|
|
|
$
|
(2,520
|
)
|
|
$
|
74,015
|
|
|
Provision for loan losses
|
1,500
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1,500
|
|
|||||
|
Noninterest income
|
26,578
|
|
|
2,549
|
|
|
3,119
|
|
|
(225
|
)
|
|
32,021
|
|
|||||
|
Noninterest expense
|
64,221
|
|
|
1,692
|
|
|
2,996
|
|
|
400
|
|
|
69,309
|
|
|||||
|
Income (loss) before income taxes
|
36,813
|
|
|
949
|
|
|
610
|
|
|
(3,145
|
)
|
|
35,227
|
|
|||||
|
Income tax expense (benefit)
|
12,110
|
|
|
375
|
|
|
—
|
|
|
(1,230
|
)
|
|
11,255
|
|
|||||
|
Net income (loss)
|
$
|
24,703
|
|
|
$
|
574
|
|
|
$
|
610
|
|
|
$
|
(1,915
|
)
|
|
$
|
23,972
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Total assets
|
$
|
8,673,576
|
|
|
$
|
24,032
|
|
|
$
|
54,537
|
|
|
$
|
12,566
|
|
|
$
|
8,764,711
|
|
|
Goodwill
|
467,767
|
|
|
2,767
|
|
|
—
|
|
|
—
|
|
|
470,534
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
Efficiency Ratio
|
||||||||
|
|
|
Three Months Ended March 31,
|
||||||
|
|
|
2018
|
|
2017
|
||||
|
Interest income (fully tax equivalent basis)
|
|
$
|
101,947
|
|
|
$
|
83,781
|
|
|
Interest expense
|
|
11,140
|
|
|
7,874
|
|
||
|
Net interest income (fully tax equivalent basis)
|
|
90,807
|
|
|
75,907
|
|
||
|
|
|
|
|
|
||||
|
Total noninterest income
|
|
33,953
|
|
|
32,021
|
|
||
|
Net gains on sales of securities
|
|
—
|
|
|
—
|
|
||
|
Adjusted noninterest income
|
|
33,953
|
|
|
32,021
|
|
||
|
|
|
|
|
|
||||
|
Total noninterest expense
|
|
77,944
|
|
|
69,309
|
|
||
|
Intangible amortization
|
|
1,651
|
|
|
1,563
|
|
||
|
Merger and conversion related expenses
|
|
900
|
|
|
345
|
|
||
|
Extinguishment of debt
|
|
—
|
|
|
205
|
|
||
|
Adjusted noninterest expense
|
|
75,393
|
|
|
67,196
|
|
||
|
|
|
|
|
|
||||
|
Efficiency Ratio (GAAP)
|
|
62.48
|
%
|
|
64.22
|
%
|
||
|
Adjusted Efficiency Ratio (non-GAAP)
|
|
60.43
|
%
|
|
62.26
|
%
|
||
|
|
March 31, 2018
|
|
December 31, 2017
|
||||||||||
|
|
Balance
|
|
Percentage of
Portfolio
|
|
Balance
|
|
Percentage of
Portfolio
|
||||||
|
Obligations of other U.S. Government agencies and corporations
|
$
|
3,528
|
|
|
0.37
|
%
|
|
$
|
3,564
|
|
|
0.53
|
%
|
|
Obligations of states and political subdivisions
|
226,342
|
|
|
23.87
|
|
|
234,481
|
|
|
34.92
|
|
||
|
Mortgage-backed securities
|
684,510
|
|
|
72.18
|
|
|
406,765
|
|
|
60.58
|
|
||
|
Trust preferred securities
|
10,045
|
|
|
1.06
|
|
|
9,388
|
|
|
1.40
|
|
||
|
Other debt securities
|
23,940
|
|
|
2.52
|
|
|
17,290
|
|
|
2.57
|
|
||
|
|
$
|
948,365
|
|
|
100.00
|
%
|
|
$
|
671,488
|
|
|
100.00
|
%
|
|
|
March 31, 2018
|
|
December 31, 2017
|
||||||||||
|
|
Balance
|
|
Percentage of
Total Loans
|
|
Balance
|
|
Percentage of
Total Loans
|
||||||
|
Commercial, financial, agricultural
|
$
|
1,046,818
|
|
|
13.60
|
%
|
|
$
|
1,039,393
|
|
|
13.64
|
%
|
|
Lease financing
|
52,536
|
|
|
0.68
|
|
|
54,013
|
|
|
0.71
|
|
||
|
Real estate – construction
|
657,491
|
|
|
8.54
|
|
|
633,389
|
|
|
8.31
|
|
||
|
Real estate – 1-4 family mortgage
|
2,358,101
|
|
|
30.63
|
|
|
2,343,721
|
|
|
30.76
|
|
||
|
Real estate – commercial mortgage
|
3,463,953
|
|
|
45.00
|
|
|
3,427,530
|
|
|
44.98
|
|
||
|
Installment loans to individuals
|
119,171
|
|
|
1.55
|
|
|
122,276
|
|
|
1.60
|
|
||
|
Total loans, net of unearned income
|
$
|
7,698,070
|
|
|
100.00
|
%
|
|
$
|
7,620,322
|
|
|
100.00
|
%
|
|
|
March 31, 2018
|
||||||||||
|
|
Non Purchased
|
|
Purchased
|
|
Total
Loans |
||||||
|
Commercial, financial, agricultural
|
$
|
803,146
|
|
|
$
|
243,672
|
|
|
$
|
1,046,818
|
|
|
Lease financing, net of unearned income
|
52,536
|
|
|
—
|
|
|
52,536
|
|
|||
|
Real estate – construction:
|
|
|
|
|
|
||||||
|
Residential
|
182,392
|
|
|
15,488
|
|
|
197,880
|
|
|||
|
Commercial
|
389,639
|
|
|
59,573
|
|
|
449,212
|
|
|||
|
Condominiums
|
10,399
|
|
|
—
|
|
|
10,399
|
|
|||
|
Total real estate – construction
|
582,430
|
|
|
75,061
|
|
|
657,491
|
|
|||
|
Real estate – 1-4 family mortgage:
|
|
|
|
|
|
||||||
|
Primary
|
973,836
|
|
|
375,972
|
|
|
1,349,808
|
|
|||
|
Home equity
|
448,679
|
|
|
107,550
|
|
|
556,229
|
|
|||
|
Rental/investment
|
282,433
|
|
|
69,983
|
|
|
352,416
|
|
|||
|
Land development
|
80,323
|
|
|
19,325
|
|
|
99,648
|
|
|||
|
Total real estate – 1-4 family mortgage
|
1,785,271
|
|
|
572,830
|
|
|
2,358,101
|
|
|||
|
Real estate – commercial mortgage:
|
|
|
|
|
|
||||||
|
Owner-occupied
|
968,573
|
|
|
407,449
|
|
|
1,376,022
|
|
|||
|
Non-owner occupied
|
1,401,133
|
|
|
507,830
|
|
|
1,908,963
|
|
|||
|
Land development
|
133,974
|
|
|
44,994
|
|
|
178,968
|
|
|||
|
Total real estate – commercial mortgage
|
2,503,680
|
|
|
960,273
|
|
|
3,463,953
|
|
|||
|
Installment loans to individuals
|
103,059
|
|
|
16,112
|
|
|
119,171
|
|
|||
|
Total loans, net of unearned income
|
$
|
5,830,122
|
|
|
$
|
1,867,948
|
|
|
$
|
7,698,070
|
|
|
|
December 31, 2017
|
||||||||||
|
|
Non Purchased
|
|
Purchased
|
|
Total
Loans |
||||||
|
Commercial, financial, agricultural
|
$
|
763,823
|
|
|
$
|
275,570
|
|
|
$
|
1,039,393
|
|
|
Lease financing, net of unearned income
|
54,013
|
|
|
—
|
|
|
54,013
|
|
|||
|
Real estate – construction:
|
|
|
|
|
|
||||||
|
Residential
|
178,400
|
|
|
25,041
|
|
|
203,441
|
|
|||
|
Commercial
|
361,345
|
|
|
55,734
|
|
|
417,079
|
|
|||
|
Condominiums
|
7,913
|
|
|
4,956
|
|
|
12,869
|
|
|||
|
Total real estate – construction
|
547,658
|
|
|
85,731
|
|
|
633,389
|
|
|||
|
Real estate – 1-4 family mortgage:
|
|
|
|
|
|
||||||
|
Primary
|
924,468
|
|
|
403,637
|
|
|
1,328,105
|
|
|||
|
Home equity
|
445,149
|
|
|
116,990
|
|
|
562,139
|
|
|||
|
Rental/investment
|
281,662
|
|
|
72,590
|
|
|
354,252
|
|
|||
|
Land development
|
78,255
|
|
|
20,970
|
|
|
99,225
|
|
|||
|
Total real estate – 1-4 family mortgage
|
1,729,534
|
|
|
614,187
|
|
|
2,343,721
|
|
|||
|
Real estate – commercial mortgage:
|
|
|
|
|
|
||||||
|
Owner-occupied
|
938,444
|
|
|
436,011
|
|
|
1,374,455
|
|
|||
|
Non-owner occupied
|
1,319,453
|
|
|
554,239
|
|
|
1,873,692
|
|
|||
|
Land development
|
132,179
|
|
|
47,204
|
|
|
179,383
|
|
|||
|
Total real estate – commercial mortgage
|
2,390,076
|
|
|
1,037,454
|
|
|
3,427,530
|
|
|||
|
Installment loans to individuals
|
103,452
|
|
|
18,824
|
|
|
122,276
|
|
|||
|
Total loans, net of unearned income
|
$
|
5,588,556
|
|
|
$
|
2,031,766
|
|
|
$
|
7,620,322
|
|
|
|
Three Months Ended
|
||||||||||||||||||
|
|
March 31, 2018
|
|
March 31, 2017
|
||||||||||||||||
|
|
Pre-tax
|
After-tax
|
Impact to Diluted EPS
|
|
Pre-tax
|
After-tax
|
Impact to Diluted EPS
|
||||||||||||
|
Merger and conversion expenses
|
$
|
900
|
|
$
|
700
|
|
$
|
0.02
|
|
|
$
|
345
|
|
$
|
235
|
|
$
|
0.01
|
|
|
Debt prepayment penalties
|
—
|
|
—
|
|
—
|
|
|
205
|
|
140
|
|
—
|
|
||||||
|
|
Three Months Ended
|
||||||
|
|
March 31,
|
||||||
|
|
2018
|
|
2017
|
||||
|
Taxable equivalent net interest income
|
$
|
90,807
|
|
|
$
|
75,907
|
|
|
|
|
|
|
||||
|
Average earning assets
|
8,760,679
|
|
|
7,668,582
|
|
||
|
|
|
|
|
||||
|
Net interest margin
|
4.20
|
%
|
|
4.01
|
%
|
||
|
|
Three Months Ended
|
||||||
|
|
March 31,
|
||||||
|
|
2018
|
|
2017
|
||||
|
Net interest income collected on problem loans
|
$
|
358
|
|
|
$
|
556
|
|
|
Accretable yield recognized on purchased loans
(1)
|
6,118
|
|
|
5,604
|
|
||
|
Total impact to net interest income
|
$
|
6,476
|
|
|
$
|
6,160
|
|
|
|
|
|
|
||||
|
Impact to net interest margin
|
0.30
|
%
|
|
0.32
|
%
|
||
|
(1)
|
Includes additional interest income recognized in connection with the acceleration of paydowns and payoffs from purchased loans of $3,358 and $2,731 for the
three months ended March 31, 2018
and
2017
, respectively, which increased net interest margin by 16 basis points and 14 basis points for the same periods, respectively.
|
|
|
Three Months Ended March 31,
|
||||||||||||||||||||
|
|
2018
|
|
2017
|
||||||||||||||||||
|
|
Average
Balance
|
|
Interest
Income/
Expense
|
|
Yield/
Rate
|
|
Average
Balance
|
|
Interest
Income/
Expense
|
|
Yield/
Rate
|
||||||||||
|
Assets
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Interest-earning assets:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Loans:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Non purchased
|
$
|
5,689,210
|
|
|
$
|
64,611
|
|
|
4.61
|
%
|
|
$
|
4,752,628
|
|
|
$
|
51,143
|
|
|
4.36
|
%
|
|
Purchased
|
1,957,781
|
|
|
28,762
|
|
|
5.96
|
|
|
1,446,077
|
|
|
22,567
|
|
|
6.33
|
|
||||
|
Total Loans
|
7,646,991
|
|
|
93,373
|
|
|
4.95
|
|
|
6,198,705
|
|
|
73,710
|
|
|
4.82
|
|
||||
|
Mortgage loans held for sale
|
152,299
|
|
|
1,671
|
|
|
4.45
|
|
|
112,105
|
|
|
1,148
|
|
|
4.15
|
|
||||
|
Securities:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Taxable
(1)
|
606,642
|
|
|
3,914
|
|
|
2.62
|
|
|
704,805
|
|
|
4,070
|
|
|
2.34
|
|
||||
|
Tax-exempt
|
226,434
|
|
|
2,406
|
|
|
4.31
|
|
|
338,892
|
|
|
4,297
|
|
|
5.14
|
|
||||
|
Interest-bearing balances with banks
|
128,313
|
|
|
583
|
|
|
1.84
|
|
|
314,075
|
|
|
556
|
|
|
0.72
|
|
||||
|
Total interest-earning assets
|
8,760,679
|
|
|
101,947
|
|
|
4.72
|
|
|
7,668,582
|
|
|
83,781
|
|
|
4.43
|
|
||||
|
Cash and due from banks
|
163,141
|
|
|
|
|
|
|
131,874
|
|
|
|
|
|
||||||||
|
Intangible assets
|
634,898
|
|
|
|
|
|
|
493,816
|
|
|
|
|
|
||||||||
|
Other assets
|
497,037
|
|
|
|
|
|
|
465,176
|
|
|
|
|
|
||||||||
|
Total assets
|
$
|
10,055,755
|
|
|
|
|
|
|
$
|
8,759,448
|
|
|
|
|
|
||||||
|
Liabilities and shareholders’ equity
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Interest-bearing liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Deposits:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Interest-bearing demand
(2)
|
$
|
3,911,802
|
|
|
$
|
3,407
|
|
|
0.35
|
|
|
$
|
3,410,606
|
|
|
$
|
1,813
|
|
|
0.22
|
|
|
Savings deposits
|
581,194
|
|
|
151
|
|
|
0.11
|
|
|
553,985
|
|
|
96
|
|
|
0.07
|
|
||||
|
Time deposits
|
1,821,118
|
|
|
4,501
|
|
|
1.00
|
|
|
1,617,262
|
|
|
3,240
|
|
|
0.81
|
|
||||
|
Total interest-bearing deposits
|
6,314,114
|
|
|
8,059
|
|
|
0.52
|
|
|
5,581,853
|
|
|
5,149
|
|
|
0.37
|
|
||||
|
Borrowed funds
|
314,228
|
|
|
3,081
|
|
|
3.98
|
|
|
282,008
|
|
|
2,725
|
|
|
3.92
|
|
||||
|
Total interest-bearing liabilities
|
6,628,342
|
|
|
11,140
|
|
|
0.68
|
|
|
5,863,861
|
|
|
7,874
|
|
|
0.54
|
|
||||
|
Noninterest-bearing deposits
|
1,817,848
|
|
|
|
|
|
|
1,558,809
|
|
|
|
|
|
||||||||
|
Other liabilities
|
85,692
|
|
|
|
|
|
|
89,875
|
|
|
|
|
|
||||||||
|
Shareholders’ equity
|
1,523,873
|
|
|
|
|
|
|
1,246,903
|
|
|
|
|
|
||||||||
|
Total liabilities and shareholders’ equity
|
$
|
10,055,755
|
|
|
|
|
|
|
$
|
8,759,448
|
|
|
|
|
|
||||||
|
Net interest income/net interest margin
|
|
|
$
|
90,807
|
|
|
4.20
|
%
|
|
|
|
$
|
75,907
|
|
|
4.01
|
%
|
||||
|
|
Volume
|
|
Rate
|
|
Net
|
||||||
|
Interest income:
|
|
|
|
|
|
||||||
|
Loans:
|
|
|
|
|
|
||||||
|
Non purchased
|
$
|
10,508
|
|
|
$
|
2,960
|
|
|
$
|
13,468
|
|
|
Purchased
|
7,598
|
|
|
(1,403
|
)
|
|
6,195
|
|
|||
|
Mortgage loans held for sale
|
441
|
|
|
82
|
|
|
523
|
|
|||
|
Securities:
|
|
|
|
|
|
||||||
|
Taxable
|
(634
|
)
|
|
478
|
|
|
(156
|
)
|
|||
|
Tax-exempt
|
(1,195
|
)
|
|
(696
|
)
|
|
(1,891
|
)
|
|||
|
Interest-bearing balances with banks
|
(844
|
)
|
|
871
|
|
|
27
|
|
|||
|
Total interest-earning assets
|
15,874
|
|
|
2,292
|
|
|
18,166
|
|
|||
|
Interest expense:
|
|
|
|
|
|
||||||
|
Interest-bearing demand deposits
|
437
|
|
|
1,157
|
|
|
1,594
|
|
|||
|
Savings deposits
|
7
|
|
|
48
|
|
|
55
|
|
|||
|
Time deposits
|
504
|
|
|
757
|
|
|
1,261
|
|
|||
|
Borrowed funds
|
316
|
|
|
40
|
|
|
356
|
|
|||
|
Total interest-bearing liabilities
|
1,264
|
|
|
2,002
|
|
|
3,266
|
|
|||
|
Change in net interest income
|
$
|
14,610
|
|
|
$
|
290
|
|
|
$
|
14,900
|
|
|
|
Percentage of Total Average Earning Assets
|
|
Yield
|
||||||||
|
|
Three Months Ended
|
|
Three Months Ended
|
||||||||
|
|
March 31,
|
|
March 31,
|
||||||||
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||
|
Loans
|
87.29
|
%
|
|
80.83
|
%
|
|
4.95
|
%
|
|
4.82
|
%
|
|
Mortgage loans held for sale
|
1.74
|
|
|
1.46
|
|
|
4.45
|
|
|
4.15
|
|
|
Securities
|
9.51
|
|
|
13.61
|
|
|
3.08
|
|
|
3.25
|
|
|
Interest-bearing balances with banks
|
1.46
|
|
|
4.10
|
|
|
1.84
|
|
|
0.72
|
|
|
Total earning assets
|
100.00
|
%
|
|
100.00
|
%
|
|
4.72
|
%
|
|
4.43
|
%
|
|
|
Three Months Ended
|
||||||
|
|
March 31,
|
||||||
|
|
2018
|
|
2017
|
||||
|
Taxable equivalent interest income on loans
|
$
|
93,373
|
|
|
$
|
73,710
|
|
|
|
|
|
|
||||
|
Average loans
|
7,646,991
|
|
|
6,198,705
|
|
||
|
|
|
|
|
||||
|
Loan yield
|
4.95
|
%
|
|
4.82
|
%
|
||
|
|
Three Months Ended
|
||||||
|
|
March 31,
|
||||||
|
|
2018
|
|
2017
|
||||
|
Net interest income collected on problem loans
|
$
|
358
|
|
|
$
|
556
|
|
|
Accretable yield recognized on purchased loans
(1)
|
6,118
|
|
|
5,604
|
|
||
|
Total impact to interest income on loans
|
$
|
6,476
|
|
|
$
|
6,160
|
|
|
|
|
|
|
||||
|
Impact to loan yield
|
0.34
|
%
|
|
0.40
|
%
|
||
|
(1)
|
Includes additional interest income recognized in connection with the acceleration of paydowns and payoffs from purchased loans of $3,358 and $2,731 for the
three months ended March 31, 2018
and
2017
, respectively, which increased our taxable equivalent loan yield by 18 basis points for the same periods.
|
|
|
Percentage of Total Average Deposits and Borrowed Funds
|
|
Cost of Funds
|
||||||||
|
|
Three Months Ended
|
|
Three Months Ended
|
||||||||
|
|
March 31,
|
|
March 31,
|
||||||||
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||
|
Noninterest-bearing demand
|
21.52
|
%
|
|
21.00
|
%
|
|
—
|
%
|
|
—
|
%
|
|
Interest-bearing demand
|
46.31
|
|
|
45.96
|
|
|
0.35
|
|
|
0.22
|
|
|
Savings
|
6.88
|
|
|
7.46
|
|
|
0.11
|
|
|
0.07
|
|
|
Time deposits
|
21.56
|
|
|
21.79
|
|
|
1.00
|
|
|
0.81
|
|
|
Short-term borrowings
|
1.27
|
|
|
1.12
|
|
|
1.45
|
|
|
0.54
|
|
|
Long-term Federal Home Loan Bank advances
|
0.09
|
|
|
0.11
|
|
|
3.41
|
|
|
3.50
|
|
|
Subordinated notes
|
1.35
|
|
|
1.32
|
|
|
5.63
|
|
|
5.52
|
|
|
Other long term borrowings
|
1.02
|
|
|
1.24
|
|
|
4.97
|
|
|
5.32
|
|
|
Total deposits and borrowed funds
|
100.00
|
%
|
|
100.00
|
%
|
|
0.53
|
%
|
|
0.43
|
%
|
|
Noninterest Income to Average Assets
|
||
|
Three Months Ended March 31,
|
||
|
2018
|
|
2017
|
|
1.37%
|
|
1.48%
|
|
|
2018
|
|
2017
|
||||
|
Mortgage servicing income, net
|
$
|
1,154
|
|
|
$
|
410
|
|
|
Gain on sales of loans, net
|
8,798
|
|
|
6,554
|
|
||
|
Fees, net
|
1,008
|
|
|
3,540
|
|
||
|
Mortgage banking income, net
|
$
|
10,960
|
|
|
$
|
10,504
|
|
|
Noninterest Expense to Average Assets
|
||
|
Three Months Ended March 31,
|
||
|
2018
|
|
2017
|
|
3.14%
|
|
3.21%
|
|
|
Efficiency Ratio
|
||
|
|
Three Months Ended March 31,
|
||
|
|
2018
|
|
2017
|
|
Efficiency ratio
|
62.48%
|
|
64.22%
|
|
Impact on efficiency ratio from:
|
|
|
|
|
Intangible amortization
|
(1.33)%
|
|
(1.45)%
|
|
Merger and conversion related expenses
|
(0.72)%
|
|
(0.32)%
|
|
Extinguishment of debt
|
—%
|
|
(0.19)%
|
|
Adjusted efficiency ratio
|
60.43%
|
|
62.26%
|
|
|
March 31,
2018 |
|
December 31, 2017
|
|
March 31,
2017 |
||||||
|
Commercial, financial, agricultural
|
$
|
7,071
|
|
|
$
|
5,542
|
|
|
$
|
5,112
|
|
|
Lease financing
|
596
|
|
|
555
|
|
|
225
|
|
|||
|
Real estate – construction
|
4,198
|
|
|
3,428
|
|
|
2,119
|
|
|||
|
Real estate – 1-4 family mortgage
|
11,404
|
|
|
12,009
|
|
|
12,162
|
|
|||
|
Real estate – commercial mortgage
|
21,914
|
|
|
23,384
|
|
|
22,073
|
|
|||
|
Installment loans to individuals
|
1,218
|
|
|
1,293
|
|
|
1,232
|
|
|||
|
Total
|
$
|
46,401
|
|
|
$
|
46,211
|
|
|
$
|
42,923
|
|
|
|
March 31,
2018 |
|
December 31, 2017
|
|
March 31,
2017 |
||||||
|
Specific reserves for impaired loans
|
$
|
1,472
|
|
|
$
|
2,674
|
|
|
$
|
3,977
|
|
|
Allocated reserves for remaining portfolio
|
43,112
|
|
|
41,760
|
|
|
36,227
|
|
|||
|
Purchased with deteriorated credit quality
|
1,817
|
|
|
1,777
|
|
|
$
|
2,719
|
|
||
|
Total
|
$
|
46,401
|
|
|
$
|
46,211
|
|
|
$
|
42,923
|
|
|
|
Three Months Ended
|
||||||
|
|
March 31,
|
||||||
|
|
2018
|
|
2017
|
||||
|
Balance at beginning of period
|
$
|
46,211
|
|
|
$
|
42,737
|
|
|
Charge-offs
|
|
|
|
||||
|
Commercial, financial, agricultural
|
659
|
|
|
832
|
|
||
|
Real estate – 1-4 family mortgage
|
671
|
|
|
275
|
|
||
|
Real estate – commercial mortgage
|
613
|
|
|
227
|
|
||
|
Installment loans to individuals
|
122
|
|
|
264
|
|
||
|
Total charge-offs
|
2,065
|
|
|
1,598
|
|
||
|
Recoveries
|
|
|
|
||||
|
Commercial, financial, agricultural
|
235
|
|
|
57
|
|
||
|
Real estate – construction
|
4
|
|
|
31
|
|
||
|
Real estate – 1-4 family mortgage
|
133
|
|
|
82
|
|
||
|
Real estate – commercial mortgage
|
108
|
|
|
95
|
|
||
|
Installment loans to individuals
|
25
|
|
|
19
|
|
||
|
Total recoveries
|
505
|
|
|
284
|
|
||
|
Net charge-offs
|
1,560
|
|
|
1,314
|
|
||
|
Provision for loan losses
|
1,750
|
|
|
1,500
|
|
||
|
Balance at end of period
|
$
|
46,401
|
|
|
$
|
42,923
|
|
|
Net charge-offs (annualized) to average loans
|
0.08
|
%
|
|
0.09
|
%
|
||
|
Allowance for loan losses to:
|
|
|
|
||||
|
Total non purchased loans
|
0.80
|
%
|
|
0.89
|
%
|
||
|
Nonperforming non purchased loans
|
356.71
|
%
|
|
289.94
|
%
|
||
|
|
Three Months Ended
|
||||||
|
|
March 31,
|
||||||
|
|
2018
|
|
2017
|
||||
|
Real estate – construction:
|
|
|
|
||||
|
Residential
|
$
|
(4
|
)
|
|
$
|
(31
|
)
|
|
Commercial
|
—
|
|
|
—
|
|
||
|
Condominiums
|
—
|
|
|
—
|
|
||
|
Total real estate – construction
|
(4
|
)
|
|
(31
|
)
|
||
|
Real estate – 1-4 family mortgage:
|
|
|
|
||||
|
Primary
|
29
|
|
|
207
|
|
||
|
Home equity
|
39
|
|
|
11
|
|
||
|
Rental/investment
|
63
|
|
|
10
|
|
||
|
Land development
|
407
|
|
|
(35
|
)
|
||
|
Total real estate – 1-4 family mortgage
|
538
|
|
|
193
|
|
||
|
Real estate – commercial mortgage:
|
|
|
|
||||
|
Owner-occupied
|
546
|
|
|
43
|
|
||
|
Non-owner occupied
|
(41
|
)
|
|
92
|
|
||
|
Land development
|
—
|
|
|
(3
|
)
|
||
|
Total real estate – commercial mortgage
|
505
|
|
|
132
|
|
||
|
Total net charge-offs of loans secured by real estate
|
$
|
1,039
|
|
|
$
|
294
|
|
|
|
Non Purchased
|
|
Purchased
|
|
Total
|
||||||
|
March 31, 2018
|
|
|
|
|
|
||||||
|
Nonaccruing loans
|
$
|
9,403
|
|
|
$
|
5,340
|
|
|
$
|
14,743
|
|
|
Accruing loans past due 90 days or more
|
3,605
|
|
|
4,564
|
|
|
8,169
|
|
|||
|
Total nonperforming loans
|
13,008
|
|
|
9,904
|
|
|
22,912
|
|
|||
|
Other real estate owned
|
4,801
|
|
|
9,754
|
|
|
14,555
|
|
|||
|
Total nonperforming loans and OREO
|
17,809
|
|
|
19,658
|
|
|
37,467
|
|
|||
|
Total nonperforming assets
|
$
|
17,809
|
|
|
$
|
19,658
|
|
|
$
|
37,467
|
|
|
Nonperforming loans to total loans
|
|
|
|
|
0.30
|
%
|
|||||
|
Nonperforming assets to total assets
|
|
|
|
|
0.37
|
%
|
|||||
|
|
|
|
|
|
|
||||||
|
December 31, 2017
|
|
|
|
|
|
||||||
|
Nonaccruing loans
|
$
|
10,250
|
|
|
$
|
4,424
|
|
|
$
|
14,674
|
|
|
Accruing loans past due 90 days or more
|
3,015
|
|
|
5,731
|
|
|
8,746
|
|
|||
|
Total nonperforming loans
|
13,265
|
|
|
10,155
|
|
|
23,420
|
|
|||
|
Other real estate owned
|
4,410
|
|
|
11,524
|
|
|
15,934
|
|
|||
|
Total nonperforming loans and OREO
|
17,675
|
|
|
21,679
|
|
|
39,354
|
|
|||
|
Total nonperforming assets
|
$
|
17,675
|
|
|
$
|
21,679
|
|
|
$
|
39,354
|
|
|
Nonperforming loans to total loans
|
|
|
|
|
0.31
|
%
|
|||||
|
Nonperforming assets to total assets
|
|
|
|
|
0.40
|
%
|
|||||
|
|
March 31,
2018 |
|
December 31, 2017
|
|
March 31,
2017 |
||||||
|
Commercial, financial, agricultural
|
$
|
4,141
|
|
|
$
|
2,921
|
|
|
$
|
3,807
|
|
|
Real estate – construction:
|
|
|
|
|
|
||||||
|
Residential
|
49
|
|
|
—
|
|
|
—
|
|
|||
|
Total real estate – construction
|
49
|
|
|
—
|
|
|
—
|
|
|||
|
Real estate – 1-4 family mortgage:
|
|
|
|
|
|
||||||
|
Primary
|
6,963
|
|
|
6,221
|
|
|
7,802
|
|
|||
|
Home equity
|
2,557
|
|
|
2,701
|
|
|
2,413
|
|
|||
|
Rental/investment
|
459
|
|
|
395
|
|
|
1,962
|
|
|||
|
Land development
|
378
|
|
|
1,078
|
|
|
1,624
|
|
|||
|
Total real estate – 1-4 family mortgage
|
10,357
|
|
|
10,395
|
|
|
13,801
|
|
|||
|
Real estate – commercial mortgage:
|
|
|
|
|
|
||||||
|
Owner-occupied
|
4,118
|
|
|
5,473
|
|
|
7,062
|
|
|||
|
Non-owner occupied
|
2,764
|
|
|
3,087
|
|
|
8,316
|
|
|||
|
Land development
|
1,005
|
|
|
1,090
|
|
|
1,826
|
|
|||
|
Total real estate – commercial mortgage
|
7,887
|
|
|
9,650
|
|
|
17,204
|
|
|||
|
Installment loans to individuals
|
276
|
|
|
295
|
|
|
384
|
|
|||
|
Lease financing
|
202
|
|
|
159
|
|
|
—
|
|
|||
|
Total nonperforming loans
|
$
|
22,912
|
|
|
$
|
23,420
|
|
|
$
|
35,196
|
|
|
|
March 31,
2018 |
|
December 31, 2017
|
|
March 31,
2017 |
||||||
|
Commercial, financial, agricultural
|
$
|
372
|
|
|
$
|
331
|
|
|
$
|
—
|
|
|
Real estate – 1-4 family mortgage:
|
|
|
|
|
|
||||||
|
Primary
|
6,490
|
|
|
6,213
|
|
|
5,854
|
|
|||
|
Home equity
|
460
|
|
|
282
|
|
|
253
|
|
|||
|
Rental/investment
|
1,960
|
|
|
2,247
|
|
|
2,264
|
|
|||
|
Land development
|
4
|
|
|
4
|
|
|
10
|
|
|||
|
Total real estate – 1-4 family mortgage
|
8,914
|
|
|
8,746
|
|
|
8,381
|
|
|||
|
Real estate – commercial mortgage:
|
|
|
|
|
|
||||||
|
Owner-occupied
|
3,296
|
|
|
3,503
|
|
|
4,361
|
|
|||
|
Non-owner occupied
|
747
|
|
|
1,466
|
|
|
1,550
|
|
|||
|
Land development
|
428
|
|
|
440
|
|
|
577
|
|
|||
|
Total real estate – commercial mortgage
|
4,471
|
|
|
5,409
|
|
|
6,488
|
|
|||
|
Installment loans to individuals
|
66
|
|
|
67
|
|
|
66
|
|
|||
|
|
|
|
|
|
|
||||||
|
Total restructured loans in compliance with modified terms
|
$
|
13,823
|
|
|
$
|
14,553
|
|
|
$
|
14,935
|
|
|
|
2018
|
|
2017
|
||||
|
Balance at January 1,
|
$
|
14,553
|
|
|
$
|
11,475
|
|
|
Additional loans with concessions
|
743
|
|
|
4,160
|
|
||
|
Reclassified as performing
|
3
|
|
|
—
|
|
||
|
Reductions due to:
|
|
|
|
||||
|
Reclassified as nonperforming
|
(192
|
)
|
|
(56
|
)
|
||
|
Paid in full
|
(849
|
)
|
|
(217
|
)
|
||
|
Charge-offs
|
—
|
|
|
(267
|
)
|
||
|
Paydowns
|
(435
|
)
|
|
(160
|
)
|
||
|
Balance at March 31,
|
$
|
13,823
|
|
|
$
|
14,935
|
|
|
|
March 31,
2018 |
|
December 31, 2017
|
|
March 31,
2017 |
||||||
|
Nonaccruing loans
|
$
|
14,743
|
|
|
$
|
14,674
|
|
|
$
|
21,124
|
|
|
Accruing loans past due 90 days or more
|
8,169
|
|
|
8,746
|
|
|
14,072
|
|
|||
|
Total nonperforming loans
|
22,912
|
|
|
23,420
|
|
|
35,196
|
|
|||
|
Restructured loans in compliance with modified terms
|
13,823
|
|
|
14,553
|
|
|
14,935
|
|
|||
|
Total nonperforming and restructured loans
|
$
|
36,735
|
|
|
$
|
37,973
|
|
|
$
|
50,131
|
|
|
|
March 31,
2018 |
|
December 31, 2017
|
|
March 31,
2017 |
||||||
|
Residential real estate
|
$
|
2,148
|
|
|
$
|
2,441
|
|
|
$
|
2,981
|
|
|
Commercial real estate
|
5,165
|
|
|
5,938
|
|
|
7,923
|
|
|||
|
Residential land development
|
1,743
|
|
|
1,881
|
|
|
3,264
|
|
|||
|
Commercial land development
|
5,499
|
|
|
5,674
|
|
|
7,154
|
|
|||
|
Total other real estate owned
|
$
|
14,555
|
|
|
$
|
15,934
|
|
|
$
|
21,322
|
|
|
|
2018
|
|
2017
|
||||
|
Balance at January 1,
|
$
|
15,934
|
|
|
$
|
23,299
|
|
|
Transfers of loans
|
1,154
|
|
|
3,168
|
|
||
|
Impairments
|
(352
|
)
|
|
(378
|
)
|
||
|
Dispositions
|
(2,181
|
)
|
|
(4,719
|
)
|
||
|
Other
|
—
|
|
|
(48
|
)
|
||
|
Balance at March 31,
|
$
|
14,555
|
|
|
$
|
21,322
|
|
|
|
|
Percentage Change In:
|
||||
|
Immediate Change in Rates of (in basis points):
|
|
Economic Value Equity (EVE)
|
|
Earning at Risk (EAR) (Net Interest Income)
|
||
|
|
Static
|
|
1-12 Months
|
|
13-24 Months
|
|
|
+400
|
|
15.39%
|
|
15.02%
|
|
24.07%
|
|
+300
|
|
12.07%
|
|
11.16%
|
|
17.94%
|
|
+200
|
|
7.58%
|
|
7.93%
|
|
12.78%
|
|
+100
|
|
3.46%
|
|
3.92%
|
|
6.24%
|
|
-100
|
|
(5.32)%
|
|
(8.67)%
|
|
(11.11)%
|
|
|
Percentage of Total Average Deposits and Borrowed Funds
|
|
Cost of Funds
|
||||||||
|
|
Three Months Ended
|
|
Three Months Ended
|
||||||||
|
|
March 31,
|
|
March 31,
|
||||||||
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||
|
Noninterest-bearing demand
|
21.52
|
%
|
|
21.00
|
%
|
|
—
|
%
|
|
—
|
%
|
|
Interest-bearing demand
|
46.31
|
|
|
45.96
|
|
|
0.35
|
|
|
0.22
|
|
|
Savings
|
6.88
|
|
|
7.46
|
|
|
0.11
|
|
|
0.07
|
|
|
Time deposits
|
21.56
|
|
|
21.79
|
|
|
1.00
|
|
|
0.81
|
|
|
Short-term borrowings
|
1.27
|
|
|
1.12
|
|
|
1.45
|
|
|
0.54
|
|
|
Long-term Federal Home Loan Bank advances
|
0.09
|
|
|
0.11
|
|
|
3.41
|
|
|
3.50
|
|
|
Subordinated notes
|
1.35
|
|
|
1.32
|
|
|
5.63
|
|
|
5.52
|
|
|
Other borrowed funds
|
1.02
|
|
|
1.24
|
|
|
4.97
|
|
|
5.32
|
|
|
Total deposits and borrowed funds
|
100.00
|
%
|
|
100.00
|
%
|
|
0.53
|
%
|
|
0.43
|
%
|
|
|
March 31, 2018
|
|
December 31, 2017
|
||||
|
Loan commitments
|
$
|
1,667,704
|
|
|
$
|
1,619,022
|
|
|
Standby letters of credit
|
66,203
|
|
|
68,946
|
|
||
|
Capital Tiers
|
Tier 1 Capital to
Average Assets
(Leverage)
|
|
Common Equity Tier 1 to
Risk - Weighted Assets
|
|
Tier 1 Capital to
Risk – Weighted
Assets
|
|
Total Capital to
Risk – Weighted
Assets
|
|
Well capitalized
|
5% or above
|
|
6.5% or above
|
|
8% or above
|
|
10% or above
|
|
Adequately capitalized
|
4% or above
|
|
4.5% or above
|
|
6% or above
|
|
8% or above
|
|
Undercapitalized
|
Less than 4%
|
|
Less than 4.5%
|
|
Less than 6%
|
|
Less than 8%
|
|
Significantly undercapitalized
|
Less than 3%
|
|
Less than 3%
|
|
Less than 4%
|
|
Less than 6%
|
|
Critically undercapitalized
|
Tangible Equity / Total Assets less than 2%
|
||||||
|
|
Actual
|
|
Minimum Capital
Requirement to be
Well Capitalized
|
|
Minimum Capital
Requirement to be
Adequately
Capitalized (including the phase-in of the Capital Conservation Buffer)
|
|||||||||||||||
|
|
Amount
|
|
Ratio
|
|
Amount
|
|
Ratio
|
|
Amount
|
|
Ratio
|
|||||||||
|
March 31, 2018
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Renasant Corporation:
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Risk-based capital ratios:
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Common equity tier 1 capital ratio
|
$
|
917,501
|
|
|
11.38
|
%
|
|
$
|
524,152
|
|
|
6.50
|
%
|
|
$
|
514,072
|
|
|
6.375
|
%
|
|
Tier 1 risk-based capital ratio
|
1,000,640
|
|
|
12.41
|
%
|
|
645,110
|
|
|
8.00
|
%
|
|
635,030
|
|
|
7.875
|
%
|
|||
|
Total risk-based capital ratio
|
1,164,193
|
|
|
14.44
|
%
|
|
806,388
|
|
|
10.00
|
%
|
|
796,308
|
|
|
9.875
|
%
|
|||
|
Leverage capital ratios:
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Tier 1 leverage ratio
|
1,000,640
|
|
|
10.61
|
%
|
|
471,556
|
|
|
5.00
|
%
|
|
377,245
|
|
|
4.00
|
%
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Renasant Bank:
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Risk-based capital ratios:
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Common equity tier 1 capital ratio
|
$
|
1,023,486
|
|
|
12.71
|
%
|
|
$
|
523,381
|
|
|
6.50
|
%
|
|
$
|
513,316
|
|
|
6.375
|
%
|
|
Tier 1 risk-based capital ratio
|
1,023,486
|
|
|
12.71
|
%
|
|
644,161
|
|
|
8.00
|
%
|
|
634,096
|
|
|
7.875
|
%
|
|||
|
Total risk-based capital ratio
|
1,073,712
|
|
|
13.33
|
%
|
|
805,202
|
|
|
10.00
|
%
|
|
795,137
|
|
|
9.875
|
%
|
|||
|
Leverage capital ratios:
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Tier 1 leverage ratio
|
1,023,486
|
|
|
10.88
|
%
|
|
470,445
|
|
|
5.00
|
%
|
|
376,356
|
|
|
4.00
|
%
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
December 31, 2017
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Renasant Corporation:
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Risk-based capital ratios:
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Common equity tier 1 capital ratio
|
$
|
896,733
|
|
|
11.34
|
%
|
|
$
|
513,827
|
|
|
6.50
|
%
|
|
$
|
454,539
|
|
|
5.75
|
%
|
|
Tier 1 risk-based capital ratio
|
979,604
|
|
|
12.39
|
%
|
|
632,402
|
|
|
8.00
|
%
|
|
573,114
|
|
|
7.25
|
%
|
|||
|
Total risk-based capital ratio
|
1,142,926
|
|
|
14.46
|
%
|
|
790,503
|
|
|
10.00
|
%
|
|
731,215
|
|
|
9.25
|
%
|
|||
|
Leverage capital ratios:
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Tier 1 leverage ratio
|
979,604
|
|
|
10.18
|
%
|
|
481,086
|
|
|
5.00
|
%
|
|
384,968
|
|
|
4.00
|
%
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Renasant Bank:
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Risk-based capital ratios:
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Common equity tier 1 capital ratio
|
$
|
1,000,715
|
|
|
12.69
|
%
|
|
$
|
512,570
|
|
|
6.50
|
%
|
|
$
|
453,427
|
|
|
5.75
|
%
|
|
Tier 1 risk-based capital ratio
|
1,000,715
|
|
|
12.69
|
%
|
|
630,856
|
|
|
8.00
|
%
|
|
571,713
|
|
|
7.25
|
%
|
|||
|
Total risk-based capital ratio
|
1,050,751
|
|
|
13.32
|
%
|
|
788,569
|
|
|
10.00
|
%
|
|
729,427
|
|
|
9.25
|
%
|
|||
|
Leverage capital ratios:
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Tier 1 leverage ratio
|
1,000,715
|
|
|
10.42
|
%
|
|
480,353
|
|
|
5.00
|
%
|
|
384,282
|
|
|
4.00
|
%
|
|||
|
|
|
Total Number of Shares Repurchased
(1)
|
|
Average Price per Share
|
|
Total Number of Shares Purchased as Part of Publicly Announced Share Repurchase Shares
|
|
Maximum Number of Shares or Approximate Dollar Value That May Yet Be Purchased Under Share Repurchase Plans
|
|||||
|
January 1, 2018 to January 31, 2018
|
|
7,783
|
|
|
$
|
42.37
|
|
|
—
|
|
|
—
|
|
|
February 1, 2018 to February 28, 2018
|
|
28,638
|
|
|
40.89
|
|
|
—
|
|
|
—
|
|
|
|
March 1, 2018 to March 31, 2018
|
|
136
|
|
|
43.07
|
|
|
—
|
|
|
—
|
|
|
|
Total
|
|
36,557
|
|
|
$
|
41.21
|
|
|
—
|
|
|
—
|
|
|
(1)
|
Represents the number of shares withheld to satisfy federal and state tax liabilities related to the vesting of performance-based and time-based restricted stock awards during the three month period ended March 31, 2018.
|
|
Exhibit
Number
|
|
Description
|
|
|
|
|
|
(2)(i)
|
|
|
|
|
|
|
|
(2)(ii)
|
|
|
|
|
|
|
|
(3)(i)
|
|
|
|
|
|
|
|
(3)(ii)
|
|
|
|
|
|
|
|
(4)(i)
|
|
|
|
|
|
|
|
(4)(ii)
|
|
|
|
|
|
|
|
(31)(i)
|
|
|
|
|
|
|
|
(31)(ii)
|
|
|
|
|
|
|
|
(32)(i)
|
|
|
|
|
|
|
|
(32)(ii)
|
|
|
|
|
|
|
|
(101)
|
|
The following materials from Renasant Corporation’s Quarterly Report on Form 10-Q for the quarter ended March 31, 2018 were formatted in XBRL (eXtensible Business Reporting Language): (i) Consolidated Balance Sheets, (ii) Consolidated Statements of Income, (iii) Consolidated Statements of Comprehensive Income, (iv) Condensed Consolidated Statements of Cash Flows and (v) Notes to Consolidated Financial Statements (Unaudited).
|
|
(1)
|
Filed as exhibit 2.1 to the Form 8-K of the Company filed with the Securities and Exchange Commission on January 19, 2017 and incorporated herein by reference.
|
|
(2)
|
Filed as exhibit 2.1 to the Form 8-K of the Company filed with the Securities and Exchange Commission on March 30, 2018 and incorporated herein by reference.
|
|
(3)
|
Filed as exhibit 3.1 to the Form 10-Q of the Company filed with the Securities and Exchange Commission on May 10, 2016 and incorporated herein by reference.
|
|
(4)
|
Filed as exhibit 3.2 to the Pre-Effective Amendment No. 1 to Form S-4 Registration Statement of the Company (File No. 333-208753) filed with the Securities and Exchange Commission on January 29, 2016 and incorporated herein by reference.
|
|
|
|
RENASANT CORPORATION
|
|
|
|
(Registrant)
|
|
|
|
|
|
Date:
|
May 9, 2018
|
/s/ C. Mitchell Waycaster
|
|
|
|
C. Mitchell Waycaster
|
|
|
|
President and
|
|
|
|
Chief Executive Officer
|
|
|
|
(Principal Executive Officer)
|
|
|
|
|
|
Date:
|
May 9, 2018
|
/s/ Kevin D. Chapman
|
|
|
|
Kevin D. Chapman
|
|
|
|
Executive Vice President and
|
|
|
|
Chief Financial and Operating Officer
|
|
|
|
(Principal Financial Officer)
|
No information found
* THE VALUE IS THE MARKET VALUE AS OF THE LAST DAY OF THE QUARTER FOR WHICH THE 13F WAS FILED.
| FUND | NUMBER OF SHARES | VALUE ($) | PUT OR CALL |
|---|
| DIRECTORS | AGE | BIO | OTHER DIRECTOR MEMBERSHIPS |
|---|
No information found
No Customers Found
No Suppliers Found
Price
Yield
| Owner | Position | Direct Shares | Indirect Shares |
|---|