XML 50 R22.htm IDEA: XBRL DOCUMENT v2.3.0.15
Allowance for Probable Loan Losses (Tables)
9 Months Ended
Sep. 30, 2011
Allowance for Probable Loan Losses 
Summary of the transactions in the allowance for probable loan losses

 

 

 

 

September 30, 2011

 

 

 

Domestic

 

Foreign

 

 

 

Commercial

 

Commercial
real estate:
other
construction &
land
development

 

Commercial
real estate:
farmland &
commercial

 

Commercial
real estate:
multifamily

 

Residential:
first lien

 

Residential:
junior lien

 

Consumer

 

Foreign

 

Total

 

 

 

(Dollars in Thousands)

 

Balance at December 31,

 

$

22,046

 

$

26,695

 

$

16,340

 

$

53

 

$

10,059

 

$

2,611

 

$

6,241

 

$

437

 

$

84,482

 

Losses charge to allowance

 

(11,873

)

(1,458

)

(1,955

)

 

(701

)

(979

)

(750

)

(13

)

(17,729

)

Recoveries credited to allowance

 

2,982

 

133

 

235

 

 

5

 

279

 

181

 

5

 

3,820

 

Net losses charged to allowance

 

(8,891

)

(1,325

)

(1,720

)

 

(696

)

(700

)

(569

)

(8

)

(13,909

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Provision (credit) charged to operations

 

6,425

 

(7,088

)

9,324

 

996

 

(3,564

)

4,215

 

(3,554

)

1,079

 

7,833

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at September 30,

 

$

19,580

 

$

18,282

 

$

23,944

 

$

1,049

 

$

5,799

 

$

6,126

 

$

2,118

 

$

1,508

 

$

78,406

 

 

 

 

September 30,

 

 

 

2010

 

 

 

(Dollars in Thousands)

 

 

 

 

 

Balance at December 31,

 

$

95,393

 

 

 

 

 

Losses charged to allowance

 

(29,036

)

Recoveries credited to allowance

 

998

 

Net losses charged to allowance

 

(28,038

)

 

 

 

 

Provision charged to operations

 

15,495

 

 

 

 

 

Balance at September 30,

 

$

82,850

 

Loans individually or collectively evaluated for impairment and related allowance, by loan class

 

 

 

 

September 30, 2011

 

 

 

Loans individually evaluated
for impairment

 

Loans collectively evaluated
for impairment

 

 

 

(Dollars in Thousands)

 

 

 

Recorded
Investment

 

Allowance

 

Recorded
Investment

 

Allowance

 

 

 

 

 

 

 

 

 

 

 

Domestic

 

 

 

 

 

 

 

 

 

Commercial

 

$

23,673

 

$

8,049

 

$

746,430

 

$

11,531

 

Commercial real estate: other construction & land development

 

61,286

 

3,000

 

1,194,082

 

15,282

 

Commercial real estate: farmland & commercial

 

47,301

 

7,923

 

1,656,066

 

16,021

 

Commercial real estate: multifamily

 

431

 

 

116,978

 

1,049

 

Residential: first lien

 

2,181

 

94

 

520,158

 

5,705

 

Residential: junior lien

 

1,722

 

 

404,824

 

6,126

 

Consumer

 

1,299

 

 

99,995

 

2,118

 

Foreign

 

 

 

245,774

 

1,508

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

137,893

 

$

19,066

 

$

4,984,307

 

$

59,340

 

 

 

 

December 31, 2010

 

 

 

Loans individually evaluated
for impairment

 

Loans collectively evaluated
for impairment

 

 

 

(Dollars in Thousands)

 

 

 

Recorded
Investment

 

Allowance

 

Recorded
Investment

 

Allowance

 

 

 

 

 

 

 

 

 

 

 

Domestic

 

 

 

 

 

 

 

 

 

Commercial

 

$

23,426

 

$

8,138

 

$

807,098

 

$

13,908

 

Commercial real estate: other construction & land development

 

77,207

 

592

 

1,396,264

 

26,103

 

Commercial real estate: farmland & commercial

 

21,844

 

3,441

 

1,666,719

 

12,899

 

Commercial real estate: multifamily

 

473

 

 

96,318

 

53

 

Residential: first lien

 

2,015

 

 

531,440

 

10,059

 

Residential: junior lien

 

199

 

 

415,328

 

2,611

 

Consumer

 

29

 

 

126,018

 

6,241

 

Foreign

 

7

 

 

245,618

 

437

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

125,200

 

$

12,171

 

$

5,284,803

 

$

72,311

Loans accounted on non-accrual basis, by loan class

 

 

 

 

September 30, 2011

 

December 31, 2010

 

 

 

(Dollars in Thousands)

 

 

 

 

 

 

 

Domestic

 

 

 

 

 

Commercial

 

$

22,880

 

$

22,614

 

Commercial real estate: other construction & land development

 

55,194

 

77,207

 

Commercial real estate: farmland & commercial

 

26,129

 

5,486

 

Commercial real estate: multifamily

 

431

 

473

 

Residential: first lien

 

1,856

 

2,015

 

Residential: junior lien

 

76

 

199

 

Consumer

 

52

 

29

 

Foreign

 

 

7

 

 

 

 

 

 

 

Total non-accrual loans

 

$

106,618

 

$

108,030

 

Impaired loans, by loan class

 

 

 

 

September 30, 2011

 

 

 

Recorded
Investment

 

Unpaid
Principal
Balance

 

Related
Allowance

 

Average
Recorded
Investment

 

Interest
Recognized

 

 

 

(Dollars in Thousands)

 

 

 

 

 

Loans with Related Allowance

 

 

 

 

 

 

 

 

 

 

 

Domestic

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

$

23,018

 

$

23,061

 

$

8,049

 

$

23,084

 

$

30

 

Commercial real estate: other construction & land development

 

35,250

 

35,272

 

3,000

 

35,248

 

 

Commercial real estate: farmland & commercial

 

29,915

 

29,929

 

7,923

 

24,160

 

607

 

Residential: first lien

 

389

 

389

 

94

 

389

 

 

Total impaired loans with related allowance

 

$

88,572

 

$

88,651

 

$

19,066

 

$

82,881

 

$

637

 

 

 

 

September 30, 2011

 

 

 

Recorded
Investment

 

Unpaid Principal
Balance

 

Average
Recorded
Investment

 

Interest
Recognized

 

 

 

(Dollars in Thousands)

 

 

 

 

 

 

 

 

 

 

 

Loans with No Related Allowance

 

 

 

 

 

 

 

 

 

Domestic

 

 

 

 

 

 

 

 

 

Commercial

 

$

655

 

$

665

 

$

662

 

$

 

Commercial real estate: other construction & land development

 

26,036

 

26,036

 

27,680

 

58

 

Commercial real estate: farmland & commercial

 

17,386

 

17,832

 

17,145

 

48

 

Commercial real estate: multifamily

 

431

 

431

 

447

 

 

Residential: first lien

 

1,792

 

1,847

 

1,629

 

14

 

Residential: junior lien

 

1,722

 

1,729

 

1,708

 

86

 

Consumer

 

1,299

 

1,301

 

1,624

 

 

Total impaired loans with no related allowance

 

$

49,321

 

$

49,841

 

$

50,895

 

$

206

 

 

 

 

December 31, 2010

 

 

 

Recorded
Investment

 

Unpaid
Principal
Balance

 

Related
Allowance

 

Average
Recorded
Investment

 

Interest
Recognized

 

 

 

(Dollars in Thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans with Related Allowance

 

 

 

 

 

 

 

 

 

 

 

Domestic

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

$

23,062

 

$

23,071

 

$

8,138

 

$

23,096

 

$

42

 

Commercial real estate: other construction & land development

 

10,603

 

10,645

 

592

 

10,622

 

 

Commercial real estate: farmland & commercial

 

17,841

 

17,878

 

3,441

 

18,475

 

860

 

Total impaired loans with related allowance

 

$

51,506

 

$

51,594

 

$

12,171

 

$

52,193

 

$

902

 

 

 

 

December 31, 2010

 

 

 

Recorded
Investment

 

Unpaid Principal
Balance

 

Average
Recorded
Investment

 

Interest
Recognized

 

 

 

(Dollars in Thousands)

 

 

 

 

 

 

 

 

 

 

 

Loans with No Related Allowance

 

 

 

 

 

 

 

 

 

Domestic

 

 

 

 

 

 

 

 

 

Commercial

 

$

364

 

$

980

 

$

993

 

$

30

 

Commercial real estate: other construction & land development

 

66,604

 

66,755

 

68,608

 

2

 

Commercial real estate: farmland & commercial

 

4,003

 

5,606

 

5,594

 

 

Commercial real estate: multifamily

 

473

 

473

 

500

 

 

Residential: first lien

 

2,015

 

2,143

 

2,297

 

 

Residential: junior lien

 

199

 

226

 

228

 

 

Consumer

 

29

 

46

 

49

 

 

Foreign

 

7

 

7

 

19

 

 

Total impaired loans with no related allowance

 

$

73,694

 

$

76,236

 

$

78,288

 

$

32

 

Information regarding the aging of past due loans, by loan class

 

 

 

 

September 30, 2011

 

 

 

30 — 59
Days

 

60 — 89
Days

 

90 Days or
Greater

 

90 Days
or greater
& still
accruing

 

Total Past
due

 

Current

 

Total
Portfolio

 

 

 

(Dollars in Thousands)

 

Domestic

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

$

4,021

 

$

817

 

$

2,163

 

$

1,429

 

$

7,001

 

$

763,102

 

$

770,103

 

Commercial real estate: other construction & land development

 

11,286

 

741

 

46,319

 

5,315

 

58,346

 

1,197,022

 

1,255,368

 

Commercial real estate: farmland & commercial

 

6,111

 

4,069

 

17,679

 

1,329

 

27,859

 

1,675,508

 

1,703,367

 

Commercial real estate: multifamily

 

 

 

431

 

 

431

 

116,978

 

117,409

 

Residential: first lien

 

5,679

 

7,861

 

6,883

 

5,469

 

20,423

 

501,916

 

522,339

 

Residential: junior lien

 

798

 

390

 

553

 

486

 

1,741

 

404,805

 

406,546

 

Consumer

 

2,150

 

630

 

936

 

889

 

3,716

 

97,578

 

101,294

 

Foreign

 

1,813

 

556

 

77

 

77

 

2,446

 

243,328

 

245,774

 

Total past due loans

 

$

31,858

 

$

15,064

 

$

75,041

 

$

14,994

 

$

121,963

 

$

5,000,237

 

$

5,122,200

 

 

 

 

December 31, 2010

 

 

 

30 — 59
Days

 

60 — 89
Days

 

90 Days or
Greater

 

90 Days
or greater
& still
accruing

 

Total Past
due

 

Current

 

Total
Portfolio

 

 

 

(Dollars in Thousands)

 

Domestic

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

$

3,734

 

$

861

 

$

23,239

 

$

1,029

 

$

27,834

 

$

802,690

 

$

830,524

 

Commercial real estate: other construction & land development

 

2,685

 

2,896

 

50,618

 

11,507

 

56,199

 

1,417,272

 

1,473,471

 

Commercial real estate: farmland & commercial

 

3,077

 

817

 

6,600

 

1,585

 

10,494

 

1,678,069

 

1,688,563

 

Commercial real estate: multifamily

 

73

 

185

 

473

 

 

731

 

96,060

 

96,791

 

Residential: first lien

 

4,884

 

3,436

 

5,136

 

3,472

 

13,456

 

519,999

 

533,455

 

Residential: junior lien

 

703

 

272

 

457

 

277

 

1,432

 

414,095

 

415,527

 

Consumer

 

1,518

 

587

 

1,505

 

1,477

 

3,610

 

122,437

 

126,047

 

Foreign

 

196

 

380

 

501

 

501

 

1,077

 

244,548

 

245,625

 

Total past due loans

 

$

16,870

 

$

9,434

 

$

88,529

 

$

19,848

 

$

114,833

 

$

5,295,170

 

$

5,410,003

 

Summary of the loan portfolio by credit quality indicator, by loan class

 

 

 

 

September 30, 2011

 

 

 

Pass

 

Special
Review

 

Watch List
- Pass

 

Watch List-
Substandard

 

Watch List -
Impaired

 

 

 

(Dollars in Thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

Domestic

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

$

658,927

 

$

5,439

 

$

6,642

 

$

75,422

 

$

23,673

 

Commercial real estate: other construction & land development

 

1,036,331

 

76,435

 

5,956

 

75,360

 

61,286

 

Commercial real estate: farmland & commercial

 

1,471,031

 

89,713

 

43,223

 

52,099

 

47,301

 

Commercial real estate: multifamily

 

116,978

 

 

 

 

431

 

Residential: first lien

 

516,375

 

841

 

 

2,942

 

2,181

 

Residential: junior lien

 

404,225

 

266

 

323

 

10

 

1,722

 

Consumer

 

99,975

 

 

 

20

 

1,299

 

Foreign

 

245,288

 

 

 

486

 

 

Total

 

$

4,549,130

 

$

172,694

 

$

56,144

 

$

206,339

 

$

137,893

 

 

 

 

December 31, 2010

 

 

 

Pass

 

Special
Review

 

Watch List
- Pass

 

Watch List -
Substandard

 

Watch List -
Impaired

 

 

 

(Dollars in Thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

Domestic

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

$

741,006

 

$

14,015

 

$

7,187

 

$

44,890

 

$

23,426

 

Commercial real estate: other construction & land development

 

1,100,430

 

117,058

 

53,770

 

125,006

 

77,207

 

Commercial real estate: farmland & commercial

 

1,521,243

 

42,353

 

29,936

 

73,187

 

21,844

 

Commercial real estate: multifamily

 

94,973

 

1,345

 

 

 

473

 

Residential: first lien

 

526,504

 

2,237

 

1,747

 

952

 

2,015

 

Residential: junior lien

 

415,021

 

 

 

307

 

199

 

Consumer

 

125,973

 

3

 

 

42

 

29

 

Foreign

 

234,979

 

10,108

 

 

531

 

7

 

Total

 

$

4,760,129

 

$

187,119

 

$

92,640

 

$

244,915

 

$

125,200