XML 49 R23.htm IDEA: XBRL DOCUMENT v2.4.0.6
Allowance for Probable Loan Losses (Tables)
6 Months Ended
Jun. 30, 2012
Allowance for Probable Loan Losses  
Summary of the transactions in the allowance for probable loan losses

 

 

 

 

Quarter ended June 30, 2012

 

 

 

 

 

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 March 31,

 

$

24,577

 

$

19,766

 

$

21,810

 

$

849

 

$

4, 379

 

$

4,505

 

$

1,602

 

$

1,293

 

$

78,781

 

Losses charge to allowance

 

(3,064

)

(7,500

)

(4,482

)

 

(30

)

(399

)

(189

)

(5

)

(15,669

)

Recoveries credited to allowance

 

758

 

207

 

100

 

 

1

 

61

 

32

 

 

1,159

 

Net losses charged to allowance

 

(2,306

)

(7,293

)

(4,382

)

 

(29

)

(338

)

(157

)

(5

)

(14,510

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(Credit) provision charged to operations

 

2,417

 

769

 

3,123

 

(46

)

(363

)

243

 

31

 

(67

)

6,107

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at June 30,

 

$

24,688

 

$

13,242

 

$

20,551

 

$

803

 

$

3,987

 

$

4,410

 

$

1,476

 

$

1,221

 

$

70,378

 

 

 

 

Quarter ended June 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 March 31,

 

$

21,793

 

$

31,471

 

$

18,562

 

$

231

 

$

4,441

 

$

4,273

 

$

4,058

 

$

568

 

$

85,397

 

Losses charge to allowance

 

(3,865

)

(277

)

(645

)

 

(638

)

(331

)

(261

)

(4

)

(6,021

)

Recoveries credited to allowance

 

771

 

71

 

60

 

 

2

 

67

 

50

 

1

 

1,022

 

Net losses charged to allowance

 

(3,094

)

(206

)

(585

)

 

(636

)

(264

)

(211

)

(3

)

(4,999

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(Credit) provision charged to operations

 

1,928

 

(11,189

)

3,351

 

623

 

2,305

 

1,524

 

(1,469

)

1,010

 

(1,917

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at June 30,

 

$

20,627

 

$

20,076

 

$

21,328

 

$

854

 

$

6,110

 

$

5,533

 

$

2,378

 

$

1,575

 

$

78,481

 

 

 

 

Six Months Ended June 30, 2012

 

 

 

 

 

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,

 

$

26,617

 

$

19,940

 

$

24,227

 

$

1,003

 

$

4,562

 

$

4,760

 

$

1,724

 

$

1,359

 

$

84,192

 

Losses charge to allowance

 

(6,488

)

(7,571

)

(12,476

)

 

(66

)

(711

)

(436

)

(5

)

(27,753

)

Recoveries credited to allowance

 

2,002

 

212

 

131

 

 

3

 

106

 

93

 

 

2,547

 

Net losses charged to allowance

 

(4,486

)

(7,359

)

(12,345

)

 

(63

)

(605

)

(343

)

(5

)

(25,206

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(Credit) provision charged to operations

 

2,557

 

661

 

8,669

 

(200

)

(512

)

255

 

95

 

(133

)

11,392

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at June 30,

 

$

24,688

 

$

13,242

 

$

20,551

 

$

803

 

$

3,987

 

$

4,410

 

$

1,476

 

$

1,221

 

$

70,378

 

 

 

 

Six Months Ended June 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

 

(6,819

)

(1,218

)

(645

)

 

(659

)

(566

)

(570

)

(13

)

(10,490

)

Recoveries credited to allowance

 

1,671

 

74

 

194

 

 

4

 

264

 

118

 

1

 

2,326

 

Net losses charged to allowance

 

(5,148

)

(1,144

)

(451

)

 

(655

)

(302

)

(452

)

(12

)

(8,164

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(Credit) provision charged to operations

 

3,729

 

(5,475

)

5,439

 

801

 

(3,294

)

3,224

 

(3,411

)

1,150

 

2,163

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at June 30,

 

$

20,627

 

$

20,076

 

$

21,328

 

$

854

 

$

6,110

 

$

5,533

 

$

2,378

 

$

1,575

 

$

78,481

 

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

 

 

 

 

June 30, 2012

 

 

 

Loans individually
evaluated for impairment

 

Loans collectively evaluated
for impairment

 

 

 

(Dollars in Thousands)

 

 

 

Recorded
Investment

 

Allowance

 

Recorded
Investment

 

Allowance

 

 

 

 

 

 

 

 

 

 

 

Domestic

 

 

 

 

 

 

 

 

 

Commercial

 

$

28,053

 

$

15,098

 

$

780,188

 

$

9,590

 

Commercial real estate: other construction & land development

 

25,716

 

568

 

1,184,775

 

12,674

 

Commercial real estate: farmland & commercial

 

18,328

 

2,942

 

1,604,725

 

17,609

 

Commercial real estate: multifamily

 

382

 

 

101,594

 

803

 

Residential: first lien

 

2,752

 

23

 

459,751

 

3,964

 

Residential: junior lien

 

1,910

 

 

377,899

 

4,410

 

Consumer

 

1,079

 

 

82,120

 

1,476

 

Foreign

 

45

 

 

209,005

 

1,221

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

78,265

 

$

18,631

 

$

4,800,057

 

$

51,747

 

 

 

 

December 31, 2011

 

 

 

Loans individually
evaluated for impairment

 

Loans collectively evaluated
for impairment

 

 

 

(Dollars in Thousands)

 

 

 

Recorded
Investment

 

Allowance

 

Recorded
Investment

 

Allowance

 

 

 

 

 

 

 

 

 

 

 

Domestic

 

 

 

 

 

 

 

 

 

Commercial

 

$

27,603

 

$

14,402

 

$

746,213

 

$

12,215

 

Commercial real estate: other construction & land development

 

60,428

 

3,073

 

1,212,961

 

16,867

 

Commercial real estate: farmland & commercial

 

42,231

 

9,754

 

1,622,456

 

14,473

 

Commercial real estate: multifamily

 

411

 

 

121,188

 

1,003

 

Residential: first lien

 

2,290

 

23

 

493,432

 

4,539

 

Residential: junior lien

 

1,962

 

 

398,186

 

4,760

 

Consumer

 

1,334

 

 

92,775

 

1,724

 

Foreign

 

46

 

 

229,959

 

1,359

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

136,305

 

$

27,252

 

$

4,917,170

 

$

56,940

 

Loans accounted on non-accrual basis, by loan class

 

 

 

 

June 30, 2012

 

December 31, 2011

 

 

 

(Dollars in Thousands)

 

 

 

 

 

 

 

Domestic

 

 

 

 

 

Commercial

 

$

27,187

 

$

26,819

 

Commercial real estate: other construction & land development

 

25,716

 

54,336

 

Commercial real estate: farmland & commercial

 

16,065

 

34,910

 

Commercial real estate: multifamily

 

382

 

411

 

Residential: first lien

 

1,728

 

1,848

 

Residential: junior lien

 

214

 

135

 

Consumer

 

66

 

46

 

Foreign

 

 

 

 

 

 

 

 

 

Total non-accrual loans

 

$

71,358

 

$

118,505

 

Impaired loans, by loan class

 

 

 

 

June 30, 2012

 

 

 

 

 

 

 

 

 

Quarter to Date

 

Year to Date

 

 

 

Recorded
Investment

 

Unpaid
Principal
Balance

 

Related
Allowance

 

Average
Recorded
Investment

 

Interest
Recognized

 

Average

Recorded
Investment

 

Interest
Recognized

 

 

 

(Dollars in Thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans with Related Allowance

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Domestic

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

$

24,256

 

$

24,256

 

$

15,098

 

$

24,271

 

$

 

$

24,417

 

$

10

 

Commercial real estate: other construction & land development

 

3,671

 

3,671

 

568

 

27,377

 

 

33,384

 

 

Commercial real estate: farmland & commercial

 

8,817

 

11,954

 

2,942

 

12,553

 

23

 

13,539

 

46

 

Residential: first lien

 

201

 

201

 

23

 

202

 

 

203

 

 

Total impaired loans with related allowance

 

$

36,945

 

$

40,082

 

$

18,631

 

$

64,403

 

$

23

 

$

71,543

 

$

56

 

 

 

 

June 30, 2012

 

 

 

 

 

 

 

Quarter to Date

 

Year to Date

 

 

 

Recorded
Investment

 

Unpaid
Principal
Balance

 

Average
Recorded
Investment

 

Interest
Recognized

 

Average
Recorded
Investment

 

Interest
Recognized

 

 

 

(Dollars in Thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans with No Related Allowance

 

 

 

 

 

 

 

 

 

 

 

 

 

Domestic

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

$

3,797

 

$

3,908

 

$

3,798

 

$

1

 

$

3,808

 

$

1

 

Commercial real estate: other construction & land development

 

22,045

 

22,110

 

29,816

 

41

 

31,627

 

99

 

Commercial real estate: farmland & commercial

 

9,511

 

9,854

 

11,545

 

 

11,996

 

8

 

Commercial real estate: multifamily

 

382

 

382

 

387

 

 

394

 

 

Residential: first lien

 

2,551

 

2,588

 

2,681

 

11

 

2,596

 

16

 

Residential: junior lien

 

1,910

 

1,987

 

2,113

 

27

 

2,119

 

54

 

Consumer

 

1,080

 

1,081

 

1,178

 

 

1,323

 

 

Foreign

 

45

 

45

 

45

 

1

 

45

 

1

 

Total impaired loans with no related allowance

 

$

41,321

 

$

41,955

 

$

51,563

 

$

81

 

$

53,908

 

$

179

 

 

 

 

December 31, 2011

 

 

 

 

 

 

 

 

 

Year to Date

 

 

 

Recorded
Investment

 

Unpaid
Principal
Balance

 

Related
Allowance

 

Average Recorded

Investment

 

Interest
Recognized

 

 

 

(Dollars in Thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans with Related Allowance

 

 

 

 

 

 

 

 

 

 

 

Domestic

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

$

24,108

 

$

24,108

 

$

14,402

 

$

24,145

 

$

41

 

Commercial real estate: other construction & land development

 

34,417

 

34,432

 

3,073

 

34,709

 

 

Commercial real estate: farmland & commercial

 

28,636

 

28,671

 

9,754

 

28,883

 

817

 

Residential: first lien

 

208

 

208

 

23

 

214

 

 

Total impaired loans with related allowance

 

$

87,369

 

$

87,419

 

$

27,252

 

$

87,951

 

$

858

 

 

 

 

December 31, 2011

 

 

 

 

 

 

 

Year to Date

 

 

 

Recorded
Investment

 

Unpaid Principal
Balance

 

Average
Recorded
Investment

 

Interest
Recognized

 

 

 

(Dollars in Thousands)

 

 

 

 

 

 

 

 

 

 

 

Loans with No Related Allowance

 

 

 

 

 

 

 

 

 

Domestic

 

 

 

 

 

 

 

 

 

Commercial

 

$

3,495

 

$

3,932

 

$

3,942

 

$

20

 

Commercial real estate: other construction & land development

 

26,011

 

26,112

 

27,722

 

128

 

Commercial real estate: farmland & commercial

 

13,595

 

15,394

 

16,271

 

102

 

Commercial real estate: multifamily

 

411

 

411

 

439

 

 

Residential: first lien

 

2,082

 

2,220

 

2,230

 

27

 

Residential: junior lien

 

1,962

 

1,970

 

1,980

 

118

 

Consumer

 

1,334

 

1,338

 

1,729

 

 

Foreign

 

46

 

46

 

46

 

4

 

Total impaired loans with no related allowance

 

$

48,936

 

$

51,423

 

$

54,359

 

$

399

 

 

 

 

 

June 30, 2011

 

 

 

Quarter to Date

 

Year to Date

 

 

 

Average
Recorded
Investment

 

Interest
Recognized

 

Average
Recorded
Investment

 

Interest
Recognized

 

 

 

(Dollars in thousands)

 

Loans with Related Allowance

 

 

 

 

 

 

 

 

 

Domestic

 

 

 

 

 

 

 

 

 

Commercial

 

$

22,944

 

$

10

 

$

22,948

 

$

20

 

Commercial real estate: other construction & land development

 

27,815

 

140

 

32,873

 

328

 

Commercial real estate: farmland & commercial

 

22,267

 

207

 

22,231

 

413

 

Residential: first lien

 

519

 

 

1,338

 

 

Total impaired loans with related allowance

 

$

73,545

 

$

357

 

$

79,390

 

$

761

 

 

 

 

June 30, 2011

 

 

 

Quarter to Date

 

Year to Date

 

 

 

Average
Recorded
Investment

 

Interest
Recognized

 

Average
Recorded
Investment

 

Interest
Recognized

 

 

 

(Dollars in Thousands)

 

 

 

 

 

 

 

 

 

 

 

Loans with No Related Allowance

 

 

 

 

 

 

 

 

 

Domestic

 

 

 

 

 

 

 

 

 

Commercial

 

$

439

 

$

4

 

$

458

 

$

9

 

Commercial real estate: other construction & land development

 

24,637

 

24

 

28,473

 

56

 

Commercial real estate: farmland & commercial

 

5,501

 

 

4,783

 

 

Commercial real estate: multifamily

 

445

 

 

454

 

 

Residential: first lien

 

1,944

 

3

 

2,000

 

3

 

Residential: junior lien

 

1,531

 

48

 

1,535

 

48

 

Consumer

 

1,228

 

 

1,372

 

 

Foreign

 

2

 

––

 

3

 

––

 

Total impaired loans with no related allowance

 

$

35,727

 

$

79

 

$

39,078

 

$

116

 

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

 

 

 

 

June 30, 2012

 

 

 

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

 

$

4,739

 

$

1,364

 

$

5,511

 

$

350

 

$

11,614

 

$

796,627

 

$

808,241

 

Commercial real estate: other construction & land development

 

8,933

 

41

 

24,901

 

1,032

 

33,875

 

1,176,616

 

1,210,491

 

Commercial real estate: farmland & commercial

 

3,687

 

1,350

 

6,371

 

935

 

11,408

 

1,611,645

 

1,623,053

 

Commercial real estate: multifamily

 

186

 

 

382

 

 

568

 

101,408

 

101,976

 

Residential: first lien

 

4,930

 

2,216

 

11,445

 

10,117

 

18,591

 

443,912

 

462,503

 

Residential: junior lien

 

680

 

211

 

419

 

273

 

1,310

 

378,499

 

379,809

 

Consumer

 

1,288

 

504

 

985

 

919

 

2,777

 

80,422

 

83,199

 

Foreign

 

1,989

 

241

 

54

 

54

 

2,284

 

206,766

 

209,050

 

Total past due loans

 

$

26,432

 

$

5,927

 

$

50,068

 

$

13,680

 

$

82,427

 

$

4,795,895

 

$

4,878,322

 

 

 

 

December 31, 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

 

$

5,180

 

$

1,369

 

$

1,842

 

$

1,490

 

$

8,391

 

$

765,425

 

$

773,816

 

Commercial real estate: other construction & land development

 

23,426

 

4,360

 

49,887

 

979

 

77,673

 

1,195,716

 

1,273,389

 

Commercial real estate: farmland & commercial

 

9,467

 

10,269

 

7,879

 

1,231

 

27,615

 

1,637,072

 

1,664,687

 

Commercial real estate: multifamily

 

450

 

 

411

 

 

861

 

120,738

 

121,599

 

Residential: first lien

 

6,207

 

2,757

 

10,295

 

9,382

 

19,259

 

476,463

 

495,722

 

Residential: junior lien

 

1,433

 

378

 

368

 

320

 

2,179

 

397,969

 

400,148

 

Consumer

 

1,643

 

408

 

912

 

866

 

2,963

 

91,146

 

94,109

 

Foreign

 

666

 

53

 

20

 

20

 

739

 

229,266

 

230,005

 

Total past due loans

 

$

48,472

 

$

19,594

 

$

71,614

 

$

14,288

 

$

139,680

 

$

4,913,795

 

$

5,053,475

 

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

 

 

 

 

June 30, 2012

 

 

 

Pass

 

Special
Review

 

Watch
List - Pass

 

Watch List -
Substandard

 

Watch List -
Impaired

 

 

 

(Dollars in Thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

Domestic

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

$

691,662

 

$

5,460

 

$

5,522

 

$

77,544

 

$

28,053

 

Commercial real estate: other construction & land development

 

1,131,653

 

14,641

 

5,411

 

33,070

 

25,716

 

Commercial real estate: farmland & commercial

 

1,453,930

 

84,131

 

44,381

 

22,283

 

18,328

 

Commercial real estate: multifamily

 

101,538

 

 

 

56

 

382

 

Residential: first lien

 

452,856

 

366

 

33

 

6,496

 

2,752

 

Residential: junior lien

 

376,000

 

79

 

320

 

1,500

 

1,910

 

Consumer

 

82,083

 

 

37

 

 

1,079

 

Foreign

 

208,960

 

 

45

 

 

45

 

Total

 

$

4,498,682

 

$

104,677

 

$

55,749

 

$

140,949

 

$

78,265

 

 

 

 

December 31, 2011

 

 

 

Pass

 

Special
Review

 

Watch
List - Pass

 

Watch List -
Substandard

 

Watch List -
Impaired

 

 

 

(Dollars in Thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

Domestic

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

$

655,154

 

$

5,279

 

$

6,361

 

$

79,419

 

$

27,603

 

Commercial real estate: other construction & land development

 

1,058,843

 

76,722

 

11,083

 

66,313

 

60,428

 

Commercial real estate: farmland & commercial

 

1,449,822

 

83,581

 

40,510

 

48,543

 

42,231

 

Commercial real estate: multifamily

 

121,188

 

 

 

 

411

 

Residential: first lien

 

490,924

 

132

 

974

 

1,402

 

2,290

 

Residential: junior lien

 

397,861

 

 

319

 

6

 

1,962

 

Consumer

 

92,714

 

 

41

 

20

 

1,334

 

Foreign

 

229,898

 

 

61

 

 

46

 

Total

 

$

4,496,404

 

$

165,714

 

$

59,349

 

$

195,703

 

$

136,305