XML 48 R23.htm IDEA: XBRL DOCUMENT v2.4.0.6
Allowance for Probable Loan Losses (Tables)
9 Months Ended
Sep. 30, 2012
Allowance for Probable Loan Losses  
Summary of the transactions in the allowance for probable loan losses

 

 

 

 

Quarter ended September 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 June 30,

 

$

24,688

 

$

13,242

 

$

20,551

 

$

803

 

$

3,987

 

$

4,410

 

$

1,476

 

$

1,221

 

$

70,378

 

Losses charge to allowance

 

(3,521

)

(3

)

(1

)

 

(63

)

(282

)

(159

)

(7

)

(4,036

)

Recoveries credited to allowance

 

821

 

13

 

32

 

 

4

 

62

 

58

 

 

990

 

Net losses charged to allowance

 

(2,700

)

10

 

31

 

 

(59

)

(220

)

(101

)

(7

)

(3,046

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Provision (credit) charged to operations

 

3,312

 

44

 

1,138

 

(27

)

272

 

626

 

31

 

(47

)

5,349

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at September 30,

 

$

25,300

 

$

13,296

 

$

21,720

 

$

776

 

$

4,200

 

$

4,816

 

$

1,406

 

$

1,167

 

$

72,681

 

 

 

 

Quarter ended 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 June 30,

 

$

20,627

 

$

20,076

 

$

21,328

 

$

854

 

$

6,110

 

$

5,533

 

$

2,378

 

$

1,575

 

$

78,481

 

Losses charge to allowance

 

(5,054

)

(240

)

(1,310

)

 

(42

)

(413

)

(180

)

 

(7,239

)

Recoveries credited to allowance

 

1,311

 

59

 

41

 

 

1

 

15

 

63

 

4

 

1,494

 

Net losses charged to allowance

 

(3,743

)

(181

)

(1,269

)

 

(41

)

(398

)

(117

)

4

 

(5,745

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Provision (credit) charged to operations

 

2,696

 

(1,613

)

3,885

 

195

 

(270

)

991

 

(143

)

(71

)

5,670

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at September 30,

 

$

19,580

 

$

18,282

 

$

23,944

 

$

1,049

 

$

5,799

 

$

6,126

 

$

2,118

 

$

1,508

 

$

78,406

 

 

 

 

Nine Months Ended September 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

 

(10,009

)

(7,574

)

(12,477

)

 

(129

)

(993

)

(595

)

(12

)

(31,789

)

Recoveries credited to allowance

 

2,823

 

225

 

163

 

 

7

 

168

 

151

 

 

3,537

 

Net losses charged to allowance

 

(7,186

)

(7,349

)

(12,314

)

 

(122

)

(825

)

(444

)

(12

)

(28,252

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Provision (credit) charged to operations

 

5,869

 

705

 

9,807

 

(227

)

(240

)

881

 

126

 

(180

)

16,741

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at September 30,

 

$

25,300

 

$

13,296

 

$

21,720

 

$

776

 

$

4,200

 

$

4,816

 

$

1,406

 

$

1,167

 

$

72,681

 

 

 

 

Nine Months Ended 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

 

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

 

 

 

 

September 30, 2012

 

 

 

Loans individually evaluated
for impairment

 

Loans collectively evaluated
for impairment

 

 

 

(Dollars in Thousands)

 

 

 

Recorded
Investment

 

Allowance

 

Recorded
Investment

 

Allowance

 

 

 

 

 

 

 

 

 

 

 

Domestic

 

 

 

 

 

 

 

 

 

Commercial

 

$

23,516

 

$

13,966

 

$

793,200

 

$

11,334

 

Commercial real estate: other construction & land development

 

33,949

 

568

 

1,158,324

 

12,728

 

Commercial real estate: farmland & commercial

 

20,882

 

3,234

 

1,650,049

 

18,486

 

Commercial real estate: multifamily

 

368

 

 

97,165

 

776

 

Residential: first lien

 

3,487

 

23

 

447,821

 

4,177

 

Residential: junior lien

 

1,857

 

 

379,974

 

4,816

 

Consumer

 

1,273

 

 

78,181

 

1,406

 

Foreign

 

92

 

 

192,890

 

1,167

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

85,424

 

$

17,791

 

$

4,797,604

 

$

54,890

 

 

 

 

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

 

 

 

 

September 30, 2012

 

December 31, 2011

 

 

 

(Dollars in Thousands)

 

 

 

 

 

 

 

Domestic

 

 

 

 

 

Commercial

 

$

22,662

 

$

26,819

 

Commercial real estate: other construction & land development

 

31,698

 

54,336

 

Commercial real estate: farmland & commercial

 

18,619

 

34,910

 

Commercial real estate: multifamily

 

368

 

411

 

Residential: first lien

 

1,796

 

1,848

 

Residential: junior lien

 

235

 

135

 

Consumer

 

42

 

46

 

Foreign

 

47

 

 

 

 

 

 

 

 

Total non-accrual loans

 

$

75,467

 

$

118,505

 

Impaired loans, by loan class

 

 

 

 

September 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

 

$

22,704

 

$

22,704

 

$

13,966

 

$

22,729

 

$

10

 

$

22,517

 

$

29

 

Commercial real estate: other construction & land development

 

3,671

 

3,671

 

568

 

3,671

 

 

23,479

 

 

Commercial real estate: farmland & commercial

 

6,284

 

9,439

 

3,234

 

7,117

 

23

 

11,518

 

69

 

Residential: first lien

 

197

 

276

 

23

 

198

 

 

202

 

 

Total impaired loans with related allowance

 

$

32,856

 

$

36,090

 

$

17,791

 

$

33,715

 

$

33

 

$

57,716

 

$

98

 

 

 

 

September 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

 

$

812

 

$

956

 

$

840

 

$

1

 

$

538

 

$

3

 

Commercial real estate: other construction & land development

 

30,278

 

30,417

 

26,689

 

23

 

27,632

 

122

 

Commercial real estate: farmland & commercial

 

14,598

 

15,315

 

14,069

 

 

14,850

 

8

 

Commercial real estate: multifamily

 

368

 

368

 

374

 

 

388

 

 

Residential: first lien

 

3,290

 

3,402

 

2,957

 

15

 

2,485

 

31

 

Residential: junior lien

 

1,857

 

1,950

 

1,836

 

25

 

1,958

 

79

 

Consumer

 

1,273

 

1,276

 

1,271

 

 

1,149

 

 

Foreign

 

92

 

92

 

92

 

 

61

 

1

 

Total impaired loans with no related allowance

 

$

52,568

 

$

53,776

 

$

48,128

 

$

64

 

$

49,061

 

$

244

 

 

 

 

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

 

 

 

 

 

 

September 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

 

$

23,007

 

$

10

 

$

23,036

 

$

30

 

Commercial real estate: other construction & land development

 

34,258

 

 

31,132

 

 

Commercial real estate: farmland & commercial

 

24,833

 

194

 

22,759

 

607

 

Residential: first lien

 

389

 

 

1,205

 

 

Total impaired loans with related allowance

 

$

82,487

 

$

204

 

$

78,132

 

$

637

 

 

 

 

September 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

 

$

572

 

$

 

$

459

 

$

 

Commercial real estate: other construction & land development

 

21,153

 

58

 

25,972

 

58

 

Commercial real estate: farmland & commercial

 

11,686

 

48

 

7,487

 

48

 

Commercial real estate: multifamily

 

432

 

 

447

 

 

Residential: first lien

 

1,470

 

10

 

1,720

 

15

 

Residential: junior lien

 

1,725

 

34

 

1,749

 

86

 

Consumer

 

1,288

 

 

1,192

 

 

Foreign

 

 

 

2

 

 

Total impaired loans with no related allowance

 

$

38,326

 

$

150

 

$

39,028

 

$

207

 

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

 

 

 

 

September 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

 

$

6,497

 

$

6,764

 

$

24,902

 

$

24,239

 

$

38,163

 

$

778,553

 

$

816,716

 

Commercial real estate: other construction & land development

 

3,855

 

25,458

 

18,716

 

864

 

48,029

 

1,144,244

 

1,192,273

 

Commercial real estate: farmland & commercial

 

3,288

 

2,298

 

8,486

 

537

 

14,072

 

1,656,859

 

1,670,931

 

Commercial real estate: multifamily

 

161

 

 

504

 

137

 

665

 

96,868

 

97,533

 

Residential: first lien

 

3,754

 

2,272

 

10,892

 

9,470

 

16,918

 

434,390

 

451,308

 

Residential: junior lien

 

1,007

 

354

 

442

 

223

 

1,803

 

380,028

 

381,831

 

Consumer

 

1,926

 

348

 

809

 

793

 

3,083

 

76,371

 

79,454

 

Foreign

 

2,194

 

931

 

151

 

104

 

3,276

 

189,706

 

192,982

 

Total past due loans

 

$

22,682

 

$

38,425

 

$

64,902

 

$

36,367

 

$

126,009

 

$

4,757,019

 

$

4,883,028

 

 

 

 

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

 

 

 

 

September 30, 2012

 

 

 

Pass

 

Special
Review

 

Watch List
- Pass

 

Watch List -
Substandard

 

Watch List -
Impaired

 

 

 

(Dollars in Thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

Domestic

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

$

698,626

 

$

5,154

 

$

4,956

 

$

84,464

 

$

23,516

 

Commercial real estate: other construction & land development

 

1,116,692

 

14,810

 

6,711

 

20,111

 

33,949

 

Commercial real estate: farmland & commercial

 

1,500,498

 

87,246

 

41,935

 

20,370

 

20,882

 

Commercial real estate: multifamily

 

97,111

 

 

 

54

 

368

 

Residential: first lien

 

440,959

 

526

 

 

6,336

 

3,487

 

Residential: junior lien

 

378,087

 

78

 

309

 

1,500

 

1,857

 

Consumer

 

78,146

 

 

35

 

 

1,273

 

Foreign

 

192,852

 

 

38

 

 

92

 

Total

 

$

4,502,971

 

$

107,814

 

$

53,984

 

$

132,835

 

$

85,424

 

 

 

 

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