XML 103 R22.htm IDEA: XBRL DOCUMENT v2.4.0.8
Allowance for Probable Loan Losses (Tables)
6 Months Ended
Jun. 30, 2013
Allowance for Probable Loan Losses  
Summary of the transactions in the allowance for probable loan losses, by loan class

 

 

 

 

Quarter ended June 30, 2013

 

 

 

 

 

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,

 

$

20,926

 

$

11,053

 

$

20,651

 

$

609

 

$

3,868

 

$

4,011

 

$

820

 

$

1,030

 

$

62,968

 

Losses charge to allowance

 

(2,663

)

(120

)

(1

)

 

(27

)

(140

)

(105

)

 

(3,056

)

Recoveries credited to allowance

 

557

 

13

 

128

 

 

4

 

30

 

60

 

5

 

797

 

Net losses charged to allowance

 

(2,106

)

(107

)

127

 

 

(23

)

(110

)

(45

)

5

 

(2,259

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Provision (credit) charged to operations

 

1,856

 

678

 

1,605

 

14

 

10

 

146

 

22

 

11

 

4,342

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at June 30,

 

$

20,676

 

$

11,624

 

$

22,383

 

$

623

 

$

3,855

 

$

4,047

 

$

797

 

$

1,046

 

$

65,051

 

 

 

 

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

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Provision (credit) 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

 

 

 

 

Six Months Ended June 30, 2013

 

 

 

 

 

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,

 

$

11,632

 

$

12,720

 

$

21,880

 

$

694

 

$

4,390

 

$

4,448

 

$

1,289

 

$

1,140

 

$

58,193

 

Losses charge to allowance

 

(5,326

)

(248

)

(61

)

 

(199

)

(395

)

(316

)

(20

)

(6,565

)

Recoveries credited to allowance

 

1,251

 

26

 

141

 

 

9

 

124

 

106

 

5

 

1,662

 

Net losses charged to allowance

 

(4,075

)

(222

)

80

 

 

(190

)

(271

)

(210

)

(15

)

(4,903

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Provision (credit) charged to operations

 

13,119

 

(874

)

423

 

(71

)

(345

)

(130

)

(282

)

(79

)

11,761

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at June 30,

 

$

20,676

 

$

11,624

 

$

22,383

 

$

623

 

$

3,855

 

$

4,047

 

$

797

 

$

1,046

 

$

65,051

 

 

 

 

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

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Provision (credit) 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

 

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

 

 

 

 

June 30, 2013

 

 

 

Loans individually evaluated
for impairment

 

Loans collectively evaluated
for impairment

 

 

 

(Dollars in Thousands)

 

 

 

Recorded
Investment

 

Allowance

 

Recorded
Investment

 

Allowance

 

 

 

 

 

 

 

 

 

 

 

Domestic

 

 

 

 

 

 

 

 

 

Commercial

 

$

35,120

 

$

10,961

 

$

841,878

 

$

9,715

 

Commercial real estate: other construction & land development

 

26,490

 

766

 

1,116,378

 

10,858

 

Commercial real estate: farmland & commercial

 

16,598

 

3,446

 

1,713,462

 

18,937

 

Commercial real estate: multifamily

 

324

 

 

81,613

 

623

 

Residential: first lien

 

4,367

 

 

441,481

 

3,855

 

Residential: junior lien

 

1,711

 

 

379,954

 

4,047

 

Consumer

 

1,239

 

 

66,838

 

797

 

Foreign

 

449

 

 

184,047

 

1,046

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

86,298

 

$

15,173

 

$

4,825,651

 

$

49,878

 

 

 

 

December 31, 2012

 

 

 

Loans individually evaluated
for impairment

 

Loans collectively evaluated
for impairment

 

 

 

(Dollars in Thousands)

 

 

 

Recorded
Investment

 

Allowance

 

Recorded
Investment

 

Allowance

 

 

 

 

 

 

 

 

 

 

 

Domestic

 

 

 

 

 

 

 

 

 

Commercial

 

$

32,768

 

$

1,477

 

$

736,342

 

$

10,155

 

Commercial real estate: other construction & land development

 

28,660

 

539

 

1,119,009

 

12,181

 

Commercial real estate: farmland & commercial

 

13,945

 

2,730

 

1,659,377

 

19,150

 

Commercial real estate: multifamily

 

353

 

 

82,595

 

694

 

Residential: first lien

 

3,656

 

 

453,075

 

4,390

 

Residential: junior lien

 

1,850

 

 

379,886

 

4,448

 

Consumer

 

1,326

 

 

73,188

 

1,289

 

Foreign

 

447

 

 

188,527

 

1,140

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

83,005

 

$

4,746

 

$

4,691,999

 

$

53,447

 

Loans accounted on non-accrual basis, by loan class

 

 

 

 

June 30, 2013

 

December 31, 2012

 

 

 

(Dollars in Thousands)

 

 

 

 

 

 

 

Domestic

 

 

 

 

 

Commercial

 

$

34,384

 

$

31,929

 

Commercial real estate: other construction & land development

 

24,240

 

26,410

 

Commercial real estate: farmland & commercial

 

14,335

 

11,681

 

Commercial real estate: multifamily

 

324

 

353

 

Residential: first lien

 

1,178

 

1,175

 

Residential: junior lien

 

64

 

175

 

Consumer

 

49

 

45

 

Foreign

 

13

 

 

 

 

 

 

 

 

Total non-accrual loans

 

$

74,587

 

$

71,768

 

Impaired loans, by loan class

 

 

 

 

June 30, 2013

 

 

 

 

 

 

 

 

 

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

 

$

18,170

 

$

18,170

 

$

10,961

 

$

18,174

 

$

10

 

$

18,184

 

$

21

 

Commercial real estate: other construction & land development

 

3,968

 

3,971

 

766

 

3,969

 

 

4,820

 

 

Commercial real estate: farmland & commercial

 

7,812

 

11,144

 

3,446

 

6,879

 

23

 

6,666

 

46

 

Total impaired loans with related allowance

 

$

29,950

 

$

33,285

 

$

15,173

 

$

29,022

 

$

33

 

$

29,670

 

$

67

 

 

 

 

June 30, 2013

 

 

 

 

 

 

 

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

 

$

16,950

 

$

17,580

 

$

17,309

 

$

 

$

16,475

 

$

 

Commercial real estate: other construction & land development

 

22,522

 

22,611

 

20,217

 

18

 

20,451

 

37

 

Commercial real estate: farmland & commercial

 

8,786

 

9,648

 

6,579

 

 

5,793

 

 

Commercial real estate: multifamily

 

324

 

324

 

329

 

 

337

 

 

Residential: first lien

 

4,367

 

4,490

 

4,605

 

39

 

4,222

 

72

 

Residential: junior lien

 

1,711

 

1,729

 

1,713

 

24

 

1,722

 

49

 

Consumer

 

1,239

 

1,244

 

1,236

 

 

1,241

 

 

Foreign

 

449

 

451

 

455

 

5

 

456

 

9

 

Total impaired loans with no related allowance

 

$

56,348

 

$

58,077

 

$

52,443

 

$

86

 

$

50,697

 

$

167

 

 

 

 

 

December 31, 2012

 

 

 

 

 

 

 

 

 

Year to Date

 

 

 

Recorded
Investment

 

Unpaid
Principal
Balance

 

Related
Allowance

 

Average Recorded
Investment

 

Interest
Recognized

 

 

 

(Dollars in Thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans with Related Allowance

 

 

 

 

 

 

 

 

 

 

 

Domestic

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

$

1,633

 

$

1,679

 

$

1,477

 

$

21,126

 

$

39

 

Commercial real estate: other construction & land development

 

3,671

 

3,671

 

539

 

6,608

 

 

Commercial real estate: farmland & commercial

 

6,678

 

9,923

 

2,730

 

7,342

 

92

 

Total impaired loans with related allowance

 

$

11,982

 

$

15,273

 

$

4,746

 

$

35,076

 

$

131

 



 

 

 

December 31, 2012

 

 

 

 

 

 

 

Year to Date

 

 

 

Recorded
Investment

 

Unpaid Principal
Balance

 

Average
Recorded
Investment

 

Interest
Recognized

 

 

 

(Dollars in Thousands)

 

 

 

 

 

 

 

 

 

 

 

Loans with No Related Allowance

 

 

 

 

 

 

 

 

 

Domestic

 

 

 

 

 

 

 

 

 

Commercial

 

$

31,135

 

$

31,170

 

$

2,996

 

$

4

 

Commercial real estate: other construction & land development

 

24,989

 

25,160

 

39,449

 

141

 

Commercial real estate: farmland & commercial

 

7,267

 

9,340

 

16,536

 

8

 

Commercial real estate: multifamily

 

353

 

353

 

381

 

 

Residential: first lien

 

3,656

 

3,984

 

2,876

 

60

 

Residential: junior lien

 

1,850

 

1,944

 

1,939

 

104

 

Consumer

 

1,326

 

1,330

 

1,193

 

 

Foreign

 

447

 

447

 

166

 

6

 

Total impaired loans with no related allowance

 

$

71,023

 

$

73,728

 

$

65,536

 

$

323

 

 



 

 

June 30, 2012

 

 

 

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

 

$

24,271

 

$

 

$

24,417

 

$

10

 

Commercial real estate: other construction & land development

 

27,377

 

 

33,384

 

 

Commercial real estate: farmland & commercial

 

12,553

 

23

 

13,539

 

46

 

Residential: first lien

 

202

 

 

203

 

 

Total impaired loans with related allowance

 

$

64,403

 

$

23

 

$

71,543

 

$

56

 

 

 

 

June 30, 2012

 

 

 

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

 

$

3,798

 

$

1

 

$

3,808

 

$

1

 

Commercial real estate: other construction & land development

 

29,816

 

41

 

31,627

 

99

 

Commercial real estate: farmland & commercial

 

11,545

 

 

11,996

 

8

 

Commercial real estate: multifamily

 

387

 

 

394

 

 

Residential: first lien

 

2,681

 

11

 

2,596

 

16

 

Residential: junior lien

 

2,113

 

27

 

2,119

 

54

 

Consumer

 

1,178

 

 

1,323

 

 

Foreign

 

45

 

1

 

45

 

1

 

Total impaired loans with no related allowance

 

$

51,564

 

$

81

 

$

53,909

 

$

179

 

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

 

 

 

 

June 30, 2013

 

 

 

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

 

$

10,760

 

$

2,573

 

$

32,261

 

$

890

 

$

45,594

 

$

831,404

 

$

876,998

 

Commercial real estate: other construction & land development

 

709

 

174

 

35,560

 

12,895

 

36,443

 

1,106,425

 

1,142,868

 

Commercial real estate: farmland & commercial

 

6,709

 

3,907

 

7,959

 

1,935

 

18,575

 

1,711,485

 

1,730,060

 

Commercial real estate: multifamily

 

72

 

341

 

324

 

 

737

 

81,200

 

81,937

 

Residential: first lien

 

6,323

 

2,151

 

9,236

 

8,913

 

17,710

 

428,138

 

445,848

 

Residential: junior lien

 

590

 

19

 

1,914

 

1,879

 

2,523

 

379,142

 

381,665

 

Consumer

 

1,605

 

369

 

694

 

655

 

2,668

 

65,409

 

68,077

 

Foreign

 

867

 

563

 

20

 

7

 

1,450

 

183,046

 

184,496

 

Total past due loans

 

$

27,635

 

$

10,097

 

$

87,968

 

$

27,174

 

$

125,700

 

$

4,786,249

 

$

4,911,949

 

 

 

 

December 31, 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

 

$

4,393

 

$

471

 

$

3,386

 

$

2,689

 

$

8,250

 

$

760,860

 

$

769,110

 

Commercial real estate: other construction & land development

 

1,107

 

2,300

 

24,225

 

497

 

27,632

 

1,120,037

 

1,147,669

 

Commercial real estate: farmland & commercial

 

3,127

 

21,272

 

2,310

 

929

 

26,709

 

1,646,613

 

1,673,322

 

Commercial real estate: multifamily

 

685

 

 

353

 

 

1,038

 

81,910

 

82,948

 

Residential: first lien

 

4,305

 

2,510

 

10,645

 

9,657

 

17,460

 

439,271

 

456,731

 

Residential: junior lien

 

2,035

 

410

 

259

 

115

 

2,704

 

379,032

 

381,736

 

Consumer

 

1,598

 

404

 

915

 

882

 

2,917

 

71,597

 

74,514

 

Foreign

 

2,257

 

1,005

 

264

 

264

 

3,526

 

185,448

 

188,974

 

Total past due loans

 

$

19,507

 

$

28,372

 

$

42,357

 

$

15,033

 

$

90,236

 

$

4,684,768

 

$

4,775,004

 

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

 

 

 

 

 

 

June 30, 2013

 

 

 

Pass

 

Special
Review

 

Watch List
- Pass

 

Watch List -
Substandard

 

Watch List -
Impaired

 

 

 

 

 

(Dollars in Thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

Domestic

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

$

777,045

 

$

4,317

 

$

16,048

 

$

44,468

 

$

35,120

 

Commercial real estate: other construction & land development

 

1,052,052

 

37,332

 

1,920

 

25,074

 

26,490

 

Commercial real estate: farmland & commercial

 

1,557,457

 

110,783

 

20,165

 

25,057

 

16,598

 

Commercial real estate: multifamily

 

81,613

 

 

 

 

324

 

Residential: first lien

 

435,272

 

509

 

 

5,700

 

4,367

 

Residential: junior lien

 

378,075

 

76

 

 

1,803

 

1,711

 

Consumer

 

66,838

 

 

 

 

1,239

 

Foreign

 

181,864

 

2,183

 

 

 

449

 

Total

 

$

4,530,216

 

$

155,200

 

$

38,133

 

$

102,102

 

$

86,298

 

 

 

 

 

 

December 31, 2012

 

 

 

Pass

 

Special
Review

 

Watch List
- Pass

 

Watch List -
Substandard

 

Watch List -
Impaired

 

 

 

 

 

(Dollars in Thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

Domestic

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

$

675,263

 

$

4,278

 

$

16,535

 

$

40,266

 

$

32,768

 

Commercial real estate: other construction & land development

 

1,038,749

 

55,079

 

2,614

 

22,567

 

28,660

 

Commercial real estate: farmland & commercial

 

1,486,572

 

109,144

 

46,316

 

17,345

 

13,945

 

Commercial real estate: multifamily

 

82,542

 

 

53

 

 

353

 

Residential: first lien

 

446,218

 

519

 

 

6,338

 

3,656

 

Residential: junior lien

 

378,000

 

77

 

309

 

1,500

 

1,850

 

Consumer

 

73,188

 

 

 

 

1,326

 

Foreign

 

188,499

 

 

28

 

 

447

 

Total

 

$

4,369,031

 

$

169,097

 

$

65,855

 

$

88,016

 

$

83,005