XML 36 R22.htm IDEA: XBRL DOCUMENT v2.4.0.8
Allowance for Probable Loan Losses (Tables)
3 Months Ended
Mar. 31, 2014
Allowance for Probable Loan Losses  
Summary of the transactions in the allowance for probable loan losses by loan class

 

 

 

Three Months Ended March 31, 2014

 

 

 

 

 

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, 2013

 

$

22,433

 

$

12,541

 

$

24,467

 

$

776

 

$

3,812

 

$

4,249

 

$

750

 

$

1,133

 

$

70,161

 

Losses charge to allowance

 

(2,481

)

 

 

 

(27

)

(146

)

(187

)

(3

)

(2,844

)

Recoveries credited to allowance

 

796

 

31

 

23

 

 

4

 

33

 

80

 

46

 

1,013

 

Net losses charged to allowance

 

(1,685

)

31

 

23

 

 

(23

)

(113

)

(107

)

43

 

(1,831

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Provision charged to operations

 

7,175

 

903

 

(5,556

)

43

 

(265

)

(168

)

105

 

(159

)

2,078

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at March 31, 2014

 

$

27,923

 

$

13,475

 

$

18,934

 

$

819

 

$

3,524

 

$

3,968

 

$

748

 

$

1,017

 

$

70,408

 

 

 

 

Three Months Ended March 31, 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, 2012

 

$

11,632

 

$

12,720

 

$

21,880

 

$

694

 

$

4,390

 

$

4,448

 

$

1,289

 

$

1,140

 

$

58,193

 

Losses charge to allowance

 

(2,663

)

(128

)

(60

)

 

(172

)

(255

)

(211

)

(20

)

(3,509

)

Recoveries credited to allowance

 

694

 

13

 

13

 

 

5

 

94

 

46

 

 

865

 

Net losses charged to allowance

 

(1,969

)

(115

)

(47

)

 

(167

)

(161

)

(165

)

(20

)

(2,644

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Provision charged to operations

 

11,263

 

(1,552

)

(1,182

)

(85

)

(355

)

(276

)

(304

)

(90

)

7,419

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at March 31, 2013

 

$

20,926

 

$

11,053

 

$

20,651

 

$

609

 

$

3,868

 

$

4,011

 

$

820

 

$

1,030

 

$

62,968

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

 

 

 

March 31, 2014

 

 

 

Loans individually evaluated
for impairment

 

Loans collectively evaluated
for impairment

 

 

 

Recorded
Investment

 

Allowance

 

Recorded
Investment

 

Allowance

 

 

 

(Dollars in Thousands)

 

Domestic

 

 

 

 

 

 

 

 

 

Commercial

 

$

35,539

 

$

17,424

 

$

1,059,024

 

$

10,499

 

Commercial real estate: other construction & land development

 

13,558

 

852

 

1,265,445

 

12,623

 

Commercial real estate: farmland & commercial

 

15,607

 

2,666

 

1,706,316

 

16,268

 

Commercial real estate: multifamily

 

280

 

 

107,826

 

819

 

Residential: first lien

 

6,273

 

 

414,736

 

3,524

 

Residential: junior lien

 

3,123

 

 

416,033

 

3,968

 

Consumer

 

1,453

 

 

61,977

 

748

 

Foreign

 

430

 

 

178,880

 

1,017

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

76,263

 

$

20,942

 

$

5,210,237

 

$

49,466

 

 

 

 

December 31, 2013

 

 

 

Loans individually evaluated
for impairment

 

Loans collectively evaluated
for impairment

 

 

 

Recorded
Investment

 

Allowance

 

Recorded
Investment

 

Allowance

 

 

 

(Dollars in Thousands)

 

Domestic

 

 

 

 

 

 

 

 

 

Commercial

 

$

34,183

 

$

12,234

 

$

1,008,459

 

$

10,199

 

Commercial real estate: other construction & land development

 

13,976

 

852

 

1,194,532

 

11,689

 

Commercial real estate: farmland & commercial

 

16,038

 

2,916

 

1,734,001

 

21,551

 

Commercial real estate: multifamily

 

295

 

 

101,803

 

776

 

Residential: first lien

 

6,153

 

 

432,309

 

3,812

 

Residential: junior lien

 

3,206

 

 

406,024

 

4,249

 

Consumer

 

1,606

 

 

64,808

 

750

 

Foreign

 

436

 

 

181,406

 

1,133

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

75,893

 

$

16,002

 

$

5,123,342

 

$

54,159

Loans accounted on non-accrual basis, by loan class

 

 

 

March 31, 2014

 

December 31, 2013

 

 

 

(Dollars in Thousands)

 

 

 

 

 

 

 

Domestic

 

 

 

 

 

Commercial

 

$

35,476

 

$

34,110

 

Commercial real estate: other construction & land development

 

11,307

 

11,726

 

Commercial real estate: farmland & commercial

 

13,344

 

13,775

 

Commercial real estate: multifamily

 

280

 

295

 

Residential: first lien

 

1,259

 

1,266

 

Residential: junior lien

 

1,555

 

1,576

 

Consumer

 

45

 

75

 

 

 

 

 

 

 

Total non-accrual loans

 

$

63,266

 

$

62,823

 

Impaired loans, by loan class

 

 

 

March 31, 2014

 

 

 

Recorded
Investment

 

Unpaid
Principal
Balance

 

Related
Allowance

 

Average
Recorded
Investment

 

Interest
Recognized

 

 

 

(Dollars in Thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans with Related Allowance

 

 

 

 

 

 

 

 

 

 

 

Domestic

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

$

17,684

 

$

17,674

 

$

17,424

 

$

17,287

 

$

 

Commercial real estate: other construction & land development

 

6,898

 

6,906

 

852

 

6,898

 

 

Commercial real estate: farmland & commercial

 

6,615

 

6,963

 

2,666

 

6,624

 

23

 

Total impaired loans with related allowance

 

$

31,197

 

$

31,553

 

$

20,942

 

$

30,809

 

$

23

 

 

 

 

March 31, 2014

 

 

 

Recorded
Investment

 

Unpaid Principal
Balance

 

Average
Recorded
Investment

 

Interest
Recognized

 

 

 

(Dollars in Thousands)

 

 

 

 

 

 

 

 

 

 

 

Loans with No Related Allowance

 

 

 

 

 

 

 

 

 

Domestic

 

 

 

 

 

 

 

 

 

Commercial

 

$

17,855

 

$

17,876

 

$

17,060

 

$

1

 

Commercial real estate: other construction & land development

 

6,660

 

6,704

 

6,801

 

18

 

Commercial real estate: farmland & commercial

 

8,992

 

10,310

 

8,656

 

 

Commercial real estate: multifamily

 

280

 

280

 

285

 

 

Residential: first lien

 

6,273

 

6,337

 

6,287

 

63

 

Residential: junior lien

 

3,123

 

3,142

 

3,133

 

24

 

Consumer

 

1,453

 

1,460

 

1,444

 

1

 

Foreign

 

430

 

430

 

432

 

5

 

Total impaired loans with no related allowance

 

$

45,066

 

$

46,539

 

$

44,098

 

$

112

 

 

 

 

December 31, 2013

 

 

 

Recorded
Investment

 

Unpaid
Principal
Balance

 

Related
Allowance

 

Average
Recorded
Investment

 

Interest
Recognized

 

 

 

(Dollars in Thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans with Related Allowance

 

 

 

 

 

 

 

 

 

 

 

Domestic

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

$

17,178

 

$

17,177

 

$

12,234

 

$

18,019

 

$

38

 

Commercial real estate: other construction & land development

 

6,818

 

6,825

 

852

 

6,058

 

 

Commercial real estate: farmland & commercial

 

7,259

 

10,697

 

2,916

 

7,167

 

92

 

Total impaired loans with related allowance

 

$

31,255

 

$

34,699

 

$

16,002

 

$

31,244

 

$

130

 

 

 

 

December 31, 2013

 

 

 

Recorded
Investment

 

Unpaid Principal
Balance

 

Average
Recorded
Investment

 

Interest
Recognized

 

 

 

(Dollars in Thousands)

 

 

 

 

 

 

 

 

 

 

 

Loans with No Related Allowance

 

 

 

 

 

 

 

 

 

Domestic

 

 

 

 

 

 

 

 

 

Commercial

 

$

17,005

 

$

17,023

 

$

16,778

 

$

2

 

Commercial real estate: other construction & land development

 

7,158

 

7,187

 

18,164

 

74

 

Commercial real estate: farmland & commercial

 

8,779

 

9,949

 

7,313

 

 

Commercial real estate: multifamily

 

295

 

295

 

322

 

 

Residential: first lien

 

6,153

 

6,258

 

4,860

 

179

 

Residential: junior lien

 

3,206

 

3,226

 

2,347

 

99

 

Consumer

 

1,606

 

1,612

 

1,380

 

1

 

Foreign

 

436

 

436

 

452

 

19

 

Total impaired loans with no related allowance

 

$

44,638

 

$

45,986

 

$

51,616

 

$

374

 

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

 

 

 

March 31, 2014

 

 

 

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

 

$

4,622

 

$

1,477

 

$

35,819

 

$

2,225

 

$

41,918

 

$

1,052,645

 

$

1,094,563

 

Commercial real estate: other construction & land development

 

642

 

309

 

10,537

 

68

 

11,488

 

1,267,515

 

1,279,003

 

Commercial real estate: farmland & commercial

 

4,988

 

2,861

 

7,327

 

1,099

 

15,176

 

1,706,747

 

1,721,923

 

Commercial real estate: multifamily

 

343

 

217

 

280

 

 

840

 

107,266

 

108,106

 

Residential: first lien

 

5,211

 

1,005

 

2,613

 

1,588

 

8,829

 

412,180

 

421,009

 

Residential: junior lien

 

855

 

96

 

1,708

 

183

 

2,659

 

416,497

 

419,156

 

Consumer

 

1,119

 

489

 

884

 

842

 

2,492

 

60,938

 

63,430

 

Foreign

 

2,016

 

10

 

329

 

329

 

2,355

 

176,955

 

179,310

 

Total past due loans

 

$

19,796

 

$

6,464

 

$

59,497

 

$

6,334

 

$

85,757

 

$

5,200,743

 

$

5,286,500

 

 

 

 

December 31, 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

 

$

4,240

 

$

538

 

$

36,066

 

$

2,051

 

$

40,844

 

$

1,001,798

 

$

1,042,642

 

Commercial real estate: other construction & land development

 

1,042

 

 

9,942

 

62

 

10,984

 

1,197,524

 

1,208,508

 

Commercial real estate: farmland & commercial

 

6,216

 

520

 

6,990

 

417

 

13,726

 

1,736,313

 

1,750,039

 

Commercial real estate: multifamily

 

39

 

142

 

295

 

 

476

 

101,622

 

102,098

 

Residential: first lien

 

4,758

 

3,046

 

4,541

 

3,518

 

12,345

 

426,117

 

438,462

 

Residential: junior lien

 

606

 

198

 

1,900

 

368

 

2,704

 

406,526

 

409,230

 

Consumer

 

1,523

 

469

 

803

 

781

 

2,795

 

63,619

 

66,414

 

Foreign

 

1,467

 

417

 

 

 

1,884

 

179,958

 

181,842

 

Total past due loans

 

$

19,891

 

$

5,330

 

$

60,537

 

$

7,197

 

$

85,758

 

$

5,113,477

 

$

5,199,235

 

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

 

 

 

 

 

March 31, 2014

 

 

 

Pass

 

Special
Review

 

Watch List
- Pass

 

Watch List -
Substandard

 

Watch List -
Impaired

 

 

 

 

 

(Dollars in Thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

Domestic

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

$

1,001,514

 

$

7,213

 

$

4,887

 

$

45,410

 

$

35,539

 

Commercial real estate: other construction & land development

 

1,242,189

 

6,296

 

8,577

 

8,383

 

13,558

 

Commercial real estate: farmland & commercial

 

1,608,212

 

61,709

 

22,371

 

14,024

 

15,607

 

Commercial real estate: multifamily

 

106,984

 

 

 

842

 

280

 

Residential: first lien

 

414,523

 

118

 

 

95

 

6,273

 

Residential: junior lien

 

415,575

 

 

 

458

 

3,123

 

Consumer

 

61,977

 

 

 

 

1,453

 

Foreign

 

178,542

 

 

 

338

 

430

 

Total

 

$

5,029,516

 

$

75,336

 

$

35,835

 

$

69,550

 

$

76,263

 

 

 

 

 

 

December 31, 2013

 

 

 

Pass

 

Special
Review

 

Watch List
- Pass

 

Watch List -
Substandard

 

Watch List -
Impaired

 

 

 

 

 

(Dollars in Thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

Domestic

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

$

955,522

 

$

2,270

 

$

4,389

 

$

46,278

 

$

34,183

 

Commercial real estate: other construction & land development

 

1,167,295

 

14,247

 

9,318

 

3,672

 

13,976

 

Commercial real estate: farmland & commercial

 

1,635,179

 

56,438

 

21,912

 

20,472

 

16,038

 

Commercial real estate: multifamily

 

100,948

 

 

 

855

 

295

 

Residential: first lien

 

432,067

 

122

 

 

120

 

6,153

 

Residential: junior lien

 

405,731

 

 

 

293

 

3,206

 

Consumer

 

64,808

 

 

 

 

1,606

 

Foreign

 

180,837

 

 

 

569

 

436

 

Total

 

$

4,942,387

 

$

73,077

 

$

35,619

 

$

72,259

 

$

75,893