XML 36 R22.htm IDEA: XBRL DOCUMENT v2.4.0.8
Allowance for Probable Loan Losses (Tables)
9 Months Ended
Sep. 30, 2014
Allowance for Probable Loan Losses  
Summary of the transactions in the allowance for probable loan losses by loan class

 

 

 

Quarter Ended September 30, 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 June 30,

 

$

28,006

 

$

13,006

 

$

19,538

 

$

786

 

$

3,721

 

$

4,736

 

$

706

 

$

1,038

 

$

71,537

 

Losses charge to allowance

 

(2,920

)

(43

)

(38

)

 

(131

)

(242

)

(146

)

 

(3,520

)

Recoveries credited to allowance

 

740

 

14

 

42

 

 

11

 

40

 

47

 

 

894

 

Net (losses) gains charged to allowance

 

(2,180

)

(29

)

4

 

 

(120

)

(202

)

(99

)

 

(2,626

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Provision (credit) charged to operations

 

2,454

 

852

 

(701

)

(41

)

27

 

164

 

79

 

(18

)

2,816

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at September 30,

 

$

28,280

 

$

13,829

 

$

18,841

 

$

745

 

$

3,628

 

$

4,698

 

$

686

 

$

1,020

 

$

71,727

 

 

 

 

 

Quarter Ended September 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 June 30,

 

$

20,676

 

$

11,624

 

$

22,383

 

$

623

 

$

3,855

 

$

4,047

 

$

797

 

$

1,046

 

$

65,051

 

Losses charge to allowance

 

(3,540

)

(2

)

 

 

(22

)

(149

)

(130

)

(2

)

(3,845

)

Recoveries credited to allowance

 

658

 

10

 

9

 

 

45

 

80

 

21

 

 

823

 

Net (losses) gains charged to allowance

 

(2,882

)

8

 

9

 

 

23

 

(69

)

(109

)

(2

)

(3,022

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Provision (credit) charged to operations

 

3,370

 

(10

)

1,549

 

112

 

186

 

404

 

124

 

65

 

5,800

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at September 30,

 

$

21,164

 

$

11,622

 

$

23,941

 

$

735

 

$

4,064

 

$

4,382

 

$

812

 

$

1,109

 

$

67,829

 

 

 

 

Nine Months Ended September 30, 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,

 

$

22,433

 

$

12,541

 

$

24,467

 

$

776

 

$

3,812

 

$

4,249

 

$

750

 

$

1,133

 

$

70,161

 

Losses charge to allowance

 

(7,780

)

(442

)

(208

)

 

(261

)

(395

)

(555

)

(50

)

(9,691

)

Recoveries credited to allowance

 

2,156

 

66

 

100

 

 

16

 

140

 

194

 

46

 

2,718

 

Net losses charged to allowance

 

(5,624

)

(376

)

(108

)

 

(245

)

(255

)

(361

)

(4

)

(6,973

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Provision (credit) charged to operations

 

11,471

 

1,664

 

(5,518

)

(31

)

61

 

704

 

297

 

(109

)

8,539

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at September 30,

 

$

28,280

 

$

13,829

 

$

18,841

 

$

745

 

$

3,628

 

$

4,698

 

$

686

 

$

1,020

 

$

71,727

 

 

 

 

 

Nine Months Ended September 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

 

(8,866

)

(250

)

(61

)

 

(221

)

(544

)

(446

)

(22

)

(10,410

)

Recoveries credited to allowance

 

1,909

 

36

 

150

 

 

54

 

204

 

127

 

5

 

2,485

 

Net (losses) gains charged to allowance

 

(6,957

)

(214

)

89

 

 

(167

)

(340

)

(319

)

(17

)

(7,925

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Provision (credit) charged to operations

 

16,489

 

(884

)

1,972

 

41

 

(159

)

274

 

(158

)

(14

)

17,561

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at September 30,

 

$

21,164

 

$

11,622

 

$

23,941

 

$

735

 

$

4,064

 

$

4,382

 

$

812

 

$

1,109

 

$

67,829

 

 

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

 

 

 

September 30, 2014

 

 

 

Loans individually evaluated for
impairment

 

Loans collectively evaluated for
impairment

 

 

 

(Dollars in Thousands)

 

 

 

Recorded
Investment

 

Allowance

 

Recorded
Investment

 

Allowance

 

 

 

 

 

 

 

 

 

 

 

Domestic

 

 

 

 

 

 

 

 

 

Commercial

 

$

40,195 

 

$

16,302 

 

$

1,219,188 

 

$

11,978 

 

Commercial real estate: other construction & land development

 

11,535 

 

2,022 

 

1,402,377 

 

11,807 

 

Commercial real estate: farmland & commercial

 

15,771 

 

2,984 

 

1,729,809 

 

15,857 

 

Commercial real estate: multifamily

 

251 

 

 

100,468 

 

745 

 

Residential: first lien

 

5,457 

 

 

412,101 

 

3,628 

 

Residential: junior lien

 

2,933 

 

 

467,243 

 

4,698 

 

Consumer

 

1,408 

 

 

60,585 

 

686 

 

Foreign

 

417 

 

 

190,840 

 

1,020 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

77,967 

 

$

21,308 

 

$

5,582,611 

 

$

50,419 

 

 

 

 

 

December 31, 2013

 

 

 

Loans individually evaluated
for impairment

 

Loans collectively evaluated
for impairment

 

 

 

(Dollars in Thousands)

 

 

 

Recorded
Investment

 

Allowance

 

Recorded
Investment

 

Allowance

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

September 30, 2014

 

December 31, 2013

 

 

 

(Dollars in Thousands)

 

 

 

 

 

 

 

Domestic

 

 

 

 

 

Commercial

 

$

40,140 

 

$

34,110 

 

Commercial real estate: other construction & land development

 

9,281 

 

11,726 

 

Commercial real estate: farmland & commercial

 

13,508 

 

13,775 

 

Commercial real estate: multifamily

 

251 

 

295 

 

Residential: first lien

 

516 

 

1,266 

 

Residential: junior lien

 

1,549 

 

1,576 

 

Consumer

 

39 

 

75 

 

 

 

 

 

 

 

Total non-accrual loans

 

$

65,284 

 

$

62,823 

 

 

Impaired loans, by loan class

 

 

 

September 30, 2014

 

 

 

 

 

 

 

 

 

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

 

$

17,659 

 

$

17,685 

 

$

16,302 

 

$

17,677 

 

$

 

$

17,550 

 

$

 

Commercial real estate: other construction & land development

 

7,344 

 

7,386 

 

2,022 

 

7,329 

 

 

7,326 

 

 

Commercial real estate: farmland & commercial

 

7,427 

 

7,789 

 

2,984 

 

7,519 

 

23 

 

6,839 

 

69 

 

Total impaired loans with related allowance

 

$

32,430 

 

$

32,860 

 

$

21,308 

 

$

32,525 

 

$

23 

 

$

31,715 

 

$

69 

 

 

 

 

September 30, 2014

 

 

 

 

 

 

 

 

 

 

 

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

 

$

22,536 

 

$

22,606 

 

$

21,265 

 

$

 

$

19,557 

 

$

 

Commercial real estate: other construction & land development

 

4,191 

 

4,262 

 

4,192 

 

19 

 

5,121 

 

56 

 

Commercial real estate: farmland & commercial

 

8,344 

 

9,664 

 

8,418 

 

 

8,643 

 

 

Commercial real estate: multifamily

 

251 

 

251 

 

256 

 

 

270 

 

 

Residential: first lien

 

5,457 

 

5,507 

 

5,648 

 

64 

 

6,028 

 

191 

 

Residential: junior lien

 

2,933 

 

2,954 

 

2,992 

 

22 

 

3,080 

 

69 

 

Consumer

 

1,408 

 

1,410 

 

1,408 

 

 

1,407 

 

 

Foreign

 

417 

 

417 

 

420 

 

 

426 

 

14 

 

Total impaired loans with no related allowance

 

$

45,537 

 

$

47,071 

 

$

44,599 

 

$

112 

 

$

44,532 

 

$

336 

 

 

 

 

 

December 31, 2013

 

 

 

 

 

Unpaid

 

 

 

Year to Date

 

 

 

Recorded
Investment

 

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

 

 

 

 

 

 

 

Year to Date

 

 

 

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 

 

$

 

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 

 

 

Foreign

 

436 

 

436 

 

452 

 

19 

 

Total impaired loans with no related allowance

 

$

44,638 

 

$

45,986 

 

$

51,616 

 

$

374 

 

 

 

 

 

 

 

September 30, 2013

 

 

 

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

 

$

17,884 

 

$

 

$

17,898 

 

$

29 

 

Commercial real estate: other construction & land development

 

6,821 

 

 

5,804 

 

 

Commercial real estate: farmland & commercial

 

7,771 

 

23 

 

7,034 

 

69 

 

Total impaired loans with related allowance

 

$

32,476 

 

$

32 

 

$

30,736 

 

$

98 

 

 

 

 

September 30, 2013

 

 

 

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

 

$

17,238 

 

$

 

$

16,915 

 

$

 

Commercial real estate: other construction & land development

 

22,414 

 

17 

 

20,788 

 

53 

 

Commercial real estate: farmland & commercial

 

8,775 

 

 

6,787 

 

 

Commercial real estate: multifamily

 

316 

 

 

330 

 

 

Residential: first lien

 

4,878 

 

45 

 

4,441 

 

117 

 

Residential: junior lien

 

2,731 

 

25 

 

2,059 

 

74 

 

Consumer

 

1,458 

 

 

1,313 

 

 

Foreign

 

457 

 

 

456 

 

14 

 

Total impaired loans with no related allowance

 

$

58,267 

 

$

92 

 

$

53,089 

 

$

258 

 

 

Loans accounted for as trouble debt restructuring, by loan class

 

 

 

September 30, 2014

 

December 31, 2013

 

 

 

(Dollars in Thousands)

 

 

 

 

 

 

 

Domestic

 

 

 

 

 

Commercial

 

$

2,512 

 

$

150 

 

Commercial real estate: other construction & land development

 

2,255 

 

8,860 

 

Commercial real estate: farmland & commercial

 

4,556 

 

2,863 

 

Residential: first lien

 

4,941 

 

4,887 

 

Residential: junior lien

 

1,384 

 

1,631 

 

Consumer

 

1,368 

 

1,531 

 

Foreign

 

417 

 

436 

 

 

 

 

 

 

 

Total trouble debt restructuring

 

$

17,433 

 

$

20,358 

 

 

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

 

 

 

September 30, 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

 

$

7,780 

 

$

3,183 

 

$

46,840 

 

$

11,510 

 

$

57,803 

 

$

1,201,580 

 

$

1,259,383 

 

Commercial real estate: other construction & land development

 

2,591 

 

16 

 

8,454 

 

204 

 

11,061 

 

1,402,851 

 

1,413,912 

 

Commercial real estate: farmland & commercial

 

14,466 

 

878 

 

8,475 

 

892 

 

23,819 

 

1,721,761 

 

1,745,580 

 

Commercial real estate: multifamily

 

878 

 

 

251 

 

 

1,129 

 

99,590 

 

100,719 

 

Residential: first lien

 

7,451 

 

1,680 

 

3,409 

 

3,016 

 

12,540 

 

405,018 

 

417,558 

 

Residential: junior lien

 

844 

 

164 

 

2,033 

 

508 

 

3,041 

 

467,135 

 

470,176 

 

Consumer

 

986 

 

202 

 

653 

 

621 

 

1,841 

 

60,152 

 

61,993 

 

Foreign

 

1,392 

 

559 

 

170 

 

170 

 

2,121 

 

189,136 

 

191,257 

 

Total past due loans

 

$

36,388 

 

$

6,682 

 

$

70,285 

 

$

16,921 

 

$

113,355 

 

$

5,547,223 

 

$

5,660,578 

 

 

 

 

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

 

 

 

September 30, 2014

 

 

 

Pass

 

Special
Review

 

Watch List
- Pass

 

Watch List -
Substandard

 

Watch List -
Impaired

 

 

 

(Dollars in Thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

Domestic

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

$

1,165,427 

 

$

992 

 

$

1,759 

 

$

51,010 

 

$

40,195 

 

Commercial real estate: other construction & land development

 

1,347,079 

 

340 

 

10,561 

 

44,397 

 

11,535 

 

Commercial real estate: farmland & commercial

 

1,630,133 

 

8,114 

 

20,690 

 

70,872 

 

15,771 

 

Commercial real estate: multifamily

 

99,649 

 

 

 

819 

 

251 

 

Residential: first lien

 

411,888 

 

112 

 

 

101 

 

5,457 

 

Residential: junior lien

 

466,798 

 

 

 

445 

 

2,933 

 

Consumer

 

60,452 

 

 

 

133 

 

1,408 

 

Foreign

 

190,840 

 

 

 

 

417 

 

Total

 

$

5,372,266 

 

$

9,558 

 

$

33,010 

 

$

167,777 

 

$

77,967 

 

 

 

 

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