XML 37 R22.htm IDEA: XBRL DOCUMENT v2.4.1.9
Allowance for Probable Loan Losses (Tables)
3 Months Ended
Mar. 31, 2015
Allowance for Probable Loan Losses  
Summary of the transactions in the allowance for probable loan losses by loan class

 

 

 

Three Months Ended March 31, 2015

 

 

 

 

 

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,

 

$

22,352

 

$

12,955

 

$

18,683

 

$

846

 

$

3,589

 

$

4,683

 

$

660

 

$

1,060

 

$

64,828

 

Losses charge to allowance

 

(2,309

)

 

(17

)

 

(90

)

(97

)

(174

)

 

(2,687

)

Recoveries credited to allowance

 

796

 

1

 

806

 

 

14

 

106

 

6

 

4

 

1,733

 

Net (losses) gains charged to allowance

 

(1,513

)

1

 

789

 

 

(76

)

9

 

(168

)

4

 

(954

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Provision(credit) charged to operations

 

2,680

 

1,413

 

(1,496

)

(6

)

60

 

(431

)

152

 

5

 

2,377

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at March 31,

 

$

23,519

 

$

14,369

 

$

17,976

 

$

840

 

$

3,573

 

$

4,261

 

$

644

 

$

1,069

 

$

66,251

 

 

 

 

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,

 

$

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) gains charged to allowance

 

(1,685

)

31

 

23

 

 

(23

)

(113

)

(107

)

43

 

(1,831

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Provision (credit) charged to operations

 

7,175

 

903

 

(5,556

)

43

 

(265

)

(168

)

105

 

(159

)

2,078

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at March 31,

 

$

27,923

 

$

13,475

 

$

18,934

 

$

819

 

$

3,524

 

$

3,968

 

$

748

 

$

1,017

 

$

70,408

 

 

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

 

 

 

March 31, 2015

 

 

 

(Dollars in Thousands)

 

 

 

Loans Individually Evaluated for
Impairment

 

Loans Collectively Evaluated for
Impairment

 

 

 

Recorded
Investment

 

Allowance

 

Recorded
Investment

 

Allowance

 

 

 

 

 

 

 

 

 

 

 

Domestic

 

 

 

 

 

 

 

 

 

Commercial

 

$

41,255 

 

$

10,790 

 

$

1,052,028 

 

$

12,729 

 

Commercial real estate: other construction & land development

 

9,932 

 

1,956 

 

1,512,639 

 

12,413 

 

Commercial real estate: farmland & commercial

 

13,467 

 

978 

 

1,882,526 

 

16,998 

 

Commercial real estate: multifamily

 

841 

 

 

104,405 

 

840 

 

Residential: first lien

 

5,293 

 

 

418,515 

 

3,573 

 

Residential: junior lien

 

1,369 

 

 

491,761 

 

4,261 

 

Consumer

 

1,188 

 

 

58,066 

 

644 

 

Foreign

 

405 

 

 

185,052 

 

1,069 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

73,750 

 

$

13,724 

 

$

5,704,992 

 

$

52,527 

 

 

 

 

December 31, 2014

 

 

 

(Dollars in Thousands)

 

 

 

Loans Individually Evaluated for
Impairment

 

Loans Collectively Evaluated for
Impairment

 

 

 

Recorded
Investment

 

Allowance

 

Recorded
Investment

 

Allowance

 

 

 

 

 

 

 

 

 

 

 

Domestic

 

 

 

 

 

 

 

 

 

Commercial

 

$

40,175 

 

$

9,112 

 

$

1,049,311 

 

$

13,240 

 

Commercial real estate: other construction & land development

 

10,876 

 

1,890 

 

1,404,101 

 

11,065 

 

Commercial real estate: farmland & commercial

 

14,166 

 

1,219 

 

1,887,233 

 

17,464 

 

Commercial real estate: multifamily

 

835 

 

 

115,864 

 

846 

 

Residential: first lien

 

5,840 

 

 

416,186 

 

3,589 

 

Residential: junior lien

 

2,895 

 

 

485,405 

 

4,683 

 

Consumer

 

1,384 

 

 

59,753 

 

660 

 

Foreign

 

 

 

185,221 

 

1,060 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

76,171 

 

$

12,221 

 

$

5,603,074 

 

$

52,607 

 

 

Loans accounted on non-accrual basis, by loan class

 

 

 

March 31, 2015

 

December 31, 2014

 

 

 

(Dollars in Thousands)

 

 

 

 

 

 

 

Domestic

 

 

 

 

 

Commercial

 

$

41,201 

 

$

40,121 

 

Commercial real estate: other construction & land development

 

7,677 

 

8,621 

 

Commercial real estate: farmland & commercial

 

11,204 

 

11,903 

 

Commercial real estate: multifamily

 

821 

 

835 

 

Residential: first lien

 

372 

 

527 

 

Residential: junior lien

 

22 

 

1,523 

 

Consumer

 

21 

 

29 

 

Foreign

 

 

 

 

 

 

 

 

 

Total non-accrual loans

 

$

61,318 

 

$

63,559 

 

 

Impaired loans, by loan class

 

 

 

March 31, 2015

 

 

 

Recorded
Investment

 

Unpaid
Principal
Balance

 

Related
Allowance

 

Average
Recorded
Investment

 

Interest
Recognized

 

 

 

(Dollars in Thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans with Related Allowance

 

 

 

 

 

 

 

 

 

 

 

Domestic

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

$

21,865 

 

$

21,979 

 

$

10,790 

 

$

20,623 

 

$

 

Commercial real estate: other construction & land development

 

6,323 

 

6,546 

 

1,956 

 

6,323 

 

 

Commercial real estate: farmland & commercial

 

5,074 

 

5,257 

 

978 

 

5,088 

 

23 

 

Total impaired loans with related allowance

 

$

33,262 

 

$

33,782 

 

$

13,724 

 

$

32,034 

 

$

23 

 

 

 

 

March 31, 2015

 

 

 

Recorded 
Investment

 

Unpaid Principal 
Balance

 

Average 
Recorded 
Investment

 

Interest 
Recognized

 

 

 

(Dollars in Thousands)

 

 

 

 

 

 

 

 

 

 

 

Loans with No Related Allowance

 

 

 

 

 

 

 

 

 

Domestic

 

 

 

 

 

 

 

 

 

Commercial

 

$

19,390 

 

$

19,410 

 

$

19,737 

 

$

 

Commercial real estate: other construction & land development

 

3,609 

 

3,708 

 

3,610 

 

19 

 

Commercial real estate: farmland & commercial

 

8,393 

 

9,315 

 

8,868 

 

 

Commercial real estate: multifamily

 

841 

 

841 

 

846 

 

 

Residential: first lien

 

5,293 

 

5,345 

 

5,357 

 

62 

 

Residential: junior lien

 

1,369 

 

1,390 

 

1,374 

 

20 

 

Consumer

 

1,188 

 

1,190 

 

1,189 

 

 

Foreign

 

405 

 

405 

 

407 

 

 

Total impaired loans with no related allowance

 

$

40,488 

 

$

41,604 

 

$

41,388 

 

$

107 

 

 

 

 

December 31, 2014

 

 

 

Recorded 
Investment

 

Unpaid 
Principal 
Balance

 

Related 
Allowance

 

Average 
Recorded 
Investment

 

Interest 
Recognized

 

 

 

(Dollars in Thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans with Related Allowance

 

 

 

 

 

 

 

 

 

 

 

Domestic

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

$

19,944 

 

$

20,026 

 

$

9,112 

 

$

19,313 

 

$

 

Commercial real estate: other construction & land development

 

6,714 

 

6,949 

 

1,890 

 

7,183 

 

 

Commercial real estate: farmland & commercial

 

5,107 

 

5,257 

 

1,219 

 

6,790 

 

92 

 

Total impaired loans with related allowance

 

$

31,765 

 

$

32,232 

 

$

12,221 

 

$

33,286 

 

$

92 

 

 

 

 

December 31, 2014

 

 

 

Recorded 
Investment

 

Unpaid Principal 
Balance

 

Average 
Recorded 
Investment

 

Interest 
Recognized

 

 

 

(Dollars in Thousands)

 

 

 

 

 

 

 

 

 

 

 

Loans with No Related Allowance

 

 

 

 

 

 

 

 

 

Domestic

 

 

 

 

 

 

 

 

 

Commercial

 

$

20,231 

 

$

20,260 

 

$

18,563 

 

$

 

Commercial real estate: other construction & land development

 

4,162 

 

4,270 

 

4,882 

 

74 

 

Commercial real estate: farmland & commercial

 

9,059 

 

10,562 

 

8,664 

 

 

Commercial real estate: multifamily

 

835 

 

835 

 

363 

 

 

Residential: first lien

 

5,840 

 

6,034 

 

6,293 

 

273 

 

Residential: junior lien

 

2,895 

 

2,915 

 

3,035 

 

90 

 

Consumer

 

1,384 

 

1,386 

 

1,402 

 

 

Foreign

 

 

 

 

 

Total impaired loans with no related allowance

 

$

44,406 

 

$

46,262 

 

$

43,202 

 

$

444 

 

 

Loans accounted for as trouble debt restructuring, by loan class

 

 

 

March 31, 2015

 

December 31, 2014

 

 

 

(Dollars in Thousands)

 

 

 

 

 

 

 

Domestic

 

 

 

 

 

Commercial

 

$

2,464 

 

$

2,500 

 

Commercial real estate: other construction & land development

 

2,254 

 

2,254 

 

Commercial real estate: farmland & commercial

 

2,853 

 

2,861 

 

Commercial real estate: multifamily

 

21 

 

 

Residential: first lien

 

4,921 

 

5,313 

 

Residential: junior lien

 

1,347 

 

1,371 

 

Consumer

 

1,167 

 

1,354 

 

Foreign

 

405 

 

 

 

 

 

 

 

 

Total troubled debt restructuring

 

$

15,432 

 

$

15,653 

 

 

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

 

 

 

March 31, 2015

 

 

 

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

 

$

8,388 

 

$

2,950 

 

$

35,685 

 

$

595 

 

$

47,023 

 

$

1,046,260 

 

$

1,093,283 

 

Commercial real estate: other construction & land development

 

1,222 

 

580 

 

7,432 

 

51 

 

9,234 

 

1,513,337 

 

1,522,571 

 

Commercial real estate: farmland & commercial

 

8,229 

 

3,446 

 

6,267 

 

866 

 

17,962 

 

1,878,031 

 

1,895,993 

 

Commercial real estate: multifamily

 

204 

 

 

976 

 

156 

 

1,180 

 

104,066 

 

105,246 

 

Residential: first lien

 

3,382 

 

1,635 

 

4,460 

 

4,214 

 

9,477 

 

414,331 

 

423,808 

 

Residential: junior lien

 

989 

 

173 

 

538 

 

538 

 

1,700 

 

491,430 

 

493,130 

 

Consumer

 

560 

 

242 

 

337 

 

319 

 

1,139 

 

58,115 

 

59,254 

 

Foreign

 

1,416 

 

224 

 

269 

 

269 

 

1,909 

 

183,548 

 

185,457 

 

Total past due loans

 

$

24,390 

 

$

9,270 

 

$

55,964 

 

$

7,008 

 

$

89,624 

 

$

5,689,118 

 

$

5,778,742 

 

 

 

 

December 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

 

$

4,103 

 

$

2,665 

 

$

40,665 

 

$

2,890 

 

$

47,433 

 

$

1,042,053 

 

$

1,089,486 

 

Commercial real estate: other construction & land development

 

596 

 

10 

 

8,707 

 

439 

 

9,313 

 

1,405,664 

 

1,414,977 

 

Commercial real estate: farmland & commercial

 

2,905 

 

7,131 

 

10,724 

 

1,711 

 

20,760 

 

1,880,639 

 

1,901,399 

 

Commercial real estate: multifamily

 

351 

 

 

856 

 

21 

 

1,207 

 

115,492 

 

116,699 

 

Residential: first lien

 

5,895 

 

1,864 

 

4,267 

 

3,901 

 

12,026 

 

410,000 

 

422,026 

 

Residential: junior lien

 

899 

 

231 

 

1,931 

 

431 

 

3,061 

 

485,239 

 

488,300 

 

Consumer

 

896 

 

216 

 

507 

 

482 

 

1,619 

 

59,518 

 

61,137 

 

Foreign

 

1,616 

 

98 

 

113 

 

113 

 

1,827 

 

183,394 

 

185,221 

 

Total past due loans

 

$

17,261 

 

$

12,215 

 

$

67,770 

 

$

9,988 

 

$

97,246 

 

$

5,581,999 

 

$

5,679,245 

 

 

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

 

 

 

March 31, 2015

 

 

 

Pass

 

Special 
Review

 

Watch List - Pass

 

Watch List - Substandard

 

Watch List - Impaired

 

 

 

(Dollars in Thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

Domestic

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

$

967,008 

 

$

38,461 

 

$

4,505 

 

$

42,054 

 

$

41,255 

 

Commercial real estate: other construction & land development

 

1,462,611 

 

993 

 

10,421 

 

38,614 

 

9,932 

 

Commercial real estate: farmland & commercial

 

1,754,758 

 

11,502 

 

20,263 

 

96,003 

 

13,467 

 

Commercial real estate: multifamily

 

104,270 

 

 

 

135 

 

841 

 

Residential: first lien

 

415,011 

 

3,487 

 

 

17 

 

5,293 

 

Residential: junior lien

 

491,494 

 

 

 

267 

 

1,369 

 

Consumer

 

58,066 

 

 

 

 

1,188 

 

Foreign

 

185,052 

 

 

 

 

405 

 

Total

 

$

5,438,270 

 

$

54,443 

 

$

35,189 

 

$

177,090 

 

$

73,750 

 

 

 

 

December 31, 2014

 

 

 

Pass

 

Special
Review

 

Watch List -
Pass

 

Watch List -
Substandard

 

Watch List -
Impaired

 

 

 

(Dollars in Thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

Domestic

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

$

961,490 

 

$

38,382 

 

$

3,793 

 

$

45,646 

 

$

40,175 

 

Commercial real estate: other construction & land development

 

1,353,971 

 

1,005 

 

10,428 

 

38,697 

 

10,876 

 

Commercial real estate: farmland & commercial

 

1,754,741 

 

11,674 

 

23,453 

 

97,365 

 

14,166 

 

Commercial real estate: multifamily

 

115,729 

 

 

 

135 

 

835 

 

Residential: first lien

 

412,668 

 

3,500 

 

 

18 

 

5,840 

 

Residential: junior lien

 

484,968 

 

 

 

437 

 

2,895 

 

Consumer

 

59,622 

 

 

 

131 

 

1,384 

 

Foreign

 

185,221 

 

 

 

 

 

Total

 

$

5,328,410 

 

$

54,561 

 

$

37,674 

 

$

182,429 

 

$

76,171